Components Wise Cost Details

Total Record : 25

District : Budaun

Agency : Whoodhill Infrastructure LTD

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 29 4721.75 94.44 866.89 457.53 0.00 6140.64 0 0.00 26 85.14 85.14 0 0.00 8 19.66 2 34.11 53.77 2 10.36 31 40.56 0 0.00 22 44.13 0 0.00 26 61.00 28 150.46 26 34.37 17.16 32.70 1301.59 404.73 9095 17706 15064 41865 266.88 524.31 172.01 896.11 105.01 383.39 1556.52 4086.73 0 0.00 26 54.80 0 0.00 0 0.00 0.00 0.00 0.00 19.97 25 63.30 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1282.00 1091.90 21.88 200.47 105.82 1420.04 573.52 11.54 105.32 55.56 745.89 0.0211 0.0133
1 4753054/20106921 ARIFPUR NAWADA 1 81.66 1.63 14.99 7.91 0.00 106.20 0 0.00 1 2.06 2.06 0 0.00 0 0.00 0 0.00 0.00 0 0.00 1 1.18 0 0.00 1 2.29 0 0.00 1 1.96 1 2.86 1 1.06 0.00 0.46 6.15 12.77 335 745 295 1375 10.46 10.72 4.69 10.23 0.80 9.65 25.37 65.93 0 0.00 1 2.35 0 0.00 0 0.00 0.00 0.00 0.00 0.62 1 1.35 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.00 35.80 0.72 6.57 3.47 46.56 18.93 0.38 3.48 1.83 24.62 0.0112 0.0067
2 4753451/4974861 ASAFPUR 1 127.05 2.54 23.33 12.31 0.00 165.23 0 0.00 1 2.07 2.07 0 0.00 1 2.37 0 0.00 2.37 0 0.00 1 1.64 0 0.00 1 2.21 0 0.00 1 1.22 1 5.00 1 1.40 0.00 0.96 31.63 6.22 245 667 163 1075 9.36 5.92 3.94 44.42 2.45 1.95 52.76 106.85 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 0.62 1 1.80 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.00 35.80 0.72 6.57 3.47 46.56 18.93 0.38 3.48 1.83 24.62 0.0230 0.0150
3 4756946/8126956 BAGRAIN 1 150.70 3.01 27.67 14.60 0.00 195.99 0 0.00 1 4.80 4.80 0 0.00 0 0.00 0 0.00 0.00 0 0.00 1 2.94 0 0.00 1 2.47 0 0.00 1 2.19 1 2.83 1 1.39 0.00 1.21 47.43 5.71 360 548 580 1488 7.69 21.07 2.22 40.06 1.40 1.72 45.40 128.51 0 0.00 1 2.90 0 0.00 0 0.00 0.00 0.00 0.00 0.62 1 2.05 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.00 35.80 0.72 6.57 3.47 46.56 20.84 0.42 3.83 2.02 27.10 0.0180 0.0110
4 4753506/7894306 BASELA 2 268.27 5.37 49.25 26.00 0.00 348.89 0 0.00 1 1.21 1.21 0 0.00 0 0.00 0 0.00 0.00 0 0.00 1 0.37 0 0.00 1 0.68 0 0.00 1 0.86 1 4.76 1 1.33 0.00 1.54 78.95 35.74 268 382 455 1105 5.36 16.53 9.23 67.40 6.07 32.65 115.35 253.47 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 0.63 1 3.09 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 28.00 23.87 0.48 4.38 2.31 31.04 19.65 0.39 3.61 1.90 25.55 0.0486 0.0294
5 4753059/4974788 DAHERPUR 1 156.48 3.13 28.73 15.16 0.00 203.50 0 0.00 1 1.87 1.87 0 0.00 0 0.00 0 0.00 0.00 0 0.00 1 1.39 0 0.00 1 0.68 0 0.00 1 2.10 1 5.99 1 1.40 0.00 0.78 43.27 8.48 290 642 500 1432 9.01 18.16 7.71 37.87 4.43 8.27 58.28 137.98 0 0.00 1 2.35 0 0.00 0 0.00 0.00 0.00 0.00 0.62 1 2.10 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.00 35.80 0.72 6.57 3.47 46.56 19.29 0.39 3.54 1.87 25.09 0.0225 0.0137
6 4754586/401760 DURGPUR ZARIF NAGAR 1 193.09 3.86 35.45 18.71 0.00 251.11 0 0.00 1 5.60 5.60 0 0.00 0 0.00 0 0.00 0.00 0 0.00 1 0.78 0 0.00 1 1.68 0 0.00 1 1.41 1 5.36 1 1.40 0.00 1.01 55.57 6.01 290 730 121 1141 10.25 4.39 9.77 55.53 3.86 25.57 94.73 171.96 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 0.63 1 2.40 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 35.00 29.83 0.60 5.48 2.89 38.79 19.29 0.39 3.54 1.87 25.09 0.0387 0.0237
7 4753477/8067797 GIDHAUL 2 170.79 3.42 31.36 16.55 0.00 222.11 0 0.00 1 5.15 5.15 0 0.00 0 0.00 0 0.00 0.00 0 0.00 1 2.92 0 0.00 1 2.53 0 0.00 1 3.91 1 5.99 1 1.06 0.00 1.54 58.20 7.32 370 790 369 1529 11.09 13.41 8.99 20.90 5.02 17.54 52.45 144.01 0 0.00 1 2.35 0 0.00 0 0.00 0.00 0.00 0.00 0.63 1 2.24 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 43.00 35.80 0.72 6.57 3.47 46.56 19.29 0.39 3.54 1.87 25.09 0.0195 0.0115
8 4753513/4974795 JAGAT 1 107.92 2.16 19.81 10.46 0.00 140.35 0 0.00 1 4.88 4.88 0 0.00 0 0.00 0 0.00 0.00 0 0.00 1 2.86 0 0.00 1 2.38 0 0.00 1 3.43 1 5.99 1 1.06 0.00 0.98 28.26 2.83 670 574 232 1476 8.06 8.43 2.93 20.00 3.51 7.73 34.17 82.73 0 0.00 1 2.35 0 0.00 0 0.00 0.00 0.00 0.00 0.63 1 1.61 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.00 35.80 0.72 6.57 3.47 46.56 18.93 0.38 3.48 1.83 24.62 0.0134 0.0081
9 4753517/8134223 KHANDUA 1 245.74 4.91 45.12 23.81 0.00 319.58 0 0.00 1 3.01 3.01 0 0.00 1 2.72 0 0.00 2.72 0 0.00 1 2.05 0 0.00 1 2.48 0 0.00 1 2.36 1 1.86 1 1.40 0.00 3.12 83.00 22.05 355 821 670 1846 11.53 24.34 10.11 30.88 11.90 26.97 79.86 223.90 0 0.00 1 2.35 0 0.00 0 0.00 0.00 0.00 0.00 0.63 1 2.98 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.00 35.80 0.72 6.57 3.47 46.56 19.29 0.39 3.54 1.87 25.09 0.0242 0.0149
10 4753053/28381 KHEDA BUZURG 1 121.46 2.43 22.30 11.77 0.00 157.96 0 0.00 1 5.89 5.89 0 0.00 0 0.00 0 0.00 0.00 0 0.00 1 1.94 0 0.00 1 2.04 0 0.00 1 1.72 1 5.31 1 1.06 0.00 0.98 9.65 25.43 404 928 364 1696 13.03 13.23 2.97 18.50 3.55 11.81 36.83 99.15 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 0.62 1 1.86 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 56.00 47.73 0.95 8.76 4.63 62.07 18.93 0.38 3.48 1.83 24.62 0.0131 0.0080
11 4753509/7382599 KHEDA JALALPUR PUKHTA 1 417.38 8.35 76.63 40.44 0.00 542.80 0 0.00 2 3.30 3.30 0 0.00 1 2.37 0 0.00 2.37 0 0.00 3 2.42 0 0.00 2 4.02 0 0.00 2 3.93 1 5.99 1 1.40 0.00 3.62 127.24 82.39 480 1060 1754 3294 14.89 63.73 13.63 36.57 9.17 32.23 91.60 383.47 0 0.00 2 4.08 0 0.00 0 0.00 0.00 0.00 0.00 1.25 1 5.15 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 84.00 71.60 1.43 13.15 6.94 93.12 31.55 0.63 5.79 3.06 41.03 0.0247 0.0155
12 4753456/7382550 LAXMIPUR 1 186.89 3.74 34.31 18.11 0.00 243.05 0 0.00 1 2.33 2.33 0 0.00 0 0.00 0 0.00 0.00 0 0.00 2 1.57 0 0.00 1 1.75 0 0.00 1 1.81 1 6.68 1 1.40 0.00 0.86 37.26 9.79 355 865 629 1849 21.37 22.85 0.65 68.69 2.02 1.88 73.24 165.37 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 1.25 1 2.86 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 84.00 71.60 1.43 13.15 6.94 93.12 30.00 0.60 5.51 2.91 39.02 0.0156 0.0098
13 4752358/8135490 MYAUN 2 339.29 6.79 62.29 32.88 0.00 441.25 0 0.00 1 3.02 3.02 0 0.00 0 0.00 0 0.00 0.00 0 0.00 2 2.64 0 0.00 0 0.00 0 0.00 1 3.09 1 5.37 1 1.40 0.00 1.97 92.04 25.89 320 798 1842 2960 11.20 66.92 10.91 70.83 4.56 32.08 118.38 316.40 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 1.25 1 4.25 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 70.00 59.67 1.19 10.96 5.78 77.60 30.36 0.61 5.57 2.94 39.48 0.0223 0.0138
14 4753052/4974875 NAGLA SHARKI 1 123.33 2.47 22.64 11.95 0.00 160.39 0 0.00 1 4.16 4.16 0 0.00 0 0.00 0 0.00 0.00 0 0.00 1 1.28 0 0.00 0 0.00 0 0.00 1 2.32 1 5.99 1 1.40 0.00 0.60 25.00 9.01 340 558 560 1458 7.84 20.35 6.40 17.86 1.11 15.75 41.12 103.92 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 0.62 1 1.77 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.00 35.80 0.72 6.57 3.47 46.56 19.29 0.39 3.54 1.87 25.09 0.0181 0.0107
15 4753522/20106923 PUSHGAWAN 1 113.50 2.27 20.84 11.00 0.00 147.61 0 0.00 1 2.21 2.21 0 0.00 1 2.72 0 0.00 2.72 0 0.00 1 0.92 0 0.00 1 2.82 0 0.00 1 1.29 1 1.86 1 1.30 0.00 0.98 25.90 11.83 365 611 206 1182 8.58 7.48 2.05 35.17 2.45 1.77 41.44 96.21 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 0.63 1 1.67 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.00 35.80 0.72 6.57 3.47 46.56 19.29 0.39 3.54 1.87 25.09 0.0168 0.0101
16 4753056/8127458 PUTHI SARAI 1 112.57 2.25 20.67 10.91 0.00 146.40 0 0.00 1 4.08 4.08 0 0.00 0 0.00 0 0.00 0.00 0 0.00 1 0.94 0 0.00 1 2.04 0 0.00 1 1.72 1 2.61 1 1.25 0.00 0.74 24.97 16.42 347 633 202 1182 8.89 7.34 6.92 18.43 4.55 7.56 37.46 95.82 0 0.00 1 1.88 0 0.00 0 0.00 0.00 0.00 0.00 0.62 1 1.61 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 35.00 29.83 0.60 5.48 2.89 38.79 19.29 0.39 3.54 1.87 25.09 0.0216 0.0135
17 4753055/8155122 RAMZAN PUR 1 207.29 4.15 38.06 20.09 0.00 269.58 0 0.00 1 5.43 5.43 0 0.00 0 0.00 0 0.00 0.00 0 0.00 2 3.20 0 0.00 0 0.00 0 0.00 1 3.11 2 10.51 2 2.80 0.00 1.04 49.02 14.70 325 868 835 2028 12.19 30.34 5.46 37.75 3.76 21.28 68.25 175.54 0 0.00 1 2.35 0 0.00 0 0.00 0.00 0.00 0.00 1.25 1 3.10 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 84.00 71.60 1.43 13.15 6.94 93.12 33.75 0.68 6.20 3.27 43.89 0.0190 0.0119
18 4753462/7382544 RASOOL PUR KALAN 2 108.67 2.17 19.95 10.53 0.00 141.33 0 0.00 1 4.81 4.81 0 0.00 1 2.37 0 0.00 2.37 0 0.00 1 2.04 0 0.00 1 3.41 0 0.00 1 2.57 1 5.99 1 1.40 0.00 0.88 26.03 6.74 395 785 103 1283 11.02 3.74 6.43 13.08 4.70 8.87 33.08 81.49 0 0.00 1 2.35 0 0.00 0 0.00 0.00 0.00 0.00 0.62 1 1.62 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.00 35.80 0.72 6.57 3.47 46.56 19.29 0.39 3.54 1.87 25.09 0.0168 0.0103
19 4753482/8122685 RIJAULA 1 436.58 8.73 80.16 42.30 0.00 567.77 0 0.00 1 2.45 2.45 0 0.00 0 0.00 1 18.54 18.54 1 5.18 1 0.64 0 0.00 1 0.72 0 0.00 1 9.46 1 15.55 0 0.00 8.58 2.90 164.83 20.05 590 798 1569 2957 11.20 57.00 16.25 34.76 10.94 49.02 110.97 366.95 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 1.25 1 5.39 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 84.00 71.60 1.43 13.15 6.94 93.12 33.39 0.67 6.13 3.24 43.42 0.0263 0.0165
20 4753464/8153938 RIONAIA 1 206.44 4.13 37.90 20.00 0.00 268.48 0 0.00 1 1.39 1.39 0 0.00 0 0.00 0 0.00 0.00 0 0.00 1 1.26 0 0.00 1 1.99 0 0.00 1 2.01 1 5.99 1 1.40 0.00 1.08 76.77 24.05 335 637 249 1221 8.95 9.05 9.18 40.11 2.23 15.90 67.42 187.32 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 0.62 1 2.59 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.00 35.80 0.72 6.57 3.47 46.56 19.29 0.39 3.54 1.87 25.09 0.0368 0.0235
21 4752366/8152185 RISAULI 1 177.12 3.54 32.52 17.16 0.00 230.34 0 0.00 1 5.90 5.90 0 0.00 1 2.37 0 0.00 2.37 0 0.00 1 1.46 0 0.00 1 2.04 0 0.00 1 2.36 2 9.53 2 2.60 0.00 1.38 51.30 9.53 417 406 1031 1854 14.75 14.48 5.01 15.07 6.53 26.41 53.02 144.46 0 0.00 1 2.35 0 0.00 0 0.00 0.00 0.00 0.00 1.25 1 2.80 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 84.00 71.60 1.43 13.15 6.94 93.12 33.75 0.68 6.20 3.27 43.89 0.0171 0.0106
22 4753474/8067488 SATETI PATTI GAZA 1 105.63 2.11 19.39 10.24 0.00 137.37 0 0.00 1 3.50 3.50 0 0.00 0 0.00 0 0.00 0.00 0 0.00 1 0.90 0 0.00 0 0.00 0 0.00 1 2.14 1 3.94 1 1.33 0.00 0.83 27.32 3.92 165 182 517 864 2.56 18.78 2.85 20.95 1.74 10.43 35.97 89.38 0 0.00 1 2.35 0 0.00 0 0.00 0.00 0.00 0.00 0.62 1 1.47 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 28.00 23.87 0.48 4.38 2.31 31.04 18.93 0.38 3.48 1.83 24.62 0.03 0.0185
23 4753058/8131508 SHEKHUPUR 1 249.85 5.00 45.87 24.21 0.00 324.93 0 0.00 1 1.54 1.54 0 0.00 1 2.51 0 0.00 2.51 0 0.00 2 0.92 0 0.00 1 1.88 0 0.00 1 1.47 2 10.51 2 2.80 0.00 0.89 60.96 11.75 558 1332 1364 3254 18.70 49.56 5.32 59.31 2.79 11.82 79.24 221.10 0 0.00 1 2.35 0 0.00 0 0.00 0.00 0.00 0.00 1.25 1 3.52 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 84.00 71.60 1.43 13.15 6.94 93.12 33.75 0.68 6.20 3.27 43.89 0.0146 0.0091
24 4753459/8136088 SIKARI 1 199.70 3.99 36.66 19.35 0.00 259.71 0 0.00 1 2.09 2.09 0 0.00 0 0.00 1 15.57 15.57 1 5.18 1 0.99 0 0.00 1 2.13 0 0.00 1 1.38 1 9.22 0 0.00 8.58 1.38 35.09 24.22 326 998 112 1436 14.01 4.06 7.06 59.48 2.87 1.44 70.85 149.61 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 0.62 1 2.46 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 35.00 29.83 0.60 5.48 2.89 38.79 19.29 0.39 3.54 1.87 25.09 0.0287 0.0181
25 4753057/8127448 SIRTAUL 1 114.35 2.29 20.99 11.08 0.00 148.71 0 0.00 1 2.39 2.39 0 0.00 1 2.23 0 0.00 2.23 0 0.00 1 1.31 0 0.00 1 1.89 0 0.00 1 1.18 1 4.77 1 1.33 0.00 0.97 35.75 1.88 190 348 342 880 4.89 12.43 11.33 22.26 2.60 3.09 39.28 95.20 0 0.00 1 1.87 0 0.00 0 0.00 0.00 0.00 0.00 0.62 1 1.56 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 28.00 23.87 0.48 4.38 2.31 31.04 18.93 0.38 3.48 1.83 24.62 0.0274 0.0164