Financial Year : 2021-2022	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : No	Perspective Plan : No
Proposal Date : 2/10/2021	Work start date : 15/10/2021
Present status : Non-existent	Proposed Status : Canal Line Plantation-Horticulture - Community

Tech Sanction Details
Technical Sanction No. : 1722001/2021-2022/509958/TS	Sanction Date : 18/10/2021
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
37246.85	86344.3	1762.57	3544.48	0	0	0	91700	814	129712.2
Financial Sanction Details

Financial\Administrative Sanction No: 1722001/2021-2022/509958/AS	Financial\Administrative Sanction Date 20/10/2021
Fin. Sanc. Amt. (in Rs) NREGA:130000	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 130000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 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 67.5 58.5177777777778 3949.95 2 (a) C.C. 1:2:4 (1cement, 2sand, 4metal) 0.36 3829.11111111111 1378.48 3 (b) CC 1:1.5:3 (1 cement, 1.5 sand, 3 graded stone aggregate 20mm nominal size) 8.1 5779.94074074074 46817.52 4 (c) 50 mm thick 20 355.3285 7106.57 5 (j) Cement mortar 1:6 (1cement, 6sand) 5.44 3911.27022058824 21277.31 6 (d) Cement mortar 1:6 (1cement, 6sand) 27.2 141.556617647059 3850.34 7 (XV) 10 Km. Lead 16.88 233.968601895735 3949.39 8 (X) 5.0 Km. Lead 33.75 195.263407407407 6590.14 9 (XI) 6 Km. Lead 16.88 168.533767772512 2844.85 10 Providing and fixing on wall face unplasticised Rigid PVC Rain water pipes conforming to IS : 13592 Type A including jointing with seal ring conforming to IS : 5382 leaving 10 mm gap for thermal expansion. (ii) 110 mm diameter (minimum wall thickness 2.2mm) 20 232.2005 4644.01 11 (b) Dense or hard soil 71.7 148.333193863319 10635.49 12 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 33.75 163.567407407407 5520.4 13 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 16.88 228.054502369668 3849.56 14 Collection of River Borne Material (RBM) (any mixture of sand and graval ) i/c boxing and all leads and lifts up to loading point at quarry. 16.88 185.321682464455 3128.23 15 Citizen Information Board Size 0.9 Meter x 1.2 Meter ( Community Works ) 1 3644.01 3644.01

Total Activity 130000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 0.954116 885 844.39266 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 2.94978991 2242 6613.42897822 3 0297-Stone Aggregate(single size): 10 mm nominal size 2.3076 630 1453.788 4 0367-Portland Cement 3.8877512 5511 21425.3968632 5 0368-White cement 0.0003806 15744 5.9921664 6 0983-Fine sand (zone IV) 5.7916824 1076.25 6233.298183 7 1174-Red sand stone slab 45 mm to 50 mm thick (un-dressed) 22 180.86 3978.92 8 1235-Diesel oil 39.31800012 68 2673.62400816 9 5001-Mobil oil 1.39447946 182.9 255.050293234 10 7900-Modular common burnt clay bricks of class designation 7.5 3073.2 4.13 12692.316 11 7-Worksite facilities/Creche/Drinking water/First ai 1 814 814 12 MR11640-uPVC Pipe (Working Pressure 4kg/cm square) single socketed pipe 110mm dia 20 160 3200 13 MR11641-uPVC Pipe (Working Pressure 4kg/cm square) rubber (seal) ring 100mm dia 3.33333333 25 83.33333325 14 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 0.2522 525 132.405 15 MR6007-Hier Charges for Centering 8.1 800 6480 16 MR6032-Snowcem/ durocem 0.0007266 27789 20.1914874 17 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 4.7202 682 3219.1764

Total Material 70200