|
| 1 | 1.Design and build sewage treatment plant of installed capacity 1.5 MLD and all appurtenant structures and allied works.2.Survey, Investigation, Designing Construction of 1.0 No intermediate pumping Station with Pumps and all necessary electrical and mechanical accessories.3.Construction of 2 nos. of I&D structure on Existing Nallas and all appurtenant structures and allied works4.Construction of RCC drain of length 118 mtr. At different locations and all allied work.5.SEWAGE GRAVATY MAIN: - Providing, Laying, Jointing, Testing, Commissioning & Trial run of Dia. 350 mm to 400 mm of RCC NP3 Class pipe of length 1851 mtr.6.SEWAGE PUMPING MAIN:- Providing, Laying, Jointing, Testing, Commissioning & Trial run of Dia. 200 mm of DI K-7 pipe of length 660 mtr.7.Establishment of 1 Nos. of Electrical Substation and Providing and laying of HT Feeder Connection up to Sewerage Treatment Plant/ Pumping Station (For 1 KM) |
| 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 |
