Paddy Land: Total Land Quantity 90 Bigha.

Location: Fatheypur, Goinghat, Sylhet(8km far from our alignment Horipur Bazar)
Cost of Land: TK 650000.00 per Bigha (Asking Price)
Total Land Cost: TK58,500,000.00
Cost analysis of Sand Collection from Proposed Purchased Land
Carrying by Dump Truck with Excavator

Sand Collection Quantity Per Bigha

Area/Dcm Asume Depth Volume
SL No. Description Unit Decimal Remarks
(Sqm) (m) (Cum)
Sand Volume Per
1 Cum 33.00 40.47 5.00 6,677.55
Bigha (33 Decimal)

Total = 6,677.55
Assume, 75 bigha dredging out of 90 bigha = 500,816.25 Cum

Cost:
SL No. Description Unit Rate Quantity Amount (Tk.) Remarks
1 Land Purchase Bigha 600,000.00 90.00 54,000,000.00 Price may varie
Excavation & Loading by
Loading & Carrying
2 Cum 161.50 500,816.25 80,879,718.16 Excavator and Carrying by
Cost
Dump Truck (Analysis Attached)
-
-
Resell Value of Land Bigha 300,000.00 90.00 (27,000,000.00)
Total Amount = 107,879,718.16 Taka
Total quantity of sand = 500,816.25 Cum
Rate = 215.41 Taka/Cum Loose
Taka/Cum (Compacted,
287.21
Compaction Factor = 0.75)
Rate = 6.10 Taka/Cft Loose
Taka/Cft (Compacted,
Rate = 8.13
Compaction Factor = 0.75)
Paddy Land: Total Land Quantity 90 Bigha.
Location: Fatheypur, Goinghat, Sylhet(8km far from our alignment Horipur Bazar)
Cost of Land: TK 650000.00 per Bigha (Asking Price)
Total Land Cost: TK58,500,000.00
Cost analysis of Sand Collection from Proposed Purchased Land
Carrying by Bulkhead with Dreadger

Sand Collection Quantity Per Bigha

Area/Dcm Asume Depth Volume
SL No. Description Unit Decimal Remarks
(Sqm) (m) (Cum)
Sand Volume Per
1 Cum 33.00 40.47 5.00 6,677.55
Bigha (33 Decimal)

Total = 6,677.55
Assume, 75 bigha dredging out of 90 bigha = 500,816.25 Cum

Cost:
SL No. Description Unit Rate Quantity Amount (Tk.) Remarks
1 Land Purchase Bigha 600,000.00 90.00 54,000,000.00 Price may varie
2 Dredging Cost Cum 52.98 500,816.25 26,533,244.93
3 Carrying Cost Cum 70.64 500,816.25 35,377,659.90 Consider Bulkhead carrying
-
Resell Value of Land Bigha 300,000.00 90.00 (27,000,000.00)
Total Amount = 88,910,904.83 Taka
Total quantity of sand = 500,816.25 Cum
Rate = 177.53 Taka/Cum Loose
Taka/Cum (Compacted,
236.71
Compaction Factor = 0.75)
Rate = 5.03 Taka/Cft Loose
Taka/Cft (Compacted,
Rate = 6.70
Compaction Factor = 0.75)