Scheme Information - Print Version
Generated on: 21/06/2026 04:12 AM
Scheme Information
| District Name | Varanasi | Agnecy Name | GA Infra Private Limited |
|---|---|---|---|
| Scheme ID | 5234420 | Scheme Name | PHOOLPUR |
| Population Base Year | 2025 | Population Design Year | 2055 |
| Base Year Population | 8641 | Design Year Population | 14498 |
OHT Details
1. OHT Details
| OHT New | OHT New (Capacity in KL) | OHT New (Staging in m) | OHT New (Cost in m) |
|---|---|---|---|
| OHT-1 | 225.00 | 14.00 | 45.52 |
| OHT Old (Repair) | OHT Old (Capacity in KL) | OHT Old (Staging in m) | OHT Old (Cost in m) |
|---|---|---|---|
| OHT-1 | 200.00 | 14.00 | 1.05 |
2. Tubewell
| Tubewell New | Tubewell New (Discharge in LPM) | Tubewell New (Cost in Lakhs) |
|---|---|---|
| Tubewell-1 | 739.00 | 19.48 |
| Tubewell Old (Repair) | Tubewell Old Repair (Discharge in LPM) | Tubewell Old Repair (Cost in Lakhs) |
|---|---|---|
| Tubewell-1 | 706.00 | 1.69 |
| 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 | 6.08 |
| PUMP HOUSE Old (Repair) | PUMP HOUSE Old Repair (Cost in Lakhs) |
|---|---|
| PUMP HOUSE-1 | 0.48 |
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 | 9.55 |
| Boundary Wall Old (Repair) | Boundary Wall Old Repair (Cost in Lakhs) |
|---|---|
| Boundary Wall-1 | 1.12 |
6. Pumping Plant
| Pumping Plant New | Pumping Plant New (Discharge in LPM) | Pumping Plant New (Cost in Lakhs) |
|---|---|---|
| Pumping Plant-1 | 739.00 | 4.38 |
| Pumping Plant-2 | 706.00 | 4.46 |
| Pumping Plant Old (Repair) | Pumping Plant Old Repair (Discharge in LPM) | Pumping Plant Old Repair (Cost in Lakhs) |
|---|---|---|
| No data available | ||
7. Rising Main
| Rising Main Material | Rising Main (M) | Rising Main Cost (in lacs) |
|---|---|---|
| DI | 30.00 | 0.56 |
8A Distribution System (Excluding FHTC and Road Works)
6149.00
0.00
3891.00
17.26
12770.00
56.68
8B. FHTC
| No's | Cost in Lakhs | |
|---|---|---|
| Total FHTC |
[Formula = Serviceable + Repair + New]
1240
|
[Formula = Repair + New Cost]
25.58
|
| Serviceable | 510 | 0 |
| Repair | 160 | 4.85 |
| New | 570 | 20.73 |
8C. Road Dismantling and Restoration
| Type Of Roads | Cost in Lakhs |
|---|---|
| Bituminous | 2.86 |
| CC | 8.88 |
| BOE | 11.33 |
| Interlocking | 21.33 |
| Total | 44.40 |
8D. Total D/System Cost
Formula: Sum of Distribution System, FHTC, and Road Dismantling costs
143.92
9. Approach Road and Campus Development
| Campus New | Campus New (Cost in Lakhs) |
|---|---|
| Campus New-1 | 4.11 |
| Campus Old Repair | Campus Old Repair (Cost in Lakhs) |
|---|---|
| Campus Old-1 | 4.11 |
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
12. Other Works not listed above
| Name of Work | Cost in Lakhs |
|---|---|
| Solar for new OHT 25kw | 28.12 |
| Survey and designing charge | 3.28 |
13. Works Related to other Departments
13.A) New Power Connection and other Appurtenant works
| Capacity in Kw | Cost in Lakhs |
|---|---|
| No data available | |
13.B) NOC Related
| Departments | Cost in Lakhs |
|---|---|
| Railways | |
| PWD/NHIA | |
| Forest | |
| Irrigation | |
| Other | |
| Total | 0.00 |
Part A - Work Cost
277.91
5.56
51.02
26.93
0.00
361.42
Part B - Solar Cost
21.00
19.78
0.40
3.63
1.92
25.72
Part C - Automation Cost
31.71
0.63
5.82
3.07
41.24
Per Capita Cost
Formula = (Work Cost Part A (a+ b + c)) / Population Base
0.0387
Formula = Work Cost Part A(a)
0.0192