|
| 1 | 1 Design and build sewage treatment plant of installed capacity 3.00 MLD and all appurtenant structures and allied works;2 Construction of Rcc sump well along with providing and installing pumps and pumping main comprising of DIK7 class pipe of 150- & 300-mm diameter having length of 1800 & 50 m respectively from sump well to STP3 Construction of 2 Nos Interception Diversion Structure.(I&D-1= L-25 m, H-1.0 m, FTL-1.55 MLD)(I&D-2= L-11 m, H-1.0 m, FTL-1.15 MLD)4 Providing and laying of HT Feeder having the length of 2.40 kms. and Electrical 1 Nos. Substations5 Reuse of the Treated Sewer water for the Green space comprising of Dik7 pipe of 150mm diameter having the length of 3200 meters. |
| 2 | Operation and Maintenance Cost For 1st Years |
| 3 | Operation and Maintenance Cost For 2nd Years |
| 4 | Operation and Maintenance Cost For 3rd Years |
| 5 | Operation and Maintenance Cost For 4th Years |
| 6 | Operation and Maintenance Cost For 5th Years |
| 7 | Operation and Maintenance Cost For 6th Years |
| 8 | Operation and Maintenance Cost For 7th Years |
| 9 | Operation and Maintenance Cost For 8th Years |
| 10 | Operation and Maintenance Cost For 9th Years |
| 11 | Operation and Maintenance Cost For 10th Years |
| 12 | NPV of O&M taking Discount factor at 11% (Cost in INR)(B) For 1st year |
| 13 | NPV of O&M taking Discount factor at 11% (Cost in INR)(B) For 2nd year |
| 14 | NPV of O&M taking Discount factor at 11% (Cost in INR)(B) For 3rd year |
| 15 | NPV of O&M taking Discount factor at 11% (Cost in INR)(B) For 4th year |
| 16 | NPV of O&M taking Discount factor at 11% (Cost in INR)(B) For 5th year |
| 17 | NPV of O&M taking Discount factor at 11% (Cost in INR)(B) For 6th year |
| 18 | NPV of O&M taking Discount factor at 11% (Cost in INR)(B) For 7th year |
| 19 | NPV of O&M taking Discount factor at 11% (Cost in INR)(B) For 8th year |
| 20 | NPV of O&M taking Discount factor at 11% (Cost in INR)(B) For 9th year |
| 21 | NPV of O&M taking Discount factor at 11% (Cost in INR)(B) For 10th year |
| 22 | Power Consuption @ 6.5 Rs per unit For 1st Year |
| 23 | Power Consuption @ 6.5 Rs per unit For 2nd Year |
| 24 | Power Consuption @ 6.5 Rs per unit For 3rd Year |
| 25 | Power Consuption @ 6.5 Rs per unit For 4th Year |
| 26 | Power Consuption @ 6.5 Rs per unit For 5th Year |
| 27 | Power Consuption @ 6.5 Rs per unit For 6th Year |
| 28 | Power Consuption @ 6.5 Rs per unit For 7th Year |
| 29 | Power Consuption @ 6.5 Rs per unit For 8th Year |
| 30 | Power Consuption @ 6.5 Rs per unit For 9th Year |
| 31 | Power Consuption @ 6.5 Rs per unit For 10th Year |
| 32 | NPV of Power Consumption taking discount factor at 11% (Cost in INR) © for 1st Year |
| 33 | NPV of Power Consumption taking discount factor at 11% (Cost in INR) © for 2nd Year |
| 34 | NPV of Power Consumption taking discount factor at 11% (Cost in INR) © for 3rd Year |
| 35 | NPV of Power Consumption taking discount factor at 11% (Cost in INR) © for 4th Year |
| 36 | NPV of Power Consumption taking discount factor at 11% (Cost in INR) © for 5th Year |
| 37 | NPV of Power Consumption taking discount factor at 11% (Cost in INR) © for 6th Year |
| 38 | NPV of Power Consumption taking discount factor at 11% (Cost in INR) © for 7th Year |
| 39 | NPV of Power Consumption taking discount factor at 11% (Cost in INR) © for 8th Year |
| 40 | NPV of Power Consumption taking discount factor at 11% (Cost in INR) © for 9th Year |
| 41 | NPV of Power Consumption taking discount factor at 11% (Cost in INR) © for 10th Year Please Enable Macros to View BoQ information |
