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 : 5/11/2022	Work start date : 25/1/2023
Present status : Existing	Proposed Status : Renovtion of Community Ponds for Comm

Tech Sanction Details
Technical Sanction No. : 2004005/2022-2023/1763/TS	Sanction Date : 14/3/2023
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
394278.84	202541.7	3714.49	26246.22	0	0	0	233000	0	626781.25
Financial Sanction Details

Financial\Administrative Sanction No: 2004005/2022-2023/1763/AS	Financial\Administrative Sanction Date 18/3/2023
Fin. Sanc. Amt. (in Rs) NREGA:626786	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 627000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 40 mm thick with 20 mm nominal size stone aggregate 22.98 288.703220191471 6634.4 2 1:4 (1 cement :4 fine sand) 146.82 158.095763519956 23211.62 3 Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundation etc. in layers not exceeding 20 cm in depth, consolidating each deposited layer by ramming and watering, lead up to 50 m and lift up to 1.5 m. 4.788 79.030910609858 378.4 4 Clearing grass and removal of the rubbish up to a distance of 50 m outside the periphery of the area cleared. 4050 2.16498518518519 8768.19 5 1:5:10 (1 cement : 5 coarse sand : 10 graded stone aggregate 40 mm nominal size) 15.928 3274.11916122551 52150.17 6 1:4:8 (1 cement : 4 coarse sand : 8 graded stone aggregate 40 nominal size) 1.097 3502.12397447584 3841.83 7 Cement mortar 1:4 (1 cement : 4 coarse sand) 16.919 3923.76381582836 66386.16 8 Cement mortar 1:4 (1 cement : 4 coarse sand) 4.447 3651.1041151338 16236.46 9 Hard/ Dense Soil : 4684.294 76.4295025034722 358018.26 10 Hard/ Dense Soil: 184.14 43.9781144781145 8098.13 11 1.52 m high fencing with local ballies Sahi-Kuhi/Uyung/Uchan post of 100 mm dia 2.44 centre to centre with 6 (six) horizontal lines and 2 (two) diagonals of watchet ( Bamboo split ) strained and fixed to vertical posts with G.I. wire i/c coal tarring complete. (cost of earthwork shall be paid separately): 180 218.334388888889 39300.19 12 Digging of planting pits for plantation work, sizes as per plant specification and plant height : 11.61 55.1989664082687 640.86 13 Providing and filling pits with locally available Firm Yard Manure (FYM) as per planting specification : 172 31.33 5388.76 14 Filling of excavated earth in planting pit in layers not exceeding 20 cm in depth consolidating each deposited layers by ramming watering etc., : 3.831 65.0482902636387 249.2 15 Cost of Planting of Mangifera Indica (Mango Grafted ) of height 60-75 cm at a spacing of not less than 4.5 X 4.5 m with pit size as per plant specification and types : 172 55 9460

Total Activity 599000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 1.26069 800 1008.552 2 0012-Vibrator (Needle type 40 mm) 1.19175 350 417.1125 3 0293-Stone Aggregate(single size): 40 mm nominal size 11.06625 1250 13832.8125 4 0295-Stone Aggregate(single size):20 mm nominal size 4.699566 1300 6109.4358 5 0297-Stone Aggregate(single size): 10 mm nominal size 0.204522 1300 265.8786 6 0324-Coal Tar 169.02 30 5070.6 7 0367-Portland Cement 5.58647972 5700 31842.934404 8 0982-Coarse sand (zone III) 13.9834503 1200 16780.14036 9 0983-Fine sand (zone IV) 2.70207528 760 2053.5772128 10 10308- Mangifera indica (Mango-grafted ) of plants height 60-75 cm. in big poly bag of plants size 25 cm 172 55 9460 11 10-Miscellaneous /Contingencies charges 1 5235 5235 12 2201-Bricks 10523.675 0 0 13 2202-Stone aggregate below 40 mm nominal size 4.904088 0 0 14 2203-Coarse sand 13.9834503 0 0 15 2206-Stone aggregate 40 mm nominal size and above 11.06625 0 0 16 2209-Cement 5.58647972 0 0 17 2261-Fine sand (1 part badarpur sand : 2 parts jamuna sand 2.70207528 0 0 18 2602-Common burnt clay F.P.S. (non modular) bricks class designation 7.5 8357.986 4.5 37610.937 19 3-Display Board / CIB 1 5000 5000 20 5-GST 1 15553.94 15553.94 21 7900-Modular common burnt clay bricks of class designation 7.5 2165.689 4.5 9745.6005 22 8-BFT/TA/Mate 1 2232 2232 23 9999-Sundries 952.92645942 1.73 1648.5627747966 24 MR3401-GI Binding Wire 7.14 61 435.54 25 MR3409-Split Bamboo (1/4 Saneibi Wachet) 1504.14 9.83 14785.6962 26 MR3411-Nail / Fastner Nail 10.02 75 751.5 27 MR3412-Sahi-Kuhi/Uyung/Uchan 178.92 75 13419 28 MR3471-Firm Yard Manure (FYM) 1.29 1500 1935

Total Material 196000