DPR Prepared Scheme Details

SNO District Scheme ID Scheme Name No Of Village 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)
Total 101 5207.05 104.141000 956.014380 504.563145 6771.768525 1584.50 31.690000 290.914200 153.538050 2060.642250 2165.13 43.302600 397.517868 209.801097 2815.751565 11648.162340
1 Balrampur 508676 Baudihar village water supply 1 63.86 1.277200 11.724696 6.188034 83.049930 37.14 0.742800 6.818904 3.598866 48.300570 17.73 0.354600 3.255228 1.718037 23.057865 154.408365
2 Balrampur 508758 Deorawan water supply scheme 1 14.97 0.299400 2.748492 1.450593 19.468485 6.50 0.130000 1.193400 0.629850 8.453250 20.31 0.406200 3.728916 1.968039 26.413155 54.334890
3 Balrampur 5081936 Govindpur village water supply scheme 1 23.37 0.467400 4.290732 2.264553 30.392685 17.95 0.359000 3.295620 1.739355 23.343975 19.83 0.396600 3.640788 1.921527 25.788915 79.525575
4 Balrampur 5081249 Gulriga hisampur water supply scheme 1 50.66 1.013200 9.301176 4.908954 65.883330 46.50 0.930000 8.537400 4.505850 60.473250 36.84 0.736800 6.763824 3.569796 47.910420 174.267000
5 Balrampur 508448 Gulriha village water supply 1 48.13 0.962600 8.836668 4.663797 62.593065 24.66 0.493200 4.527576 2.389554 32.070330 20.20 0.404000 3.708720 1.957380 26.270100 120.933495
6 Balrampur 5081212 Hadpur Janakpur water supply scheme 1 96.05 1.921000 17.634780 9.307245 124.913025 29.94 0.598800 5.496984 2.901186 38.936970 35.70 0.714000 6.554520 3.459330 46.427850 210.277845
7 Balrampur 5081836 Mangara Kohal village water supply scheme 1 90.98 1.819600 16.703928 8.815962 118.319490 56.21 1.124200 10.320156 5.446749 73.101105 35.66 0.713200 6.547176 3.455454 46.375830 237.796425
8 Balrampur 5084104 AKALGHARWA SOLAR BASED MINI WS SCHEME 1 8.24 0.164800 1.512864 0.798456 10.716120 0.00 0.000000 0.000000 0.000000 0.000000 16.05 0.321000 2.946780 1.555245 20.873025 31.589145
9 Balrampur 5084334 BADKA BHUKURWA WATER SUPPLY SCHEME 1 21.85 0.437000 4.011660 2.117265 28.415925 0.00 0.000000 0.000000 0.000000 0.000000 24.67 0.493400 4.529412 2.390523 32.083335 60.499260
10 Balrampur 5084144 Bangai QPV Scheme 2 123.02 2.460400 22.586472 11.920638 159.987510 23.05 0.461000 4.231980 2.233545 29.976525 37.23 0.744600 6.835428 3.607587 48.417615 238.381650
11 Balrampur 5084006 Barahawa Gram Panchyat Peyajal Yojana(Q.P.V) 3 56.86 1.137200 10.439496 5.509734 73.946430 1.41 0.028200 0.258876 0.136629 1.833705 39.02 0.780400 7.164072 3.781038 50.745510 126.525645
12 Balrampur 5084162 Belawa Grameen Pipe peya jal Yojana 2 55.45 1.109000 10.180620 5.373105 72.112725 20.01 0.400200 3.673836 1.938969 26.023005 36.12 0.722400 6.631632 3.500028 46.974060 145.109790
13 Balrampur 5081835 Bhadua Shankarnagar viilage water supply scheme 1 38.16 0.763200 7.006176 3.697704 49.627080 17.61 0.352200 3.233196 1.706409 22.901805 20.76 0.415200 3.811536 2.011644 26.998380 99.527265
14 Balrampur 5084295 Bhojpur Tharu Water Supply Scheme (Retro) 2 80.39 1.607800 14.759604 7.789791 104.547195 17.95 0.359000 3.295620 1.739355 23.343975 19.52 0.390400 3.583872 1.891488 25.385760 153.276930
15 Balrampur 5084088 Bhusahar puraee Gram Panchyat Peyajal Yojana(Q.P.V 3 49.10 0.982000 9.014760 4.757790 63.854550 21.14 0.422800 3.881304 2.048466 27.492570 36.86 0.737200 6.767496 3.571734 47.936430 139.283550
16 Balrampur 5081247 Bishuapur village water supply scheme 1 172.44 3.448800 31.659984 16.709436 224.258220 83.31 1.666200 15.295716 8.072739 108.344655 49.12 0.982400 9.018432 4.759728 63.880560 396.483435
17 Balrampur 5086500 Bishunpar Bisrampur Multi GP water supply scheme 3 407.58 8.151600 74.831688 39.494502 530.057790 1.41 0.028200 0.258876 0.136629 1.833705 71.04 1.420800 13.042944 6.883776 92.387520 624.279015
18 Balrampur 5086510 BISHUNPUR KALAN 5 291.48 5.829600 53.515728 28.244412 379.069740 14.92 0.298400 2.739312 1.445748 19.403460 37.15 0.743000 6.820740 3.599835 48.313575 446.786775
19 Balrampur 508500 Bishunpur tantanwa village water supply scheme 1 35.35 0.707000 6.490260 3.425415 45.972675 26.67 0.533400 4.896612 2.584323 34.684335 49.74 0.994800 9.132264 4.819806 64.686870 145.343880
20 Balrampur 5083540 CHAINPUR 1 28.93 0.578600 5.311548 2.803317 37.623465 22.47 0.449400 4.125492 2.177343 29.222235 20.21 0.404200 3.710556 1.958349 26.283105 93.128805
21 Balrampur 5081846 Charagahiya village water supply scheme 1 49.25 0.985000 9.042300 4.772325 64.049625 15.82 0.316400 2.904552 1.532958 20.573910 20.57 0.411400 3.776652 1.993233 26.751285 111.374820
22 Balrampur 5085003 CHOTKA BHUKURWA WATER SUPPLY SCHEME 1 18.60 0.372000 3.414960 1.802340 24.189300 0.00 0.000000 0.000000 0.000000 0.000000 24.23 0.484600 4.448628 2.347887 31.511115 55.700415
23 Balrampur 5081788 Deeh Soorat Singh village water supply scheme 1 32.41 0.648200 5.950476 3.140529 42.149205 23.26 0.465200 4.270536 2.253894 30.249630 18.93 0.378600 3.475548 1.834317 24.618465 97.017300
24 Balrampur 5084302 Devoriya mubarkpur wss 2 43.31 0.866200 7.951716 4.196739 56.324655 17.76 0.355200 3.260736 1.720944 23.096880 19.52 0.390400 3.583872 1.891488 25.385760 104.807295
25 Balrampur 5081250 Dulhinpur Village Solar Based Mini Water Supply Sc 1 14.15 0.283000 2.597940 1.371135 18.402075 3.36 0.067200 0.616896 0.325584 4.369680 16.97 0.339400 3.115692 1.644393 22.069485 44.841240
26 Balrampur 5081251 Ganeshpur water supply scheme 1 33.01 0.660200 6.060636 3.198669 42.929505 15.74 0.314800 2.889864 1.525206 20.469870 16.68 0.333600 3.062448 1.616292 21.692340 85.091715
27 Balrampur 508674 Ganwaria(TULAIPUR DEHAT) water supply scheme 1 108.39 2.167800 19.900404 10.502991 140.961195 39.51 0.790200 7.254036 3.828519 51.382755 37.80 0.756000 6.940080 3.662820 49.158900 241.502850
28 Balrampur 5082259 Gomadi village water supply scheme 1 85.63 1.712600 15.721668 8.297547 111.361815 43.31 0.866200 7.951716 4.196739 56.324655 39.02 0.780400 7.164072 3.781038 50.745510 218.431980
29 Balrampur 5084030 GUGAULI KALAN WSS 2 84.72 1.694400 15.554592 8.209368 110.178360 32.29 0.645800 5.928444 3.128901 41.993145 39.71 0.794200 7.290756 3.847899 51.642855 203.814360
30 Balrampur 5086564 Gugauli Khurd Gram Panchayat water supply scheme 2 65.54 1.310800 12.033144 6.350826 85.234770 25.06 0.501200 4.601016 2.428314 32.590530 20.21 0.404200 3.710556 1.958349 26.283105 144.108405
31 Balrampur 508808 Harraiya Satgharwa G.P. Reorganisation W/S Scheme 1 123.97 2.479400 22.760892 12.012693 161.222985 42.45 0.849000 7.793820 4.113405 55.206225 48.14 0.962800 8.838504 4.664766 62.606070 279.035280
32 Balrampur 5081238 Husainabad Grint Water Supply Scheme 1 114.28 2.285600 20.981808 11.073732 148.621140 65.93 1.318600 12.104748 6.388617 85.741965 37.35 0.747000 6.857460 3.619215 48.573675 282.936780
33 Balrampur 5081242 Itai Rampur village water supply scheme 1 233.61 4.672200 42.890796 22.636809 303.809805 46.36 0.927200 8.511696 4.492284 60.291180 47.33 0.946600 8.689788 4.586277 61.552665 425.653650
34 Balrampur 5081794 Jainagra village water supply scheme 1 34.43 0.688600 6.321348 3.336267 44.776215 47.34 0.946800 8.691624 4.587246 61.565670 39.16 0.783200 7.189776 3.794604 50.927580 157.269465
35 Balrampur 5084345 JARWA G.O.V. PWS 7 269.99 5.399800 49.570164 26.162031 351.121995 71.02 1.420400 13.039272 6.881838 92.361510 59.26 1.185200 10.880136 5.742294 77.067630 520.551135
36 Balrampur 50889 KALWARI W/S SCHEME 1 73.99 1.479800 13.584564 7.169631 96.223995 35.27 0.705400 6.475572 3.417663 45.868635 20.60 0.412000 3.782160 1.996140 26.790300 168.882930
37 Balrampur 5084335 KANCHANPUR VILLAGE SOLAR BASED MINI WATER SUPPLY S 1 26.15 0.523000 4.801140 2.533935 34.008075 0.00 0.000000 0.000000 0.000000 0.000000 19.20 0.384000 3.525120 1.860480 24.969600 58.977675
38 Balrampur 5082254 Kather GP SAGY PWS Scheme 1 35.53 0.710600 6.523308 3.442857 46.206765 23.26 0.465200 4.270536 2.253894 30.249630 19.11 0.382200 3.508596 1.851759 24.852555 101.308950
39 Balrampur 5084297 Katkuiya Gram panchyat Water supply scheme 2 102.70 2.054000 18.855720 9.951630 133.561350 23.64 0.472800 4.340304 2.290716 30.743820 20.17 0.403400 3.703212 1.954473 26.231085 190.536255
40 Balrampur 5086515 Khadgaura Gram Panchyat Peyajal Yojana(Q.P.V) 1 109.36 2.187200 20.078496 10.596984 142.222680 0.00 0.000000 0.000000 0.000000 0.000000 23.49 0.469800 4.312764 2.276181 30.548745 172.771425
41 Balrampur 5081303 Khakhadeyi water supply scheme 1 19.39 0.387800 3.560004 1.878891 25.216695 15.07 0.301400 2.766852 1.460283 19.598535 20.65 0.413000 3.791340 2.000985 26.855325 71.670555
42 Balrampur 5083533 Khamhariya 3 67.14 1.342800 12.326904 6.505866 87.315570 24.40 0.488000 4.479840 2.364360 31.732200 19.41 0.388200 3.563676 1.880829 25.242705 144.290475
43 Balrampur 5084148 Lalpur Gram Panchyat pipe peya Jal Yojana 2 32.07 0.641400 5.888052 3.107583 41.707035 17.76 0.355200 3.260736 1.720944 23.096880 19.83 0.396600 3.640788 1.921527 25.788915 90.592830
44 Balrampur 5084340 LAUKAHWA MADARBUX 1 41.96 0.839200 7.703856 4.065924 54.568980 25.06 0.501200 4.601016 2.428314 32.590530 19.95 0.399000 3.662820 1.933155 25.944975 113.104485
45 Balrampur 508499 Laukikalan village water supply 1 39.83 0.796600 7.312788 3.859527 51.798915 24.80 0.496000 4.553280 2.403120 32.252400 20.21 0.404200 3.710556 1.958349 26.283105 110.334420
46 Balrampur 5084980 LOHTI GP WATER SUPPLY SCHEME 1 72.62 1.452400 13.333032 7.036878 94.442310 0.00 0.000000 0.000000 0.000000 0.000000 74.01 1.480200 13.588236 7.171569 96.250005 190.692315
47 Balrampur 5084157 MADHAV DEEH 1 38.11 0.762200 6.996996 3.692859 49.562055 25.06 0.501200 4.601016 2.428314 32.590530 20.84 0.416800 3.826224 2.019396 27.102420 109.255005
48 Balrampur 5083897 MAHADEO BANKI WATER SUPPLY SCHEME 1 101.61 2.032200 18.655596 9.846009 132.143805 0.00 0.000000 0.000000 0.000000 0.000000 35.86 0.717200 6.583896 3.474834 46.635930 178.779735
49 Balrampur 5084179 MAHARAJ GANJ 1 70.59 1.411800 12.960324 6.840171 91.802295 120.95 2.419000 22.206420 11.720055 157.295475 35.60 0.712000 6.536160 3.449640 46.297800 295.395570
50 Balrampur 508813 Majgawa Gram Panchyat Peyajal Yojana(Q.P.V) 1 33.83 0.676600 6.211188 3.278127 43.995915 21.81 0.436200 4.004316 2.113389 28.363905 20.21 0.404200 3.710556 1.958349 26.283105 98.642925
51 Balrampur 5083531 MUTEHRA SOLAR WATER SUPPLY SCHEME 2 76.19 1.523800 13.988484 7.382811 99.085095 0.00 0.000000 0.000000 0.000000 0.000000 76.79 1.535800 14.098644 7.440951 99.865395 198.950490
52 Balrampur 5084988 NARIHWA WATER SUPPLY SCHEME 1 23.84 0.476800 4.377024 2.310096 31.003920 0.00 0.000000 0.000000 0.000000 0.000000 19.20 0.384000 3.525120 1.860480 24.969600 55.973520
53 Balrampur 5084888 Nawanagar 1 96.85 1.937000 17.781660 9.384765 125.953425 0.00 0.000000 0.000000 0.000000 0.000000 134.19 2.683800 24.637284 13.003011 174.514095 300.467520
54 Balrampur 5081838 Paraspur Kamda village water supply scheme 1 41.84 0.836800 7.681824 4.054296 54.412920 24.89 0.497800 4.569804 2.411841 32.369445 20.20 0.404000 3.708720 1.957380 26.270100 113.052465
55 Balrampur 5086492 Parasrampur Rajehna Water Supply 1 38.30 0.766000 7.031880 3.711270 49.809150 0.00 0.000000 0.000000 0.000000 0.000000 38.40 0.768000 7.050240 3.720960 49.939200 99.748350
56 Balrampur 5084172 Pipra Sandwa Village Water Supply Scheme 1 37.92 0.758400 6.962112 3.674448 49.314960 0.00 0.000000 0.000000 0.000000 0.000000 20.24 0.404800 3.716064 1.961256 26.322120 75.637080
57 Balrampur 5084177 Pipri Kolhui 1 60.09 1.201800 11.032524 5.822721 78.147045 28.47 0.569400 5.227092 2.758743 37.025235 20.84 0.416800 3.826224 2.019396 27.102420 142.274700
58 Balrampur 5086513 Pranpur Gram Panchayat water supply scheme 1 254.54 5.090800 46.733544 24.664926 331.029270 0.00 0.000000 0.000000 0.000000 0.000000 25.09 0.501800 4.606524 2.431221 32.629545 363.658815
59 Balrampur 5086512 Pranpur (Lambi kohal) Gram Panchayat water supply 1 47.00 0.940000 8.629200 4.554300 61.123500 0.00 0.000000 0.000000 0.000000 0.000000 38.40 0.768000 7.050240 3.720960 49.939200 111.062700
60 Balrampur 5084114 RAMWAPUR KALA 3 57.31 1.146200 10.522116 5.553339 74.531655 18.56 0.371200 3.407616 1.798464 24.137280 19.92 0.398400 3.657312 1.930248 25.905960 124.574895
61 Balrampur 5081235 Ramwapur water supply scheme 1 151.25 3.025000 27.769500 14.656125 196.700625 17.95 0.359000 3.295620 1.739355 23.343975 37.35 0.747000 6.857460 3.619215 48.573675 268.618275
62 Balrampur 5084303 Ratanpur Azabnagar Water Supply Scheme 1 38.62 0.772400 7.090632 3.742278 50.225310 0.00 0.000000 0.000000 0.000000 0.000000 38.40 0.768000 7.050240 3.720960 49.939200 100.164510
63 Balrampur 5084216 Ratanwa village Water Supply Scheme 2 61.22 1.224400 11.239992 5.932218 79.616610 0.00 0.000000 0.000000 0.000000 0.000000 20.49 0.409800 3.761964 1.985481 26.647245 106.263855
64 Balrampur 5084178 ROOKHI MAJHARI 2 50.31 1.006200 9.236916 4.875039 65.428155 29.58 0.591600 5.430888 2.866302 38.468790 21.86 0.437200 4.013496 2.118234 28.428930 132.325875
65 Balrampur 5084190 Sakra Sakri Water Supply Scheme 1 43.88 0.877600 8.056368 4.251972 57.065940 0.00 0.000000 0.000000 0.000000 0.000000 20.05 0.401000 3.681180 1.942845 26.075025 83.140965
66 Balrampur 5087461 Sekhui Kalan Village Solar Based Mini Water Supply 1 22.04 0.440800 4.046544 2.135676 28.663020 0.00 0.000000 0.000000 0.000000 0.000000 16.82 0.336400 3.088152 1.629858 21.874410 50.537430
67 Balrampur 5084166 SHIVA NAGAR 1 38.28 0.765600 7.028208 3.709332 49.783140 23.64 0.472800 4.340304 2.290716 30.743820 20.84 0.416800 3.826224 2.019396 27.102420 107.629380
68 Balrampur 5083501 Sonpur Gram Panchayat Water Supply Scheme 2 49.66 0.993200 9.117576 4.812054 64.582830 28.27 0.565400 5.190372 2.739363 36.765135 21.22 0.424400 3.895992 2.056218 27.596610 128.944575
69 Balrampur 5081948 TERHWA TAPPAVANK village water supply scheme 1 84.87 1.697400 15.582132 8.223903 110.373435 98.00 1.960000 17.992800 9.496200 127.449000 37.05 0.741000 6.802380 3.590145 48.183525 286.005960