PROPOSED 5ft STORM DRAIN (L = 410m) & CULVERT WORKS AT LAKESIDE COMMUNITY 5

( PHASE 1)

Item Description Qty Unit Rate( GHȼ) Amount(GHȼ)

EARTHWORK AND EXCAVATION

Excavation to required depth not exceeding 1.5m 1050 m3 50 52,500.00

Backfilling & compaction with approved 350 m3 60 21,000.00

materiterial (laterite)

Demolish existing drain, remove surplus Item Lump 5000 5,000.00

excavated material and dispose off from site

TOTAL 1 78,500.00

CONCRETE WORKS
Reinforced insitu concrete(C25)

Storm drain 330 m3 650 214,500.00

Concrete Chamber 8 m3 650 5,200.00

Concrete Bridge Slab ( 23 N0.) 38 m3 650 24,700.00

TOTAL 2 244,400.00

REINFORCEMENT WORKS
Plain round mild steel bar eimforcement to B.S 4449
suppplied, cut, bent and labelled

14mm Diameter for walls & base of storm drain 9950 Kg 6 59,700.00

12mm Diameter for distribution rebars 4864 Kg 6 29,184.00

16mm Diameter for walls & base of Chamber 430 Kg 6 2,580.00

12mm Diameter for distribution rebars 90 Kg 6 540.00

16mm Diameter for Bridges ( 23 N0.) 1963 Kg 6 11,778.00

12mm Diameter for distribution rebars bridges 920 Kg 6 5,520.00

TOTAL 3 109,302.00
FORMWORKKS
Sawn Formwork
storm drain 960 m2 45 43,200.00

Chamber 75 m2 45 3,375.00

TOTAL 4 46,575.00

CULVERTS INSTALLATION

3ft loading bearing culverts supplied and installed 8 N0. 900 7,200.00

Culvert blinding 2.5 m3 500 1,250.00

Culvert backfilling & compaction 30 m3 60 1,800.00

TOTAL 5 10,250.00

TOTAL (1+2+3+4+5) 489,027.00

ADD CONTIGENCY 5% 24,451.35

GRAND TOTAL 513,478.35

GRAND TOTAL ($) 93,359.70

 PROPOSED 3ft DRAIN (L = 45m) & CULVERT WORKS AT LAKESIDE COMMUNITY 5
( PHASE 2)

Item Description Qty Unit Rate( GHȼ) Amount(GHȼ)

EARTHWORK AND EXCAVATION

Excavation to required depth not exceeding 2.5m 130 m3 50 6,500.00

Backfilling & compaction with approved 70 m3 60 4,200.00

materiterial (laterite)

Demolish existing drain, remove surplus Item Lump 4000 4,000.00

excavated material and dispose off from site

TOTAL 1 14,700.00

CONCRETE WORKS
Reinforced insitu concrete(C25)

U drain (3ft) 22 m3 650 14,300.00

Concrete Chamber( 3 N0.) 24 m3 650 15,600.00

TOTAL 2 29,900.00

REINFORCEMENT WORKS
Plain round mild steel bar eimforcement to B.S 4449
suppplied, cut, bent and labelled

16mm Diameter for walls & base of Chamber(3 N0.) 1280 Kg 6 7,680.00

12mm Diameter for distribution rebars 300 Kg 6 1,800.00

TOTAL 3 9,480.00

FORMWORKKS
Sawn Formwork
U drain (3ft) 160 m2 45 7,200.00

Chamber 90 m2 45 4,050.00

TOTAL 4 11,250.00
Item Description Qty Unit Rate( GHȼ) Amount(GHȼ)

CULVERTS INSTALLATION

3ft loading bearing culverts supplied and installed 7 N0. 900 6,300.00

Culvert blinding 2 m3 500 1,000.00

Culvert backfilling & compaction 20 m3 60 1,200.00

TOTAL 5 8,500.00

TOTAL (1+2+3+4+5) 73,830.00

ADD CONTIGENCY 5% 3,691.50

GRAND TOTAL 77,521.50

GRAND TOTAL ($) 14,094.82