Felicity Big Data, Jessore Piling Budget 04-07-23} Total 191 piles with 90.5 feet depth and 20-inch dia. Total Land area .45 acre. Buildup area 15952 sft Material Consumption of Total 191 Pile Material Meterial Description Total Qty Price (Tk.) T. Amount Rebar $05kg X191 Pile 115555kg 95 10977725 Cement bag x 191 Pile 8404 bag «5154328060 Stone Chips For 1Pile=7.44tonX191 Pile «142.4ton —«4600-«6536784 sylhet Sand cftX 191 Pile 16235 cft 75 1217625 Bentonite For 1 Pile=4 bag X 191 Pile 764 bag 650 496600 Admixer For 1 Pile=11 Liter X 191 Pile 2101 Liter 92 193292 Rig Machine Rig Machine including Labor 191 17195__ 3284245 27034331) Material Consumption of Piling in term of unit cost to total cost Task_| Piling Material Allocation Material [ Cost of | Total Piling| Total _|Contracto Depth for 1 piling Cost_| Piling 191 Cost_| /Vendor 6mm Rebar 408g X95 38760 SCRM 90.5 [10mm Rebar 197kg X95) 18715 CRM ret [Cement 44 bags X515 22660 Fresh Piling [Stone Chips 7.44 ton x 4600 34224] 1 191 Pakur 8 Sylhet Sand 85 cf X75 6375 Bentonite “bag X 650 2600] [Using 01 Rig Machine with labor i7195| B Traders fAdmixer 14182 to12| 441543] 27034333] Time allocation of the Piling approximate 60 days Rig Machine Involvement Piling on 01 day Piling on 15 days oi Machine 15] Ast 15 days 22.5 Nos slot 03 Machine 425] and, 3rd & involving 03 machines after first 4th 15 days| 63.75 Nos 15 days. There will be 39 days more slot lwill be required to complete all rest of the piling of 168 Unit) [15 dayst 39 days=54 days] Material Allocation timeline (must be followed strictly) [Assuming that the Piling work is going to start on 10-07-23] All the material for 22.5 Nos Piling should be in-house 3 days early of the start Work order and advance payment cheque must be ready on or before, 05-07-23] in applicable-case {30 ton bar purchazad, where 13.5 ton used) Fund Allocation 4741485 Since the end of first 15 days material of 22 Nos Piling the store must be filled up with material for the next 15 days of 63.75 Nos Piling. To do this Work order and advance payment cheque must be ready on or before, 1207-23 30 ton rebar purchased, where 16.5 tons in stock Fund Allocation 8209208 To carry out continuity from 34st day to 45 th day for next 63.75 NOS Piling Work order and advance payment cheque must be ready on or before, 27-07-23) [30 ton rebar purchased, where 8 tons instock Fund Allocation 8209208 For the completion of rest of the Piling of 441 Nos from 46 th day to 60th Work order and advance payment cheque must be ready on or before. 12-0723 25,585 ton rebar purchased, where 0 ton isin toc Fund Allocation 5874431 Days Onward 01 - 15, 16-30, 31 -45, 46 - 60 54 days| Piling Onward 22.5 + 63.75 + 63.75 > 41 194 Piling| Approximate Cost of 01 Piing=[_ 141541] Cost of 191 Piling = 191x141541 [a7oasa39 Additional Rebar 5 Ton value= 4,75,000 Additional Cement 1000 bag value=5,15,000 [2 Hews wep Pred ‘checked sy Cchacked By orkar ded by Approved By