Jal Nigam Old Scheme

S.No Scheme ID/IMIS Scheme ID Scheme Name Phase Power Sourse Work Cost(Lacs) Work Cost[Contigencies Amt](Lacs) Work Cost[GST Amt](Lacs) Work Cost[Centage Amt](Lacs) Total Work Cost(Lakh) 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) Total DPR cost(Lakh) No of OHT No Of T/W Power Capacity Distribition System Length(DI/MS) Distribition System Length(HDPE) RoadCutting (KM) Pump Oprator Manpower Fitter Manpower Un-skilled Manpower Other Manpower T/W Capacity T/W Discharge WTP Capacity WTP Discharge CWR Capacity CWR Discharge
1 4614250/8286710 Khaud water Supply Scheme Ground Water Electric 34.95 0.699000 6.416820 3.386655 45.452475 90.83 1.816600 16.676388 8.801427 118.124415 35.49 0.709800 6.515964 3.438981 46.154745 209.731635 1 1 25.00 0.00 5.71 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2 4614261/7624651 Rampura Buzurg Payjal Yojana Ground Water Electric 45.54 0.910800 8.361144 4.412826 59.224770 83.45 1.669000 15.321420 8.086305 108.526725 38.69 0.773800 7.103484 3.749061 50.316345 218.067840 1 1 20.00 0.00 14.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3 4614265/20019038 Sagarpur W/s Scheme Ground Water Electric 157.61 3.152200 28.937196 15.272409 204.971805 29.65 0.593000 5.443740 2.873085 38.559825 38.45 0.769000 7.059420 3.725805 50.004225 293.535855 1 1 30.00 0.00 2.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4 4614631/ DANDIYA NIYAMATGANJ WATER SUPPLY SCHEME (MSDP) Ground Water Solar 38.36 0.767200 7.042896 3.717084 49.887180 0.00 0.000000 0.000000 0.000000 0.000000 19.47 0.389400 3.574692 1.886643 25.320735 75.207915 1 1 20.00 0.00 2.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5 4614680/ HAZRATPUR GP W/S Scheme Ground Water Solar 80.50 1.610000 14.779800 7.800450 104.690250 0.00 0.000000 0.000000 0.000000 0.000000 15.73 0.314600 2.888028 1.524237 20.456865 125.147115 1 1 16.00 0.00 1.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6 4614683/ Munida Khurd Ground Water Electric 68.78 1.375600 12.628008 6.664782 89.448390 16.28 0.325600 2.989008 1.577532 21.172140 18.05 0.361000 3.313980 1.749045 23.474025 134.094555 1 1 15.00 0.00 3.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 4615165/ Ravana W/s Scheme Ground Water Electric 49.65 0.993000 9.115740 4.811085 64.569825 115.34 2.306800 21.176424 11.176446 149.999670 33.03 0.660600 6.064308 3.200607 42.955515 257.525010 1 1 20.00 0.00 2.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
8 4615167/ Bara Gaon W/s Scheme Ground Water Electric 65.37 1.307400 12.001932 6.334353 85.013685 99.93 1.998600 18.347148 9.683217 129.958965 34.56 0.691200 6.345216 3.348864 44.945280 259.917930 1 1 25.00 0.00 3.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
9 4615169/ Himmatpur GP W/s Scheme Ground Water Electric 60.31 1.206200 11.072916 5.844039 78.433155 117.37 2.347400 21.549132 11.373153 152.639685 35.34 0.706800 6.488424 3.424446 45.959670 277.032510 1 1 25.00 0.00 2.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10 4615173/ Ossi W/s Scheme Ground Water Electric 40.30 0.806000 7.399080 3.905070 52.410150 29.65 0.593000 5.443740 2.873085 38.559825 18.71 0.374200 3.435156 1.812999 24.332355 115.302330 1 1 20.00 0.00 1.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11 4615180/ CHITARIYA JAGEER WATER SUPPLY SCHEME (MSDP) Ground Water Electric 248.40 4.968000 45.606240 24.069960 323.044200 36.73 0.734600 6.743628 3.559137 47.767365 38.73 0.774600 7.110828 3.752937 50.368365 421.179930 1 1 20.00 0.00 1.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12 4615181/ Bagarkha water Supply Scheme Ground Water Electric 52.06 1.041200 9.558216 5.044614 67.704030 114.57 2.291400 21.035052 11.101833 148.998285 37.59 0.751800 6.901524 3.642471 48.885795 265.588110 1 1 20.00 0.00 2.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
13 4615188/ fazullah nagar Ground Water Electric 73.63 1.472600 13.518468 7.134747 95.755815 23.43 0.468600 4.301748 2.270367 30.470715 17.83 0.356600 3.273588 1.727727 23.187915 149.414445 1 1 20.00 0.00 2.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
14 4615293/ Hardaspur Kotara Payjal Yojana (Retro Fitting) Ground Water Electric 64.28 1.285600 11.801808 6.228732 83.596140 101.03 2.020600 18.549108 9.789807 131.389515 39.39 0.787800 7.232004 3.816891 51.226695 266.212350 1 1 20.00 0.00 2.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
15 4615294/ kashipur retro scheme Ground Water Electric 754.95 15.099000 138.608820 73.154655 981.812475 26.86 0.537200 4.931496 2.602734 34.931430 72.54 1.450800 13.318344 7.029126 94.338270 1111.082175 1 1 20.00 0.00 2.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
16 4615295/ Nagaliya Akil PWS Ground Water Electric 491.10 9.822000 90.165960 47.587590 638.675550 29.65 0.593000 5.443740 2.873085 38.559825 59.98 1.199600 11.012328 5.812062 78.003990 755.239365 1 1 20.00 0.00 2.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
17 4615304/ Khandiya W/s Scheme Ground Water Electric 53.48 1.069600 9.818928 5.182212 69.550740 121.16 2.423200 22.244976 11.740404 157.568580 37.59 0.751800 6.901524 3.642471 48.885795 276.005115 1 1 25.00 0.00 2.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
18 4615388/ CHAK PHERY WATER SUPPLY SCHEME (MSDP) Ground Water Solar 38.69 0.773800 7.103484 3.749061 50.316345 0.00 0.000000 0.000000 0.000000 0.000000 19.50 0.390000 3.580200 1.889550 25.359750 75.676095 1 1 20.00 0.00 2.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
19 4615392/ Juthia Ground Water Electric 71.10 1.422000 13.053960 6.889590 92.465550 107.00 2.140000 19.645200 10.368300 139.153500 33.82 0.676400 6.209352 3.277158 43.982910 275.601960 1 1 20.00 0.00 2.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
20 4615415/ chamraua retro scheme Ground Water Electric 280.64 5.612800 51.525504 27.194016 364.972320 57.33 1.146600 10.525788 5.555277 74.557665 39.46 0.789200 7.244856 3.823674 51.317730 490.847715 1 1 20.00 0.00 2.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
21 4617749/20018890 BHAINSIA JWALAPUR GP W/S SCHEME Ground Water Electric 72.42 1.448400 13.296312 7.017498 94.182210 107.11 2.142200 19.665396 10.378959 139.296555 37.59 0.751800 6.901524 3.642471 48.885795 282.364560 1 1 20.00 0.00 4.74 2.00 1.00 0.07 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
22 4617752/20065608 DHAWNI HASANPUR GP W/S SCHEME MSDP Ground Water Electric 95.70 1.914000 17.570520 9.273330 124.457850 111.86 2.237200 20.537496 10.839234 145.473930 33.70 0.674000 6.187320 3.265530 43.826850 313.758630 1 1 18.00 0.00 8.00 3.00 1.00 0.07 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
23 4617761/20019044 Mahoo Nagar W/s Scheme Ground Water Electric 65.63 1.312600 12.049668 6.359547 85.351815 92.17 1.843400 16.922412 8.931273 119.867085 37.46 0.749200 6.877656 3.629874 48.716730 253.935630 1 1 20.00 0.00 3.43 2.00 1.00 0.07 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
24 4617762/6752198 Ajitpur Vill. W/S Scheme Ground Water Electric 561.31 11.226200 103.056516 54.390939 729.983655 40.16 0.803200 7.373376 3.891504 52.228080 40.35 0.807000 7.408260 3.909915 52.475175 834.686910 1 2 20.00 1.06 24.36 15.00 1.00 0.07 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
25 4615875/ ALIPUR THAKA MV MSDP GP W/S SCHEME Ground Water Solar 43.68 0.873600 8.019648 4.232592 56.805840 0.00 0.000000 0.000000 0.000000 0.000000 19.09 0.381800 3.504924 1.849821 24.826545 81.632385 1 1 20.00 0.00 2.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
26 4615876/ Mahtosh W/s Scheme Ground Water Electric 54.79 1.095800 10.059444 5.309151 71.254395 26.86 0.537200 4.931496 2.602734 34.931430 31.96 0.639200 5.867856 3.096924 41.563980 147.749805 1 1 20.00 0.00 2.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
27 4615878/ RATANPURA WATER SUPPLY SCHEME (MSDP) Ground Water Electric 41.03 0.820600 7.533108 3.975807 53.359515 13.71 0.274200 2.517156 1.328499 17.829855 17.11 0.342200 3.141396 1.657959 22.251555 93.440925 1 1 20.00 0.00 2.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
28 4615881/ patwai retro scheme Ground Water Electric 309.88 6.197600 56.893968 30.027372 402.998940 34.16 0.683200 6.271776 3.310104 44.425080 39.24 0.784800 7.204464 3.802356 51.031620 498.455640 1 1 20.00 0.00 2.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
29 4615883/ Koop w/s Ground Water Electric 232.11 4.642200 42.615396 22.491459 301.859055 36.73 0.734600 6.743628 3.559137 47.767365 38.88 0.777600 7.138368 3.767472 50.563440 400.189860 1 1 20.00 0.00 2.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
30 4617455/ NANKAR RANI SAGY Ground Water Electric 69.12 1.382400 12.690432 6.697728 89.890560 36.73 0.734600 6.743628 3.559137 47.767365 19.63 0.392600 3.604068 1.902147 25.528815 163.186740 1 1 20.00 0.00 2.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
31 4617710/20064716 AMBERPUR GP W/S SCHEME MSDP Ground Water Electric 56.23 1.124600 10.323828 5.448687 73.127115 16.28 0.325600 2.989008 1.577532 21.172140 18.06 0.361200 3.315816 1.750014 23.487030 117.786285 1 1 15.00 0.00 3.23 153.00 1.00 0.07 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
32 4615191/ Tumaria Water Supply Scheme Ground Water Electric 86.77 1.735400 15.930972 8.408013 112.844385 89.53 1.790600 16.437708 8.675457 116.433765 39.39 0.787800 7.232004 3.816891 51.226695 280.504845 1 1 20.00 0.00 2.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
33 4615194/ Naugawan W/s Scheme Ground Water Electric 82.05 1.641000 15.064380 7.950645 106.706025 114.90 2.298000 21.095640 11.133810 149.427450 31.85 0.637000 5.847660 3.086265 41.420925 297.554400 1 1 20.00 0.00 2.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
34 4615197/ Mathurapur SAGY PWS Scheme Ground Water Electric 72.63 1.452600 13.334868 7.037847 94.455315 100.42 2.008400 18.437112 9.730698 130.596210 38.13 0.762600 7.000668 3.694797 49.588065 274.639590 1 1 25.00 0.00 2.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
35 4615200/ CHAKIA HAYAT NAGAR W/S SCHEME MSDP Ground Water Electric 46.78 0.935600 8.588808 4.532982 60.837390 82.96 1.659200 15.231456 8.038824 107.889480 35.49 0.709800 6.515964 3.438981 46.154745 214.881615 1 1 25.00 0.00 2.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
36 4615202/ REVRI KALAN W/S SCHEME MSDP Ground Water Electric 69.37 1.387400 12.736332 6.721953 90.215685 85.31 1.706200 15.662916 8.266539 110.945655 38.09 0.761800 6.993324 3.690921 49.536045 250.697385 1 1 20.00 0.00 2.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
37 4615204/ bagi retro scheme Ground Water Electric 54.21 1.084200 9.952956 5.252949 70.500105 77.56 1.551200 14.240016 7.515564 100.866780 37.86 0.757200 6.951096 3.668634 49.236930 220.603815 1 1 20.00 0.00 2.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
38 4615291/ Dundawala Mustakam QPV 2016 17 Ground Water Electric 310.12 6.202400 56.938032 30.050628 403.311060 0.00 0.000000 0.000000 0.000000 0.000000 10.08 0.201600 1.850688 0.976752 13.109040 416.420100 1 1 20.00 0.00 2.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
39 4614686/ MANSURPUR GP W/S SCHEME Ground Water Electric 50.16 1.003200 9.209376 4.860504 65.233080 95.01 1.900200 17.443836 9.206469 123.560505 35.49 0.709800 6.515964 3.438981 46.154745 234.948330 1 1 20.00 0.00 3.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
40 4614695/ Shivnagar Nikat Ramnagar Ground Water Solar 176.73 3.534600 32.447628 17.125137 229.837365 0.00 0.000000 0.000000 0.000000 0.000000 37.55 0.751000 6.894180 3.638595 48.833775 278.671140 1 1 16.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
41 4614697/ DEVIPURA GP W/S Scheme Ground Water Solar 87.81 1.756200 16.121916 8.508789 114.196905 0.00 0.000000 0.000000 0.000000 0.000000 33.91 0.678200 6.225876 3.285879 44.099955 158.296860 1 1 23.00 0.00 1.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
42 4614717/ Mukrampur GP W/s Scheme Ground Water Electric 46.92 0.938400 8.614512 4.546548 61.019460 88.93 1.778600 16.327548 8.617317 115.653465 35.49 0.709800 6.515964 3.438981 46.154745 222.827670 1 1 20.00 0.00 3.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
43 4615147/ KHAUNDALPUR GP W/S SCHEME Ground Water Electric 287.64 5.752800 52.810704 27.872316 374.075820 26.86 0.537200 4.931496 2.602734 34.931430 37.93 0.758600 6.963948 3.675417 49.327965 458.335215 1 1 20.00 0.00 2.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
44 4615155/ Manpur Ojha W/s Scheme Ground Water Electric 304.78 6.095600 55.957608 29.533182 396.366390 53.72 1.074400 9.862992 5.205468 69.862860 57.68 1.153600 10.590048 5.589192 75.012840 541.242090 1 1 20.00 0.00 2.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
45 4615156/ Pipalia Gopal Ground Water Solar 61.22 1.224400 11.239992 5.932218 79.616610 3.93 0.078600 0.721548 0.380817 5.110965 37.64 0.752800 6.910704 3.647316 48.950820 133.678395 2 2 40.00 0.00 2.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
46 4615162/ BEGMABAD GP W/S SCHEME Ground Water Electric 123.83 2.476600 22.735188 11.999127 161.040915 76.88 1.537600 14.115168 7.449672 99.982440 35.08 0.701600 6.440688 3.399252 45.621540 306.644895 1 1 20.00 0.00 2.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
47 4612229/20019015 Pipalia Misra W/s Scheme Ground Water Electric 46.88 0.937600 8.607168 4.542672 60.967440 74.88 1.497600 13.747968 7.255872 97.381440 34.19 0.683800 6.277284 3.313011 44.464095 202.812975 1 1 20.00 0.04 8.82 0.00 1.00 0.10 0.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00
48 4612230/20018974 Mundia Kalan W/s Scheme Ground Water Electric 35.87 0.717400 6.585732 3.475803 46.648935 98.28 1.965600 18.044208 9.523332 127.813140 25.88 0.517600 4.751568 2.507772 33.656940 208.119015 1 1 20.00 0.04 9.56 8.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
49 4612231/20099670 LAKHMIPUR W/S SCHEME MSDP Ground Water Electric 56.52 1.130400 10.377072 5.476788 73.504260 78.92 1.578400 14.489712 7.647348 102.635460 37.35 0.747000 6.857460 3.619215 48.573675 224.713395 1 1 20.00 0.04 9.36 8.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
50 4612233/20018886 Khandia W/s Scheme Ground Water Electric 42.74 0.854800 7.847064 4.141506 55.583370 13.71 0.274200 2.517156 1.328499 17.829855 18.05 0.361000 3.313980 1.749045 23.474025 96.887250 1 1 20.00 0.04 13.52 11.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
51 4612234/20019519 Mulla Khera GP W/s Scheme Ground Water Electric 54.68 1.093600 10.039248 5.298492 71.111340 26.86 0.537200 4.931496 2.602734 34.931430 18.59 0.371800 3.413124 1.801371 24.176295 130.219065 1 1 30.00 0.04 11.53 9.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
52 4614060/20019051 Koyla Ground Water Electric 69.15 1.383000 12.695940 6.700635 89.929575 138.85 2.777000 25.492860 13.454565 180.574425 36.55 0.731000 6.710580 3.541695 47.533275 318.037275 1 1 40.00 0.00 7.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
53 4614126/20018916 Pajawa Ground Water Electric 68.16 1.363200 12.514176 6.604704 88.642080 99.42 1.988400 18.253512 9.633798 129.295710 26.65 0.533000 4.892940 2.582385 34.658325 252.596115 1 1 27.00 0.00 3.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
54 461233/6733543 Bhot Vill. W/S Scheme Ground Water Electric 365.95 7.319000 67.188420 35.460555 475.917975 26.86 0.537200 4.931496 2.602734 34.931430 37.80 0.756000 6.940080 3.662820 49.158900 560.008305 1 1 40.00 0.00 15.64 14.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00