Scheme Information - Print Version
Generated on: 21/06/2026 04:03 AM
Scheme Information
| District Name | Etawah | Agnecy Name | Hetvi Construction |
|---|---|---|---|
| Scheme ID | 4876617 | Scheme Name | Saramai |
| Population Base Year | 2025 | Population Design Year | 2055 |
| Base Year Population | 4997 | Design Year Population | 5888 |
OHT Details
1. OHT Details
| OHT New | OHT New (Capacity in KL) | OHT New (Staging in m) | OHT New (Cost in m) |
|---|---|---|---|
| No data available | |||
| OHT Old (Repair) | OHT Old (Capacity in KL) | OHT Old (Staging in m) | OHT Old (Cost in m) |
|---|---|---|---|
| OHT-1 | 250.00 | 16.00 | 9.51 |
2. Tubewell
| Tubewell New | Tubewell New (Discharge in LPM) | Tubewell New (Cost in Lakhs) |
|---|---|---|
| Tubewell-1 | 600.00 | 19.16 |
| Tubewell Old (Repair) | Tubewell Old Repair (Discharge in LPM) | Tubewell Old Repair (Cost in Lakhs) |
|---|---|---|
| Tubewell-1 | 600.00 | 0.14 |
| Tubewell Old (Rebore) | Tubewell Old (Discharge in LPM) | Tubewell Old Ribore (Cost in Lakhs) |
|---|---|---|
| No data available | ||
3. PUMP HOUSE
| PUMP HOUSE New | PUMP HOUSE New (Cost in Lakhs) |
|---|---|
| PUMP HOUSE-1 | 6.80 |
| PUMP HOUSE Old (Repair) | PUMP HOUSE Old Repair (Cost in Lakhs) |
|---|---|
| PUMP HOUSE-1 | 2.20 |
4. Staff Quarter
| Staff Quarter New | Staff Quarter New (Cost in Lakhs) |
|---|---|
| No data available | |
| Staff Quarter Old (Repair) | Staff Quarter Old Repair (Cost in Lakhs) |
|---|---|
| No data available | |
5. Boundary Wall
| Boundary Wall New | Boundary Wall New (Cost in Lakhs) |
|---|---|
| Boundary Wall-1 | 7.19 |
| Boundary Wall Old (Repair) | Boundary Wall Old Repair (Cost in Lakhs) |
|---|---|
| Boundary Wall-1 | 1.73 |
6. Pumping Plant
| Pumping Plant New | Pumping Plant New (Discharge in LPM) | Pumping Plant New (Cost in Lakhs) |
|---|---|---|
| Pumping Plant-1 | 600.00 | 6.81 |
| Pumping Plant Old (Repair) | Pumping Plant Old Repair (Discharge in LPM) | Pumping Plant Old Repair (Cost in Lakhs) |
|---|---|---|
| Pumping Plant-1 | 600.00 | 6.81 |
7. Rising Main
| Rising Main Material | Rising Main (M) | Rising Main Cost (in lacs) |
|---|---|---|
| DI | 40.00 | 0.23 |
8A Distribution System (Excluding FHTC and Road Works)
15796.00
12703.00
39.82
8B. FHTC
| No's | Cost in Lakhs | |
|---|---|---|
| Total FHTC |
[Formula = Serviceable + Repair + New]
1042
|
[Formula = Repair + New Cost]
19.28
|
| Serviceable | 300 | 0 |
| Repair | 472 | 9.43 |
| New | 270 | 9.85 |
8C. Road Dismantling and Restoration
| Type Of Roads | Cost in Lakhs |
|---|---|
| Bituminous | 9.67 |
| CC | 20.71 |
| BOE | 0.94 |
| Interlocking | 10.94 |
| Total | 42.26 |
8D. Total D/System Cost
Formula: Sum of Distribution System, FHTC, and Road Dismantling costs
101.36
9. Approach Road and Campus Development
| Campus New | Campus New (Cost in Lakhs) |
|---|---|
| No data available | |
| Campus Old Repair | Campus Old Repair (Cost in Lakhs) |
|---|---|
| Campus Old-1 | 7.88 |
10. For Surface Source Schemes
| CWR/GLR New | Capacity (in KL) | CWR/GLR New (Cost in Lakhs) |
|---|---|---|
| No data available | ||
| CWR/GLR Old Repair | Capacity (in KL) | CWR/GLR Old Repair (Cost in Lakhs) |
|---|---|---|
| No data available | ||
11. Chlorination Dozing Pump and Minor Wiring Works
1.27
12. Other Works not listed above
| Name of Work | Cost in Lakhs |
|---|---|
| Surveying and designing @ 1% of the ECV of the project | 2.19 |
| Other Associated Work | 46.54 |
13. Works Related to other Departments
13.A) New Power Connection and other Appurtenant works
| Capacity in Kw | Cost in Lakhs |
|---|---|
| 15.00 | 4.86 |
13.B) NOC Related
| Departments | Cost in Lakhs |
|---|---|
| Railways | |
| PWD/NHIA | |
| Forest | |
| Irrigation | |
| Other | |
| Total | 0.00 |
Part A - Work Cost
219.81
4.40
40.36
21.30
4.86
290.72
Part B - Solar Cost
52.50
55.01
1.10
10.10
5.33
71.54
Part C - Automation Cost
37.09
0.74
6.81
3.59
48.24
Per Capita Cost
Formula = (Work Cost Part A (a+ b + c)) / Population Base
0.0529
Formula = Work Cost Part A(a)
0.0373