Components Wise Cost Details

Total Record : 25

District : Kanpur Dehat

Agency : M/s Everest Infra -NRC JV

SNO
Scheme Id/IMIS Scheme ID
Scheme Name
Covered Village Work Cost Details Overhead Tank (OHT) Details Tube Well Details Pump House Details Staff Quarter Details Boundary Wall Details Pumping Plant Details Rising Main Details Distribution System FHTC Road Dismantling and Restoration Total D/System Cost Approach Road and Campus Development For Surface Source Schemes Chlorination Dozing Pump and Minor Wiring Works Other Works not listed above Works Related to other Departments NOC Related Power & Electrical Automation Integration Capita Cost
Work Cost(Lacs) Work Cost[Contigencies Amt](Lacs) Work Cost[GST Amt](Lacs) Work Cost[Centage Amt](Lacs) Other Department Charges(e)(Lacs) Total Work Cost(Lakh) No of New OHTs New OHT Cost (₹ Lakhs) No of Repaired OHTs Repaired OHT Cost (₹ Lakhs) Total OHT Cost (₹ Lakhs) No of New T/W New T/W Cost (₹ Lakhs) No of Repaire T/W Repaire T/W Cost (₹ Lakhs) No of Repaire(Rebore) T/W Repaire(Rebore) T/W Cost (₹ Lakhs) Total T/W Cost (₹ Lakhs) No of New Pump House New Pump House Cost (₹ Lakhs) No of Repaire Pump House Repaire Pump House Cost (₹ Lakhs) No of New Staff Quarters New Staff Quarters Cost (₹ Lakhs) No of Repaire Staff Quarters Repaire Staff Quarters Cost (₹ Lakhs) No of New Boundary Wall New Boundary Wall Cost (₹ Lakhs) No of Repaire Boundary Wall Repaire Boundary Wall Cost (₹ Lakhs) No of New Pumping Plants New Pumping Plant Cost (₹ Lakhs) No of Repaired Pumping Plants Repaired Pumping Plant Cost (₹ Lakhs) D/system Existing Repair (₹ Lakhs) D/system Replacement (₹ Lakhs) D/system New Extended (₹ Lakhs) Serviceable FHTC Repair FHTC New FHTC Total FHTC Repair Cost (₹ Lakhs) New Cost(₹ Lakhs) Bituminous (₹ Lakhs) CC (₹ Lakhs) BOE (₹ Lakhs) Interlocking (₹ Lakhs) Total (₹ Lakhs) No of New Campus New Campus Cost (₹ Lakhs) No of Repaired Campus Repaired Campus Cost (₹ Lakhs) No Of CWR/GLR New CWR/GLR New Cost (₹ Lakhs) No Of CWR/GLR Repair CWR/GLR Repair Cost (₹ Lakhs) Intake/Jackwell Repair Cost (₹ Lakhs) WTP Old Repair Cost (₹ Lakhs) WTP New Cost (₹ Lakhs) Name of Work Cost (₹ Lakhs) No Of Power Connection Cost (₹ Lakhs) Railways Cost (₹ Lakhs) PWD/NHIA Cost (₹ Lakhs) Forest Cost (₹ Lakhs) Irrigation Cost (₹ Lakhs) Other Cost (₹ Lakhs) Total Cost (₹ Lakhs) Solar / Power Capacity (KW) Solar Installation(Lacs) Solar Installation[Contigencies Amt](Lacs) Solar Installation[GST Amt](Lacs) Solar Installation[Centage Amt](Lacs) Total Solar Installation Cost(Lakh) Automation Integration(Lacs) Automation Integration[Contigencies Amt](Lacs) Automation Integration[GST Amt](Lacs) Automation Integration[Centage Amt](Lacs) Total Automation Integration Cost(Lakh) Base Year (Lacs) Design Year (Lacs)
Total 32 1763.78 35.27 323.84 170.91 0.00 2293.82 4 172.45 22 55.23 227.68 1 31.97 35 100.58 0 0.00 132.55 0 0.00 26 9.77 1 0.04 6 4.98 7 59.79 20 11.24 0 0.00 30 46.79 6.76 85.66 273.70 247.25 6418 8628 2483 17529 156.14 90.48 24.37 138.40 39.59 106.20 308.57 1161.76 0 0.00 25 57.92 0 0.00 0 0.00 0.00 0.00 0.00 26.83 25 17.71 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 560.00 693.73 13.86 127.36 67.21 902.20 712.09 14.25 130.79 69.00 926.03 0.0262 0.0149
1 4896068/ Barauli water supply scheme 1 34.13 0.68 6.27 3.31 0.00 44.39 0 0.00 1 1.29 1.29 0 0.00 1 2.90 0 0.00 2.90 0 0.00 1 0.47 0 0.00 0 0.00 0 0.00 1 0.21 0 0.00 1 1.80 0.00 1.50 5.30 4.22 200 230 90 520 4.52 3.28 0.00 3.71 1.33 0.45 5.49 24.30 0 0.00 1 2.07 0 0.00 0 0.00 0.00 0.00 0.00 0.75 1 0.33 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21.00 18.23 0.36 3.35 1.77 23.71 19.28 0.39 3.54 1.87 25.07 0.0173 0.0094
2 4896033/ Baraur water supply scheme 1 139.62 2.79 25.63 13.53 0.00 181.58 0 0.00 1 4.58 4.58 1 31.97 1 9.65 0 0.00 41.62 0 0.00 1 0.73 0 0.00 1 0.48 0 0.00 1 1.07 0 0.00 1 4.05 0.00 2.31 11.92 12.76 417 949 321 1687 17.22 11.70 2.76 11.48 3.67 7.57 25.48 81.39 0 0.00 1 3.05 0 0.00 0 0.00 0.00 0.00 0.00 1.26 1 1.39 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 56.00 48.61 0.97 8.92 4.71 63.22 53.58 1.07 9.84 5.19 69.68 0.0856 0.0486
3 4896065/ bilhapur water supply scheme 1 61.03 1.22 11.21 5.91 0.00 79.37 0 0.00 1 4.05 4.05 0 0.00 1 2.92 0 0.00 2.92 0 0.00 1 0.17 0 0.00 0 0.00 1 9.10 0 0.00 0 0.00 1 1.22 0.00 4.02 7.05 7.28 247 564 95 906 9.40 3.46 0.10 5.30 2.49 0.48 8.37 39.58 0 0.00 1 2.51 0 0.00 0 0.00 0.00 0.00 0.00 0.88 1 0.60 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18.00 38.60 0.77 7.09 3.74 50.20 36.55 0.73 6.71 3.54 47.53 0.0171 0.0079
4 4896070/ Chandapur water supply scheme 1 72.33 1.45 13.28 7.01 0.00 94.07 0 0.00 1 3.86 3.86 0 0.00 1 3.06 0 0.00 3.06 0 0.00 1 0.24 0 0.00 1 0.52 0 0.00 1 0.11 0 0.00 1 1.22 0.00 3.56 6.19 7.01 165 546 142 853 9.04 5.17 0.18 25.73 1.99 0.55 28.45 59.42 0 0.00 1 2.30 0 0.00 0 0.00 0.00 0.00 0.00 0.88 1 0.72 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25.00 44.94 0.90 8.25 4.35 58.44 38.56 0.77 7.08 3.74 50.15 0.0213 0.0107
5 4896048/ GAJNER 1 102.69 2.05 18.85 9.95 0.00 133.55 0 0.00 1 1.08 1.08 0 0.00 2 6.62 0 0.00 6.62 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 0.19 0 0.00 2 2.84 0.00 2.48 23.19 14.72 632 520 385 1537 10.24 14.03 0.00 3.46 4.10 16.47 24.03 88.69 0 0.00 1 0.75 0 0.00 0 0.00 0.00 0.00 0.00 1.50 1 1.02 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 28.00 24.56 0.49 4.51 2.38 31.94 33.58 0.67 6.17 3.25 43.67 0.0166 0.0095
6 4896031/ Ghanarampur water supply scheme 1 26.09 0.52 4.79 2.53 0.00 33.93 0 0.00 1 6.97 6.97 0 0.00 1 2.40 0 0.00 2.40 0 0.00 1 0.49 0 0.00 0 0.00 0 0.00 1 0.27 0 0.00 1 1.26 0.00 1.07 4.60 0.00 37 92 44 173 1.80 1.60 0.00 1.22 0.79 0.54 2.55 11.62 0 0.00 1 2.08 0 0.00 0 0.00 0.00 0.00 0.00 0.75 1 0.25 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.00 9.37 0.19 1.72 0.91 12.19 17.95 0.36 3.30 1.74 23.34 0.0410 0.0165
7 4896064/ HARA MAU 1 86.10 1.72 15.81 8.34 0.00 111.97 0 0.00 1 5.18 5.18 0 0.00 1 2.41 0 0.00 2.41 0 0.00 1 0.09 0 0.00 0 0.00 0 0.00 1 1.28 0 0.00 1 1.23 1.63 7.37 18.74 16.26 119 192 91 402 4.10 3.31 1.25 4.29 4.04 11.23 20.81 70.59 0 0.00 1 2.08 0 0.00 0 0.00 0.00 0.00 0.00 0.75 1 0.86 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22.00 22.51 0.45 4.13 2.18 29.27 38.65 0.77 7.10 3.75 50.26 0.0535 0.0300
8 4896090/ HARIHARPUR 1 27.61 0.55 5.07 2.68 0.00 35.91 0 0.00 1 1.26 1.26 0 0.00 1 1.97 0 0.00 1.97 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 0.35 0 0.00 1 1.27 0.00 1.80 3.89 3.86 190 205 50 445 4.05 1.82 0.00 2.35 0.64 1.22 4.21 19.63 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 0.75 1 0.51 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.00 6.24 0.12 1.15 0.60 8.12 17.78 0.36 3.26 1.72 23.12 0.0167 0.0111
9 4896038/8179164 KAITHARA 1 28.94 0.58 5.31 2.80 0.00 37.64 0 0.00 1 3.56 3.56 0 0.00 1 1.97 0 0.00 1.97 0 0.00 1 0.51 0 0.00 0 0.00 1 11.21 0 0.00 0 0.00 1 1.27 0.00 1.31 0.56 2.36 30 35 20 85 0.68 0.73 0.43 0.43 0.04 0.34 1.25 6.89 0 0.00 1 2.51 0 0.00 0 0.00 0.00 0.00 0.00 0.75 1 0.28 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.00 6.33 0.13 1.16 0.61 8.23 17.95 0.36 3.30 1.74 23.34 0.0916 0.0626
10 4896013/ Karsa water supply scheme 1 87.34 1.75 16.04 8.46 0.00 113.59 0 0.00 1 0.87 0.87 0 0.00 1 3.99 0 0.00 3.99 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 0.19 0 0.00 1 1.62 0.00 10.77 24.31 24.85 444 314 125 883 5.79 4.55 1.69 0.64 2.92 2.32 7.57 77.84 0 0.00 1 0.97 0 0.00 0 0.00 0.00 0.00 0.00 1.00 1 0.87 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 35.00 30.38 0.61 5.58 2.94 39.51 17.73 0.35 3.26 1.72 23.06 0.0247 0.0142
11 4896066/ KATHARI 1 50.46 1.01 9.26 4.89 0.00 65.62 0 0.00 1 1.28 1.28 0 0.00 1 2.45 0 0.00 2.45 0 0.00 1 0.49 0 0.00 1 0.73 0 0.00 1 1.23 0 0.00 1 1.26 0.00 2.28 12.70 8.25 270 320 20 610 6.30 0.73 0.00 7.06 1.41 0.98 9.45 39.70 0 0.00 1 2.08 0 0.00 0 0.00 0.00 0.00 0.00 0.74 1 0.50 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14.00 12.41 0.25 2.28 1.20 16.14 18.28 0.37 3.36 1.77 23.77 0.0212 0.0125
12 4896095/ KHASBARA 1 18.76 0.38 3.44 1.82 0.00 24.40 0 0.00 1 1.14 1.14 0 0.00 1 2.90 0 0.00 2.90 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 0.19 0 0.00 1 1.34 0.00 1.09 1.01 1.70 326 255 12 593 5.02 0.43 0.00 0.28 0.34 0.31 0.93 10.17 0 0.00 1 2.09 0 0.00 0 0.00 0.00 0.00 0.00 0.75 1 0.18 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21.00 18.48 0.37 3.39 1.79 24.03 17.95 0.36 3.30 1.74 23.34 0.0090 0.0035
13 4896055/ KURWA KHURD 2 51.17 1.02 9.39 4.96 0.00 66.55 0 0.00 1 1.92 1.92 0 0.00 1 3.06 0 0.00 3.06 0 0.00 1 0.17 0 0.00 0 0.00 0 0.00 1 1.40 0 0.00 1 1.18 1.74 3.65 6.03 6.28 465 400 125 990 6.94 4.55 0.13 6.24 2.53 1.89 10.79 38.24 0 0.00 1 2.08 0 0.00 0 0.00 0.00 0.00 0.00 0.88 1 0.50 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25.00 44.94 0.90 8.25 4.35 58.44 36.60 0.73 6.72 3.55 47.60 0.0132 0.0069
14 4897649/ Mahmudpur Bujurge 1 101.37 2.03 18.61 9.82 0.00 131.83 1 46.34 0 0.00 46.34 0 0.00 2 5.52 0 0.00 5.52 0 0.00 2 0.58 0 0.00 1 1.73 0 0.00 1 0.11 0 0.00 2 2.40 0.61 3.56 6.33 10.06 257 375 98 730 6.63 3.57 1.91 0.96 0.85 5.61 9.33 39.48 0 0.00 1 2.08 0 0.00 0 0.00 0.00 0.00 0.00 1.51 1 1.01 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 28.00 48.38 0.97 8.88 4.69 62.92 34.30 0.69 6.30 3.32 44.61 0.0345 0.0177
15 4896111/ MALASA 3 151.47 3.03 27.81 14.68 0.00 196.99 1 46.34 0 0.00 46.34 0 0.00 2 5.52 0 0.00 5.52 0 0.00 2 0.64 0 0.00 1 1.00 0 0.00 1 0.33 0 0.00 2 2.32 0.61 5.32 19.25 20.06 183 448 98 729 7.55 3.61 3.48 17.82 1.75 10.78 33.83 89.61 0 0.00 1 2.08 0 0.00 0 0.00 0.00 0.00 0.00 1.51 1 1.51 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 28.00 48.67 0.97 8.94 4.72 63.30 33.86 0.68 6.22 3.28 44.03 0.0511 0.0264
16 4896073/ Mancha water supply scheme 3 106.96 2.14 19.64 10.36 0.00 139.10 1 38.42 0 0.00 38.42 0 0.00 3 10.47 0 0.00 10.47 0 0.00 3 0.96 0 0.00 0 0.00 0 0.00 1 0.22 0 0.00 1 3.82 0.61 3.84 6.65 9.15 45 498 98 641 8.15 3.57 0.66 7.50 2.94 4.22 15.32 46.68 0 0.00 1 2.08 0 0.00 0 0.00 0.00 0.00 0.00 2.64 1 1.06 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 35.00 91.14 1.82 16.73 8.83 118.53 49.33 0.99 9.06 4.78 64.15 0.0414 0.0314
17 4896092/ MANPUR 1 48.03 0.96 8.82 4.65 0.00 62.46 0 0.00 2 2.70 2.70 0 0.00 2 3.82 0 0.00 3.82 0 0.00 2 1.04 0 0.00 0 0.00 2 17.22 0 0.00 0 0.00 1 2.53 0.00 1.11 1.32 3.13 183 155 25 363 3.05 0.91 0.00 0.00 0.21 0.87 1.08 10.60 0 0.00 1 8.16 0 0.00 0 0.00 0.00 0.00 0.00 1.50 1 0.47 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14.00 12.66 0.25 2.32 1.23 16.46 36.06 0.72 6.62 3.49 46.90 0.0340 0.0166
18 4896089/ MUNDADEO 1 22.87 0.46 4.20 2.22 0.00 29.74 0 0.00 1 3.70 3.70 0 0.00 1 1.97 0 0.00 1.97 0 0.00 1 0.51 0 0.00 0 0.00 0 0.00 1 0.20 0 0.00 1 1.52 0.00 2.30 2.92 1.82 46 35 12 93 0.67 0.43 0.00 0.20 0.07 3.93 4.20 12.34 0 0.00 1 1.66 0 0.00 0 0.00 0.00 0.00 0.00 0.75 1 0.22 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.00 6.08 0.12 1.12 0.59 7.91 17.95 0.36 3.30 1.74 23.34 0.0677 0.0586
19 4896093/ NAINAPUR 1 32.60 0.65 5.99 3.16 0.00 42.40 0 0.00 1 1.59 1.59 0 0.00 1 1.97 0 0.00 1.97 0 0.00 1 0.51 0 0.00 0 0.00 1 11.21 0 0.00 0 0.00 1 1.18 0.00 1.29 3.18 3.15 24 35 20 79 0.68 0.73 0.00 0.42 1.26 1.85 3.53 12.56 0 0.00 1 2.51 0 0.00 0 0.00 0.00 0.00 0.00 0.75 1 0.32 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.00 6.33 0.13 1.16 0.61 8.23 17.95 0.36 3.30 1.74 23.34 0.1092 0.0231
20 4896061/ PACHLAKH 1 24.44 0.49 4.49 2.37 0.00 31.78 0 0.00 1 1.52 1.52 0 0.00 1 2.45 0 0.00 2.45 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 0.91 0 0.00 1 1.52 0.00 1.71 2.22 2.56 185 210 80 475 4.13 2.92 0.00 0.00 1.06 0.39 1.45 14.99 0 0.00 1 2.08 0 0.00 0 0.00 0.00 0.00 0.00 0.75 1 0.24 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14.00 12.15 0.24 2.23 1.18 15.80 17.95 0.36 3.30 1.74 23.34 0.0141 0.0087
21 4896069/ PURAINI 1 45.10 0.90 8.28 4.37 0.00 58.65 0 0.00 1 4.25 4.25 0 0.00 1 1.16 0 0.00 1.16 0 0.00 1 0.54 0 0.00 0 0.00 1 9.70 0 0.00 0 0.00 1 1.11 0.00 2.47 2.54 6.30 91 148 42 281 2.78 1.53 1.72 5.58 0.66 1.36 9.32 24.94 0 0.00 1 2.08 0 0.00 0 0.00 0.00 0.00 0.00 0.88 1 0.44 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.00 6.08 0.12 1.12 0.59 7.91 18.90 0.38 3.47 1.83 24.58 0.0414 0.0245
22 4896410/ Sandalpur 1 96.06 1.92 17.64 9.31 0.00 124.93 0 0.00 1 2.03 2.03 0 0.00 2 6.12 0 0.00 6.12 0 0.00 1 0.49 1 0.04 0 0.00 0 0.00 1 0.11 0 0.00 1 3.37 0.00 4.59 12.71 13.25 86 598 242 926 10.59 8.82 1.23 10.29 1.84 16.03 29.39 79.35 0 0.00 1 2.08 0 0.00 0 0.00 0.00 0.00 0.00 1.51 1 0.96 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 28.00 48.38 0.97 8.88 4.69 62.92 35.72 0.71 6.56 3.46 46.45 0.0258 0.0128
23 4896027/8157339 SARWAN KHERA 1 164.60 3.29 30.22 15.95 0.00 214.06 0 0.00 1 1.08 1.08 0 0.00 2 6.12 0 0.00 6.12 0 0.00 1 0.17 0 0.00 0 0.00 0 0.00 1 0.11 0 0.00 1 2.08 0.00 9.01 60.59 46.64 1148 447 125 1720 7.50 4.55 8.66 5.78 1.11 6.60 22.15 150.44 0 0.00 1 2.08 0 0.00 0 0.00 0.00 0.00 0.00 0.88 1 1.64 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25.00 21.17 0.42 3.89 2.05 27.53 31.48 0.63 5.78 3.05 40.94 0.0235 0.0141
24 4896099/ SHAHJANPUR 1 51.68 1.03 9.49 5.01 0.00 67.21 0 0.00 1 1.32 1.32 0 0.00 2 2.90 0 0.00 2.90 0 0.00 1 0.51 0 0.00 0 0.00 1 1.35 1 2.65 0 0.00 2 1.56 0.00 1.70 6.22 4.89 535 510 25 1070 10.03 0.91 0.00 13.73 0.01 0.13 13.87 37.62 0 0.00 1 2.51 0 0.00 0 0.00 0.00 0.00 0.00 0.75 1 0.51 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21.00 18.48 0.37 3.39 1.79 24.03 18.65 0.37 3.42 1.81 24.25 0.0124 0.0061
25 4896114/ SUJAUR 3 132.33 2.65 24.30 12.82 0.00 172.10 1 41.35 0 0.00 41.35 0 0.00 2 6.26 0 0.00 6.26 0 0.00 2 0.46 0 0.00 1 0.52 0 0.00 1 0.11 0 0.00 2 1.82 1.56 5.55 24.28 16.69 93 547 98 738 9.28 3.57 0.17 3.93 1.54 10.08 15.72 75.09 0 0.00 1 2.08 0 0.00 0 0.00 0.00 0.00 0.00 1.76 1 1.32 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 56.00 48.61 0.97 8.92 4.71 63.22 35.50 0.71 6.52 3.44 46.17 0.0442 0.0290