SOR Period :12/05/2023 - 14/05/2023

Created By:Dinesh Prasad

Detailed Estimate

3405002032/IF/7080902655182 : Sarita Devi ke khet me BHGY Aam Bagwani Yojna Nirman 1 Acer Gram Chando

BLOCK : Chainpur , GRAMA PANCHAYAT : CHANDO

Heading / Description : 1 - Site Clearance_Advance Work

1 81.1 SC -- Labour required for site clearance and bush cutting complete as direction of E/I

Sl No Description No L B D CF Quantity Remark

-
1 - 8 1.0 8.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 0.4000 145.00
0115 Coolie Day 1.0000 255.00 255.00 8.0000 2040.00
Total Quantity 8.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 8.00 no
Say 8.0000 no @ Rs 273.125 / no 2185.00
Unskilled
2040.00 Unskilled Person-days 8.0
wage

Heading / Description : 2 - Layout Material_ Advance Work

1 81.1 Lime -- Cost of Lime Dust

Sl No Description No L B D CF Quantity Remark

-
1 - 25 1.0 25.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7916 Lime Dust kg 1.0000 4.95 4.95 25.0000 123.75
Total Quantity 25.0000 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 25.00 kg
Say 25.0000 kg @ Rs 4.95 / kg 123.75

Heading / Description : 3 - Digging of Mango Pit_ Advance Work

1 81.12.1EWH. -- Earth work in excavation in Hard soil including lift 0 - 5 feet and lead 0 - 50 feet complete as per direction of E/I.

Sl No Description No L B D CF Quantity Remark

For Mango Pit
1 - 112 0.9144 0.9144 0.9144 1.0 85.6300 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0327 362.50 11.85 2.8002 1015.06
0115 Coolie Day 0.6541 255.00 166.80 56.0107 14282.74
Total Quantity 85.6300 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 85.63 cum
Say 85.6300 cum @ Rs 178.649 / cum 15297.71
Unskilled
14282.74 Unskilled Person-days 56.011
wage

Heading / Description : 4 - Pit Digging for Timber Pit_ Advance Work

1 81.12.1EWH. -- Earth work in excavation in Hard soil including lift 0 - 5 feet and lead 0 - 50 feet complete as per direction of E/I.

Sl No Description No L B D CF Quantity Remark

For Timber Plant
1 - 80 0.6096 0.6096 0.6096 1.0 18.1230 -
LIST
 Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0327 362.50 11.85 0.5926 214.83
0115 Coolie Day 0.6541 255.00 166.80 11.8543 3022.84
Total Quantity 18.1230 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 18.12 cum
Say 18.1230 cum @ Rs 178.649 / cum 3237.66
Unskilled
3022.84 Unskilled Person-days 11.854
wage

Heading / Description : 5 - Construction of NADEP Pit_ Advance Work

1 81.1.1FP -- Earthwork in Excavation in soft soil including lift 0 - 5 feet depth and 0 - 50 feet lead complete as per direction of E/I

Sl No Description No L B D CF Quantity Remark

-
1 Long Wall 2 2.500 0.300 0.150 1.0 0.2250 -
2 Short Wall 2 1.040 0.300 0.150 1.0 0.0940 -
3 Brick on Edge Flooring 1 2.040 1.040 0.110 1.0 0.2330 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0242 362.50 8.77 0.0134 4.84
0115 Coolie Day 0.4838 255.00 123.37 0.2671 68.10
Total Quantity 0.5520 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 0.55 cum
Say 0.5520 cum @ Rs 132.138 / cum 72.94
Unskilled
68.10 Unskilled Person-days 0.267
wage

2 81.5.3.1.6 -- Providing and laying in position cement concrete of specified grade excluding the cost of centering and shuttering, All work up to
plinth level:1:4:8 (1 cement:4 coarse sand (zone-III):8 graded stone aggregate 40 mm nominal size.

Sl No Description No L B D CF Quantity Remark

-
1 Long Wall 2 2.500 0.300 0.150 1.0 0.2250 -
2 Short Wall 2 1.040 0.300 0.150 1.0 0.0940 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
9999 Sundries L.S 13.5200 2.12 28.66 4.3113 9.14
0012 Vibrator (Needle type 40 mm) Day 0.0700 1360.00 95.20 0.0223 30.37
0002 Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper Day 0.0700 3600.00 252.00 0.0223 80.39
0101 Bhisti Day 0.7000 255.00 178.50 0.2233 56.94
0114 Beldar Day 1.6300 255.00 415.65 0.5200 132.59
0155 Mason (average) Day 0.1000 477.84 47.78 0.0319 15.24
0367 Portland Cement tonne 0.1700 4752.00 807.84 0.0542 257.70
0982 Coarse sand (zone III) cum 0.4700 393.00 184.71 0.1499 58.92
0295 Stone Aggregate(single size):20 mm nominal size cum 0.2400 1245.00 298.80 0.0766 95.32
0293 Stone Aggregate(single size): 40 mm nominal size cum 0.6500 963.25 626.11 0.2074 199.73
Total Quantity 0.3190 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 0.32 cum
Say 0.3190 cum @ Rs 2964.611 / cum 945.71
Unskilled
132.59 Unskilled Person-days 0.52
wage

3 81.5.2.6. -- Providing designation 75 B brick work in C.M. (1:6) in foundation and plinth with approved quality of clean coarse sand of F.M. 2 to
2.5 including providing 10 mm thick mortar joints , cost for screening materials, raking out joints to 15 mm depth, curing, taxes and royalty all
complete as per building specification and direction of E/I

Sl No Description No L B D CF Quantity Remark

-
1 Long Wall 2 2.500 0.230 0.150 1.0 0.1730 -
2 Short Wall 2 1.040 0.230 0.150 1.0 0.0720 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7809 Brick : 75 B no 406.0734 6.80 2761.30 99.4882 676.52
MR7802 Sand : Coarse Sand cum 0.3429 393.00 134.75 0.0840 33.01
MR7804 Cement cum 0.0569 6988.23 397.28 0.0139 97.33
0122 Mason(for plaster of paris work) Ist class Day 0.0441 477.84 21.09 0.0108 5.17
0124 Mason (brick layer )2nd class Day 0.8828 477.84 421.82 0.2163 103.35
0128 Mate Day 0.1059 362.50 38.40 0.0260 9.41
0115 Coolie Day 2.1186 255.00 540.25 0.5191 132.36
Total Quantity 0.2450 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 0.25 cum
Say 0.2450 cum @ Rs 4314.897 / cum 1057.15
Unskilled
132.36 Unskilled Person-days 0.519
wage

4 81.5.2.14. -- Providing designation 75 B brick work in C.M. (1:6) in superstructure with approved quality of clean coarse sand of F.M. 2 to 2.5
including providing 10 mm thick mortar joints , costs of screening, materials scaffolding, raking out joints to 15 mm depth curing, taxes and
royalty all complete as per building specification and direction of E/I

Sl No Description No L B D CF Quantity Remark

-
1 Brick Work 6 0.230 0.230 1.200 1.0 0.3810 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7809 Brick : 75 B no 406.0734 6.80 2761.30 154.7132 1052.05
MR7802 Sand : Coarse Sand cum 0.3429 393.00 134.75 0.1306 51.34
MR7804 Cement cum 0.0569 6988.23 397.28 0.0217 151.36
0123 Mason (brick layer) Ist class Day 0.0441 477.84 21.09 0.0168 8.04
0124 Mason (brick layer )2nd class Day 0.8828 477.84 421.82 0.3363 160.71
0128 Mate Day 0.1236 362.50 44.80 0.0471 17.07
0115 Coolie Day 2.4718 255.00 630.30 0.9417 240.14
Total Quantity 0.3810 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 0.38 cum
Say 0.3810 cum @ Rs 4411.339 / cum 1680.72
Unskilled
240.14 Unskilled Person-days 0.942
wage

5 81.5.2.26. -- Providing 125 mm thick brick jali work in cm(1:6) in superstructure with designation 75 B bricks and approved quality of clean
coarse sand of F.M 2 to 2.5 finished with deep ruled pointing in c.m (1:3)with sand of F.M 1.5 on entire surface including the cost of finishing
the 15 mm depth ,with curing and royalty excluding G.S.T all complete ,as per approved design ,building specification and direction of E/I.

Sl No Description No L B D CF Quantity Remark

-
1 Brick Jali Work 1 5.700 0.900 1.0 5.1300 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7809 Brick : 75 B no 38.0695 6.80 258.87 195.2971 1328.02
MR7802 Sand : Coarse Sand cum 0.0389 393.00 15.30 0.1997 78.47
MR7804 Cement cum 0.0076 6988.23 53.04 0.0389 272.10
0155 Mason (average) Day 0.3295 477.84 157.44 1.6902 807.65
0115 Coolie Day 0.5543 255.00 141.35 2.8435 725.10
0128 Mate Day 0.0277 362.50 10.04 0.1421 51.51
Total Quantity 5.1300 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 5.13 sqm
Say 5.1300 sqm @ Rs 636.033 / sqm 3262.85
Unskilled
725.10 Unskilled Person-days 2.844
wage

6 81.5.7.12CP -- Providing 25 mm thick cement plaster (1:4)with clean coarse sand of F.M 1.5 including screening , curing with all leads and lifts
of water scaffolding and royalty all complete as per specification and direction of E/

Sl No Description No L B D CF Quantity Remark

-
1 Long Wall 2 2.500 0.125 1.0 0.6250 -
2 Short Wall 2 1.040 0.125 1.0 0.2600 -
LIST
 Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0134 362.50 4.87 0.0119 4.31
0115 Coolie Day 0.2688 255.00 68.55 0.2379 60.66
0155 Mason (average) Day 0.1613 477.84 77.07 0.1427 68.21
MR7802 Sand : Coarse Sand cum 0.0292 393.00 11.49 0.0259 10.17
MR7804 Cement cum 0.0073 6988.23 51.10 0.0065 45.22
Total Quantity 0.8850 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 0.89 sqm
Say 0.8850 sqm @ Rs 213.083 / sqm 188.58
Unskilled
60.66 Unskilled Person-days 0.238
wage

7 81.5.6.4 -- Providing designation 75B one brick on edge soling joints filled with local sand including cost of watering taxed royalty all complete
as per building specification and direction of E/I.

Sl No Description No L B D CF Quantity Remark

-
1 Brick Edge Soling 1 2.040 1.040 1.0 2.1220 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0067 362.50 2.44 0.0143 5.17
0114 Beldar Day 0.1344 255.00 34.27 0.2852 72.73
0124 Mason (brick layer )2nd class Day 0.0699 477.84 33.40 0.1483 70.87
MR7846 Local Sand screened at source (F.M. upto 1.5) cum 0.0304 393.00 11.96 0.0646 25.38
MR7809 Brick : 75 B no 53.7634 6.80 365.59 114.0853 775.78
Total Quantity 2.1220 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 2.12 sqm
Say 2.1220 sqm @ Rs 447.658 / sqm 949.93
Unskilled
72.73 Unskilled Person-days 0.285
wage

8 81.3 -- Labour for laying of thatched roof with locally available bamboos and wooden sticks.

Sl No Description No L B D CF Quantity Remark

-
1 Roof Thatching 5 1.0 5.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 0.2500 90.62
0114 Beldar Day 1.0000 255.00 255.00 5.0000 1275.00
Total Quantity 5.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 5.00 no
Say 5.0000 no @ Rs 273.125 / no 1365.62
Unskilled
1275.00 Unskilled Person-days 5.0
wage

9 81.5.9.4Bamboo truss -- Supply cost of 100 mm dia seasoned hill bamboo for construction of roof frame or trusses on shed construction.

Sl No Description No L B D CF Quantity Remark

-
1 Seasoned Hill Bamboo 6 1.0 6.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7803 Bamboo : 100 mm dia 6 m long to 8m long each 1.0000 94.25 94.25 6.0000 565.50
Total Quantity 6.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 6.00 no
Say 6.0000 no @ Rs 94.25 / no 565.50

10 81.5 -- Labour cost for composting

Sl No Description No L B D CF Quantity Remark

 -
1 for Compositing 4 1.0 4.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 0.2000 72.50
0114 Beldar Day 1.0000 255.00 255.00 4.0000 1020.00
Total Quantity 4.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 4.00 no
Say 4.0000 no @ Rs 273.125 / no 1092.50
Unskilled
1020.00 Unskilled Person-days 4.0
wage

6 Lump sum Type : Material Conveyance 517.31

7 Lump sum Type : Material GST 825.97
Heading / Description : 8 - Cattle Proof Trench_ Completion Year Work
1 81.12.1EWH. -- Earth work in excavation in Hard soil including lift 0 - 5 feet and lead 0 - 50 feet complete as per direction of E/I.

Sl No Description No L B D CF Quantity Remark

-
1 Trench Digging 1 260.000 1.3716 1.219 1.0 434.7150 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0327 362.50 11.85 14.2155 5153.11
0115 Coolie Day 0.6541 255.00 166.80 284.3479 72508.72
Total Quantity 434.7150 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 434.72 cum
Say 434.7150 cum @ Rs 178.649 / cum 77661.40
Unskilled
72508.72 Unskilled Person-days 284.348
wage

2 81.4 -- Labour required for clods breaking and rough dressing of embankment made with excavated earth all complete job as per specification
and direction of E/I.

Sl No Description No L B D CF Quantity Remark

-
1 Trench Digging 1 260.000 1.3716 1.219 1.0 434.7150 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0018 362.50 0.64 0.7699 279.09
0115 Coolie Day 0.0353 255.00 9.00 15.3463 3913.30
Total Quantity 434.7150 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 434.72 cum
Say 434.7150 cum @ Rs 9.643 / cum 4191.96
Unskilled
3913.30 Unskilled Person-days 15.346
wage

Heading / Description : 9 - Fencing _ Completion Year Work

1 81.1.21Horticulture -- Labour Cost for fencing with bamboo post & splitted bamboo with Lantana, Sindwar or locally available materials (@ 20
rft/1 Uskd); Rate taken from old estimate vide letter no. (N)1287, dated on 27.06.16

Sl No Description No L B D CF Quantity Remark

-
1 Fencing the Plot 1 260.000 1.0 260.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0082 362.50 2.97 2.1324 772.98
0115 Coolie Day 0.1640 255.00 41.82 42.6400 10873.20
Total Quantity 260.0000 metre
Total Deducted Quantity 0.0000 metre
Net Total Quantity 260.00 metre
Say 260.0000 metre @ Rs 44.792 / metre 11645.92
 Unskilled
10873.20 Unskilled Person-days 42.64
wage

2 81.1.1.Horticulutre -- Material cost for fencing with bamboo post & splitted bamboo with Lantana & Sindwar or locally available materials.

Sl No Description No L B D CF Quantity Remark

-
1 Fencing the Plot 1 260.000 1.0 260.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7907 Fencing Material(For Plantation) metre 1.0000 26.24 26.24 260.0000 6822.40
Total Quantity 260.0000 metre
Total Deducted Quantity 0.0000 metre
Net Total Quantity 260.00 metre
Say 260.0000 metre @ Rs 26.24 / metre 6822.40

Heading / Description : 10 - Jalkund _ Completion Year Work

1 81.12.1EWH. -- Earth work in excavation in Hard soil including lift 0 - 5 feet and lead 0 - 50 feet complete as per direction of E/I.

Sl No Description No L B D CF Quantity Remark

-
1 Earthwork 6 3.000 1.500 1.000 1.0 27.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0327 362.50 11.85 0.8829 320.06
0115 Coolie Day 0.6541 255.00 166.80 17.6607 4503.49
Total Quantity 27.0000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 27.00 cum
Say 27.0000 cum @ Rs 178.649 / cum 4823.52
Unskilled
4503.49 Unskilled Person-days 17.661
wage

2 81.1.20.Horticulture -- Cost of 250 micron thick UV stabilized black polythene sheet for lining each Jalkund to ensure zero percolation loss as
per available present local market rate.

Sl No Description No L B D CF Quantity Remark

-
6 KG OF 250 micron thick UV stabilized black
1 1 36.000 1.0 36.0000 -
polythene sheet FOR EACH JALKUND
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7909 250 micron thick UV stabilized black polythene sheet kg 1.0000 420.00 420.00 36.0000 15120.00
Total Quantity 36.0000 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 36.00 kg
Say 36.0000 kg @ Rs 420.0 / kg 15120.00

Heading / Description : 11 - Pit Filling _ Completion Year Work

1 81.1.22 Horticulture -- Labour cost for horticulture pit filling with specified doses of fertilizers @10 pits/ Unskld

Sl No Description No L B D CF Quantity Remark

-
Applying at the rate of 20 kg of FYM or 7 kg of
Vermicompost treated with Trichoderma sp, 500 gms
1 112 1.0 112.0000 -
of Bone meal or SSP, 1 kg of Karanj or Neem oil cake,
1 kg of Dolamite for mango pits
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0050 362.50 1.81 0.5598 202.94
0114 Beldar Day 0.1000 255.00 25.50 11.2000 2856.00
Total Quantity 112.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 112.00 no
Say 112.0000 no @ Rs 27.312 / no 3058.94
 Unskilled
2856.00 Unskilled Person-days 11.2
wage

2 81.1.23 Horticulture -- Labour cost for pit filling with specified doses of fertilizers @33 pits/1 Uskd for border pits

Sl No Description No L B D CF Quantity Remark

-
6 kgs. FYM/2 kg. of vermicompost, 500 gm. Dolomite
1 80 1.0 80.0000 -
for timber saplings
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0015 362.50 0.55 0.1216 44.08
0114 Beldar Day 0.0303 255.00 7.73 2.4238 618.08
Total Quantity 80.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 80.00 no
Say 80.0000 no @ Rs 8.277 / no 662.16
Unskilled
618.08 Unskilled Person-days 2.424
wage

Heading / Description : 12 - Cost of Sapling _Completion Year Work

1 81.1.2.Horticulture -- Cost of mango saplings including carriage/transportation upto nearest to the plot area .

Sl No Description No L B D CF Quantity Remark

-
1 Mango Sapling 118 1.0 118.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7900 Mango-Sapling (Grafted) no 1.0000 85.00 85.00 118.0000 10030.00
Total Quantity 118.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 118.00 no
Say 118.0000 no @ Rs 85.0 / no 10030.00

2 81.1.3Horticulture -- Cost of timber saplings [Bakain (Melia azadarach), Gamhar, Sisham, Teak etc.] including carriage/transportation upto
nearest to the plot area (including 5% mortality loss); Cost of plant @ Rs. 18.00/plant & transportation cost @ Rs. 2.00/plant; Rate taken from
old estimate vide letter no. (N)1287, dated on 27.06.16

Sl No Description No L B D CF Quantity Remark

-
1 Timber Sapling 84 1.0 84.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7901 Timber/Fodder Plant (Root-Shoot) no 1.0000 20.00 20.00 84.0000 1680.00
Total Quantity 84.0000 Plant
Total Deducted Quantity 0.0000 Plant
Net Total Quantity 84.00 Plant
Say 84.0000 Plant @ Rs 20.0 / Plant 1680.00

Heading / Description : 13 - Transplantation_Completion year Work

1 81.1.24.A -- Labour cost for transplantation of sapling including the carriage of the saplings upto the pit as per the direction of field supervisor .
</br>For Horticulture Saplings ( Fruit Plants) @ 25 saplings per Unskilled Labour

Sl No Description No L B D CF Quantity Remark

-
1 For Mango Sapling 112 1.0 112.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0020 362.50 0.72 0.2240 81.20
0114 Beldar Day 0.0400 255.00 10.20 4.4800 1142.40
Total Quantity 112.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 112.00 no
Say 112.0000 no @ Rs 10.925 / no 1223.60
Unskilled
1142.40 Unskilled Person-days 4.48
wage
 2 81.1.24.B -- Labour cost for transplantation of sapling including the carriage of the saplings upto the pit as per the direction of field supervisor .
</br>For Timber Saplings @ 30 pits per Unskilled Labour

Sl No Description No L B D CF Quantity Remark

-
1 For Timber Sapling 80 1.0 80.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0017 362.50 0.60 0.1335 48.40
0114 Beldar Day 0.0333 255.00 8.50 2.6664 679.92
Total Quantity 80.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 80.00 no
Say 80.0000 no @ Rs 9.105 / no 728.40
Unskilled
679.92 Unskilled Person-days 2.666
wage

Heading / Description : 14 - Bamboo Staking in H-Style _ Completion Year Work

1 81.1.26.Horticulture -- Labour cost for bamboo sizing and staking.

Sl No Description No L B D CF Quantity Remark

-
1 Unskilled Labour Cost for 40 plants per md 2.8 1.0 2.8000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 0.1400 50.75
0115 Coolie Day 1.0000 255.00 255.00 2.8000 714.00
Total Quantity 2.8000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 2.80 no
Say 2.8000 no @ Rs 273.125 / no 764.75
Unskilled
714.00 Unskilled Person-days 2.8
wage

2 81.1.4.Horticulture -- Material cost for staking ( of H-style) with splitted bamboo.

Sl No Description No L B D CF Quantity Remark

-
1 Mango Sapling 112 1.0 112.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7908 Staking Material(For Plantation) no 1.0000 5.00 5.00 112.0000 560.00
Total Quantity 112.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 112.00 no
Say 112.0000 no @ Rs 5.0 / no 560.00

Heading / Description : 15 - Interculture_ Completion Year Work

1 81.1.27Horticulture -- Labour cost for interculture for 2 times (@ 25 saplings/1 Uskd);1st in Nov. & 2nd in Feb. with NPK (10:26:26) & Urea (46%
N)

Sl No Description No L B D CF Quantity Remark

-
1 Unskilled Labour Cost 192 1.0 192.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0040 362.50 1.45 0.7680 278.40
0115 Coolie Day 0.0800 255.00 20.40 15.3600 3916.80
Total Quantity 192.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 192.00 no
Say 192.0000 no @ Rs 21.85 / no 4195.20
Unskilled
3916.80 Unskilled Person-days 15.36
wage

Heading / Description : 16 - Labour Cost of Watering _ Completion Year Work

 1 81.1.28.Horticulture -- Labour cost for watering (@ 3-5 ltr./sapling) including carrying/supplying.

Sl No Description No L B D CF Quantity Remark

-
1 80 saplings/1 Uskd, weekly for five months 48 1.0 48.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 2.4000 870.00
0115 Coolie Day 1.0000 255.00 255.00 48.0000 12240.00
Total Quantity 48.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 48.00 no
Say 48.0000 no @ Rs 273.125 / no 13110.00
Unskilled
12240.00 Unskilled Person-days 48.0
wage

Heading / Description : 17 - Labour for Spraying of Insecticides, Pesticides and Growth Enzyme_ Completion Year Work
1 81.1.29Horticulture. -- Labour cost for spraying Pyrethrum (Biflex TC) or equivalent @100 saplings/1 Unskilled Labour

Sl No Description No L B D CF Quantity Remark

-
1 2 to 3 ml per sapling for 4 times 192 4.000 1.0 768.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0005 362.50 0.18 0.3835 139.01
0114 Beldar Day 0.0100 255.00 2.55 7.6800 1958.40
Total Quantity 768.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 768.00 no
Say 768.0000 no @ Rs 2.731 / no 2097.41
Unskilled
1958.40 Unskilled Person-days 7.68
wage

2 81.1.30 Horticulture -- Labour cost for spraying of Fungicide @100 saplings/1 Uskd

Sl No Description No L B D CF Quantity Remark

-
Chlorothalonil 75percent WP or equivalent at the rate
1 192 2.000 1.0 384.0000 -
of 1.5 gms.sapling for 2 times
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0005 362.50 0.18 0.1917 69.50
0114 Beldar Day 0.0100 255.00 2.55 3.8400 979.20
Total Quantity 384.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 384.00 no
Say 384.0000 no @ Rs 2.731 / no 1048.70
Unskilled
979.20 Unskilled Person-days 3.84
wage

3 81.1.31 Horticulture -- Labour cost for spraying Insecticides (@100 saplings/1 Uskd)

Sl No Description No L B D CF Quantity Remark

-
Azadirachtin 3000 PPM or Lambda Cyhalothrin
1 192 4.000 1.0 768.0000 -
5percent EC For 4 times
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0005 362.50 0.18 0.3835 139.01
0114 Beldar Day 0.0100 255.00 2.55 7.6800 1958.40
Total Quantity 768.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 768.00 no
Say 768.0000 no @ Rs 2.731 / no 2097.41
 Unskilled
1958.40 Unskilled Person-days 7.68
wage

4 81.1.32Horticulture -- Labour cost for painting Blue copper (CuOCl) (@100 saplings/Uskd & @ 2 gms./sapling with water as solvent) in the
month of Nov.

Sl No Description No L B D CF Quantity Remark

-
1 Spraying and painting For Two Times 192 2.000 1.0 384.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0005 362.50 0.18 0.1917 69.50
0115 Coolie Day 0.0100 255.00 2.55 3.8400 979.20
Total Quantity 384.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 384.00 no
Say 384.0000 no @ Rs 2.731 / no 1048.70
Unskilled
979.20 Unskilled Person-days 3.84
wage

5 81.1.33Horticulture -- Labour cost for spraying Micronutrient (Toto Care/Agromin or equivalent) (@100 saplings/Uskd & @ 1 gm./ltr. of water,
foliar application) immediately after every flushing (counting 4 flushes for 1st year)

Sl No Description No L B D CF Quantity Remark

-
1 4 Flushes in a year 192 1.0 192.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0020 362.50 0.72 0.3840 139.20
0115 Coolie Day 0.0400 255.00 10.20 7.6800 1958.40
Total Quantity 192.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 192.00 no
Say 192.0000 no @ Rs 10.925 / no 2097.60
Unskilled
1958.40 Unskilled Person-days 7.68
wage

Heading / Description : 18 - Cost of Fertilizer and pesticides _ Completion Year Work

1 81.1.5.Horticulture -- Cost of Vermi-compost .

Sl No Description No L B D CF Quantity Remark

-
1 Providing 7 Kg per Mango Pit 112 7.000 1.0 784.0000 -
2 Providing 2 Kg per Timber Pit 80 2.000 1.0 160.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7896 Vermi Compost kg 1.0000 8.80 8.80 944.0000 8307.20
Total Quantity 944.0000 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 944.00 kg
Say 944.0000 kg @ Rs 8.8 / kg 8307.20

2 81.1.9.Horticulture -- Cost of Trichoderma sp.(Method of application:Mix 1kg of Trichoderma formulation in 100 kg of farmyard manure and
cover it for 7 days with polythene. Sprinkle the heap with water intermittently. Turn the mixture in every 3-4 days interval and then apply in the
pits).

Sl No Description No L B D CF Quantity Remark

-
1 Cost of Trichoderma Viridi 1.5percent W.W 2 1.0 2.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7904 Trichoderma kg 1.0000 200.00 200.00 2.0000 400.00
Total Quantity 2.0000 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 2.00 kg
Say 2.0000 kg @ Rs 200.0 / kg 400.00
 3 81.1.10.Horticulture -- Cost of Bone meal/SSP required at the time of pit filling as per present local mkt. rate.

Sl No Description No L B D CF Quantity Remark

-
1 500 gms per mango pit 112 0.5 56.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7897 Bone meal kg 1.0000 35.00 35.00 56.0000 1960.00
Total Quantity 56.0000 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 56.00 kg
Say 56.0000 kg @ Rs 35.0 / kg 1960.00

4 81.1.11.Horticulture -- Cost of Karanj/Neem Oil Cake required at the time of pit filling as per present local mkt. rate

Sl No Description No L B D CF Quantity Remark

-
1 1 kg per mango pit 112 1.0 112.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7899 Neem/Karanj Cake kg 1.0000 25.00 25.00 112.0000 2800.00
Total Quantity 112.0000 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 112.00 kg
Say 112.0000 kg @ Rs 25.0 / kg 2800.00

5 81.1.12.Horticulture -- Cost of Dolomite or equivalent required at the time of pit filling as per present local mkt. rate

Sl No Description No L B D CF Quantity Remark

-
1 1 kg per mango pit 112 1.000 1.0 112.0000 -
2 500 gm per timber pit 80 0.500 1.0 40.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7898 Dolomite kg 1.0000 7.50 7.50 152.0000 1140.00
Total Quantity 152.0000 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 152.00 kg
Say 152.0000 kg @ Rs 7.5 / kg 1140.00

6 81.1.13 Horticulture -- Cost of Fipronil 0.3GR required at the time of pit filling as per present local mkt. rate.

Sl No Description No L B D CF Quantity Remark

-
1 10 gm per mango pit at the time of transplantation 112 0.010 1.0 1.1200 -
2 10 gm per timber pit at the time of transplantation 80 0.010 1.0 0.8000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7906 Fipronil 0.3GR kg 1.0000 112.00 112.00 1.9200 215.04
Total Quantity 1.9200 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 1.92 kg
Say 1.9200 kg @ Rs 112.0 / kg 215.04

7 81.1.14.Horticulture -- Cost of Suphala (i.e. NPK or 10:26:26) or equivalent (including cost of carriage/transportation up to the plot area) as per
present local mkt. rate

Sl No Description No L B D CF Quantity Remark

-
75 gms per sapling required at the time of interculture
1 192 0.150 1.0 28.8000 -
for two times
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7893 NPK (10:26:26; Sufala) kg 1.0000 25.14 25.14 28.7999 724.03
 Total Quantity 28.8000 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 28.80 kg
Say 28.8000 kg @ Rs 25.14 / kg 724.03

8 81.1.15.Horticulture -- Cost of Urea (46% N) or equivalent (including cost of carriage/transportation up to the plot area) as per present local
mkt. rate.

Sl No Description No L B D CF Quantity Remark

-
50 gms per sapling required at the time of interculture
1 192 0.1 19.2000 -
for two times
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7894 Urea kg 1.0000 7.76 7.76 19.1997 148.99
Total Quantity 19.2000 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 19.20 kg
Say 19.2000 kg @ Rs 7.76 / kg 148.99

9 81.1.16.Horticulture -- Cost of Pyrethrum (Biflex TC) or equivalent for spraying in pits to prevent termites as per present local market rate.

Sl No Description No L B D CF Quantity Remark

At the rate of 3 ml per sapling for 4 times in a year
1 4 Times in Completion Year Work 192 0.003 4.000 1.0 2.3040 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7913 Termicide(Pyrethrum OR Equivalent) Litre 1.0000 641.80 641.80 2.3040 1478.71
Total Quantity 2.3040 Litre
Total Deducted Quantity 0.0000 Litre
Net Total Quantity 2.30 Litre
Say 2.3040 Litre @ Rs 641.8 / Litre 1478.71

10 81.2.16 Horticulture -- Cost of Fungicide

Sl No Description No L B D CF Quantity Remark

Chlorothalonil 75percent WP or equivalent
1 1.5 gms per sapling for 2 times 192 0.0015 2.000 1.0 0.5760 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7902 Chlorothalonil 75%WP kg 1.0000 1260.00 1260.00 0.5760 725.76
Total Quantity 0.5760 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 0.58 kg
Say 0.5760 kg @ Rs 1260.0 / kg 725.76

11 81.1.17Horti A -- Cost of Insecticide</br>Cost of Azadirachtin 3000PPM

Sl No Description No L B D CF Quantity Remark

-
1 2ml per sapling for 2 tImes 192 0.002 2.000 1.0 0.7680 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7903 Insecticide- Azadirachtin 3000PPM Litre 1.0000 750.00 750.00 0.7680 576.00
Total Quantity 0.7680 Litre
Total Deducted Quantity 0.0000 Litre
Net Total Quantity 0.77 Litre
Say 0.7680 Litre @ Rs 750.0 / Litre 576.00

12 81.1.17Horti B -- Cost of Insecticide</br>Cost of Lambda Cyhalothrin 5%EC

Sl No Description No L B D CF Quantity Remark

-
1 1gm sapling for 2 times 192 0.001 2.000 1.0 0.3840 -
LIST
 Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7951 Insecticide- Lambda Cyhalothrin 5%EC kg 1.0000 624.00 624.00 0.3840 239.62
Total Quantity 0.3840 Litre
Total Deducted Quantity 0.0000 Litre
Net Total Quantity 0.38 Litre
Say 0.3840 Litre @ Rs 624.0 / Litre 239.62

13 81.1.18.Horticulture -- Cost of Blue copper (CuOCl) for painting the stock as per present local market rate.

Sl No Description No L B D CF Quantity Remark

-
1 2gm per plant for 2 times 192 0.002 2.000 1.0 0.7680 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7912 Copper Oxychloride or Equivalent kg 1.0000 701.80 701.80 0.7680 538.98
Total Quantity 0.7680 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 0.77 kg
Say 0.7680 kg @ Rs 701.8 / kg 538.98

14 81.1.19.Horticulture -- Cost of Micronutrient or equivalent (Toto Care/Agromin/Kitchen-Garden or equivalent, Foliar Application) immediately
after every flushing as per present local market rate.

Sl No Description No L B D CF Quantity Remark

-
1 1gm per liter counting 4 flushes in a year 192 0.001 4.000 1.0 0.7680 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7905 Growth Enzyme/ Regulator Litre 1.0000 316.30 316.30 0.7680 242.92
Total Quantity 0.7680 Litre
Total Deducted Quantity 0.0000 Litre
Net Total Quantity 0.77 Litre
Say 0.7680 Litre @ Rs 316.3 / Litre 242.92

Heading / Description : 19 - Maintenance period of Mango Plantation i.e. 1st , 2nd and 3rd Year of Maintenance Year
1 81.1.2.Horticulture -- Cost of mango saplings including carriage/transportation upto nearest to the plot area .

Sl No Description No L B D CF Quantity Remark

Replacement of the dead mango plants
1 Assuming 10 percent mortality rate for 1st year 112 0.100 1.0 11.2000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7900 Mango-Sapling (Grafted) no 1.0000 85.00 85.00 11.2000 952.00
Total Quantity 11.2000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 11.20 no
Say 11.2000 no @ Rs 85.0 / no 952.00

2 81.1.3.Horticulture -- Cost of timber saplings

Sl No Description No L B D CF Quantity Remark

Replacement of the dead Timber plants
1 Assuming 10 percent mortality rate for 1st year 80 0.100 1.0 8.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7901 Timber/Fodder Plant (Root-Shoot) no 1.0000 20.00 20.00 8.0000 160.00
Total Quantity 8.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 8.00 no
Say 8.0000 no @ Rs 20.0 / no 160.00

3 81.2.1 HortIMaintain -- Material cost for repairing of fencing with bamboo post & splitted bamboo with Lantana & Sindwar or locally available
materials.
 Sl No Description No L B D CF Quantity Remark
For 1st year of Maintenance Period
1 Assuming 25 percent of perimeter is required to repair 260 0.25 65.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7907 Fencing Material(For Plantation) metre 1.0000 26.24 26.24 65.0000 1705.60
Total Quantity 65.0000 metre
Total Deducted Quantity 0.0000 metre
Net Total Quantity 65.00 metre
Say 65.0000 metre @ Rs 26.24 / metre 1705.60

4 81.2.2.HortiMaintain -- Labour cost for repairing of fencing with bamboo post & splitted bamboo with Lantana & Sindwar or locally available
materials .

Sl No Description No L B D CF Quantity Remark

A Labour can fence 20 rft per day This is Applicable only 1st year of Maintenance Period
1 Assuming 25 percent of perimeter is required to repair 260 0.164 0.25 10.6600 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 0.5330 193.21
0115 Coolie Day 1.0000 255.00 255.00 10.6600 2718.30
Total Quantity 10.6600 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 10.66 no
Say 10.6600 no @ Rs 273.125 / no 2911.51
Unskilled
2718.30 Unskilled Person-days 10.66
wage

5 81.1.4.Horticulture -- Material cost for staking ( of H-style) with splitted bamboo.

Sl No Description No L B D CF Quantity Remark

-
1 For Mango Sapling 112 1.0 112.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7908 Staking Material(For Plantation) no 1.0000 5.00 5.00 112.0000 560.00
Total Quantity 112.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 112.00 no
Say 112.0000 no @ Rs 5.0 / no 560.00

6 81.1.26.Horticulture -- Labour cost for bamboo sizing and staking.

Sl No Description No L B D CF Quantity Remark

At the rate of 40 mango saplings per Uskd labour
1 Provided upto 1st year of maintenance period 112 0.025 1.0 2.8000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 0.1400 50.75
0115 Coolie Day 1.0000 255.00 255.00 2.8000 714.00
Total Quantity 2.8000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 2.80 no
Say 2.8000 no @ Rs 273.125 / no 764.75
Unskilled
714.00 Unskilled Person-days 2.8
wage

7 81.2.5.HortiMaintain -- Labour cost for 3 times interculture(per year-1st in July, 2nd in Nov. and 3rd in Feb) @ 25 saplings/1 Uskd with Urea
(46% N), SSP (16% P2O5) & MOP (60% K2O)

Sl No Description No L B D CF Quantity Remark

Providing at the rate of 25 saplings per Unskid Labour 3 times every year
1 Applicable for 3 year of Maintenance period 192 3.000 0.040 3.0 69.1200 -
LIST
 Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 3.4560 1252.80
0115 Coolie Day 1.0000 255.00 255.00 69.1200 17625.60
Total Quantity 69.1200 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 69.12 no
Say 69.1200 no @ Rs 273.125 / no 18878.40
Unskilled
17625.60 Unskilled Person-days 69.12
wage

8 81.1.28.Horticulture -- Labour cost for watering (@ 3-5 ltr./sapling) including carrying/supplying.

Sl No Description No L B D CF Quantity Remark

At the rate of 80 sapling per Unskld Labour Applying weekly from April to 15th june and from November to March Total Seven and Half Month in a year.
1 For 3 Year 192 3.000 7.500 0.0125 4.0 216.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 10.8000 3915.00
0115 Coolie Day 1.0000 255.00 255.00 216.0000 55080.00
Total Quantity 216.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 216.00 no
Say 216.0000 no @ Rs 273.125 / no 58995.00
Unskilled
55080.00 Unskilled Person-days 216.0
wage

9 81.2.7 HortiMaintain -- Labour cost for spraying Termicide @ 1 Uskd/100 plants

Sl No Description No L B D CF Quantity Remark

Spraying Bifenthrin 2.5percent EC e.g. Biflex TC or equivalent for 4 times in a year
1 For 3 year of Maintenance Period 192 4.000 3.000 1.0 2304.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0005 362.50 0.18 1.1504 417.02
0114 Beldar Day 0.0100 255.00 2.55 23.0400 5875.20
Total Quantity 2304.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 2304.00 no
Say 2304.0000 no @ Rs 2.731 / no 6292.22
Unskilled
5875.20 Unskilled Person-days 23.04
wage

10 81.1.30 Horticulture -- Labour cost for spraying of Fungicide @100 saplings/1 Uskd

Sl No Description No L B D CF Quantity Remark

Applying Chlorothalonil 75percent WP at the rate of 1.5gm for 2 times in a year
1 For 3 year 192 2.000 3.000 1.0 1152.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0005 362.50 0.18 0.5752 208.51
0114 Beldar Day 0.0100 255.00 2.55 11.5200 2937.60
Total Quantity 1152.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 1152.00 no
Say 1152.0000 no @ Rs 2.731 / no 3146.11
Unskilled
2937.60 Unskilled Person-days 11.52
wage

11 81.2.9 HortiMaintain -- Labour cost for spraying of Insecticide @100 saplings/1 Uskd.

Sl No Description No L B D CF Quantity Remark

Spraying Azadirachtin 3000 PPM or Lambda Cyhalothrin 5percent ec or equivalent
1 Applying 5 times in a year for 3 year 192 5.000 3.000 1.0 2880.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0005 362.50 0.18 1.4380 521.28
0114 Beldar Day 0.0100 255.00 2.55 28.8000 7344.00
Total Quantity 2880.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 2880.00 no
Say 2880.0000 no @ Rs 2.731 / no 7865.28
Unskilled
7344.00 Unskilled Person-days 28.8
wage

12 81.2.10.HortMaintain -- Labour cost for painting Blue copper (CuOCl) (@100 saplings/Uskd and @ 2 gms./sapling with water as solvent).

Sl No Description No L B D CF Quantity Remark

Applying 2 Times in a year
1 spraying and painting For 3 Years 192 0.010 3.000 2.000 1.0 11.5200 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 0.5760 208.80
0115 Coolie Day 1.0000 255.00 255.00 11.5200 2937.60
Total Quantity 11.5200 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 11.52 no
Say 11.5200 no @ Rs 273.125 / no 3146.40
Unskilled
2937.60 Unskilled Person-days 11.52
wage

13 81.2.11.HortMaintain -- Labour cost for spraying Micronutrient (Toto Care/Agromin or equivalent) (@100 saplings/Uskd & @ 1 gm./ltr. of water,
foliar application) immediately after every flushing.

Sl No Description No L B D CF Quantity Remark

Counting 4 Flushes in a year
1 For 3 Year 192 0.010 4.000 3.000 1.0 23.0400 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 1.1520 417.60
0115 Coolie Day 1.0000 255.00 255.00 23.0400 5875.20
Total Quantity 23.0400 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 23.04 no
Say 23.0400 no @ Rs 273.125 / no 6292.80
Unskilled
5875.20 Unskilled Person-days 23.04
wage

Heading / Description : 20 - COST OF FERTILIZERS, FUNGICIDES, PESTICIDES ETC. FOR 3 YEAR OF MAINTENANCE PERIOD
1 81.2.12.HortMaintain -- Cost of Urea (46% N) or equivalent (including cost of carriage/transportation up to the plot area) as per present local
mkt. rate.

Sl No Description No L B D CF Quantity Remark

75 gms per sapling required at the time of interculture for 3 times
1 For 3 Year 192 0.075 3.000 3.000 1.0 129.6000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7894 Urea kg 1.0000 7.76 7.76 129.6005 1005.70
Total Quantity 129.6000 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 129.60 kg
Say 129.6000 kg @ Rs 7.76 / kg 1005.70

2 81.2.13.HortMaintain -- Cost of SSP(16% P2O5)i.e required as per present local market rate.

Sl No Description No L B D CF Quantity Remark

Applying 3 times interculture in a year At the rate of 50 gm per Interculture
1 For 3 Year 192 0.050 3.000 3.000 1.0 86.4000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7910 Single Super Phosphate(SSP) kg 1.0000 9.90 9.90 86.4000 855.36
Total Quantity 86.4000 kg
 Total Deducted Quantity 0.0000 kg
Net Total Quantity 86.40 kg
Say 86.4000 kg @ Rs 9.9 / kg 855.36

3 81.2.14.HortMaintain -- Cost of MOP (60% K2O) i.e. required as per present local market rate.

Sl No Description No L B D CF Quantity Remark

Applying 3 times interculture in a year At the rate of 50 gm per Interculture
1 For 3 Year 192 0.050 3.000 3.000 1.0 86.4000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7911 Potash(MoP) kg 1.0000 18.60 18.60 86.4000 1607.04
Total Quantity 86.4000 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 86.40 kg
Say 86.4000 kg @ Rs 18.6 / kg 1607.04

4 81.1.16.Horticulture -- Cost of Pyrethrum (Biflex TC) or equivalent for spraying in pits to prevent termites as per present local market rate.

Sl No Description No L B D CF Quantity Remark

At the rate of 3 ml per sapling for 4 times in a year
1 For 3 Year 192 0.003 4.000 3.000 1.0 6.9120 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7913 Termicide(Pyrethrum OR Equivalent) Litre 1.0000 641.80 641.80 6.9120 4436.12
Total Quantity 6.9120 Litre
Total Deducted Quantity 0.0000 Litre
Net Total Quantity 6.91 Litre
Say 6.9120 Litre @ Rs 641.8 / Litre 4436.12

5 81.2.16 Horticulture -- Cost of Fungicide

Sl No Description No L B D CF Quantity Remark

Chlorothalonil 75percent WP or equivalent
1 1.5 gm per sapling for 2 times 192 0.0015 2.000 3.000 1.0 1.7280 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7902 Chlorothalonil 75%WP kg 1.0000 1260.00 1260.00 1.7280 2177.28
Total Quantity 1.7280 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 1.73 kg
Say 1.7280 kg @ Rs 1260.0 / kg 2177.28

6 81.1.17Horti A -- Cost of Insecticide</br>Cost of Azadirachtin 3000PPM

Sl No Description No L B D CF Quantity Remark

2ml per sapling for 3 tImes
1 For 3 Year 192 0.002 3.000 3.000 1.0 3.4560 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7903 Insecticide- Azadirachtin 3000PPM Litre 1.0000 750.00 750.00 3.4560 2592.00
Total Quantity 3.4560 Litre
Total Deducted Quantity 0.0000 Litre
Net Total Quantity 3.46 Litre
Say 3.4560 Litre @ Rs 750.0 / Litre 2592.00

7 81.1.17Horti B -- Cost of Insecticide</br>Cost of Lambda Cyhalothrin 5%EC

Sl No Description No L B D CF Quantity Remark

1 gm for 2 times
1 For 3 year 192 0.001 2.000 3.000 1.0 1.1520 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7951 Insecticide- Lambda Cyhalothrin 5%EC kg 1.0000 624.00 624.00 1.1520 718.85
 Total Quantity 1.1520 Litre
Total Deducted Quantity 0.0000 Litre
Net Total Quantity 1.15 Litre
Say 1.1520 Litre @ Rs 624.0 / Litre 718.85

8 81.1.18.Horticulture -- Cost of Blue copper (CuOCl) for painting the stock as per present local market rate.

Sl No Description No L B D CF Quantity Remark

2gm per plant for 2 times
1 3 Year 192 0.002 2.000 3.000 1.0 2.3040 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7912 Copper Oxychloride or Equivalent kg 1.0000 701.80 701.80 2.3040 1616.95
Total Quantity 2.3040 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 2.30 kg
Say 2.3040 kg @ Rs 701.8 / kg 1616.95

9 81.1.19.Horticulture -- Cost of Micronutrient or equivalent (Toto Care/Agromin/Kitchen-Garden or equivalent, Foliar Application) immediately
after every flushing as per present local market rate.

Sl No Description No L B D CF Quantity Remark

1gm per liter counting 4 flushes in a year
1 For 3 Year 192 0.001 4.000 3.000 1.0 2.3040 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7905 Growth Enzyme/ Regulator Litre 1.0000 316.30 316.30 2.3040 728.76
Total Quantity 2.3040 Litre
Total Deducted Quantity 0.0000 Litre
Net Total Quantity 2.30 Litre
Say 2.3040 Litre @ Rs 316.3 / Litre 728.76

Heading / Description : 21 - Provision as Per MGNREGA

1 81.5.1 Mp -- Provision as per MGNREGA, labour for Drinking water

Sl No Description No L B D CF Quantity Remark

-
1 Unskillled Labour Days 48 1.0 48.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 2.4000 870.00
0115 Coolie Day 1.0000 255.00 255.00 48.0000 12240.00
Total Quantity 48.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 48.00 no
Say 48.0000 no @ Rs 273.125 / no 13110.00
Unskilled
12240.00 Unskilled Person-days 48.0
wage

2 81.5.3. Mp -- Provision of Bagawani Mitra (200 md per year for care of 1000 plants)

Sl No Description No L B D CF Quantity Remark

-
1 Bagwani Mitra 192 0.200 4.000 1.0 153.6000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 7.6800 2784.00
0115 Coolie Day 1.0000 255.00 255.00 153.6000 39168.00
Total Quantity 153.6000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 153.60 no
Say 153.6000 no @ Rs 273.125 / no 41952.00
Unskilled
39168.00 Unskilled Person-days 153.6
wage
 3 81.5.2 MP1 -- Provision as per MGNREGA, Labour for child care.

Sl No Description No L B D CF Quantity Remark

-
1 Child care 48 1.0 48.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 2.4000 870.00
0114 Beldar Day 1.0000 255.00 255.00 48.0000 12240.00
Total Quantity 48.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 48.00 no
Say 48.0000 no @ Rs 273.125 / no 13110.00
Unskilled
12240.00 Unskilled Person-days 48.0
wage

22 Lump sum Type : Admin Worksite facilities/Creche/Drinking water/First aid 900.00

23 Lump sum Type : Material Display Board / CIB 3000.00
Total Rs : 417014.36
Rounded Total Rs : 4,17,014.00
( Rupees Four Lakh Seventeen Thousand Fourteen Only)
Unskilled Manpower wages 309627.30
Materials (Includes Extra Charges) 78852.24
Carriage 0.00
Skilled 13.19
SemiSkilled 23279.51
Lumpsum Admin 900.00
Lumpsum Material 4343.28
No of Person days 1214.22