Station New Elevation Existing Elevation Depth Cut Depth Fill Frequency Area Constant Volume Cut in CFT

1C 10 14.88 4.88 0 1 270 1317.6

1D 10.5 12.02 1.52 0 1 270 410.4
2A 9.5 16.12 6.62 0 1 270 1787.4
2B 10 15.36 5.36 0 2 270 2894.4
2C 10.5 13.66 3.16 0 3 270 2559.6
2D 11 8.61 0 2.39 2 270 0
3A 10 14.07 4.07 0 2 270 2197.8
3B 10.5 14.92 4.42 0 4 270 4773.6
3C 11 15.33 4.33 0 3 270 3507.3
3D 11.5 7.24 0 4.26 1 270 0
4A 10.5 8.79 0 1.71 1 270 0
4B 11 9.02 0 1.98 2 270 0
4C 11.5 10.37 0 1.13 1 270 0
In CFT 19448.1
In CY 720.3

Bulk Cut Needed 720.3 CY

Bulk Fill Needed 158.4 CY
Disposed Surplus 561.9 CY
Volume Fill in CFT
0
0
0
0
0
1290.6
0
0
0
1150.2
461.7
1069.2
305.1
4276.8
158.4
 Trench Excavation
Area-A
Length of area A 25 Feet
Width of area A 10 Feet
Centerline of area A 43.67 Feet
Depth of the excavtion 8.83 Feet
Avg Width
Footing Width 2 Feet
working space 2 Feet
(Since Excavation slope is
Length of the slope 4.42 Feet
2:1)
Top Widht of the Trench 12.83 Feet
Bottom Widht of the Trench 4 Feet
Avg Width of the Trench 8.42 Feet
Excavation of the Trench for area A 3246.50 CFT
Excavation of the Trench for area A at the out side 1623.25 CFT
Excavation of the Trench for area A at the out side 60.12 CY

Length of the area minus

Excavation of the remaining area 2077.80 CFT
1/2* wall thickness

Excavation of the remaining area 76.96 CY

Total Exvation of area A 137.08 CY

Area-B
Length of area B 19.33 Feet
Width of area B 24.33 Feet
Centerline of area B 43.00 Feet
Depth of the excavtion 8.83 Feet
Avg Width
Footing Width 2 Feet
working space 2 Feet
(Since Excavation slope is
Length of the slope 4.42 Feet
2:1)
Top Widht of the Trench 12.83 Feet
Bottom Widht of the Trench 4 Feet
Avg Width of the Trench 8.42 Feet
Excavation of the Trench for area B 3196.93 CFT
Excavation of the Trench for area B at the out side 1598.47 CFT
Excavation of the Trench for area B at the out side 59.20 CY

Length of the area minus

Excavation of the remaining area 4098.67 CFT
1/2* wall thickness

Excavation of the remaining area 151.80 CY

Total Exvation of area B 211.00 CY

Area-C
Length of area C 20 Feet
Width of area C 15 Feet
Centerline of area C 49.33 Feet
Depth of the excavtion 8.83 Feet
Avg Width
Footing Width 2 Feet
working space 2 Feet
(Since Excavation slope is
Length of the slope 4.42 Feet
2:1)
Top Widht of the Trench 12.83 Feet
Bottom Widht of the Trench 4 Feet
Avg Width of the Trench 8.42 Feet
Excavation of the Trench for area C 3667.796 CFT
Excavation of the Trench for area C at the out side 1833.898 CFT
Excavation of the Trench for area C at the out side 67.92 CY

Length of the area minus

Excavation of the remaining area 2504.74 CFT
1/2* wall thickness
Excavation of the remaining area 92.77 CY
Total Exvation of area C 160.69 CY

Total Excavation of the shape 508.77 CY

 Backfilling of Trench
Unit Length in Feet Widht in Feet Depth in Feet Volume in CFT
Total Excavated Qty for out side of the trench 5204.31
Footing 137.3 2.00 0.83 228.89
1/2 of the Wall 137.3 0.67 7.50 343.33
Total Backfilling Qty 4632.08
Total Backfilling Qty in C.Y 171.56

Dispose or Surplus
Unit Length in Feet Widht in Feet Depth in Feet Volume in CFT
Total Excavated Qty 13736.81
Total Backfilling Qty 4632.08
Total Surplus QTY in C.Y 337.21
Last year a three story 22,000 sft building's per SFT cost $158.59
Last year a three story 22,000 sft building's cost $3,488,980.00
Inflacion on the current year is 5%
Current year a three story 22,000 sft building's cost $3,663,429.00