DETAILED PROJECT REPORT - Rajasthanwater.rajasthan.gov.in/content/dam/water/watershed...DETAILED PROJECT REPORT INTEGRATED WATERSHED MANAGEMENT PROGRAMME JAISALMER JSM/(IWMP)47/11-12,

DETAILED PROJECT REPORT

INTEGRATED WATERSHED MANAGEMENT PROGRAMME

JSM/(IWMP)



JAISALMER

JSM/(IWMP) 47/11-12,

BLOCK- SAM



GOVERNMENT OF RAJASTHAN

RURAL DEVELOPMENT & PANCHAYATI RAJ DEPARTMENT

Watershed Development & Soil Conservation Department

Rajasthan, Jaipur



JAISALMER JSM/(IWMP) 47/11-12,

BLOCK- SAM

PROJECT IMPLEMENTING AGENCY

ASSISTANT ENGINEER

(W.D. & S.C.)

PANCHAYAT SAMITI - SAM

CERTIFICATE

Certified that the undersigned have proposed the appropriate and need based

activities required in the watershed project area with active participation of

beneficiaries along with consultation of Watershed Committees(WCs). Approval of

watershed project plan and DPR as been obtained from WC, Gram Sabha. The plan

and DPR document of IWMP -47/2011-12 project, at P.S. SAM District Jaisalmer is

technically sound, viable and appropriate for implementation during the period 2011-

2012.

We recommend that this plan be sanctioned and put to implementation.

Signature Signature Signature Signature Signature Signature

Chairman/ Secretary

WC

WDT

members

Junior

Engineer

P.S.SAM

Assistant

Engineer &

PIA

P.S.SAM

Project

Manager,WCDC

Distt.Jaisalmer

1

2

3

4



JAISALMER JSM/(IWMP)47/11-12,

BLOCK- SAM

Salient Features of Project

No. of Gram Panchayat Covered 3

No. of Revenue Villages Covered 5

Total Project Area, Ha. 5000

Total Project Cost, Lac Rs. 750.00

Total Proposed/ Estimated Cost, Lac Rs. 750.00

Total Cost Borned by Convergence, Lac Rs. 0.00

Expected Beneficiaries’s Contribution, Lac Rs. 45.25

Total Runoff Potential, Cum. 107127

Existing Runoff Storage, Cum. 43884

Proposed Runoff Storage/ Management, Cum 63243

CHAPTER – I

INTRODUCTION

Location

Jaisalmer (IWMP-47), Jodha Project is located in Sam Block, of Jaisalmer

District. The project area lies between the 270, 22.19 N & 70

0, 29.55 E. It is at a

distance of 100 km from its Block head quarters and 100 Km from the District head

quarters of jaisalmer. There are 5 Number of habitations (Revenue Village) in the

Project area and other details are given below.

General features of watershed

S.No. Name of Project(as

per GOI) IWMP-47 2011-12

a) Name of Catchment Chatangarh,Berisiala,Adbaala

b) Name of watershed area(local name)

Jodha

c) Project Area 5475 ha.

d) Net treatable Area 5000 ha.

e) Cost of Project 750.00 lac

f) Cost/hectare 15,000 g) Year of Sanction 2011-12 h) Watershed Code Cluster

i) No. of Gram Panchayats in project area

3

j) No. of villages in project area

5

k) Type of Project Desert

l) Elevation (metres) 190

m) Slope range (%) 0-5%

Macro/micro Name of Gram Panchayat

Name of Villages Covered

Cluster Chatangarh Aala Jodha Chatangarh Berisiala Kharia(jethavi) Adbaala Moolia

The watershed falls in Agro climatic Zone I C, Arid western plain. The soil texture is

Sandy to Sandy Loam. The average rainfall is 170 mm. The temperatures in the area are in

the range between 45º C during summer and 15º C during winter. The major crops in the

area are Bajara, Guar, Moong, Moth, Til etc. Almost 35.6% land is under cultivation 37.7%

land fallow 21.3% land is wasteland. There is no significant source of irrigation in project

area only a few areas is double cropped due to rain water harvesting (in-situ moisture

conservation) by earthen structures like KHADEEN and the area which is under field/contour

Bunding executed in different programmes implemented under Watershed Development &

soil conservation programmes in preceding years.

Out of 249 Total Households 32 households are BPL (12.85% of Total

households) 23 are landless households (9.23% of Total households) and 60 household

are small and 101 marginal farmers 64.65%of Total household). Average land holding

in the area is 3.59 ha. 31% area of cultivable land is single cropped and 0.9% is double

cropped. There is no significant source of irrigation in project area only a few areas is

double cropped due to rain water harvesting (in-situ moisture conservation). The

average annual rainfall (10 years) in the area is 170.00 mm. There are no major

streams in the Watershed area. The major festivals in the villages of Project area are

Deepawali, Holi, Akhsay-Tritiya, Rakhsabandhan, Dashehra, Gangour etc. At present

villages of Project area having 1522 population with Communities like Rajput, Devasi,

Rao-Bhat, Meghwal, Bheel, Kumhar, Darji and Brahmin, Muslims etc.

Climatic and Hydrological information

1. Average Annual Rainfall (mm)

S.No. Year Average Annual Rainfall(mm)

1 2010 361 2 2009 72 3 2008 112 4 2007 142 5 2006 501 6 2005 176 7 2004 42 8 2003 137 9 2002 31

10 2001 361

2. Average Monthly rainfall (last ten years)

S.No. Month Rainfall(mm)

1 June 23.83 2 July 30.86 3 August 105.5 4 September 43.23

3. Maximum rainfall intensity (mm)

S.No. Duration Rainfall

intensity(mm) 1 15 minute duration 40 mm 2 30 minute duration 58 mm 3 60 minute duration 69 mm

4. Temperature (Degree C)

S.No. Season Max Min

1 Summer Season 49º C 32º C 2 Winter Season 26º C 4º C 3 Rainy Season 35º C 24º C

5. Potential Evaporation Transpiration (PET) (mm/day)

S.No. Season PET

1 Summer 3200 mm 2 Winter 2464 mm 3 Rainy 2784 mm

6. Runoff

1 Peak Rate (cum/hr) No runoff at out let

2 Total run off volume of rainy season (ha.m.)

14.37 ha-m

3 Time of return of maximum flood 5

years 10

years In-

Year Nil Nil Nil

4 Periodicity of Drought in village area

3 7

Other Developmented Schemes in the Project Area

S. No

Scheme

Name of the

department

Key interventions

under the Scheme

Targeted Beneficiar

ies

Provisions Under

the Scheme

1 MAHANREGA

Rural Dev. &

Panchayati Raj

Department

Providing Employment

1522

162.5lac

2 TFC - 13.75 lac

3 SFC - 11.50 lac

4 BRGF TSC - 19.75 lac

5 SGS IAY -

Details of infrastructure in the project areas

Parameters Status

1 No. of villages connected to the main road by an all-weather road 5

2 No. of villages provided with electricity 5 3 No. of households without access to drinking wate r 0 4 No. of educational institutions : P S HS VI

Primary(P)/Secondary(S)/Higher Secondary(HS)/ vocational institution(VI) 5 2 0 0

5 No. of villages with access to Primary Health Cen tre 1 6 No. of villages with access to Veterinary Dispens ary 0 7 No. of villages with access to Post Office 0 8 No. of villages with access to Banks 0 9 No. of villages with access to Markets/ mandis 0

10 No. of villages with access to Agro-industries 0 Total quantity of surplus milk 695 Ltr.

11 No. of milk collection centres U S PA O (e.g. Union(U)/ Society(S)/ Private agency(PA)/ others (O))

0 0 3 0

12 No. of villages with access to Anganwadi Centre 5

13 Any other facilities with no. of villages (please specify)

---

14 Nearest KVK Jaisalmer 15 cooperative society 0 16 NGOs 0 0 0 1 17 Credit institutions

(i) Bank 0 (ii) Cooperative Society 1

18 Agro Service Centre's 0

Institutional Arrangements (SLNA, DWDU, PIA, WDT, WC, Secretary)

WCDC Details

PIA particulars

WDT Particulars:

S.No Particulars Details of DWDU

1 PM ,DWDU Sh. Ganga Singh Rathore Project Manager, IWMP, ZP, Jaisalmer

2 Address with contact no., website

PM WCDC District Jaisalmer, ZP Jaisalmer

3 Telephone 02992-250712 4 Fax 02992-250712 5 E-mail [email protected]

S.No Particulars Details of PIA

1 Name of PIA Sh. Aidan Singh Rathore

2 Designation Assist. Engineer

3 Address with contact

no., website

AEN. (IWMP) P.S. Sam

4 Telephone 02992-250922

5 E-mail [email protected]

S. No

Name of WDT member

M/F Age Qualificati

on

Experience

in watershed

(Yrs)

Description of

professional training

Role/ Function

1 Sh. Mahendra Palawat

M 26 B.Sc.

(A.g.) 3 Agricultur

e 2 Sh

Balabaksh M 40 L.S.A

3 Animal Husbandry

3 Smt Madhu purohit

F 42 B.A. 1

SHG

4 Ashok Kumar M 28

B.Sc. (A.g.)

3 Agriculture

Problems and Scope of Improvement in the Project Area

The socio economic conditions of the house holds of the project area reveal

that most of the house holds are engaged in only farming activities which purely

depend on the Monsoonal rainfall. The rainfall in the project area is very less and

very below to the state average, again it occurs only in a limited period and restricted

in a few storms. This further limits the opportunity to cultivate and sow the crops in

time and in diversified manner with variety of crops. The options before the farmers

in rain fed agriculture and given climatic conditions are very limited. The risk

appetite of farmers is very low as probability of good rains and its distribution over a

crop period is not regular as well as the economic conditions of local farmers is also

compromising. The quality of soil in most of the area is poor with a poor organic

matter and low nutritional contents. The top soil faces a lot of risk against water and

wind erosion. The texture of the soil is light by and large in entire area. The rills and

gullies are formed in private and community land at exposed and area those are

devoid of Vegetation. The Monsoonal rainfall when occurs in limited storms with

higher intensities it turns into runoff and most of it go in waste after fulfilling the

retentions of local depressions and some local structures which are constructed by

local community efforts and under different developmental schemes. The area faces

acute water shortage in summers. The quality of ground water is not good and it

cannot be used for agriculture, animal and human use.

The animal husbandry is the part of most of the household’s economy.

Farmers are rearing cattle, goats, seeps, camels etc. but most of these animals are of

local breeds which are less productive and uneconomic as well it imposes increased

biotic pressure on natural resources of project area. The households are having some

surplus milk production but due to poor and unorganised marketing linkagesIt does

not fetches rightful value. The other opportunity of allied activities for the support of

livelihood is almost absent. Most of the household are engaged in employment given

under NREGS but it does not suffice to lead a satisfactory life conditions for entire

family for the entire period of a year. In such a forcing situation some people having

skills in different trades prefer to migrate into nearby towns to have better earnings.

The socio economic conditions of the area can be improved through

increased production which can be achieved through expansion in cultivated area

and productivity enhancement. 1250 ha land is arable wasteland and 2900 ha is

fallow can be brought under cultivation with the interventions of the present project.

The productivity of rain fed agriculture can be improved with interventions of soil

and water conservation activities with improved moisture regime. The crops can be

rescheduled imparting needful trainings to farmers to adopt the proven technologies

and package of practices.The cropping pattern as enormous possibilities to be

improved to attain a fair increment in productivity.

There is no significant source of irrigation in project area, only a few areas are

irrigated and with efforts this can be increased to 5%. The productivity gap of major

crops in the area as compared with District and with areas in the same agro climatic

zones indicate potential to increase the productivity. The demonstration of improved

package of practices, improved varieties, increased irrigation facilities and soil

conservation measures under the project can bridge this gap. Due to small land

holdings in the area focus of the project would be on diversification in agriculture

(horticulture, vegetables, Medicinal plants, Agro forestry, fodder crops and

diversification in Livelihoods (Agriculture, Animal husbandry, self employment)

42096.737 MT/year fodder scarcity can be met out through Pasture development

and improving seed varieties, putting more are under fodder cultivation, fodder

treatment and value addition to it, etc.

Improved animal Husbandry practices can increase the productivity of

livestock. The quality of animals can be improved by controlling population of stray

animals adopting castration of male animals those are of local breeds. Breed

improvement can be achieved through artificial inseminations, by distribution of

bulls, rams of improved breed. The scientific methods of milk collection, milk storage,

value addition to its quality and with assured marketing linkages can prove a

promising livelihood support. The females of the area can be organized through self

help groups to promote the habits of saving, thrift and credit. It can be pooled up

through revolving funds. Such organizations to be sensitized on gender issues,

elimination of social evils, education and health etc.

Some innovative concepts like establishment of Grain Bank, Seed Bank,

Fodder Bank, Milk Co operatives, federation of SHG’s may add a surety to self

sustained rural economy. Increased and positive involvement of Panchayati Raj

Institutions, Social Audits, techno- economic monitoring will further ensure expected

outcomes.

CHAPTER – II

Socio economic Features, Problems and Scope

The project comprises of five villages of three Gram Panchyats. The literacy level is

very low in general again it is very low amongst females. The traditional customs and

followings are persistent yet. The distribution of demography is scattered according to

their land holdings and resides in small habitations/ dhanis. Villages have less connectivity

with the market and other needful amenities. The evil of child marriages, consumption of

liquor, opium poppy and other such narcotic drugs is also observed during the household

survey of the project area. The productivity of the land, animal and household livelihood

activities is very low. To fetch the bread and butter for the family, people are forced to

migrate. Most of the migration is of different trade labourers to nearby towns.

The above problems can be minimized by putting the available natural

resources to its optimum capacity without damaging them to irreversible level. The

interventions of IWMP can take care of the lands and whatever moisture is available

can be conserved to enhance the rain fed agriculture productivity. The practice of

animal husbandry can be used as strength of the area with the use of breed

improvement, improvement of animal health, ensuring the quality fodder and feed.

The animal produce, milk may be sold to nearby towns with the improved supply chain

and value addition to the produce on the theme of self help groups or cooperatives.

The institutional arrangements formed and to be formed in the course of time during

project period may improve the governance and the fair distribution of usufructs.

23%

9%

13%

29%

26%

BPL

household

L. Less

LargeFarmer

6% 2%

92%

Household

Details SC

household

Household

Details ST

household

Table 2.1 Population & Household Details:

Total Population

Male Female Total SC ST

4485 3347 7832 1741 235

Household Details

BPL household

L. Less

Large Farmer

Small Farmer

M. Farmer

Total Household

SC household

ST household

32 23 33 60 101 249 20 0

Table 2.2 Development indicators

S. No.

Development Indicators State Project Area

1 Per capita income (Rs.) 27,000 5000 2 Poverty ratio 0.22 0.19 3 Literacy (%) 67 57 4 Sex Ratio 933 837 5 infant mortality rate 6.3% 6.9% 6 maternal mortality ratio 0.38% 0.8%

57%

43% Male

Female

80%

18%

2%

Total

SC

ST

11000

0.19

57

837

6.90%

0.80%

0 5,000 10,000 15,000 20,000 25,000 30,000

Per capita income (Rs.)

Poverty ratio

Literacy (%)

Sex Ratio

infant mortality rate

maternal mortality ratio

Chart Title

Project Area

State

The table indicates poor socio economic conditions as well as the health conditions.

The total geographical area of the project or cluster selected for the

treatments is 5475 ha. Out of which some area has been treated under different

schemes in preceding years. Some area like Stony wastes, habitations, roads, local

paths, water bodies etc. are not available for treatments as well as some flat lands of

slope 0-1% slope does not require any treatments, hence kept aside from effective

area of the project. The Gram Panchayat wise details are as follows:

Table 2.3(A) Proposed Land Under Treatment

S.

No.

Gram

Panchayat

Gram Panchayat Wise Details of Area, in ha

Total Geo

graphical

Area

Area

Already

Treated

Area not

Available for

Teatment

Area not

Requiring

Treatment

Net

Effective

Area

1 Chatangarh

3840 170 102 68 3500

2 Berisiala 1070 35 15 20 1000 3 Adbaala 565 35 20 10 500

Total 5475 240 137 98 5000

Table 2.3(B) Land Use

Land Use Total area in Ha.

Private Panchayat Government Community Total Agriculture Land 1560 0 220 0 1780 Temporary fallow 0 0 1660 0 1660 Permanent fallow 0 0 225 0 225 Cultivated Rain fed 1560 0 220 0 1780 Cultivated irrigated

0 0

0 0

0

Net Sown Area 1375 0 175 0 1550 Net Area sown more 45 0 0 0 45

0

1000

2000

3000

4000

5000

6000

Ag

ricu

ltu

re L

an

d

Te

mp

ora

ry f

all

ow

Pe

rma

ne

nt

fall

ow

Cu

ltiv

ate

d R

ain

fe

d

Cu

ltiv

ate

d i

rrig

ate

d

Ne

t S

ow

n A

rea

Ne

t A

rea

so

wn

mo

re …

Fo

rest

La

nd

Wa

ste

La

nd

Pa

stu

res

Oth

ers

Total area in Ha. Private

Total area in Ha. Panchayat

Total area in Ha.

Government

Total area in Ha.

Community

Total area in Ha. Total

than once Forest Land 0 0 0 0 0 Waste Land 0 0 1065 0 1065 Pastures 0 0 745 0 745 Others 0 0 0 0 0

Total 1560 3915 5475

The project area has 1065 ha of cultivable wasteland 1885 ha of fallow land

(total 2950 ha) can be brought under cultivation if some irrigation source can be

provided through Construction of WHS like Khadin, Tanka, Farm ponds etc. Through

demonstration of improved & hybrid rain fed varieties of seeds for the crops of

pulses, oil seeds, fodder, cereals etc. Construction of WHS can also increase in area

under Rabi crop in pedakast which is Negligible at present.

The area of 1065 ha( 21.3 % of the project area) is under wastelands and can

be brought under vegetative cover, with reasonable effort.Activities like Earthen

check dams, Vegetative filter strip, V-ditches, staggered trenches, WHS (Khadins),

Afforestation of wastelands and Pasture development. The abundance of different

category lands of Government ownership offer the possibility of Pasture

development.The land use table shows that there is 745 hectare pasture land

(14.9%) This emphasizes the need for taking up pastureland development works

through sowing of promising species of grasses and forestry plantation. The local

habitat of grass like dhaman or sewan which is very hardy and perennial in nature

0

500

1000

1500

2000

2500

Area (ha) Production

(Ton)

Productivity

(kg/ha)

Area (ha) Production

(Ton)

Productivity

(kg/ha)

Rainfed Irrigated

Bajra

Moong

Gaur

Mustured

Zeera

will be established which will improve the availability of good fodder as well as it will

work as a binding agent for soil particles which in turn reduce the soil erosion.

Table 2.4 .(a) Agriculture and Horticulture Status and Fuel Availability.

Cropping Status S.No.

Season

Crop sown

Rainfed Irrigated Total

Variety

Area (ha)

Production (Ton)

Productivity

(kg/ha)

Variety

Area (ha)

Production

(Ton)

Productivity (kg/ha

)

Area (ha)

Production

(Ton)

1 Kharif

Bajra HHB 67

930 330.15

355 0 0 0 1143 930 330.15

Moong

K 851

387 235.296

608 0 0 0 476 387 235.29

6

Gaur RBC 936

233 118.83

510 0 0 0 286 233 118.83

2 Rabi Mustured

0 0 0

0 0 25 12.4

496 25 12.4

Zeera 0 0

0 0 0 20

7.66 383 20

7.66

Total 0 1550

684.276

1473 45 20.06

879

1595

704.33

6

Table 2.4.(b) Abstract of cropped Area (ha)

The farmers are using indegenious & traditional varieties of Bajra, Guar,

Moong, Month, Til. The varieties for Bajra will be used those are developed by RSSC,

NSC, CAZRI like HSB 67, HSB 75, WCC 75 etc. The Moong of varieties like K 17,

CAZRI-8, Moth of varieties like JADIA, RMO 40, CAZRI etc, Sesame of latest varieties

Area under Single crop 1550

Area under Double crop 45

Area under Multiple crop

will be introduced with the advice of WDT, resource persons and Department of

Agriculture. The crop rotation and the cropping pattern will be introduced like inter

cropping, mixed cropping etc. to enhance the out come. The crop rotation for this

area under practice is as follows:

Bajra - Fallow

Moong - Tarameera/Musturd

Moong - Fallow

Fallow - Tarameera/Musturd

Til - Fallow

Caster - Caster

Moth - Fallow

The table 2.4.b shows that only 45 ha is (0.9%) is double cropped area and

that is also not on assured basis, it is only due to rain harvesting and moisture

conservation practices and some tube wells. Also the crop rotation shows that fallow

lands are there. This indicates that there is scope for change in crop rotation in fields

where there are fallow lands through Soil and Water conservation measures, crop

demonstration and diversification in agriculture.

Soil and Water conservation measures besides putting fallow lands under

cultivation can change the area under single cropping to double as well as multiple

cropping.

Table 2.4.(c) Productivity Gap Analysis ( The table can also be given in bar chart form)

Analysis of the above table indicate that besides national gap there is wide

gap in productivity within state and even within same agro climatic zones.

The reasons for this variation are:

• Farmers are using traditional varieties of Bajra, Guar, Moong, Month, Til

whereas the recommended varieties as mentioned above will definitely

improve the productivity.

Name of the crop

Productivity kg/ha

India Highest

Average in Rajasthan

Highest Average of Agro climatic zone

District Project Area

Bajara Gaur Moong Mustared

-- --

886 1295

339 476 679

1203

500 600 750

1250

415 550 625 980

388 139 277 25

• Lack of Availability of good quality seeds of desired crops and the availability of

variety in adequate quantities and the time for sowing to the farmers.

• Availability of water for cultivation (0.01% is irrigated )

The productivity gap and reasons of it indicates potential to increase the

productivity through crop demonstration .Crop demonstrations would be carried out

on improved crops/ varieties, improved agronomic practices. INM, IPM, Mixed

cropping, distribution of fodder seed mini kit. Demonstration of improved methods

and economics of fodder crops cultivation and also distribution of foundation seeds

of Forage Crops for further multiplication, introduction of fodder crops in the existing

crop rotations.

Table 2.5 Existing area under horticulture/ Vegetables/ Floriculture (ha)

Activity Area Species Varieties Recommended varieties

Production (Kg/Ha)

Horticulture --- --- --- --- --- Vegetables --- --- --- --- --- Floriculture --- --- --- --- --- Medicinal Plants

--- --- --- --- ---

Table 2.6 Land holding Pattern in project area

Type of Farmer Total House holds

Land holding (ha) irrigation source

wise

Land holding (ha)Social group wise

Irrigated

(source)

Rainfed

Total

Gen. SC ST OBC BPL

(i) Large farmer 33 0 625 625 312 65 0 248 0 (ii) Small farmer

60 0 336 336

138 12 0 169 17

(iii) Marginal farmer

101 0 578 578

298 15 0 253 12

(iv) Landless person

23 0 0 0

0 0 0 0 0

(V) No. of BPL households

32 0 241 241

121 14 0 97 9

Total 249 0 1780 1780 869 106 0 767 38

51.34% land holdings belong to small and marginal farmers who own 914 ha

of total cultivated area. Horticulture/vegetables could be more Beneficial to Small

and marginal farmers as well as for large farmers with some irrigation facility.

Horticulture/vegetables will be promoted in a part of land with farm pond/Tanka

construction also.

The following activities will be more beneficial for small land holdings and for

diversification of agricultural practices.

Horticulture plantation, Medicinal and Aromatic Crops, floriculture:

As discussed earlier, horticulture/vegetables could be more economical to

Small and marginal farmers with farm pond/Tanka construction. The project area is

planned to put some area adjacent to the water tanka and RWHS under medicinal

crops like Sonamukhi, Aloevera, Ashwagandha, Asperagus etc.

Agro forestry plantation:

To increase the income of farmers and to establish the shelter belt plantation

against wind velocity to protect the lands from erosion due to high wind velocities,

people of the project will be encouraged to adopt suitable species of forestry plants

for plantation over the private field boundaries.

The limited financial provisions under project restrict to take up these activities. The

convergence with MNREGA or other line Departmental schemes will be sought to

implement it.

Setting of Vermi Compost Units:

Keeping in view the side effect of residues of chemicals and fertilizers on

human health, the emphasis would be on cultivation of organic produce through

motivating farmers and providing assistance for production of organic input, vermi

compost, farm yard manure. The SHG would be motivated to adopt this activity for

income generating activity as well as for livelihood support.

Production and Distribution of Quality Seeds:

There is need to ensure that good quality seed is available for cultivators, for

which adequate seed production would be initiated in watershed areas with the

assistance of private sector and agriculture Department with the improved

technologies and package of practices. The crop demonstration of different crops

suitable for the area and of promising outputs is proposed under development plan.

The convergence with Agriculture Department and Horticulture Mission is envisaged.

Sprinklers and Pipelines:

For efficient water management practices, emphasis would be on

demonstration of Drip and sprinklers with adequate financial support and

convergence/private partnership. Medicinal plants and horticulture plants will be

provided to grow at available water source or the water harvesting structures being

constructed under project or in other schemes of line Departments.

Establishment of Nurseries:

Most of the planting material is procured from other parts of the District/

State. The procurement of planting material from distant places causes damage to

the planting material and often results in untimely supply. Hence nursery

development activity has been planned in area. The nursery will be raised through

SHG with the support of revolving fund of project as well as groups’s own resources.

Innovative hi-tech/ Cash Economy Oriented Activities:

Innovative hi-tech/ cash crops/ activities/ projects like mushroom cultivation,

Medicinal plants etc which are not in existence at present, can be implemented by

individual farmers / private partnerships as there is enormous scope of mushroom

dry or wet in the nearby tourist oriented hotels/ resorts. The Activity is proposed

through SHG with proper skill development through trainings at specified centres.

Drip irrigation:

Drip irrigation will be promoted in all horticulture plantations, vegetables and

in nurseries for rational use of irrigation to achieve higher yields and quality produce.

Earthen pot/ pitcher irrigation will also be practised at water tank based plantations.

Table 2.7 Livestock Status-animals/milk production/ average yield.

S. No.

Description of

animals

Population

in No.

Yield (milk/ mutton/

Wool)

Equ. cow

units

Dry matter requirement per year

(7Kg per animal.)

Total require

ment in M.T.

1 Cows Indigenous 1775 3.5 ltr. per

day 1775

5830875 5830.875

Hybrid 85 - 85 279225 279.225

2 Buffaloes 12 6 ltr. per day 12 39420 39.42

3 Goat 12520 1 ltr. per day 6260 20564100 20564.1

4 Sheep 16226 1 to 1½ Kg per no.

8113 26651205 26651.21

5 Camel 126 - 126 413910 413.91

6 Poultry 0 750 Grm per bird

0 0 0

7 Piggery 0 - 0 0 0

Total 30744

- 53778735 53778.735

In spite of the large number of livestock, production is less hence increase in

productivity across all species, is a major challenge. To reduce production of

unproductive cattle and to control the population of cattle, to improve the

productivity by improving the breeds by breeding management following activities

will be taken up

• Castration

• Artificial insemination

• Distribution of superior Breeding bulls for use in Cattle and Buffalo

• Breeding & distribution of crossbred rams

Besides breed improvement other animal husbandry practices like better health,

hygiene and feeding practices can increase productivity of livestock. Hence Activities

like Animal health camps, Urea-Molasses treatment demonstration, demonstration

of improved methods of conservation and utilization of Forage crops are proposed.

The Storage of fodder will be managed with the use of compressed fodder bricks

with nutritional value addition.

Table 2.8 Existing area under fodder (ha) S. No

Item Unit Area/Quantity

1 Existing Cultivable area under Fodder

Ha 1780

2 Production of Green fodder Tonns/year 22 3 Production of Dry fodder Tonns/ Year 6230 4 Area under Pastures Ha 1863 5 Production of fodder Tonns/year 5430 6 Existing area under Fuel

wood Ha 0

7 Supplementary feed Kgs/ day 0.50 8 Silage Pits No 0 9 Availability of fodder Ton 11682

10 Deficiency/excess of fodder Ton 42096.737

The above table shows there is fodder deficiency (Requirement 53778.735

and availability 11682 Ton.)

To minimize the large and expanding gap between feed and fodder resource

availability and demand there is need for

Increase in area under fodder crops

Increase in productivity of fodder crops

Development of pastures

And reduction in large number of livestock production through replacement by

few but productive animals

Table 2.9 Agriculture implements

Farm Mechanization and Seed Banks:

As discussed earlier 18.28 % land holdings belong to small and marginal

farmers. The cultivation of 51.34% of total cultivated area so owning of big farm

implements by individual farmers is not economical so SHG would be promoted to

S.No Implements Nos.

1 Tractor 26

2 Sprayers-manual/ power 22

3 Cultivators/Harrows 21

4 Seed drill 0

5 Any Other 26

buy farm implements and rent to farmer. The concept of fodder and Seed bank will

be promoted on institutional basis in the project so that resource poor people could

be facilitated and ensured timely and locally available seed and fodder material as

per their need.

Table 2.10 NREGA Status No. of Card Holder, activities taken so far, employment status.

S. no.

Name of village Total No .of job

cards

Employment Status

Activity taken up so far

1 Aala 30 3990 Gravel Road,

Tradditational water bodies,

forest/pasture enclosures etc.

2 Jodha 55 7315

3 Chatangarh 195 25935

4 Kharia(jethavi) 96 12768

5 Moolia 27 3591

Table 2.11 Migration Details

Name of village

No. of persons migrat

ing

No. of days per year of

migration

Major reason(s)

for migrating

Distance of destination

of migration from the village

(km)

Occupation during

migration

Income from such

occupation (Rs. in

lakh)

Aala 28 180

Employment & Business

150-2000 Employment & Business

0.30 0.30 0.30 0.30

Jodha 20 180

Chatangarh 18 180

Kharia (jethavi)

25 180

Moolia 29 180

The migration can be checked by creation of employment opportunities,

enhancing farm level economy, increased the income of the people engaged in

animal husbandry by dairy, poultry, proper marketing and value addition to the

produce (As discussed earlier) and diversification in livelihoods. Well planned animal

husbandry activities and dairying is envisaged to be taken as main on farm income

generating activity with convergence of other Departmental schemes. A scientific

and hyeigenic proof milk collection unit and milk storage unit (chilling Plant) is

envisaged to be installed on SHG concept. The marketing linkages and MOU with

Governmental as well as non- Government sector dairying units in Jodhpur will be

ensured with intervention of District administration and allied Departments/ public

sector units.

The existing livelihoods of project Villages are given below

Table 2.12 (a) Major activities (On Farm)

Name of activity No. of

House holds Average annual income

/per House hold (in lac)

cultivators 135 0.55 lac Dairying 91 0.36 lac Poultry - - Piggery - - Landless Agri. Labourers

23 0.30 lac

Table 2.12(b) Major activities (Off Farm)

Table 2.12(b) Major activities (Off Farm)

Name of activity

Households/individuals Average annual income from

the Artisans - - Carpenter 63 3.12 Blacksmith 6 0.7 Leather Craft - - Porter 14 0.6 Mason 11 0.7

Others specify (Cycle

Repair ,STD,Craft

etc)

- -

The efforts for increase in income through off farm activities will be made

under livelihood component through assistance to SHG or individuals. Some home

based activities specialy for women are being discussed in the meetings of SHG, the

same will be supported through revolving funds and loan from the banks against the

savings/ credits of concerned groups.

Table 2.13(a) Status of Existing SHG S.No Name

of SHG

Members Activity involved

Monthly income

Fund avai.

Assistance available

Source of assistance

Training receive

1 SHG group 1

10 social activities like saving,edu., etc.

1,000 - Bank Loan Z.P.Jaisalmer Yes

2 SHG group 2

10 social activities like saving


3 SHG group 3



4 SHG group 4



5 SHG group 5



6 SHG group 6



7 SHG group 7



8 SHG group 8



9 SHG group 9



The table indicates existences of number of groups in the area also need to be strengthened

through trainings and financial assistance

II. Technical Features Table 2.14 Ground Water

S.No Source No. Funct ional

depth(m) Dry

Area irrigat

ed

Water availability(

days)

1 Dug wells 0 0 0 0 0

2 Shallow tube wells

0 0 0 0 0

3 Pumping sets

0 0 0 0 0

4 Deep Tube Wells

22 145 0 45 365 days

Total 22 0 45

Table 2.15 Availability of drinking water

S.No

Name of the village

Drinking

water requirement

Ltrs/day

Present availability of

drinking water

Ltrs/day

No. of drinking water sources availab

le

No. functio

nal

No. requir

es repair

s

No. defunc

t

1 Aala 1197 1065 3 3

2 Jodha 1503 1495 3 3 3 Chatangarh 5679 5565 2 2 4 Kharia(jeth

avi) 4590 4498

2 2

5 Moolia 729 705 2 2

Table 2.16 Water Use efficiency

Name of major crop

Area (Hectare)

through water saving

devices(Drip/ Sprinklers)

through water

conserving agronomic practices #

Any other (pl.

specify) Total

Mustard 25 0 --- --- Zeera 20 0 Guar 0 233 Moong 0 387 Bajra 0 930

� The tables above indicate need for judicious use of available Water.

� Encouraging optimum use of water through installation of sprinklers/ drips on every

operational wells and other irrigation source.

Table 2.17 Slope details.

S.No. Slope percentage Area in hectares

1 0 to 3% 3500 2 3 to 8% 1500 3 8 to 25% 4 > 25%

As most of the area has slope less than 3%, construction of contour bunds can solve the

problem of water erosion in agriculture fields and protect washing of top soil and

manures/fertilisers. The area having less than 2% slope can be improved by adopting scientific

tillage practices, agronomical practices and vegetative barriers.

The arable lands having slope more than 1% to be treated by constructing earthen bunds,

contour/ field bunding fortified with vegetative hedges of perennial grasses and locally suited agro

forestry plants.

Table 2.18 Soil details

S. No.

Major Soil Classes Area in

hectares

A Soil Depth

1 Sandy Loam 5000 2 Loam --- B Soil Depth :

1 0.00 to 7.50 5000 2 7.50 to 45.00 --- 3 > 45.00 --- C Soil fertility Status

Kg/ha Recomm.

N 50-70 80-90 P 20-30 40-50 K 10-15 20-30

Micronutrients 10-500

ppm 100-500

The analysis of table shows the need to improve and maintain soil fertility. Soil health card

to every farmer every crop season will be provided, which will include the recommendation for

Application of micro nutrient and fertilizers as per the crops those would be taken on the field.

Table 2.19 Erosion details

Cause Type of erosion Area

affected (ha)

Run off(mm/

year)

Average soil loss (Tonnes/

ha/ year)

Water erosion

a Sheet 3500

b Rill 550 c Gully 0

Sub-Total 4050

Wind erosion 950

Total for project 5000 18 - 20

The need is:

• To check land degradation

• To reduce excessive biotic pressure by containing the number and controlling population of

livestock

• To check cultivation on sloping lands without adequate precautions of soil and water

conservation measures

• To discourage cultivation along susceptible nallah beds

• To check Faulty agriculture techniques

• To check Uncontrolled grazing and developed cattle tracks

• To check Deforestation of steep slopes

• To check erosive velocity of runoff, store Runoff, to arrest silt carried by runoff and to recharge

ground Water. Structures life Earthen check dams, Earthen embankment (Nadi) and Khadins

would be taken up.

---------------------------------------*****-----------------------------------

CHAPTER - III

Proposed Development Plan

A) Preparatory phase activities, Capacity Building Trainings and EPA

The IEC activities like Group meetings, door to door campaign, slogans and wall writings etc.

are carried out in all the habitations. A series of meetings were conducted with GP members,

community and discussed about the implementation of IWMP programme. The PRA exercises also

conducted in each and every habitation involving all the stake holders. User groups are also

formed to ensure beneficiaries effective and active participation since from beginning, planning

and in execution so that the can use them on sustained basis and can maintain even after the

completion of project.

Grama Sabhas were conducted for approval of entry point activities, for selecting the

watershed committee and approval of DPR.

S. No

Name of the Gram Panchayat

Date on which Grama Sabha approved EPA

1 Chatangarh

27.11.12

2 Berisiala 03.12.12 3 Adbaala

Details of Entry Point Activities under taken:

S.

N.

Names of

village

Amount

earmarke

d

for EPA

Entry

Point

Activities

planned

Estimate

d cost

Expenditure

incurred

Balance

Expected

outcome

Actual

outcome

1

Aala

6.00 12 6.00 3.75 2.25

En

sure

d d

rin

kin

g w

ate

r fa

cilit

y a

nd

lig

htin

g

for

com

mu

nity

En

sure

d d

rin

kin

g w

ate

r fa

cilit

y a

nd

lig

htin

g

for

com

mu

nity

2

Jodha 6.00 12 6.00 3.75 2.25

3 Chatangarh

9.00 18 9.00 5.625 3.375

4 Kharia(jethavi)

6.00 12 6.00 3.75 2.25

5

Moolia 3.00 6 3.00 1.875 1.125

The PRA exercise was carried out in all the villages on the dates shown below:

S. No

Name of the village/Habitation

Date on which PRA conducted

1 Aala 11.09.2012 2 Jodha 09.09.2012 3 Chatangarh 12.09.2012 4 Kharia(jethavi) 12.09.2012 5 Moolia 12.09.2012

Transact walk were carried out involving the community for Social mapping, Resource

mapping. Detailed discussions and deliberations with all the primary stakeholders were carried

out.

Socio-economic survey was carried out for six month period covering all the households and

primary data on demography, Land holdings, Employment status, Community activities etc. was

collected as mentioned in chapter 2.

State Remote Sensing Application Center jodhpur was assigned the work of preparing

various thematic layers using Cartosat-1 and LISS-3 imageries for Creation, development and

management of geo-spatial database depicting present conditions of land (terrain), water and

vegetation with respect to watershed under different ownerships at village level.

CAPACITY BUILDING Table- List of approved Training Institutes@ for Capacity Building in the

project area

1 2 3 4 5 6 7 8

S. No.

Name of Stakeholders

Name of the Training Institute

Full Address

with contact no., website &

e-mail

Name & Designatio

n of the Head of Institute

Type of Institute#

Area(s) of speciali-zation$

Accredita-tion details

1 PIAs igprs Jaipur JLN Marg Jaipur

Directoed IGPRS

State Level

State Level Rajasthan Gov.

2 WDTs Panchayat Trg Centre

Mandor Road Jodhpur

Prin. PTC Jodhpur

Jodhpur Level

Jodhpur Level Jodhpur Level

3 UGs Agri. Sci. Centre Jaisalmer

Mohangarh Jaisalmer

Scein. District & Panchayat Level

District & Panchayat Level

Rajasthan Gov.

4 SHGs Agri. Sci. Centre Jaisalmer

Mohangarh Jaisalmer

Scein. District & Panchayat Level

District & Panchayat Level

Rajasthan Gov.

5 WCs PTC Mandor Road Jodhpur

Mandor Road Jodhpur

Prin. PTC Jodhpur

Jodhpur Level

Jodhpur Level Rural dev Dep

6 GPs PTC Mandor Road Jodhpur

Mandor Road Jodhpur

Prin. PTC Jodhpur

Jodhpur Level

Jodhpur Level Rural dev Dep

7 Communit

y

Agri. Sci. Centre Jaisalmer

Mohangarh Jaisalmer

Scein. Panchayat Level

Panchayat Level

Rajasthan Gov.

8 PM/SLNA igprs Jaipur JLN Marg Jaipur

Directoed IGPRS

State Level

State Level Rajasthan Gov.

lkj.kh %& i

fj;kstuk {ks= e

sa {kerk l

ao/kZu l

aca/kh

xfrfof/k;kW ¼HkkSfrd ,

oa foRr

h;½ ifj;

kstuk y

kxr

dk 4

izfr'

kr

1 2

3 5

6 7

Ø-

la-

ifj;

kstuk

esa lgHkkx

h

O;fDr;

ksa dh

la[;

k

ifj;

kstuk v

of/k

esa izf'kf{kr fd;s

tkus o

kys

O;fDr;

ksa dh la[;

k ifj;

kstuk v

of/k

esa vk;ksft

r izf'k{k.kksa dh la[;

k ifj;

kstuk v

of/k

esa izf'kf{kr fd;s

tkus o

kys O;fDr

fnol

ksa dh la[;

k

izFke

o"kZ

f}rh;

o"kZ

r`rh;

o"kZ

prqF

kZ o"kZ

iape

o"kZ

dqy

izFke

o"kZ

f}rh;

o"kZ

r`rh;

o"kZ

prqF

kZ o"kZ

iape

o"kZ

dqy

izFke

o"kZ

f}rh;

o"kZ

r`rh;

o"kZ

prqF

kZ o"kZ

iape

o"kZ

dqy

1 ih-vkbZ-,-

6 6

6 6

18

3 3

2

8

9 9

15

33

2 MCY;w-Mh-

Vh-

4 4

4 4

12

5 5

5

15

15

10

20

45

3 miHkksD

Rkk

lewg

30

0 60

15

0 90

30

0 4

2 2

8 72

0 15

00

540

2760

4 Lo

;a lgk;r

k lewg

240

48

120

74

242

4 3

4

11

57

6 10

80

160

1816

5 tyxzg.

k lfefr

24

12

12

8

32

4

3 4

11

96

72

96

264

6 xzke

iapk;r

22

12

20

8

40

4

5 8

17

48

100

64

232

7 leqn

k;

290

58

145

78

276

5 5

5

15

29

0 72

5 39

0

14

05

8 'kSf{kf.

kd

Hkze.k

¼vUrZjkT;

½

100

0 10

0 50

15

0 0

1 1

2 0

700

700

1400

9 'kSf{kf.

kd

Hkze.k

¼jkT;

dsvUnj½

100

0 10

0 0

100

0 1

0

1

0 10

00

0

10

00

10

ifj;

ktuk

izcU/kd

@

,l-,y-

,u-,-

5 5

5 5

15

2 3

2

7

30

45

30

105

11

dqy

HkkSfrd

1081

20

0 55

2 29

1

21

24

31

31

33

95

1784

52

41

2015

90

60

12

dqy

foRr

h;

¼yk[kks

es½

30

.00

6

.00

1

5.0

0

9.0

0

30

.00

6

.00

1

5.0

0

9.0

0

30

.00

6

.00

1

5.0

0

9.0

0

30

.00

Tab

le-,

Ed

ucati

on

& C

om

mu

nic

ati

on

(IEC

) a

cti

vit

ies in

th

e p

ro

ject

area (

1%

of

tota

l P

ro

ject

co

st.

)

1

2

3

4

5

6

S.

No.

Activity

Executing

agency

Allo

catio

n ou

t of

1%

of to

tal

Pro

ject

co

st

Allo

catio

n in

lacs

Expecte

d

Outc

om

e

(may

quantify

,

where

ver

possib

le)

I year

II y

ear

III

year

VI

year

V

year

Tota

l

1 ekWMy #

QVkWi

okVj

gkjosZfVx

LVªD

plZ

¼iapk;r

lfefr,

jktho x

kW/kh lsok d

sUnz

;k v

U; i

apk;r

lfefr Lrj

h; u

tnhdh

ljd

kjh Hko

u ½A

0-20

0

.45

0.7

5 0

.30

1.5

0

2 tyxzg.

k {ks= x

frfof/k;kas d

ks n’

kkZrk gqv

k P

OP

/ C

LA

Y /

WO

OD

/ P

LA

ST

IC ls c

uk

gqvk ekWMyA

0-10

0.2

25

0.3

75

0.1 5

0.7

5

3 MhLiy

s cksMZs@

IysxDl

h cksMZ@

4 okWy isfUVax&tyxzg.

k xfrfof/k;ksa] y{;

ks o

izkfIr

vkfn

dks n’

kkZrh gqb

Z

0

-25

0.5

6 0

.93

0.3

7

1

.87

5 tyxzg.

k fodkl

laca/kh

eqfnzr

iEiy

sVl@

fyQ y

sVl@

pkVZ@

iksLVj

@

vkfn

A

6 Ukkjk y

s[ku

7 lQyrk

dh

dgkuh;ksa

dh

ohfM;ksaxzkQ

h@QksVksxzkQ

h@ y?kqfQ

Ye ,o

a

0

-15

0.3

3 0

.56

0.2

2

1

.12

5

d`"kd

ks ls l

k{kjkrdkj @

okrkZ

8 fucU/k

o okn&

fookn

izfr;

ksfxrk

9 jsfM;ksa@

nwjn’

kZu i

j okrkZ o

foKkiu

10

lkaLd`frd

R;kSgkj

@

esys

vkfn

ds

vol

j ij

iznZ’

kuh

0-10

0.2

2 0

.37

0.1

5

0

.75

11

uqDdM+ u

kVd

12

dVi

qryh izn

’kZu

13

jkf= x

ks"Bh

0-20

0.4

5 0

.75

0.3

0

1

.5

14

Hkw laj{k.k lIrkg

15

psru

k jSy

h

16

tyxzg.

k fodkl

dk

lans’

k nsu

s okys

lkaLd`frd d

k;ZØe

17

d`"kd

fno

l d

k vk;kst

u ,o

a {ks= H

kze.k

fnol

dk vk;kst

u bR;kfn

18

dqy

1-00

2.25

3.

75

1.5

7.5

State Remote Sensing Application Centre/WAPCOS/PDCOR or other agency was

assigned the work of preparing various thematic layers using Cartosat-1 and LISS-3

imageries for Creation, development and management of geo-spatial database depicting

present conditions of land (terrain), water and vegetation with respect to watershed under

different ownerships at village level

Various thematic layers provided by SRSAC/ WAPCOS/PDCOR are :

• Delineation of Macro/Micro watershed boundaries. • Digitised Khasara maps of the villages falling in project area. • Network of Drainage lines, existing water bodies, falling in the project area. • Base maps (transport network, village/boundaries, and settlements). • Land Use / Land cover map. • Contours at 1 meter interval, slope map ( in delineated watershed projects)

Based on GIS thematic layers, Field visits , PRA and analysis of benchmark data (as

discussed in chapter 2) final Treatment plan on revenue map for implementation has

been framed. Thus each intervention identified has been marked on revenue map

(map enclosed in DPR as annexure------).The GIS based intervention map, PRA

based intervention map are annexed as ------.

B)Livelihood Action Plan (LAP):

An awareness programme has been undertaken at Gram Sabha for communication &

sensitization of the target beneficiaries. Livelihood Action Plan is a pre requisite for availing

the funds under the livelihood component. LAP has been prepared by the PIA in consultation

with WDT, WC & the members of SHG,SC/ST, women, landless/ assetless households.

Details of funds available & their utilisation is as under :

(i) Total project cost Rs 750 Lacs.

(ii) Funds available under livelihood component is 9% of total project cost= Rs.67.50

Lacs.

(a) Seed money for SHGs as revolving fund = Rs. 40.50 Lacs.

(minimum 60% of livelihood component)

- - No. Of SHG to be formed 22 Nos.

--- No of persons (members) in SHGs 184 Nos.

(b) Seed money for enterprising individuals = Rs. 6.75 Lacs

(maximum 10% of livelihood component)

-- No of persons identified as enterprising individuals 13 Nos.

S.

Item Numbers

Revolving fund/

Seed money

% of

LAP

1 SHG

a Existing 6 40.50 60

b New 38

Sub Total 44

2 Enterprising individuals 41 6.75 10

3

Enterprising

SHG/Federations of

SHG

32 20.25 30

Total 117 67.50 100

Proposed Activities (On Farm)*

Name of activity* No of SHGs Revolving fund

Fisheries 0 0

Dairying 2 0.50

Poultry 2 0.50

Piggery 0 0

Goatry 2 0.50

Bee keeping 8 2.00

Sericulture 0 0

Nursery 0 0

Maize dehusker 6 1.50

Dal mill 0 0

Oil mill 0 0

Others (specify) 16 4.00

Proposed Major activities (Off Farm)**

Name of activity* No of SHGs Revolving fund

Blacksmith 0

Leather Craft 9 2.00

Porter 6 1.5

Mason 0 0

Eco tourism 6 2.00

Agro processing 0 0

Blacksmith 0 0

Candle making 0 0

Dona Pattal 0 0

Sewing / Knitting 0 0

Tea Stall 0 0

General Store 0 0

Mechanic / Misc. shop 0

Others (specify) 12 3.00

Total

(c) Funds for Enterprising SHG/Federations of SHG

(Maximum 30 % of livelihood activities)= Rs.20.25 Lacs

The funding for major livelihood activities will enable the enterprising SHGs/SHG

federation to avail a composite loan for undertaking major livelihood activities or to

upscale activities as recommended by the WC & approved by WCDC in consultation

with line departments.

Details of enterprising SHG/federation is given below :

S.No. Name of SHG/

SHG federation Project Name

Project Cost in

lacs

Grant in aid 50%

of project cost or 2

lacs whichever is

less

Bank loan

1 6 Ms;jh] eaMh]QSMjs”ku

lacf/kr vU; dk;Z

14.30 7.15 7.15

2 14 Lo;a lgk;rk lacf/kr

xfrfof/k;ks ds dk;Z

10.00 5..00 2.5

Total 24.30 12.15 9.75

* Details of project activities can be prepared in coming years after formation of SHG

federation or as the case may be.

C) Production Plan:

An awareness programme has been undertaken at Gram Sabha for communication

& sensitization of the target beneficiaries. Production System & micro enterprises

Action Plan is pre-requisite for availing the funds under the Production System &

micro enterprises component. Production plan has been prepared by the PIA in

consultation with WDT, WC & the members of Users Group. Details of funds

available & their utilisation is as under :

(iii) Total project cost Rs.750 acs.

(iv) Funds available under Production System & Micro enterprises component

is 10% of total project cost = Rs. 75 Lacs.

Proposed Activities for production system & Micro enterprises

Name of activity* No. of house

holds Cost of activity

WDF

A Production System

1 Fisheries 0 0 0 2 Dairying 6 2.5 0.80 3 Poultry 6 1.5 0.30 4 Piggery 0 0 0 5 Goatry 30 6 1.25 6 Bee keeping 0 0 0 7 Sericulture 0 0 0 8 Bio fuel , Medicinal plantation 0 0 0 B Others 0 0 0

1 Crop Demontration

a Integrated Nutrient Management 820 8 2 b Integrated PestManagement 820 3.5 1.00 c Distribution of seed / Mini kit of HYV

825 3.5

1.00

2 Introduction of Innovative Agril Activities 15 1.25 0.55

3 Distribution of Seed cum ferti. drill 5 1.25 0.25

4 Distribution of other Agricultural & plant protection equipment

8 2 0.20

5 Fodder production 250 2.5 0.75

6 Agro forestry 12 6 1.00

7 Agro Horticulture 4 1 0.20

8 Floriculture 0 0 0

9 Vegetable cultivation 5 1 0.25

10 Organic farming (Green Manuaring, Vermicompost, Nadep Compost)

20 2 0.40

11 Green House 0 0 0

12 Shed net 0 0 0

13 Nursery 3 0.5 0.15

Others (specify)

Total

C Microenterprises 1 Agro processing 2 0.5 0.10

2 Value Addition 0 0 0

3 Fruit preservation ( Chatni, Achar, Murabba, Jam, Jelly, Etc.)

2 0.5 0.10

4 Flour Mill 5 1 0.25

5 Dal mill 4 1 0.20

6 Oil mill 2 0.5 0.10

7 Maize dehusker 0 0 0 8 Para Vetnery services

a AI 432 3 0.60

b Castration 40 2 0.40

c Demo. Urea Molasis 115 3.5 0.70

9 Manger 230 16 1.25

10 Animal Shed 12 3 0.30

Others 10 2.5 0.50

Awareness Programme

-Slogan Wall Painting,

Scientific Animal Husbandry Practices ; Seminars / Debates / Pamphlet distribution/ Stickers/ Chetana Rally

Broadcasting / Telecasting Film Show

Visit- intra/ inter/ out of State/ Abroad

Fortnightly Meetings with Livestock keeper to discuss and decide to be covered.

Creation Of Disease Free Zone: Livestock’s health c overage

Establishment of Pashudhan Seva Kendra (PSK) (Convergence with peer department)

Deworming to reduce worm load and enhance disease resistance. (Convergence wipeer department)

Distribution of mineral mixture. (Convergence with peer department)

Free of Cost Vaccination in IWMP area Livestock for H.S., B.Q., F.M.D., PPR, ETV and Sheep Pox.

Ensure Hygenic measures to check Zonosis.(DAH/ IWMP)

Construction of Ani mal Sheds with Manger and Portable Manger With acce ssories

Provision of Cattle Water Troughs.

Infertility Management: To ensure Livestock’s Produ ctivity

Expansion of AI Coverage/ reduction in no.of infertile females.

PCPD+ COMBAT INFERTILITY+ CAMPS SC COMPONENT

Breed Improvment: To ensure Livestock’s Productivity enhancement

A.I. (Convergence with peer department)

Incentive based Mass Castration at Door Step of Scrub Bulls to Check ND Recycling.

Registration of bulls (Convergence with peer department)

Bull / Buck Distribution for NSShould Be Distributed For 3yrs 6 (3 In Each Iwmp Area, Where Ever A.I. Facility Is Not Available Round’s O Clock. On 100% Subsid

Financial Incentive to the Inseminator for Calf Borns.

Convergence with peer Department/DAH/Agriculture/ATMA/ Board/ Trust/ Goseva

An Assistance to control Malnutrition: Protein Supplementation

Feed & fodder production enhancement.

Fortnightly Meetings with Livestock keeper to discuss and decide all breedable females

Creation Of Disease Free Zone: Livestock’s health c overage


Deworming to reduce worm load and enhance disease resistance. (Convergence wi

Distribution of mineral mixture. (Convergence with peer department)

Free of Cost Vaccination in IWMP area Livestock for H.S., B.Q., F.M.D., PPR, ETV and

Ensure Hygenic measures to check Zonosis.(DAH/ IWMP)

mal Sheds with Manger and Portable Manger With acce ssories

Provision of Cattle Water Troughs.

Infertility Management: To ensure Livestock’s Produ ctivity

Expansion of AI Coverage/ reduction in no.of infertile females.

PCPD+ COMBAT INFERTILITY+ CAMPS INFERTILITY RLDB+ CAMPS INFERTILITY

Breed Improvment: To ensure Livestock’s Productivity enhancement

A.I. (Convergence with peer department)


bulls (Convergence with peer department)

Bull / Buck Distribution for NS-.Gir, Murrah And Sirohi /Jamunapari Breed Bulls/ Bucks Should Be Distributed For 3yrs 6 (3 In Each Iwmp Area, Where Ever A.I. Facility Is Not Available Round’s O Clock. On 100% Subsidized Rate To WC.

Financial Incentive to the Inseminator for Calf Borns.


An Assistance to control Malnutrition: Protein Supplementation

Feed & fodder production enhancement.

all breedable females


Deworming to reduce worm load and enhance disease resistance. (Convergence with

Free of Cost Vaccination in IWMP area Livestock for H.S., B.Q., F.M.D., PPR, ETV and

mal Sheds with Manger and Portable Manger With acce ssories

INFERTILITY RLDB+ CAMPS INFERTILITY


.Gir, Murrah And Sirohi /Jamunapari Breed Bulls/ Bucks Should Be Distributed For 3yrs 6 (3 In Each Iwmp Area, Where Ever A.I. Facility Is Not


Activity Unit Qty.Unit

cost

Total

cost

Labour

Component

Material

componen

t

Cost from

Project

Fund

Beneficiary

Contribution

(A) Preparatory phase activities capacity building training & EPA

Admn. 10% 0 0.00 0.00 0.00 75.00 0.00 0.00

Monitoring 1% 0 0.00 0.00 0.00 7.50 0.00 0.00

Evaluation 1% 0 0.00 0.00 0.00 7.50 0.00 0.00

EPA 4% 0 0.00 0.00 0.00 30.00 0.00 0.00

I&CB 5% 0 0.00 0.00 0.00 37.50 0.00 0.00

DPR 1% 0 0.00 0.00 0.00 7.50 0.00 0.00

Total (A) 0.00 0.00 165.00 0.00 0.00

(B) Natural resource management (56%)

Conservation measures for arable land (private land)

Field Bunding ha 323 0.34 109.82 109.82 0.00 109.82 8.53

Earthen Structure 1 No. 28 1.20 33.60 33.60 0.00 33.60 2.61



Tanka 1 No. 45 0.80 36.00 21.60 14.40 36.00 3.26

Tanka 2 No. 64 0.70 44.80 26.88 17.92 44.80 3.41

Khadin No. 5 Site wise 25.00 15.00 10.00 25.00 3.64

Conservation measures for non arable land 0.00

Pasture Development ha 0 0.00 0.00 0.00 0.00 0.00 0.00

V-ditch ha 174 0.02 3.34 3.34 0.00 3.34 0.00

Water Harvesting

StructureNo. 8 3.00 24.00 14.40 9.60 24.00 0.00

Afforestation ha 43 1.60 68.80 20.64 48.16 68.80 0.00

Tanka 3 No. 14 1.60 22.40 13.44 8.96 22.40 2.00

Draunage line treatment 0.00

MMS, Gaboin No. 0 0.00 0.00 0.00 0.00 0.00 0.00

LSCD No. 0 0.00 0.00 0.00 0.00 0.00 0.00

WHS No. 0 0.00 0.00 0.00 0.00 0.00 0.00

Gully Plugs (ECD) No. 0 0.00 0.00 0.00 0.00 0.00 0.00

Ground water structure No. 0 0.00 0.00 0.00 0.00 0.00 0.00

Total (B) 420.01 310.97 109.03 420.01 28.88

(C) Production system and micro enterprise (10%)

Production measures for arable land

Arid Horticulture ha 29 0.30 8.70 2.70 6.00 8.70 3.98

Sprinklers & Drip irrigation ha 48 0.30 14.40 0.00 14.40 14.40 1.05

Vegetables No. 1312 0.01 6.56 0.00 6.56 6.56 0.91

Medicinal plants No. 44 0.01 0.22 0.07 0.15 0.22 0.05

Vermi compost No. 32 0.10 3.20 0.96 2.24 3.20 0.53

Crop Demonstration No. 1968 0.02 29.52 8.86 20.66 29.52 3.83

Micro Enterprise 0.00

Dairy No. 16 0.25 4.00 0.00 4.00 4.00 1.60

Poultry No. 8 0.25 1.80 0.00 1.80 1.80 0.00

Animal camp/Breed improovementNo. 68 0.05 3.60 0.00 3.60 3.60 0.16

Local Artisans/craft No. 6 0.25 1.50 0.00 1.50 1.50 0.50

Food Processing No. 6 0.25 1.50 0.00 1.50 1.50 0.20

Total (C) 75.00 12.58 62.42 75.00 12.80

D.Livelihood Activities (9%)Revolving Fund to SHG (60 % minimum of 9% amount) 162 0.25 40.50 0.00 40.50 40.50 0.00

Revolving Fund to enterprising individual (10 % maximum of 9% amount)

27 0.25 6.75 0.00 6.75 6.75 0.00

Grant in aid to Federation of SHG individual (30 % maximum of 9% amount)

20 1.00 20.25 0.00 20.25 20.25 0.00

Total (D) 0.00 67.50 0.00 67.50 67.50 0.00

0.00 22.50 0.00 22.50 22.50 0.00

Total (E) 0 0.00 22.50 0.00 22.50 22.50 0.00

Grand Total 750.00 323.55 426.45 585.01 41.68

CHAPTER-IV Activity wise Total Abstract of costIMWP Jaisalmer Panchayat samiti sam Project no. 47/2011-12

(E) Consolidation (3%)

Ph

yF

inP

hy

Fin

Ph

yF

inP

hy

Fin

Ph

yF

inP

hy

Fin

Ph

yF

in

Ad

mn

.0

01

0%

75

.00

7.5

07

.50

18

.75

18

.75

11

.25

11

.25

07

5.0

0

Mo

nit

ori

ng

00

1%

7.5

00

.75

0.7

51

.88

1.8

81

.13

1.1

30

7.5

0

Ev

alu

ati

on

00

1%

7.5

00

.75

0.7

51

.88

1.8

81

.13

1.1

30

7.5

0

EP

A0

04

%3

0.0

03

.00

3.0

07

.50

7.5

04

.50

4.5

00

30

.00

I &

CB

00

5%

37

.50

3.7

53

.75

9.3

89

.38

5.6

35

.63

03

7.5

0

DP

R0

01

%7

.50

0.7

50

.75

1.8

81

.88

1.1

31

.13

07

.50

To

tal

(A)

16

5.0

01

6.5

01

6.5

04

1.2

54

1.2

52

4.7

52

4.7

50

16

5.0

0

Fie

ld B

un

din

gh

a3

23

0.3

41

09

.82

32

10

.98

32

10

.98

81

27

.46

81

27

.46

48

16

.47

48

16

.47

32

31

09

.82

Ea

rth

en

Str

uct

ure

1N

o.

28

1.2

03

3.6

03

3.3

63

3.3

67

8.4

07

8.4

04

5.0

44

5.0

42

83

3.6

0

Ea

rth

en

Str

uct

ure

2N

o.

15

1.7

52

6.2

52

2.6

32

2.6

34

6.5

64

6.5

62

3.9

42

3.9

41

52

6.2

5

Ea

rth

en

Str

uct

ure

3N

o.

13

2.0

02

6.0

01

2.6

01

2.6

03

6.5

03

6.5

02

3.9

02

3.9

01

32

6.0

0

Ta

nk

a 1

No

.4

50

.80

36

.00

53

.60

53

.60

11

9.0

01

19

.00

75

.40

75

.40

45

36

.00

Ta

nk

a 2

No

.6

40

.70

44

.80

64

.48

64

.48

16

11

.20

16

11

.20

10

6.7

21

06

.72

64

44

.80

Kh

ad

inN

o.

5S

ite

wis

e2

5.0

00

.55

.00

15

.00

15

.00

15

.00

15

.00

10

.00

52

5.0

0

Co

nse

rva

tio

n m

ea

sure

s fo

r n

on

ara

ble

la

nd

Pa

stu

re D

ev

elo

pm

en

th

a0

0.0

00

.00

00

.00

00

.00

00

.00

00

.00

00

.00

00

.00

00

.00

V-d

itch

ha

17

40

.02

3.3

41

70

.33

17

0.3

34

40

.84

44

0.8

42

60

.50

26

0.5

01

74

3.3

4

Wa

ter

Ha

rve

stin

g S

tru

ctu

reN

o.

83

.00

24

.00

12

.40

12

.40

26

.00

26

.00

13

.60

13

.60

82

4.0

0

Aff

ore

sta

tio

nh

a4

31

.60

68

.80

46

.88

46

.88

11

17

.20

11

17

.20

61

0.3

26

10

.32

43

68

.80

Ta

nk

a 3

No

.1

41

.60

22

.40

12

.24

12

.24

45

.60

45

.60

23

.36

23

.36

14

22

.40

Dra

ina

ge

lin

e t

rea

tme

nt

00

.00

MM

S,

Ga

bin

No

.0

0.0

00

.00

00

.00

00

.00

00

.00

00

.00

00

.00

LSC

DN

o.

00

.00

0.0

00

0.0

00

0.0

00

0.0

00

0.0

00

0.0

0

WH

SN

o.

00

.00

0.0

00

0.0

00

0.0

00

0.0

00

0.0

00

0.0

0

Gu

lly

Plu

gs

(EC

D)

No

.0

0.0

00

.00

00

.00

00

.00

00

.00

00

.00

00

.00

Gro

un

d w

ate

r st

ruct

ure

No

.0

0.0

00

.00

00

.00

00

.00

00

.00

00

.00

00

.00

To

tal

(B)

42

0.0

04

4.5

01

44

.50

11

83

10

3.7

53

18

31

03

.75

31

10

64

.25

21

10

59

.25

27

32

42

0.0

0

Ari

d H

ort

icu

ltu

reh

a2

90

.30

8.7

03

0.8

73

0.8

77

2.1

87

2.1

84

1.3

14

1.3

12

98

.70

Sp

rin

kle

rs &

Dri

p i

rrig

ati

on

ha

48

0.3

01

4.4

05

1.4

45

1.4

41

23

.60

12

3.6

07

2.1

67

2.1

64

81

4.4

0

Ve

ge

tab

les

No

.1

31

20

.01

6.5

61

31

0.6

61

31

0.6

63

28

1.6

43

28

1.6

41

97

0.9

81

97

0.9

81

31

26

.56

Me

dic

ina

l p

lan

tsN

o.

44

0.0

10

.22

40

.02

40

.02

11

0.0

61

10

.06

70

.03

70

.03

44

0.2

2

Ve

rmi

com

po

stN

o.

32

0.1

03

.20

30

.32

30

.32

80

.80

80

.80

50

.48

50

.48

32

3.2

0

Cro

p D

em

on

stra

tio

nN

o.

19

68

0.0

22

9.5

21

97

2.9

51

97

2.9

54

92

7.3

84

92

7.3

82

95

4.4

32

95

4.4

31

96

82

9.5

2

Mic

ro E

nte

rpri

se

Da

iry

No

.1

60

.25

4.0

00

.40

.40

1.0

00

1.0

00

0.6

00

0.6

00

4.0

0

Po

ult

ryN

o.

80

.25

1.8

00

.18

0.1

80

0.4

50

0.4

50

0.2

70

0.2

70

1.8

0

An

ima

l ca

mp

/Bre

ed

im

pro

ov

em

en

tN

o.

68

0.0

53

.60

0.3

60

.36

00

.90

00

.90

00

.54

00

.54

03

.60

Loca

l A

rtis

an

s/cr

aft

No

.6

0.2

51

.50

0.1

50

.15

00

.38

00

.38

00

.23

00

.23

01

.50

Fo

od

Pro

cess

ing

No

.6

0.2

51

.50

0.1

50

.15

00

.38

00

.38

00

.23

00

.23

01

.50

To

tal

(C)

75

.00

34

37

.50

34

37

.50

85

81

8.7

58

58

18

.75

51

51

1.2

55

15

11

.25

34

33

75

.00

D.L

ive

lih

oo

d A

ctiv

itie

s (9

%)

Rev

olvi

ng F

und

to S

HG

(60

% m

inim

um o

f 9%

am

ount

)1

62

0.2

54

0.5

00

4.0

50

.00

4.0

50

.00

10

.13

0.0

01

0.1

30

.00

6.0

80

.00

6.0

80

.00

40

.50

Rev

olvi

ng F

und

to e

nter

pris

ing

indi

vidu

al (

10 %

max

imum

of 9

% a

mou

nt)

27

0.2

56

.75

00

.68

0.0

00

.68

0.0

01

.69

0.0

01

.69

0.0

01

.01

0.0

01

.01

0.0

06

.75

Gra

nt in

aid

to F

eder

atio

n of

SH

G in

divi

dual

(30

% m

axim

um o

f 9%

am

ount

)2

01

.00

20

.25

02

.03

0.0

02

.03

0.0

05

.06

0.0

05

.06

0.0

03

.04

0.0

03

.04

0.0

02

0.2

5

To

tal

(D)

67

.50

06

.75

0.0

06

.75

0.0

01

6.8

80

.00

16

.88

0.0

01

0.1

30

.00

10

.13

0.0

06

7.5

0

(E)

Co

nso

lid

ati

on

(

3%

)0

22

.50

02

.25

2.2

50

5.6

30

5.6

30

3.3

80

3.3

80

22

.50

Gra

nd

To

tal

75

0.0

00

77

.50

34

37

7.5

01

04

11

86

.25

10

41

18

6.2

56

25

11

3.7

56

25

10

8.7

54

16

57

50

.00

AN

NU

AL

AC

TIO

N P

LAN

-(T

HR

OU

GH

PR

OJE

CT

FU

ND

)

(C)

Pro

du

ctio

n S

yst

em

an

d m

icro

en

terp

rise

(10

%)

(A)

Pre

pa

rato

ry p

ha

se a

ctiv

itie

s ca

pa

city

bu

ild

ing

tra

inin

gs

& E

PA

Pro

du

ctio

n m

ea

sure

s fo

r a

rab

le l

an

d

(B)

Na

tura

l re

sou

rce

ma

na

ge

me

nt

(56

%)

Co

nse

rva

tio

n m

ea

sure

s fo

r a

rab

le l

an

d(p

riv

ate

la

nd

)

5th

ye

ar

6th

ye

ar

To

tal

Act

ivit

yU

nit

Qty

.U

nit

Co

st

4th

ye

ar

To

tal

cost

1st

ye

ar

2n

d y

ea

r3

rd y

ea

r

Total

cost

Cost from

Project

Fund

Conver

gence

Fund

Beneficiary

Contribution


Admn. 10% 0 0.00 52.50 52.50 0.00 0.00

Monitoring 1% 0 0.00 5.25 5.25 0.00 0.00

Evaluation 1% 0 0.00 5.25 5.25 0.00 0.00

EPA 4% 0 0.00 21.00 21.00 0.00 0.00

I&CB 5% 0 0.00 26.25 26.25 0.00 0.00

DPR 1% 0 0.00 5.25 5.25 0.00 0.00

Total (A) 115.50 115.50 0.00 0.00



Field Bunding ha 224 0.34 76.16 76.16 0.00 2.69

Earthen Structure 1 No. 18 1.20 21.60 21.60 0.00 0.72



Tanka 1 No. 41 0.80 32.80 32.80 0.00 0.47

Tanka 2 No. 47 0.70 32.90 32.90 0.00 0.79

Khadin No. 3 Site wise 15.00 15.00 0.00 1.48

Conservation measures for non arable land 0

Pasture Development ha 0 0.00 0.00 0.00 0.00 0.00

V-ditch ha 158 0.02 3.03 3.03 0.00 0.00

Water Harvesting

StructureNo. 6 3.00 18.00 18.00 0.00 0.00

Afforestation ha 32 1.60 51.20 51.20 0.00 0.00

Tanka 3 No. 6 1.60 9.60 9.60 0.00 0.00

Draunage line treatment 0 0.00 0.00

MMS, Gaboin No. 0 0.00 0.00 0.00 0.00 0.00

LSCD No. 0 0.00 0.00 0.00 0.00 0.00

WHS No. 0 0.00 0.00 0.00 0.00 0.00

Gully Plugs (ECD) No. 0 0.00 0.00 0.00 0.00 0.00

Ground water structure No. 0 0.00 0.00 0.00 0.00 0.00

Total (B) 0 291.79 291.78 0.00 7.54

(C) Production system and micro enterprise (10%) 0

Production measures for arable land 0

Arid Horticulture ha 17 0.30 5.10 5.10 6.00 0.90

Sprinklers & Drip irrigation ha 29 0.30 8.70 8.70 2.00 0.30

Vegetables No. 910 0.01 4.55 4.55 0.00 0.11

Medicinal plants No. 35 0.01 0.18 0.18 0.00 0.04

Vermi compost No. 22 0.10 2.20 2.20 0.00 0.15

Crop Demonstration No. 1295 0.02 19.43 19.43 0.00 0.79

Micro Enterprise 0 0.00

Dairy No. 17 0.25 4.25 4.25 0.00 0.00

Poultry No. 7 0.25 1.75 1.75 0.00

Animal camp/Breed improovement No. 40 0.05 2.00 2.00 0.00 0.00

Local Artisans/craft No. 11 0.25 2.75 2.75 0.00 0.10

Food Processing No. 6 0.25 1.50 1.50 0.00 0.00

Total (C) 52.40 52.40 8.00 2.39

D.Livelihood Activities (9%)

Revolving Fund to SHG (60 % minimum of 9% amount) 114 0.25 28.35 28.35 0.00 0.00Revolving Fund to enterprising individual (10 % maximum of 9% amount) 19 0.25 4.73 4.73 0.00 0.00

Grant in aid to Federation of SHG individual (30 % maximum of 9% amount) 14 1.00 14.18 14.18 0.00 0.00

Total (D) 0 47.25 47.25 0.00 0.00

(E) Consolidation (3%) 0 15.75 15.75 0.00 0.00

Total (E) 0 0.00 15.75 15.75 0.00 0.00

Grand Total 0 522.68 522.68 8.00 9.93



Unit Qty.Unit

costActivity

GP:Chhatagad


Admn.

Monitoring

Evaluation

EPA

I&CB

DPR

Total (A)



Field Bunding

Earthen Structure 1

Earthen Structure 2

Earthen Structure 3

Tanka 1

Tanka 2

Khadin

Conservation measures for non arable land

Pasture Development

V-ditch

Water Harvesting

Structure

Afforestation

Tanka 3

Draunage line treatment

MMS, Gaboin

LSCD

WHS

Gully Plugs (ECD)

Ground water structure

Total (B)



Arid Horticulture

Sprinklers & Drip irrigation

Vegetables

Medicinal plants

Vermi compost

Crop Demonstration

Micro Enterprise

Dairy

Poultry

Animal camp/Breed improovement

Local Artisans/craft

Food Processing

Total (C)


Revolving Fund to SHG (60 % minimum of 9% amount)Revolving Fund to enterprising individual (10 % maximum of 9% amount)Grant in aid to Federation of SHG individual (30 % maximum of 9% amount)

Total (D)


Total (E)

Grand Total

Activity Total

cost

Cost from

Project

Fund

Conver

gence

Fund

Beneficiary

Contribution

10% 0 0.00 15.00 15.00 0.00 0.00

1% 0 0.00 1.50 1.50 0.00 0.00

1% 0 0.00 1.50 1.50 0.00 0.00

4% 0 0.00 6.00 6.00 0.00 0.00

5% 0 0.00 7.50 7.50 0.00 0.00

1% 0 0.00 1.50 1.50 0.00 0.00

33.00 33.00 0.00 0.00

ha 62 0.34 21.08 21.08 0.00 2.69

No. 5 1.20 6.00 6.00 0.00 0.72

No. 3 1.75 5.25 5.25 0.00 0.79

No. 2 2.00 4.00 4.00 0.00 0.60

No. 12 0.80 9.60 9.60 0.00 0.47

No. 14 0.70 9.80 9.80 0.00 0.79

No. 1 Site wise 5.00 5.00 0.00 1.48

0

ha 0 0.00 0.00 0.00 0.00 0.00

ha 36 0.02 0.69 0.69 0.00 0.00

No. 2 3.00 6.00 6.00 0.00 0.00

ha 9 1.60 14.40 14.40 0.00 0.00

No. 3 1.60 4.80 4.80 0.00 0.00

0 0.00 0.00

No. 0 0.00 0.00 0.00 0.00 0.00

No. 0 0.00 0.00 0.00 0.00 0.00

No. 0 0.00 0.00 0.00 0.00 0.00

No. 0 0.00 0.00 0.00 0.00 0.00

No. 0 0.00 0.00 0.00 0.00 0.00

0 86.62 86.62 0.00 7.54

0

0

ha 5 0.30 1.50 1.50 0.00 0.90

ha 8 0.30 2.40 2.40 0.00 0.30

No. 260 0.01 1.30 1.30 0.00 0.11

No. 10 0.01 0.05 0.05 0.00 0.04

No. 6 0.10 0.60 0.60 0.00 0.15

No. 370 0.02 5.55 5.55 0.00 0.79

0 0.00 0.00

No. 5 0.25 1.25 1.25 0.00 0.00

No. 2 0.25 0.50 0.50 0.00

No. 10 0.05 0.50 0.50 0.00 0.00

No. 3 0.25 0.75 0.75 0.00 0.10

No. 2 0.25 0.50 0.50 0.00 0.00

14.90 14.90 0.00 2.39

32 0.25 8.10 8.10 0.00 0.00

5 0.25 1.35 1.35 0.00 0.00

4 1.00 4.05 4.05 0.00 0.00

0 13.50 13.50 0.00 0.00

0 4.50 4.50 0.00 0.00

0 0.00 4.50 4.50 0.00 0.00

0 152.50 152.50 0.00 9.93



Unit Qty.Unit

cost

GP: Bersiyala


Admn.

Monitoring

Evaluation

EPA

I&CB

DPR

Total (A)



Field Bunding

Earthen Structure 1

Earthen Structure 2

Earthen Structure 3

Tanka 1

Tanka 2

Khadin

Conservation measures for non arable land

Pasture Development

V-ditch

Water Harvesting

Structure

Afforestation

Tanka 3

Draunage line treatment

MMS, Gaboin

LSCD

WHS

Gully Plugs (ECD)

Ground water structure

Total (B)



Arid Horticulture

Sprinklers & Drip irrigation

Vegetables

Medicinal plants

Vermi compost

Crop Demonstration

Micro Enterprise

Dairy

Poultry

Animal camp/Breed improovement

Local Artisans/craft

Food Processing

Total (C)


Revolving Fund to SHG (60 % minimum of 9% amount)Revolving Fund to enterprising individual (10 % maximum of 9% amount)Grant in aid to Federation of SHG individual (30 % maximum of 9% amount)

Total (D)


Total (E)

Grand Total

Activity Total

cost

Cost from

Project

Fund

Conver

gence

Fund

Beneficiary

Contribution

10% 0 0.00 7.50 7.50 0.00 0.00

1% 0 0.00 0.75 0.75 0.00 0.00

1% 0 0.00 0.75 0.75 0.00 0.00

4% 0 0.00 3.00 3.00 0.00 0.00

5% 0 0.00 3.75 3.75 0.00 0.00

1% 0 0.00 0.75 0.75 0.00 0.00

16.50 16.50 0.00 0.00

ha 119 0.64 11.07 11.07 0.00 2.69

No. 3 1.20 3.60 3.60 0.00 0.72

No. 1 1.75 1.75 1.75 0.00 0.79

No. 1 2.00 2.00 2.00 0.00 0.60

No. 5 0.80 4.00 4.00 0.00 0.47

No. 7 0.70 4.90 4.90 0.00 0.79

No. 0 Site wise 0.00 0.00 0.00 1.48

0

ha 0 0.00 0.00 0.00 0.00 0.00

ha 27 0.02 0.52 0.52 0.00 0.00

No. 1 3.00 3.00 3.00 0.00 0.00

ha 5 1.60 8.00 8.00 0.00 0.00

No. 2 1.40 2.80 2.80 0.00 0.00

0 0.00 0.00

No. 0 0.00 0.00 0.00 0.00 0.00

No. 0 0.00 0.00 0.00 0.00 0.00

No. 0 0.00 0.00 0.00 0.00 0.00

No. 0 0.00 0.00 0.00 0.00 0.00

No. 0 0.00 0.00 0.00 0.00 0.00

0 41.64 41.64 0.00 7.54

0

0

ha 2 0.30 0.60 0.60 0.00 0.90

ha 5 0.30 1.50 1.50 0.00 0.30

No. 130 0.01 0.65 0.65 0.00 0.11

No. 5 0.01 0.03 0.03 0.00 0.04

No. 4 0.10 0.40 0.40 0.00 0.15

No. 185 0.02 2.78 2.78 0.00 0.79

0 0.00 0.00

No. 2 0.25 0.50 0.50 0.00 0.00

No. 1 0.25 0.25 0.25 0.00

No. 5 0.05 0.25 0.25 0.00 0.00

No. 2 0.25 0.50 0.50 0.00 0.10

No. 1 0.25 0.25 0.25 0.00 0.00

7.70 7.70 0.00 2.39

16 0.25 4.05 4.05 0.00 0.00

3 0.25 0.68 0.68 0.00 0.00

2 1.00 2.03 2.03 0.00 0.00

0 6.75 6.75 0.00 0.00

0 2.25 2.25 0.00 0.00

0 0.00 2.25 2.25 0.00 0.00

0 74.84 74.84 0.00 9.93



Unit Qty.Unit

cost

GP: Adbala

1 3 4 5 6

S.

No

.

Unit of

measurement

Pre-project

Status

Expected Post-

project Status Remarks

1 Meters 135.00 132.50

2 No. 4 12

3 TDS 2,600 2,450

4 KLPD 60.00 68.00

5 Ha 66.00 110.00

6 Description 0.00 0.00

7

Ha 2,700.00 3,200.00

Ha 85.00 125.00

Ha 0.00 0.00

8 Ha 3,300.00 3,300.00

9

q/ha 3.25 6.50

q/ha 0.00 0.00

q/ha 0.00 12.00

q/ha 5.00 5.25

10

ton 664.56 838.10

ton 0.00 0.00

ton 0.00 30.00

ton 31.25 34.00

11 Ha 320.00 375.00

12 Ha 0.00 25.00

13 Ha 320.00 375.00

14 Ha 3,400.00 3,700.00

15 Q 1,754,100.00 1,920,000.00

16 Litres/day 2,150.00 3,660.00

17 No. 4 83

18 No. 4 16

19 Rs.in lac 0.12 0.25

20 No. 165 70

21 No. 0.00 12

SHGs Active

No. of enterprising individuals

Income

Migration

SHG Federations formed

Area under vegetation

Area under horticulture

Area under fuel

Area under Fodder

Fodder production

Milk production

Yield of Mustard

production of major crops of area

Production of Bajra

Production of Wheat

Production of Gram

Production of Mustard

Area under multiple crop

Change in cultivated Area

Yield of major crops of area

Yield of Bajra

Yield of Wheat

Yield of Gram

Availability of drinking water

Change in irrigated Area

Change in cropping/ land use pattern

Area under agricultural crop

Area under single crop

Area under double crop

CHAPTER – VI EXPECTED OUT COMES

2

Item

Status of water table (Depth to Ground

water level)

Ground water structures repaired/

rejuvenated

Quality of drinking water

IMWP Jaisalmer Panchayat samiti sam Project no. 47/2011-12

Rabi Crop Demostration in Arable Land irrigatedVillage covered :-

uke Qly%& ljlksfdLe& ck;ks 902@olqU/kjk 0-40 gS0 jkf'k : 1300.0

ek=k jkf'k ek=k jkf'k

1 Hkwfe mipkj,.MkslYQksu 4izfr'kr pw.kZ

K.g 31.00 25 775 10 310

ftIle Kg 2.00 250 500 100 200

2 cht Kg 38.00 4 152 1.6 61

3 cht mipkj

(i)esadkstsc

2xzke@fdxzkgm 400.00 0.025 10 0.01 4

(B) dYpj

(i)

rhu iSdsV i;kZIr ih-,l-

Mh-12.00 3 36 1.2 14

(ii) PCMrhu iSdsV

i;kZIr ih-,l-Mh-

12.00 3 36 1.2 14

3 moZjd(i) u=tu Kg 60 0 24 0

(ii) QkLQksjl Kg 30 0 12 0

(iii) Mh-,-ih- 10.00 6 60 26.4 264

(iv) ;wfj;k 6.00 121 726 48.6 292

4 lw{e rRo 10.00 40 400 16 160

;ksx 2695 1319

Say 1300.0

PIA,IWMP P.S. SAM

Detailed Estimate Name of work :-

Asst. Engineer

Ø-la- xfrfof/k izdkj ;qfuV njizfr gsDVs;j

OFFICE OF THE ASSISTANT ENGINEER, IWMP, PANCHAYAT SAMITI SAM

,d izn'kZu {ks=Qyizn'kZu gsrq ¼0-40gs½

izn'kZu gsrq jkf'k ¼0-40gs½

DPR IWMP Estimate 2011-12 1

dk;Z dk uke %& ty xzg.k {ks= es Qly izn'kZu uke Qly%& ewaxfdLe& iwlk oS'kk[kh @vkj-,e-th-&902 ,d izn'kZu {ks=Qy 0-40gS0 jkf'k : 1050.0


1 Hkwfe mipkjfeFkkbZy iSjkfFk;kau

2izfr'kr pw.kZK.g 17.00 25 425.00 10 170.00

2 cht Kg 41.00 15 615.00 6 246.00

3 cht mipkj

(B) dYpj 0.00 0.00

(i) PCM rhu isdSV i;kIr 12.00 3 36.00 1.2 14.40

(ii)

,tksVksosDVj rhu isdSV i;kIr 12.00 3 36.00 1.2 14.40

3 moZjd 0.00 0.00

(i) u=tu Kg 10 0.00 4 0.00

(ii)

QkLQksjl Kg 30 0.00 12 0.00

(iii)

Mh-,-ih- 10.00 66 660.00 26.4 264.00

(iv)

;wfj;k 6.00 141 846.00 56.5 339.00

;ksx 2618.00 1048

Say 1050.0

PIA,IWMP P.S. SAM

Ø-la- xfrfof/k izdkj ;qfuV njizfr gsDVs;j

DETAIL ESTIMATE


Asst. Engineer

izn'kZu gsrq ¼0-40gs½

,d izn'kZu gsrq jkf'k ¼0-40gs½


dk;Z dk uke %& ty xzg.k {ks= es pkjk izn'kZu uke Qly%& TokjfdLe& jktLFkku pjh&1]2@lh-,l-,p-&5]6,d izn'kZu {ks=Qy 0-40 gS0 jkf'k : 2000.0


1 Hkwfe mipkj,.MkslYQksu 4 izfr'kr pw.kZ

K.g 31.00 25 775.00 10 310.00

2 cht nkus gsrq Kg 30.00 10 300.00 4 120.00

pkjs gsrq Kg 25 0.00 10 0.00

3 cht mipkj 0.00 0.00

(i) Fkkbjke gm 23.00 3 69.00 1.2 27.60

(ii) xa/kdpw.kZ gm 110.00 4 440.00 1.6 176.00

(B) dYpj 0.00 0.00

(i) ,tksVksosDVj rhu isdSV i;kIr 12.00 3 36.00 1.2 14.40

(ii) PCM rhu isdSV i;kIr 12.00 3 36.00 1.2 14.40

3 moZjd 0.00 0.00

(i) u=tu Kg 80 0.00 32 0.00

(ii) QkLQksjl Kg 45 0.00 18 0.00

(iii) Mh-,-ih- 10.00 99 990.00 39.6 396.00

(iv) ;wfj;k 6.00 186 1116.00 74.4 446.40

4 lw{e rRo ftad lYQsV dk iz;ksx Kg 50.00 25 1250.00 10 500.00

;ksx 5012.00 2004.80

Say 2000.0

PIA,IWMP P.S. SAM


izn'kZu gsrq ¼0-40gs½

izn'kZu gsrq jkf'k ¼0-40gs½

DETAIL ESTIMATE

Ø-la-

xfrfof/k izdkj ;qfuV njizfr gsDVs;j

Asst. Engineer


dk;Z dk uke %& ty xzg.k {ks= es Qy m|kfudh dk;Z

Plant variety ANARNo of Plant 156 Area 1.0 Ha.

A. Farmer ContributionS.No. Details of Work Qty Rate Amount

1Excavation of earth work in hard soil

digging of plant, 0.75x0.75x0.90=0.5062Cum

78.977 90 7107.93

Say 7110Grand Total 7110

LC Total LC Total

1Dag balling work up to 5 to 7 cm

depth100 Rmt. 1 1 1.00 1.00

2

15 lseh- xgjk VªsUp [ksndj fujUrj Fkksj yxkuk o vklikl dh feV`Vh dks etcwrh ls nckuk ¼dk;Z LFky ds vkl ikl 500eh

rd dkV dj ykus lghr½

400 Rmt. 14.65 38.65 5860.00 15460.00

6 Treatment of pits 0.00 0.00a Through chemicals 156 Per Plant 0.55 0.55 85.80 85.80b Through mannure 156 Per Plant 0.27 0.27 42.12 42.12

7Plantng of plant with rehandling upto 100m. refiling of soil & compaction

etc.156 Per Plant 7.40 7.40 1154.40 1154.40

8Cost of Plant including transportation

(14+2=16)156 Per Plant 0 25 0.00 3900.00

9 Making of thanwala of 50cm redious 156 Per Plant 2.40 2.40 374.40 374.40

10Watering of plant 15lit per plant five times in the year (156x5x3=2340)

2340 Per Plant 1.80 1.80 4212.00 4212.00

11Cost of water including transportation

(156x5x3x15=35100)8.775 4000 liter 0 450 0.00 3948.75

12Weeding & hoeing three time in the

year (156x3x3=1404)1404 Per Plant 1.20 1.20 1684.80 1684.80

13Cost of Chemical including

transportation156 Per Kg 0.50 2.00 78.00 312.00

14Cost of Mannure including

transportation156 Per Plant 0.50 1.00 78.00 156.00

Total 13570.52 31331.2715 Gap filling 20% 2714.10 6266.25

Total 16284.62 37597.52Say 16285.00 37600.00

Grand Total 16285.00 37600.00

Labour Amt

Material AmtTotal Amt

UnitRate Amount

Model Estimate of Horticulture Plantation

Unit

Cum

B. Thru project Fund ANAR Plant Production


Asst.Engineer PIA IWMP P.S.SAM

DETAIL ESTIMATE

16285

2131537600

S.No.

Item Quantity


dk;Z dk uke %& ty xzg.k {ks= es Qy m|kfudh dk;Z

Plant variety LemonNo of Plant 156 Area 1.0 Ha.

A. Farmer ContributionS.No. Details of Work Qty Rate Amount

1Excavation of earth work in hard soil

digging of plant, 0.75x0.75x0.90=0.5062Cum

78.977 82 6476.11

Say 6480Grand Total 6480

LC Total LC Total1 Dag balling work up to 5 to 7 cm depth 100 Rmt. 1 1 1.00 1.00

2

15 lseh- xgjk VªsUp [ksndj fujUrj Fkksj yxkuk o vklikl dh feV`Vh dks etcwrh ls nckuk ¼dk;Z LFky ds vkl ikl 500eh rd dkV dj ykus

lghr½

400 Rmt. 14.65 38.65 5860.00 15460.00

6 Treatment of pits 0.00 0.00a Through chemicals 156 Per Plant 0.55 0.55 85.80 85.80b Through mannure 156 Per Plant 0.27 0.27 42.12 42.12

7Plantng of plant with rehandling upto 100m.

refiling of soil & compaction etc.156 Per Plant 7.40 7.40 1154.40 1154.40

8Cost of Plant including transportation

(14+2=16)156 Per Plant 0 25 0.00 3900.00

9 Making of thanwala of 50cm redious 156 Per Plant 2.40 2.40 374.40 374.40

10Watering of plant 15lit per plant five times

in the year (156x5x3=2340)2340 Per Plant 1.80 1.80 4212.00 4212.00

11Cost of water including transportation

(156x5x3x15=35100)8.775 4000 liter 0 450 0.00 3948.75

12Weeding & hoeing three time in the year

(156x3x3=1404)1404 Per Plant 1.20 1.20 1684.80 1684.80

13 Cost of Chemical including transportation 156 Per Kg 0.50 2.00 78.00 312.00

14 Cost of Mannure including transportation 156 Per Plant 0.50 1.00 78.00 156.00Total 13570.52 31331.27

15 Gap filling 20% 2714.10 6266.25Total 16284.62 37597.52Say 16285.00 37600.00

Grand Total 16285.00 37600.00Labour AmtMaterial AmtTotal Amt

Asst. EngineerPIA,IWMP P.S. SAM

Amount

Model Estimate of Horticulture Plantation

Unit

Cum

B. Thru project Fund Lemon Plant Production


DETAIL ESTIMATE

162852131537600

S.No.

Item Quantity UnitRate


Effective Area : Ha. Macro No / Micro no :- /

Plot size 0.1 Ha.

(PLANTING SPACE 1X0.3 Mtrs)

S.No. Item Quantity UnitRate

(Rs./unit)Cost (Rs.)

1Main line PVC rigid pipe ISI Mark 4 kg./cm 63mm

dia50 R.M. 61.5 3075

2 Lateral 16 mm online dia 50 R.M. 10 500

3 16 mm Emiting pipes 2 lph 1000 Mtrs 13 13000

4 Lateral Connectors 50 No. 2 100

5 End Connector at Laterals 50 No. 2 100

6 Tees end - plug 50 No. 2 100

7 Joints Repgulatore etc. 50 No. 2 100

8 Rubber Grommet 50 No. 2 100

9 GI Manifold 1 No. 500 500

10 PVC Tank 500 Liters 1 No. 1575 1575

11 accessories miscellaneous 1 No. 1000 1000

12 Installation chages for drip 1 No. 1200 1200

13 Zero energy Pumpset including all accessories 1 No. 6000 6000

14 Stand for plastic tank 10 fit height 1 No. 1500 1500

16 Miscellenious 1 1150 1150

Total 30000

Estimate

Drip irrigation system (For Vegetables)

Cost Estimate


Asst.Engineer

IWMP P.S. SAM


Nam

e o

f wo

rk :-

Fie

ld B

un

din

g in

Ara

ble

Lan

dVill

age C

overe

d-

Are

aPer

Ha.

Panch

ayat

Sam

iti

BS

R:

GK

N 2

01

3U

nit

Co

st P

er H

a. In

Rs.

34

40

0.0

0

No.

LB

HQ

ty.

Rat

eA

mou

nt1

Dag

bel

ling,

5-1

0 cm

dee

pLS

Mtr

210

020

00.

4080

.00

2Ju

ngle

cle

aran

ce, o

rdin

ary

jung

le82

Sqm

110

03.

4534

51.

5051

7.50

3E

arth

wor

kfo

rem

bank

men

tin

dry

orw

etin

laye

rsof

15cm

,bre

akin

gof

clod

s,pi

ckin

gof

gras

ses,

pebb

les

etc.

&dr

essi

ngin

give

npr

ofile

incl

udin

g1.

5m

trof

lift

&50

mtr

ofle

ad, i

n ha

rd s

oil

119(

b)

Cum

110

0(0

.45+

5.2

5)/2

1.2

342

94.0

032

148.

00

4S

owin

g of

gra

ss s

eeds

on

ridge

s in

3 la

yers

114

Mtr

310

030

01.

0030

0.00

5S

uppl

yof

gras

sse

eds

(Dha

man

/Sew

an/S

tylo

Ham

ata

etc,

)LS

Kg

31

312

0.00

360.

00

Sub

Tot

al33

405.

50

Add

: Con

tinge

ncie

s @

3%

1002

.17

Gra

nd T

otal

3440

8

3440

0.0

PIA

,IWM

P P

.S. S

amA

sst.

En

gin

eer

Det

aile

d E

stim

ate

OF

FIC

E O

F T

HE

ASS

IST

AN

T E

NG

INE

ER

, IW

MP

, PA

NC

HA

YA

T S

AM

ITI

SAM

S. No.

Item

Item

Ref

.U

nit

Det

ails

of

Mea

sure

men

t

cost

per

Ha.

of F

ield

Bun

ding

Rs.

DP

R IW

MP

Est

imat

e 20

11-1

27

Nam

e o

f wo

rk :

-V

-Ditc

h in

No

n A

rab

le L

and

Vill

age C

overe

d-

Are

aPer

Ha.

Panch

ayat

Sam

iti

BS

R:

GK

N 2

01

3U

nit

Co

st P

er H

a. In

Rs.

19

00

0.0

0V

-Ditc

h L

enth

Per

Ha,

8

00

mt

No.

LB

HQ

ty.

Rat

eA

mou

nt1

Dag

bel

ling,

5-1

0 c

m d

eep

LSM

tr1

80

08

00

0.5

04

00

.00

2Ju

ngl

e cl

eara

nce

, o

rdin

ary

jun

gle

82

Sq

m1

80

03

.45

27

60

1.5

04

14

0.0

03

Ear

thw

ork

for

exca

vatio

nin

fou

nd

atio

ntr

ench

esin

dry

or

mo

ist

soil

&b

ack

fillin

go

fso

ilin

jhir

i&

dis

po

sal

of

exca

vate

do

fso

ilin

req

uir

edp

rofil

ein

clu

din

g1

.5m

tro

flif

t &

50

mtr

of l

ead

, in

har

d s

oil

2(b

)

Cu

m1

80

00

.75

0.4

51

35

90

.00

12

15

0.0

04

So

win

go

fgr

ass

seed

so

nri

dge

sin

1ro

w1

14

Mtr

18

00

80

01

.00

80

0.0

05

Su

pp

lyo

fgr

ass

seed

s(D

ham

an/

Sew

an/S

tylo

Ham

ata

etc,

)LS

Kg

18

00

81

20

.00

96

0.0

0Su

b T

otal

1845

0.00

Ad

d:

Co

ntin

gen

cies

@ 3

%5

53

.50

Gra

nd T

otal

1900

4co

st p

er H

a.o

f V-D

itch

Rs.

19

00

0.0

0

PIA

,IWM

P P

.S.

Sam

Ass

t. E

ngi

nee

r

OF

FIC

E O

F T

HE

ASS

IST

AN

T E

NG

INE

ER

, IW

MP

, PA

NC

HA

YA

T S

AM

ITI

SAM

S. No.

Item

Item

Ref

.U

nit

Det

ails

of

Mea

sure

men

t

Det

aile

d E

stim

ate

DP

R IW

MP

Est

imat

e 20

11-1

28

Name of work :- Plantation work in non Arable Land

Village Covered-

Area Per Ha.

Panchayat Samiti BSR: GKN 2013

Unit Cost Per Ha. In Rs. 118600.0

No. L B H Qty. Rate Amount1 Surveying of Proposed Area Ha 1 1 182.06 182.06

1 Earth work for excavation in foundationtrenches in dry or moist soil & back filling ofsoil in jhiri & disposal of excavated of soil inrequired profile including 1.5 mtr of lift & 50mtr of lead, in hard soil

2(b)

V-ditch/Contour furrow at every 25 Mtrinterval 4x1/2 100 0.6 0.3 36

Cum 36 90.00 3240.002 Digging of pits for foresty Plants of the size

45 x 45 x 45 cm in hard soil112(b)

No. 400 400 7.00 2800.003 Plantation of forest plants in flat lands 113(b) No. 400 400 3.00 1200.004 Making of balls of grass seeds, FYM, snad &

clay in the ratio of 1:2:2 including beating &screening of FYM & clay, cleaning of grassseeds

F/3-2

Per 6 Kg 6 60.00 60.005 Making of thawala in 50 cm dia in semi

circular pattern, in flat lands, every year upto3 years

117(b)

No. 1200 1200 2.00 2400.006 Sowing of grass seeds on ridges in 1 row 114 Mtr 20 100 2000 1.00 2000.007 Watering of plants @ 15 ltr per plant with

available water, 12 watering per year for 3years pasture enclosure3 x 12 x 400

115

No. 14400 14400 2.00 28800.008 Supply of potable water for watering of

plants by tractor mounted water tanker with alead upto 10 km

LS

Tanker 50 50 500.00 25000.009 Hoeing & weeding 15 cm deep & in 45 cm

dia in semi circular pattern twice a year2 x 3 x 400

116

No. 2400 2400 1.00 2400.0010 Application of insecticide and fertilizers to

plants excluding cost of insecticide andfertilizers, twice a year3 x 2 x 400

F/F-5

No. 2400 2400 0.36 864.0011 Protection of plants from frost/loo using

grass or other localy availble materials (bymaking a Jhonpa of 0.6 mtr dia of plantheight and covering the plant by it)

F/G-5

No. 400 400 3.56 1424.0012 Supply of FYM/fertilizers & insecticides LS No. 2400 2400 10.00 24000.0013 Supply of grass seeds (Dhaman/ Sewan/Stylo

Hamata etc,)LS

Kg 6 80.00 480.0014 Suppy of foresty plant including 20% gap

filling per year & taking into considration themortality of plants during transportation &rehandling & including of transportationfrom all lead & lifts400 + 80 + 40 + 20 + 50

LS

No. 590 590 10.00 5900.0015 Provision for watch and ward for 3 years

3 x 12 x 30 man days for 10 ha areaminimum

LS

No. 1080 1080 135.00 14580.00

Sub Total 115148.00

Total 115148.00

Add: Contingencies @ 3% 3454.44

Grand Total 118602

PIA,IWMP P.S. Sam

Details of Measurement

Detailed Estimate

cost per Ha.Plantation

Asst. Engineer

Say Rs. 118600.0/ha.


S.No.

ItemItemRef.

Unit


Nam

e of

wor

k :-

Fie

ld B

undi

ng in

Ara

ble

Land

Vill

age C

overe

d-

Are

aPer

Ha.

Panch

ayat

Sam

iti

BS

R:

GK

N 2

013

Leng

th 2

50 m

tr

No.

LB

HQ

ty.

Rat

eA

mou

nt1

Dag

bel

ling,

5-1

0 cm

dee

pLS

Mtr

225

050

00.

5025

0.00

2Ju

ngle

cle

aran

ce,

ordi

nary

jung

le82

Sqm

125

07

1750

1.50

2625

.00

3E

arth

wor

kfo

rem

bank

men

tin

dry

orw

etin

laye

rsof

15cm

,br

eaki

ngof

clod

s,pi

ckin

gof

gras

ses,

pebb

les

etc.

&dr

essi

ngin

give

npr

ofile

incl

udin

g1.

5m

trof

lift&

50m

trof

lead

,in

hard

soil

119(

b)

Cum

125

0(1

+7)

/21.

515

0094

.00

1410

00.0

04

Sow

ing

ofgr

ass

seed

son

ridge

sin

10la

yers

114

Mtr

1025

025

001.

0025

00.0

05

Sup

ply

ofgr

ass

seed

s(D

ham

an/

Sew

an/S

tylo

Ham

ata

etc,

)LS

Kg

100.

55

80.0

040

0.00

6P

itich

ing

15-2

3cm

size

ham

mer

dres

sed

ston

esw

ithal

llif

tsan

dle

ads

incl

udin

gpa

ckin

gof

ston

esin

requ

ired

prof

ile

124

Cum

116

90.

228

.883

5.00

2404

8.00

Sub

Tot

al17

0823

.00

Add

: C

ontin

genc

ies

@ 3

%51

24.6

9G

rand

Tot

al17

5948

PIA

,IWM

P P

.S.

Sam

Ass

t. E

ngin

eer

Or

say

Rs.

175

000.

00

OF

FIC

E O

F T

HE

ASS

IST

AN

T E

NG

INE

ER

, IW

MP

, PA

NC

HA

YA

T S

AM

ITI

SAM

Det

aile

d &

Abs

trac

t of

Est

imat

e fo

r E

arth

en S

truc

ture

S. No.

Item

Item

Ref

.U

nit

Det

ails

of

Mea

sure

men

t

DP

R IW

MP

Est

imat

e 20

11-1

210

Name of work :- Field Bunding in Arable Land (Earthen str.1)

Village Covered-

Area Per Ha.

Panchayat Samiti SAM BSR: GKN 2013

Length 150 mtr

No. L B H Qty. Rate Amount1 Dag belling, 5-10 cm deep LS Mtr 2 150 300 0.50 150.002 Jungle clearance, ordinary jungle 82 Sqm 1 150 7 1050 1.50 1575.003 Earth work for embankment in dry or

wet in layers of 15 cm, breaking ofclods, picking of grasses, pebbles etc.& dressing in given profile including1.5 mtr of lift & 50 mtr of lead, inhard soil

119(b)

Cum 1 150 (1+7)/2 1.5 900 94.00 84600.004 Sowing of grass seeds on ridges in 10

layers114

Mtr 10 150 1500 1.00 1500.005 Supply of grass seeds (Dhaman/

Sewan/Stylo Hamata etc,)LS

Kg 10 0.5 5 80.00 400.006 Pitiching 15-23 cm size hammer

dressed stones with all lifts and leadsincluding packing of stones inrequired profile (As per sideCondition)

124

Cum 1 17 10 0.2 34 835.00 28390.00Sub Total 116615.00

Add: Contingencies @ 3% 3498.45Grand Total 120113

PIA,IWMP P.S. SamAsst. Engineer

Or say Rs. 120000.00


Detailed & Abstract of Estimate for Earthen Structure

S.No.

ItemItemRef.

UnitDetails of Measurement


Name of work :- Field Bunding in Arable Land

Village Covered-

Area Per Ha.

Panchayat Samiti BSR: GKN 2013

Length 300 mtr

No. L B H Qty. Rate Amount1 Dag belling, 5-10 cm deep LS Mtr 2 300 600 0.50 300.002 Jungle clearance, ordinary jungle 82 Sqm 1 300 7 2100 1.50 3150.003 Earth work for embankment in dry or


119(b)

Cum 1 300 (1+7)/2 1.5 1800 94.00 169200.004 Sowing of grass seeds on ridges in 10

layers114

Mtr 10 300 3000 1.00 3000.005 Supply of grass seeds (Dhaman/


Kg 10 0.5 5 80.00 400.006 Pitiching 15-23 cm size hammer

dressed stones with all lifts and leadsincluding packing of stones inrequired profile

124

Cum 1 16 7 0.2 22.4 835.00 18704.00Sub Total 194754.00



Or say Rs. 200000.00


Detailed & Abstract of Estimate for Earthen Structure

S.No.

ItemItemRef.



Name of work :-

Village Covered-

Area Per Ha.

Panchayat Samiti BSR: GKN 2013Unit Cost Per Ha. In Rs. 32000.00

Fencing Lenth Per Ha, 100 mt

No. L B H Qty. Rate Amount1 Earth work for excavation in

foundation trenches in dry or moistsoil & back filling of soil in jhiri &disposal of excavated of soil inrequired profile including 1.5 mtr oflift & 50 mtr of lead, in hard soil.(Pits for fixing Stone Patti posts, 5mtr interval))

2(b)

Cum 20 0.6 0.45 0.6 3.24 90.00 291.602 Supply of Stone Patties, 7' long Sqm 20 2.15 0.3 12.9 559.00 7211.10

20 7 1 0.25 35Cum 0.991 240.00 237.83

4 P& F of Goat proof jali LS Mtr 1 100 100 100.00 10000.00LS 5 100 500

Kg 82 90.00 7380.006 P& F of MS gate as per instruction of

Engineer incharge79

Kg 100 100 68.00 6800.00Sub Total 31920.53



Unit Cost Per Ha. In Rs.


S.No.

ItemItemRef.

Fencing At Pasture Land ( Barbed wire Fencing)

Unit

Detailed Estimate


say Rs. 32000.00

Carriage of stone patties, Avg. 40 Km lead. (7'X1'X0.25')

Supply, Drawing & fixing of barbed wire strands with binding wires and clips, Barbed wire for fencing including transportation, 5 Strands

3

5



Village Covered-

Area Per Ha.

Panchayat Samiti BSR: GKN 2013Village: …………………………………….Khasra No.: …………………………………. 20000 Ltr Capacity (Circular)

No. L B H Qty. Rate AmountEarth work in excavation and disposal ofearth in given profile including 1.5 mtr oflift & 50 mtr of lead, in hard soil

2(b)

Water Tank 16.83Inlets 2 1 1 1 2.00

18.83 90.00 1694.562 in disintegrated rocks and one aditional lift 2©

Cum 16.83 142.00 2389.64PCC in Foundation Providing and layingcement concrete incduding curringcompection etc.complete in specified gradeexcluding the cost of centering andshuttering - All work up to plinth level.1:4:8 (1cement : 4 coarse sand : 8 gradedstone aggregate 40 mm nominal size).

11(c)a

Water Tank 2.88Inlets 2 1 1 0.3 0.60

Cum 3.48 1905.00 6629.40Cement Concrete flooring in 1:2:4 usingcrusher broken aggregate of 12 mm size ,50 mm thick, in Bottom of Tank

58(a)

5.93at top of the Tanka 9.63Inlets 2 1 1 2.00

Sqm 17.56 239.00 4196.84Stone Masonry For Foundation RandomRubble stone masonry for foundation andplinth in cement sand mortar above 30cmthick wall in: cement mortar 1:6 (1cement :6sand)

24(a)a

Water Tank 13.05

Inlets 2 2.4 0.3 3.25 4.68

Cum 17.73 1831.00 32463.636 P/L stone slab roofing in good quality slabs

including filling of joints in CM 1:4complete

36

Sqm 9.61 1202.00 11551.22

Plaster in CM (1:4 ), 25 mm thick 67(a)

Inner Wall of Water tank 30.22

Outer walls of water Tank 6.59

Inlets 2 3 0.6 3.60

Sqm 40.41 176.00 7112.168 P/F Lid over Opening, Mesh in inlets,

Display boards etc. LS

No. 1 1.00 2000.00 2000.00

Total 68037.45Add: Contingencies @ 3% 2041.12

Grand Total 70079

JEnIWMP …….

AEn & PIA IWMP ……….

0.5x(∏/4x3.5x3.5x3.5)

1x(∏/4x2.75x2.75)

1x(∏/4x3.5x3.5)

0.5x(∏/4x3.5x3.5x3.5)

1

1x(∏/4x3.5x3.5x0.30)

5

7

Say Rs. 0.70 lac

1x∏x3.125x0.38x3.5

1x∏x2.75x3.5

1x∏x3.5x0.60

∏/4x3.5x3.5

3

4


S.No.

ItemItemRef.


Detailed & Abstract of Estimate for Water Tank


Name of work :- Field Bunding in Arable LandVillage Covered-

Area Per Ha.Panchayat Samiti BSR: GKN 2013

Village: …………………………………….Khasra No.: …………………………………. 22000 Ltr Capacity (Rect+Semi Circular)

No. L B H Qty. Rate AmountEarth work in excavation and disposal of earth ingiven profile including 1.5 mtr of lift & 50 mtr oflead, in hard soil

2(b)

Water Tank (Semi circular part) 10.05Water Tank (Rectangular part) 8.00Inlets 2 1 1 1 2.00

Cum 20.05 90.00 1804.32in disintegrated rocks and one aditional lift 2©

Water Tank (Semi circular part) 10.05Water Tank (Rectangular part) 8.00

Cum 18.05 142.00 2562.82PCC in Foundation Providing and laying cementconcrete incduding curring compectionetc.complete in specified grade excluding the costof centering and shuttering - All work up to plinthlevel. 1:4:8 (1cement : 4 coarse sand : 8 gradedstone aggregate 40 mm nominal size).

11(c)a

Water Tank (Semi circular part) 2.41Water Tank (Rectangular part) 1.92Inlets 2 1 1 0.3 0.60

Cum 4.93 1905.00 9394.55Cement Concrete flooring in 1:2:4 using crusherbroken aggregate of 12 mm size , 50 mm thick, inBottom of

58(a)

At bottom or floor

Water Tank (Semi circular part) 4.71Water Tank (Rectangular part) 4.90Inlets 2 1 1 0.3 0.60at top of the Tanka

Water Tank (Semi circular part) 8.04Water Tank (Rectangular part) 6.40

Sqm 24.65 239.00 5891.44Stone Masonry For Foundation Random Rubblestone masonry for foundation and plinth in cementsand mortar above 30cm thick wall in: cementmortar 1:6 (1cement : 6sand)

24(a)a

Water Tank (Semi circular part) 8.07

Water Tank (Rectangular part) 3.64

Inlets 2 2.4 0.3 3.25 4.68

Cum 16.39 1831.00 30014.046 P/L stone slab roofing in good quality slabs

including filling of joints in CM 1:4 complete

36

Water Tank (Semi circular part) 8.04Water Tank (Rectangular part) 6.40Patti as lintel 1.92

Sqm 16.36 1202.00 19662.80Plaster in CM (1:4 ), 25 mm thick 67(a)

Inner Wall, semi circular 20.00

Inner Wall, Rectangular 10.40

Outer walls, semi circular 6.03

Outer walls, Rectangular 2.40

Inlets 2 3 0.6 3.60

Sqm 42.43 176.00 7467.79

8 P/F Lid over Opening, Mesh in inlets, Displayboards etc.

LSNo. 1 1.00 1000.00 1000.00

Total 77797.74


Grand Total 80132

1x∏x2.825x0.35x2.60

1x(2.0x3.2)

Unit

1

2x3.2x0.30

1x∏x3.2x0.60

2x2.0x0.60

1x(∏/4x3.2x3.2)

3

5

0.5x(∏/4x3.2x3.2x2.5)

JEnIWMP …….


7

1x∏x2.45x2.60

2x2.0x2.60

1x(2.0x2.45)

Say Rs. 0.80 lac

1x(∏/4x3.2x3.2)


S.No.

ItemItemRef.

4

0.5x(∏/4x3.2x3.2x2.5)

2



1x(∏/4x3.2x3.2x0.30)

0.5x(2.0x3.2x2.5)

2x2.0x0.35x2.60

1x(2.00x3.2)

1x(∏/4x2.45x2.45)

1x(2.0x3.2x0.30)

0.5x(2.0x3.2x2.5)



Village Covered-

Area

Panchayat Samiti BSR: GKN 2013Village: …………………………………….Khasra No.: …………………………………. 30000 Ltr Capacity (Circular)

No. L B H Qty. Rate AmountEarth work in excavation and disposal ofearth in given profile including 1.5 mtr oflift & 50 mtr of lead, in hard soil

2(b)

Water Tank 23.75

Inlets 2 1 1 1 2.00

Peripheri wall 3.23

Cum 28.98 90.00 2608.40

2 in disintegrated rocks and one aditional lift,Water Tank

2© Cum 23.75 142.00 3372.49

PCC in Foundation Providing and layingcement concrete incduding curringcompection etc.complete in specified gradeexcluding the cost of centering andshuttering - All work up to plinth level.1:4:8 (1cement : 4 coarse sand : 8 gradedstone aggregate 40 mm nominal size).

11(c)a

Water Tank 2.13

Inlets 2 1 1 0.3 0.60

Peripheri wall 4.31

Cum 7.04 1905.00 13404.55

Cement Concrete flooring in 1:2:4 usingcrusher broken aggregate of 12 mm size ,50 mm thick, in Bottom of Tank

58(a) 9.62

at top of the Tanka 14.18

Inlets 2 1 1 2.00

Copping over periphery wall 14.37

Sqm 40.16 239.00 9598.43

Stone Masonry For Foundation RandomRubble stone masonry for foundation andplinth in cement sand mortar above 30cmthick wall in: cement mortar 1:6 (1cement :6sand)

24(a)a

Water Tank 16.18

Inlets 2 2.4 0.3 3.25 4.68

Peripheri wall, first footing 6.46

Peripheri wall, second footing 14.37

Cum 41.69 1831.00 76339.43

6 P&F Stone lintels in mortar of masonary,15 cm thick.

31 Sqm 1 3 0.3 0.90 1172.00 1054.80

7 P/L stone slab roofing in good quality slabsincluding filling of joints in CM 1:4complete

36 Sqm 14.18 1202.00 17043.23

Plaster in CM (1:4 ), 25 mm thick 67(a)

Inner Wall of Water tank 38.47

Outer walls of water Tank 8.01

Inlets 2 3 0.6 3.60

Sqm 50.07 176.00 8812.67

9 Flush or ruled pointing in CM(1:3) overstone masonary

70 (a) Sqm 95.77 66.00 6320.82

10 Laying, watering and ramming of available(excavated) quary rubbish/ murrum forpreparation of catchment

85- 97 (d) Cum 49.44 329.00 16266.63

11 P/F Lid over Opening, Mesh in inlets,Display boards etc.

LS No. 1 1.00 1000.00 1000.00

Total 155821.45


Grand Total 160496

8

1x∏x3.5x3.5

1x∏x4.25x0.60

Say Rs. 1.60 lac

JEnIWMP …….


2x(∏x15.25x1.00)

1x(∏x9.675x10.85x0.15)

4 1x(∏/4x3.5x3.5)

1x(∏/4x4.25x4.25)

5

1x∏x3.875x0.38x3.5

∏/4x4.25x4.25

1x(∏x15.25x0.45x0.30)

1x(∏x15.25x0.30x1.00)

1x(∏x15.25x0.30)

1

0.5x(∏/4x4.25x4.25x3.35)

0.5x(∏/4x4.25x4.25x3.35)

3

1x(∏/4x15.25x0.6x0.45)

0.5x(∏/4x4.25x4.25x0.30)

1x(∏x15.25x0.6x0.15)


S.No.

ItemItemRef.




dk;Z dk uke

xzke %& xzke iapk;r %&

;kstuk dk uke dk;Zdkjh ,tsUlh & tyxzg.k desVh

Je dqy Je dqy

1 2 uhao] [kkbZ] ijukyk esa 1-5 xgjkbZ rd feêhdh [kqnkbZ djuk] ry dks dwVuk] ikuh Mkyuk]cxy dks laokjuk] [kqnh feêh dks ckgjfudkyuk] uhao Hkjus ds ckn [kkyh LFkkuksa dksiqu% feêh ls Hkjuk rFkk cph gqbZ feêh dks 50ehVj dh nwjh rd fuLrkj.k djukA

¼c½ dBksj feV`Vh 1 27 15.5 0.5 209.25

1 23.5 11.5 8 2162

2371.25 ?kQh0

67.2123 ?keh0 72 72 72.00 4839.29

2

11¼c½ lhesUV dkaØhV uhao ;k Q'kZ esa 40 fe- eh-ukeh; eki dh iRFkj fxÍh ¼gkFk ls rksMhxbZ½@bZV fxÍh] lhesUV & jsr elkyk esa 1lhesUV % 4 jsr % 8 fxÍh vuqikr eas feykdjMkyuk rFkk dqVkbZ djuk] rjkbZ lesrA

¼v½ iRFkj dh fxêh ds lkFk 1 27 15.5 0.5 209.25

209.25 ?kQh0

5.93 ?keh0 228.97 1633 1,356.72 9676.02

324¼v½ uhao rFkk dqlhZ es iRFkj dh os j)k&<+ksdk

lhesaV&ctjh 1 % 6 elkys es] e; cxy dhf>jh cUn djuk rFkk rjkbZ vkfnA

1 65 1.25 10 812.50

812.50

?kVk;s tkyh 2 1 1.25 1 2.50fyaVy 2 2 1.25 0.5 2.50 ?kQh0

5.00

807.50

22.87 ?keh0 415.1 1426 9,491.62 32606.71

431 iRFkj ds fljny ¼fyaVy½ dh vkiwfrZ dj]

fpukbZ esa mi;ksx dh xbZ elkys ea mlsyxkukA 15 lseh eksVkbZ

iRFkj dh fxêh ds lkFk 0 2 2 1.25 5

5 oeh

0.47 oeh 156 686 72.56 319.07

5

36 vOoy ntsZ dh iRFkj dh ifê;ksa dh NrMkyuk] Åij rFkk uhps ls tksMksa es iRFkj dhphi ds lkFk 1%4 vuqikr esa lhesaV elkys lsHkjukA

1 21 9 189.00

deduct Door cover 1 1.5 1.5 -2.25

186.75 oxZeh0

17.37 oxZeh0 239.4 989 4,158.88 17181.00

OFFICE OF THE ASSISTANT ENGINEER, PIA, IWMP, PANCHAYAT SAMITI SAM, H.Q. Jaisalmer


nj

fuekZ.k dk;Z gsrq foLr`r ykxr vuqeku

okVj gkosZfLVax LVªDpj fuekZ.k dk;Z ¼Vkadk½ vd`f"k Hkwfe

dz-l-a

ch-,l-vkj- vkbZVe la[;k

pkS0 m0 ek=kfof'k"V nj vuqlwph ls bdkbZ jkf'k

la[;k y0

Je dqy Je dqy

njdz-l-a

ch-,l-vkj- vkbZVe la[;k

pkS0 m0 ek=kfof'k"V nj vuqlwph ls bdkbZ jkf'k

la[;k y0

6

57 50 eh- eh- eksVkbZ esa lhesaV dadzhV 1%2%4 feJ.kftlesa 1 lhesaV 2 ctjh 4 iRFkj dh ;k bZaVdh 12 - eh- ukHkh; fxV`Vh ds lkFk feykdjMkyuk] dwVuk] nckuk rFkk rjkbZ vkfn lesrA

¼v½ iRFkj dh fxV`Vh ¼ vkxksj ½1 21 9 189.00

1 23.5 11.5 270.25

2 27 2 108.00

2 11.5 2 46.00

613.25

deduct Door cover 1 1.5 1.5 -2.25

611.00 oxZQh0

56.76 oxZeh0 80 201 4,541.10 11409.52

767 lhesaV IykLVj nhokj ij 1%6 vuqikr es

lhesaV&ctjh feykdj tksMksa dks dqjsnus rFkkrjkbZ lesrA

2 30 9.5 570.00

570.00 oxZQh0

52.95 oxZeh0 40.04 82 2,120.31 4342.29

870 iRFkj ds dke ij likV ;k :YM Vhi 1%3

vuqikr esa lhesV ctjh elkys ea e; rjkbZ ds

iRFkj ds mij 2 35 2 140.00

140.00 oxZQh0

13.01 oxZeh0 40.2 50.1 522.86 651.62

929 j}k drkj <ksdk fpukbZ ¼dkslZ [ky½ lSfd.M

lsVZ dh vfrfjDr nj

2 35 2 140.00

140.00 oxZQh0

13.01 oxZeh0 96 96 1,248.62 1248.62

10 yksgs dk <Ddu ¼1-5 xq.kk 1-5½ 0.00 0 0 0.00 400.0023584.65 82674.12

0.00 2480.2215000.00

23584.65 100154.34

= 3 num. @ 100000 = 300000.00

;ksx 100000

JEnIWMP PS SAM Dist. Jaisalmer

dUVhtsUlh pktZ 3 izfr'kr ¼lkexzh en esa½

lkexzh Hkkx 7700024000

ifjogu dk;Z %&

Je Hkkx

AEn & PIA IWMP PS SAM

Dist. Jaisalmer

Sn.

Item

Qua

ntity

Com

pone

ntC

emen

tC

ompo

nent

Baj

riC

ompo

nent

Agg

rate

Com

pone

ntS

tone

Com

pone

ntO

ther

1C

C 1

:4:8

5.93

3.20

18.9

80.

452.

670.

905.

340

0.00

00.

00

2R

R S

TO

NE

M

AS

ON

AR

Y C

M 1

:622

.87

1.40

32.0

20.

306.

860.

000.

001

22.8

70

0.00

3S

TO

NE

1.3

0.07

0.09

0.09

0.12

0.00

0.00

11.

300

0.00

4C

C 1

:2:4

56.7

60.

3117

.71

0.02

1.25

0.05

2.55

00.

000

0.00

5C

emen

t Pla

ster

1:6

52.9

50.

126.

150.

021.

270.

000.

000

0.00

00.

006

Flu

sh P

oint

ing

1:3

13.0

10.

030.

360.

000.

040.

000.

000

0.00

00.

007

Cov

or1

0.00

0.00

0.00

0.00

0.00

0.00

00.

001

1.00

TO

TA

L75

.308

5912

.205

057.

8912

24.1

71

Mat

eria

l Con

sum

patio

n

Hydro Geological Data1. Area of Catchment, A 485.00 ha2. Total Length of Run 1850.00 mtr3. Total Fall/Relief of the Catchment 12.00 mtr4. 1 Hr. Rainfall for 25 years Frequency 70.00 mm5. Contour interval of Submergence area in m 0.30 mtr6. Area of first contour in ha 0.50 ha

second Contour 0.80 hathird contour 2.75 hafourth contour 4.25 hafifth contour 6.80 hasixth contour 0.00 haseventh contour 0.00 ha

7. Height at FTL 1.2 mtr8. Yield of the Catchment, by Strange's Table

Factor Area Factor Area Factor Area

170 103.57 242.5 77.675 145.5 52.685 9741527.88

Total expected Yield of Catchment = 4.15

9. Storage Capacity of the Khadin at FTL, by Symphson's formulaV= h/3 [(A1+An)+4(A2+A4+…+An-1)+2(A3+A5+….+An-2)]V= Storage Volume of Khadin in ha-mA= Area of the contours, han= Total no. of contoursh= Contour interval, mVolume V= 3.98 ha-m

By readjusting the height of Crest/ FTL to have app. Capacity, FTL= 1.2 Mtr

10. Top width of the bund= H/5+1.50.= 1.74

or say 2.00 Mtr

11. Total Length of Bund corresponding to above height 1170.00 Mtr

12. Time of Concentration 45.62 minute

Khasra No.: ……………….

Design Khadin

Yield of the Catchment per hectare Area in Cum

Good Catchment Avg. Catchment Bad Catchment

Total Monsoonal Rainfall in

mm

ToatalYieldCum

Village: ……………………



Khadin 1 1

13. Intensity of Rainfall Corresponding to Time of Concentration 90.00 mm/hour14. Average Runoff Coefficent 0.25

15. Peak Rate of Runoff 30.31m3/sec.Hydraulic Design1. Available Crest Length 40.00 mtr2. Available impounding depth 1.20 mtr3. Heigth above Crest to accommodate peak discharge 0.58 mtrStructural DesignA. Fetch Length according to impounding at HFL 220.00 mtrB. Free Board provided 0.31C. Gross heigth of Structure 1.39 Say 21. Length of Headwall 40.002. Top width of Headwall 0.603. Bottom width of Headwall 1.00 Say 14. Height of Headwall 0.505. Length of Headwall Extention 2.39 Say 2.56. Top width of Headwall Extention 0.457. Bottom width of Headwall Extention 0.458. Height of Headwall Extention 1.39 Say 1.59. Length of Sidewall 3.22 Say 3.310. Top width of Sidewall 0.6011. Bottom width of Sidewall 0.6012. Height of Sidewall at head wall Ext. junction 1.39 Say 1.513. Length of Sidewall Extention 1.31 Say 1.514. Top width of Sidewall Extention 0.6015. Bottom width of Sidewall Extention 0.6016. Height of Sidewall Extention 0.87 Say 0.917. Length of Toewall 40.0018. Width of Toewall 0.4519. Hieght of Toewall 0.3020. Width of Apron 3.22 Say 3.3



Dist. Jaisalmer

Khadin 1 2

1.52

ChainageNo.

ChainLength

NSL TBL HeightBottomWidth

TopWidth

CrossSection

Avg. CrossSection

Qty.

1 30 227.80 227.90 0.10 2.35 2.00 0.222 30 227.50 227.90 0.40 3.40 2.00 1.08 0.65 19.463 30 227.40 227.90 0.50 3.75 2.00 1.44 1.26 37.764 30 227.30 227.90 0.60 4.10 2.00 1.83 1.63 49.015 30 227.30 227.90 0.60 4.10 2.00 1.83 1.83 54.906 30 227.20 227.90 0.70 4.45 2.00 2.26 2.04 61.317 30 226.80 227.90 1.10 5.85 2.00 4.32 3.29 98.638 30 227.00 227.90 0.90 5.15 2.00 3.22 3.77 113.039 30 227.00 227.90 0.90 5.15 2.00 3.22 3.22 96.5310 30 226.90 227.90 1.00 5.50 2.00 3.75 3.48 104.5111 30 226.70 227.90 1.20 6.20 2.00 4.92 4.34 130.0512 30 226.70 227.90 1.20 6.20 2.00 4.92 4.92 147.6013 30 226.80 227.90 1.10 5.85 2.00 4.32 4.62 138.5614 30 226.75 227.90 1.15 6.03 2.00 4.61 4.47 133.9815 30 226.85 227.90 1.05 5.68 2.00 4.03 4.32 129.6616 30 226.80 227.90 1.10 5.85 2.00 4.32 4.17 125.2017 30 227.05 227.90 0.85 4.97 2.00 2.96 3.64 109.2318 30 226.00 227.90 1.90 8.65 2.00 10.12 6.54 196.2319 30 226.30 227.90 1.60 7.60 2.00 7.68 8.90 266.9620 30 226.30 227.90 1.60 7.60 2.00 7.68 7.68 230.4021 30 226.40 227.90 1.50 7.25 2.00 6.94 7.31 219.2622 30 226.40 227.90 1.50 7.25 2.00 6.94 6.94 208.1323 30 226.50 227.90 1.40 6.90 2.00 6.23 6.58 197.5124 30 226.40 227.90 1.50 7.25 2.00 6.94 6.58 197.5125 30 226.80 227.90 1.10 5.85 2.00 4.32 5.63 168.8326 30 226.80 227.90 1.10 5.85 2.00 4.32 4.32 129.5227 30 226.90 227.90 1.00 5.50 2.00 3.75 4.03 121.01



Earth work calculation for Earthen Bund of Khadin

Side slope, downstream side =Side slope, upstream side =

Village: …………………

Khadin 1 3

ChainageNo.

ChainLength

NSL TBL HeightBottomWidth

TopWidth

CrossSection

Avg. CrossSection

Qty.

28 30 226.90 227.90 1.00 5.50 2.00 3.75 3.75 112.5029 30 227.00 227.90 0.90 5.15 2.00 3.22 3.48 104.5130 30 227.10 227.90 0.80 4.80 2.00 2.72 2.97 89.0631 30 227.10 227.90 0.80 4.80 2.00 2.72 2.72 81.6032 30 227.20 227.90 0.70 4.45 2.00 2.26 2.49 74.6633 30 227.25 227.90 0.65 4.28 2.00 2.04 2.15 64.4534 30 227.30 227.90 0.60 4.10 2.00 1.83 1.93 58.0435 30 227.35 227.90 0.55 3.93 2.00 1.63 1.73 51.8936 30 227.30 227.90 0.60 4.10 2.00 1.83 1.73 51.8937 30 227.30 227.90 0.60 4.10 2.00 1.83 1.83 54.9038 30 227.40 227.90 0.50 3.75 2.00 1.44 1.63 49.0139 30 227.50 227.90 0.40 3.40 2.00 1.08 1.26 37.7640 0 0.00 0.00 2.00 2.00 0.00 0.54 0.00

Total 1170 27.55 208.625 4315.07



Dist. Jaisalmer

Khadin 1 4

No. L B H Qty. Rate Amount

1 Dag belling, 5-10 cm deep LS Mtr 2 1170 2340.00 0.40 936.002 Jungle clearance, ordinary jungle 82 Sqm 1 1170 5.35 6258.75 1.30 8136.383 Earth work for embankment in dry or


119(b)

Cum 4315.07 84.00 362465.784 Sowing of grass seeds on ridges in 5

lines114

Mtr 5 1130 5650.00 1.00 5650.005 Supply of grass seeds (Dhaman/


Kg 10 1 10.00 80.00 800.006 Spreading of quarry rubbish which

have 40% of stone spals or kankar orMurrum on bund surface includingsupply, watering & ramming etc.complete

85

Sqm 1 1170 1.27 0.1 149.00 0.007 Dry stone pitching with 15-23 cm

long hammer dressed singel stoneincluding supply & all lead & lift, onupstream side of bund

124

Cum 0.75 585 1.58 0.2 138.61 910.00 126133.52Sub Total A 504121.67

Earth work for excavation infoundation trenches in dry or moistsoil & back filling of soil in jhiri &disposal of excavated of soil inrequired profile including 1.5 mtr oflift & 50 mtr of lead, in hard soil

2(b)

Head Wall 1 40 1.3 1 52.00Head Wall Extention 1 2.5 0.75 1 1.88

Side Wall 2 3.3 0.9 1 5.94Side wall extention/ Wing walls 2 1.5 0.9 1 2.70

Apron 1 40 3.3 0.45 59.40Toe wall/ Cut off wall 1 40 0.75 1 30.00

Cum 151.92 81.00 12305.12PCC in Foundation Providing andlaying cement concrete incdudingcurring compection etc.complete inspecified grade excluding the cost ofcentering and shuttering - All work upto plinth level. 1:4:8 (1cement : 4coarse sand : 8 graded stone aggregate40 mm nominal size).Less : Deduct for hand brokenaggregates used in place of crusherbroken

11(c)a

Head Wall 1 40 1.3 0.3 15.60Head Wall Extention 1 2.5 0.75 0.3 0.56

Side Wall 2 3.3 0.9 0.3 1.78Side wall extention/ Wing walls 2 1.5 0.9 0.3 0.81

Apron 1 40 3.3 0.3 39.60Toe wall/ Cut off wall 1 40 0.75 0.3 9.00

Cum 67.35 1723.00 116051.80

Village: ……………………Khasra No.: ……………….

Unit

Waste Weir1

2



As per Earthwork Calculation chart


Detailed & Abstract of Estimate for Khadin

S.No.

ItemItemRef.

Earthen Bund

Khadin 1 5

No. L B H Qty. Rate AmountUnit

Details of MeasurementS.No.

ItemItemRef.

Stone Kharanja in CM (1:8) in solingstones upto plinth including filling ofjhiri, curing etc

24(b)

Apron 1 40 3.3 0.15 19.80Cum 19.80 1301.00 25759.80

Stone Masonry For FoundationRandom Rubble stone masonry forfoundation and plinth in cement sandmortar above 30cm thick wall in:cement mortar 1:6 (1cement : 6sand)

24(a)a

Head Wall 1 40 1 0.7 28.00Head Wall Extention 1 2.5 0.45 0.7 0.79


Toe wall/ Cut off wall 1 40 0.75 0.7 21.00Cum 55.84 1625.00 90732.69

Stone Masonry For Super structure inRandom Rubble stone masonry forfoundation and plinth in cement sandmortar above 30cm thick wall in:cement mortar 1:6 (1cement : 6sand)

24(a)a+ 25

Head Wall 1 40 0.8 0.5 16.00Head Wall Extention 1 2.5 0.45 1.50 1.69


Toe wall/ Cut off wall 1 40 0.45 0.3 5.40Cum 29.46 1759.00 51819.26

Plaster in CM (1:4 ), 25 mm thick 67(a)Head Wall 1 40 0.5 20.00

Head Wall Extention 2 2.5 1.50 7.50Side Wall 4 3.3 1.2 15.84

Side wall extention/ Wing walls 4 1.5 0.9 5.40Toe wall/ Cut off wall 2 40 0.3 24.00

1 40 0.45 18.00Sqm 90.74 163.00 14790.62

Pointing in CM (1:3) flush or ruled 70(a)Head Wall 1 40 0.64 25.61

Sqm 25.61 61.00 1562.36Copping in CM (1:2:4) 50 mm thick 58(a)

Head Wall 1 40 0.6 24.00Head Wall Extention 1 2.5 0.45 1.13

Side Wall 2 3.3 0.6 3.96Side wall extention/ Wing walls 2 1.5 0.6 1.80

Sqm 30.89 224.00 6918.24Sub Total B 319939.89

Total 824061.56Add: Contingencies @ 3% 24721.85

Grand Total 848783



Dist. Jaisalmer

8

5

6

7

Say Rs. 8.91 lac

4

3

Khadin 1 6

ek=k

bdkbZ

ek=k

bdkbZ

ek=k

bdkbZ

ek=k

bdkbZ

ek=k

bdkbZ

ek=k

1lhesaV

dkaØ

hV 1

:4:8

18.3

493.

200

58.7

160.

450

8.25

70.

900

16.5

140.

000

0.00

00.

000

0.00

0

2lhesaV

dkaØ

hV 1

:2:4

120.

989

0.31

237

.749

0.02

22.

662

0.04

55.

445

0.00

00.

000

0.00

00.

000

3iRFj p

qukbZ

1%6

4.73

51.

400

6.62

90.

300

1.42

10.

000

0.00

01.

000

4.73

50.

000

0.00

0

4lhesaV

IykLVj

1%6

20.8

160.

116

2.41

50.

024

0.50

00.

000

0.00

00.

000

0.00

00.

000

0.00

0

Tot

al10

5.51

12.8

422

.04.

740.

00

iV~Vh;ka ¼ox

Zeh½

i'kq[ksy

h fuekZ.k e

sa lkexzh dh ek=k

Ø-la-

fooj

.klhesaV

¼ cSx

½ct

jh ¼?kue

h½fxV~V

h ¼?kueh½

iRFkj ¼?kueh½

pashukheli

1

40.5

xkao% %

dza-

la-

fooj

.kla[;

kyEckbZ

pkSMkbZ

mpkabZ

ek=k¼

/ku

QhV e

sa ½ek=k ¼/ku

ehVj

½

Je

dqy

Je

dqy

1uhao

esa 1-5

eh- xgj

kbZ r

d feV

~Vh [

kqnkbZ d

juk ry

dks dqVu

k cx

yks dks

lgh d

juk vkSj [

kwnh gqb

Z feV

~Vh d

ks ckgj

fud

kyuk r

Fkk cp

h gqb

Z feV

~Vh

dks 30

ehVj rd

dh nwj

h rd

fuL

rkj.k dju

k dBksj feV~V

h eas

0.7

94

0.5

04

0.5

1.5

19

43

.75

5.0

57

27

23

96

33

96

3

2lhesaV

dadzhV 1

lhesaV

% 4

ctjh % 8

iRFkj ,

xzhxsV

vuqi

kr e

sa 40

fe-eh-

ukeh;

eki

dh ,x

zhxsV

ds l

kFk Mky

ukA

0.7

94

0.5

04

0.5

0.5

64

7.8

99

18

.35

MsMsD'

ku0

.00

18

.35

22

8.9

71

63

3.0

04

20

1.3

42

99

64

350

fee

h- ekssVkbZ

esa lhesaV

dadzhV 1

lhesaV

% 2

ctjh % 4

iRFkj ,

xzhxsV

vuqi

kr e

sa 12

fe-eh-

ukeh;

eki

dh ,x

zhxsV

esa dwVu

k] nc

kuk rF

kk rj

kbZ

lesr

Mky

ukA

0.7

94

0.5

40

.50

.00

12

95

.80

12

0.9

9

MsMsD'

ku0

.00

12

0.9

98

02

01

96

79

.16

24

31

9

4

uhao

rFkk

dwlhZ esa

iRFkj dh csj

nk] <ksdk fpukbZ

lhesUV

ctjh e

k'kky

s ls

cxy d

h f>

jh c

Un d

juk rF

kk rj

kbZ d

juk fl

esUV

ctjh 1

%6 e

sa

3.1

43

5.5

11

.50

16

7.2

05

4.7

44

15

.10

14

26

19

65

.64

67

53

5vf/kjp

uk e

sa iRFkj d

h csj

nk] <ksdk fpukbZ

lhesUV

ctjh e

k'kky

s ls c

xy

dh f>

jh c

Un d

juk rF

kk rj

kbZ d

juk fl

esUV

ctjh 1

%6 e

sa

00

00

.00

00

.00

0.0

00

00

6lhesaV

IykLVj

nhokj e

sa 1%6 v

uqikr e

sa lhesaV

ctjh fey

kdj tksMksa dks

dqjsn

us rF

kk rj

kbZ l

esr ¼ 2

0 ,e

,e ½

3.1

43

5.5

01

.00

22

2.9

42

0.8

24

0.0

49

78

33

.47

52

01

9

7ifjo

gu

ctjh

40

12

.84

0.0

03

.96

20

34

xzsoy

o i

RFkj

40

26

.69

0.0

05

.10

54

46

8daVhtsalh

50

02

06

43

74

99

70.

210.

75

D40

OF

FIC

E O

F T

HE

ASS

IST

AN

T E

NG

INE

ER

, PIA

, IW

MP

, PA

NC

HA

YA

T S

AM

ITI

SAM

, H.Q

. Ja

isal

mer

IMW

P J

ais

alm

er

Pa

nch

ay

at

sam

iti

sam

Pro

ject

no

. 4

7/2

01

1-1

2

njjkf'k

dqy ;

ksx

SAY

dk;Z d

k uke

% i'

kq[ksy

h fuekZ.k

ykxr

%

xzke i

apk;r

%

dk;Z d

k uke

%

dqy ;

ksx0.

75lkexzh

Je

¼ dkjhxj

+ e

tnwj

½0.

210.

54

Documents

DETAILED PROJECT REPORT - Rajasthanwater.rajasthan.gov.in/content/dam/water/watershed...DETAILED PROJECT REPORT INTEGRATED WATERSHED MANAGEMENT PROGRAMME JAISALMER JSM/(IWMP)47/11-12,