Financial Year : 2021-2022	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan :	Perspective Plan :
Proposal Date : 1/4/2021	Work start date : 8/4/2021
Present status : NEW	Proposed Status : Constr of SHG/Fed building for Groups

Tech Sanction Details
Technical Sanction No. : 1732006/2021-2022/151792/TS	Sanction Date : 17/4/2021
Estimated Cost as per Tech. Detl (in Rs.)

Unskilled	Material							Contingency	Total
	SK/SemiSK	Est. Skilled Cost	Est. Semi-Skilled Cost	Scheme1	scheme2	scheme3	Total
141384.94	760652.84	54841.02	42833.21	0	0	0	859000	0	999712.01
Financial Sanction Details

Financial\Administrative Sanction No: 1732006/2021-2022/151792/AS	Financial\Administrative Sanction Date 18/4/2021
Fin. Sanc. Amt. (in Rs) NREGA:1000000	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 1000000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 300 mm 22 673.898181818182 14825.76 2 300 mm 44 274.793409090909 12090.91 3 Filling foundation, around masonry work, plinth, sides of foundation etc. with moorum I/c ramming layers not exceeding 20cm in depth consolidating each deposited layers by ramming and watering lead upto 50m and lift upto 1.5m. 53.5 274.335327102804 14676.94 4 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 0.43 3184.95348837209 1369.53 5 (b) CC 1:1.5:3 (1 cement, 1.5 sand, 3 graded stone aggregate 20mm nominal size) 37.29 5769.27487262001 215136.26 6 (j) Cement mortar 1:6 (1cement, 6sand) 35.92 3874.07377505568 139156.73 7 Add for masonry in supper structure above plinth level up to floor two level 28.34 233.333098094566 6612.66 8 (b) 30 mm thick (double leaf) 10.71 1984.58823529412 21254.94 9 Steel work welded in built up sections, framed work, including cutting hoisting fixing in position in gratings, frames, guard bars, ladders, railing, brackets and similar works & trusses and trussed purlins up to 25m span and 15 m over all height 420 86.068 36148.56 10 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 3512.91 72.0499044951337 253104.83 11 (b) Profile B (single rabate 100mm X 50mm size) 93.3 283.520685959271 26452.48 12 (c) Cement mortar 1:5 (1cement, 5sand) 229.29 106.147280736186 24338.51 13 (c) Cement mortar 1:5 (1cement, 5sand) 184.8 146.659523809524 27102.68 14 Extra rate for finishing with a floating cot of neat cement slurry over cement plaster of any thickness. 12 38.9191666666667 467.03 15 (a) 25 mm thick. 88.12 1108.50771674989 97681.7 16 (a) Gray cement 494.85 17.3804991411539 8600.74 17 Oil bound distemper of approved quality of any shade two coats on new works including priming coat. 494.85 83.1350914418511 41139.4 18 (b) 2 coats 60.54 68.3148331681533 4135.78 19 (a) 20 mm dia. 20 58.366 1167.32 20 (b) 25 mm dia. 15 60.8146666666667 912.22 21 Providing and Fixing 15mm dia Chromium plated Bib Taps of the following nominal bore. 4 282.69 1130.76 22 Providing and placing on terrace (at all floor levels) polyethylene water storage tank ISI : 12701 marked with cover and suitable locking arrangement and making necessary holes for inlet, outlet and overflow pipes but without fittings and the base support for tank. 1000 6.27415 6274.15 23 (a) Vitreous China Long pattern- white colour 1 881.44 881.44 24 (a) Vitreous China -Pattern 1 in white colour 1 1390.3 1390.3 25 (a) Vitreous china 1 376.09 376.09 26 (a) Vitreous China flat back wash basin 630 mm x 450 mm size in white colour 2 2089.38 4178.76 27 (b) 80 mm dia. 6 133.975 803.85 28 (a) 110 mm diameter OD RM 210.60 20.7 223.751690821256 4631.66 29 (b) Dense or hard soil 7.78 148.25706940874 1153.44 30 Citizen Information Board Size 0.9 Meter x 1.2 Meter ( Community Works ) 1 3613.85 3613.85

Total Activity 971000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 4.5397 885 4017.6345 2 0297-Stone Aggregate(single size): 10 mm nominal size 10.4418 630 6578.334 3 0367-Portland Cement 19.8257 5511 109259.4327 4 0368-White cement 0.0004 15744 6.2976 5 0810-Moorum 53.496 189 10110.744 6 0821-Distemper primer 44.0417 127.05 5595.497985 7 0830-Enamel paint 9.9896 160.13 1599.634648 8 0876-Green or blue medium shade pigment 39.9184 74.1 2957.95344 9 0983-Fine sand (zone IV) 32.4919 1076.25 34969.407375 10 1004-Average rate of mild steel round bars for reinforcements 1.6183 5192 8402.2136 11 1005-Twisted steel/deformed bars 36.8855 5428 200214.494 12 1008-Flats up to 10 mm in thickness 2.9306 4720 13832.432 13 1169-Kota stone slab 25 mm thick (rough chiseled) 101.338 200.96 20364.88448 14 1215-Welding by electric plant 1155.9633 1.18 1364.036694 15 2-Electrification 1 29191 29191 16 4006-Pressed steel door fames (mild steel sheet 1.60 mm ) Profile "B" 94.2238 197 18562.0886 17 7335-Binding wire 35.1291 55.58 1952.475378 18 7900-Modular common burnt clay bricks of class designation 7.5 18923.84 4.13 78155.4592 19 8211-Stainless steel screws 40 mm 233.6727 0.19 44.397813 20 8647-Stainless steal screws 30 x 4 mm 443.4059 0.19 84.247121 21 MR11507-Polythene Pipe 20mm dia (6kgf/sqm) 21 15.75 330.75 22 MR11508-Polythene Pipe 25mm dia (6kgf/sqm) 15.75 17.6 277.2 23 MR11527-Taps - Bib tap - 15mm chromium plated 4 234.53 938.12 24 MR11571-Polythene tank 1000 5.09 5090 25 MR11575-W.C. Pan European type, vitreous china, pattern 1, white color 1 867.74 867.74 26 MR11582-P or S Trap vitreous china 100mm dia 1 138.95 138.95 27 MR11593-Wash basin Flat back Size : 630x450mm vitreous china white color 2 1313.38 2626.76 28 MR11640-uPVC Pipe (Working Pressure 4kg/cm square) single socketed pipe 110mm dia 20.7 160 3312 29 MR11641-uPVC Pipe (Working Pressure 4kg/cm square) rubber (seal) ring 100mm dia 3.45 25 86.25 30 MR11682-A.C. Pipe 80mm dia (each of 3m long) 1.998 140.72 281.15856 31 MR11684-WC Pan, Indian type, vitreous china, long pattern, white color 1 422.15 422.15 32 MR11697-C.I. or M.S. brackets 2 46.32 92.64 33 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 0.3458 525 181.545 34 MR6007-Hier Charges for Centering 37.292 800 29833.6 35 MR6020-block board decoretive type 30mm thick with decorative veneered skin for door shutter 10.71 1507.2 16142.112 36 MR6032-Snowcem/ durocem 0.0007 27789 19.4523 37 MR6033-Distemper 81.6503 62.27 5084.364181 38 MR6065-Hinges (iron) 100x58x1.9 MM 140.0606 10.18 1425.816908 39 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 21.3841 682 14583.9562

Total Material 629000