Housing Urban and Rular Development Local Bodies Closing in 29 days TDR #56415128

Tender For To (I) Design And Build Sewage Treatment Plants Of Installed Capacities Of Total 58 Mld And All Appurtenant Structures And Allied Works; (Ii) Survey, Review Of Designs, Re-Design Where Necessary, And Build New Underground Sewerage Network

Issued by Local Bodies · Pune, Maharashtra
Tender Value
Ref. Documents
Estimated cost
Bid Submission
10 Aug 2026
29 days left
EMD
50 Lakhs
Bank guarantee accepted
Document Fee
5900
Non-refundable
Tender Type
Online

Tender Overview

Organization
Click here to view tendering authority
Tender ID
Click here to view tender id
Competition Type
NCB
Bidding Type
Tender
Location / State
Pune → Maharashtra
EMD Exemption
Not Available
Quantity
Not Available
Website
Click here to view website
Contact Person
Click here to view contact person
Address
Click here to view address

Project Description

Tender for To (I) Design And Build Sewage Treatment Plants Of Installed Capacities Of Total 58 Mld And All Appurtenant Structures And Allied Works; (Ii) Survey, Review Of Designs, Re-Design Where Necessary, And Build New Underground Sewerage Network And Diversion Works With Interception Sewer Of About 60 Km Length Including Survey, Design, Construction Of 43 No. Pumping Stations And All Appurtenant Structures And Allied Works; And (Iii) Operation & Maintenance Of The Sewerage Network For 5 Years And For All Others Works Of Sewage Treatment Plant, And Interception & Diversion Works And Pumping Stations For A Period Of 15 Years For Indrayani River In Pune, State Of Maharashtra, India

BOQ

Name of Work:- TO (I) DESIGN AND BUILD SEWAGE TREATMENT PLANTS OF INSTALLED CAPACITIES OF TOTAL 58 MLD AND ALL APPURTENANT STRUCTURES AND ALLIED WORKS; (II) SURVEY, REVIEW OF DESIGNS, RE-DESIGN WHERE NECESSARY, AND BUILD NEW UNDERGROUND SEWERAGE NETWORK AND DIVERSION WORKS WITH INTERCEPTION SEWER OF ABOUT 60 KM LENGTH INCLUDING SURVEY, DESIGN, CONSTRUCTION OF 43 NO. PUMPING STATIONS AND ALL APPURTENANT STRUCTURES AND ALLIED WORKS; AND (III) OPERATION & MAINTENANCE OF THE SEWERAGE NETWORK FOR 5 YEARS AND FOR ALL OTHERS WORKS OF SEWAGE TREATMENT PLANT, AND INTERCEPTION & DIVERSION WORKS AND PUMPING STATIONS FOR A PERIOD OF 15 YEARS FOR INDRAYANI RIVER IN PUNE, STATE OF MAHARASHTRA, INDIA
Sl. No. Item Description
1Grand Summery
2Total Bid Price for STP & Allied Work
3Total Bid Price for STP & Allied Work
4Total Bid Price for STP & Allied Work
5Total Bid Price For Operation and Maintenance of STP & Allied Work. (O&M of STP for the “Indicative Flow Rate for STP & O&M of Network & SPSs for the “Indicative Flow Rate for SPSs)
6Total Bid Price For Operation and Maintenance of STP & Allied Work. (O&M of STP for the “Indicative Flow Rate for STP & O&M of Network & SPSs for the “Indicative Flow Rate for SPSs)
7Total Bid Price For Operation and Maintenance of STP & Allied Work. (O&M of STP for the “Indicative Flow Rate for STP & O&M of Network & SPSs for the “Indicative Flow Rate for SPSs)
8NPV of 15 years’ O&M of STP for the “Indicative Flow Rate for STP” & The NPV of 15 years’ O&M of Network & SPSs for the “Indicative Flow Rate for SPSs”)
9NPV of 15 years’ O&M of STP for the “Indicative Flow Rate for STP” & The NPV of 15 years’ O&M of Network & SPSs for the “Indicative Flow Rate for SPSs”)
10NPV of 15 years’ O&M of STP for the “Indicative Flow Rate for STP” & The NPV of 15 years’ O&M of Network & SPSs for the “Indicative Flow Rate for SPSs”)
11Cat (B) - Buy Back Items
12Buy-Back (ie minus)Amount of P-III PC with Monitors, Keyboard & Mouse as per Annexure C, Sr. No. 1
13Buy-Back (ie minus) Amount of P-IV PC with Monitors, Keyboard & Mouse as per Annexure C, Sr. No. 2
14Buy-Back (ie minus) Amount of Dual Core Processor PC with Monitors, Keyboard & Mouse as per Annexure C, Sr. No. 3
15Summery (Phase-I)
16Total Bid Price for STP & Allied Work
17Total Bid Price for STP & Allied Work
18Total Bid Price for STP & Allied Work
19Total Bid Price For Operation and Maintenance of STP & Allied Work. (O&M of STP for the “Indicative Flow Rate for STP & O&M of Network & SPSs for the “Indicative Flow Rate for SPSs)
20Total Bid Price For Operation and Maintenance of STP & Allied Work. (O&M of STP for the “Indicative Flow Rate for STP & O&M of Network & SPSs for the “Indicative Flow Rate for SPSs)
21Total Bid Price For Operation and Maintenance of STP & Allied Work. (O&M of STP for the “Indicative Flow Rate for STP & O&M of Network & SPSs for the “Indicative Flow Rate for SPSs)
22NPV of 15 years’ O&M of STP for the “Indicative Flow Rate for STP” & The NPV of 15 years’ O&M of Network & SPSs for the “Indicative Flow Rate for SPSs”)
23NPV of 15 years’ O&M of STP for the “Indicative Flow Rate for STP” & The NPV of 15 years’ O&M of Network & SPSs for the “Indicative Flow Rate for SPSs”)
24NPV of 15 years’ O&M of STP for the “Indicative Flow Rate for STP” & The NPV of 15 years’ O&M of Network & SPSs for the “Indicative Flow Rate for SPSs”)
25Cat (B) - Buy Back Items
26Buy-Back (ie minus)Amount of P-III PC with Monitors, Keyboard & Mouse as per Annexure C, Sr. No. 1
27Buy-Back (ie minus) Amount of P-IV PC with Monitors, Keyboard & Mouse as per Annexure C, Sr. No. 2
28Buy-Back (ie minus) Amount of Dual Core Processor PC with Monitors, Keyboard & Mouse as per Annexure C, Sr. No. 3
29Summery (Phase-II)
30Total Bid Price for STP & Allied Work
31Total Bid Price for STP & Allied Work
32Total Bid Price for STP & Allied Work
33Total Bid Price For Operation and Maintenance of STP & Allied Work. (O&M of STP for the “Indicative Flow Rate for STP & O&M of Network & SPSs for the “Indicative Flow Rate for SPSs)
34Total Bid Price For Operation and Maintenance of STP & Allied Work. (O&M of STP for the “Indicative Flow Rate for STP & O&M of Network & SPSs for the “Indicative Flow Rate for SPSs)
35Total Bid Price For Operation and Maintenance of STP & Allied Work. (O&M of STP for the “Indicative Flow Rate for STP & O&M of Network & SPSs for the “Indicative Flow Rate for SPSs)
36NPV of 15 years’ O&M of STP for the “Indicative Flow Rate for STP” & The NPV of 15 years’ O&M of Network & SPSs for the “Indicative Flow Rate for SPSs”)
37NPV of 15 years’ O&M of STP for the “Indicative Flow Rate for STP” & The NPV of 15 years’ O&M of Network & SPSs for the “Indicative Flow Rate for SPSs”)
38NPV of 15 years’ O&M of STP for the “Indicative Flow Rate for STP” & The NPV of 15 years’ O&M of Network & SPSs for the “Indicative Flow Rate for SPSs”)
39Cat (B) - Buy Back Items
40Buy-Back (ie minus)Amount of P-III PC with Monitors, Keyboard & Mouse as per Annexure C, Sr. No. 1
41Buy-Back (ie minus) Amount of P-IV PC with Monitors, Keyboard & Mouse as per Annexure C, Sr. No. 2
42Buy-Back (ie minus) Amount of Dual Core Processor PC with Monitors, Keyboard & Mouse as per Annexure C, Sr. No. 3
43Phase-I
44Dehu Nagar Panchayat
45Dehu Nagar Panchayat (3.00 MLD & 5.00 MLD) STP's & other allied works.
46Dehu Nagar Panchayat STP & other allied works. operation & Maintanance.
47STP (PART B) 3 MLD (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 2 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
481st Year
492nd Year
503rd Year
514th Year
525th Year
536th Year
547th Year
558th Year
569th Year
5710th Year
5811th Year
5912th Year
6013th Year
6114th Year
6215th Year
63(PART C) 3 MLD (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
641st Year
652nd Year
663rd Year
674th Year
685th Year
696th Year
707th Year
718th Year
729th Year
7310th Year
7411th Year
7512th Year
7613th Year
7714th Year
7815th Year
79Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
801st Year (x=2-2=0)
812nd Year (x=2-2=0)
823rd Year (x=2.5-2=0.5)
834th Year (x=2.5-2=0.5)
845th Year (x=2.5-2=0.5)
856th Year (x=2.5-2=0.5)
867th Year (x=2.5-2=0.5)
878th Year (x=2.5-2=0.5)
889th Year (x=2.5-2=0.5)
8910th Year (x=2.5-2=0.5)
9011th Year (x=3-2=1)
9112th Year (x=3-2=1)
9213th Year (x=3-2=1)
9314th Year (x=3-2=1)
9415th Year (x=3-2=1)
95Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
961st year
972nd year
983rd year
994th year
1005th year
1016th year
1027th year
1038th year
1049th year
10510th year
10611th year
10712th year
10813th year
10914th year
11015th year
111Total O & M Price
1121st year
1132nd year
1143rd year
1154th year
1165th year
1176th year
1187th year
1198th year
1209th year
12110th year
12211th year
12312th year
12413th year
12514th year
12615th year
127NPV of STP O&M
1281st year (NPV Factor-0.909)
1292nd year (NPV Factor-0.826)
1303rd year (NPV Factor-0.751)
1314th year (NPV Factor-0.683)
1325th year (NPV Factor-0.621)
1336th year (NPV Factor-0.564)
1347th year (NPV Factor-0.513)
1358th year (NPV Factor-0.467)
1369th year (NPV Factor-0.424)
13710th year (NPV Factor-0.386)
13811th year (NPV Factor-0.350)
13912th year (NPV Factor-0.319)
14013th year (NPV Factor-0.290)
14114th year (NPV Factor-0.263)
14215th year (NPV Factor-0.239)
143Total of NPV of STP O&M (Dehu 3 Mld)
144STP (PART B) 5 MLD (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 3 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
1451st Year
1462nd Year
1473rd Year
1484th Year
1495th Year
1506th Year
1517th Year
1528th Year
1539th Year
15410th Year
15511th Year
15612th Year
15713th Year
15814th Year
15915th Year
160(PART C) 5 MLD (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
1611st Year
1622nd Year
1633rd Year
1644th Year
1655th Year
1666th Year
1677th Year
1688th Year
1699th Year
17010th Year
17111th Year
17212th Year
17313th Year
17414th Year
17515th Year
176Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
1771st Year (x=3-3=0)
1782nd Year (x=3-3=0)
1793rd Year (x=3.5-3=0.5)
1804th Year (x=3.5-3=0.5)
1815th Year (x=3.5-3=0.5)
1826th Year (x=3.5-3=0.5)
1837th Year (x=4-3=1)
1848th Year (x=4-3=1)
1859th Year (x=4-3=1)
18610th Year (x=4-3=1)
18711th Year (x=4.5-3=1.5)
18812th Year (x=4.5-3=1.5)
18913th Year (x=4.5-3=1.5)
19014th Year (x=5-3=2)
19115th Year (x=5-3=2)
192Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
1931st year
1942nd year
1953rd year
1964th year
1975th year
1986th year
1997th year
2008th year
2019th year
20210th year
20311th year
20412th year
20513th year
20614th year
20715th year
208Total O & M Price
2091st year
2102nd year
2113rd year
2124th year
2135th year
2146th year
2157th year
2168th year
2179th year
21810th year
21911th year
22012th year
22113th year
22214th year
22315th year
224NPV of STP O&M
2251st year (NPV Factor-0.909)
2262nd year (NPV Factor-0.826)
2273rd year (NPV Factor-0.751)
2284th year (NPV Factor-0.683)
2295th year (NPV Factor-0.621)
2306th year (NPV Factor-0.564)
2317th year (NPV Factor-0.513)
2328th year (NPV Factor-0.467)
2339th year (NPV Factor-0.424)
23410th year (NPV Factor-0.386)
23511th year (NPV Factor-0.350)
23612th year (NPV Factor-0.319)
23713th year (NPV Factor-0.290)
23814th year (NPV Factor-0.263)
23915th year (NPV Factor-0.239)
240Total of NPV of STP O&M (Dehu 5 Mld)
241Nighoje 2.50 MLD STP & other allied works.
242Nighoje STP & other allied works operation & Maintanance.
243STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 1.467 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
2441st Year
2452nd Year
2463rd Year
2474th Year
2485th Year
2496th Year
2507th Year
2518th Year
2529th Year
25310th Year
25411th Year
25512th Year
25613th Year
25714th Year
25815th Year
259(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
2601st Year
2612nd Year
2623rd Year
2634th Year
2645th Year
2656th Year
2667th Year
2678th Year
2689th Year
26910th Year
27011th Year
27112th Year
27213th Year
27314th Year
27415th Year
275Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
2761st Year (x=1.467-1.467=0)
2772nd Year (x=1.518-1.467=0.051)
2783rd Year (x=1.569-1.467=0.102)
2794th Year (x=1.623-1.467=0.156)
2805th Year (x=1.678-1.467=0.211)
2816th Year (x=1.735-1.467=0.268)
2827th Year (x=1.794-1.467=0.327)
2838th Year (x=1.855-1.467=0.388)
2849th Year (x=1.918-1.467=0.451)
28510th Year (x=1.983-1.467=0.516)
28611th Year (x=2.051-1.467=0.584)
28712th Year (x=2.120-1.467=0.653)
28813th Year (x=2.192-1.467=0.725)
28914th Year (x=2.267-1.467=0.800)
29015th Year (x=2.500-1.467=1.033)
291Operation and Maintenance cost of MPS & IPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
2921st year
2932nd year
2943rd year
2954th year
2965th year
2976th year
2987th year
2998th year
3009th year
30110th year
30211th year
30312th year
30413th year
30514th year
30615th year
307Total O & M Price
3081st year
3092nd year
3103rd year
3114th year
3125th year
3136th year
3147th year
3158th year
3169th year
31710th year
31811th year
31912th year
32013th year
32114th year
32215th year
323NPV of STP O&M
3241st year (NPV Factor-0.909)
3252nd year (NPV Factor-0.826)
3263rd year (NPV Factor-0.751)
3274th year (NPV Factor-0.683)
3285th year (NPV Factor-0.621)
3296th year (NPV Factor-0.564)
3307th year (NPV Factor-0.513)
3318th year (NPV Factor-0.467)
3329th year (NPV Factor-0.424)
33310th year (NPV Factor-0.386)
33411th year (NPV Factor-0.350)
33512th year (NPV Factor-0.319)
33613th year (NPV Factor-0.290)
33714th year (NPV Factor-0.263)
33815th year (NPV Factor-0.239)
339Total of NPV of STP O&M (Nighoje)
340Moi 1.00 MLD STP & other allied works.
341Moi STP & other allied works operation & Maintanance.
342STP (PART B) (a) Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.568 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
3431st Year
3442nd Year
3453rd Year
3464th Year
3475th Year
3486th Year
3497th Year
3508th Year
3519th Year
35210th Year
35311th Year
35412th Year
35513th Year
35614th Year
35715th Year
358(PART C) (b) Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
3591st Year
3602nd Year
3613rd Year
3624th Year
3635th Year
3646th Year
3657th Year
3668th Year
3679th Year
36810th Year
36911th Year
37012th Year
37113th Year
37214th Year
37315th Year
374Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
3751st Year (x=0.568-0.568=0)
3762nd Year (x=0.580-0.568=0.012)
3773rd Year (x=0.593-0.568=0.025)
3784th Year (x=0.606-0.568=0.038)
3795th Year (x=0.620-0.568=0.052)
3806th Year (x=0.633-0.568=0.065)
3817th Year (x=0.647-0.568=0.079)
3828th Year (x=0.661-0.568=0.093)
3839th Year (x=0.675-0.568=0.107)
38410th Year (x=0.690-0.568=0.122)
38511th Year (x=0.705-0.568=0.137)
38612th Year (x=0.720-0.568=0.152)
38713th Year (x=0.736-0.568=0.168)
38814th Year (x=0.751-0.568=0.183)
38915th Year (x=1-0.568=0.432)
390Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
3911st year
3922nd year
3933rd year
3944th year
3955th year
3966th year
3977th year
3988th year
3999th year
40010th year
40111th year
40212th year
40313th year
40414th year
40515th year
406Total O & M Price
4071st year
4082nd year
4093rd year
4104th year
4115th year
4126th year
4137th year
4148th year
4159th year
41610th year
41711th year
41812th year
41913th year
42014th year
42115th year
422NPV of STP O&M
4231st year (NPV Factor-0.909)
4242nd year (NPV Factor-0.826)
4253rd year (NPV Factor-0.751)
4264th year (NPV Factor-0.683)
4275th year (NPV Factor-0.621)
4286th year (NPV Factor-0.564)
4297th year (NPV Factor-0.513)
4308th year (NPV Factor-0.467)
4319th year (NPV Factor-0.424)
43210th year (NPV Factor-0.386)
43311th year (NPV Factor-0.350)
43412th year (NPV Factor-0.319)
43513th year (NPV Factor-0.290)
43614th year (NPV Factor-0.263)
43715th year (NPV Factor-0.239)
438Total of NPV of STP O&M (Moi)
439Kuruli 3.50 MLD STP & other allied works.
440Kuruli STP & other allied works operation & Maintanance.
441STP (PART B) (a) Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 2.15 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
4421st Year
4432nd Year
4443rd Year
4454th Year
4465th Year
4476th Year
4487th Year
4498th Year
4509th Year
45110th Year
45211th Year
45312th Year
45413th Year
45514th Year
45615th Year
457(PART C) (b) Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
4581st Year
4592nd Year
4603rd Year
4614th Year
4625th Year
4636th Year
4647th Year
4658th Year
4669th Year
46710th Year
46811th Year
46912th Year
47013th Year
47114th Year
47215th Year
473Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
4741st Year (x=2.150-2.150=0)
4752nd Year (x=2.222-2.150=0.072)
4763rd Year (x=2.296-2.150=0.146)
4774th Year (x=2.373-2.150=0.223)
4785th Year (x=2.452-2.150=0.302)
4796th Year (x=2.533-2.150=0.383)
4807th Year (x=2.617-2.150=0.467)
4818th Year (x=2.704-2.150=0.554)
4829th Year (x=2.794-2.150=0.644)
48310th Year (x=2.886-2.150=0.736)
48411th Year (x=2.982-2.150=0.832)
48512th Year (x=3.081-2.150=0.931)
48613th Year (x=3.184-2.150=1.034)
48714th Year (x=3.290-2.150=1.14)
48815th Year (x=3.50-2.150=1.35)
489Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
4901st year
4912nd year
4923rd year
4934th year
4945th year
4956th year
4967th year
4978th year
4989th year
49910th year
50011th year
50112th year
50213th year
50314th year
50415th year
505Total O & M Price
5061st year
5072nd year
5083rd year
5094th year
5105th year
5116th year
5127th year
5138th year
5149th year
51510th year
51611th year
51712th year
51813th year
51914th year
52015th year
521NPV of STP O&M
5221st year (NPV Factor-0.909)
5232nd year (NPV Factor-0.826)
5243rd year (NPV Factor-0.751)
5254th year (NPV Factor-0.683)
5265th year (NPV Factor-0.621)
5276th year (NPV Factor-0.564)
5287th year (NPV Factor-0.513)
5298th year (NPV Factor-0.467)
5309th year (NPV Factor-0.424)
53110th year (NPV Factor-0.386)
53211th year (NPV Factor-0.350)
53312th year (NPV Factor-0.319)
53413th year (NPV Factor-0.290)
53514th year (NPV Factor-0.263)
53615th year (NPV Factor-0.239)
537Total of NPV of STP O&M (Kuruli)
538Chimbali 3.00 MLD STP & other allied Works.
539Chimbali STP & other allied Works operation & Maintanance.
540STP (PART B) (a) Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 2.00 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
5411st Year
5422nd Year
5433rd Year
5444th Year
5455th Year
5466th Year
5477th Year
5488th Year
5499th Year
55010th Year
55111th Year
55212th Year
55313th Year
55414th Year
55515th Year
556(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
5571st Year
5582nd Year
5593rd Year
5604th Year
5615th Year
5626th Year
5637th Year
5648th Year
5659th Year
56610th Year
56711th Year
56812th Year
56913th Year
57014th Year
57115th Year
572Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
5731st Year (x=2-2.00=0)
5742nd Year (x=2.07-2.00=0.07)
5753rd Year (x=2.14-2.00=0.14)
5764th Year (x=2.21-2.00=0.21)
5775th Year (x=2.28-2.00=0.28)
5786th Year (x=2.35-2.00=0.35)
5797th Year (x=2.42-2.00=0.42)
5808th Year (x=2.5-2.00=0.5)
5819th Year (x=2.57-2.00=0.57)
58210th Year (x=2.64-2.00=0.64)
58311th Year (x=2.71-2.00=0.71)
58412th Year (x=2.78-2.00=0.78)
58513th Year (x=2.85-2.00=0.85)
58614th Year (x=2.92-2.00=0.92)
58715th Year (x=3-2.00=1)
588Operation and Maintenance cost of MPS & IPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
5891st year
5902nd year
5913rd year
5924th year
5935th year
5946th year
5957th year
5968th year
5979th year
59810th year
59911th year
60012th year
60113th year
60214th year
60315th year
604Total O & M Price
6051st year
6062nd year
6073rd year
6084th year
6095th year
6106th year
6117th year
6128th year
6139th year
61410th year
61511th year
61612th year
61713th year
61814th year
61915th year
620NPV of STP O&M
6211st year (NPV Factor-0.909)
6222nd year (NPV Factor-0.826)
6233rd year (NPV Factor-0.751)
6244th year (NPV Factor-0.683)
6255th year (NPV Factor-0.621)
6266th year (NPV Factor-0.564)
6277th year (NPV Factor-0.513)
6288th year (NPV Factor-0.467)
6299th year (NPV Factor-0.424)
63010th year (NPV Factor-0.386)
63111th year (NPV Factor-0.350)
63212th year (NPV Factor-0.319)
63313th year (NPV Factor-0.290)
63414th year (NPV Factor-0.263)
63515th year (NPV Factor-0.239)
636Total of NPV of STP O&M (Chimbali)
637Kelgaon 2.00 MLD STP & other allied works.
638Kelgaon STP & other allied works operation & Maintanance.
639STP (PART B) (a) Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 1.50 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
6401st Year
6412nd Year
6423rd Year
6434th Year
6445th Year
6456th Year
6467th Year
6478th Year
6489th Year
64910th Year
65011th Year
65112th Year
65213th Year
65314th Year
65415th Year
655(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
6561st Year
6572nd Year
6583rd Year
6594th Year
6605th Year
6616th Year
6627th Year
6638th Year
6649th Year
66510th Year
66611th Year
66712th Year
66813th Year
66914th Year
67015th Year
671Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
6721st Year (x=1.5-1.50=0)
6732nd Year (x=1.53-1.50=0.034)
6743rd Year (x=1.57-1.50=0.069)
6754th Year (x=1.6-1.50=0.1)
6765th Year (x=1.633-1.50=0.134)
6776th Year (x=1.67-1.50=0.167)
6787th Year (x=1.7-1.50=0.201)
6798th Year (x=1.733-1.50=0.234)
6809th Year (x=1.767-1.50=0.267)
68110th Year (x=1.8-1.50=0.301)
68211th Year (x=1.833-1.50=0.334)
68312th Year (x=1.867-1.50=0.368)
68413th Year (x=1.9-1.50=0.401)
68514th Year (x=1.933-1.50=0.435)
68615th Year (x=2-1.50=0.5)
687Operation and Maintenance cost of MPS & IPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
6881st year
6892nd year
6903rd year
6914th year
6925th year
6936th year
6947th year
6958th year
6969th year
69710th year
69811th year
69912th year
70013th year
70114th year
70215th year
703Total O & M Price
7041st year
7052nd year
7063rd year
7074th year
7085th year
7096th year
7107th year
7118th year
7129th year
71310th year
71411th year
71512th year
71613th year
71714th year
71815th year
719NPV of STP O&M
7201st year (NPV Factor-0.909)
7212nd year (NPV Factor-0.826)
7223rd year (NPV Factor-0.751)
7234th year (NPV Factor-0.683)
7245th year (NPV Factor-0.621)
7256th year (NPV Factor-0.564)
7267th year (NPV Factor-0.513)
7278th year (NPV Factor-0.467)
7289th year (NPV Factor-0.424)
72910th year (NPV Factor-0.386)
73011th year (NPV Factor-0.350)
73112th year (NPV Factor-0.319)
73213th year (NPV Factor-0.290)
73314th year (NPV Factor-0.263)
73415th year (NPV Factor-0.239)
735Total of NPV of STP O&M (Kelgaon)
736Sangurdi 0.11 MLD STP & other allied works.
737Sangurdi STP & other allied works operation & Maintanance.
738STP (PART B) (b) Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.100 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
7391st Year
7402nd Year
7413rd Year
7424th Year
7435th Year
7446th Year
7457th Year
7468th Year
7479th Year
74810th Year
74911th Year
75012th Year
75113th Year
75214th Year
75315th Year
754(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
7551st Year
7562nd Year
7573rd Year
7584th Year
7595th Year
7606th Year
7617th Year
7628th Year
7639th Year
76410th Year
76511th Year
76612th Year
76713th Year
76814th Year
76915th Year
770Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
7711st Year (x=0.1-0.1=0)
7722nd Year (x=0.1-0.1=0)
7733rd Year (x=0.1-0.1=0)
7744th Year (x=0.1-0.1=0)
7755th Year (x=0.1-0.1=0)
7766th Year (x=0.1-0.1=0)
7777th Year (x=0.1-0.1=0)
7788th Year (x=0.1-0.1=0)
7799th Year (x=0.11-0.1=0.01)
78010th Year (x=0.11-0.1=0.01)
78111th Year (x=0.11-0.1=0.01)
78212th Year (x=0.11-0.1=0.01)
78313th Year (x=0.11-0.1=0.01)
78414th Year (x=0.11-0.1=0.01)
78515th Year (x=0.11-0.1=0.01)
786Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
7871st year
7882nd year
7893rd year
7904th year
7915th year
7926th year
7937th year
7948th year
7959th year
79610th year
79711th year
79812th year
79913th year
80014th year
80115th year
802Total O & M Price
8031st year
8042nd year
8053rd year
8064th year
8075th year
8086th year
8097th year
8108th year
8119th year
81210th year
81311th year
81412th year
81513th year
81614th year
81715th year
818NPV of STP O&M
8191st year (NPV Factor-0.909)
8202nd year (NPV Factor-0.826)
8213rd year (NPV Factor-0.751)
8224th year (NPV Factor-0.683)
8235th year (NPV Factor-0.621)
8246th year (NPV Factor-0.564)
8257th year (NPV Factor-0.513)
8268th year (NPV Factor-0.467)
8279th year (NPV Factor-0.424)
82810th year (NPV Factor-0.386)
82911th year (NPV Factor-0.350)
83012th year (NPV Factor-0.319)
83113th year (NPV Factor-0.290)
83214th year (NPV Factor-0.263)
83315th year (NPV Factor-0.239)
834Total of NPV of STP O&M (Sangurdi )
835Yelwadi 0.34 MLD STP & other allied Works.
836Yelwadi STP & other allied Works operation & Maintanance.
837STP (PART B) (c)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.263 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
8381st Year
8392nd Year
8403rd Year
8414th Year
8425th Year
8436th Year
8447th Year
8458th Year
8469th Year
84710th Year
84811th Year
84912th Year
85013th Year
85114th Year
85215th Year
853(PART C) (b) Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
8541st Year
8552nd Year
8563rd Year
8574th Year
8585th Year
8596th Year
8607th Year
8618th Year
8629th Year
86310th Year
86411th Year
86512th Year
86613th Year
86714th Year
86815th Year
869Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
8701st Year (x=0.263-0.263=0)
8712nd Year (x=0.267-0.263=0.004)
8723rd Year (x=0.272-0.263=0.009)
8734th Year (x=0.276-0.263=0.013)
8745th Year (x=0.28-0.263=0.017)
8756th Year (x=0.285-0.263=0.022)
8767th Year (x=0.289-0.263=0.026)
8778th Year (x=0.294-0.263=0.031)
8789th Year (x=0.298-0.263=0.035)
87910th Year (x=0.303-0.263=0.04)
88011th Year (x=0.307-0.263=0.044)
88112th Year (x=0.312-0.263=0.049)
88213th Year (x=0.317-0.263=0.054)
88314th Year (x=0.322-0.263=0.059)
88415th Year (x=0.340-0.263=0.077)
885Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
8861st year
8872nd year
8883rd year
8894th year
8905th year
8916th year
8927th year
8938th year
8949th year
89510th year
89611th year
89712th year
89813th year
89914th year
90015th year
901Total O & M Price
9021st year
9032nd year
9043rd year
9054th year
9065th year
9076th year
9087th year
9098th year
9109th year
91110th year
91211th year
91312th year
91413th year
91514th year
91615th year
917NPV of STP O&M
9181st year (NPV Factor-0.909)
9192nd year (NPV Factor-0.826)
9203rd year (NPV Factor-0.751)
9214th year (NPV Factor-0.683)
9225th year (NPV Factor-0.621)
9236th year (NPV Factor-0.564)
9247th year (NPV Factor-0.513)
9258th year (NPV Factor-0.467)
9269th year (NPV Factor-0.424)
92710th year (NPV Factor-0.386)
92811th year (NPV Factor-0.350)
92912th year (NPV Factor-0.319)
93013th year (NPV Factor-0.290)
93114th year (NPV Factor-0.263)
93215th year (NPV Factor-0.239)
933Total of NPV of STP O&M (Yelwadi)
934Alandi Muncipal Council Sewerage scheme
935Alandi Underground Sewerage Scheme (South Zone) & allied Works
936Phase-II
937Lonavala Municipal Council, Lonavala
938Shani Mandir, Khandala 1.00 MLD STP & other allied works.
939Shani Mandir, Khandala STP & other allied works operation & Maintanance.
940STP (PART B) Shani Mandir (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.81 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
9411st Year
9422nd Year
9433rd Year
9444th Year
9455th Year
9466th Year
9477th Year
9488th Year
9499th Year
95010th Year
95111th Year
95212th Year
95313th Year
95414th Year
95515th Year
956(PART C) Shani Mandir (c)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
9571st Year
9582nd Year
9593rd Year
9604th Year
9615th Year
9626th Year
9637th Year
9648th Year
9659th Year
96610th Year
96711th Year
96812th Year
96913th Year
97014th Year
97115th Year
972Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
9731st Year (x=0.81-0.81=0)
9742nd Year (x=0.819-0.81=0.008)
9753rd Year (x=0.828-0.81=0.017)
9764th Year (x=0.837-0.81=0.026)
9775th Year (x=0.846-0.81=0.035)
9786th Year (x=0.855-0.81=0.044)
9797th Year (x=0.864-0.81=0.053)
9808th Year (x=0.878-0.81=0.067)
9819th Year (x=0.892-0.81=0.082)
98210th Year (x=0.906-0.81=0.096)
98311th Year (x=0.921-0.81=0.111)
98412th Year (x=0.936-0.81=0.126)
98513th Year (x=0.951-0.81=0.141)
98614th Year (x=0.966-0.81=0.156)
98715th Year (x=1-0.81=0.190)
988Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
9891st year
9902nd year
9913rd year
9924th year
9935th year
9946th year
9957th year
9968th year
9979th year
99810th year
99911th year
100012th year
100113th year
100214th year
100315th year
1004Total O & M Price
10051st year
10062nd year
10073rd year
10084th year
10095th year
10106th year
10117th year
10128th year
10139th year
101410th year
101511th year
101612th year
101713th year
101814th year
101915th year
1020NPV of STP O&M
10211st year (NPV Factor-0.909)
10222nd year (NPV Factor-0.826)
10233rd year (NPV Factor-0.751)
10244th year (NPV Factor-0.683)
10255th year (NPV Factor-0.621)
10266th year (NPV Factor-0.564)
10277th year (NPV Factor-0.513)
10288th year (NPV Factor-0.467)
10299th year (NPV Factor-0.424)
103010th year (NPV Factor-0.386)
103111th year (NPV Factor-0.350)
103212th year (NPV Factor-0.319)
103313th year (NPV Factor-0.290)
103414th year (NPV Factor-0.263)
103515th year (NPV Factor-0.239)
1036Total of NPV of STP O&M (Shani Mandir )
1037Near Fariyas Hotel 3.00 MLD STP & other allied works.
1038Near Fariyas Hotel STP & other allied works operation & Maintanance.
1039STP (PART B) Fariyas Hotel (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 2.327 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
10401st Year
10412nd Year
10423rd Year
10434th Year
10445th Year
10456th Year
10467th Year
10478th Year
10489th Year
104910th Year
105011th Year
105112th Year
105213th Year
105314th Year
105415th Year
1055(PART A) Fariyas Hotel (a)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
10561st Year
10572nd Year
10583rd Year
10594th Year
10605th Year
10616th Year
10627th Year
10638th Year
10649th Year
106510th Year
106611th Year
106712th Year
106813th Year
106914th Year
107015th Year
1071Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
10721st Year (x=2.327-2.327=0)
10732nd Year (x=2.38-2.327=0.052)
10743rd Year (x=2.406-2.327=0.079)
10754th Year (x=2.433-2.327=0.106)
10765th Year (x=2.459-2.327=0.132)
10776th Year (x=2.486-2.327=0.159)
10787th Year (x=2.513-2.327=0.186)
10798th Year (x=2.54-2.327=0.213)
10809th Year (x=2.579-2.327=0.252)
108110th Year (x=2.619-2.327=0.292)
108211th Year (x=2.66-2.327=0.333)
108312th Year (x=2.701-2.327=0.374)
108413th Year (x=2.743-2.327=0.416)
108514th Year (x=2.785-2.327=0.458)
108615th Year (x=3-2.327=0.673)
1087Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
10881st year
10892nd year
10903rd year
10914th year
10925th year
10936th year
10947th year
10958th year
10969th year
109710th year
109811th year
109912th year
110013th year
110114th year
110215th year
1103Total O & M Price
11041st year
11052nd year
11063rd year
11074th year
11085th year
11096th year
11107th year
11118th year
11129th year
111310th year
111411th year
111512th year
111613th year
111714th year
111815th year
1119NPV of STP O&M
11201st year (NPV Factor-0.909)
11212nd year (NPV Factor-0.826)
11223rd year (NPV Factor-0.751)
11234th year (NPV Factor-0.683)
11245th year (NPV Factor-0.621)
11256th year (NPV Factor-0.564)
11267th year (NPV Factor-0.513)
11278th year (NPV Factor-0.467)
11289th year (NPV Factor-0.424)
112910th year (NPV Factor-0.386)
113011th year (NPV Factor-0.350)
113112th year (NPV Factor-0.319)
113213th year (NPV Factor-0.290)
113314th year (NPV Factor-0.263)
113415th year (NPV Factor-0.239)
1135Total of NPV of STP O&M (Fariyas Hotel)
1136Shivaji Garden 0.40 MLD STP & other allied works.
1137Shivaji Garden STP & other allied works operation & Maintanance.
1138STP (PART B) Shivaji Garden (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.327 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
11391st Year
11402nd Year
11413rd Year
11424th Year
11435th Year
11446th Year
11457th Year
11468th Year
11479th Year
114810th Year
114911th Year
115012th Year
115113th Year
115214th Year
115315th Year
1154(PART C) Shivaji Garden (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
11551st Year
11562nd Year
11573rd Year
11584th Year
11595th Year
11606th Year
11617th Year
11628th Year
11639th Year
116410th Year
116511th Year
116612th Year
116713th Year
116814th Year
116915th Year
1170Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
11711st Year (x=0.327-0.327=0)
11722nd Year (x=0.331-0.327=0.004)
11733rd Year (x=0.334-0.327=0.007)
11744th Year (x=0.338-0.327=0.011)
11755th Year (x=0.341-0.327=0.014)
11766th Year (x=0.345-0.327=0.018)
11777th Year (x=0.349-0.327=0.022)
11788th Year (x=0.354-0.327=0.027)
11799th Year (x=0.36-0.327=0.033)
118010th Year (x=0.366-0.327=0.039)
118111th Year (x=0.372-0.327=0.045)
118212th Year (x=0.378-0.327=0.051)
118313th Year (x=0.385-0.327=0.058)
118414th Year (x=0.391-0.327=0.064)
118515th Year (x=0.4-0.327=0.073)
1186Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
11871st year
11882nd year
11893rd year
11904th year
11915th year
11926th year
11937th year
11948th year
11959th year
119610th year
119711th year
119812th year
119913th year
120014th year
120115th year
1202Total O & M Price
12031st year
12042nd year
12053rd year
12064th year
12075th year
12086th year
12097th year
12108th year
12119th year
121210th year
121311th year
121412th year
121513th year
121614th year
121715th year
1218NPV of STP O&M
12191st year (NPV Factor-0.909)
12202nd year (NPV Factor-0.826)
12213rd year (NPV Factor-0.751)
12224th year (NPV Factor-0.683)
12235th year (NPV Factor-0.621)
12246th year (NPV Factor-0.564)
12257th year (NPV Factor-0.513)
12268th year (NPV Factor-0.467)
12279th year (NPV Factor-0.424)
122810th year (NPV Factor-0.386)
122911th year (NPV Factor-0.350)
123012th year (NPV Factor-0.319)
123113th year (NPV Factor-0.290)
123214th year (NPV Factor-0.263)
123315th year (NPV Factor-0.239)
1234Total of NPV of STP O&M ( Shivaji Garden)
1235Indrayani Garden 0.90 MLD STP & other allied Works.
1236Indrayani Garden STP & other allied Works operation & Maintanance.
1237STP (PART B) Indrayani Garden (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.737 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
12381st Year
12392nd Year
12403rd Year
12414th Year
12425th Year
12436th Year
12447th Year
12458th Year
12469th Year
124710th Year
124811th Year
124912th Year
125013th Year
125114th Year
125215th Year
1253(PART C) Indrayani Garden (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
12541st Year
12552nd Year
12563rd Year
12574th Year
12585th Year
12596th Year
12607th Year
12618th Year
12629th Year
126310th Year
126411th Year
126512th Year
126613th Year
126714th Year
126815th Year
1269Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
12701st Year (x=0.737-0.737=0)
12712nd Year (x=0.746-0.737=0.009)
12723rd Year (x=0.754-0.737=0.017)
12734th Year (x=0.763-0.737=0.026)
12745th Year (x=0.771-0.737=0.034)
12756th Year (x=0.78-0.737=0.043)
12767th Year (x=0.788-0.737=0.051)
12778th Year (x=0.799-0.737=0.062)
12789th Year (x=0.811-0.737=0.074)
127910th Year (x=0.822-0.737=0.085)
128011th Year (x=0.833-0.737=0.096)
128112th Year (x=0.845-0.737=0.108)
128213th Year (x=0.857-0.737=0.12)
128314th Year (x=0.869-0.737=0.132)
128415th Year (x=0.9-0.737=0.163)
1285Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
12861st year
12872nd year
12883rd year
12894th year
12905th year
12916th year
12927th year
12938th year
12949th year
129510th year
129611th year
129712th year
129813th year
129914th year
130015th year
1301Total O & M Price
13021st year
13032nd year
13043rd year
13054th year
13065th year
13076th year
13087th year
13098th year
13109th year
131110th year
131211th year
131312th year
131413th year
131514th year
131615th year
1317NPV of STP O&M
13181st year (NPV Factor-0.909)
13192nd year (NPV Factor-0.826)
13203rd year (NPV Factor-0.751)
13214th year (NPV Factor-0.683)
13225th year (NPV Factor-0.621)
13236th year (NPV Factor-0.564)
13247th year (NPV Factor-0.513)
13258th year (NPV Factor-0.467)
13269th year (NPV Factor-0.424)
132710th year (NPV Factor-0.386)
132811th year (NPV Factor-0.350)
132912th year (NPV Factor-0.319)
133013th year (NPV Factor-0.290)
133114th year (NPV Factor-0.263)
133215th year (NPV Factor-0.239)
1333Total of NPV of STP O&M (Indrayani Garden)
1334Near Nangargaon WTP 2.50 MLD STP & other allied works.
1335Near Nangargaon WTP STP & other allied works operation & Maintanance.
1336STP (PART B) Near Nangargaon WTP (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 1.745 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
13371st Year
13382nd Year
13393rd Year
13404th Year
13415th Year
13426th Year
13437th Year
13448th Year
13459th Year
134610th Year
134711th Year
134812th Year
134913th Year
135014th Year
135115th Year
1352(PART C) Nangargaon (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
13531st Year
13542nd Year
13553rd Year
13564th Year
13575th Year
13586th Year
13597th Year
13608th Year
13619th Year
136210th Year
136311th Year
136412th Year
136513th Year
136614th Year
136715th Year
1368Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
13691st Year (x=1.745-1.745=0)
13702nd Year (x=1.764-1.745=0.018)
13713rd Year (x=1.784-1.745=0.038)
13724th Year (x=1.803-1.745=0.057)
13735th Year (x=1.822-1.745=0.077)
13746th Year (x=1.842-1.745=0.097)
13757th Year (x=1.862-1.745=0.117)
13768th Year (x=1.891-1.745=0.146)
13779th Year (x=1.921-1.745=0.176)
137810th Year (x=1.951-1.745=0.206)
137911th Year (x=1.981-1.745=0.236)
138012th Year (x=2.012-1.745=0.267)
138113th Year (x=2.044-1.745=0.299)
138214th Year (x=2.076-1.745=0.331)
138315th Year (x=2.5-1.745=0.755)
1384Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
13851st year
13862nd year
13873rd year
13884th year
13895th year
13906th year
13917th year
13928th year
13939th year
139410th year
139511th year
139612th year
139713th year
139814th year
139915th year
1400Total O & M Price
14011st year
14022nd year
14033rd year
14044th year
14055th year
14066th year
14077th year
14088th year
14099th year
141010th year
141111th year
141212th year
141313th year
141414th year
141515th year
1416NPV of STP O&M
14171st year (NPV Factor-0.909)
14182nd year (NPV Factor-0.826)
14193rd year (NPV Factor-0.751)
14204th year (NPV Factor-0.683)
14215th year (NPV Factor-0.621)
14226th year (NPV Factor-0.564)
14237th year (NPV Factor-0.513)
14248th year (NPV Factor-0.467)
14259th year (NPV Factor-0.424)
142610th year (NPV Factor-0.386)
142711th year (NPV Factor-0.350)
142812th year (NPV Factor-0.319)
142913th year (NPV Factor-0.290)
143014th year (NPV Factor-0.263)
143115th year (NPV Factor-0.239)
1432Total of NPV of STP O&M ( Near Nangargaon WTP)
1433Adarsh Colony 0.40 MLD STP & other allied works.
1434Adarsh Colony STP & other allied works operation & Maintanance.
1435STP (PART B) Adarsh Colony (b)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.337 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
14361st Year
14372nd Year
14383rd Year
14394th Year
14405th Year
14416th Year
14427th Year
14438th Year
14449th Year
144510th Year
144611th Year
144712th Year
144813th Year
144914th Year
145015th Year
1451(PART C) Adarsh Colony (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
14521st Year
14532nd Year
14543rd Year
14554th Year
14565th Year
14576th Year
14587th Year
14598th Year
14609th Year
146110th Year
146211th Year
146312th Year
146413th Year
146514th Year
146615th Year
1467Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
14681st Year (x=0.337-0.337=0)
14692nd Year (x=0.341-0.337=0.004)
14703rd Year (x=0.345-0.337=0.008)
14714th Year (x=0.349-0.337=0.012)
14725th Year (x=0.353-0.337=0.016)
14736th Year (x=0.357-0.337=0.02)
14747th Year (x=0.361-0.337=0.024)
14758th Year (x=0.366-0.337=0.029)
14769th Year (x=0.371-0.337=0.034)
147710th Year (x=0.376-0.337=0.039)
147811th Year (x=0.381-0.337=0.044)
147912th Year (x=0.387-0.337=0.05)
148013th Year (x=0.392-0.337=0.055)
148114th Year (x=0.398-0.337=0.061)
148215th Year (x=0.4-0.337=0.063)
1483Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
14841st year
14852nd year
14863rd year
14874th year
14885th year
14896th year
14907th year
14918th year
14929th year
149310th year
149411th year
149512th year
149613th year
149714th year
149815th year
1499Total O & M Price
15001st year
15012nd year
15023rd year
15034th year
15045th year
15056th year
15067th year
15078th year
15089th year
150910th year
151011th year
151112th year
151213th year
151314th year
151415th year
1515NPV of STP O&M
15161st year (NPV Factor-0.909)
15172nd year (NPV Factor-0.826)
15183rd year (NPV Factor-0.751)
15194th year (NPV Factor-0.683)
15205th year (NPV Factor-0.621)
15216th year (NPV Factor-0.564)
15227th year (NPV Factor-0.513)
15238th year (NPV Factor-0.467)
15249th year (NPV Factor-0.424)
152510th year (NPV Factor-0.386)
152611th year (NPV Factor-0.350)
152712th year (NPV Factor-0.319)
152813th year (NPV Factor-0.290)
152914th year (NPV Factor-0.263)
153015th year (NPV Factor-0.239)
1531Total of NPV of STP O&M (Adarsh Colony)
1532Bhushigaon 0.25 MLD STP & other allied works.
1533Bhushigaon STP & other allied works operation & Maintanance.
1534STP (PART B) Bhushigaon (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.205 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
15351st Year
15362nd Year
15373rd Year
15384th Year
15395th Year
15406th Year
15417th Year
15428th Year
15439th Year
154410th Year
154511th Year
154612th Year
154713th Year
154814th Year
154915th Year
1550(PART C) Bhushigaon (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
15511st Year
15522nd Year
15533rd Year
15544th Year
15555th Year
15566th Year
15577th Year
15588th Year
15599th Year
156010th Year
156111th Year
156212th Year
156313th Year
156414th Year
156515th Year
1566Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
15671st Year (x=0.205-0.205=0)
15682nd Year (x=0.206-0.205=0.001)
15693rd Year (x=0.208-0.205=0.003)
15704th Year (x=0.21-0.205=0.005)
15715th Year (x=0.213-0.205=0.008)
15726th Year (x=0.215-0.205=0.01)
15737th Year (x=0.217-0.205=0.012)
15748th Year (x=0.22-0.205=0.015)
15759th Year (x=0.224-0.205=0.019)
157610th Year (x=0.227-0.205=0.022)
157711th Year (x=0.231-0.205=0.026)
157812th Year (x=0.234-0.205=0.029)
157913th Year (x=0.238-0.205=0.033)
158014th Year (x=0.242-0.205=0.037)
158115th Year (x=0.25-0.205=0.045)
1582Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
15831st year
15842nd year
15853rd year
15864th year
15875th year
15886th year
15897th year
15908th year
15919th year
159210th year
159311th year
159412th year
159513th year
159614th year
159715th year
1598Total O & M Price
15991st year
16002nd year
16013rd year
16024th year
16035th year
16046th year
16057th year
16068th year
16079th year
160810th year
160911th year
161012th year
161113th year
161214th year
161315th year
1614NPV of STP O&M
16151st year (NPV Factor-0.909)
16162nd year (NPV Factor-0.826)
16173rd year (NPV Factor-0.751)
16184th year (NPV Factor-0.683)
16195th year (NPV Factor-0.621)
16206th year (NPV Factor-0.564)
16217th year (NPV Factor-0.513)
16228th year (NPV Factor-0.467)
16239th year (NPV Factor-0.424)
162410th year (NPV Factor-0.386)
162511th year (NPV Factor-0.350)
162612th year (NPV Factor-0.319)
162713th year (NPV Factor-0.290)
162814th year (NPV Factor-0.263)
162915th year (NPV Factor-0.239)
1630Total of NPV of STP O&M (Bhushigaon)
1631Ramnagar 0.50 MLD STP & other allied works.
1632Ramnagar STP & other allied works operation & Maintanance.
1633STP (PART B) Ramnagar (b)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.41 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
16341st Year
16352nd Year
16363rd Year
16374th Year
16385th Year
16396th Year
16407th Year
16418th Year
16429th Year
164310th Year
164411th Year
164512th Year
164613th Year
164714th Year
164815th Year
1649(PART C) Ramnagar (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
16501st Year
16512nd Year
16523rd Year
16534th Year
16545th Year
16556th Year
16567th Year
16578th Year
16589th Year
165910th Year
166011th Year
166112th Year
166213th Year
166314th Year
166415th Year
1665Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
16661st Year (x=0.41-0.41=0)
16672nd Year (x=0.414-0.41=0.004)
16683rd Year (x=0.418-0.41=0.008)
16694th Year (x=0.423-0.41=0.013)
16705th Year (x=0.427-0.41=0.017)
16716th Year (x=0.432-0.41=0.022)
16727th Year (x=0.437-0.41=0.027)
16738th Year (x=0.443-0.41=0.033)
16749th Year (x=0.45-0.41=0.04)
167510th Year (x=0.457-0.41=0.047)
167611th Year (x=0.464-0.41=0.054)
167712th Year (x=0.471-0.41=0.061)
167813th Year (x=0.478-0.41=0.068)
167914th Year (x=0.486-0.41=0.076)
168015th Year (x=0.50-0.41=0.092)
1681Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
16821st year
16832nd year
16843rd year
16854th year
16865th year
16876th year
16887th year
16898th year
16909th year
169110th year
169211th year
169312th year
169413th year
169514th year
169615th year
1697Total O & M Price
16981st year
16992nd year
17003rd year
17014th year
17025th year
17036th year
17047th year
17058th year
17069th year
170710th year
170811th year
170912th year
171013th year
171114th year
171215th year
1713NPV of STP O&M
17141st year (NPV Factor-0.909)
17152nd year (NPV Factor-0.826)
17163rd year (NPV Factor-0.751)
17174th year (NPV Factor-0.683)
17185th year (NPV Factor-0.621)
17196th year (NPV Factor-0.564)
17207th year (NPV Factor-0.513)
17218th year (NPV Factor-0.467)
17229th year (NPV Factor-0.424)
172310th year (NPV Factor-0.386)
172411th year (NPV Factor-0.350)
172512th year (NPV Factor-0.319)
172613th year (NPV Factor-0.290)
172714th year (NPV Factor-0.263)
172815th year (NPV Factor-0.239)
1729Total of NPV of STP O&M (Ramnagar)
1730Upgradation of Existing 6.00 MLD STP & other allied works.
1731Upgradation of Existing STP & other allied works operation & Maintanance.
1732STP (PART B) Exisiting 6 MLD STP (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 4.61 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
17331st Year
17342nd Year
17353rd Year
17364th Year
17375th Year
17386th Year
17397th Year
17408th Year
17419th Year
174210th Year
174311th Year
174412th Year
174513th Year
174614th Year
174715th Year
1748(PART C) Exisiting 6 MLD STP (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
17491st Year
17502nd Year
17513rd Year
17524th Year
17535th Year
17546th Year
17557th Year
17568th Year
17579th Year
175810th Year
175911th Year
176012th Year
176113th Year
176214th Year
176315th Year
1764Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
17651st Year (x=4.61-4.61=0)
17662nd Year (x=4.69-4.61=0.080)
17673rd Year (x=4.77-4.61=0.159)
17684th Year (x=4.85-4.61=0.239)
17695th Year (x=4.93-4.61=0.319)
17706th Year (x=5.01-4.61=0.399)
17717th Year (x=5.1-4.61=0.489)
17728th Year (x=5.18-4.61=0.569)
17739th Year (x=5.27-4.61=0.659)
177410th Year (x=5.35-4.61=0.739)
177511th Year (x=5.44-4.61=0.83)
177612th Year (x=5.53-4.61=0.92)
177713th Year (x=5.62-4.61=1.01)
177814th Year (x=5.71-4.61=1.1)
177915th Year (x=6-4.61=1.39)
1780Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
17811st year
17822nd year
17833rd year
17844th year
17855th year
17866th year
17877th year
17888th year
17899th year
179010th year
179111th year
179212th year
179313th year
179414th year
179515th year
1796Total O & M Price
17971st year
17982nd year
17993rd year
18004th year
18015th year
18026th year
18037th year
18048th year
18059th year
180610th year
180711th year
180812th year
180913th year
181014th year
181115th year
1812NPV of STP O&M
18131st year (NPV Factor-0.909)
18142nd year (NPV Factor-0.826)
18153rd year (NPV Factor-0.751)
18164th year (NPV Factor-0.683)
18175th year (NPV Factor-0.621)
18186th year (NPV Factor-0.564)
18197th year (NPV Factor-0.513)
18208th year (NPV Factor-0.467)
18219th year (NPV Factor-0.424)
182210th year (NPV Factor-0.386)
182311th year (NPV Factor-0.350)
182412th year (NPV Factor-0.319)
182513th year (NPV Factor-0.290)
182614th year (NPV Factor-0.263)
182715th year (NPV Factor-0.239)
1828Total of NPV of STP O&M (Exisiting 6 MLD STP)
1829Vadgaon Mawal
1830Vadgaon Mawal 5.50 MLD STP & other allied works.
1831Vadgaon Mawal STP & other allied works operation & Maintanance.
1832STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 4.11 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
18331st Year
18342nd Year
18353rd Year
18364th Year
18375th Year
18386th Year
18397th Year
18408th Year
18419th Year
184210th Year
184311th Year
184412th Year
184513th Year
184614th Year
184715th Year
1848(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
18491st Year
18502nd Year
18513rd Year
18524th Year
18535th Year
18546th Year
18557th Year
18568th Year
18579th Year
185810th Year
185911th Year
186012th Year
186113th Year
186214th Year
186315th Year
1864Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
18651st Year (x=4.11-4.11=0)
18662nd Year (x=4.19-4.11=0.08)
18673rd Year (x=4.27-4.11=0.16)
18684th Year (x=4.35-4.11=0.24)
18695th Year (x=4.43-4.11=0.32)
18706th Year (x=4.51-4.11=0.40)
18717th Year (x=4.60-4.11=0.49)
18728th Year (x=4.68-4.11=0.57)
18739th Year (x=4.77-4.11=0.66)
187410th Year (x=4.85-4.11=0.74)
187511th Year (x=4.94-4.11=0.83)
187612th Year (x=5.03-4.11=0.92)
187713th Year (x=5.12-4.11=1.01)
187814th Year (x=5.21-4.11=1.10)
187915th Year (x=5.5-4.11=1.39)
1880Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
18811st year
18822nd year
18833rd year
18844th year
18855th year
18866th year
18877th year
18888th year
18899th year
189010th year
189111th year
189212th year
189313th year
189414th year
189515th year
1896Total O & M Price
18971st year
18982nd year
18993rd year
19004th year
19015th year
19026th year
19037th year
19048th year
19059th year
190610th year
190711th year
190812th year
190913th year
191014th year
191115th year
1912NPV of STP O&M
19131st year (NPV Factor-0.909)
19142nd year (NPV Factor-0.826)
19153rd year (NPV Factor-0.751)
19164th year (NPV Factor-0.683)
19175th year (NPV Factor-0.621)
19186th year (NPV Factor-0.564)
19197th year (NPV Factor-0.513)
19208th year (NPV Factor-0.467)
19219th year (NPV Factor-0.424)
192210th year (NPV Factor-0.386)
192311th year (NPV Factor-0.350)
192412th year (NPV Factor-0.319)
192513th year (NPV Factor-0.290)
192614th year (NPV Factor-0.263)
192715th year (NPV Factor-0.239)
1928Total of NPV of STP O&M (Vadgaon STP)
1929Dehuroad Cantonment Board
1930Kinhai Gaon 0.80 MLD STP & other allied works.
1931Kinhai Gaon STP & other allied works operation & Maintanance.
1932STP (PART B) Kinhai Gaon (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.650 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
19331st Year
19342nd Year
19353rd Year
19364th Year
19375th Year
19386th Year
19397th Year
19408th Year
19419th Year
194210th Year
194311th Year
194412th Year
194513th Year
194614th Year
194715th Year
1948(PART C) Kinhai Gaon (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
19491st Year
19502nd Year
19513rd Year
19524th Year
19535th Year
19546th Year
19557th Year
19568th Year
19579th Year
195810th Year
195911th Year
196012th Year
196113th Year
196214th Year
196315th Year
1964Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
19651st Year (x=0.65-0.650=0)
19662nd Year (x=0.66-0.650=0.01)
19673rd Year (x=0.67-0.650=0.02)
19684th Year (x=0.68-0.650=0.03)
19695th Year (x=0.69-0.650=0.04)
19706th Year (x=0.7-0.650=0.05)
19717th Year (x=0.71-0.650=0.061)
19728th Year (x=0.72-0.650=0.071)
19739th Year (x=0.73-0.650=0.081)
197410th Year (x=0.74-0.650=0.091)
197511th Year (x=0.75-0.650=0.1)
197612th Year (x=0.76-0.650=0.11)
197713th Year (x=0.77-0.650=0.12)
197814th Year (x=0.78-0.650=0.13)
197915th Year (x=0.8-0.650=0.15)
1980Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
19811st year
19822nd year
19833rd year
19844th year
19855th year
19866th year
19877th year
19888th year
19899th year
199010th year
199111th year
199212th year
199313th year
199414th year
199515th year
1996Total O & M Price
19971st year
19982nd year
19993rd year
20004th year
20015th year
20026th year
20037th year
20048th year
20059th year
200610th year
200711th year
200812th year
200913th year
201014th year
201115th year
2012NPV of STP O&M
20131st year (NPV Factor-0.909)
20142nd year (NPV Factor-0.826)
20153rd year (NPV Factor-0.751)
20164th year (NPV Factor-0.683)
20175th year (NPV Factor-0.621)
20186th year (NPV Factor-0.564)
20197th year (NPV Factor-0.513)
20208th year (NPV Factor-0.467)
20219th year (NPV Factor-0.424)
202210th year (NPV Factor-0.386)
202311th year (NPV Factor-0.350)
202412th year (NPV Factor-0.319)
202513th year (NPV Factor-0.290)
202614th year (NPV Factor-0.263)
202715th year (NPV Factor-0.239)
2028Total of NPV of STP O&M (Kinhai Gaon)
2029Shelarwadi 0.60 MLD STP & other allied works.
2030Shelarwadi STP & other allied works operation & Maintanance.
2031STP (PART B) Shelarwadi (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.520 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
20321st Year
20332nd Year
20343rd Year
20354th Year
20365th Year
20376th Year
20387th Year
20398th Year
20409th Year
204110th Year
204211th Year
204312th Year
204413th Year
204514th Year
204615th Year
2047(PART C) Shelarwadi (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
20481st Year
20492nd Year
20503rd Year
20514th Year
20525th Year
20536th Year
20547th Year
20558th Year
20569th Year
205710th Year
205811th Year
205912th Year
206013th Year
206114th Year
206215th Year
2063Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
20641st Year (x=0.52-0.520=0)
20652nd Year (x=0.5253-0.520=0.00527)
20663rd Year (x=0.5306-0.520=0.01059)
20674th Year (x=0.5359-0.520=0.01589)
20685th Year (x=0.5412-0.520=0.02119)
20696th Year (x=0.5465-0.520=0.02649)
20707th Year (x=0.5518-0.520=0.03178)
20718th Year (x=0.5571-0.520=0.03708)
20729th Year (x=0.5624-0.520=0.04238)
207310th Year (x=0.5677-0.520=0.04767)
207411th Year (x=0.573-0.520=0.0527)
207512th Year (x=0.5783-0.520=0.05827)
207613th Year (x=0.5836-0.520=0.06357)
207714th Year (x=0.5889-0.520=0.06886)
207815th Year (x=0.6-0.520=0.08)
2079Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
20801st year
20812nd year
20823rd year
20834th year
20845th year
20856th year
20867th year
20878th year
20889th year
208910th year
209011th year
209112th year
209213th year
209314th year
209415th year
2095Total O & M Price
20961st year
20972nd year
20983rd year
20994th year
21005th year
21016th year
21027th year
21038th year
21049th year
210510th year
210611th year
210712th year
210813th year
210914th year
211015th year
2111NPV of STP O&M
21121st year (NPV Factor-0.909)
21132nd year (NPV Factor-0.826)
21143rd year (NPV Factor-0.751)
21154th year (NPV Factor-0.683)
21165th year (NPV Factor-0.621)
21176th year (NPV Factor-0.564)
21187th year (NPV Factor-0.513)
21198th year (NPV Factor-0.467)
21209th year (NPV Factor-0.424)
212110th year (NPV Factor-0.386)
212211th year (NPV Factor-0.350)
212312th year (NPV Factor-0.319)
212413th year (NPV Factor-0.290)
212514th year (NPV Factor-0.263)
212615th year (NPV Factor-0.239)
2127Total of NPV of STP O&M (Shelarwadi)
2128Rural Area villages with Popullation More than 15000
2129Kamshet Khadkale Zone-1 4.00 MLD STP & other allied works.
2130Kamshet Khadkale Zone-1 STP & other allied works operation & Maintanance.
2131STP (PART B) STP Capacity - 4.00 MLD (Zone 1) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 2.5 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
21321st Year
21332nd Year
21343rd Year
21354th Year
21365th Year
21376th Year
21387th Year
21398th Year
21409th Year
214110th Year
214211th Year
214312th Year
214413th Year
214514th Year
214615th Year
2147(PART C) STP Capacity - 4.00 MLD (Zone 1) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
21481st Year
21492nd Year
21503rd Year
21514th Year
21525th Year
21536th Year
21547th Year
21558th Year
21569th Year
215710th Year
215811th Year
215912th Year
216013th Year
216114th Year
216215th Year
2163Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
21641st Year (x=2.5-2.5=0)
21652nd Year (x=2.6-2.5=0.1)
21663rd Year (x=2.7-2.5=0.2)
21674th Year (x=2.8-2.5=0.3)
21685th Year (x=2.9-2.5=0.4)
21696th Year (x=3-2.5=0.5)
21707th Year (x=3.1-2.5=0.61)
21718th Year (x=3.2-2.5=0.71)
21729th Year (x=3.3-2.5=0.81)
217310th Year (x=3.4-2.5=0.91)
217411th Year (x=3.5-2.5=1)
217512th Year (x=3.6-2.5=1.1)
217613th Year (x=3.7-2.5=1.2)
217714th Year (x=3.8-2.5=1.3)
217815th Year (x=4-2.5=1.5)
2179Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
21801st year
21812nd year
21823rd year
21834th year
21845th year
21856th year
21867th year
21878th year
21889th year
218910th year
219011th year
219112th year
219213th year
219314th year
219415th year
2195Total O & M Price
21961st year
21972nd year
21983rd year
21994th year
22005th year
22016th year
22027th year
22038th year
22049th year
220510th year
220611th year
220712th year
220813th year
220914th year
221015th year
2211NPV of STP O&M
22121st year (NPV Factor-0.909)
22132nd year (NPV Factor-0.826)
22143rd year (NPV Factor-0.751)
22154th year (NPV Factor-0.683)
22165th year (NPV Factor-0.621)
22176th year (NPV Factor-0.564)
22187th year (NPV Factor-0.513)
22198th year (NPV Factor-0.467)
22209th year (NPV Factor-0.424)
222110th year (NPV Factor-0.386)
222211th year (NPV Factor-0.350)
222312th year (NPV Factor-0.319)
222413th year (NPV Factor-0.290)
222514th year (NPV Factor-0.263)
222615th year (NPV Factor-0.239)
2227Total of NPV of STP O&M (Kamshet Khadkale Zone 1)
2228Kamshet Khadkale Zone-2 3.5 MLD STP & other allied works.
2229Kamshet Khadkale Zone-2 STP & other allied works operation & Maintanance.
2230STP (PART B) STP Capacity - 3.5 MLD (Zone 2) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 2.00 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
22311st Year
22322nd Year
22333rd Year
22344th Year
22355th Year
22366th Year
22377th Year
22388th Year
22399th Year
224010th Year
224111th Year
224212th Year
224313th Year
224414th Year
224515th Year
2246(PART C) STP Capacity - 3.5 MLD (Zone 2) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
22471st Year
22482nd Year
22493rd Year
22504th Year
22515th Year
22526th Year
22537th Year
22548th Year
22559th Year
225610th Year
225711th Year
225812th Year
225913th Year
226014th Year
226115th Year
2262Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
22631st Year (x=2-2=0)
22642nd Year (x=2.1-2=0.1)
22653rd Year (x=2.2-2=0.2)
22664th Year (x=2.3-2=0.3)
22675th Year (x=2.4-2=0.4)
22686th Year (x=2.5-2=0.5)
22697th Year (x=2.6-2=0.61)
22708th Year (x=2.7-2=0.71)
22719th Year (x=2.8-2=0.81)
227210th Year (x=2.9-2=0.91)
227311th Year (x=3-2=1)
227412th Year (x=3.1-2=1.1)
227513th Year (x=3.2-2=1.2)
227614th Year (x=3.3-2=1.3)
227715th Year (x=3.5-2=1.5)
2278Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
22791st year
22802nd year
22813rd year
22824th year
22835th year
22846th year
22857th year
22868th year
22879th year
228810th year
228911th year
229012th year
229113th year
229214th year
229315th year
2294Total O & M Price
22951st year
22962nd year
22973rd year
22984th year
22995th year
23006th year
23017th year
23028th year
23039th year
230410th year
230511th year
230612th year
230713th year
230814th year
230915th year
2310NPV of STP O&M
23111st year (NPV Factor-0.909)
23122nd year (NPV Factor-0.826)
23133rd year (NPV Factor-0.751)
23144th year (NPV Factor-0.683)
23155th year (NPV Factor-0.621)
23166th year (NPV Factor-0.564)
23177th year (NPV Factor-0.513)
23188th year (NPV Factor-0.467)
23199th year (NPV Factor-0.424)
232010th year (NPV Factor-0.386)
232111th year (NPV Factor-0.350)
232212th year (NPV Factor-0.319)
232313th year (NPV Factor-0.290)
232414th year (NPV Factor-0.263)
232515th year (NPV Factor-0.239)
2326Total of NPV of STP O&M (Kamshet Khadkale Zone 2)
2327Induri 2.50 MLD STP & other allied works.
2328Induri STP & other allied works operation & Maintanance.
2329STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 1.362 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
23301st Year
23312nd Year
23323rd Year
23334th Year
23345th Year
23356th Year
23367th Year
23378th Year
23389th Year
233910th Year
234011th Year
234112th Year
234213th Year
234314th Year
234415th Year
2345(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
23461st Year
23472nd Year
23483rd Year
23494th Year
23505th Year
23516th Year
23527th Year
23538th Year
23549th Year
235510th Year
235611th Year
235712th Year
235813th Year
235914th Year
236015th Year
2361Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
23621st Year (x=1.362-1.362=0)
23632nd Year (x=1.436-1.362=0.074)
23643rd Year (x=1.484-1.362=0.122)
23654th Year (x=1.533-1.362=0.171)
23665th Year (x=1.584-1.362=0.222)
23676th Year (x=1.636-1.362=0.274)
23687th Year (x=1.691-1.362=0.329)
23698th Year (x=1.747-1.362=0.385)
23709th Year (x=1.804-1.362=0.442)
237110th Year (x=1.864-1.362=0.502)
237211th Year (x=1.926-1.362=0.564)
237312th Year (x=1.989-1.362=0.627)
237413th Year (x=2.055-1.362=0.693)
237514th Year (x=2.123-1.362=0.761)
237615th Year (x=2.5-1.362=1.138)
2377Operation and Maintenance cost of MPS & IPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
23781st year
23792nd year
23803rd year
23814th year
23825th year
23836th year
23847th year
23858th year
23869th year
238710th year
238811th year
238912th year
239013th year
239114th year
239215th year
2393Total O & M Price
23941st year
23952nd year
23963rd year
23974th year
23985th year
23996th year
24007th year
24018th year
24029th year
240310th year
240411th year
240512th year
240613th year
240714th year
240815th year
2409NPV of STP O&M
24101st year (NPV Factor-0.909)
24112nd year (NPV Factor-0.826)
24123rd year (NPV Factor-0.751)
24134th year (NPV Factor-0.683)
24145th year (NPV Factor-0.621)
24156th year (NPV Factor-0.564)
24167th year (NPV Factor-0.513)
24178th year (NPV Factor-0.467)
24189th year (NPV Factor-0.424)
241910th year (NPV Factor-0.386)
242011th year (NPV Factor-0.350)
242112th year (NPV Factor-0.319)
242213th year (NPV Factor-0.290)
242314th year (NPV Factor-0.263)
242415th year (NPV Factor-0.239)
2425Total of NPV of STP O&M (Induri)
2426Rural Area villages with Popullation Less than 15000
2427Karla O.67 MLD STP & other allied works.
2428Karla STP & other allied works operation & Maintanance.
2429STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.585 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
24301st Year
24312nd Year
24323rd Year
24334th Year
24345th Year
24356th Year
24367th Year
24378th Year
24389th Year
243910th Year
244011th Year
244112th Year
244213th Year
244314th Year
244415th Year
2445(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
24461st Year
24472nd Year
24483rd Year
24494th Year
24505th Year
24516th Year
24527th Year
24538th Year
24549th Year
245510th Year
245611th Year
245712th Year
245813th Year
245914th Year
246015th Year
2461Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
24621st Year (x=0.585-0.585=0)
24632nd Year (x=0.5907-0.585=0.005671)
24643rd Year (x=0.5963-0.585=0.01134)
24654th Year (x=0.602-0.585=0.01701)
24665th Year (x=0.60767-0.585=0.02268)
24676th Year (x=0.6134-0.585=0.02835)
24687th Year (x=0.619-0.585=0.0343)
24698th Year (x=0.62467-0.585=0.03967)
24709th Year (x=0.63034-0.585=0.04537)
247110th Year (x=0.636-0.585=0.051004)
247211th Year (x=0.641667-0.585=0.05671)
247312th Year (x=0.647334-0.585=0.062338)
247413th Year (x=0.653-0.585=0.06805)
247514th Year (x=0.658667-0.585=0.073672)
247615th Year (x=0.67-0.585=0.08501)
2477Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
24781st year
24792nd year
24803rd year
24814th year
24825th year
24836th year
24847th year
24858th year
24869th year
248710th year
248811th year
248912th year
249013th year
249114th year
249215th year
2493Total O & M Price
24941st year
24952nd year
24963rd year
24974th year
24985th year
24996th year
25007th year
25018th year
25029th year
250310th year
250411th year
250512th year
250613th year
250714th year
250815th year
2509NPV of STP O&M
25101st year (NPV Factor-0.909)
25112nd year (NPV Factor-0.826)
25123rd year (NPV Factor-0.751)
25134th year (NPV Factor-0.683)
25145th year (NPV Factor-0.621)
25156th year (NPV Factor-0.564)
25167th year (NPV Factor-0.513)
25178th year (NPV Factor-0.467)
25189th year (NPV Factor-0.424)
251910th year (NPV Factor-0.386)
252011th year (NPV Factor-0.350)
252112th year (NPV Factor-0.319)
252213th year (NPV Factor-0.290)
252314th year (NPV Factor-0.263)
252415th year (NPV Factor-0.239)
2525Total of NPV of STP O&M (Karla)
2526Varsoli 0.54 MLD STP & other allied works.
2527Varsoli STP & other allied works operation & Maintanance.
2528STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.470 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
25291st Year
25302nd Year
25313rd Year
25324th Year
25335th Year
25346th Year
25357th Year
25368th Year
25379th Year
253810th Year
253911th Year
254012th Year
254113th Year
254214th Year
254315th Year
2544(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
25451st Year
25462nd Year
25473rd Year
25484th Year
25495th Year
25506th Year
25517th Year
25528th Year
25539th Year
255410th Year
255511th Year
255612th Year
255713th Year
255814th Year
255915th Year
2560Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
25611st Year (x=0.47-0.470=0)
25622nd Year (x=0.4743-0.470=0.00436)
25633rd Year (x=0.47867-0.470=0.008671)
25644th Year (x=0.483-0.470=0.013001)
25655th Year (x=0.48733-0.470=0.017334)
25666th Year (x=0.491667-0.470=0.02168)
25677th Year (x=0.496-0.470=0.026001)
25688th Year (x=0.5003-0.470=0.030334)
25699th Year (x=0.50467-0.470=0.034667)
257010th Year (x=0.509-0.470=0.039)
257111th Year (x=0.51333-0.470=0.04333)
257212th Year (x=0.51767-0.470=0.04766)
257313th Year (x=0.522-0.470=0.05199)
257414th Year (x=0.52633-0.470=0.056332)
257515th Year (x=0.535-0.470=0.065001)
2576Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
25771st year
25782nd year
25793rd year
25804th year
25815th year
25826th year
25837th year
25848th year
25859th year
258610th year
258711th year
258812th year
258913th year
259014th year
259115th year
2592Total O & M Price
25931st year
25942nd year
25953rd year
25964th year
25975th year
25986th year
25997th year
26008th year
26019th year
260210th year
260311th year
260412th year
260513th year
260614th year
260715th year
2608NPV of STP O&M
26091st year (NPV Factor-0.909)
26102nd year (NPV Factor-0.826)
26113rd year (NPV Factor-0.751)
26124th year (NPV Factor-0.683)
26135th year (NPV Factor-0.621)
26146th year (NPV Factor-0.564)
26157th year (NPV Factor-0.513)
26168th year (NPV Factor-0.467)
26179th year (NPV Factor-0.424)
261810th year (NPV Factor-0.386)
261911th year (NPV Factor-0.350)
262012th year (NPV Factor-0.319)
262113th year (NPV Factor-0.290)
262214th year (NPV Factor-0.263)
262315th year (NPV Factor-0.239)
2624Total of NPV of STP O&M (Varsoli)
2625Kanhewadi Tarf Chakan 0.1 MLD STP & other allied works.
2626Kanhewadi Tarf Chakan STP & other allied works operation & Maintanance.
2627STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.08 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
26281st Year
26292nd Year
26303rd Year
26314th Year
26325th Year
26336th Year
26347th Year
26358th Year
26369th Year
263710th Year
263811th Year
263912th Year
264013th Year
264114th Year
264215th Year
2643(PART C) (b) Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
26441st Year
26452nd Year
26463rd Year
26474th Year
26485th Year
26496th Year
26507th Year
26518th Year
26529th Year
265310th Year
265411th Year
265512th Year
265613th Year
265714th Year
265815th Year
2659Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
26601st Year (x=0.08-0.08=0)
26612nd Year (x=0.0813-0.08=0.00134)
26623rd Year (x=0.082667-0.08=0.002668)
26634th Year (x=0.084-0.08=0.0040002)
26645th Year (x=0.085334-0.08=0.005336)
26656th Year (x=0.08667-0.08=0.0067)
26667th Year (x=0.088-0.08=0.008003)
26678th Year (x=0.089334-0.08=0.009337)
26689th Year (x=0.090667-0.08=0.010667)
266910th Year (x=0.092001-0.08=0.012001)
267011th Year (x=0.09334-0.08=0.01334)
267112th Year (x=0.094667-0.08=0.014667)
267213th Year (x=0.096001-0.08=0.016001)
267314th Year (x=0.097334-0.08=0.017334)
267415th Year (x=0.1-0.08=0.02)
2675Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
26761st year
26772nd year
26783rd year
26794th year
26805th year
26816th year
26827th year
26838th year
26849th year
268510th year
268611th year
268712th year
268813th year
268914th year
269015th year
2691Total O & M Price
26921st year
26932nd year
26943rd year
26954th year
26965th year
26976th year
26987th year
26998th year
27009th year
270110th year
270211th year
270312th year
270413th year
270514th year
270615th year
2707NPV of STP O&M
27081st year (NPV Factor-0.909)
27092nd year (NPV Factor-0.826)
27103rd year (NPV Factor-0.751)
27114th year (NPV Factor-0.683)
27125th year (NPV Factor-0.621)
27136th year (NPV Factor-0.564)
27147th year (NPV Factor-0.513)
27158th year (NPV Factor-0.467)
27169th year (NPV Factor-0.424)
271710th year (NPV Factor-0.386)
271811th year (NPV Factor-0.350)
271912th year (NPV Factor-0.319)
272013th year (NPV Factor-0.290)
272114th year (NPV Factor-0.263)
272215th year (NPV Factor-0.239)
2723Total of NPV of STP O&M (Kanhewadi Tarf Chakan)
2724Ambi 1.50 MLD STP & other allied works.
2725Ambi STP & other allied works operation & Maintanance.
2726STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 1.00 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
27271st Year
27282nd Year
27293rd Year
27304th Year
27315th Year
27326th Year
27337th Year
27348th Year
27359th Year
273610th Year
273711th Year
273812th Year
273913th Year
274014th Year
274115th Year
2742(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
27431st Year
27442nd Year
27453rd Year
27464th Year
27475th Year
27486th Year
27497th Year
27508th Year
27519th Year
275210th Year
275311th Year
275412th Year
275513th Year
275614th Year
275715th Year
2758Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
27591st Year (x=1-1.00=0)
27602nd Year (x=1.03-1.00=0.034)
27613rd Year (x=1.067-1.00=0.069)
27624th Year (x=1.1-1.00=0.1)
27635th Year (x=1.13-1.00=0.134)
27646th Year (x=1.167-1.00=0.167)
27657th Year (x=1.2-1.00=0.201)
27668th Year (x=1.23-1.00=0.234)
27679th Year (x=1.267-1.00=0.267)
276810th Year (x=1.3-1.00=0.31)
276911th Year (x=1.33-1.00=0.34)
277012th Year (x=1.367-1.00=0.368)
277113th Year (x=1.4-1.00=0.4001)
277214th Year (x=1.433-1.00=0.4335)
277315th Year (x=1.5-1.00=0.5)
2774Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
27751st year
27762nd year
27773rd year
27784th year
27795th year
27806th year
27817th year
27828th year
27839th year
278410th year
278511th year
278612th year
278713th year
278814th year
278915th year
2790Total O & M Price
27911st year
27922nd year
27933rd year
27944th year
27955th year
27966th year
27977th year
27988th year
27999th year
280010th year
280111th year
280212th year
280313th year
280414th year
280515th year
2806NPV of STP O&M
28071st year (NPV Factor-0.909)
28082nd year (NPV Factor-0.826)
28093rd year (NPV Factor-0.751)
28104th year (NPV Factor-0.683)
28115th year (NPV Factor-0.621)
28126th year (NPV Factor-0.564)
28137th year (NPV Factor-0.513)
28148th year (NPV Factor-0.467)
28159th year (NPV Factor-0.424)
281610th year (NPV Factor-0.386)
281711th year (NPV Factor-0.350)
281812th year (NPV Factor-0.319)
281913th year (NPV Factor-0.290)
282014th year (NPV Factor-0.263)
282115th year (NPV Factor-0.239)
2822Total of NPV of STP O&M ( Ambi)
2823Jambhul 0.905 MLD STP & other allied works.
2824Jambhul STP & other allied works operation & Maintanance.
2825STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.80 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
28261st Year
28272nd Year
28283rd Year
28294th Year
28305th Year
28316th Year
28327th Year
28338th Year
28349th Year
283510th Year
283611th Year
283712th Year
283813th Year
283914th Year
284015th Year
2841(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
28421st Year
28432nd Year
28443rd Year
28454th Year
28465th Year
28476th Year
28487th Year
28498th Year
28509th Year
285110th Year
285211th Year
285312th Year
285413th Year
285514th Year
285615th Year
2857Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
28581st Year (x=0.8-0.800=0)
28592nd Year (x=0.807-0.800=0.0071)
28603rd Year (x=0.814-0.800=0.014)
28614th Year (x=0.821-0.800=0.021)
28625th Year (x=0.828-0.800=0.028)
28636th Year (x=0.835-0.800=0.035)
28647th Year (x=0.842-0.800=0.042)
28658th Year (x=0.849-0.800=0.049)
28669th Year (x=0.856-0.800=0.056)
286710th Year (x=0.863-0.800=0.0631)
286811th Year (x=0.87-0.800=0.071)
286912th Year (x=0.877-0.800=0.0771)
287013th Year (x=0.884-0.800=0.0841)
287114th Year (x=0.891-0.800=0.0911)
287215th Year (x=0.905-0.800=0.105)
2873Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
28741st year
28752nd year
28763rd year
28774th year
28785th year
28796th year
28807th year
28818th year
28829th year
288310th year
288411th year
288512th year
288613th year
288714th year
288815th year
2889Total O & M Price
28901st year
28912nd year
28923rd year
28934th year
28945th year
28956th year
28967th year
28978th year
28989th year
289910th year
290011th year
290112th year
290213th year
290314th year
290415th year
2905NPV of STP O&M
29061st year (NPV Factor-0.909)
29072nd year (NPV Factor-0.826)
29083rd year (NPV Factor-0.751)
29094th year (NPV Factor-0.683)
29105th year (NPV Factor-0.621)
29116th year (NPV Factor-0.564)
29127th year (NPV Factor-0.513)
29138th year (NPV Factor-0.467)
29149th year (NPV Factor-0.424)
291510th year (NPV Factor-0.386)
291611th year (NPV Factor-0.350)
291712th year (NPV Factor-0.319)
291813th year (NPV Factor-0.290)
291914th year (NPV Factor-0.263)
292015th year (NPV Factor-0.239)
2921Total of NPV of STP O&M (Jambhul)
2922Kanhe 1.50 MLD STP & other allied works.
2923Kanhe STP & other allied works operation & Maintanance.
2924STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 1.00 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
29251st Year
29262nd Year
29273rd Year
29284th Year
29295th Year
29306th Year
29317th Year
29328th Year
29339th Year
293410th Year
293511th Year
293612th Year
293713th Year
293814th Year
293915th Year
2940(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
29411st Year
29422nd Year
29433rd Year
29444th Year
29455th Year
29466th Year
29477th Year
29488th Year
29499th Year
295010th Year
295111th Year
295212th Year
295313th Year
295414th Year
295515th Year
2956Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
29571st Year (x=1-1.00=0)
29582nd Year (x=1.03-1.00=0.034)
29593rd Year (x=1.067-1.00=0.0669)
29604th Year (x=1.1-1.00=0.1)
29615th Year (x=1.133-1.00=0.1334)
29626th Year (x=1.1667-1.00=0.1667)
29637th Year (x=1.2-1.00=0.201)
29648th Year (x=1.233-1.00=0.2334)
29659th Year (x=1.2667-1.00=0.267)
296610th Year (x=1.3-1.00=0.31)
296711th Year (x=1.33-1.00=0.334)
296812th Year (x=1.367-1.00=0.368)
296913th Year (x=1.4-1.00=0.401)
297014th Year (x=1.433-1.00=0.4335)
297115th Year (x=1.5-1.00=0.5)
2972Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
29731st year
29742nd year
29753rd year
29764th year
29775th year
29786th year
29797th year
29808th year
29819th year
298210th year
298311th year
298412th year
298513th year
298614th year
298715th year
2988Total O & M Price
29891st year
29902nd year
29913rd year
29924th year
29935th year
29946th year
29957th year
29968th year
29979th year
299810th year
299911th year
300012th year
300113th year
300214th year
300315th year
3004NPV of STP O&M
30051st year (NPV Factor-0.909)
30062nd year (NPV Factor-0.826)
30073rd year (NPV Factor-0.751)
30084th year (NPV Factor-0.683)
30095th year (NPV Factor-0.621)
30106th year (NPV Factor-0.564)
30117th year (NPV Factor-0.513)
30128th year (NPV Factor-0.467)
30139th year (NPV Factor-0.424)
301410th year (NPV Factor-0.386)
301511th year (NPV Factor-0.350)
301612th year (NPV Factor-0.319)
301713th year (NPV Factor-0.290)
301814th year (NPV Factor-0.263)
301915th year (NPV Factor-0.239)
3020Total of NPV of STP O&M (Kanhe)
3021Golegaon 0.40 MLD STP & other allied works.
3022Golegaon STP & other allied works operation & Maintanance.
3023STP (PART B) (a) Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.30 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
30241st Year
30252nd Year
30263rd Year
30274th Year
30285th Year
30296th Year
30307th Year
30318th Year
30329th Year
303310th Year
303411th Year
303512th Year
303613th Year
303714th Year
303815th Year
3039(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
30401st Year
30412nd Year
30423rd Year
30434th Year
30445th Year
30456th Year
30467th Year
30478th Year
30489th Year
304910th Year
305011th Year
305112th Year
305213th Year
305314th Year
305415th Year
3055Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
30561st Year (x=0.3-0.30=0)
30572nd Year (x=0.3067-0.30=0.00665)
30583rd Year (x=0.3133-0.30=0.0133)
30594th Year (x=0.32-0.30=0.02)
30605th Year (x=0.3267-0.30=0.0266)
30616th Year (x=0.33-0.30=0.033)
30627th Year (x=0.34-0.30=0.0399)
30638th Year (x=0.34667-0.30=0.0466)
30649th Year (x=0.3533-0.30=0.05332)
306510th Year (x=0.36-0.30=0.0599)
306611th Year (x=0.3667-0.30=0.0665)
306712th Year (x=0.3733-0.30=0.07332)
306813th Year (x=0.38-0.30=0.07998)
306914th Year (x=0.3866-0.30=0.08665)
307015th Year (x=0.4-0.30=0.1)
3071Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
30721st year
30732nd year
30743rd year
30754th year
30765th year
30776th year
30787th year
30798th year
30809th year
308110th year
308211th year
308312th year
308413th year
308514th year
308615th year
3087Total O & M Price
30881st year
30892nd year
30903rd year
30914th year
30925th year
30936th year
30947th year
30958th year
30969th year
309710th year
309811th year
309912th year
310013th year
310114th year
310215th year
3103NPV of STP O&M
31041st year (NPV Factor-0.909)
31052nd year (NPV Factor-0.826)
31063rd year (NPV Factor-0.751)
31074th year (NPV Factor-0.683)
31085th year (NPV Factor-0.621)
31096th year (NPV Factor-0.564)
31107th year (NPV Factor-0.513)
31118th year (NPV Factor-0.467)
31129th year (NPV Factor-0.424)
311310th year (NPV Factor-0.386)
311411th year (NPV Factor-0.350)
311512th year (NPV Factor-0.319)
311613th year (NPV Factor-0.290)
311714th year (NPV Factor-0.263)
311815th year (NPV Factor-0.239)
3119Total of NPV of STP O&M (Golegaon)
3120Solu 0.39 MLD STP & other allied works.
3121Solu STP & other allied works operation & Maintanance.
3122STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.286 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
31231st Year
31242nd Year
31253rd Year
31264th Year
31275th Year
31286th Year
31297th Year
31308th Year
31319th Year
313210th Year
313311th Year
313412th Year
313513th Year
313614th Year
313715th Year
3138(PART C ) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
31391st Year
31402nd Year
31413rd Year
31424th Year
31435th Year
31446th Year
31457th Year
31468th Year
31479th Year
314810th Year
314911th Year
315012th Year
315113th Year
315214th Year
315315th Year
3154Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
31551st Year (x=0.28-0.200=0)
31562nd Year (x=0.28-0.200=0.007)
31573rd Year (x=0.295-0.200=0.015)
31584th Year (x=0.30-0.200=0.02)
31595th Year (x=0.31-0.200=0.03)
31606th Year (x=0.31-0.200=0.03)
31617th Year (x=0.32-0.200=0.04)
31628th Year (x=0.335-0.200=0.054)
31639th Year (x=0.34-0.200=0.06)
316410th Year (x=0.35-0.200=0.07)
316511th Year (x=0.35-0.200=0.07)
316612th Year (x=0.36-0.200=0.08)
316713th Year (x=0.37-0.200=0.09)
316814th Year (x=0.38-0.200=0.10)
316915th Year (x=0.39-0.200=0.11)
3170Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
31711st year
31722nd year
31733rd year
31744th year
31755th year
31766th year
31777th year
31788th year
31799th year
318010th year
318111th year
318212th year
318313th year
318414th year
318515th year
3186Total O & M Price
31871st year
31882nd year
31893rd year
31904th year
31915th year
31926th year
31937th year
31948th year
31959th year
319610th year
319711th year
319812th year
319913th year
320014th year
320115th year
3202NPV of STP O&M
32031st year (NPV Factor-0.909)
32042nd year (NPV Factor-0.826)
32053rd year (NPV Factor-0.751)
32064th year (NPV Factor-0.683)
32075th year (NPV Factor-0.621)
32086th year (NPV Factor-0.564)
32097th year (NPV Factor-0.513)
32108th year (NPV Factor-0.467)
32119th year (NPV Factor-0.424)
321210th year (NPV Factor-0.386)
321311th year (NPV Factor-0.350)
321412th year (NPV Factor-0.319)
321513th year (NPV Factor-0.290)
321614th year (NPV Factor-0.263)
321715th year (NPV Factor-0.239)
3218Total of NPV of STP O&M (Solu)
3219Tulapur 0.33 MLD STP & other allied works.
3220Tulapur STP & other allied works operation & Maintanance.
3221STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.253 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
32221st Year
32232nd Year
32243rd Year
32254th Year
32265th Year
32276th Year
32287th Year
32298th Year
32309th Year
323110th Year
323211th Year
323312th Year
323413th Year
323514th Year
323615th Year
3237(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
32381st Year
32392nd Year
32403rd Year
32414th Year
32425th Year
32436th Year
32447th Year
32458th Year
32469th Year
324710th Year
324811th Year
324912th Year
325013th Year
325114th Year
325215th Year
3253Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
32541st Year (x=0.253-0.253=0)
32552nd Year (x=0.258-0.253=0.005)
32563rd Year (x=0.263-0.253=0.01)
32574th Year (x=0.268-0.253=0.015)
32585th Year (x=0.274-0.253=0.021)
32596th Year (x=0.279-0.253=0.026)
32607th Year (x=0.284-0.253=0.031)
32618th Year (x=0.29-0.253=0.037)
32629th Year (x=0.295-0.253=0.042)
326310th Year (x=0.301-0.253=0.048)
326411th Year (x=0.307-0.253=0.054)
326512th Year (x=0.313-0.253=0.06)
326613th Year (x=0.319-0.253=0.066)
326714th Year (x=0.325-0.253=0.072)
326815th Year (x=0.33-0.253=0.077)
3269Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
32701st year
32712nd year
32723rd year
32734th year
32745th year
32756th year
32767th year
32778th year
32789th year
327910th year
328011th year
328112th year
328213th year
328314th year
328415th year
3285Total O & M Price
32861st year
32872nd year
32883rd year
32894th year
32905th year
32916th year
32927th year
32938th year
32949th year
329510th year
329611th year
329712th year
329813th year
329914th year
330015th year
3301NPV of STP O&M
33021st year (NPV Factor-0.909)
33032nd year (NPV Factor-0.826)
33043rd year (NPV Factor-0.751)
33054th year (NPV Factor-0.683)
33065th year (NPV Factor-0.621)
33076th year (NPV Factor-0.564)
33087th year (NPV Factor-0.513)
33098th year (NPV Factor-0.467)
33109th year (NPV Factor-0.424)
331110th year (NPV Factor-0.386)
331211th year (NPV Factor-0.350)
331312th year (NPV Factor-0.319)
331413th year (NPV Factor-0.290)
331514th year (NPV Factor-0.263)
331615th year (NPV Factor-0.239)
3317Total of NPV of STP O&M (Tulapur )
3318Markal 1.50 MLD STP & other allied works.
3319Markal STP & other allied works operation & Maintanance.
3320STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 1.30 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
33211st Year
33222nd Year
33233rd Year
33244th Year
33255th Year
33266th Year
33277th Year
33288th Year
33299th Year
333010th Year
333111th Year
333212th Year
333313th Year
333414th Year
333515th Year
3336(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
33371st Year
33382nd Year
33393rd Year
33404th Year
33415th Year
33426th Year
33437th Year
33448th Year
33459th Year
334610th Year
334711th Year
334812th Year
334913th Year
335014th Year
335115th Year
3352Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
33531st Year (x=1.3-1.30=0)
33542nd Year (x=1.3133-1.30=0.0134)
33553rd Year (x=1.3267-1.30=0.0268)
33564th Year (x=1.34-1.30=0.04003)
33575th Year (x=1.3533-1.30=0.05337)
33586th Year (x=1.3667-1.30=0.06671)
33597th Year (x=1.38-1.30=0.08005)
33608th Year (x=1.3933-1.30=0.09339)
33619th Year (x=1.40667-1.30=0.10667)
336210th Year (x=1.42-1.30=0.120001)
336311th Year (x=1.4333-1.30=0.1334)
336412th Year (x=1.44667-1.30=0.14668)
336513th Year (x=1.46-1.30=0.16001)
336614th Year (x=1.4733-1.30=0.17334)
336715th Year (x=1.5-1.30=0.2)
3368Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
33691st year
33702nd year
33713rd year
33724th year
33735th year
33746th year
33757th year
33768th year
33779th year
337810th year
337911th year
338012th year
338113th year
338214th year
338315th year
3384Total O & M Price
33851st year
33862nd year
33873rd year
33884th year
33895th year
33906th year
33917th year
33928th year
33939th year
339410th year
339511th year
339612th year
339713th year
339814th year
339915th year
3400NPV of STP O&M
34011st year (NPV Factor-0.909)
34022nd year (NPV Factor-0.826)
34033rd year (NPV Factor-0.751)
34044th year (NPV Factor-0.683)
34055th year (NPV Factor-0.621)
34066th year (NPV Factor-0.564)
34077th year (NPV Factor-0.513)
34088th year (NPV Factor-0.467)
34099th year (NPV Factor-0.424)
341010th year (NPV Factor-0.386)
341111th year (NPV Factor-0.350)
341212th year (NPV Factor-0.319)
341313th year (NPV Factor-0.290)
341414th year (NPV Factor-0.263)
341515th year (NPV Factor-0.239)
3416Total of NPV of STP O&M ( Markal)
3417Nane 0.25 MLD STP & other allied works.
3418Nane STP & other allied works operation & Maintanance.
3419STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.210 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
34201st Year
34212nd Year
34223rd Year
34234th Year
34245th Year
34256th Year
34267th Year
34278th Year
34289th Year
342910th Year
343011th Year
343112th Year
343213th Year
343314th Year
343415th Year
3435(PART C) (b)Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
34361st Year
34372nd Year
34383rd Year
34394th Year
34405th Year
34416th Year
34427th Year
34438th Year
34449th Year
344510th Year
344611th Year
344712th Year
344813th Year
344914th Year
345015th Year
3451Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
34521st Year (x=0.21-0.21=0)
34532nd Year (x=0.21-0.21=0)
34543rd Year (x=0.22-0.21=0.01)
34554th Year (x=0.22-0.21=0.01)
34565th Year (x=0.22-0.21=0.01)
34576th Year (x=0.22-0.21=0.01)
34587th Year (x=0.23-0.21=0.02)
34598th Year (x=0.23-0.21=0.02)
34609th Year (x=0.23-0.21=0.02)
346110th Year (x=0.23-0.21=0.02)
346211th Year (x=0.24-0.21=0.03)
346312th Year (x=0.24-0.21=0.03)
346413th Year (x=0.24-0.21=0.03)
346514th Year (x=0.25-0.21=0.04)
346615th Year (x=0.25-0.21=0.04)
3467Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
34681st year
34692nd year
34703rd year
34714th year
34725th year
34736th year
34747th year
34758th year
34769th year
347710th year
347811th year
347912th year
348013th year
348114th year
348215th year
3483Total O & M Price
34841st year
34852nd year
34863rd year
34874th year
34885th year
34896th year
34907th year
34918th year
34929th year
349310th year
349411th year
349512th year
349613th year
349714th year
349815th year
3499NPV of STP O&M
35001st year (NPV Factor-0.909)
35012nd year (NPV Factor-0.826)
35023rd year (NPV Factor-0.751)
35034th year (NPV Factor-0.683)
35045th year (NPV Factor-0.621)
35056th year (NPV Factor-0.564)
35067th year (NPV Factor-0.513)
35078th year (NPV Factor-0.467)
35089th year (NPV Factor-0.424)
350910th year (NPV Factor-0.386)
351011th year (NPV Factor-0.350)
351112th year (NPV Factor-0.319)
351213th year (NPV Factor-0.290)
351314th year (NPV Factor-0.263)
351415th year (NPV Factor-0.239)
3515Total of NPV of STP O&M (Nane )
3516Takve Bk. 1.00 MLD STP & other allied Works.
3517Takve Bk. STP & other allied Works operation & Maintanance.
3518STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.600 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
35191st Year
35202nd Year
35213rd Year
35224th Year
35235th Year
35246th Year
35257th Year
35268th Year
35279th Year
352810th Year
352911th Year
353012th Year
353113th Year
353214th Year
353315th Year
3534(PART C) (b) Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
35351st Year
35362nd Year
35373rd Year
35384th Year
35395th Year
35406th Year
35417th Year
35428th Year
35439th Year
354410th Year
354511th Year
354612th Year
354713th Year
354814th Year
354915th Year
3550Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
35511st Year (x=0.6-0.6=0)
35522nd Year (x=0.6267-0.6=0.0266)
35533rd Year (x=0.6533-0.6=0.0532)
35544th Year (x=0.68-0.6=0.0798)
35555th Year (x=0.7066-0.6=0.1066)
35566th Year (x=0.733-0.6=0.133)
35577th Year (x=0.76-0.6=0.16)
35588th Year (x=0.7866-0.6=0.1866)
35599th Year (x=0.8133-0.6=0.2133)
356010th Year (x=0.84-0.6=0.24)
356111th Year (x=0.866-0.6=0.266)
356212th Year (x=0.8933-0.6=0.293)
356313th Year (x=0.9199-0.6=0.3199)
356414th Year (x=0.9466-0.6=0.3466)
356515th Year (x=1-0.6=0.4)
3566Takve BK.Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
35671st year
35682nd year
35693rd year
35704th year
35715th year
35726th year
35737th year
35748th year
35759th year
357610th year
357711th year
357812th year
357913th year
358014th year
358115th year
3582Total O & M Price
35831st year
35842nd year
35853rd year
35864th year
35875th year
35886th year
35897th year
35908th year
35919th year
359210th year
359311th year
359412th year
359513th year
359614th year
359715th year
3598NPV of STP O&M
35991st year (NPV Factor-0.909)
36002nd year (NPV Factor-0.826)
36013rd year (NPV Factor-0.751)
36024th year (NPV Factor-0.683)
36035th year (NPV Factor-0.621)
36046th year (NPV Factor-0.564)
36057th year (NPV Factor-0.513)
36068th year (NPV Factor-0.467)
36079th year (NPV Factor-0.424)
360810th year (NPV Factor-0.386)
360911th year (NPV Factor-0.350)
361012th year (NPV Factor-0.319)
361113th year (NPV Factor-0.290)
361214th year (NPV Factor-0.263)
361315th year (NPV Factor-0.239)
3614Total of NPV of STP O&M (Takve Bk)
3615wadgaon Shinde 0.35 MLD STP & other allied works.
3616Wadgaon Shinde STP & other allied works operation & Maintanance.
3617STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.280 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
36181st Year
36192nd Year
36203rd Year
36214th Year
36225th Year
36236th Year
36247th Year
36258th Year
36269th Year
362710th Year
362811th Year
362912th Year
363013th Year
363114th Year
363215th Year
3633(PART C) (b) Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
36341st Year
36352nd Year
36363rd Year
36374th Year
36385th Year
36396th Year
36407th Year
36418th Year
36429th Year
364310th Year
364411th Year
364512th Year
364613th Year
364714th Year
364815th Year
3649Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
36501st Year (x=0.28-0.28=0)
36512nd Year (x=0.28-0.28=0)
36523rd Year (x=0.29-0.28=0.01)
36534th Year (x=0.29-0.28=0.01)
36545th Year (x=0.3-0.28=0.02)
36556th Year (x=0.3-0.28=0.02)
36567th Year (x=0.31-0.28=0.03)
36578th Year (x=0.31-0.28=0.03)
36589th Year (x=0.32-0.28=0.04)
365910th Year (x=0.32-0.28=0.04)
366011th Year (x=0.33-0.28=0.05)
366112th Year (x=0.34-0.28=0.06)
366213th Year (x=0.34-0.28=0.06)
366314th Year (x=0.35-0.28=0.07)
366415th Year (x=0.35-0.28=0.07)
3665Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
36661st year
36672nd year
36683rd year
36694th year
36705th year
36716th year
36727th year
36738th year
36749th year
367510th year
367611th year
367712th year
367813th year
367914th year
368015th year
3681Total O & M Price
36821st year
36832nd year
36843rd year
36854th year
36865th year
36876th year
36887th year
36898th year
36909th year
369110th year
369211th year
369312th year
369413th year
369514th year
369615th year
3697NPV of STP O&M
36981st year (NPV Factor-0.909)
36992nd year (NPV Factor-0.826)
37003rd year (NPV Factor-0.751)
37014th year (NPV Factor-0.683)
37025th year (NPV Factor-0.621)
37036th year (NPV Factor-0.564)
37047th year (NPV Factor-0.513)
37058th year (NPV Factor-0.467)
37069th year (NPV Factor-0.424)
370710th year (NPV Factor-0.386)
370811th year (NPV Factor-0.350)
370912th year (NPV Factor-0.319)
371013th year (NPV Factor-0.290)
371114th year (NPV Factor-0.263)
371215th year (NPV Factor-0.239)
3713Total of NPV of STP O&M
3714Additional villages
3715Charholi Kh. 1.50 MLD STP & other allied works.
3716Charholi Kh. STP & other allied works operation & Maintanance.
3717STP (PART B) (a) Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 1.00 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
37181st Year
37192nd Year
37203rd Year
37214th Year
37225th Year
37236th Year
37247th Year
37258th Year
37269th Year
372710th Year
372811th Year
372912th Year
373013th Year
373114th Year
373215th Year
3733(PART C) (b) Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
37341st Year
37352nd Year
37363rd Year
37374th Year
37385th Year
37396th Year
37407th Year
37418th Year
37429th Year
374310th Year
374411th Year
374512th Year
374613th Year
374714th Year
374815th Year
3749Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
37501st Year (x=1-1.00=0)
37512nd Year (x=1.033-1.00=0.0334)
37523rd Year (x=1.0667-1.00=0.0669)
37534th Year (x=1.1-1.00=0.1)
37545th Year (x=1.133-1.00=0.134)
37556th Year (x=1.1667-1.00=0.167)
37567th Year (x=1.2-1.00=0.2001)
37578th Year (x=1.233-1.00=0.2334)
37589th Year (x=1.2667-1.00=0.2667)
375910th Year (x=1.3-1.00=0.3001)
376011th Year (x=1.33-1.00=0.334)
376112th Year (x=1.3667-1.00=0.3668)
376213th Year (x=1.4-1.00=0.4001)
376314th Year (x=1.433-1.00=0.4335)
376415th Year (x=1.5-1.00=0.5)
3765Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
37661st year
37672nd year
37683rd year
37694th year
37705th year
37716th year
37727th year
37738th year
37749th year
377510th year
377611th year
377712th year
377813th year
377914th year
378015th year
3781Total O & M Price
37821st year
37832nd year
37843rd year
37854th year
37865th year
37876th year
37887th year
37898th year
37909th year
379110th year
379211th year
379312th year
379413th year
379514th year
379615th year
3797NPV of STP O&M
37981st year (NPV Factor-0.909)
37992nd year (NPV Factor-0.826)
38003rd year (NPV Factor-0.751)
38014th year (NPV Factor-0.683)
38025th year (NPV Factor-0.621)
38036th year (NPV Factor-0.564)
38047th year (NPV Factor-0.513)
38058th year (NPV Factor-0.467)
38069th year (NPV Factor-0.424)
380710th year (NPV Factor-0.386)
380811th year (NPV Factor-0.350)
380912th year (NPV Factor-0.319)
381013th year (NPV Factor-0.290)
381114th year (NPV Factor-0.263)
381215th year (NPV Factor-0.239)
3813Total of NPV of STP O&M (Charholi kh)
3814Dhanore 1.00 MLD STP & other allied works.
3815Dhanore STP & other allied works operation & Maintanance.
3816STP (PART B) (a)Operation and Maintenance Price for Treatment of threshold sewage including disposal of treated water & Reuse system flow of 0.566 MLD at STP with all civil, electrical, mechanical and instrumentation works, effluent channel, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
38171st Year
38182nd Year
38193rd Year
38204th Year
38215th Year
38226th Year
38237th Year
38248th Year
38259th Year
382610th Year
382711th Year
382812th Year
382913th Year
383014th Year
383115th Year
3832(PART C) (b) Additional Operation and Maintenance Price for Treatment of additional sewage including disposal of treated water & Reuse system on excess of the threshold flow on per MLD basis at STP with all civil, electrical-mechanical and instrumentation works, effluent channel / carrying system, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013
38331st Year
38342nd Year
38353rd Year
38364th Year
38375th Year
38386th Year
38397th Year
38408th Year
38419th Year
384210th Year
384311th Year
384412th Year
384513th Year
384614th Year
384715th Year
3848Total O&M Price- assuming indicative Sewage Flow reaching the STP C=a+b x (x= indicative flow minus threshold sewage flow)
38491st Year (x=0.566-0.566=0)
38502nd Year (x=0.582-0.566=0.016)
38513rd Year (x=0.598-0.566=0.032)
38524th Year (x=0.615-0.566=0.049)
38535th Year (x=0.632-0.566=0.066)
38546th Year (x=0.649-0.566=0.083)
38557th Year (x=0.667-0.566=0.101)
38568th Year (x=0.685-0.566=0.119)
38579th Year (x=0.704-0.566=0.138)
385810th Year (x=0.723-0.566=0.157)
385911th Year (x=0.742-0.566=0.176)
386012th Year (x=0.762-0.566=0.196)
386113th Year (x=0.783-0.566=0.217)
386214th Year (x=0.804-0.566=0.238)
386315th Year (x=1-0.566=0.434)
3864Operation and Maintenance cost of MPS, tapping, interceptor sewer, effluent pipe line and rising main with all civil, electrical-mechanical and instrumentation works, appurtenant and other allied works for 15 years as specified in tender document and as per norms of CPHEEO manual on Sewerage and Sewage Treatment System-2013 (Bidder is required to quote the year wise O&M price for 15 years)
38651st year
38662nd year
38673rd year
38684th year
38695th year
38706th year
38717th year
38728th year
38739th year
387410th year
387511th year
387612th year
387713th year
387814th year
387915th year
3880Total O & M Price
38811st year
38822nd year
38833rd year
38844th year
38855th year
38866th year
38877th year
38888th year
38899th year
389010th year
389111th year
389212th year
389313th year
389414th year
389515th year
3896NPV of STP O&M
38971st year (NPV Factor-0.909)
38982nd year (NPV Factor-0.826)
38993rd year (NPV Factor-0.751)
39004th year (NPV Factor-0.683)
39015th year (NPV Factor-0.621)
39026th year (NPV Factor-0.564)
39037th year (NPV Factor-0.513)
39048th year (NPV Factor-0.467)
39059th year (NPV Factor-0.424)
390610th year (NPV Factor-0.386)
390711th year (NPV Factor-0.350)
390812th year (NPV Factor-0.319)
390913th year (NPV Factor-0.290)
391014th year (NPV Factor-0.263)
391115th year (NPV Factor-0.239)
3912Total of NPV of STP O&M (Dhanore)
3913STP & Alliged Work
3914STP & Alliged Work
3915Total O & M Price
3916Total O & M Price Please Enable Macros to View BoQ information

AI Tender Summary

OUR REF NO 56415128
AUTHORITY Local Bodies
TENDER VALUE Ref. Documents
LAST DATE 10-08-2026
Authority
Authority Name Pune Metropolitan Regional Development Authority
Work Description Tender for To (I) Design And Build Sewage Treatment Plants Of Installed Capacities Of Total 58 Mld And All Appurtenant Structures And Allied Works; (Ii) Survey, Review Of Designs, Re-Design Where Necessary, And Build New Underground Sewerage Network And Diversion Works With Interception Sewer Of About 60 Km Length Including Survey, Design, Construction Of 43 No. Pumping Stations And All Appurtenant Structures And Allied Works; And (Iii) Operation & Maintenance Of The Sewerage Network For 5 Years And For All Others Works Of Sewage Treatment Plant, And Interception & Diversion Works And Pumping Stations For A Period Of 15 Years For Indrayani River In Pune, State Of Maharashtra, India
Basic Detail
Tender No 19 For FY 2026-2027
Bidding Type Tender
Location
City Pune
State Maharashtra
Key Dates
Publish Date 10 Jul 2026
Submission Date 10 Aug 2026
Open Date 11 Aug 2026
Finance
Tender Value Ref. Documents
Tender Fee 5900
EMD 50 Lakhs
Exemption Not Available
Document List
VOLIII.pdf
VOLIV.pdf
6fc11121-b94d-45d4-8dd2-524232900438.html
BOQ_2257044.xls
Tendernotice_1.pdf
VOLI.pdf
VOLII.pdf
AI-generated summary — verify details from the official tender portal before submission.

Unlock Full AI Tender Summary

Get instant access to the complete AI-generated analysis — scope, eligibility, timeline & more.

Instant Access Secure Free
Your details are secure and used only for document delivery.

Tender Timeline

Jul 10, 2026
11:30 IST

Tender Published

Tender notice published.

Completed
Aug 10, 2026
17:00 IST

Bid Submission Deadline

Online submission via eProcurement portal.

Upcoming · 29 days
Aug 11, 2026

Bid Opening Date

Technical bids will be opened and evaluated.

Upcoming · 30 days

Tender Documents

Download All (ZIP) ↓
pdf

VOLIII.pdf

pdf

VOLIV.pdf

html

6fc11121-b94d-45d4-8dd2-524232900438.html

xls

BOQ_2257044.xls

pdf

Tendernotice_1.pdf

pdf

VOLI.pdf

pdf

VOLII.pdf

Disclaimer

We takes all possible care for accurate & authentic tender information. However users are requested to refer Original source of Tender Notice / Tender Document published by Tender Issuing Agency before taking any call regarding this tender

TenderDetail
Loading tenders