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 : 14/8/2022	Work start date : 13/11/2022
Present status : Existing	Proposed Status : Construction of Cattle Shelter for Individuals

Tech Sanction Details
Technical Sanction No. : 1713006/2022-2023/174747/TS	Sanction Date : 12/11/2022
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
13609.61	84369.04	2455.45	4219.65	0	0	0	91100	0	104653.75
Financial Sanction Details

Financial\Administrative Sanction No: 1713006/2022-2023/174747/AS	Financial\Administrative Sanction Date 2/12/2022
Fin. Sanc. Amt. (in Rs) NREGA:104654	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 105000

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 6.6 61.8530303030303 408.23 2 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. 4.455 277.690235690236 1237.11 3 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 3.936 3202.63211382114 12605.56 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) 0.795 3947.4465408805 3138.22 5 (b) CC 1:1.5:3 (1 cement, 1.5 sand, 3 graded stone aggregate 20mm nominal size) 3.36 5817.25892857143 19545.99 6 (k) Cement mortar 1:8 (1cement, 8sand) 5.898 3832.2024415056 22602.33 7 Steel work in single section including in cutting, hoisting fixing in position in R.S. joists, channels, angles, tee. 49.82 64.0945403452429 3193.19 8 (a) Mild steel and Medium tensile steel bars 222.312 69.5818039512037 15468.87 9 (d) Cement mortar 1:6 (1cement, 6sand) 82.44 105.363415817564 8686.16 10 Providing 6mm thick corrugated asbestos cement sheets roofing fixed with galvanised iron J or L hooks bolts and nuts 8mm dia. G.I. plain and bitumen washer complete excluding the cost of purlines rafters and trusses. 38.8 319.388917525773 12392.29 11 (b) Dense or hard soil 15.153 156.787434831387 2375.8

Total Activity 102000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 0.916371 885 810.988335 2 0297-Stone Aggregate(single size): 10 mm nominal size 1.02825 630 647.7975 3 0367-Portland Cement 2.9095386 5511 16034.4672246 4 0810-Moorum 4.455 189 841.995 5 0983-Fine sand (zone IV) 5.9480694 1076.25 6401.60969175 6 1004-Average rate of mild steel round bars for reinforcements 2.334276 5192 12119.560992 7 1007-Structural steel such as tees, angles, channels and R.S. joists 0.52264 4956 2590.20384 8 1023-Galvanised steel J or L hooks 8 mm dia 85.44832053 6.48 553.7051170344 9 1208-Bitumen washer 85.44832053 0.62 52.9779587286 10 1209-G.I. Plain washer thick 85.44832053 0.93 79.4669380929 11 3-Display Board / CIB 1 3000 3000 12 7335-Binding wire 2.22312 55.58 123.5610096 13 7900-Modular common burnt clay bricks of class designation 7.5 3066.96 4.13 12666.5448 14 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 2.5584 525 1343.16 15 MR6007-Hier Charges for Centering 3.36 800 2688 16 MR6078-A.C corrugated sheet 6mm thick 41.46756732 197 8169.11076204 17 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 3.44814 682 2351.63148

Total Material 70500