Model Estimate for construction of Tube well Platform with Soak-Pit and Compost Pit under MGNREGA in the District Coochbehar Sino Description of ftem Sk_[Ssk [Usk Materials 1 [Earth work in excavation in foundation trenches ar drain lift Platform, 1 x 1.50 x 1.80 x 0.225 = 0.61 cum, Drain, 4.50 x 0.60 x 0.225 0.61, Soak-pit, 1 x 22/7 x 1.10/2 x 1.10/2 1.80 = 1.71, |Compost pit 1x 1.50.x 2.10 x 0.90 = 2.84, Total = 5.77 cum @1.T6cum.Jusk o | o | 328 12 Laying soling to proper cambér, hand packing, spreading] Stone boulder: powdered earth in the interestices with bricks and stones| 0.82 cum. b) Laterite boulder/stone boulder Drain, 1x4.50x 0.60 =2.700 sqm. Total = 5.40 sqm. Wage @30sqm/sk-1, usk-& ois} o | 07 5 [Cement concrete with 30 mm down graded shingles excluding Stone singles-0.39 On soling area, 5.40 x 0.075 = 0.41 cum. cum, — Sand-0.20 ad Total = 0.41 cum, J cum, Cement-1.83, @2lcunvsk-2, usk-3] 032 | 0 | 049 bags a ‘Ordinary cement concrete with 20mm down graded stone Platform, 2 x (1.80 + 1.50) x 0.20 x 0.20 = 0.26 cum. River bazree 0.55 Drain wall, 2x 4.50x 0.20.x 0.20 | cum, Sand- ‘Total 0.27 Cement-3.90 @2cum/sk-2,usk3 | 062} 0 | 093 bags [5 |Flire charge for shuttering with centreing and necessary staging Platform, 2x2 x (1.80 + 1.50) x0.20 ° =2.64 sqm. |e Drain wall, 2x2 x 4.50 x 0.20 = 3.60 sqm. ape Total == 6.24 sqm. Wage@ Msam/sk-2,usk-1|.0.9 | 0 | 0.45 _| Shuttering- 6.24 sqm. Sino. Deseription of Item sk_|Ssk [Usk Materials 6 [Plaster (wo wall, floor, ceiling etc.) with sand and cement Platform wall, 2x 2(1.80 + 1.50) x 0.20 = 2.64 sqm. Platform, 140x110 <154,, Drain wall, 2x2 x 4.50°x0.20 =3.60,, Top & Bottom, 3 x 0.20 x 4.50 -2210,, ‘ Soak-pit, cover 1x3.14%0.55x0.55 =0.95,, Above GL, 1x2x3.14x 0.550.225 =0.78,, Total = 12.21 sqm. Sand-0.18 cum. Wage@ 18sam/sk-2, usk3| 136 | 0 | 2.04 | Cement-1.33 bagsor Neat Cement punning te a i Vide hem no. 5 12.21 sqm. Wage @ S0sqmisk-2, usk-1] 0.49 | 0 | 0.24 | Coment-0.57 bag 8 |Labour for laying RCC. Ring with cover including all RCC Ring-4 nos R.CC Ring - 34ia, V'6"height = 4 nos. Matching cover LS mondags (elece 2 es [5 [Cabour for eurin Ls. oo Total 4150 «1397 Say so. 4 a a ABSTRACT ‘A) Labour wage: 14 nos. @Rs.191.00/no. Rs, 2674.00 B) Materials: 1. Stone boulder (63mm size) 0.82 cum. @Rs.958.60/n0. Rs. 786.00 2. Stone singles 0.94 cum. @Rs. 1090.00/cum. Rs, 1025.00 jh 3.Sand 0.65 cum. @Rs.650.00/eum. Rs, 423.00 4. Cement 8 bags @Rs.390.00/bag Rs, 3120.00 5. Shuttering 6.24 sqm. @Rs.160.00/sqm. Rs, 998,00 6.R.C.C. Ring 3'dia & V6" height 4 nos. @Rs.275.00ino. => Rs. 1100.00 7. Matching Cover Ino. @Rs.280.00/no. Rs, 280.00 ArGidlied 5 nos @Rs.382.00/no. Rs.1910.00 . 9 Bhpervisor Ino. @Rs.286.50/no. Rs, 287.00 10. Display Board LS. Rs, 3000.00 ; Total Rs. 12929.00 : Total Rs. A) Wage Rs, 2674.00 B) Materials Rs. 12929.00 Scheme Total Rs, 15603.00 Rupees: Fifteen thousand six hundred and three only. ~ DE aelooie Technical Assistant Dastnct NREGA Cell. Cooch Behan.Mantel Basti Drum vate for Raising Mixed fruit PI: ick & Pa ntation (Mango, Lemor ) surrounding Border areas of School under MG Unit size: 2X (70 mt in length + 50 mt in width) = 240 mn Plant population: 92 nos (Mango 12 nos, Lemon 6 nos, Guava 11 nos, Jamun 8 nos, Drumstick 6 nos & Papaya 49 nos) Spacing: $ mt ele for Mango, 4 mtc /e for Lemon, Guava &Drumstick , 10 mt ele for Jamun. Papaya will be planted as filer plant in between Mango, Lemon, Guava, Jamun & Drumstick A) Wage Component Description ofitems Quantity & Rate | Mandays_ |_| Demarcation, cleaning of planting site & ni ; alignment of planting pits és a i a Digging of pits. 99 nos X fet 756 cf 4 | Gsize of each pit: 20x2Ax2N = Ben)" ae a Mixing of top soil with organic manure & filling | cei @ 100 pits’ 7 usk 6 6 _[ Planting including carriage of plants @ 100 plants Suk 5 / 7 [Application of manures (@ 100 plants/ 5 usk 5 [8 [Staking, weeding, mulching ete (@ 100 plants/ 7 usk 6 Tntercultural Operation as well as application oF 9 | insecticide & fungicide. ai O0 pleom) 1O a . a ro | Fetene plants wit amo in on FPS | 10 an wk > Ti] Manual ivigation as & when required(12 Umea) | @ 100 plants/5 uskhime 35 Total 107 “Total unskilled labours = 107 nos X Rs. 191/- per usk = Rs. 20,437/- B) Material Component SIN. Description oftems Rate ‘Amount Cost of Planting materials: fi 1) Mango 12:n0s @Rs. 35/: por plant [Lemon 6 nos @Rs 2 per plant | Tobe i Guava 11 nos @Rs.24/- per plant | _ procured Jamun 8 nos. @Rs.10/- per plant | from other Drumstick seedling 6 nos @Rs 10/- per plant | fund. Papaya 98 nos. (49 no pits X 2 seedlings | @ Rs. 10/- per plant per pit = 98 nos) Cost of organic manure a) Cost of cow dung manure: 675 kg @Rs.3/- per kg Rs.2025/- Pe i) For Mango, Lemon, Guava, Jamun & Drumstick: 10 kg X 43 nos = 430 ke Ps (Cow dung manure 10 kg, per pit) is ii) For Papaya: 5 kg X 49 nos = 245 ke ee (Cow dung manure 5 kg per pit) b)_ Cost of Vermi compost: I kg X 92 nos. @Rs. 6/- per kg, Rs, $52/- (Yermi compost | kg per pit) 3__| Cost of insecticide & fungicide ts RS. 150 ‘4 [Cost of bamboo for fencing = 23 nos @Rs.102/- perno. | Rs. 23467. Cost of nylon net for fencing 120 mt. (3.5 fe height X mt | RS 10807 $ | 425 A tength per plant) err rem © | Cost of nylon rope for fencing 0.5 kg @RS.120/-perkg | Rs. 60 7 | Display Board Ls Rs. 1000/- | Provision of Semiskilled labour = SR 23 wsk=4 nos. | @RH2BES- per | Rs. 146 ssk Total Rs, 8359 ‘Total (Wage + Material) s.20,431/- (097%) + Rs. 8359/2909) =Rs. 28,7961. . ole ynical ORE cick regen2 ‘ + 4 ’ | + | oe | : : 4 | 4 : 4 wore x $4 ic : fia 1Ls0dwod N IGS I WOO’. NaH Lm 3 2NIGTING 10, 0HIS | rae || =weosive WIT HOLT aon 2 bd 1¥0S uivag fT 2 ot ms BVHIG HOOD NI wag 9 Y3ENN AYVINDGD TOOHIS 3qISNI NOILVINYId Linyd Guim 11d 29¥BIvb yO L90dhkI aNY Lid AVOS 'NIVYd ‘Wandt-vi4 TIaM aan) Sind Nu