Project: Proposed Development for OSHIBOGUN 18th January, 2019

Client: Madam Oshibogun

Document: Foundation Estimates PER BUILDING
Prepared By: Maknun Alli-Oluwafuyi

S/N Description Qty Unit Rate Amt

FOUNDATION
A Excavation 123.93 cu.m
Excavate, compact and backfill 0.225 by 0.8m deep for al 123.93 cu.m 1,500.00 185,895.00
Excavate, compact and backfill 0.2 by 0.8m for apron - cu.m 1,300.00 -
Sub Total 185,895.00

B Concrete Blinding 5.16 cu.m

1 Materials
Cement 21.94 bags 2,600.00 57,036.29
Granite - trip 160,000.00 -
Sharp Sand - trip 7,500.00 -
Water 558.00 litres 1.50 837.00
2 Labour 5.16 cu.m 3,000.00 15,491.25
Sub Total 73,364.54

C Structural Concrete Works 79.11 cu.m

Ground Beams 41.31 cu.m
Apron - cu.m
Ground Floor Slab 37.80 cu.m
1 Materials
Cement 371.68 bags 2,600.00 966,375.58
Granite 6.00 trips 160,000.00 960,000.00
Sharp Sand 3.00 trips 80,000.00 240,000.00
Water 7,861.00 litres 1.50 11,791.50
2 Labour 79.11 cu.m 3,000.00 237,330.00
Sub Total ###

D Formwork 403.92 sq.m

Materials
1 by 12 planks 400.00 lengths 1,200.00 480,000.00
2 by 3 for bracing 400.00 lengths 280.00 112,000.00
Transport (provide lump sum) 1.00 LP 20,000.00 20,000.00
Nails 6.00 bags 7,000.00 42,000.00
Labour 403.92 sq.m 450.00 181,764.00
Sub Total 835,764.00

E Structural Reinforcement
Materials
Beams
 16mm main bars 1.97 tons 180,000.00 354,315.79
12mm stirrups 0.42 tons 180,000.00 76,057.35
Aprons
12mm main bars - tons 180,000.00 -
12mm stirrups - tons 180,000.00 -
Floor Slab
12mm main bars 1.20 tons 180,000.00 216,371.13
12mm stirrups 1.21 tons 180,000.00 217,902.06
Binding wIre 4.00 rolls 8,000.00 32,000.00
Labour 4.80 tons 30,000.00 144,107.72
Sub Total ###

F Earthworks 423.36 cu.m

30 tons of Filling sand 38.10 trips 40,000.00 ###

SUMMARY
A Excavation 185,895.00
B Concrete Blinding 73,364.54
C Structural Concrete Works 2,415,497.08
D Formwork 835,764.00
E Structural Reinforcement 1,040,754.05
F Earthworks 1,524,096.00
FOUNDATION TOTAL ###

A MATERIALS SUMMARY
DESCRIPTION QUANTITY UNIT RATE AMOUNT
1 Cement (Dangote) 400.00 bags 2,600.00 1,040,000.00
2 Granite (30 tons) 6.00 trips 160,000.00 960,000.00
3 Sharp Sand (30 tons) 4.00 trips 80,000.00 320,000.00
4 Filling Sand (20 tons) 40.00 trips 40,000.00 1,600,000.00
5 1 by 12 board 400.00 lengths 1,200.00 480,000.00
6 2 by 3 wood 400.00 lengths 280.00 112,000.00
7 Nails 6.00 bags 8,000.00 48,000.00
8 16mm 2.00 tons 180,000.00 360,000.00
9 12mm 3.00 tons 180,000.00 540,000.00
10 Binding wire 4.00 rolls 8,000.00 32,000.00
MATERIALS TOTAL ###
B LABOUR SUMMARY
1 Excavation 185,895.00
2 Concrete Casting 252,821.25
3 Carpenter 181,764.00
4 Iron Bender 144,107.72
LABOUR TOTAL 764,587.97

GRAND TOTA ###

Floor Slab
Breadth 12 m
Length 21 m
Thickness 0.15 m
Volume 37.8 cu.m

Apron
Breadth 0m
Length 0m
Thickness 0.2 m
0 cu.m

BEAMS
Depth 1.2
Width 0.225
Length 1 153 m
Length 2 0
Total length 153

Excavation
BEAMS
Width 0.675
Depth 1.2
123.93 cu.m 309,825.00
APRONS
Breadth 0m
Length 0m
Depth 0.8 m
Vol. of excavaton 0 cu.m

CONCRETE BLINDING
BEAMS
Width 0.675
Depth 0.05
5.16375 cu.m
APRONS
Breadth 0m
Length 0m
Depth 0.05 m
Vol. of conc. 0 cu.m
TOTAL 5.16375

Concrete
Slab 37.8 cu.m
Apron 0 cu.m
Beams 41.31 cu.m
79.11
Formwork
Depth 1.2
Width 0.225
Length 1 153 m
Length 2 0
Total length 153
Total Form Work Area 403.92 sq.m

Reinforcement
Beams
Length 153 m
Main Bars 1224 m
Nos. of Bars 102 lengths
For 16mm 1.968421 tons
For 12mm 1.156701 tons
Stirrups
width 0.175 m
length 0.7 m
length of per stirrup 0.9625 m
nos @300mm c/c 511 nos
Total length of stirrups 491.8375 m
Nos. of bars 40.98646
for 12mm 0.422541 tons

TOTAL
OPTION 1
16mm 1.968421 tons
12mm 0.422541 tons

OPTION2
12mm (main bars) 1.156701 tons
12mm (stirrups) 0.422541 tons
1.579242 tons

Aprons
Span Length 0m
12mm (main bars @200c/c) 1 nos
Bar Length 0m
total bar length 0m
nos. of bars 0 lengths
12mm (main bars @200c/c) 0 tons
Distribution
Span length 0m
12mm (dist. bars @200c/c) 1 nos
Bar Length 0
total bar length 0m
nos. of bars 0 lengths
12mm (main bars @200c/c) 0 tons

Floor Slab
Span Length 21 m
12mm (main bars @200c/c) 106 nos
Bar Length 12 m
total bar length 1272 m
nos. of bars 116.6 lengths
12mm (main bars @200c/c) 1.202062 tons
Distribution
Span length 12 m
12mm (dist. bars @200c/c) 61 nos
Bar Length 21
total bar length 1281 m
nos. of bars 117.425 lengths
12mm (main bars @200c/c) 1.210567 tons

Earthworks for Foundation

Length 21 m
Breadth 12 m
Depth of fill 1.2 m
Vol. of fill 302.4 cu.m
Corrected volume 423.36 cu.m
Total tonnage 1143.072 tons
Nos of trips 38.1024 trips

Pile Caps
Length 0m
Breadth 0.9 m
Depth 0.75 m
Nos. 6 nos.
Vol. 0 cu.m
Length 0m
Breadth 0.9 m
Depth 0.75 m
Nos. 14 nos.
Vol. 0 cu.m
TOTAL 0 nos.
BLINDING (1:3:6)
Concrete Vol. 5.16375 cu.m

cement sand granite W/C TOTAL

ENTER Mix ratio by Volume 1 3 6 0.44 10.44
RATIO 0.095785441 0.287356322 0.574712644 0.042145594 1
VOL (CU.M) 0.494612069 1.4838 2.9677 0.21762931 5.1638
ADD 40% 0.692456897 2.07737069 4.154741379 0.304681034
ADD 10% 0.761702586 2.285107759 4.570215517 0.335149138
DENSITY 1440 1600 2700 1000
WEIGHT 1096.851724 3656.172414 12339.5819 335.1491379
QUANTITIES (Output) 21.94 3.66 12.34 335.15
BAGS TONS TONS LITRES

STRUCTURAL CONCRETE (1:2:4)

Concrete Vol. 79.11 cu.m

cement sand granite W/C TOTAL

ENTER Mix ratio by Volume 1 4 4 0.44 9.44
RATIO 0.105932203 0.423728814 0.423728814 0.046610169 1
VOL (CU.M) 8.38029661 33.5212 33.5212 3.687330508 79.11
ADD 40% 11.73241525 46.92966102 46.92966102 5.162262712
ADD 10% 12.90565678 51.62262712 51.62262712 5.678488983
DENSITY 1440 1600 2700 1000
WEIGHT 18584.14576 82596.20339 139381.0932 5678.488983
QUANTITIES (Output) 371.68 82.60 139.38 5,678.49
BAGS TONS TONS LITRES
4.13 4.65

PILE CAPS CONCRETE (1:2:4)

Concrete Vol. - cu.m

cement sand granite W/C TOTAL

ENTER Mix ratio by Volume 1 2 4 0.44 7.44
RATIO 0.134408602 0.268817204 0.537634409 0.059139785 1
VOL (CU.M) 0 0.0000 0.0000 0 0
ADD 40% 0 0 0 0
ADD 10% 0 0 0 0
DENSITY 1440 1600 2700 1000
WEIGHT 0 0 0 0
QUANTITIES (Output) - - - -
BAGS TONS TONS LITRES