Government of Maharashtra: Public Works Department East Division Pune
Government of Maharashtra: Public Works Department East Division Pune
Government of Maharashtra: Public Works Department East Division Pune
Client
Chief Engineer, PWD EAST DIVISION PUNE
Authority's Engineer
GLOBAL INFRA SOLUTIONS IN JV WITH MS CONSULTANTS
Contractor
M/S PCIL HAM Telegaon Dhamdhere Jejuri PVT.LTD
Name of the Project : HAM PN 29Improvements to Belhe -loni -Pabal -Shikrapur-Ashtapur-Uralikanchan-jejuri-new NH-wather -satara road sh-117 km 0/000 -km 136/500 district -pune section in the
state of Maharashtra Hybrid Aannuity mode ,(part-2 Telegaon Dhamdhere to jejuri km 63/774 to km 111/679 excluding overlap length of 1.113km)(pn-29)
TOTAL (III) 0 0 0
TOTAL (I)+ (II)- (III) 0 0 0
Payment Schedule
Interim Payment Certificate No. 02(03 st RA Bill)
% Weightage to Amount Unit Rate Completed length (Km/No). Amount (INR)
Stage for Payment Unit Scope Remarks
Particular (As per Contract) per Km/No. Cumulative Cumulative% IPC 1 IPC 1 % IPC 2 IPC 2 % IPC 3 IPC 3 % Cumulative IPC 1 1PC 2 1PC 3
A Road Works including culverts etc(100%)
1 Earthwork up to top of sub-grade 8.18% Km 46.767 119,428,000.00 2553681.01 40.22 7.04 24.61 4.305 12.52 2.190 3.094 0.541 102,719,265.12 62,846,089.76 31,972,086.30 7,901,089.06
0.00 0.000 - - - -
2 ii) Granular work (sub-base, ) 21.64% Km 46.767 315,944,000.00 6755703.81 38.05 17.61 18.05 8.35 9.78 4.53 10.224 4.731 257,054,529.90 121,913,430.92 66,070,783.24 69,070,315.74
WMM 11.21% KM 43.997 163,666,000.00 3719935.45 34.66 8.83 14.91 3.80 8.52 2.17 11.232 2.862 128,944,122.51 55,467,957.50 31,693,850.04 41,782,314.98
ii) Bituminous work - BC ( As per approved bifurcation ) 12.14% Km 43.997 177,244,000.00 4028547.40 0.00 0.00 0.00 0.00 0.00 0.00 0.000 0.000 - - - -
RIGID PAVMENT(PQC) 4.93% KM 2.770 71,978,000.00 25984837.55 0.75 1.33 0.37 0.66 0.37 0.66 0.010 0.018 19,488,628.16 9,614,389.89 9,614,389.89 259,848.38
SHOULDER 3.03% KM 46.767 44,238,000.00 945923.41 0.00 0.00 0.00 0.00 0.00 0.000 0.000 - - - -
4 Culverts 2.62% Nos. 51.000 38,252,000.00 750039.22 33.00 1.70 23.00 1.18 10.00 0.51 0.000 0.000 24,751,294.12 17,250,901.96 7,500,392.16 -
WIDENING AND REPAIR OF CULVERTS 1.12% NOS 9.000 16,352,000.00 1816888.89 0.00 0.00 0.00 0.000 - - - -
WIDENING AND REPAIR OF MINOR BRIDGES 3 - 0.00 0.00 0.00 0.00 0.000 - - - -
TOTAL AMOUNT(A) 1,170,336,000.00 0.00 0.000 - - - -
B Other Works 0.00 0.000 - - - -
ii) Toll plaza 0.00% Nos 0.000 0.00 0.00 0.00 0.00 0.00 0.000 - - - -
iii) Road side drains 5.89% Km 92.574 85,994,000.00 928921.73 75.00 4.77 0.00 75.00 4.77 0.000 69,669,129.56 - 69,669,129.56 -
iv) Road signs, markings, Km stones ,Boundry stones 1.57% Km 46.767 22,922,000.00 490131.93 0.00 0.00 0.00 0.000 - - - -
v) Project Facilities 0.00 0.00 0.00 0.00 0.000 - - - -
a) Bus bays 0.00% Nos 0.000 0.00 0.00 0.00 0.00 0.00 0.000 - - - -
b) Bus/Passenger shelter 0.12% Nos 8.000 1,752,000.00 219000.00 0.00 0.00 0.00 0.000 - - - -
vi) c) Proving crash barriers 0.65% Km 2.70 9,490,000.00 3514814.81 0.00 0.00 0.00 0.000 - - - -
viii) TOE WALL/RETAINING WALL 10.01% Km 1.75 146,146,000.00 83512000.00 0.23 1.32 0.00 0.23 1.32 0.000 19,207,760.00 - 19,207,760.00 -
x) Miscellaneous items 1.57% Km 0.00 22,922,000.00 0.00 0.00 0.79 0.00 0.00 0.000 - - - -
xi) Water harvesting structures 0.00% Nos 0.00 0.00 0.00 0.00 0.00 0.00 0.000 - - - -
(B). Total Amount = 289,226,000.00 779,813,996.69 293,476,768.95 302,449,465.35 183,887,762.39
Total Amount = (A)+ (B) 1,459,562,000.00 54.20 20.10 20.72 12.60 779,813,996.69 293,476,768.95 302,449,465.35 183,887,762.39
As Per Concession Aggrement Aticle -23 Clause no 23.2.3 The Price Variation Of Preceddong of bid to
Appointment date between Variation as per Price Index Multiple.
SUBGRADE TOP
Net Length in
From To Side Length Factor Remark
KM
WMM TOP
Net
From To Side Length Factor Length in Remark
KM
63.774 69.970 LHS 6.196 0.5 3.098
70.220 73.260 LHS 3.040 0.5 1.520
73.440 73.820 LHS 0.380 0.5 0.190
74.500 74.915 LHS 0.415 0.5 0.208
75.340 77.040 LHS 1.700 0.5 0.850
77.320 77.920 LHS 0.600 0.5 0.300
77.920 78.280 LHS 0.360 0.5 0.180
78.280 78.990 LHS 0.710 0.5 0.355
79.400 81.310 LHS 1.910 0.5 0.955
81.450 82.700 LHS 1.250 0.5 0.625
82.980 85.750 LHS 2.770 0.5 1.385
86.000 86.665 LHS 0.665 0.5 0.333
88.400 89.580 LHS 1.180 0.5 0.590
89.940 90.150 LHS 0.210 0.5 0.105
90.150 91.800 LHS 1.650 0.5 0.825
93.050 93.250 LHS 0.200 0.5 0.100
93.250 95.000 LHS 1.750 0.5 0.875
97.000 97.500 LHS 0.500 0.5 0.250
97.590 97.810 LHS 0.220 0.5 0.110
97.820 97.860 LHS 0.040 0.5 0.020
97.890 99.890 LHS 2.000 0.5 1.000
99.970 101.200 LHS 1.230 0.5 0.615
101.320 103.600 LHS 2.280 0.5 1.140
103.700 104.760 LHS 1.060 0.5 0.530
104.760 105.600 LHS 0.840 0.5 0.420
105.970 106.200 LHS 0.230 0.5 0.115
106.370 108.110 LHS 1.740 0.5 0.870
108.160 108.510 LHS 0.350 0.5 0.175
108.590 110.440 LHS 1.850 0.5 0.925
110.440 111.640 LHS 1.200 0.5 0.600
0.000 0.5 0.000
63.774 69.970 RHS 6.196 0.5 3.098
70.220 73.350 RHS 3.130 0.5 1.565
73.440 73.800 RHS 0.360 0.5 0.180
74.500 77.040 RHS 2.540 0.5 1.270
77.310 77.920 RHS 0.610 0.5 0.305
77.920 78.500 RHS 0.580 0.5 0.290
78.500 78.980 RHS 0.480 0.5 0.240
79.400 81.310 RHS 1.910 0.5 0.955
81.450 82.650 RHS 1.200 0.5 0.600
82.980 85.750 RHS 2.770 0.5 1.385
86.000 86.664 RHS 0.664 0.5 0.332
88.400 89.580 rhs 1.180 0.5 0.590
89.950 91.150 RHS 1.200 0.5 0.600
91.150 91.800 RHS 0.650 0.5 0.325
92.750 92.860 RHS 0.110 0.5 0.055
93.050 93.280 RHS 0.230 0.5 0.115
93.280 94.990 RHS 1.710 0.5 0.855
94.990 95.200 RHS 0.210 0.5 0.105
102.200 103.030 RHS 0.830 0.5 0.415
103.230 103.600 RHS 0.370 0.5 0.185
103.700 104.678 RHS 0.978 0.5 0.489
104.678 105.600 RHS 0.922 0.5 0.461
105.970 106.200 RHS 0.230 0.5 0.115
106.370 108.110 RHS 1.740 0.5 0.870
34.663
PN-29 - Improvements to Belhe-Loni - Pabal - Shikrapur - Ashtapur - UraliKanchan-Jejuri-New NH –
Wathar-Satara Road SH-117 Km 0/000- Km 136/500 District–Pune section in the State of Maharashtra
Hybrid Annuity Mode. (Part-II TalegaonDhamdhere to Jejuri Km 63/774 to Km 111/679 excluding
overlap Length of 1.113 Km)
DBM TOP
Net
From To Side Length Factor Length in Remark
KM
63.774 69.970 LHS 6.196 0.5 3.098
70.260 73.260 LHS 3.000 0.5 1.500
73.440 73.800 LHS 0.360 0.5 0.180
74.500 74.910 LHS 0.410 0.5 0.205
75.080 77.070 LHS 1.990 0.5 0.995
77.320 77.920 LHS 0.600 0.5 0.300
77.920 78.500 LHS 0.580 0.5 0.290
78.500 78.980 LHS 0.480 0.5 0.240
79.400 81.310 LHS 1.910 0.5 0.955
82.980 84.980 LHS 2.000 0.5 1.000
88.400 89.580 LHS 1.180 0.5 0.590
89.940 91.800 LHS 1.860 0.5 0.930
93.250 95.000 LHS 1.750 0.5 0.875
97.000 97.500 LHS 0.500 0.5 0.250
97.570 97.855 LHS 0.285 0.5 0.143
97.900 99.880 LHS 1.980 0.5 0.990
99.970 103.620 LHS 3.650 0.5 1.825
103.700 104.730 LHS 1.030 0.5 0.515
104.730 105.600 LHS 0.870 0.5 0.435
106.370 107.930 LHS 1.560 0.5 0.780
107.930 108.110 LHS 0.180 0.5 0.090
108.165 108.515 LHS 0.350 0.5 0.175
108.590 109.765 LHS 1.175 0.5 0.587
109.765 111.640 LHS 1.875 0.5 0.938
0.000 0.5 0.000
63.774 69.820 RHS 6.046 0.5 3.023
70.260 73.350 RHS 3.090 0.5 1.545
73.440 73.780 RHS 0.340 0.5 0.170
74.500 74.640 RHS 0.140 0.5 0.070
74.640 74.900 RHS 0.260 0.5 0.130
75.050 77.040 RHS 1.990 0.5 0.995
77.320 77.920 RHS 0.600 0.5 0.300
77.920 78.500 RHS 0.580 0.5 0.290
78.500 78.980 RHS 0.480 0.5 0.240
79.400 81.310 RHS 1.910 0.5 0.955
82.310 84.980 RHS 2.670 0.5 1.335
88.400 89.580 RHS 1.180 0.5 0.590
89.940 90.580 RHS 0.640 0.5 0.320
90.580 91.800 RHS 1.220 0.5 0.610
92.760 92.810 RHS 0.050 0.5 0.025
93.050 93.280 RHS 0.230 0.5 0.115
93.280 93.500 RHS 0.220 0.5 0.110
93.500 95.000 RHS 1.500 0.5 0.750
103.985 104.678 RHS 0.693 0.5 0.346
104.678 105.6 RHS 0.922 0.5 0.461
106.37 108.11 RHS 1.740 0.5 0.870
TOTAL 31.136
PN-29 - Improvements to Belhe-Loni - Pabal - Shikrapur - Ashtapur - UraliKanchan-Jejuri-
New NH – Wathar-Satara Road SH-117 Km 0/000- Km 136/500 District–Pune section in the
State of Maharashtra Hybrid Annuity Mode. (Part-II TalegaonDhamdhere to Jejuri Km
63/774 to Km 111/679 excluding overlap Length of 1.113 Km)
SHOULDER FILLING
Net
From To Side Length Factor Length in Remark
KM
63.840 64.520 LHS 0.680 0.5 0.340
64.700 65.440 LHS 0.740 0.5 0.370
65.610 65.910 LHS 0.300 0.5 0.150
66.220 67.980 LHS 1.760 0.5 0.880
68.180 69.440 LHS 1.260 0.5 0.630
69.040 69.130 LHS 0.090 0.5 0.045
69.440 69.800 LHS 0.360 0.5 0.180
70.260 73.260 LHS 3.000 0.5 1.500
73.440 73.800 LHS 0.360 0.5 0.180
74.500 74.910 LHS 0.410 0.5 0.205
75.080 77.070 LHS 1.990 0.5 0.995
77.320 77.920 LHS 0.600 0.5 0.300
79.400 81.310 LHS 1.910 0.5 0.955
82.980 84.980 LHS 2.000 0.5 1.000
89.940 90.650 LHS 0.710 0.5 0.355
93.540 95.000 LHS 1.460 0.5 0.730
97.000 97.500 LHS 0.500 0.5 0.250
97.570 97.855 LHS 0.285 0.5 0.143
97.900 99.880 LHS 1.980 0.5 0.990
99.970 103.620 LHS 3.650 0.5 1.825
103.700 104.730 LHS 1.030 0.5 0.515
107.930 108.110 LHS 0.180 0.5 0.090
108.165 108.515 LHS 0.350 0.5 0.175
108.590 109.765 LHS 1.175 0.5 0.587
0.000 0.5 0.000
63.830 64.520 RHS 0.690 0.5 0.345
64.700 65.450 RHS 0.750 0.5 0.375
65.620 66.200 RHS 0.580 0.5 0.290
66.400 67.980 RHS 1.580 0.5 0.790
68.180 69.820 RHS 1.640 0.5 0.820
70.260 73.350 RHS 3.090 0.5 1.545
73.440 73.780 RHS 0.340 0.5 0.170
74.500 74.640 RHS 0.140 0.5 0.070
74.640 74.900 RHS 0.260 0.5 0.130
75.050 77.040 RHS 1.990 0.5 0.995
77.320 77.920 RHS 0.600 0.5 0.300
79.400 81.310 RHS 1.910 0.5 0.955
82.940 84.980 RHS 2.040 0.5 1.020
90.120 90.580 RHS 0.460 0.5 0.230
90.580 90.910 RHS 0.330 0.5 0.165
92.760 92.810 RHS 0.050 0.5 0.025
93.280 93.500 RHS 0.220 0.5 0.110
93.720 95.000 RHS 1.280 0.5 0.640
104.678 105.6 RHS 0.922 0.5 0.461
106.37 108.11 RHS 1.740 0.5 0.870
TOTAL 23.696
PN-29 - Improvements to Belhe-Loni - Pabal - Shikrapur - Ashtapur -
UraliKanchan-Jejuri-New NH – Wathar-Satara Road SH-117 Km 0/000- Km
136/500 District–Pune section in the State of Maharashtra Hybrid Annuity
Mode. (Part-II TalegaonDhamdhere to Jejuri Km 63/774 to Km 111/679
excluding overlap Length of 1.113 Km)
Sr No Chainage Remark
1 66.440 COMPLETED
2 66.655 COMPLETED
3 69.078 COMPLETED
4 70.220 COMPLETED
5 72.580 COMPLETED
6 72.886 COMPLETED
7 76.168 COMPLETED
8 76.940 COMPLETED
9 77.043 COMPLETED
10 78.330 COMPLETED
11 78.482 COMPLETED
12 80.007 COMPLETED
13 80.195 COMPLETED
14 80.917 COMPLETED
15 83.139 COMPLETED
16 83.490 COMPLETED
17 90.258 COMPLETED
18 91.696 COMPLETED
19 93.500 COMPLETED
20 93.655 COMPLETED
21 93.758 COMPLETED
22 97.523 COMPLETED
23 97.590 COMPLETED
24 98.485 COMPLETED
25 98.876 COMPLETED
26 99.368 COMPLETED
27 99.585 COMPLETED
28 100.518 COMPLETED
29 101.825 COMPLETED
30 102.106 COMPLETED
31 103.223 COMPLETED
32 104.180 COMPLETED
33 106.987 COMPLETED
34 107.420 COMPLETED
35 107.585 COMPLETED
36 109.459 COMPLETED
37 111.163 COMPLETED
COMPLETED 37
RETAINING WALL
Quantity Quantity
Date From To Side Length Width Depth
( Cum ) ( Sqm )
Remark
SIDE DRAIN
Net Length
Date From To Side Length Factor
in KM
Quantity Quantity
Date From To Side Length Width Depth
( Cum ) ( Sqm )
Remark
0.750
PN-29 - Improvements to Belhe-Loni - Pabal - Shikrapur - Ashtapur - UraliKanchan-Jejuri-New
NH – Wathar-Satara Road SH-117 Km 0/000- Km 136/500 District–Pune section in the State of
Maharashtra Hybrid Annuity Mode. (Part-II TalegaonDhamdhere to Jejuri Km 63/774 to Km
111/679 excluding overlap Length of 1.113 Km)
DBM TOP