, ,
Jharkhand Urban Water Supply Improvement Project
(JUWSIP) 16177.61
Juidco.Ltd./WS/Medininagar/2213/2019/281--
2 ((ADB) Jharkhand Urban Water Supply Improvement Project (JUWSIP)
2. , Jharkhand Urban Water Supply Improvement Project (JUWSIP) ,
(DEA)21.11.201777 458
(ADB) 3. , ,
2011 (Handbook) Project Preparation & Loan Negotiations with Multilateral Development Banks (MDBs) 19
ADB Standard Bid Document
SBD
SBD
ADB
4.
5.
| S.No | Components | Description | |
| 1 | Source | North Koel River | |
| 2 | Intake Well | Capacity 6 MLD | |
| 3 | Raw Water Rising Main | Raw water rising main, Dia 600 mm, length 170mtr. | |
| 4 | WTP | Capacity 21.6 MLD (to be Renovated & Repaired) | |
| 5 | ESR | ESR | Capacity (in KL) |
| ESR 5 | 450 | ||
| ESR 6 | 450 | ||
| ESR 7 | 450 | ||
| ESR 8 | 450 | ||
| ESR 9 | 450 |
6.
Water Treatment Plant 5
Infiltration Gallery, Water Treatment Plant, 4 ESRs, Raw Water & Clear Water Rising Main Distribution Network
(DPR)( 3 7. ,
Service Level Benchmarks
8.
| Proposed Project components | Details |
| Infiltration Gallery | 4500m 0.5m dia perforated pipes |
| Raw Water Rising Main (DI- K9) | 600 mm Dia, 170 M Length & 500 Dia with 3900 M length. |
| Water Treatment plant | 17 MLD (Proposed) & Renovation of Existing WTP of 21.6 MLD |
| ESRs (New Proposed ESR – 4 and Retaining Existing 5 No's) | Capacity of 1275KL, 2000KL, 1125KL and 1275KL |
| National Highway Crossings and Ring Road Crossings | Total- 12 nos. |
| Railway Crossing | Nil |
| New house connection (Nos.) | 24,711 |
| Clear Water Rising mains | DI K9 – 200 mm, 350mm, 450mm dia. – 5.2 Km (Total) |
| Water Distribution Network with DI K7 pipe | Size Ranging from 100 mm dia. to 450 mm dia.–212.24 Km |
| O&M for project including Intake arrangements, WTP, ESRs, Raw & Clear Rising mains, Pumping Machinery, Electrical Equipment, Water Distribution network, SCADA system | 5 Years |
9. ,
| Sl. | Item Description | Total Amount in Rs. |
| 1 | Sub-Estimate No. 1: Construction Infiltration Well cum Approach Bridge | 28,912,962 |
| 2 | Sub-Estimate No. 2: Construction of Infiltration Galleries | 166,479,252 |
| 3 | Sub-Estimate No. 3: Construction of Coffer Dam | 5,149,000 |
| 4 | Sub-Estimate No. 4: Construction of Raw Water Rising Main | 43,588,012 |
| 5 | Sub-Estimate No. 5: Construction of Raw Water Pumping Machinery | 18,273,046 |
| 6 | Sub-Estimate No. 6: Construction of Clear water rising main | 41,986,196 |
| 7 | Sub-Estimate No. 7: Construction of Clear Water Pumping Machineries | 10,146,556 |
| 8 | Sub-Estimate No. 8: Construction of WTP (17MLD) | 37,607,131 |
| 9 | Sub-Estimate No. 9: Repair and Renovation of existing WTP | 2,178,700 |
| 10 | Sub-Estimate No. 9.1: Construction of Twin staff quarter & Duty Room | 2,311,236 |
| 11 | Sub-Estimate No. 10: Construction of Elevated Storage Reservoirs (4No) | 41,011,828 |
| 12 | Sub-Estimate No. 11: Construction of Distribution System | 538,714,688 |
| 13 | Sub-Estimate No. 12: Construction of House Connections (24711No) | 116,537,076 |
| 14 | Sub-Estimate No. 14: Instrumentation control and Automation | 48,548,160 |
| 15 | Sub-Estimate No. 15: Construction of Boundary Wall | 6,760,809 |
| 16 | EMP (Environmental Management Plan) Cost | 2,404,200 |
| 17 | Sub-Estimate No. 15: Construction of Settling Tank | 1,726,367 |
| Sub-Total Capital Cost in INR - (A) | 1,112,335,219.60 | |
| Capital Cost Including GST @ 12% (1.12*A) - (A1) | 1,245,815,445.95 | |
| Total Capital Cost Including Labour Cess@ 1% (1.01*A1)-(A2) | 1,258,273,600.40 | |
| 18 | JUIDCO Charges as per circular dt. 14.12.16 on (A1) | 54,458,154 |
| 19 | DPR Consultancy Charges @ 0.47% on (A1) | 5,855,333 |
| 20 | Provisional Sum@5 % on capex cost | 55,616,761 |
| 21 | Sub-Estimate No. 13: Provision for National Highway License Fee | 10,000,000 |
| 22 | PMC Charges @ 1.12% on (A1) | 13,953,133 |
| 5 YEARS EXPENDUTURE IN OPERATION & MAINTENANCE | Total Capax | 139,81,56,981 |
| 1 | Operation And Maintenance for 1st Year excluding annual repair charges. | 31,886,333 |
| 2 | Operation And Maintenance for 2nd Year (As per item No. 1+10% of item No. 1 | 41,656,956 |
| 3 | Operation And Maintenance for 3rd Year (As per item No. 2+10% of item No.2) | 43,276,835 |
| 4 | Operation And Maintenance for 4th Year (As per item No. 3+10% of item No.3) | 45,058,702 |
| 5 | Operation And Maintenance for 5th Year (As per item No. 4+10% of item No.4) | 47,018,755 |
| Total O&M for 5 years: - (B) | 208,897,582 | |
| Electricity Charges for 5 years O&M: - (B0) | 127,290,830 | |
| O&M excluding electricity charges (B-B0): - (B1) | 81,606,752 | |
| O&M Cost including GST @ 12% (B1*1.12): - (B2) | 91,399,563 | |
| O&M Cost Including Labour Cess on (B2) @ 1%: - (B3) | 92,313,558 | |
| Total Opex for 5 years in INR (B0+B3): - (B4) | 219,604,388 | |
| Total Cost (Capax + Opex) in INR. | 1,617,761,367.85 | |
| Say | 1,617,761,400.00 |
10. (CAPEX) 13981.57 5
(OPEX)2196.04 16177.61CAPEX70%
30% OPEX (ADB)
3(OPEX) ( 5 OPEXOPEX 70% 30%
OPEX2
5
ADB
ADB O&M Period Cover
O&M
11. (In Lakhs)
| Approved Project Cost (CAPEX+OPEX) | Part of JURLIP aided by ADB | Non-JURLIP Part, to be paid by ULB | ||
| ADB Share (70%) | State Share (30%) | |||
| CAPEX (A) | 13981.57 | 9787.099 | 4194.471 | - |
| OPEX (B) | 2196.04 | 320.26 | 137.26 | 1738.52 |
| Total Project Cost (A+B) | 16177.61 | 10107.359 | 4331.731 | 1738.52 |
11 JUWSIP (ADB Share + State 12.
Share) 14439.09Non-JUWSIP 1738.52
''48,
2217- 80, 191-, 67-01-
22000572), 06-79 48S22178019167010679 '' 70%
13. (ADB) JUWSIP
14. Claim form CAAA
, (DEA)6 ( DEA
70% (AD Share) 15. (ADB) User's Guide to Procurement of works Section 4 – Biding Forms Bill of Quantities61-62
Provisional Sum , 16.
17. 30.12 MLD,
Infiltration GalleryLean PeriodAssured
,
18. ,
(National open competitive bidding)
19.
12 20. 9DPR 16177.61
, ,
21. 5 (O&M Plan),
,
(Water User Charges) (Email, SMS ) 22. 24( 7
| 1. | 2021-22 | 4660.52 |
| 2. | 2022-23 | 4660.52 |
| 3. | 2023-24 | 4660.52 |
23. 5
| 1. | 2023-24 | 439.21 |
| 2. | 2024-25 | 439.21 |
| 3. | 2025-26 | 439.21 |
| 4. | 2026-27 | 439.21 |
| 5. | 2027-28 | 439.21 |
24.
) (CAPEX) 13981.57
(OPEX)2196.04
16177.61 ) 3 Standard Bid Document
) 10 - 14
25. 19.01.202219
,