, 302021
, , 22400 0 224,94,54,000/-
5/11/2021310074 12
2.
2 (3. , 4009 22.07.2016 5170.12
14048.87
19218.99 , 0
M/S Mecon Ltd. 9050Superstructure Pre stressed Precast I Girder 4. M/S Modi Projects Ltd.
M/S Madan Lal Bajaj Construction Pvt. Ltd.
M/s NCPE – IIPL M/s Rodic Consultant Pvt. Ltd.
5. 28.05.2020 05.06.2020
,
, 1250, YMCA
905022400
6. 05.06.2020
257.49/- 121.28 + 136.21
82.14 , 40.30 104% PWD 292 (XX) Excess beyond agreement amount 25%
104%
59.4 "Notwithstanding the above, the Employer may terminate the contract for convenience." ,( 3 3508 27.11.2020 182 (JUIDCO) 18.04.2017 7. 05.06.2020 PSC I- Girder Superstructure
Segmental Box Girder Superstructure ,
Superstructure ,
Segmental Box Girder Superstructure
DPR
8. DPR M/S L.N. Malviya Infra Projects Pvt. Ltd., Bhopal M.P , , 22400FINAL DPR, , , , 224,94,54,000/-
| ABSTRACT OF COST ESTIMATES | ||
| Sl. | ITEM OF WORKS | Cost in Rs. |
| PART –A (Balance Work) | ||
| 1 | Site Clearance And Dismantling | 202315.21 |
| 2 | Earth Work, Erosion Control And Drainage | 8804555.22 |
| 3 | Sub-Bases, Bases (Non- Bituminous) And Shoulders | 17821261.92 |
| 4 | Bituminous Works | 21520610.63 |
| 5 | R.C.C. Drain | 39555724.86 |
| 6 | Road Median & Plantation | 1011243.97 |
| 7 | Traffic Signs, Road Markings And Other Appurtenances | 17605379.00 |
| 8 | Junctions Improvements | 3934187.26 |
| 9 | Reinforced Earth Retaining & Rcc Retaining Wall Structure for Flyover and Exit-Entry Ramp | 176418378.95 |
| 10 | Box Culverts | 35034884.26 |
| 11 | Minor Bridges | 42718629.811 |
| 12 | Main Flyover & Exit-Entry Ramp | 1277863648.88 |
| 13 | Rain Water Harvesting | 2867718.27 |
| 14 | Shop | 32201933.88 |
| 15 | Utility Shifting for CHUTIA ELECT ,LALPUR ELECT, Installation of Street Lighting | 42916158.88 |
| 16 | Utility Shifting for Distribution Main pipe line at kanta toli | 56036862.96 |
| 17 | Forest Estimate (Tentative cost) | 0.00 |
| I | TOTAL CIVIL COST (Sub Total A) | 1,776,513,494.0 |
| II | Add GST @12% of Civil Cost | 213181619.28 |
| III | Cost of Civil Works including GST (Sub Total B) | 1,989,695,113.25 |
| Add Labour Lease @1% of civil WORK | 17765134.94 | |
| Cost of Civil Works including GST+Labour Lease (Sub Total C) | 2,007,460,248.19 | |
| PART- B | ||
| IV | Consultancy Services(0.68%) | 13529926.77 |
| V | PMC services (1%) | 19896951.13 |
| VII | Quality control Charges (1%) | 19896951.13 |
| VII | JUIDCO CENTAGES | 61896951.13 |
| VII I | Cost of remaining LA work | 107864277.84 |
| IX | Estimate of Foundation Strengthening | 18908850.07 |
| Total | 241993908.07 | |
| Total Project Cost | 2249454156.26 | |
| Say | 2249454000/- |
9. , , 2021-22( 5
| i | 2217- 80- 191/796-38- 06-79- | |
| ii | 2217- 80- 191/789/796- 56- 01- 0679 | |
| iii | 2217- 80- 191/ 789/796- 94- , , , , in Water Supply, Solid Waste Management, /Urban Projects Sewerage & Drainage, Civic Infrastructure, Housing etc. 01- , , , /Urban Transport, Water Supply, Building, Park & Pond Project06- 79- |
10. 18%, , (i) 132 RCC Piles , 192 Pile cap 1901Pier/Abutment shaft (ii) Utility shifting (Electrical) (iii) Bituminous Diversion road
(iv) Minor Bridge
11.
| S.N. | KANTATOLI FLYOVER PROJECT EXPENDITURES (Upto date Expenditures details) | Expenditure incurred Rs. | Remaining Expenditure (Tentative) Rs. | Grand Total Rs. | Remarks |
| as per Executed Work in the Project & Others) | |||||
| i | ii | iii | iv | v | vi |
| A | Land Acquisition of 3.9 Acre Pvt. Land | 88,40,91,136 | 88,40,91,136 | Payment processed by UD & HD/RMC (Transferred to DLAO, Ranchi.) | |
| B | IIT Bombay (Vetting of Drawing/Design) | 17,70,000 | 17,70,000 | ||
| C | MECON Ltd. (DPR Consultant) | 65,16,957 | 65,16,957 | Payment processed by UD & HD | |
| D | NCPE Infrastructure India Pvt. Ltd. (Project Management Consultant) | 4,01,011 | 4,01,011 | ||
| E | Modi Projects Ltd. (Contractor) | 6,16,24,143 | 4,57,33,791 | 10,73,57,934 | Remaining Expenditure based on contractor's claim and is subject to scrutiny. To be finalized in the Final Bill. |
| F | Madan Lal Bajaj Construction Pvt. Ltd. (Contractor) | 5,10,58,644 | 3,40,12,620 | 8,50,71,264 | Remaining Expenditure based on agreement & supplementary agreement amount. |
| G | Rodic consultants Pvt. Ltd. (Project Management consultant) @1.95 % | 8,42,400 | 8,42,400 | To be finalized based on final bill of contractor. | |
| H | JUIDCO Centage | 37,81,252 | 37,81,252 | ||
| Total Expenditures | 100,92,43,143 | 8,05,88,811 | 108,98,31,954 |
- IV 12. M/S L.N. Malviya Infra Projects Pvt. Ltd , , Final DPR( 7 Structures , , ,
, 4009 22.07.2016 13. , , DPR Structural Design Dr. R.S. Jangid, Professor, Department of Civil Engineering, IIT Bombay, Powai, Mumbai DRD/CE/RSJ-5/21-22 25.06.2021Vetting 14. , , ) 0 PMC
15. 24
| i | 2021-22 | 7498.18 |
| ii | 2022-23 | 7498.18 |
| iii | 2023-24 | 7498.18 |
16. , , 22400 0 224,94,54,000/- 17. 28.09.202114
,