OFFICE OF THE ASSTT. ENGINEER (PIA) IWMP P.S. DHORIMANNA
DETAIL PROJECT REPORT
BARMER (IWMP)-29
YEAR 2010-11
(UNDER INTEGRATED WATERSHED MANAGEMENT PROGRAMME)
BLOCK: DHORIMANNA DISTRICT : BARMER
AGRO CLIMATIC ZONE- 14
TOTAL GEOGRAPHICAL AREA – 8016 Hac.
TOTAL COST- 1202.40 Lacs.
UNIT COST- 15,000/Hac.
SUBMITTED BY
PROJECT MANAGER
DISTRICT WATERSHED DEVELOPMENT UNIT
BARMER, (RAJASTHAN)
Index
S.No Topics Page no.
1 Chapter -1
1-14
Location 1
General Features of watershed (Cost and Area details) 1-2
Climatic and Hydrological information 2-3
Other Development Schemes in the project area 3-4
Details of infrastructure in the project areas 4-5
Institutional arrangements (,DWDU,PIA,WDT,WC)
5-14
2 Chapter -2
15-34
1.1 Demography Details 15-18
1.2 Development Indicators 18-19
1.3 Land use 19-20
1.4 Agriculture status and Productivity Gap Analysis 20-22
1.5 Horticulture/Vegetable/Floriculture status 23
1.6 Land holding pattern 23
1.7 Livestock status 24
1.8 Fodder status 24-25
1.9 Farm Implements 25
1.10 NREGS Status 26-27
1.11 Migration details 28-29
1.12 Livelihood Details. 29-30
1.13 Existing SHG 30
1.14 Ground Water details 30
1.15 Drinking Water Status 31-32
1.16 Water use efficiency 32
1.17 Slope details 32
1.18 Details of already stored runoff 32-33
1.19 Soil Details 33-34
1.20 Soil erosion status
34
3 Chapter-3 , Proposed Development Plan
35-48
4 Chapter-4, Activity wise Total Abstract of cost
49-57
5 Chapter-5, Annual Action Plan
1.1 Project fund 1.2 Convergence Plan
58-73
74-81
6 Chapter -6, Project outcomes
82
7 Technical designs and estimates for proposed
activities
84-
8 Enclosures
8 .1 Maps
a. Location –District, block, village, watershed location map
b. Map of Project with Watershed Boundary demarcation in cadastral map
c. Land Use Land Cover map
d. Existing water bodies, DLT
e. PRA Map (along with photos & paper drawing)
f. GIS based intervention map
g. Treatment map ie proposed works on revenue map
8.2 Documents of Agreements:
Proceedings of gram sabha for EPA approval
Proceedings of gram sabha Resolution for committee constitution
Documents related to PRA exercise
Proceedings of gram sabha for DPR approval
Proceedings of Panchayat Samiti General body for DPR approval
Watershed Committee Registration certificate
MoU – PIA – DWMA, PIA – WC(in case of NGO as PIA)
CHAPTER – I
INTRODUCTION
Location.
Barmer (IWMP)-29 project is located in Dhorimanna Block, of Barmer district. The project area is between the latitudes 25 º 12’30’’ to 25º 13’44’’ N & longitudes 71º 30’18’’ to 71º31’50’’E. It is at a distance of 15 km from its Block head quarters and 85 Kms from the district head quarters. There are Fourteen number of habitations & sevral Dhanies are in the Project area and other details are given below. General features of watershed:-
S.No. Name of Project(as per GOI) Barmer-29
(a) Name of Catchment Barmer-29
(b) Name of watershed area(local name) Bheemthal, Loharwa
© Project Area 8016 Ha.
(d) Net treatable Area 8016 Ha.
(e) Cost of Project 1202.4 Lacs.
(f) Cost/hectare Rs. 15000 per ha.
(g) Year of Sanction 2010-2011
(h) Watershed Code -
(i) No. of Gram Panchayats in project area 2
(j) No. of Villages in project area 14 (k) Type of Project Desert
(l) Elevation (metres)
(m) Major streams Nil
(n) Slope range (%) 0%-84%
villagewise area covered in watershed:-
macro/micro
Name of Gram Panchayat
Name of villages Covered
Census code of villages
Area
-
1. Bheemthal 1. Seelgan 02191900 837 2. Jakharon ki dhani 02192100 601 3. Der 02192000 463
2. Loharwa 4. Loharwa 02191500 636 5. Kundawa 02191300 537 6. Bheelon ki dhani 02178600 894 7. Juna kheda 02190800 405 8. Sauon ka goliya 02191100 506 9. Sainyon ka goliya 02191700 478
10. Kharodi 02190900 379 11. Tajaniyon ki dhani 02191000 503 12. Sutharon ki dhani 02191400 308 13. Lukhon ka nada 02191800 799 14. Lakhari nadi 02191600 670
The watershed falls in Agroclimatic Zone Dry Arid Hot.The soil texture is Sandy loam to loam. The average rainfall is 32.17 cm . The temperatures in the area are in the range between 32º to 48º centigrade during summer and 5º to 21º centigrade during winter. The major crops in the area are Bajara , Moong, ,Guar,Till,Moth, 55.23% land is under cultivation 38.89% land fallow, 1.34% land is wasteland. 687 no of households are BPL (72.31% households) 22 no. are landless households (2.31% households) and 747 household are small and marginal farmers 78.63% (household) . Average land holding in the area is 0.815 ha. 86% area is single cropped area and 4% is double cropped. The main source of irrigation is Well/ tubewell. The average annual rainfall (5years) in the area is 349.40 mm. The major festivals in the Village are Holi, Diwali, Akha Teej, Idd & Raksha bandhan. At present this 14 Villages is having 9827 population with Communities like Rajput, Bheel, Meghwal, Jat, Brahman, Soni, Kumhar, Musalman, dhadi, Sansi and Suthar etc. Climatic and Hydrological information:-
1 Average Annual Rainfall(mm)
Year Average Annual Rainfall(mm) 1 2001 378 2 2002 111 3 2003 635 4 2004 159 5 2005 187 6 2006 547 7 2007 330 8 2008 196 9 2009 161
10 2010 517 2 Average Monthly rainfall (last ten years)
Month Rainfall(mm)
i) June 32.90
ii) July 113.50 iii) August 114.60
iv) September 41.36 3 Maximum rainfall intensity (mm)
Duration rainfall intensity(mm) i) 15 minute duration 34 ii) 30 minute duration 21 iii) 60 minute duration 8
4 Temperature (Degree C)
Season Max Min i) Summer Season 48 32 ii) Winter Season 27 5
iii) Rainy Season 41 29
5 Potential Evaporation Transpiration (PET) (mm/day)
Season PET i) Summer 0.15 ii) Winter 0.01 iii) Rainy 0.05
6 Runoff i) Peak Rate (cum/hr) 0.05 ii) Total run off volume of rainy season (ha.m.) iii) Time of return of maximum
flood 5 years Nill
10 years Nill
In-Year
iv)Periodicity of Drought in Village area
1-4 Year
Other Development Schemes in the project area:-
S.No Scheme
Name of
the
departme
nt
Key interventions under
the Scheme
Targeted
Beneficiari
es
Provisions under
the Scheme
1 MGNREGS RD Construction of Tanka,
Gravel Road, Nadi etc.
SC,ST,BPL
& Others
100 DAYS
Gurranted
employment
2 BRGF RD
Construction of
Anganwadi, School
building, subcenter,
Community center etc.
Common
work
Gap filling for
infrastructure
properly use
3 TFC RD
Construction of tanka for
drinking water,
pipelines,Toilets etc.
Common
work
Drinking water
& sanitation
4 SFC RD
Construction of tanka for
drinking water,
pipelines,Toilets etc.
Common
work
Drinking water
& sanitation
5 IAY RD Construction of Houses BPL
families
Provide House
for poor people
6 ANGANWA
DI ICDS
Development for women
& Childern
women &
Childern
Development for
women &
Childern
7 TSC RD Construction of Toilets BPL
families Sanitation
Details of infrastructure in the project areas :-
Parameters Status
(i) No. of villages connected to the main
road by an all-weather road
12
(ii) No. of villages provided with electricity 13
(iii) No. of households without access to
drinking water
(iv) No. of educational institutions : (P)
24
(S)
0
(HS
)
1
(VI)
0 Primary(P)/ Secondary(S)/ Higher
Secondary(HS)/ vocational
institution(VI)
(v) No. of villages with access to Primary
Health Centre
2
(vi) No. of villages with access to Veterinary
Dispensary
0
(vii) No. of villages with access to Post Office 3
(viii) No. of villages with access to Banks 1
(ix) No. of villages with access to Markets/
mandis
0
(x) No. of villages with access to Agro-
industries
0
(xi) Total quantity of surplus milk 0
(xii) No. of milk collection centres (U)
0
(S)
0
(PA
)
(O)
Self
Ownership
(e.g. Union(U)/ Society(S)/ Private
agency(PA)/ others (O))
(xiii) No. of villages with access to Anganwadi
Centre
14
(xiv) Any other facilities with no. of villages 0
(please specify)
(xv) Nearest KVK Barmer
(xvi) cooperative society 0
(xvii
)
NGOs
0
(xviii
)
Credit institutions
(i) Bank 0
(ii) Cooperative Society
(xix) Agro Service Centre's 0
INSTITUTIONAL ARANGEMENT (SLNA,DWDU,PIA,WDT,WC, SECRETARY
DWDU Details
PIA particulars
1 2 3
S.No Particulars Details of DWDU
1. PM ,DWDU Ex.En./Project Manager
2. Address with contact no.,
website
Zila Parishad (RDC)-Barmer
3. Telephone 02982220893
4. Fax
5. E-mail dwdu [email protected]
1 2 3
S.No Particulars Details of PIA
6. Name of PIA Assistant Engineer Panchayat Samiti Dhorimanna
(Sh. Sohan lal)
7. Designation Assistant Engineer
8. Address with contact no.,
website
Panchayat Samiti Dhorimanna, 9414633915
9. Telephone
10. Fax
WDT Particulars:
11. E-mail [email protected]
1 2 3 4 5 6
7 8
S.N
o
Name of WDT
member
M/F Age Qualificatio
n
Experience in
watershed(Yrs
)
Description of
professional
training
Role/
Function
1 WDT
(Engg )
2 Dinesh M BSc Ag. 3 Year
IGPRS Jaipur,
Barmer
WDT
Agricultur
e
3 Kamini F MA 1 Year
Barmer WDT
Social
4 Sonu F Diploma in
L.S.A.
1 Year IGPRS Jaipur,
Barmer
WDT
(Vet.)
Details of Watershed Committees (WC)
S.No. Name of WCs
Date of Gram
Sabha for WC
Date of Registratio
n as a Society
(dd/mm/yyyy
Designation
Name M/F SC/ST/OBC/Ge
neral
Landless/MF/SF
/ LF
Name of UG/SHG Educational qualification
1 Loharwa
6.10.10 251/ Barmer/
2010-11/ 29.10.10
President
Omprakash M SC SF UG BA
Secretary
Jayshree devi F OBC LF SHG 10th
Member Veera ram rabari
M OBC LF SHG illlitrate
Member Nanga ram rabari
M OBC SF 12th
Member Bhera ram M OBC LF SHG illlitrate
Member Jetha ram M OBC LF UG illlitrate
Member Smt. Noji F OBC LF illlitrate
Member Labhu ram M OBC LF litrate
Member Mota ram M OBC SF UG litrate
Member Bhoora ram M ST SF illlitrate
Member Asu ram M ST SF UG illlitrate
Member Gorkha ram M OBC SF UG 8th
Member Gordhan ram M OBC LF litrate
Member Omprakash M Gen Landless 10th
Member Smt. Tagi devi F SC LF illlitrate
Member Smt. Kesi devi F SC MF UG illlitrate
Member Smt. Jatno devi F SC LF illlitrate
Member Mala ram M SC LF UG illlitrate
Member Smt. Lila devi F SC SF UG illlitrate
S.No. Name of WCs
Date of Gram
Sabha for WC
Date of Registratio
n as a Society
(dd/mm/yyyy
Designation
Name M/F SC/ST/OBC/Ge
neral
Landless/MF/SF
/ LF
Name of UG/SHG Educational qualification
2 Bheemthal
5.10.10 418251/ Barmer/
2010-11/ 29.12.10
President
Khema ram choudhary
M OBC LF SHG 12th
Secretary
Surta ram choudhary
M OBC MF 10th
Member Jagrupa ram M OBC LF SHG litrate
Member Veera ram M SC SF SHG illlitrate
Member Smt. Veeron devi
F OBC SF illlitrate
Member Smt. Annu devi F OBC SF illlitrate
Member Poonma ram M OBC LF UG litrate
Member Vinja ram M SC SF UG illlitrate
Member Mota ram rabari
M OBC LF illlitrate
Member Smt. Ansi devi F OBC LF UG litrate
Member Smt. Hemi devi F SC SF UG illlitrate
Member Smt. Amru devi F OBC SF litrate
CHAPTER – II
Socio economic Features, Problems and Scope
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 529 ha land is arable wasteland and 250 ha is fallow can be
brought under cultivation.Only 339 ha is irrigated and with efforts this can be increased to
700 ha. 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, Agro forestry, fodder crops)and diversification in
Livelihoods(Agriculture, Animal husbandry, self employment) 244378.975 Quintal fodder
scarcity can be met out through Pasture development .Improved animal Husbandry practices
can increase the productivity of livestock. There are 315 persons migrate due to lack of job &
this migration can be checked through creation of employment opportunities in the project
area through increase in production and diversification in agriculture and Livelihoods as
mentioned above.
The wind erosion is the main problem in the watershed area.Here the wind
velocity reaches upto more than 50 m/sec.As the soil of watershed area is mainly sandy
therefore soil erosion occurs mainly due to wind leadind to land degradation.Here in
watershed area due to scanty rainfall runoff is less resulting in lesser soil erosion.Agriculture
in the watershed area is totally rainfed although there are some tube wells because people use
this water for drinking purpose only.Here in watershed area animal population is fairly good
but the need of breed improvement,vaccination medicinal camps are the key works to be
loked into.The runoff of the area harvest in khet talai /Farm pond and horticulture plantation
made to uplift income per household.People have large livestock holding but there are
problem of drinking water and fodder.To solve the drinking water existing nadi/traditional
rain water harvesting structures Tankas are to be constructed and renovated. Also to meet
deficiency of fodder about 20 ha of pasture development can be done in the project area.
Natural Resource Management : The watershed area located in western Rajasthan desert . The ground water depth is 25 meter. Ground water mostly contains florid and is saline. The water is not potable for drinking. The people has to travel 4-5 KM for drinking water. There is no run off due to desert area. As per need and suggestions given by the beneficiaries/ public representative, the tanka , talai, pacci nadi have been proposed to drinking water. While socially surveying the area, it was realized that various water harvesting structures mostly Tanka , talai have been constructed in the area for storing the water. But due to non availability of pucca agore the water stored in structures is minimum due to minimum run off in desert area. During the rainy season it was found that the rain water from the higher areas flows down and spread in the lower area and damaging the fields. As per need and suggestions given by the beneficiaries/ public representative, the pacci nadi have been proposed to store the water. This will certainly solve the problems of the area and sufficient water will also be stored for live stock. The agriculture land of the area is affected by wind erosion. The problem can be solved by vegetation , plantation on sand dunes. Therefore to protect the land, the main thrust is given on sand dune stabilization. Agriculture and Horticulture Productivity : In the watershed area the production of Agriculture and Horticulture Plants are not to that extent due to lack of improved variety and techniques. The Agriculture production of different crops grown in Kharif/ Rabi seasons of the proposed watershed area is shown in Table 13. The production will be increased by introduction of new varieties of different crop. The existing horticulture area is shown above. Live Stock –gap of fodder Availability : The existing fodder area in the villages of proposed area is shown above. The availability of fodder in the proposed watershed area is less. To meet the requirement, the farmers of the area have to purchase from other places. The fodder area has to be increased to reduce the demand. Livelihood and Micro enterprises : The people of the area are dependent on Agriculture. In the proposed area the landless families are fully dependent on work. After introduction of NREGA, these families are getting job in the area. But it is not to the extent to increase the livelihood. For development of their livelihood, the various meetings were organized to know their interest and skills. According to social survey conducted in different villages of the project area, different individual and group works/ activities like Kasidakari , Ker-sagari Udhyog, Bhjan Mandal, Carpentry, Mobile Repairing, Motor Cycle Repairing, and Compost Pit/ Vermi compost were identified. According to their interest homogeneous groups have been made. The main thrust was given for land less persons.
Table 2.1 Population & Household Details:-
S.No. Name of Village
Total Population
BPL SC ST S.F M.F Land Less
1 Seelgan 990 33 33 0 34 15 6 2 Jakharon ki
dhani 874 11 11 0
14 10 0 3 Der 600 5 5 0 38 25 2 4 Loharwa
1780 208 134 0 98 27 8
5 Kundawa 527 16 0 0 39 16 0
6 Bheelon ki dhani 954 91 0 67 63 9 0
7 Juna kheda 464 40 16 2 2 29 8
8 Sauon ka goliya 400 21 0 0 20 11 0
9 Sainyon ka goliya 450 21 0 0 43 4 0
10 Kharodi 447 16 0 0 19 10 0
11 Tajaniyon ki dhani 430 47 19 0 41 12 0
12 Sutharon ki dhani 376 27 0 12 37 9 2
13 Lukhon ka nada 670 15 0 0 41 18 4
14 Lakhari nadi 865 78 17 0 46 11 0
Total 9827 687 235 81 562 185 22
Total Population
Male Female Total SC ST
5580 4247 9827 2110 980
Household Details
BPL household L. Less
Small Farmer
M. Farmer
Total household
SC household
ST household
687 22 562 185 950 195 60
Table 2.2 Development indicators
S. No. Development Indicators State Project Area 1 Per capita income (Rs.) 33731 24000/yr 2 Poverty ratio (%) 22.80 33.29 3 Literacy (%) 67.07 52.64 4 Sex Ratio Per 1000 male 926 852 5 Infant mortality rate Per 1000 63 57 6 Maternal mortality ratio Per
100000 388 356
S.no. Particular Before project After Development
I. (i) (ii)
Water Lavel in m Open Well Borwells
25 -
25 -
II (i) Crop grown area(Hac.)
6913.5 7400
(ii) Crop wise area & yield
Area (ha)
Yield(Qtl/ha) Area (ha) Yield(kg/ha)
Kharif
Bajra Moong Guar Moth Rabi
Jeera Isabgol Arandi
6047 299 54
135.5
172 124 43
1.65 0.90 2.35 2.25
3.50 4.30
10.60
6700 400 100 200
350 250 100
400 130 300 250
400 500
1100
III Certified Seed (Cultivators No.)
0 500
IV Bio- Fertilizer 0 100 V Fodder Production Qtls/ Hac. Qtls/ Hac. Lucern/ Barseem
Bajra
0
5.00 XIII Horticulture :- Plants No. Plants No.
Ber Citrus Aonla Karunda
0 0 0 0
10000 1000 1000 800
XIXIII Agroforestry:- Plants No. Plant /hac. Plants No. Plant /hac. Arable land Pasture land
61500 1600
8 5
115400 16000
15 50
XIXIXIII (i)
Animal Husbandry:- Cross Breed
Cow Buffalo
0 0
800 500
(ii)
Average milk yield/ Lts.
Lts/ Day Lts/ Day
Cow Buffalo
3.00 5.00
5.00 7.00
IX Social And Financial
(i)
Average Income/ household
24000 45000
(ii) Self help group 2 70
The table indicates poor socio economic conditions. Table 2.3 Land Use
S.No Present land use Area in Hact.
1 Total geographical area 8016
i Non arable land 323
ii Arable land 7693
2 Non arable land
i Forest land 0
ii Panchayat & pasture land 177
iii
Govt. waste land 146
iv
Area not available for development (Habitation, roads, mines, rails etc.
0
3 Arable land
i Irrigated 339
ii Un irrigated 7354
Total arable land 7693
4 Land available for treatment
i Non arable land 323
ii Arable land 7693
Total 8016
The project area has 529 ha of cultivable wasteland. 250 ha of fallow
land (total 779 ha) can be brought under cultivation if some irrigation source can be provided
through Construction of WHS like Khet talai, Tanka, Farm ponds etc. and also through
demonstration of rainfed varieties of crops. Construction of WHS can also increase in area
under irrigation which is only 4.23% of the project area. 1.10 ha area is under wastelands
and can be brought under vegetative cover, with reasonable effort. Activities like Vegetative
filter strip, WHS (Nadi/Talab). Sand dune stabilisation, afforestation of wastelands and
Pasture development will be taken up on these lands.
Pasture development the land use table shows that there is 108 hectare
pasture land (1.34%)This emphasizes the need for taking up pastureland development works
through sowing of promising species of grasses and plantation.
Table 2.4 .a Agriculture and Horticulture status and fuel availability.
Cropping Status
Kharif season: (2011- 2012)
S.No Village Bajra Moong Guar Til Moth Total
1 Seelgan 570 60 7.5 8 8 653.5
2 Jakharon ki dhani 397 40 5.5 6 6 454.5
3 Der 380 15 2.5 4 5 406.5
4 Loharwa 780 30 10 10 25.5 855.5
5 Kundawa 460 5 3 0 4.5 472.5
6 Bheelon ki dhani 690 60 5 20 10.5 805.5
7 Juna kheda 340 10 2 5 6 363
8 Sauon ka goliya 380 12 2.5 0 4 396.5
9 Sainyon ka goliya 350 10 3 0 3.5 366.5
10 Kharodi 300 8 4 0 12 324
11 Tajaniyon ki dhani
365 15 1.5 0 8.5 390
12 Sutharon ki dhani 180 4 1.5 7 6 198.5
13 Lukhon ka nada 650 20 2 0 22 694
14 Lakhari nadi 505 10 4 0 14 533
Total 6047 299 54 60 135.5 6913.5
Rabi season: (2010- 2011)
S.No Village Jeera Isabgoal Aradi Total
1 Seelgan 9 5 2 16
2 Jakharon ki dhani 12 10 3.5 25.5
3 Der 15 12 5 32
4 Loharwa 22 21 6 49
5 Kundawa 14 7 12 33
6 Bheelon ki dhani 8 12.5 6.5 27
7 Juna kheda 11 9 0 20
8 Sauon ka goliya 20 9 7 36
9 Sainyon ka goliya 11 3 0 14
10 Kharodi 8.5 6 1 15.5
11 Tajaniyon ki dhani
13 8.5 0 21.5
12 Sutharon ki dhani 13 7 0 20
13 Lukhon ka nada 12.5 8 0 20.5
14 Lakhari nadi 3 6 0 9
Total 172 124 43 339
Table 2.4.b Abstract of cropped Area(ha)
The farmers are using Indigenous varieties of Bajra, whereas varieties like –Hybrid can increase the production. Crop of Bajra: The farmers are using Indigenous varieties of Bajra, whereas varieties like HHB-67,ICMH-356,RHB-30,RHB-131,HHB-67,CZP-9802 can increase the production of Bajra.Crop of Guar: The farmers are using Indigenous varieties of Guar, where as varieties like RGC-936,RGC-1002,RGC-1003,RGM-112 can increase the production of Guar. Crop of Moong: The farmers are using Indigenous varieties of Moong, where as varieties like RMG-62, K-851 can increase the production of Moong.Crop of Moth: The farmers are using Indigenous varieties of Moth, where as varieties like RMO-40, RMO-257,RMO-435 can increase the production of Moth.
Crop Rotation will vary from project to project Bajra - Guar
Guar - Bajara Bajara - Moth Moth - Moong Moong - Fallow
The table shows that only 339 ha is (4.22%) is double cropped area. 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 and multiple cropping. Table 2.4.c Productivity Gap Analysis (The table can also be given in bar chart form)
Bajra 738 645 525 173 165 Moong 410 338 305 107 90 Moth 315 198 195 194 225 Guar 465 305 295 207 235
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.The farmers are using varieties desi of Bajra moong monthwhereas the recommended varieties like Bajra-Kamdhenu, SR11(Gaveri) Moth- RMO40 ,RMO256 Moong-RMG268,SML268,IPM02-3, Guar-KS277,HFG119,HFG156 etc. Lack of Availability of good
Area under Single crop 6913.5
Area under Double crop 339
Area under Multiple crop 0
Name of the crop
Productivity kg/ha
India Highest Average
in Rajasthan
Highest Average of Agro climatic zone District Project Area
quality seeds of desired crop and variety in adequate quantities and time to the farmers. 1250 cum runoff/water availability for cultivation. The productivity gap and reasons of it indicate 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 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)
ActiXIIIty Area Species Varieties Recommended varieties Production
Horticulture NIL NIL NIL NIL NIL
Vegetables NIL NIL NIL NIL NIL
Floriculture NIL NIL NIL NIL NIL
Medicinal Plants 43 Desi - GCH-4 400
Table 2.6 Land holding Pattern in project area
Type of Farmer
Total Househ
olds
Land holding (ha) irrigation source wise
Land holding (ha)Social group wise
Irrigated
(source)
Rainfed
Total
General
SC ST OBC BPL
(i)Large farmer 181 128 2004 2132 84
235 160 1605 48
(ii) Small farmer 562 211 3291 3502
154 425 230 2495 196
(iii) Marginal farmer 185 0 2059 2059
56 316 136 1490 61
(iv) Landless person 22 0 0 0
0 0 0 0 0
Total 950 339 7354 7693 294 976 526 5590 305 There are 78% land holdings belong to small and marginal farmers who own 72 % of total cultivated area. Horticulture/vegetables could be more economical to Small and marginal farmers with irrigation source. For large farmers with no irrigation facility Horticulture/vegetables will be promoted in a part of land with farm pond/Tanka construction. The following activities will be more beneficial for small land holdings and for diversification and income for large farmers. Horticulture plantation, Medicinal and Aromatic Crops, floriculture :- As discussed earlier . Horticulture/vegetables could be more economical to Small and marginal farmers
with irrigation source. Also the project area has good potential for medicinal & aromatic crops like Sonamukhi, Isabgol, etc. Agro forestry plantation:- To increase the income of farmers and also for shelter belt plantation as wind velocity is high in the project area. 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. Production and distribution of quality seed: – 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 technologies .Sprinklers and pipelines for efficient water management practices emphasis on demonstration of sprinklers with adequate financial support and convergence/private partnership. Innovative hi-tech/ export oriented activities:- innovative hi-tech/ export oriented projects like mushroom cultivation, floriculture, etc which are in negligible existence at present, can be implemented by individual farmers / private companies. Drip irrigation Drip irrigation will be promoted in all horticulture plantations, vegetables and in nurseries for rational use of irrigation higher yields and quality produce. Table 2.7 FODDER REQUIREMENT &AVAILABILITY IS AS CALCULATED BELOW
REQUIREMENT
S.No Animals No’s Equ. cow units
Average Dry matter requirement per day
Dry matter requirement per year (Kg.)
Total requirement in M.T.
1 Cows 2106 2106 7 Kg. 5380830 5380.830
2 Buffaloes 423 423 7 Kg. 1080765 1080.765
4 Goat 9918 4959 7 Kg. 12670245 12670.245
5 Sheep 6689 3344.5 7 Kg. 8545197.5 8545.1975
6 Camel 32 32 7 Kg. 81760 81.760
Total 19168 - 27758797.5 27758.7975
FODDER AVAILABILITY
S.No. Name of Crop Area in
Hac. Crop production
M.T./Hac. Fodder
Availability
A. 1. 2. 3. B. D. 1. 2. 3.
(In Watershed Area) Kharif Crop ;- Bajra Moong Guar Culturable waste land & pasture land (Out of watershed village Area) Bajra Moong Guar
6047 299 54 108 0 0 0
0.50 0.20 0.40 2.00 0.50 0.20 0.40
3023.50 59.80 21.60 216 0 0 0
Total
-
-
3320.90
The table above shows there is fodder deficiency (Requirement is 27758.7975 tons-and
availability is 3320.90 tons/yr.)
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 78 % land holdings belong to
small and marginal farmers who own only 72 % of total cultivated area so owning of big
farm implements by individual farmers is not economical so SHG would be promoted to
buy farm implements and rent to farmer.
S. No Implements Nos.
1 Tractor 38
2 Sprayers-manual/ power 0
3 Cultivators/Harrows 38
4 Seed drill 38
5 Any Other 57
Table 2.10 NREGA Status - No. of Card Holder, activities taken so far, employment
status.
S.No
Name of
village
No. of
Card
Holders
Employment
Activity taken so far
1
Seelgan 215 200 1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3.Constraction of Tanka
2 Jakharon ki dhani
190 150 1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3. Constraction of Tanka
3 Der 210 180 1.Excavation of Talab / Nadi
2.Constraction of Gravel Road 3. Constraction of Tanka
4 Loharwa
574 400 1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3. Constraction of Tanka
5 Kundawa
125 110 1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3. Constraction of Tanka
6 Bheelon ki dhani 258 225
1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3. Constraction of Tanka
7 Juna kheda
65 50 1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3. Constraction of Tanka
8 Sauon ka goliya 68 52
1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3. Constraction of Tanka
9 Sainyon ka goliya 119 102
1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3. Constraction of Tanka
10 Kharodi
132 110 1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3. Constraction of Tanka
11 Tajaniyon ki dhani 126 115
1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3. Constraction of Tanka
12 Sutharon ki dhani 101 90
1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3. Constraction of Tanka
13 Lukhon ka nada 145 122
1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3. Constraction of Tanka
14 Lakhari nadi
208 190 1.Excavation of Talab / Nadi 2.Constraction of Gravel Road 3. Constraction of Tanka
Total 2536 2096
Table 2.11 Migration Details
Name of village
No. of persons migrating
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)
Seelgan 22 210 Scarcity of labour&fodder
450 Labour 0.65
Jakharon ki dhani
20 210 Scarcity of labour&fodder
450 Labour 0.65
Der 21 210 Scarcity of labour&fodder
450 Labour 0.65
Loharwa 80
210 Scarcity of labour&fodder
450 Labour 0.65
Kundawa 14
210 Scarcity of labour&fodder
450 Labour 0.65
Bheelon ki dhani
30 210 Scarcity of
labour&fodder 450 Labour 0.65
Juna kheda 11
210 Scarcity of labour&fodder
450 Labour 0.65
Sauon ka goliya
10 210 Scarcity of
labour&fodder 450 Labour 0.65
Sainyon ka goliya
15 210 Scarcity of
labour&fodder 450 Labour 0.65
Kharodi 15
210 Scarcity of labour&fodder
450 Labour 0.65
Tajaniyon ki dhani
14 210 Scarcity of
labour&fodder 450 Labour 0.65
Sutharon ki dhani
12 210 Scarcity of
labour&fodder 450 Labour 0.65
Lukhon ka nada
16 210 Scarcity of
labour&fodder 450 Labour 0.65
Lakhari nadi 35
210 Scarcity of labour&fodder
450 Labour 0.65
The migration can be check by creation of employment opportunities, enhancing farm level economy, increases the income of the people engaged in animal husbandry by dairy, poultry and marketing and value addition. (As discussed earlier) and diversification in livelihoods .
The existing livelihoods village are given below
Table 2.12 (a)Major activities (On Farm)
Name of activity No of House holds Average annual income from the
Shop - 40000 Goat /sheep rearing 20 20000 Sangari - 24000
Table 2.12(b)Major activities (Off Farm)
Name of activity Households/indivisua
ls Average annual income from
the Artisans 5 40000 Carpenter 8 38000 Blacksmith 4 72000 Leather Craft 6 55000 Porter 7 20000 Mason 480 144000 Kashidakari(handicraft) 0 16000 Others specify (Cycle Repair ,STD,Craft etc)
CR-2, KIRANA-12, VEG-3, ATA CHAKI-5
45000
The efforts for increase in income through off farm activities will be made under livelihood component through assistance to SHG or indivisuals
Table 2.13( a ) Status of Existing SHG
S.No
Name of SHG
Members
Activity
involved
Monthly
income
Fund availabl
e
Assistance available
Source of assistance
Training
received
1 sawayam sahata samooh
Pasupa
lan - - - N
2 sawayam sahata samooh
Pasupa
lan - - - N
The table indicates existence of number of groups in the area also these need to be strengthened through trainings and financial assistance
Technical Features
Table 2.14 Ground Water
S.No Source No. Functional depth
Dry Area irrigated
Water availability(days)
(i) Open wells 26 50 m 2 841 220 (ii) Shallow tube wells - - - - - (iii) Pumping sets - - - - - (iv) Deep Tube Wells - - - - - Total 26 50 m 2 841 220
The table indicates ground water very deep and also need to recharge by construction of anicut and other water harvesting structures.
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
available
No. functional
No. requires repairs
1 Seelgan 110000 75000 - - -
2 Jakharon ki dhani
100000 70000 1 1 -
3 Der 80000 55000 1 1 -
4 Loharwa 152000 100000 5 4 -
5 Kundawa 72000 55000 1 - -
6 Bheelon ki dhani
110000 75000 2 1 -
7 Juna kheda 60000 50000 3 3 -
8 Sauon ka goliya
60000 45000 - - -
9 Sainyon ka goliya
70000 40000 - - -
10 Kharodi 70000 40000 - - -
11 Tajaniyon ki dhani
70000 4000 - - -
12 Sutharon ki dhani
65000 45000 - - -
13 Lukhon ka nada
75000 60000 - - -
14 Lakhari nadi
95000 70000 - - -
Table 2.16 Water Use efficiency
Name of major crop
Area (Hectare) through water
saving devices(Drip/S
prinklers)
through water conserving
agronomic practices#
Any other (pl. specify)
Total
Bajara 0 0 0 0 Jeera 172 0 0 172 Isabgol 124 0 0 124 Aradi 43 0 0 43
The tables above indicate need for judicious use of available Water. Encouraging optimum use of water through installation of sprinklers on every operational wells
Table 2.17 Slope details.
Slope of Watershed
S.No. Slope percentage
Area in hectares
1 0 to 3% 1933 2 3 to 8% 1561 3 8 to 25% 2140 4 > 25% 2382
The 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
Table 2.18 Details of already stored runoff(Surface Water structures)
S.No. Name No. Storage Capacity (cum)
Area irrigated (ha)
i) Major Irrigation Project 0 0 0 ii) Khadin 0 0 0 iii) Farm Ponds/Tanks 594 17820 0 iv) Anicuts 0 v Nadi 24 1800 0 Total 618 19620 0
Following Strutures are to be constructed in watershed area to harvesting available runoff.
S. No. Name of Structure No. of structure Capacity of Structure
Total water Harvested IWMP NREGA Total
1 Khadin 2 WHS/Nadi 4 4 3000 12000 3 Farm pond/Khet
Talai 2 2 150 300
4 Tanka 300 200 500 50 25000 Total
Table 2.19 Soil details /Soil Profile
A Major Soil Classes Area in hectares 1 sandy 6345 2 Sandy loam 1671 3 Rocky 0 Soil Depth :
B. Depth (Cms.) Area in hectares
1 0.00 to 7.50 8016 2 7.50 to 45.00 3 > 45.00 C Soil fertility Status Kg/ha Recommended N 60 120 P 12 80 K 1.50 40 Micronutrients PPM
The analysis of table shows 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 micro nutrient and fertilizers
Table 2.20 Erosion details
Erosion status in project Area
Cause Type of erosion
Area affected
(ha)
Run off(mm/
year) Average soil loss
(Tonnes/ ha/ year) Water erosion
a Sheet 0 b Rill 0 c Gully 0 Sub-Total
Wind erosion 8016 5.60 Total for project 8016
The need is: To check land degradation To reduce excessive biotic pressure by containing the number and increase 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, gully plugs, Bank Stabilisation, Loose stone check Dams, Gabions, Earthen embankment (Nadi) and Anicuts would be taken up.
CHAPTER - III
Proposed Development Plan
The Activities are indicative addition /deletion in activities will be as per local conditions
A) Preparatory phase activities Capacity Building Trainings and EPA
The IEC activities like Group meetings, door to door campaign, slogans and wall writings etc. were carried out in all the habitations of Barmer-29 Micro Watershed. A series of meetings were conducted with GP members, community and discussed about the implementation of IWMP programme. User groups were also formed. Grama Sabhas were conducted for approval of EPA (village), for selecting the watershed committee and approval of DPR.
S.no Name of the Gram Panchayat Date on which Grama
Sabha approved EPA
1 Bheemthal 5.3.11
2 Loharwa 26.1.2012
1 4 5 6 7 8 9 10 11
S. No.
Names of village
Amount earmarked
for EPA
Entry Point
Activities planned
Estimated cost
Expendi-ture
incurred Balance
Expected outcome
Actual outcome
1 Seelgan 5.022 lacs Tanka on common
place
1.01 lacs 5.022 lacs - Drinking water for 53Family
Drinking water for 53 Family
2 Jakharon ki dhani
3.606 lacs Tanka on common
place
1.01 lacs, 0.45 lacs
3.606lacs - Drinking water for 30 Family
Drinking water for 30 Family
3 Der 2.778 lacs Tanka on common
place
1.01 lacs 2.778 lacs - Drinking water for 25 Family
Drinking water for 25 Family
4 Loharwa 3.816 lacs Tanka on common place &
solar lights
1.15 lacs & 0.25
lacs
3.816 lacs - Drinking water for 40 Family
& Light facility
Drinking water for 40 Family
& Light facility
5 Kundawa 3.22 lacs Tanka on common place &
solar lights
1.15 lacs & 0.25
lacs
3.22 lacs Drinking water for 30 Family
Drinking water for 30 Family
6 Bheelon ki dhani
5.364 lacs Tanka on common
place
1.15 lacs & 0.25
lacs
5.364 lacs Drinking water for 50 Family
Drinking water for 50 Family
7 Juna kheda
2.43 lacs Tanka on common place &
solar lights
1.15 lacs & 0.25
lacs
2.43 lacs Drinking water for 20 Family
Drinking water for 20 Family
8 Sauon ka goliya
3.036 lacs Tanka on common place & solar lights
1.15 lacs & 0.25
lacs
3.036 lacs
- Drinking water for 30 Family
& Light facility
Drinking water for 30 Family
& Light facility
9 Sainyon ka goliya
2.868 lacs Tanka on common place & solar lights
1.15 lacs & 0.25
lacs
2.868 lacs
- Drinking water for 30Family
& Light facility
Drinking water for 30 Family
& Light facility
10 Kharodi 2.274 lacs Tanka on common place & solar lights
1.15 lacs & 0.25
lacs
2.274 lacs
- Drinking water for 20 Family
& Light facility
Drinking water for 20 Family
& Light facility
11 Tajaniyon ki dhani
3.018 lacs Tanka on common place & solar lights
1.44 lacs, & 1.25
lacs
3.018 lacs
- Drinking water for 25 Family
& Light facility
Drinking water for 25 Family
& Light facility
12 Sutharon ki dhani
1.848 lacs Tanka on common place & solar lights
1.15 lacs & 0.25
lacs
1.848 lacs
- Drinking water for 15 Family
& Light facility
Drinking water for 15 Family
& Light facility
13 Lukhon ka nada
4.794 lacs Tanka on common place & solar lights
1.15 lacs & 0.25
lacs
4.794 lacs
- Drinking water for 40 Family
& Light facility
Drinking water for 40 Family
& Light facility
14 Lakhari nadi
4.02 lacs Tanka on common place & solar lights
1.15 lacs & 0.25
lacs
4.02 lacs - Drinking water for 35 Family
Drinking water for 35 Family
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 Seelgan 2.4.11
2 Jakharon ki dhani 8.4.11
3 Der 10.4.11
4 Loharwa 15.4.11
5 Kundawa 21.4.11
6 Bheelon ki dhani 28.4.11
7 Juna kheda 4.5.11
8 Sauon ka goliya 6.5.11
9 Sainyon ka goliya 11.5.11
10 Kharodi 18.5.11
11 Tajaniyon ki dhani 24.5.11
12 Sutharon ki dhani 31.5.11
13 Lukhon ka nada 6.6.11
14 Lakhari nadi 10.6.11
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 during 19/02/2011 to 30/09/2011
(dates) 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 department 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 are :
Digitised Khasara maps of the villages falling in project area.
Existing water bodies, falling in the project area.
Base maps (transport network, village/boundaries, and settlements).
Land Use / Land cover map.
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.
Photo : PRA
Photo : EPA Activity
Photo : Training
Proposed Development Plan
Bheemthal
(A) Preparatory phase activities capacity building trainings & EPA
Activity Unit Unit Cost
GP1
Quantity Total Cost
Cost from
Project Fund
Convergence Fund
Beneficiary Contribution
Admn. 10% 28.52 10%
Monitoring 1% 2.85 1%
Evaluation 1% 2.85 1%
EPA 4% 11.41 4% 0
I & CB 5% 14.26 5%
DPR 1% 2.85 1%
Total (A) 62.73 62.73 0 0
(B) Natural resource management (56%)
Conservation measures for arable land(private land)
Farm Pond (Tanka) Nos 1.57 69 108.33 108.33
5-10% towards WDF Khet talai (Farm
pond) Nos 2.00 1 2.00 2.00
Vegetative barrier Mtr 0.002 1240 2.17 2.17
Khadeen/Tanka Nos 1.20 20 24.00 0 24.00
Conservation measures for non arable land
Sand dune stabilisation
Ha 1.359 20 27.18 27.18 0
Silvi pasture Ha 1.25 0 0 0 0
Nadi (Talab) Nos 10.00 2 20 20 0
Nadi excavation Nos 5.00 0 0.00 0 0.00
Total (B) 183.68 159.68 24.00
( C ) Production System and micro enterprise(19%)
Production measures for arable land
20-40% towards
project cost
Crop Demonstration
Kharif Ha 0.010 800 8.000 8.000
Rabi Ha 0.020 0 0.000 0.000
Kitchen Garden Ha 0.005 200 1.000 1.000
Horticulture Ha 0.300 30 9.000 9.000
Agro forestry Ha 0.200 27 5.400 5.400
Compost pit Ha 0.100 19 1.900 1.900
Soil & Water
Testing Nos
0.002 38 0.075 0.075
Kumatt Nos 0.001 200 0.200 0.200
Live stock camp Nos 0.240 6 1.440 1.440
Live stock breed
improvement Nos
0.500 3 1.500 1.500
Micro Enterprise
SHG Revolving
Fund Nos 0.25 63 16.168 16.168
SHG Indivisual Nos 0.25 7 1.796 1.796
SHG Fedration Nos 2.00 30 7.699 7.699
Vaccination Nos 500 0 0
Total (C) 54.1785 54.1785 0
(D) Consolidation 3% 8.5545 8.5545 0
Grand Total 309.15 285.15 24.00
Proposed Development Plan
Loharwa
(A) Preparatory phase activities capacity building trainings & EPA
Activity Unit Unit Cost
GP2
Quantity Total Cost
Cost from
Project Fund
Convergence Fund
Beneficiary Contribution
Admn. 10% 91.73 10%
Monitoring 1% 9.17 1%
Evaluation 1% 9.17 1%
EPA 4% 36.69 4% 0
I & CB 5% 45.86 5%
DPR 1% 9.17 1%
Total (A) 201.80 201.80 0 0
(B) Natural resource management (56%)
Conservation measures for arable land(private land)
Farm Pond (Tanka) Nos 1.57 292 458.44 458.44
5-10% towards WDF
Khet talai (Farm pond)
Nos 2.00 2 4.00 4.00
Vegetative barrier Mtr 0.002 3560 6.23 6.23
Khadeen/Tanka Nos 1.11 119 132.09 0 132.09
Conservation measures for non arable land
Sand dune
stabilisation Ha 1.243 0 0 0
0
Silvi pasture Ha 1.25 20 24.99 24.99 0
Nadi (Talab) Nos 10.0 2 20.00 20.00 0
Nadi excavation Nos 5.00 2 10.00 0 10.00
Total (B) 655.75 513.66 142.09
( C ) Production System and micro enterprise(19%)
Production measures for arable land
20-40% towards
project cost
Crop Demonstration
Kharif Ha 0.010 2700 27.000 27.000
Rabi Ha 0.020 50 1.000 1.000
Kitchen Garden Ha 0.005 500 2.500 2.500
Horticulture Ha 0.300 80 24.000 24.000
Agro forestry Ha 0.200 80 16.000 16.000
Compost pit Ha 0.100 80 8.000 8.000
Soil & Water
Testing Nos
0.002 500 1.000 1.000
Kumatt Nos 0.001 485 0.485 0.485
Live stock camp Nos 0.240 26 6.240 6.240
Live stock breed
improvement Nos
0.500 11 5.500 5.500
Micro Enterprise
SHG Revolving
Fund Nos 0.25 63 52.008 52.008
SHG Indivisual Nos 0.25 7 5.779 5.779
SHG Fedration Nos 2.00 30 24.766 24.766
Vaccination Nos 2000 0 0
Total (C) 174.2775 174.2775 0
(D) Consolidation 3% 27.5175 27.5175 0
Grand Total 1059.34 917.25 142.09
Proposed Development Plan
BARMER-29
(A) Preparatory phase activities capacity building trainings & EPA
Activity Unit Unit Cost
Total
Quantity Total Cost
Cost from
Project Fund
Convergence Fund
Beneficiary Contribution
Admn. 10% 120.24 10%
Monitoring 1% 12.02 1%
Evaluation 1% 12.02 1%
EPA 4% 48.10 4% 0
I & CB 5% 60.12 5%
DPR 1% 12.02 1%
Total (A) 264.53 264.53 0 0
(B) Natural resource management (56%)
Conservation measures for arable land(private land)
Farm Pond (Tanka) Nos 1.57 361 566.77 566.77
5-10% towards WDF
Khet talai (Farm pond)
Nos 2 3 6.00 6.00
Vegetative barrier Mtr 0.002 4800 8.40 8.40
Khadeen/Tanka Nos 1.20 139 156.09 0 156.09
Conservation measures for non arable land
Sand dune stabilisation
Ha 1.359 20 27.18 27.18 0
Silvi pasture Ha 1.25 20 24.99 24.99 0
Nadi (Talab) Nos 10 4 40.00 40.00 0
Nadi excavation Nos 5.00 2 10.00 0 10.00
Total (B) 839.43 673.34 166.09
( C ) Production System and micro enterprise(19%)
Production measures for arable land
20-40% towards
project cost
Crop Demonstration
Kharif Ha 0.010 3500 35.000 35.000
Rabi Ha 0.020 50 1.000 1.000
Kitchen Garden Ha 0.005 700 3.500 3.500
Horticulture Ha 0.300 110 33.000 33.000
Agro forestry Ha 0.200 107 21.400 21.400
Compost pit Ha 0.100 99 9.900 9.900
Soil & Water
Testing Nos
0.002 538 1.075 1.075
Kumatt Nos 0.001 685 0.685 0.685
Live stock camp Nos 0.240 32 7.680 7.680
Live stock breed
improvement Nos
0.500 14 7.000 7.000
Micro Enterprise
SHG Revolving
Fund Nos 0.25 63 68.176 68.176
SHG Indivisual Nos 0.25 7 7.575 7.575
SHG Fedration Nos 2.00 30 32.465 32.465
Vaccination Nos 2500 0.00 0
Total (C) 228.456 228.456 0.00
(D) Consolidation 3% 36.072 36.072 0
Grand Total 1368.49 1202.40 166.09
CHAPTER -I V Activity wise Total Abstract of cost
Bheemthal
Activity Unit Quantity Unit cost
Total cost
Cost from
Project Fund
Convergence Fund
Beneficiary Contribution*
Admn. % 22% 22% 62.73 62.73
Farm Pond (TANKA) Nos 69 1.57 108.33 108.33 8.12
Khet talai Nos 1 2.00 2.00 2.00 0.15
Vegetative barrier Mtr 1240 0.002 2.17 2.17 Sand dune
stabilisation Ha 20 1.36 27.18 27.18
Silvi pasture Ha 0 1.25 0.00 0.00
Nadi (Talab) Nos 2 10.00 20.00 20.00
Tanka work /khadeen Nos 20 1.20 24.00 24.00
Vaccination Nos 500 0 0.00 0.00
SHG Revolving Fund Nos 63 0.25 16.168 16.168
SHG Indivisual Nos 7 0.25 1.796 1.796
SHG Fedration Nos 30 2.00 7.699 7.699
Kharif Ha 800 0.010 8.000 8.000
Rabi Ha 0 0.020 0.000 0.000
Kitchen Garden Ha 200 0.005 1.000 1.000
Horticulture Ha 30 0.300 9.000 9.000
Agro forestry Ha 27 0.200 5.400 5.400
Compost pit Ha 19 0.100 1.900 1.900
Soil & Water Testing Nos 38 0.002 0.075 0.075
Kumatt Nos 200 0.001 0.200 0.200
Live stock camp Nos 6 0.240 1.440 1.440
Live stock breed
improvement Nos
3 0.500 1.500 1.500
CONSOLIDATED
PHASE 3% 3% 8.5545 8.5545 0.00
3274 309.15 285.15 24.00 8.27
*Tentative and will vary during execution according to beneficiary
CHAPTER -I V Activity wise Total Abstract of cost
Loharwa
Activity Unit Quantity Unit cost
Total cost
Cost from
Project Fund
Convergence Fund
Beneficiary Contribution*
Admn. % 22% 22% 201.80 201.80
Farm Pond (TANKA) Nos 292 1.57 458.44 458.44 34.38
Khet talai Nos 2 2.00 4.00 4.00 0.30
Vegetative barrier Mtr 3560 0.00 6.23 6.23 Sand dune
stabilisation Ha 0 1.24 0.00 0.00
Silvi pasture Ha 20 1.25 24.99 24.99
Nadi (Talab) Nos 2 10.00 20.00 20.00
Nadi Excavation Nos 2 5.00 10.00 10.00
Tanka work /khadeen Nos 119 1.11 132.09 132.09
Vaccination Nos 2000 0 0.00 0.00
SHG Revolving Fund Nos 63 0.250 52.008 52.008
SHG Indivisual Nos 7 0.250 5.779 5.779
SHG Fedration Nos 30 2.000 24.766 24.766
Kharif Ha 2700 0.010 27.000 27.000
Rabi Ha 50 0.020 1.000 1.000
Kitchen Garden Ha 500 0.005 2.500 2.500
Horticulture Ha 80 0.300 24.000 24.000
Agro forestry Ha 80 0.200 16.000 16.000
Compost pit Ha 80 0.100 8.000 8.000
Soil & Water Testing Nos 500 0.002 1.000 1.000
Kumatt Nos 485 0.001 0.485 0.485
Live stock camp Nos 26 0.240 6.240 6.240
Live stock breed
improvement Nos
11 0.500 5.500 5.500
CONSOLIDATED
PHASE 3% 3% 27.52 27.52 0.00
10609 1059.34 917.25 142.09 34.68
*Tentative and will vary during execution according to beneficiary
CHAPTER -I V Activity wise Total Abstract of cost
BARMER-29
Activity Unit Quantity Unit cost
Total cost
Cost from
Project Fund
Convergence Fund
Beneficiary Contribution*
Admn. % 22% 22% 264.53 264.53
Farm Pond (TANKA) Nos 361 1.57 566.77 566.77 42.51
Khet talai Nos 3 2.00 6.00 6.00 0.45
Vegetative barrier Mtr 4800 0.00 8.40 8.40 Sand dune
stabilisation Ha 20 1.36 27.18 27.18
Silvi pasture Ha 20 1.25 24.99 24.99
Nadi (Talab) Nos 4 10.00 40.00 40.00
Nadi Excavation Nos 2 5.00 10.00 10.00
Tanka work /khadeen Nos 139 1.20 156.09 156.09
Vaccination Nos 2500 0.00 0.00
SHG Revolving Fund Nos 63 0.250 68.176 68.176
SHG Indivisual Nos 7 0.250 7.575 7.575
SHG Fedration Nos 30 2.000 32.465 32.465
Kharif Ha 3500 0.010 35.000 35.000
Rabi Ha 50 0.020 1.000 1.000
Kitchen Garden Ha 700 0.005 3.500 3.500
Horticulture Ha 110 0.300 33.000 33.000
Agro forestry Ha 107 0.200 21.400 21.400
Compost pit Ha 99 0.100 9.900 9.900
Soil & Water Testing Nos 538 0.002 1.075 1.075
Kumatt Nos 685 0.001 0.685 0.685
Live stock camp Nos 32 0.240 7.680 7.680
Live stock breed
improvement Nos
14 0.500 7.000 7.000
CONSOLIDATED
PHASE 3% 3% 36.072 36.07 0.00
13783 1368.49 1202.40 166.09 42.96
*Tentative and will vary during execution according to beneficiary
CHAPTER-V
Name of the W.
C.
Bheemthal Macro/Micro
- Geographical Area
190
1 Ha
G.P.
Bheemthal Scheme
IWMP
Effective
Area
190
1 Ha
Block
Dhorimanna Date of Sanction
11.11.10
Total Arable land
182
1 Ha
District.
BARMER Date of Appoval
of the work plan 1. Irrigated
0 Ha
Village Covered
3 NO.
2.
Unirrigated
182
1 Ha
Project outlay
285.15 LAC
No. of SHG's
formed 3
Total Nonarable land
80 Ha
Total Area
1901 Hactare
No. of UG's
formed 4
1. Pasture
31 Ha
No. of WC's
formed
1
2. Govt. / waste /OTHER LAND
49 Ha
YEARWISE WORK PLAN OF WATERSHED COMMITTEE BHEEMTHAL
S.
N. NAME OF ACTIVITY
Uni
t
QTY
. Unit cost
AMOUN
T
2010-11 2011-12 2012-13 2013-14 2014-15
TOTAL
FIRST YEAR SECOND YEAR THIRD YEAR
FOURTH
YEAR FIFTH YEAR
PH
Y FIN
PH
Y FIN
PH
Y FIN PHY FIN
PH
Y FIN
PH
Y FIN
I. Administration 10% 28.515 5.703 5.703 5.703 5.703 5.703 10% 28.515
II Monitoring 1% 2.852 0.570 0.570 0.570 0.570 0.570 1% 2.852
III Evaluation 1% 2.852 1.426 1.426 1% 2.852
IV Entry point activity 4% 11.406 12 11.406 4% 11.406
V Inst. & Capacity
Building
5% 14.258 1.426 7.129 4.277 1.426 5% 14.258
VI DPR Preparation 1% 2.852 1 1.711 1 1.141 1% 2.852
TOTAL (A) 62.733 9.410 25.949 10.551 9.125 7.699 62.733
W/S WORK PHASE
VII NRM 56% 159.68 0.000 0.000 22.382 70.410 52.677
1
Conservation
measures for areable
land (private land)
(i) Farm Pond (Tanka) Nos 69 157000 108.33 0 0.000 0 0.000 9 13.541 35 54.165 26 40.624 69
108.33
0
(ii) Khet talai (Farm pond) Nos 1 200000 2.000 0 0.000 0 0.000 0 0.250 1 1.000 0 0.750 1 2.000
(iii) Vegetative barrier Mtr 1240 175 2.170 0 0.000 0 0.000 155 0.271 620 1.085 465 0.814 1240 2.170
2 Conservation measures
for non areable land
(i) Sand dune stabilisation Ha 20 135900 27.180 0 0.000 20 14.210 5.820 4.160 2.990 20 27.180
(ii) Silvi pasture Ha 0 124950 0.000 0 0.000 0 0.000 0 0.000 0.000 0.000 0 0.000
(iii) Nadi (Talab) Nos 2 1000000 20.000 0 0.000 0 0.000 0 2.500 1 10.000 1 7.500 2 20.000
TOTAL (B) 1332 159.680 20 14.210 155 22.382 1 70.410 1 52.677 1332
159.68
0
VII
I Livelihoods
9% 25.664 2.852 17.109 5.703
(i) SHG Revolving Fund % 63 0.25 16.168 0.000 0.000 7 1.796 42 10.779 14 3.593 63 16.168
(ii) SHG Indivisual % 7 0.25 1.796 0.000 0.000 1 0.200 5 1.198 2 0.399 7 1.796
(iii) SHG Fedration % 30 2.00 7.699 0.000 0.000 3 0.855 20 5.133 7 1.711 30 7.699
TOTAL (C) 100 25.664 0.000 0.000 2.852 17.109 5.703 25.664
IX Production System
and micro enterprise
10% 28.515 2.852 17.109 8.555
(i) Kharif Ha 800 0.010 8.000 0 0.000 0 0.000 80 0.800 480 4.800 240 2.400 800 8.000
(ii) Rabi Ha 0 0.020 0.000 0 0.000 0 0.000 0 0.000 0 0.000 0 0.000 0 0.000
(iii) Kitchen Garden Ha 200 0.005 1.000 0 0.000 0 0.000 20 0.100 120 0.600 60 0.300 200 1.000
(iv) Horticulture Ha 30 0.300 9.000 0 0.000 0 0.000 3 0.900 18 5.400 9 2.700 30 9.000
(v) Agro forestry Ha 27 0.200 5.400 0 0.000 0 0.000 3 0.540 16 3.240 8 1.620 27 5.400
(vi) Compost pit Ha 19 0.100 1.900 0 0.000 0 0.000 2 0.190 11 1.140 6 0.570 19 1.900
(vii) Soil & Water Testing Nos 38 0.002 0.075 0 0.000 0 0.000 4 0.008 23 0.045 11 0.023 38 0.075
(viii)
Kumatt Nos 200 0.001 0.200 0 0.000 0 0.000 20 0.020 120 0.120 60 0.060 200 0.200
(ix) Live stock camp Nos 6 0.240 1.440 0 0.000 0 0.000 1 0.144 4 0.864 2 0.432 6 1.440
(x) Live stock breed
improvement Nos
3 0.500 1.500 0 0.000 0 0.000 0 0.150 2 0.900 1 0.450 3 1.500
TOTAL (D) 28.515 0.000 0.000 2.852 17.109 8.555 28.515
X CONSOLIDATED
PHASE
3% 8.555 0.000 0.000 0.000 5.133 3.422 3% 8.555
GRAND TOTAL 285.15 9.41 40.16 38.64 118.89 78.06 285.15
CHAPTER-V
Name of the W.
C.
Loharw
a
Macro/Micro
- Geographical Area
611
5 Ha
G.P.
Loharw
a
Scheme IWMP
Effective
Area
611
5 Ha
Block
Dhorimanna Date of Sanction
11.11.1
0
Total Arable land
587
3 Ha
District.
BARMER Date of Appoval
of the work plan 1. Irrigated
0 Ha
Village Covered
11 NO.
2.
Unirrigated
587
3 Ha
Project outlay
917.25 LAC
No. of SHG's
formed 5
Total Nonarable land
242 Ha
Total Area
6115 Hactare
No. of UG's
formed 4
1. Pasture
108 Ha
No. of WC's
formed
1
2. Govt. / waste /OTHER LAND
134 Ha
YEARWISE WORK PLAN OF WATERSHED COMMITTEE LOHARWA
S.
N. NAME OF ACTIVITY
Uni
t
QTY
. Unit cost
AMOUN
T
2010-11 2011-12 2012-13 2013-14 2014-15
TOTAL
FIRST YEAR SECOND YEAR THIRD YEAR
FOURTH
YEAR FIFTH YEAR
PH
Y FIN
PH
Y FIN
PH
Y FIN PHY FIN
PH
Y FIN
PH
Y FIN
I. Administration 10% 91.725
18.345 18.345 18.345 18.345 18.345 10% 91.725
II Monitoring 1% 9.173 1.835 1.835 1.835 1.835 1.835 1% 9.173
III Evaluation 1% 9.173 4.586 4.586 1% 9.173
IV Entry point activity 4% 36.690 26 36.690 4% 36.690
V Inst. & Capacity
Building
5% 45.863 4.586 22.931 13.759 4.586 5% 45.863
VI DPR Preparation 1% 9.173 1 5.504 1 3.669 1% 9.173
TOTAL (A) 201.795
30.26
9 83.470 33.938 29.352 24.766
201.79
5
W/S WORK PHASE
VII NRM 56% 513.66 0.000 0.000 66.904
248.49
5 186.251
1
Conservation
measures for areable
land (private land)
(i) Farm Pond (Tanka) Nos 292 157000 458.44 0 0.000 0 0.000 37 57.305 146
229.220 110 171.915 292
458.44
0
(ii) Khet talai (Farm pond) Nos 2 200000 4.000 0 0.000 0 0.000 0 0.500 1 2.000 1 1.500 2 4.000
(iii) Vegetative barrier Mtr 3560 175 6.230 0 0.000 0 0.000 445 0.779 1780 3.115
1335 2.336 3560 6.230
2 Conservation measures
for non areable land
(i) Sand dune stabilisation Ha 0 124320 0.000 0 0.000 0 0.000 0 0.000 0.000 0.000 0 0.000
(ii) Silvi pasture Ha 20 124950 24.990 0 0.000 20 12.010 5.820 4.160 3.000 20 24.990
(iii) Nadi (Talab) Nos 2 1000000 20.000 0 0.000 0 0.000 0 2.500 1 10.000 1 7.500 2 20.000
TOTAL (B) 3876 513.660 20 12.010 482 66.904 1928
248.49
5
144
6 186.251 3876
513.66
0
VII
I Livelihoods
9% 82.553 9.173 55.035 18.345
(i) SHG Revolving Fund % 63 0.25 52.008 0.000 0.000 7 5.779 42 34.672 14 11.557 63 52.008
(ii) SHG Indivisual % 7 0.25 5.779 0.000 0.000 1 0.642 5 3.852 2 1.284 7 5.779
(iii) SHG Fedration % 30 2.00 24.766 0.000 0.000 3 2.752 20 16.511 7 5.504 30 24.766
TOTAL (C) 100 82.553 0.000 0.000 9.173 55.035 18.345 82.553
IX Production System
and micro enterprise
10% 91.725 9.173 55.035 27.518
(i) Kharif Ha 2700 0.010 27.000 0 0.000 0 0.000 270 2.700 1620 16.200 810 8.100 2700 27.000
(ii) Rabi Ha 50 0.020 1.000 0 0.000 0 0.000 5 0.100 30 0.600 15 0.300 50 1.000
(iii) Kitchen Garden Ha 500 0.005 2.500 0 0.000 0 0.000 50 0.250 300 1.500 150 0.750 500 2.500
(iv) Horticulture Ha 80 0.300 24.000 0 0.000 0 0.000 8 2.400 48 14.400 24 7.200 80 24.000
(v) Agro forestry Ha 80 0.200 16.000 0 0.000 0 0.000 8 1.600 48 9.600 24 4.800 80 16.000
(vi) Compost pit Ha 80 0.100 8.000 0 0.000 0 0.000 8 0.800 48 4.800 24 2.400 80 8.000
(vii) Soil & Water Testing Nos 500 0.002 1.000 0 0.000 0 0.000 50 0.100 300 0.600 150 0.300 500 1.000
(viii)
Kumatt Nos 485 0.001 0.485 0 0.000 0 0.000 49 0.049 291 0.291 146 0.146 485 0.485
(ix) Live stock camp Nos 26 0.240 6.240 0 0.000 0 0.000 3 0.624 16 3.744 8 1.872 26 6.240
(x) Live stock breed
improvement Nos
11 0.500 5.500 0 0.000 0 0.000 1 0.550 7 3.300 3 1.650 11 5.500
TOTAL (D) 91.725 0.000 0.000 9.173 55.035 27.518 91.725
X CONSOLIDATED
PHASE
3% 27.518 0.000 0.000 0.000 16.511 11.007 3% 27.518
GRAND TOTAL 917.25 30.27 95.48 119.19 404.43 267.89 917.25
CHAPTER-V
Name of the
Project
BARMER-29
Macro/Micro
-
Geographical Area
801
6 Ha
G.P. Covered
2
Scheme
IWMP
Effective Area
801
6 Ha
Block
Dhorimanna
Date of Sanction 11.11.10
Total Arable land 769
4 Ha
District.
BARMER
Date of Appoval of the
work plan 1. Irrigated 0 Ha
Village Covered
14 NO.
2. Unirrigated 769
4 Ha
Project outlay
1202.4 LAC
No. of SHG's formed 8
Total Nonarable land 322 Ha
Total Area
8016 Hactare
No. of UG's formed 8
1. Pasture 139 Ha
No. of WC's
formed
2
2. Govt. / waste /OTHER
LAND 183 Ha
YEARWISE WORK PLAN OF WATERSHED BARMER(IWMP)-29
S. N. NAME OF ACTIVITY Unit QTY. Unit cost AMOUNT
2010-11 2011-12 2012-13 2013-14 2014-15
TOTAL
FIRST YEAR SECOND YEAR THIRD YEAR
FOURTH
YEAR FIFTH YEAR
PHY FIN PHY FIN PHY FIN PHY FIN PHY FIN PHY FIN
I. Administration 10% 120.24 24.048 24.048 24.048 24.048 24.048 10% 120.240
II Monitoring 1% 12.024 2.405 2.405 2.405 2.405 2.405 1% 12.024
III Evaluation 1% 12.024 6.012 6.012 1% 12.024
IV Entry point activity 4% 48.096 38 48.096 4% 48.096
V Inst. & Capacity Building 5% 60.120 6.012 30.060 18.036 6.012 5% 60.120
VI DPR Preparation 1% 12.024 1 7.214 1 4.810 1% 12.024
TOTAL (A) 264.528 39.679 109.418 44.489 38.477 32.465 264.528
W/S WORK PHASE
VII NRM 56% 673.34 0.000 0.000 89.286 318.905 238.929
1 Conservation measures for
areable land (private land)
(i) Farm Pond (Tanka) Nos 361 157000 566.770 0 0.000 0 0.000 45 70.846 181 283.385 135 212.539 361 566.770
(ii) Khet talai (Farm pond) Nos 3 200000 6.000 0 0.000 0 0.000 0 0.750 2 3.000 1 2.250 3 6.000
(iii) Vegetative barrier Mtr 4800 175 8.399 0 0.000 0 0.000 600 1.050 2400 4.200 1800 3.150 4800 8.399
2 Conservation measures for
non areable land
(i) Sand dune stabilisation Ha 20 135900 27.180 0 0.000 20 14.210 0 5.820 0 4.160 0 2.990 20 27.180
(ii) Silvi pasture Ha 20 124950 24.990 0 0.000 20 12.010 0 5.820 0 4.160 0 3.000 20 24.990
(iii) Nadi (Talab) Nos 4 1000000 40.000 0 0.000 0 0.000 1 5.000 2 20.000 2 15.000 4 40.000
TOTAL (B) 5208 673.339 0 0.000 40 26.220 637 89.286 1929 318.905 1447 238.929 5208 673.339
VII
I Livelihoods
9% 108.216 12.024 72.144 24.048
(i) SHG Revolving Fund % 63 0.25 68.176 0.000 0 0.000 14 7.575 84 45.451 28 15.150 126 68.176
(ii) SHG Indivisual % 7 0.25 7.575 0.000 0 0.000 2 0.842 9 5.050 3 1.683 14 7.575
(iii) SHG Fedration % 30 2.00 32.465 0.000 0 0.000 7 3.607 40 21.643 13 7.214 60 32.465
TOTAL (C) 100 108.216 0.000 0.000 12.024 72.144 24.048
108.21
6
IX Production System
and micro enterprise
10% 120.240 12.024 72.144 36.072
(i) Kharif Ha 3500 0.010 35.000 0 0.000 0 0.000 350 3.500 2100 21.000
105
0 10.500 3500 35.000
(ii) Rabi Ha 50 0.020 1.000 0 0.000 0 0.000 5 0.100 30 0.600 15 0.300 50 1.000
(iii) Kitchen Garden Ha 700 0.005 3.500 0 0.000 0 0.000 70 0.350 420 2.100 210 1.050 700 3.500
(iv) Horticulture Ha 110 0.300 33.000 0 0.000 0 0.000 11 3.300 66 19.800 33 9.900 110 33.000
(v) Agro forestry Ha 107 0.200 21.400 0 0.000 0 0.000 11 2.140 64 12.840 32 6.420 107 21.400
(vi) Compost pit Ha 99 0.100 9.900 0 0.000 0 0.000 10 0.990 59 5.940 30 2.970 99 9.900
(vii) Soil & Water Testing Nos 538 0.002 1.075 0 0.000 0 0.000 54 0.108 323 0.645 161 0.323 538 1.075
(viii)
Kumatt Nos 685 0.001 0.685 0 0.000 0 0.000 69 0.069 411 0.411 206 0.206 685 0.685
(ix) Live stock camp Nos 32 0.240 7.680 0 0.000 0 0.000 3 0.768 19 4.608 10 2.304 32 7.680
(x) Live stock breed
improvement Nos
14 0.500 7.000 0 0.000 0 0.000 1 0.700 8 4.200 4 2.100 14 7.000
TOTAL (D) 120.240 0.000 0.000 12.024 72.144 36.072
120.24
0
X CONSOLIDATED
PHASE
3% 36.072 0.000 0.000 0.000 21.643 14.429 3% 36.072
GRAND TOTAL 1202.40 39.68 135.64 157.82 523.31 345.94 1202.40
Name of W.C. Bheemthal
Activity no Unit cost
Total cost
1st year 2nd year 3rd year 4th year 5th year
Phy Fin Phy Fin Phy Fin Phy Fin
Agriculture ext.department
1
Drip irragation of tanka 0 0.30 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
2
Drip irragation of Tube well 0 0.30 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
Drip irragation of Only Horticulture 0 0.30 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
3 Sprinkelar Irrigation
A
Marginal & small farmers 0 0.20 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
B Large farmer 0 0.20 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
Total (A) 0.00 0.00 0.00 0.00 0.00 0.00
NREGA
1 Nadi Excavation 0 5.00 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
2 Tanka work /khadeen 20 1.20 24.00 20 24.00 0 0.00 0 0.00 0 0.00 0 0.00
Total (B) 24.00 24.00 0.00 0.00 0.00 0.00
Animal health
1 Vaccination 500 0.00 500 0.000 500 0.000 500 0.000 500 0.000 500 0.000
Grand Total 520 24.00 520 24.00 500 0.00 500 0.00 500 0.00 500 0.00
Name of W.C. Loharwa
Activity no Unit cost
Total cost
1st year 2nd year 3rd year 4th year 5th year
Phy Fin Phy Fin Phy Fin Phy Fin
Agriculture ext.department
1
Drip irragation of tanka 0 0.30 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
2
Drip irragation of Tube well 0 0.30 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
Drip irragation of Only Horticulture 0 0.30 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
3 Sprinkelar Irrigation
A
Marginal & small farmers 0 0.20 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
B Large farmer 0 0.20 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
Total (A) 0.00 0.00 0.00 0.00 0.00 0.00
NREGA
1 Nadi Excavation 2 5.00 10.00 2 10.00 0 0.00 0 0.00 0 0.00 0 0.00
2 Tanka work /khadeen 119 1.11 132.09 119 132.09 0 0.00 0 0.00 0 0.00 0 0.00
Total (B) 142.09 142.09 0.00 0.00 0.00 0.00
Animal health
1 Vaccination 2000 0.00 2000 0.000 2000 0.000 2000 0.000 2000 0.000 2000 0.000
Grand Total 2121 142.09 2121 142.09 2000 0.00 2000 0.00 2000 0.00 2000 0.00
Name of Project BARMER-29
Activity no Unit cost
Total cost
1st year 2nd year 3rd year 4th year 5th year
Phy Fin Phy Fin Phy Fin Phy Fin
Agriculture ext.department
1
Drip irragation of tanka 0 0.30 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
2
Drip irragation of Tube well 0 0.30 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
Drip irragation of Only Horticulture 0 0.30 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
3 Sprinkelar Irrigation
A
Marginal & small farmers 0 0.20 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
B Large farmer 0 0.20 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
Total (A) 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
NREGA
1 Nadi Excavation 2 5.00 10.00 2 10.00 0 0.00 0 0.00 0 0.00 0 0.00
2 Tanka work /khadeen 139 1.20 156.09 139 156.09 0 0.00 0 0.00 0 0.00 0 0.00
Total (B) 166.09 0 166.09 0 0.00 0 0.00 0 0.00 0 0.00
Animal health
1 Vaccination 2500 0.00 2500 0.00 2500 0.00 2500 0.00 2500 0.00 2500 0.00
Grand Total 2641 166.09 2641 166.09 2500 0.00 2500 0.00 2500 0.00 2500 0.00
CHAPTER – VI
EXPECTED OUT COMES
S. No. Item Unit of
measurement Pre-project
Status Expected Post-project
Status Remarks
1 Status of water table (Depth to Ground water level) Meters 59 58
2 Ground water structures repaired/ rejuvenated No. nill 0
3 Quality of drinking water Description Saline Good 4 Availability of drinking water Description 8 Month 12 Month 5 Change in irrigated Area Ha 0 200 6 Change in cropping/ land use pattern Description 7 Area under agricultural crop Ha I Area under single crop Ha 6913.5 7400 Ii Area under double crop Ha 339 700 Iii Area under multiple crop Ha 0 100
8 Change in cultivated Area Ha 250 1000 9 Yield of Bajra q/ha 1.65 4.00
Yield of Guar q/ha 2.35 3.00 Yield of Moong q/ha 0.90 1.30 Yield of Moth q/ha 2.25 2.50
10 Production of Bajra ton 997.75 2680 Production of Guar ton 12.69 30 Production of Moong ton 26.91 52 Production of Moth ton 30.48 50
11 Area under vegetation Ha Nil 20 12 Area under horticulture Ha Nil 50 13 Area under fuel Ha Nil 20 14 Area under Fodder Ha Nil 65 15 Fodder production Q 33209 277587.975 16 Milk production Litres/day 3000 5000 17 SHGs Active No. Nil 70 18 No. of livelihoods No. 30 60 19 Income per house hold Rs.in la 0.18 0.45 20 Migration No. 315 225 21 SHG Federations formed No. 2 35
Critical Assumption
No severe droughts/ unexpected floods/ natural disasters
Adequate funds are allocated for the same and released on time.
There is no significant pest/ disease attack, and if so, then it will have been contained before irreversible damage is done.
Adverse market conditions do not persist long.
Sound macro-economic and growth conditions continue and the benefits are widely distributed particularly in the rural areas.
Facilitating agencies and resource providers have the required competent staff so that timely and appropriate technical advice and
services are provided to farmers whenever required.
The Capacity Building Plan is implemented, monitored and modified to address evolving needs and feedback from participants.
The execution of the Women’s Empowerment Pedagogy is regularly monitored by the District and State level Implementing Agencies
Means of Verification of indicators
Baseline surveys like household income ,expenditure, health and nutrition etc at the beginning, mid-term and end of the project period
Annual participatory assessment by communities during project period.
Regular project monitoring reports prepared by project monitoring teams/ agencies.
Membership and other Records, Minutes of Meetings maintained by the SHGs, WCs/ IndiXIIIdual beneficiaries/project-related village
and local bodies/PRIs.
External review missions
Data maintained by Government department (Revenue, Agriculture, Groundwater, Irrigation, Animal Husbandry
CHAPTER – VII Technical designs and estimates for proposed activities
eksMy foLrr̀ ykxr vuqeku
1 dk;Z dk uke & Vkadk fuekZ.k
2 xzke iapk;r & Barmer-29
xkao dk uke
&
Barmer-29
3 ;kstuk dk uke & IWMP (2010-11) iapk;r lfefr & /kksjheUuk
Hkkx ¼ v ½ ek=kvksa dk fooj.k
dz-
la- xfrfo/kh dk fooj.k
eki dk fooj.k ¼ QhV esa ½ ek=k nj jkf'k
?kVd yEckbZ pkSM+kbZ ÅWapkbZ ?ku ehVj@
oxZ ehVj Je dqy Je dqy
1 uhao [kqnkbZ 1-5 eh- xgjkbZ rd feV~Vh dh [kqnkbZ djuk ry
dks dqVuk] ikuh Mkyuk] caxy dks laokjuk] [kqnh feV~Vh dks
fudkyuk uhao Hkjus ds ckn [kkyh LFkkuksa dks iqu% feV~Vh ls
Hkjuk rFkk cph gqbZ feV~Vh dks 50 eh dh nwjh rd fuLrkj.k
djuk l[r feV~Vh es
/4 X 3.80 X 3.80 X 4.1 = 46.52 Cum 92 92 4280 4280
iSjkisV nhokj X 14.15 X 0.35 X 0.30 = 4.67 Cum 92 92 430 430
2 feV~Vh dk vfrfjDr mBku 1-5 ehVj ds ckn /4 X 3.80 X 3.80 X 1.50 = 17.02 Cum 11 11 187 187
3 feV~Vh dk vfrfjDr mBku 3-0 ehVj ds ckn /4 X 3.80 X 3.80 X 1.1 = 12.48 Cum 22 22 275 275
4 lhesUV dkaØhV Q'kZ esa 40 fe- eh- ukeh; eki dh iRFkj fxÍh
@ bZV dh fxÍh lhesUV&jsr elkyk] 1 lhesUV % 4 jsr % 8
fxÍh vuqikr esa feykdj Mkyuk rFkk dqVkbZ djuk] rjkbZ
lesrA
/4 X 3.80 X 3.80 X 0.25 = 2.84 Cum 333 1892 945 5367
5 lhesaV dkØhaV 1 lhesaV] 3 ctjh rFkk 6 fxêh iRFkj dh 20 fe-
eh- ukeh; eki dh uhao es Mkyuk X 3.65 X 0.15 X 3.85 = 6.62 Cum 333 2391 2206 15840
6 lsUVfjax&'kVfjax dk dk;Z oØ lrg ds fy;s yxkuk 4-5 ehVj
ÅapkbZ rd ds fy, rFkk gVkuk vkfn X 3.50 X 3.85 = 42.35 Sqm 76.3 124 3231 5251
7 uhao rFkk dqlhZ es iRFkj dh os j)k&<+ksdk fpukbZ lhesaV&ctjh
1 % 6 elkys es] e; cxy dh f>jh cUn djuk rFkk rjkbZ
vkfnA
X 3.85 X 0.35 X 0.45 = 1.91
X 0.3 X 0.35 X 0.3 = -0.09
X 0.6 X 0.35 X 0.10 = -0.06
dqy ek=k 1.75 Cum 509 2149 890 3757
8 uhao rFkk dqlhZ es iRFkj dh os j)k&<+ksdk fpukbZ lhesaV&ctjh
1 % 8 elkys es] e; cxy dh f>jh cUn djuk rFkk rjkbZ
vkfnA
X 14.15 X 0.35 X 0.75 = 11.67
X 0.75 X 0.35 X 0.38 = -0.10
dqy ek=k 11.58 Cum 509 2051 5892 23741
9 Vkadks ¼dq.Mksa½ ds Åij ifV~V;ksa dh Nr Mkyuk] lhesaV elkyk
1%3 ls tksM+ Hkjuk] 50 feeh eksVkbZ esa lhesaV dzadzhV 1%2%4 dk
Q'kZ dk dk;Z laiwfrZ lfgr] iw.kZ dk;Z /4 X 4.20 X 4.20 = 13.86 Sqm 194 944 2689 13084
10 50 eh- eh- eksVkbZ esa lhesaV dadzhV Q'kZ 1%2%4 feJ.k ftlesa 1
lhesaV 2 ctjh 4 iRFkj dh 12 feeh fxVV̀h ds lkFk feykdj
Mkyuk] dwVuk] nckuk rFkk rjkbZ vkfn lesr A iRFkj dh
fxV~Vh
/4 X 3.50 X 3.50 = 9.63
dqy ek=k 9.63 Sqm 99 236 953 2272
11 lhesaV IykLVj nhokj ij 1%4 vuqikr es lhesaV&ctjh feykdj
tksMksa dks dqjsnus rFkk rjkbZ lesrA 20 feeh
X 3.5 X 4.3 = 47.30
X 4.2 X 0.45 = 5.94
X 14.15 X 0.80 = 35.58
X 0.3 X 0.30 = -0.27
dqy ek=k 88.55 Sqm 50 113 4427 10006
12 iRFkj ds fljny ¼fyVay½ dh vkiwfrZ dj] fpukbZ es mi;ksx dh
xbZ elkys es mls yxkukA
4 X 3.35 X 0.08 X 0.25 = 0.27
3 X 0.6 X 0.35 X 0.1 = 0.06
dqy ek=k 0.33 Cum 2709 9388 897 3107
13 dSpesaV ,jh;s ds fy;s Dosjh jfcl ftlesa 40 izfr'kr iRFkj ds
Liky gks ;k dadzj ;k ?kkaMyk dks fcNkuk rFkk vkiwfÙkZ djuk]
ikuh fNM+duk rFkk nqjeV ls dwVukA X 9 X 4.8 X 0.15 = 20.37 Cum 97 455 1975 9266
14 s 50 eh- eh- eksVkbZ esa lhesaV dadzhV Q'kZ 1%2%4 feJ.k ftlesa
1 lhesaV 2 ctjh 4 iRFkj dh 12 feeh fxVV̀h ds lkFk
feykdj Mkyuk] dwVuk] nckuk rFkk rjkbZ vkfn lesr A
iRFkj dh fxV~Vh
X 9 X 4.8 = 135.8 Sqm 99 236 13441 32042
15 yksgs ds ,saxy 40X40X5mm yxkus dk dk;Z X 1.5 @ 3.5kg/m = 78.8 Kg 11.7 61.9 921 4875
16 ckjcsM+ ok;j vkiwfrZ djuk o yxkus dk dk;Z X 14.15 X 4 = 177.9 Mt 6.30 0 1121
17 Vkads esa tkyh yxkus dk dk;Z] ftlesa ,saxy Qzse 25]25]3 ds
mij ok;jes'k 14eS'kX 24xSt rFkk piVh @xksy NM+ksa 10eheh
O;kl o Lisflax 10 lseh- dks oSYM djuk lhesaV elkyk 1%4 esa
yxkus dk lEiw.kZ dk;Z A
X 0.3 X 0.3 = 0.27 Sqm 324 1286 87 347
18 ,sY;wfefu;e dk <+Ddu e; Qzse vkiwfrZ djuk ,oa yxkus dk
dk;Z
0.6 X 0.6
= 2.50 Kg 225 0 563
19 njoktk fxzy@xzsV vkfn esa ykSgs dk dk;Z ftlesa likV]
dksfu;k] Vh rFkk ukyhnkj psuy dks dkVuk] p<+kuk rFkk
yxkuk 0.75 X 1.2 = 13.50 Kg 11.7 61.9 158 836
20 iRFkj ds dke ij likV ;k #YM Vhi 1%3 vuqikr esa lhesaV
ctjh elkys esa e; rjkbZ ds A X 14.5 X 0.45 = 20.51 Sqm 50 61 1025 1251
22 vksojQyks ikbZi ihohlh 63@3 = 4.65 Mt 60 0 279
23 bukfey isUV dk ysi djuk u;s dk;Z@iqjkus dk;Z ij le
ljQsl cukukA vLrj ysi lfgr 15 X 0.3 + 2 X 13.5
=
70.88 Sqm 31.60 81.00 2240 5741
24 uke ifVV̀dk vkiwfrZ djuk o yxkuk = 1 Nos 500 0 500
25 vfrfjDr 20 fdeh ls vf/kd nwjh gsrw 7716
;ksx 47149 152131
dUVhtsUlh 4564
egk;ksx 47149 156695
SAY
157000
Cement 116 Bags Rate Distance Km Amount
Sand 13.81 Cum. 5.60 20 48 2166
Agg. 20 MM 12.86 Cum. 6.00 20 80 4631
Agg. 40 MM 2.55 Cum. 6.00 20 80 919
Stone Slabs 1.22 Cum. 6.00 20 20 0
Stone 14.66 Cum. 6.00 20 20 0
Total 7716
DESIGN OF AGOR FOR TANKA IN BARMER DISTRICT
(For watershed projects)
Capacity of Tanka = 40000 Lit. (Aprox.)
Average rainfall of Distt. = 270mm (Annual)
Capacity of Tanka = Area of Agor x Av. Rainfall
40.00= /4 x( D x D x 0.27 )
D x D = (40.0x4) / ( x0.27)
D = 13.73 Mtrs.
Say D = 13.80 Mtrs.
MODEL ESTIMATE OF FARM POND/KHET TALAI
1 Name of work - Farm Pond ( capacity 150000 ltrs)
2 Name of project - IWMP Barmer-29
3 Name of watershed- Dhorimanna
Detail & absract of work
s n
Work Measurement Qty Qty Rate Amount
No. Length Width Height Cuft/Sqrft Cum/Sqrm Labour
Total
labour
total
1 Excavation For fundation tranches or drains including loading unloading disposal and dressing of excavated material within initial lead
1 x(
1849
+ 225 )x
7.0 = 7259.
00
Cft
1 x 167.
0 x 2.00 x 1.5 =
501.0
0
Cft
1 x 55.0 x 2.00 x 1.5 = 165.0
0
Cft
1 x 75.0 x 3.50 x 3.0 = 787.5
0
Cft
8712.
50
Cft
= 246.6
0 Cum 75 75 18495 18495
3 R/R stone massonary in cement mortor (1:6)(a) for fundation,
4 x 29.8 x 1.50 x 2.25
= 401.6
25
Cft
1 x 15.5 x 1.50 x 2.25
= 52.31
3
Cft
453.9
38
Cft
= 12.85 Cum 509 2149 6540 27611
2 cement concerete well mixed in cement mortor (1:5:10) laying in position complete including carring with maximum sixe aggrigare upto 20mm
4 x 30.3 x 18.8
5 x
0.50
= 1140.
31
Cft
1 x 15 x 15.0
0 x
0.50
= 112.5
00
Cft
1252.
81
Cft
= 35.46 Cu
m 333 1687 11808 59821
4 Cement concerete well mixed in cement mortor (1:2:4)laying in position complete including carring with maximum size aggrigare upto 20mm
4 x 30.3 x 18.8
5 x
0.25
= 570.1
54
Cft
1 x 15.0
0 x
15.00
x 0.25
= 56.25
0
Cft
626.4
04
Cft
= 17.73 Cu
m 370 3009 6559 53341
6 Dry Bolder Piching
4 x 30.3 x 18.8
5 x
0.7
5 =
1710.
46
Cft
1 x 15.0 x 15.0
0 x
0.75
= 168.7
50
Cft
7 Water course 1 x 75.0 x 2.00 x
0.75
= 112.5
00
Cft
2 x 75.0 x 1.75 x
0.7
5 =
196.8
75
Cft
2188.59
Cft
= 61.95 Cum 216 902 13381 55876
8 Contigency 3 % 6453
9 Lead charges L.S. 19800
Total
56783 24140
0
Grand Total 24140
0
Labour 56800
Material 18420
0
Total 24100
0
MODEL ESTIMATE OF FARM POND/KHET TALAI Material Consuption Statement
1 Cement 95 Bag
2 Sand 16.33 Cum
3 Agg 40 mm 31.91 Cum
4 Agg 20 mm 0.89 Cum
5 Soling 61.95 Cum
Model Estimate of Sand Dune Stabilisation (Silvi Pasture) Afforestation Platation - 20 Ha
1. Plantation Unit
5. Periferi Lenth - m 2140
2. Plantation - 400 Per Ha
6. Periferi Lenth (Mt. per Ha) 107
3. Plantaion Distance - 5 m X 5 m 7. Labour Rate- 135 Per day
4. Model Calculation - Per ha
8. Toatl -Five Yr
Advance work & 0 Year 20 Ha
S.NO. Work Particulars Unit Qty Labour Total Labour Total
1 Survey of the area by chain and compass, demarcation, layout and lien cutting and making kachhi muddis
Ha 20 89.60 89.60 1792 1792
2 Fencing of area by 1.50 m angle iron post with four line barbed wire fencing including interlencing.
RM 2140 55.89 93.15 119605 199341
3 Digging of pits of size (0.50+0.40)/2m x (0.50+0.40)/2m x 0.45m including alignment
NO. 8000 3.70 3.7 29600 29600
4 Purchase of insecticides & organic manure Per Plant
8000 0.00 1.53 0 12240
5 Collection & purchase of sewan/dhaman Grass seed or local species of trees seed 6 Kg Per ha
Kg 120 0.00 75 0 9000
6 Mulching on shifting sand dunes usig locally available material against the wind direction in parallel lines (including cutting and trasnport of local shrubs upto a distance of 500 meters). Height of mulching should not be less than 30cms.
RM 40000 5.48 5.48 219200 219200
7 Construction of cattle guard hut No. 1 10000 20000 10000 20000
8 Plantation Board No. 1 1000 5000 1000 5000
9 Plantation Gate No. 1 1500 6000 1500 6000
10 Construction of water storage tank No. 4 15000 40000 60000 160000
11 Extra exp. 1400
;ksx%& 442697 663573
Forest Platation-First year 20 Ha
12 Purchase of Plants No. 8000 0 8.00 0 64000
13 Transportation of plants from nursery to plantation site by camel cart
N0. 8000 0 2.52 0 20160
14 Plantation of plants with treatment, organic manure, primary irrigation, making of thawala & local transportation
No. 8000 0 15.28 0 122240
15 Watering 15 Litre per plant eight times in a year. No. 8000 22.16 45.68 177280 365440
16 One Hoeing and weeding after rain and 8 times hoeing after watering
No. 8000 14.24 14.24 113920 113920
17 Prepairing of seed balls in ratio (1:1:2:2) mixing of 1 Kg seed, manure, sandy soil, loamy soil. Total materil 36Kg per ha.
Kg 120 24.04 24.04 2884.8 2884.8
18 Sowing of seed balls by dibbling method/tractor Ha 20 456 869 9120 17380
19 Prooning of 10 percent Plants upto 1/3 ht. No. 800 1.2 1.2 960 960
20 Watch & ward Month 12 4050 4050 48600 48600
21 Extra exp. 1400
Total 352765 756985
Forest Platation- Second year 20 Ha
22 Purchase of 20 % Plants for replacement No. 1600 0 8.00 0 12800
23 Transportation of plants from nursery to plantation site by camel cart
N0. 1600 0 2.52 0 4032
24 Plantation of 20 % plants with treatment, organic manure, primary irrigation, making of thawala & local transportation
No. 1600 0 15.28 0 24448
25 Watering 15 Litre per plant eight times in a year. N0. 8000 22.16 45.68 177280 365440
26 One Hoeing and weeding after rain and 8 times hoeing after watering
No. 8000 14.24 14.24 113920 113920
27 Collection & purchase of sewan/dhaman Grass seed or local species of trees seed 2 Kg Per ha
Kg 40 0 75 0 3000
28 Prepairing of seed balls in ratio (1:1:2:2) mixing of 1 Kg seed, manure, sandy soil, loamy soil. Total materil 12 Kg per ha.
Kg 40 24.04 24.04 961.6 961.6
29 Sowing of seed balls by dibbling method/tractor Ha 6.67 456 869 3040 5793.333
30 Prooning of 70 percent Plants upto 1/3 ht. No. 1120 1.2 1.2 1344 1344
31 Watch & ward Month 12 4050 4050 48600 48600
32 Extra exp. 1400
Total 345146 581739
Forest Platation- Third year 20 Ha
33 Watering 15 Litre per plant six times in a year. N0. 8000 16.62 34.26 132960 274080
34 One Hoeing and weeding after rain and 6 times hoeing after watering
No. 8000 11.28 11.28 90240 90240
35 Prooning of 20 percent Plants upto 1/3 ht. No. 1600 1.2 1.2 1920 1920
36 Watch & ward Month 12 4050 4050 48600 48600
37 Extra exp. 1400
Total 273720 416240
Forest Platation- Fourth year 20 Ha
38 Watering 15 Litre per plant four times in a year. N0. 8000 11.08 22.84 88640 182720
39 One Hoeing and weeding after rain and 4 times hoeing after watering No. 8000 8.32 8.32 66560 66560
40 Watch & ward Month 12 4050 4050 48600 48600
41 Extra exp. 1400
Total 203800 299280
Grant Total 1618127 2717817
Say 2718000
Cost per Ha. 135900
Model Estimate of Silvi Pasture Afforestation Platation - 20 Ha
1. Plantation Unit
5. Periferi Lenth - m 2140
2. Plantation - 400 Per Ha
6. Periferi Lenth (Mt. per Ha)
107
3. Plantaion Distance - 5 m X 5 m
7. Labour Rate- 135 Per day
4. Model Calculation - Per ha
8. Toatl -Five Yr
Advance work & 0 Year 20 Ha
S. No. Work Particulars Unit Qty Labour Total Labour Total
1 Survey of the area by chain and compass, demarcation, layout and lien cutting and making kachhi muddis
Ha 20 89.60 89.60 1792 1792
2 Fencing of area by 1.50 m angle iron post with four line barbed wire fencing including interlencing.
RM 2140 55.89 93.15 119605 199341
3 Digging of pits of size (0.50+0.40)/2m x (0.50+0.40)/2m x 0.45m including alignment
NO. 8000 3.70 3.7 29600 29600
4 Purchase of insecticides & organic manure
Per Plant
8000 0.00 1.53 0 12240
5 Collection & purchase of sewan/dhaman Grass seed or local species of trees seed 6 Kg Per ha
Kg 120 0.00 75 0 9000
6 Construction of cattle guard hut No. 1 10000 20000 10000 20000
7 Plantation Board No. 1 1000 5000 1000 5000
8 Plantation Gate No.
1 1500 6000 1500 6000
9 Construction of water storage tank No. 4 15000 40000 60000 160000
10 Extra exp. 1400
;ksx%& 223497 444373
Platation-First year 20 Ha
11 Purchase of Plants No. 8000 0 8.00 0 64000
12 Transportation of plants from nursery to plantation site by camel cart
N0. 8000 0 2.52 0 20160
13 Plantation of plants with treatment, organic manure, primary irrigation, making of thawala & local transportation
No. 8000 0 15.28 0 122240
14 Watering 15 Litre per plant eight times in a year.
No. 8000 22.16 45.68 177280 365440
15 One Hoeing and weeding after rain and 8 times hoeing after watering
No. 8000 14.24 14.24 113920 113920
16 Prepairing of seed balls in ratio (1:1:2:2) mixing of 1 Kg seed, manure, sandy soil, loamy soil. Total materil 36Kg per ha.
Kg 120 24.04 24.04 2884.8 2884.8
17 Sowing of seed balls by dibbling method/tractor
Ha 20 456 869 9120 17380
18 Prooning of 10 percent Plants upto 1/3 ht.
No. 800 1.2 1.2 960 960
19 Watch & ward Month 12 4050 4050 48600 48600
20 Extra exp. 1400
Total 352765 756985
Platation- Second year 20 Ha
21 Purchase of 20 % Plants for replacement
No. 1600 0 8.00 0 12800
22 Transportation of plants from nursery to plantation site by camel cart
N0. 1600 0 2.52 0 4032
23 Plantation of 20 % plants with treatment, organic manure, primary irrigation, making of thawala & local transportation
No. 1600 0 15.28 0 24448
24 Watering 15 Litre per plant eight times in a year.
N0. 8000 22.16 45.68 177280 365440
25 One Hoeing and weeding after rain and 8 times hoeing after watering
No. 8000 14.24 14.24 113920 113920
26 Collection & purchase of sewan/dhaman Grass seed or local species of trees seed 2 Kg Per ha
Kg 40 0 75 0 3000
27 Prepairing of seed balls in ratio (1:1:2:2) mixing of 1 Kg seed, manure, sandy soil, loamy soil. Total materil 12 Kg per ha.
Kg 40 24.04 24.04 961.6 961.6
28 Sowing of seed balls by dibbling method/tractor
Ha 6.67 456 869 3040 5793.33
29 Prooning of 70 percent Plants upto 1/3 ht.
No. 1120 1.2 1.2 1344 1344
30 Watch & ward Month 12 4050 4050 48600 48600
31 Extra exp. 1400
Total 345146 581739
Platation- Third year 20 Ha
32 Watering 15 Litre per plant six times in a year.
N0. 8000 16.62 34.26 132960 274080
33 One Hoeing and weeding after rain and 6 times hoeing after watering
No. 8000 11.28 11.28 90240 90240
34 Prooning of 20 percent Plants upto 1/3 ht.
No. 1600 1.2 1.2 1920 1920
35 Watch & ward Month 12 4050 4050 48600 48600
36 Extra exp. 1400
Total 273720 416240
Platation- Fourth year 20 Ha
37 Watering 15 Litre per plant four times in a year.
N0. 8000 11.08 22.84 88640 182720
38 One Hoeing and weeding after rain and 4 times hoeing after watering No. 8000 8.32 8.32 66560 66560
39 Watch & ward Month 12 4050 4050 48600 48600
40 Extra exp. 1400
Total 203800 299280
Grant Total 1398927 2498617
Say 2499000
Cost per Ha. 124950
Model Estimate of Vegetative Barrier
Name of work Vegetative Barrier Name of watershed project Barmer (IWMP) - 29 Lenth 100 Mtr S. No.
Particular
UNIT Qty Rate Amount
Labour Total Labour Total
1 Cutting and clearing at ordinary jungl including bushes,shurbs grasses on field boundry.
1 X 100 X ## Sq.Mtr.
100 3.70 3.70 370 370
2 Transportation of thor sticks from nursery to plantation site by vehical including cost of thor stick.
@ 12
sticks per Mtr. No.
1200 11 0 13200
3 Loading of planting sticks from beds to vehiclae or unloading of planting sticks from vehicle No.
1200 0.31 0.31 372 372
4 Planting of thor sticks in plain or undulating fields. No. 1200 2.50 2.50 3000 3000
5 Contigency 3 percent 508
Total 370 17450
Labour 400
Material 17100
Total 17500
Material Thor sticks 1200 Nos.
Cost per running Mtr.
175
MODEL ESTIMATE
Nameof work :- Renovation of Talab (Nadi)
Name of scheme :- IWMP
******************************
DETAILS OF MEASUREMENTS AND ABSTRACT OF COST
S.No. ITEMS No. L W D QTY. Unit RATE AMOUNT
1 Earth work in excavation over areas (exceeding 30 Cm. In depth, 1.5 Mtr. in width as well as 10 Sqm. on plan) including disposal of excavated earth lead up to 50 M and lift up to 1.5 Mtr. disposed earth to be leveled and neatly dressed:All kinds of soil.
Pond 1 33.00 33.00 1.01 1099.89 Cum
Wall 4 40.60 0.60 0.90 87.70 Cum
Weir 4 2.00 0.60 0.90 4.32 Cum
Weir 2 7.00 0.60 0.90 7.56 Cum
1199.47 Cum 92.00 110350.87
2 Add extra for every additional lift of 1.5 Mtr. or part thereof : In all kind of soils.
1 30.25 30.25 0.51 466.68 Cum 11.00 5133.50
3 Add extra for lead including loading, unloading beyond 50 Mtr. With additional 150 Mtr. lead.
Qty. sameas per above item No.1 466.68 Cum 33.75 15750.51
4 Providing and laying in position cement concrete including curing compaction etc. of specified grade excluding the cost of centering and shuttering =All up to plinth level 1:4:8 (1Cement :4 Course Sand :8 Graded stone aggregate 40 mm nominal size
For side slope 4 33.00 6.60 0.100 87.12 Cum
Bottom 1 26.00 26.00 0.15 50.70 Cum
Top 2 40.00 0.30 0.10 2.40 Cum
2 40.60 0.30 0.10 2.44 Cum
142.66 Cum 1892.00 269905.15
5 Providing and laying in position cement concrete including curing compaction etc. of specified grade excluding the cost of centering and shuttering =All up to plinth level 1:3:6 (1Cement :3 Course Sand :6 Graded stone aggregate 20 mm nominal size
For side slope 4 33.00 6.60 0.075 65.34 Cum
Bottom 1 26.00 26.00 0.100 67.60 Cum
Top 2 40.00 0.30 0.050 1.20 Cum
2 40.60 0.30 0.050 1.22 Cum
135.36 Cum 2391.00 323640.98
6 Providing and laying in position cement concrete including curing compaction etc. of specified grade excluding the cost of centering and shuttering =All up to plinth level 1:5:10 (1Cement :5 Course Sand :10Graded stone aggregate 40 mm nominal size
Wall 4 40.60 0.60 0.15 14.62 Cum
Weir 4 2.00 0.60 0.15 0.72 Cum
Weir 2 7.00 0.60 0.15 1.26 Cum
16.60 Cum 1687.00 27997.45
7 Random Rubble stone masonary for foundation and plinth in Cement Sand Mortar above 30 Cm. thick wall in : Cement Mortar 1:6 (1-Cement:6-Sand).
Wall 4 40.60 0.45 0.30 21.92 Cum
Wall 4 40.60 0.30 1.05 51.16 Cum
Weir 4 2.00 0.45 0.30 1.08 Cum
Weir 4 2.00 0.30 0.60 1.44 Cum
Weir 2 7.00 0.45 0.30 1.89 Cum
Weir 2 7.00 0.30 0.60 2.52 Cum
Deduct 2 5.80 0.30 0.60 -2.09 Cum
Deduct 2 7.60 0.30 0.33 -1.50 Cum
76.42 Cum 2149.00 164220.56
8 Supply and fixing lintels 2 7.60 0.30 0.33 1.50 Cum 9388.00 14127.06
Plaster on new surface on walls in cement sand mortar 1:6 including racking of joint etc. complete fine finished: 20mm thick.
9 Pointing on stone masonary in cement sand mortar 1:3 (1-Cement:3-Sand) :
8 40.60 0.60 194.88 Sqm
Deduct 4 5.80 0.60 -13.92 Sqm
180.96 Sqm 61.00 11038.56
10 Cement concrete flooring grade 1:2:4 (1-Cement:2-Coarse sand:4-graded stone aggregate) rounding off edges etc. but excluding the cost of nosing of steps etc. complete : 50 mm thick with 20 mm thick nominal size aggregate.
4 40.60 0.30 48.72 Sqm 236.00 11497.92
11 Providing and laying two coats of black rubberized water proof coating after cleaning the existing surface with wire brush, surface should be free from dust, loose particle, oil and grease etc. Apply 1st coat over surface or RCC/Stone slab/Lime terrace/and MS Tanks etc. and apply 2nd coat after drying completely 1st coat (drying period 8 hours) complete in all respects (as per manufacturer's specification).
1547.20
Sqm. 53.00
12 Structural steel work in single section fixed without connecting plate including cutting, hoisting, fixing in position and applying a priming coat of approved steel primer all complete above plinth level up to 4.5 mtr. Height in joist flats, tees, angles and chhanels. Angle 40x40x5mm with drillling holes 3 nos per angle
40 0.90 wt.
@3.5kg/m 126.00 Kg 61.90 7799.40
13 Supply and fixing galvanized barbed wire instead of black barbed wire for each wire line.
4 40.60 3.00 487.20 Mtr. 6.30 3069.36
14 Supply and fixing Direction and place identification sign board made out of 2mm thick M.S. sheet framed to angle iron 40x40x5mm and two vertical posts of angle iron of size 65x65x6mm 3meter long with hold fasts, stove enameled paint reflective letter symbol complete of size 120x75 cm.
1 No. 5000.00 5000.00
15 Supply and fixing angle iron gate with enameled paint complete of size 120x90cm.
1 0.90 1.20 wt.
@14kg/sqm 15.12 Kg 61.90 935.93
16 Contigency 29114.02
GRAND TOTAL 999581.28
Say Rs.
1000000.00
Model Estimate of Tool Kit
Household Production System( for Marginal farmer and Land less labour )
Service sector- Tool Kit Specification Trade wise Detail of tools requirement in one set
1. One set of carpentry tools COST RS. 4000/ Kit
S.No. Name of tools Specification Quantity
1 Hand saw Size 15‖ 1 No
2 Hand saw Size 12‖ 1 No
3 Screw driver Size 8‖x25mm 1 No
4 Combination pliers Size 8‖Make – Taparia 1 No
5 Charsi with handle Size 25 mm 1 No
6 Charsi with handle Size 18 mm 1 No
7 Charsi with handle Size 10 mm 1 No
8 Wooden Randda Big- Made of Sagwan 1 No
9 Wooden Randda Small – Made of Sagwan 1 No
10 File half round Make JK 1 No
11 File regular Make JK 1 No
12 Tee Bar carpenter frame
(shikanja) for wooden frame
Size 4’x2‖ 1 No
13 Stone silly Size 6‖- ISI Mark 1 No
14 Basola with handle Weight 800 gram 1 No
15 Ball peen harmmer Weight 300 gram Make Ambica 1 No
16 Cross peen hammer Weight 500 gram – Make Ambica 1 No
17 Measurement tape Size 10 feet- Make Freeman 1 No
18 Pincer Size 200 mm- 1 No
19 Girmit Size ½ ― 1 No
20 Tri Square Size 8‖ 1 No
21 Hand Operated drill Size ¼ ― 1 No
22 Steel box for Tools Size( 22‖x11‖) – G.I. sheet 1 No
2. One set of Mason tools COST RS. 2000/ Kit
S.No. Name of tools Specification Quantity
1 Karni Size – Big- 1 No
2 Karni Size – small 1 No
3 Mashtar wooden Size 36‖ Made of Sagwan 1 No
4 Mashtar wooden Size 24 ― Made of Sagwan 1 No
5 Mashtar wooden Size 15‖ Made of Sagwan 1 No
6 Gurmala 1 No
7 Soot 1 No
8 Sabbal Heavy iron 1 No
9 L shape measurement (Gunia) 1 No
10 Level pipe(25 foot) 5 mm 1 No
11 Chiesal Size 6‖ , 8‖ Make – Taparia 1 No
12 Ball pine hammer Weight 500 gm Make – Ambica 1 No
13 Cross pine hammer Weight 300 gm Make – Ambica 1 No
14 Aluminium rib Size 60‖ x 4‖x 1.5‖ 1 No
15 Measurement tape Size 10 feet Make – Freemans 1 No
16 Canvas bag for above tools Made of Heavy canvas 1 No
3 . One set of Pottery Tools COST RS. 12000/ Kit
S.No. Name of tools Specification Quantity
1 Clay lump beating hammer MS pat. Size – D 100 – 120 mm
x T5-6mm. with iron pipe handle
1
2 Wooden hammer(Thapa) Sheesam Wood. Size – D6-7‖x
T1.25‖. handle- L6‖
1
3 Tasla MS Sheet. Size- D15‖. SWG-20
1
4 Spade (Phawda) MS sheet. Size L 10 ―x w10‖.
SWGT-20. fitted with Wooden
Handle
1
5 Kamdai Wooden Size- 2‖x 1-1.25‖
approx. Arc. Shap
6 Pindi Cement Various Sizes
3
7 Decoration tools MS (Banki, Sua. Piyali. Patti)
8
8 Decoration Wheel Size- H 16‖ x D 12-15‖. Tripod
Structure. Fitted with double Ball
Bearing. Iron sheet 5 mm
1
9 Manual Potter Wheel Outer Dia- inner plate size – D-
300mm x T-20mm. T-WT- 17 kg
minimum (Casted iron body).
Tripod Casted Iron Structure with
Ball bearing. 2 nos. of outer rings
made of T or steal of 12 mm Dia.
Cross Wooden Support Structure.
1
10 Electric Potter wheel Structure dimension
(25‖x16‖x16‖) iron angle (iron
angle structure 35-5) casted iron
wheel dia 23‖. Ball bearing -2
(6206) sealed. Shaft dia 2‖. V-
belt pully, WT 23-25 kg.
1
4. One set of Footwear(Mojari) Tools COST RS. 12000/ Kit
S.No. Name of tools Specification Quantity
1 Hummer Ball Pane Drop forged steel. Induction
hardened. Seasoned wood handle.
WT- 300 gms with wooden handle.
Nylon hammer (L 240 mm. head size
L80x D300mm)
2 Wooden Block Size- L 18‖x W4‖x T 4‖ 1
3 Pincer Size – 8‖ 1
4 Scissors Size- 9‖. Steel Body. Brass Handle 1
5 Bodam / Shoe anvil Graded CI with 3 phases. WT – 4 kg
. approx.
1
6 Cutting Blade Set (Ramp) Steel with Wooden Handle. Size- L
150x W30X T6mm
set
7 Stitching Awl Steel with Sheesham Wood Handle 1
8 Sharpening Stone Size- 150x50x25mm. 109 no. 1
9 Shoe measuring Tape Size—2’ fibre/ good quality plastic
material
1
10 Lock Punch Set Steel 1
11 Eye let setting tool Steel 1
12 Round whole punch set Steel, Size – L 100 Range- 1 to 10 1 set(10 pcs.)
13 Design punch Set En-9 steel. Size – L100 1 set(3 pcs.)
14 Zig zag Steel Scissors Steel, Size- 81/2‖. Grooves on
cutting edge.
1
15 Pattern Cutting Knife Steel, Size – 6‖ 1
16 PP Block Size- L 6‖ x W 6‖ x T 20mm 1
17 Steel Scale Size-12‖ and 24‖ 1
18 Leather Scraping Brush Size- 8‖ with wooden Handle 1
19 Adhesive Brush Size- 10 mm. 12 mm. 25 mm 1
20 Spring Divider Steel- Size 9‖ 1
21 Sant Steel- H 6‖ WT – 1 kg. 1
22 Sizzeore Passing Steel- Size 8‖ 1
23 Thread Cutter Steel with plaste handle. Size- L 100
mm
1
24 Number sety Steel Set of 10
25 Capsol Punch Size (8-10-12-16) Set
26 Brush Size 10 mm. 12mm.25mm 1
Machine Tools 1
27 HD Flat Bad Swing Machine 31 K. Branded Company 1
5. One set of Blacksmith Tools COST RS. 6000/ Kit
S.No. Name of tools Specification Quantity
1 Big Hammer Ghon – 5 kg 1
2 Hammer Ghon – 1 kg 1
3 Hammer Ghon – ½ kg 1
4 Anvil- chouka Ghon – 10 kg 1
5 Chisel- 3 Nos Ghon – 1 kg,500 kg.
750gm
1
6 Meaurement tape 3 MTR 1
7 Tringle 6‖ 1
8 Plie Taparia 8‖ 1
9 Scra drive 10‖ Tapana 1
10 Tin 10‖ 1
11 Hand operated electric hand
drill
- 1
12 Sansasi- flat and round - 1
13 Table vice - 1
14 Haksa Frame Poland type - 1
6 One set of Cycle Mechanic Tools COST RS. 6000/ Kit
S.No. Name of tools Specification Quantity
1 Hammer 500gm 60.00
2 Hammer 1 kg 100.00
3 Plies 8‖ Taparia 180.00
4 Screw driver Taparia 6‖-8‖-12‖ 250.00
5 Pincer- 6‖ 6‖ 100.00
6 Nose plier-6‖ 6‖ 100
7 Alignment equipment cycle wheel 1000
8 Anivil – Chowka 5 kg 500.00
9 Screw wrench 10‖ 150.00
10 Hexa Frame polaud type 120.00
11 Spanner Set fix type 8 pcs 8 pcs 380.00
12 Electric hand drill machine 2000.00
13 Hand Skipper 10‖ 100.00
14 Solution 50.00
15 Water Pump Plier 100.00
16 Punch 6‖ 50.00
17 Hand Scissors 8‖ 120.00
18 Oil cane 250 gm 80.00
CHAPTER - VIII Enclosures -
a. Location –District, block, village, watershed location map
b. Map of IWMP Barmer-29 Project (Watershed Boundary demarcation in
cadastral & Topo Sheet)
c. PRA Map (along with photos & paper drawing)
d. Treatment map (Indicate proposed works)
e. Cadastral Map on watershed boundary
f. Information on Soils, Soil fertility, Land capability, Soil chemical problems
like salinity, alkalinity
g. Land Use Land Cover map
h. Information on existing water harvesting structures & well inventory along
with GPS co-ordinates.
i. High resolution, latest Remote Sensing Satellite data
Documents of Agreements:-
j. Proceedings of gram sabha for EPA approval
k. Proceedings of gram sabha Resolution for committee constitution
l. Proceedings of gram sabha for DPR approval
m. DPR approval by district
n. Watershed Committee Registration certificate
o. MoU – PIA – DWMA, PIA – WC(in case of NGO as PIA)
Photo : One day workshop of panchayat samiti members at P.S.Level
Photo : Training