Financial Year : 2022-2023	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : No	Perspective Plan : No
Proposal Date : 2/10/2022	Work start date : 7/1/2023
Present status : Non-existent	Proposed Status : Constr of Wire crate (gabion) Spur for Comm

Tech Sanction Details
Technical Sanction No. : 1713003/2022-2023/10595/TS	Sanction Date : 24/1/2023
Estimated Cost as per Tech. Detl (in Rs.)

Unskilled	Material							Contingency	Total
	Est. Material Cost	Est. Skilled Cost	Est. Semi-Skilled Cost	Scheme1	scheme2	scheme3	Total
150408.98	208304.32	12808.85	28112.62	0	0	0	250000	0	399634.77
Financial Sanction Details

Financial\Administrative Sanction No: 1713003/2022-2023/10595/AS	Financial\Administrative Sanction Date 25/1/2023
Fin. Sanc. Amt. (in Rs) NREGA:399635	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 400000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 Pumping out water caused by springs tidal or river seepage, broken water mains or drains or well point pumping and the like. 200 67.22 13444 2 Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundation etc. in layers not exceeding 20cm in depth consolidating each deposited layers by ramming and watering lead upto 50m and lift upto 1.5m 135.315 61.8530096441636 8369.64 3 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 3.865 3426.4915912031 13243.39 4 Providing and laying in foundation, plinth and under floors cement concrete with 20mm nominal size graded stone aggregates (metal) i/c ramming in layers and curing complete excluding cost of form work ( if 20 mm metal is used in place of 40mm metal in item number 04.13 & 04.15) (a) C.C. 1:2:4 (1cement, 2sand, 4metal) 1.876 4366.89232409382 8192.29 5 Centering and shuttering including strutting , propping etc. and removal of form work for P.C.C. work in foundation, footing, bases for column 7.63 179.032765399738 1366.02 6 (e) In Cement mortar 1:6 (1cement, 6sand) 67.463 2970.50738923558 200399.34 7 (XX) 20 Km. Lead 4.62 363.218614718615 1678.07 8 (XX) 20 Km. Lead 70.42 508.504686168702 35808.9 9 (XXII) 24 Km. Lead 4.95 364.339393939394 1803.48 10 (XXIX) 50 Km. Lead 26.41 592.117001135933 15637.81 11 (b) Dense or hard soil 61.78 159.750404661703 9869.38 12 (I)1.50 m. to 2.00 m. 19.233 162.995892476473 3134.9 13 (II)2.00 m. to 2.50 m. 19.233 173.808038267561 3342.85 14 (III)2.50 m. to 3.00 m. 19.233 184.620184058649 3550.8 15 (IV)3.00 m. to 3.50 m. 19.233 195.43180991005 3758.74 16 (V)3.50 m. to 4.00 m. 14.13 206.244161358811 2914.23 17 (VI)4.00 m. to 4.50 m. 14.13 217.055909412597 3067 18 (VII)4.50 m. to 5.00 m. 14.13 227.867657466384 3219.77 19 (X)6.00 m. to 6.50 m. 14.13 317.179051663128 4481.74 20 (XI)6.50 m. to 7.00 m. 14.13 331.397735314933 4682.65 21 (XII)7.00 m. to 7.50 m. 9.813 345.617038622236 3391.54 22 (XIII)7.50 m. to 8.00 m. 9.813 359.835931927036 3531.07 23 (VIII)5.00 m. to 5.50 m. 14.13 292.148619957537 4128.06 24 (IX)5.50 m. to 6.00 m. 14.13 302.960368011323 4280.83 25 (XIV)8.00 m. to 8.50 m. 9.813 752.568022011617 7384.95 26 (XV)8.50 m. to 9.00 m. 9.813 772.069703454601 7576.32 27 (XVI)9.00 m. to 9.50 m. 9.813 791.572403953939 7767.7 28 (XVII)9.50 m. to 10.00 m. 9.813 811.075104453276 7959.08 29 (XVIII)10.00 m. to 10.50 m. 9.813 830.57678589626 8150.45

Total Activity 397000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 2.328138 1000 2328.138 2 0011-Hire charges of Pump set of capacity 4000 litres/hour 6.96608616 500 3483.04308 3 0084-Hire charges of Diesel truck - 9 tonne (without POL) 9.28348295 2100 19495.314195 4 0297-Stone Aggregate(single size): 10 mm nominal size 0.20636 650 134.134 5 0367-Portland Cement 7.74006585 6400 49536.42144 6 0982-Coarse sand (zone III) 3.01222295 979.2 2949.56871264 7 0983-Fine sand (zone IV) 26.4819353 1025 27143.9836825 8 1157-Stone for masonry work 78.25708 495 38737.2546 9 1235-Diesel oil 206.56096753 100 20656.096753 10 3-Display Board / CIB 1 3500 3500 11 5001-Mobil oil 7.37014052 270 1989.9379404 12 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 6.67809025 500 3339.045125 13 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 3.8539964 790 3044.657156 14 MR6091-WOOD-Kail wood 2nd class 0.02725 18000 490.5

Total Material 177000