OHSR-200KL (15M STAGING), KHAROHI

SN Structure Name As per Drawing

1 Top Dome 125 mm thickness

2 RB3 Beam size 200 mm x 300 mm
3 RCC wall Wall thickness 200 mm
4 Bottom Dome 275 mm Thickness
5 RB2 Beam size 400 mm x 900 mm

6 Column C1 Column Size 400 mm

7 TB1 Beam Size 400 mm x 450 mm

8 RB1 Beam Size 400 mm x 900 mm

9 Foundation Footing depth 650 mm

Continuity analysis should be done

For deformaton and Stiffness should be done
Displacement of joint should be calculated
SR-200KL (15M STAGING), KHAROHI

Recommendation As per design

Safe with Nominal Reinforcement

Marginally safe with 4 nos. 16mm dia main bar
Safe with 12 mm dia main bar @ 171 mm c/c b/f
Safe with Nominal Reinforcement
Safe with 9 nos. 20 dia bar & 12 dia 2L stirrups @ 130 c/c
Not Safe, Column dia to be increased to 500mm with 8 nos. 25 mm
dia bars
Safe with 4 nos. 20 dia main bars
Safe with 6 nos. 20mm dia bars
Over Safe. Footing depth can be reduced to 400 mm. Isolated
footing can be provided instead of annular footing
 Design Constant
(i) For M 30 Grade of Concrete and Fe415 reinforcement (i)

σ cbc 10 N/mm2
m 9.33

(ii) For Structural member below 225 mm thickness (ii)

σ st 150 N/mm2
k 0.38
j 0.87
R 1.67

(iii) On face away from liquid for members 225 mm or more in thickness (iii)

σ st 190 N/mm2
k 0.33
j 0.89
R 1.47

, (1) Design of Top Dome

Assume the thickness of the Dome Slab 0.125 m
live load 1.5 KN/m2

Load per sq. metre for the design of dome consists of

(i) Self wt. of dome 3.125 KN

(ii) Live Load 1.5 KN
Total 4.625 KN/m2

Let r be the radious of the dome

1.325(2r-1.325) = 9/2 x 9/2 1.2

r= 8.3040094 m

Sin Ǿ = 0.5419069
Ǿ= 32.813551 32'48"48.78

Cos Ǿ = 0.8404385

Checking the Maximum Stress :

Hoop stress at any angle θ = (w x R / t) x (cos2θ + cos θ - 1) / (1 + cos θ)

Maximum hoop stress occurs at crown where θ = 0 cos 0 deg = 1

 Max. hoop stress = 153624.17 N/m2
0.1536242 N/mm2 < ( σ cbc & σ st ) (safe)

Meridional Stres at any angle θ = (w x R / t) x (1 - cosθ) / ( sin2 θ)

= (w x R / t) x (1 ) / (1 + cosθ)

Max. Meridional stress stress occur at base of dome where θ = Ǿ = 32'48"48.78

Max. value of meridional stress = 166943 N/m2

0.166943 N/mm2 < ( σ cbc & σ st )

Since the stresses are within limits, provide nominal reinforcement

,(2) Design of Top Ring Beam (RB3)

(p) the horizontal component of meridional thrust T . Cos θ

Total tension tending to repurture the ring beam per metre length of its circumference

= p.D/2
= T . Cos θ . D / 2
= 78921.749 N

Area of Reinforcement Steel Required Ast = 526.145 mm2

No. of 16 dia bars required (Area of each bar mm2) 201 2.617637 Say 4

Equivalent area of composite section A + (m-1) Ast

A+ 6700 mm2

Assuming allowable stress in composite section to be 1.2 N/mm2

C66/(A+6700) = 1.2
A= 59068.124 mm2

Size of RB3 provided = 200 mm x 300 mm = 60000 > A

,(3) RCC Wall

Assuming that the cylindrical wall is free to move at top and bottom. The wall will be subjected to pure tensile stress on
Maximum hoop tension at the wall base per metre height of wall

T = 1/2 (w.h.D) = 198000 N wt of water 10 KN/M3

Area of steel required for maximum hoop tension At = T/150 1320 mm2

Provide 660 mm2 steel on each face

 Spacing using 12mm dia bars 113 mm2 171 mm c/c

Hence, provide 12 mm dia bars @ 171 mm c/c in the form of rings on both faces. The spacing of bars can be increased to
in directly proportional to the depth of water.

At 3 m below top 900 mm2 450 mm2 in each face

Spacing using 10 mm dia bar 78.5 mm2 174 mm c/c

At 1.5 m below top 450 mm2 225 mm2 in each face

Spacing using 8 mm dia bar 50.24 mm2 223 mm c/c

Thickness of Wall : Equivalent area of concrete assuming (t) mm to be the thickness of wall

= t x 1000 + (9.33 - 1) x 1320 mm2

= 1000t + 10995.6 mm2

Assuming allowable stress in composite section to be 1.2 N/mm2

198000/(1000t+10995.6) = 1.2
t = 154 mm

Provided thickness of wall = 200 mm > t safe

,(4) Design of bottom dome:

Assume the thickness of dome slab = 0.275 m

Radious of Dome 1.2 x (2R-1.2) = 4.5 x 4.5

2R 18.075 m
R 9.0375 m

sin Ǿ = 0.4979253
Ǿ= 29.862814 29'51"46.13

Self wt of the dome = 2R x π x 1.2 x .275 x 25000

468531.11 N

Volume of water above the dome

279.774 m3 4.4 is total height please check for Free board and volume of water should be m

Weight of water 2797740 N

Meridional Thrust w/ (π . D . Sin θ)

 w= 3266271.1 N

Meridional Thrust 231974.01 N/m

Meridional Stress 0.8435419 N/mm2 < ( σ cbc & σ st ) (safe)

Hoop Stress = (w x R / t) x (cos2θ + cos θ - 1) / (1 + cos θ)

Hoop stress is maximum where θ = 0

Max. Hoop Stress 0.3811755 N/mm2 < ( σ cbc & σ st ) (safe)

Since the stresses are within limits, provide nominal reinforcement

,(5) Design of RB2

Outward thrust from bottom dome
T2
T2 COS Ý 115505.73 N/m
Ý
Hoop Tension in the beam per meter length

63137.4 N

Load due to top dome = Area of the slab x meridional stress x sin Ǿ
9046.75727 N/m

Load due to Cylindrical wall = 22000 N/m

Load due to Ring Beam (RB2) - assuming size 400 x 900

9000 N/m

H1 40046.7573 N/m

Hoop Tension due to H1 = 180210.408 N

Hoop Tension on account of the horizontal forces due to water pressure on ring beam

H2 x D / 2 178200 N

Total Hoop tension for which the beam has to be designed

H= 421547.81

Area of Steel Required = 2810.31871 mm2

Nos. of 20 dia bar required = 8.9500596 Say 9 Steel provided =

Maximum tensile stress developed in the composite section = 1.099096 N/mm2

which is less than 1.2 N/mm2, hence safe

Nominal Stirrups : Spacing of nominal stirrups is given by Sv 2.5 . Asv . Fy/b

Using 8mm dia 2 legged stirrups Asv 100.48 mm2

Sv 260.62 mm c/c

Vertical Load on the beam

Avarage depth of water = 4.5 m

Wt. of water above conical dome 3266271 N

Load from Bottom Dome 468531 N
Load from Top dome, wall, beam 1131721 N

Total Vertical Load 4866524 N

Vertical load 172205.4 N/m

Self wt. of beam 9000 N/m

Total Design Load for the beam 181205.4 N/m

It is proposed to support the beam on 6 column

Max. -ve BM at support .066 wR2 x 3.14/4 190112.1 Nm

Max. +ve BM at mid span .03 wR2 x 3.14 / 4 86414.57 Nm

Torsonal Moment .005 wR2 x 3.14/4 14402.43 Nm

Required eff. Depth of the beam from Max. BM consideration

d2 = 284154.97
d= 534 mm

In order to have reduced share stress, keeping overall depth as 900 mm

Assuming 20 mm dia bar
400
 d for top face of beam 850 mm
d for bottom face of beam 865 mm
850
At for -ve BM 1709.6619 mm2 865

Using 20 mm dia bars (Ao = 314mm2)

Nos. of Bars Required = 5.4447831 Say 6 Nos.

At for +ve BM 358.6 mm2

Using 20 mm dia bars (Ao = 314mm2)

Nos. of Bars Required = 1.14207032 Say 2 Nos.

Provide 2 nos. 20mm dia bars (At, provided) 628 mm2

Design for Shear & Torsion

Load on Column = 640107.95 N

Shear Force of Beam at Column Support (v) 320054 This value has to check

Tv = V/bd = 0.925011

Which is less than T max = 1.8 N/mm2 safe

Tc
% of p
p= 100 As/bd 0.55 % M25
0.25 0.23
Corresponding value of Tc = 0.323 N/mm2 0.50 0.31
0.75 0.36
Since, Tv > Tc shear reinforcement will be required to design 1.00 0.4
1.25 0.44
(a) Design of shear reinforcement 1.50 0.46
1.75 0.49
Vc = Tcxbxd = 109816 N

Vs = V - Vc = 210237.97 N

Sv = σsv x Asv x d/Vs =

Using 12 mm dia 2 legged stirrups Asv = 226.08 mm2

Sv = 137 Say 130 mm c/c

(b) Design for torsion: Maximum torsion occurs at the point of contraflexure which is situated at an angle of 9 1/2 deg from e

Shear force at the point of Torsion V1 = V - V x (9.5' /22,5')

V1 = 184920.074 N

Torsional Moment (T) = 14402.4288 Nm

14402428.8 Nmm

Equivalent Shear Ve = V1 + 1.6 (T/b)

242529.79 N

Equivalent Shear Stress = Tre = Ve /bd

Tre = 0.71332291 N/mm2 < Tc max, Safe

Longitudinal reinforcement for torsion

Equivalent BM Me1 = M + Mt

Mt = T x ( 1 + D/b)/1.7

27534055 N mm

At point of Contraflexure M = 0

Me = Mt = 27534055 N mm

Moment of resistance of a balance section of the beam of given dimension

Mr = Rxbd2 = 483383999 N mm

Since, Mr > Mt hence the section will be designed as a single reinforced section for torsional moment

Ast = Mt / (j x d x σ st) = 248 mm2

No. of 20 mm dia bar required 0.78857153 say 1 No

No. of 20 mm dia bar already available at the point of contraflexure are more than 2, hence no additional bars are to be

Design of Transverse reinforcement (stirrups) at the point of maximum torsion

As per code the area of cross-section (Asv) of two legged closed striups enclosing the corner longitudinal bars is given by
 Asv = (T . Sv) / (b1 . D1 . σ sv) + (V1 . Sv) / (2.5 . D1 . σ sv) …… (i)

But total transverse reinforcement shall not be less than

Asv = (Tve - Tc) . B . Sv /σ sv ……. (ii)

Using 12 mm dia 2 legged stirrups

Asv = 226.08 mm2

b1 = 330 mm

d1 = 815 mm

As per Equation …(i) Sv = 235 mm c/c

considering eq (ii) Sv = 215 mm c/c

Hence, provide 12 mm dia stirrups 2 L stirrups @ 215 mm c/c to act as transverse reinforcement for torsion.

Thus the spacing of 12 mm dia 2 L stirrups @ 130 mm c/c near column shall be gradually increased to 215 mm c/c near p
from either column supports

© Side face reinforcement : Since the web of the beam exceeds 750 mm, side face reinforcement shall be provided

Total Area of side face reinforcement = 360 mm2

Area of reinforcement on each face = 180 mm2

Privide 2 - 12 mm dia bars on each face as side face reinforcement

,(6) Design of Column :

(i) Vertical load on each column 640108 N Please chk this value

(ii) Self wt. of the column. (Assuming diameter of each column to be 400mm)
c/c distance between B3 and the bottom circular beam of the raft slab to be 15.596

76517.875 N

(iii) Self Wt of TB1 (Assuming 3 nos. each 400mm x 450mm) 60750 N

Total Vertical load per column 777376 N

 Weight of water in the tank 2797740 N

Weight of water per column 466290 N

Load on each column when the tank is empty 311086 N

Horizontal wind forces :

Assuming the intensity of wind pressure (p) to be = 1500 N/m2

As per IS, the wind force on structure circular in plan = 0.7 of p 1050 N/mm2

To calculate the effect of wind on the structure

(i) Horizontal wind force on the top dome, cylindrical wall & RB2 56345.63 N

(ii) Horizontal wind force on the columns (max nos. of column to be subjected to wind = 4)

(iii) Horizontal wind force on the bracings = 18225 N

Total Horizontal wind force = 82758.525 N

Shear per column 10344.816 N

Moment of horizontal wind forces about the base of column (Mw) 1270900 Nm

Vertical load on one column due to wind = (Mw x r) / sum r2 r = distance of any column from NA

Sum r2 = 60.74955 m2

Farthest column on the leeward side will be subjected to maximum downward force

Max downword load due to wind on the farthest column 81528.58 N

Total Max load on the farthest column due to dead load & wind 858904 N

Max moment in a column = 0.5 x horizontal shear x dist. Between bracing

Stagging height upto bottom of RB2 15.9 m

c/c distance between bracing 3.975 m

M= 20560.3211 Nm

Hence the column will be designed for a downward load of = 858904 N

 and bending moment = 20560 N

nos. dia area cover

Try 8 nos. 20mm dia bars in each column 8 25 490.625 25

At provided = 3925 mm2

Check for max stress

Equivalent area of column = 228945.25 mm2

Equivalent moment of inertia on the column

891088143 m4

Max stress in concrete = Max. stress due to direct load + Max. stress due to BM

= (P/A) + (M/Z) = ( 3.751571 + 4.614655 ) N/mm2

The permissible stresses in direct compression and in bending should be increased by 33% while considering the wind eff

Hence, 0.4701217 + 0.4082 = 0.878318 N/mm2 < 1.3

Design of Lateral ties :

Dia of ties should not be less than = 6.25 mm Provided 8 mm dia

Pitch of ties should be least of following:

(i) 400 mm
(ii) 384 mm
(iii) 450 mm
(iv) 300 mm as per IS

Hence, provided 8 dia bar @ 300 mm c/c

, (7) Design of Bracings

Max. bending moment in the brace will occur when it is assumed that the wind is blowing at right angle of the adjacent b

Moment in Brace = 2 x moment in column x √ 2 58152.81 Nm

Moment of resistance of bracing section = R.b.d2

Assuming 20 dia bar effective depth for bracing 415

 Ma = 115226034 mm4 > BM Hence, the beam will be singly reinforced

At = 1071.1298 mm2

Nos of 20 dia bar required = 3.41124148 Say 4 nos

Effective length of bracing 2.25 m

Max SF (V) = 2 x M / l 51691.389 N

Tv = 0.3113939 N/mm2
Tc
% of p
p = As x 100/bd 0.7566265 M25 M30
0.25 0.23 0.23
Corresponding Tc from table 0.50 0.31 0.31
0.75 0.36 0.37
Tc = 0.3610602 N/mm2 > Tv 1.00 0.4 0.41
1.25 0.44 0.45
Provide 8 mm dia 2 legged nomonal stirrups 1.50 0.46 0.48
1.75 0.49 0.5
Sv = 260.62 Say 250 mm c/c
50.24

,(8) Design of Foundation

Total max load of the foundation (tank full)

w= 4664254.9 N

Self wt of foundation @ 10% of (w) 466425.5

Total 5130680 N 5130.68 KN

Bearing capacity of soil = 17.78 T/m2 = 174.244 KN/m2

Required area of the foundation = 29.44538 m2

Outer & Inner Dia of Raft considered 10.4 m 6m

Area of Raft Slab 56.6456 > 29.44538 safe

All colimns to be connected with RB1 of size 400 mm x 900 mm

Design of RB1
 Net upward pressure per meter run 165047.9 N/m

Max. -ve B.M. at column points 173160.465 Nm

Max. +ve B.M. at mid span 78709.3021 Nm

Max. torsional moment 13118.217 Nm

Required effective depth of the beam d2 = 258817.9

d= 509 mm

Overall Depth considered = 900 mm

Effective depth assuming 20 mm dia main bars and clear cover = 50 mm

d= 840 mm

Ast for - ve BM 1575.75591 mm2

No. of 20 mm dia bar required 5.01833093 Say 6 nos

Ast for +ve BM (at mid span) 716.252687

No. of 20 mm dia bar required 2.28105951 Say 3 nos

Design for shear & Torsion

Shear force at the column supports 388687.9 N

Tv = 1.156809 N/mm2

which is less than Tc max = 1.9 N/mm2 safe

p 0.560714 %

Corresponding value of Tc = 0.32214286 Tc

% of p
M25
Since, Tv > Tc, hence shear reinforcement will be required 0.25 0.23
0.50 0.31
(a) Design for shear reinforcement 0.75 0.36
1.00 0.4
Vc = Tc.bd 1.25 0.44
Vc = 108240 N 1.50 0.46
1.75 0.49
Vs = V - Vc 280447.91 N

Sv = σ st . Ast . D / Vs

Using 10mm dia 4 legged stirrups

Asv = 314 mm2

Sv = 141.07433 say 140 mm c/c

Design for torsion

Maximum torsion occurs at the point of contraflexure which is situated at an angle of 9 1/2 deg from either support

Shear force at the point of max torsion or at the point of contraflexure V1 = V - V * (9.5/30)

V1 = 265603.4 N
T= 13118217 N mm

Equivalent Shear Ve = V1 + 1.6 T/b 318076.3 N

Equivalent nominal shear force Tvc = Ve /bd = 0.946656 N/mm2

Longitudinal reinforcement for torsion

Equivalent BM Me1 = M + Mt

Mt = (T/1.7)*(1 + D/b) 25078944.3 N mm

At point of contraflexure M = 0

Me1 = Mt = 25078944 N mm

Moment of resistance of a balanced section of the beam of given dimension

Mr = R. bd2 472077163 N mm

Since Mr > Mt hence the section will be designed as a singly reinforced section for torsional moment

Ast = Mt/j.d.σ st 228.21777 mm2

No. of 20 dai bar required = 0.72680818 Say 1 no

As number of 20 mm dai bars are already available at the section are more than 1, hence no additional bars are required
 Design for transverse reinforcement : (Stirrups) at the point of maximum torsion

The c/c spacing (Sv) of stirrups for torsion shall be least as obtained from the following

Asv = T. Sv / (b1.d1.σ st) + V1.sv / (2.5.d1.σ sv) ….. (i)

Asv = (Tvc - Tc).b.Sv/σ sv ….. (ii)

Using 8 mm dia 4 legged stirrups

Asv = 200.96 mm2

b1 = 280 mm
d1 = 780 mm

As per Eq. (i) Sv = 153 mm

As per eq. (ii) Sv = 120.67008 mm c/c

Hence provide 8 mm dia 4 legged stirrups @ 120 mm c/c

(b) Design of raft slab

Max projection of the raft slab on either face of the beam 0.9 m

Net upward pressure of the soil below the slab 82340.99 N/m2

Consider a strip of slab one metre run

Design load per meter run = 82340.9928 N

Max BM 33348.102 Nm

Requiredeff. Depth of Slab d2 49229.0745

d= 222 mm

Provide overall depth of raft slab 400 mm

Available eff. Depth of using 20 mm dia bars and clear cover of 50 mm

340 say 340 mm

At = 749.74175 mm2
Spacing using 20 mm dia bars = 418.810879 mm c/c say 300 mm c/c

Check for shear

Critical section of shear is considered as a distance of 237 mm from the face of beam

SF at the critial section V = 46110.9559 N

Tv = 0.13562046 N/mm2

p= 0.30784314 %

Corresponding value of Tc = 0.2485098 N/mm2 Tc

% of p
M25 M30
Since Tv<Tc Hence safe 0.25 0.23 0.23
0.50 0.31 0.31
0.75 0.36 0.37
1.00 0.4 0.41
1.25 0.44 0.45
1.50 0.46 0.48
1.75 0.49 0.5
For M 25 Grade of Concrete and Fe415 reinforcement

σ cbc 8.5 N/mm2

m 10.98

For Structural member below 225 mm thickness

σ st 150 N/mm2
k 0.38
j 0.87
R 1.42

On face away from liquid for members 225 mm or more in thickness

σ st 190 N/mm2
k 0.33
j 0.89
R 1.25

1.325

Ǿ
r
4.4
4.5 4.5
 (safe)

nos.

safe

bjected to pure tensile stress on account of the horizontal pressure due to the liquid stores
cing of bars can be increased towards top as the hoop tension

d volume of water should be minus for bottom dome

2826
Tc
M30
0.23
0.31
0.37
0.41
0.45
0.48
0.5
 at an angle of 9 1/2 deg from either support

nal moment

ce no additional bars are to be provided

er longitudinal bars is given by

ement for torsion.

ncreased to 215 mm c/c near point of contraflexure

ment shall be provided

4.5
 2.25

column diaD R
500 0.5 0.25

dc 212.5

8187.9 N

olumn from NA
% while considering the wind effect

safe

at right angle of the adjacent brace

400

450
20 dia bar 314

29.04
Tc
M30
0.23
0.31
0.37
0.41
0.45
0.48
0.5
2 deg from either support

no additional bars are required for torsion

 Estimation & Costing of OHSR - 200KL for Kharohi ESR Project
SN Description Unit No. L (m.) W (m.) H (m.)

1 Excavation for Foundation m3 1 28.26 2.6 3.1

2 PCC for foundation m3 1 28.26 2.4 0.1
3 PCC for Plinth Protection m3 1 36.738 1.9 0.15

4 RCC M25
a RCC for foundation m3 6 0.785 4.84 0.25
b RCC for Conical Portion m3 6 0.785 1.69 0.4
c RCC for RB 1 & RB 2 m3 2 28.26 0.4 0.9
d RCC for TB 1 m3 3 28.26 0.4 0.45
e RCC for TB 2 m3 11 0.8 0.3 0.4
f Column upto 1st TB1 m3 6 0.785 0.16 3.067
g Column upto 2nd TB1 m3 6 0.785 0.16 4.067
h Column upto 3rd TB1 m3 6 0.785 0.16 4.079
i Column upto RB2 m3 6 0.785 0.16 3.338
j Stair Slab m3 10 5.1 1 0.12
k STEP m3 120 0.5 0.36 0.116
l Platform m3 10 1.2 1 0.12

5 RCC M30
a Walkway Slab m3 1 33.284 1 0.12
b Bottom Dome m3 1 0.785 81 0.275
c Wall m3 1 28.888 0.2 4.4
d Top Dome m3 1 0.785 81 0.125
6 Handrailing
a Walkway Slab rm 1 35.796
b Stair Case rm 20 6
c Top Dome rm 1 29.516

6 Ventilation Cowl No. 1

7 Lighting Arrestor No. 1

8 Plastering (20mm thk 1:4)

a Plastering for Column m2 6 3.14 0.4 15
b Plastering for TB1 Sides m2 6 28.26 0.45
c Plastering for TB1 Top & Bottom m2 6 28.26 0.4
d Plastering for TB2 Sides m2 22 0.28 0.8
e Plastering for Platform Slab T&B m2 10 1 1.2
f Plastering for STEP m2 120 1 0.476
g Bottom Dome m2 1 0.785 81
h Wall m2 1 29.516 4.4
9 Water Bar rm 3 28.888
10 Painting m2 1
11 Backfilling m3 1
12 Plinth Protection m2 1 33.912 1
13 Reinforcement Steel MT 1 9532.05
14 Shuttering
a Shuttering for plastered surface m2 1 524.67
b Shuttering for water surface m2 1 28.26 4.4
c Shuttering for Top Dome m2 1 0.785 81
d Shuttering for underground column m2 6 1.256 1.8
e Shuttering for RB1 side m2 2 28.26 0.9
f Shuttering for circular footing m2 6 6.908 0.25
g Shuttering for PCC sides m2 6 7.536 0.1
15 Hydrotesting m3 1 0.785 81 4
16 Stagging m 1 0.785 121 15
17 Providing & Fixing of insert plate MT LS
Kharohi ESR Project
Rate
Qty Total Qty (approx) Amount

227.78 227.78 200 45555.12

6.78
10.47 17.25 5000 86263.65

5.70
3.18
20.35
15.26
1.06
2.31
3.06
3.07
2.52
6.12
2.51
1.44 66.58 6000 399467.3616

3.99
17.49
25.42
7.95 54.85 6500 356521.88

35.796
120
29.516 185.312 400 74124.8

1 1 2000 2000
1 1 50000 50000

113.04
76.302
67.824
4.928
12
57.12
63.585
129.87 524.67 200 104933.88
86.664 86.664 300 25999.2
 524.67 524.6694 100 52466.94
227.78 227.7756 400 91110.24
33.91 33.912 1000 33912
9532.052 50 476602.5984

524.67
124.344
63.585
13.5648
50.868
10.362
4.5216 791.91 500 395957.4
254.34 254.34 150 38151
1424.775 1424.775 300 427432.5
0.25 0.25 70000 17500
Total Basic Cost 2677998.57