CZ-III Page1

Name of Works :“Construction of Two-Lane with Hard Shoulders of Chakabama - Zunheboto Road on EPC basis from Existing Km 52.370 to Km 79.040 [Design Km. 50.000 to Km. 75.000] (Design Length - Km.
25.000) in the State of Nagaland under SARDP-NE Phase A”
Authority : National Highways & Infrastructure Development Corporation Limited (NHIDCL)
Authority's Engineer : Almondz Global Infra-Consultant Limited and Manglam Associates (JV)
Contractor : M/s Madhucon Projects Limited
Contract Price 1,941,000,000.00

Quantity Abstract
Stage Payment Statement-19
1st September 2022 to 8th December 2022
Quantity
Total value (Rs.)
Percentage Value as per Total Complet
S.No Item Stage For Payment Unit rate (Rs.) Progress on
Weightage Contract (Rs) Quantity ion Upto Previous 5% Minimum After SPS
(%) Cumulative This Bill Cumulative Upto Previous Bill This Bill Dated:-
Bill Length Diff
10.12.2022
1 2 3 4 5 6 7 8 10 11 12 13 14 15
A)Widening and Strengthening existing road

(1) Earthwork upto top of the

11.040% 214,286,400.00 11,878,403.55 18.040 Km 94.29 % 17.010 Km 15.515 Km 1.495 Km 202,051,644.35 184,293,431.04 17,758,213.30 0.902 17.010 -
subgrade
Road works including culverts, widening of repair of Culverts

(2) Sub-Base Course 5.250% 101,902,500.00 5,648,697.34 18.040 Km 88.72 % 16.005 Km 14.675 Km 1.330 Km 90,407,400.91 82,894,633.45 7,512,767.46 0.902 16.465 0.460

(3)Non Bituminous Base Course 7.580% 147,127,800.00 8,155,643.02 18.040 Km 77.74 % 14.025 Km 12.835 Km 1.190 Km 114,382,893.29 104,677,678.10 9,705,215.19 0.902 14.025 -

(4) Bituminous Base Course 4.410% 85,598,100.00 4,744,905.76 18.040 Km 56.60 % 10.210 Km 8.820 Km 1.390 Km 48,445,487.86 41,850,068.85 6,595,419.01 0.902 10.684 0.474
(5) Wearing Coat 2.830% 54,930,300.00 3,044,916.85 18.040 Km .00 % 0.000 Km 0.000 Km 0.000 Km - - - -
(6)Hard Shoulder 1.810% 35,132,100.00 1,947,455.65 18.040 Km .00 % 0.000 Km 0.000 Km 0.000 Km - - - - -
B) Reconstruction/New 2 lane realignment/bypass (Flexible pavement)
1
(1) Earthwork upto top of the
9.470% 183,812,700.00 26,409,870.69 6.960 Km 97.05 % 6.755 Km 6.405 Km 0.350 Km 178,398,676.51 169,155,221.77 9,243,454.74 0.348 6.960 0.205
subgrade

(2) Sub-Base Course 1.990% 38,625,900.00 5,549,698.28 6.960 Km 90.23 % 6.280 Km 5.840 Km 0.440 Km 34,852,105.17 32,410,237.93 2,441,867.24 0.348 6.460 0.180

(3)Non Bituminous Base Course 2.880% 55,900,800.00 8,031,724.14 6.960 Km 78.88 % 5.490 Km 5.490 Km 0.000 Km 44,094,165.52 44,094,165.52 - 0.348 5.890 0.400

(4) Bituminous Base Course 1.670% 32,414,700.00 4,657,284.48 6.960 Km 57.90 % 4.030 Km 3.660 Km 0.370 Km 18,768,856.47 17,045,661.21 1,723,195.26 0.348 4.984 0.954
(5) Wearing Coat 1.080% 20,962,800.00 3,011,896.55 6.960 Km .00 % 0.000 Km 0.000 Km 0.000 Km - -
(6)Hard Shoulder 0.700% 13,587,000.00 1,952,155.17 6.960 Km .00 % 0.000 Km 0.000 Km 0.000 Km - - -
C) Re-construction and New culverts on exting road, realignment, bypasses.

(1) Culverts 25.010% 485,444,100.00 3,394,713.99 143 Nos 89.51% 128 Nos 121 Nos 7 Nos 434,523,390.21 410,760,392.31 23,762,997.90 128.00 -
D) OTHER WORKS -
Road side drains 2.140% 41,537,400.00 1,661.50 25000.00 Rmt 38.08% 9520 Rmt 7218 Rmt 2302 Rmt 15,817,442 11,992,678.13 3,824,764 1,250 9,600.000 80
Road signs, markings, Km stones, Saftey devices etc. -
Pavement Markings 1.390% 26,979,900.00 1,079,196.00 25.000 Km 0.00% -

Crash Barriers/W metal craash

0.540% 10,481,400.00 3,584.61 2924.00 Rmt 0.00% -
Barrier (Rmt)

Road/Traffic Sign 0.320% 6,211,200.00 248,448.00 25.000 Km 0.00% -

Road Boundary stones, km

stones, 5th km stones and
0.030% 582,300.00 23,292.00 25.000 Km 0.00% -
Other works

hectometer stones, rumble strip,

3 other items etc

Traffic Blinker LED delineators,

studs, reflective pavement 1.540% 29,891,400.00 1,195,656.00 25.000 Km 0.00% -
marks, tree reflectors

Project facilities - -
Bus bays / Bus shelter 0.200% 3,882,000.00 970,500.00 4 Nos 0.00% -
Junctions (Major & Minor) 0.120% 2,329,200.00 2,329,200.00 1 Nos 0.00% -

Suresh PothineniGeneral ManagerMadhucon Projects Limited Prabhakar MishraResident EngineerAGICL-MA(JV)Authority's Engineer Sanjay KumarTeam LeaderAGICL-MA(JV)Authority's Engineer
 CZ-III Page2
Quantity Abstract
Stage Payment Statement-19
1st September 2022 to 8th December 2022
Quantity
Total value (Rs.)
Percentage Value as per Total Complet
S.No Item Stage For Payment Unit rate (Rs.) Progress on
Weightage Contract (Rs) Quantity ion Upto Previous 5% Minimum After SPS
(%) Cumulative This Bill Cumulative Upto Previous Bill This Bill Dated:-
Bill Length Diff
10.12.2022
1 2 3 4 5 6 7 8 10 11 12 13 14 15

Road side Plantation 0.010% 194,100.00 9,705.00 20.000 Km 0.00% -

Others including cable duct and

0.010% 194,100.00 38,820.00 5.000 Km 0.00% -
lighting on Bridges, etc.
Slope Protection works as special requirement for hill road -
Hydro seeding 0.130% 2,523,300.00 19.34 130504.000 sqm 0.00% -

Seeding and Mulching with Jute

1.980% 38431800.000 sqm 348.11 110402.000 sqm 0.00% -
net (sqm)

Catch water drains (Rmt) 0.090% 1,746,900.00 69.63 25090.00 Rmt 0.00% -
Retaing Structure on valley
side of
PCC/RCC/Gabion/Cement
Other works

9.740% 189,053,400.00 36,953.36 5116.00 Rmt 62.86% 3216.00 Rmt 2347 Rmt 869.00 Rmt 118,842,012 86,729,541 32,112,472 255.80 3,446.000 230
Masonry of varying height
3 between 1 to 6 meter with
parapet walls (Rmt)
Reinforced Earth Work (Rmt) 0.060% 1,164,600.00 58,230.00 20.00 Rmt 0.00%

Breast wall with

PCC/RCC/Gabion/Cement 4.910% 95,303,100.00 25,279.34 3770.00 Rmt 55.04% 2075.00 Rmt 1871 Rmt 204.00 Rmt 52,454,624 47,297,639 5,156,985 189 2,075.000 -
Masonry (Rmt)

Sub Surface drain with

0.030% 582,300.00 629.51 925.00 Rmt 0.00% 0.00 Rmt 0.00 Rmt 0.00 Rmt - - -
perforated pipe (Rmt)

Parapet wall (Rmt) 1.040% 20,186,400.00 1,797.06 11233.00 Rmt 0.00% - 0.300 0

Total= 100% 1,941,000,000 1,353,038,698.41 1,233,201,348.21 119,837,350.00

Financial progress in Percentages 69.708% 63.534% 6.174%

Suresh PothineniGeneral ManagerMadhucon Projects Limited Prabhakar MishraResident EngineerAGICL-MA(JV)Authority's Engineer Sanjay KumarTeam LeaderAGICL-MA(JV)Authority's Engineer