E-Engineering Ltd Khawaja Tower (13th Floor) 95, Bir Uttam AK Khandakar Road, Mohakhali C/A, Dhaka-1212 Project - Development infrastructure / Support facilities for Operation of Payra Deep Sea Port BUDGET ANALYSIS FOR CONSTRUCTION OF INCOMPLETE BUILDINGS AT PACKAGE 1,283 ‘AType Building | 6 Type Building 7165 632° "Amount "Amount SLNo Description of Item Remarks ui (rk) (rk) ‘Civil labour bill per building (TK 285/- PER SFT), 204,060:00 | __ 180,120.00, Teonus [ota budget fr clabou il z 2 28,000.00 3 ¢ 60%6 of bl after sab casting 5 6 7 tos.t3000 |Remoining budget fr tinshing wok as pt work order | "Actual costing for irishing work Tbiference per building ‘Maximum Budget Deficiency per Building (Say, Tk) 100,088.00 10,7047 Number of Incomplete Building (Package-1,2,3) AType Building |B Type Building _Remarks is aera Trackage-oi ae Sr a | (oe — 25 ti i | “Totals @ [aera Maximum Extra Costing For Remaining Wor aesee|__Mamberof Bung [ame 2 [eee : 87. Total= NOTE: As diferent incomplete buildings are at different conkition, this extra costing may reduce as per actual work quantity of incomplete buildings. n future to avoid such condition, payment after slab casting should be SO% instead of 60%. Also work flow, fund flow and material flow should be continued to avoid such situation. This calculation is excluding bonus for new sub contractors to finish up the remaining work. Based on practical situation , partial bonus may be allowed. Prepared by: Checked by : Recommended by tare Y oVarem 8 DvRecroR oMPLe MENTATION)orze]Go/ 31 Bee “Geis 3001 pu S004 puns i Dieviae ul as009 og, Bake agi jos Bu 055 POPC sievane uri. ua apis [score feat re ae sraeste (creat att eR ene EY eT ; i i ; I lem Jo 22epn 0uno pue sou 09 __wug) soum ro Supa ve cr eae 3 apg wim sdovd pet o Bursoddns pau. eee ss i z at 4 [oo eee] “weag peasg "wun ,pen ‘Sun00 p aves) 122462 0 909 lover 03 a ‘ae p2n)0 vontsnud put — [Seog sce = ac) jees 209 owas mojag 2:94M Aue 0 s00y U3 mea on [sO = [=] wenn eo oe Bapine aa Buiping ooAL 282’ afenpeg 28 sfurpring anaiéwoout Jo HON Bulysius 20} Bunso9 emo¥ uog Pag daaq esheg Jo uoNesado 405 sara|De} uoddns / aunaonsasespu! uaLUdo|aAaG - 12/044 ZIZT-eYA '¥/9 HeWNEYOWN ‘PeOoY seYePUEYY NY WeNIN JIG ‘S6 (20013 WET) JeMOL efeMeUD, pry Suaaui3u3-3