Detailed Budget Projection DETAILED BUDGET OUTLAY BUDGET COMPONENTS INR Total Personnel Cost (PL, DPM, Field Coordinator) 16,80,000 Pre-Feasibility Testing through Rapid Formative Assessment in Hardoi District 3,00,000 Development of Training Module, SOP, IEC materials and printing 5,00,000 Capacity Building of individuals, existing Safai Karamchari, Mohalla Committees members and other administrative staffs of Nagar Panchayat/Palika (@150/- for 1000 persons) 1,50,000 Installation of dust bin in the selected areas (100 units @Rs 2000) 2,00,000 Distribution of protective gears & equipment kit for safety of safai karmacharis (1000 unit) 4,00,000 Management of Solid Waste (tri-cycle 7*INR 7500/) 52,500 Salary of persons for waste management ( 7-person salary @ Rs 3,000*8 months) 1,68,000 Community mobilization activities/campaigns including public meetings (@RS 3500/month) 28,000 Nukkad Nataks/skits (Rs 3000/month) 24,000 Special day celebrations (world environment day, Water Day, Gandhi Jayanti etc) (Rs 5000/month) 40,000 Wall paintings (Rs 5000/month) 40,000 Technical Resource Group Meeting (Rs 50,000/district) 50,000 Monitoring, Evaluation, and Learning (MEL) Consultancy- process documentation, data analysis and reporting - This data will also capture Endline Evaluation 3,00,000 Dissemination Workshop at District 1,00,000 Dissemination Workshop at State 4,00,000