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 : 15/8/2022	Work start date : 23/12/2022
Present status : Non-existent	Proposed Status : Construction of Embankment for community

Tech Sanction Details
Technical Sanction No. : 1722005/2022-2023/5533/TS	Sanction Date : 12/1/2023
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
888881.2	502801.25	21020.2	7814.62	0	0	0	532000	0	1420517.27
Financial Sanction Details

Financial\Administrative Sanction No: 1722005/2022-2023/5533/AS	Financial\Administrative Sanction Date 12/1/2023
Fin. Sanc. Amt. (in Rs) NREGA:1420515	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 1421000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 (a) Other then black trap Basalt or granite 99.48 315.16435464415 31352.55 2 (a) Consolidation of Moorum /earth work (rate for 1Cum. of Moorum /earth work) 2310 2.52450216450216 5831.6 3 (j) 5.0 Km. Lead 84.77 188.332075026542 15964.91 4 (b) 1.0 Km. Lead 444.22 113.508554319932 50422.77 5 (d) 2.0 Km. Lead 666.33 132.87254063302 88536.96 6 (g) 3.5 Km. Lead 1020.37 161.163225104619 164446.12 7 (VI) 3.0 Km. Lead 99.48 169.585444310414 16870.36 8 Compaction of soil for construction of subgrade & earthen shoulders with approved transported material collected and stacked at site, i/c spreading, making 4% camber and required gradient by tractor mounted grader or labourers, watering at OMC and compacted by 80 to 100 kN static weight rollers to achieve desired density minimum 100% of the MDD as per IS:2720 (Part-7). Complete compaction work as per specifications for rural roads (MORD) clause 303, i/c required leads and lifts of materials etc. complete. 3650 25.1524438356164 91806.42 9 (c) Metal 40 mm nominal size 60.68 852.585036255768 51734.86 10 (a) Boulders 69.47 603.725061177487 41940.78 11 For earthen dam - puddle filling of good clay ( excluding cost of puddle earth & Water) including mixing, kneading by tamping , ramming & laying etc. 280 259.335 72613.8 12 Site clearance, cutting grass, raking into heaps and removing off the premises 1652.96 2.81891273836027 4659.55 13 a (iii) Loose or soft soil for Tank Work 88.54 106.73074316693 9449.94 14 b (iii) Dense or hard soil for Tank Work 1040.01 144.075008894145 149839.45 15 c (iii) Hard moorum for Tank Work 1356.88 191.907899003596 260395.99 16 a (i) Disintegrated or soft rock (not requiring blasting) for Tank Work 353.59 611.771854407647 216316.41 17 Collection of puddle earth including stacking at quarry 280 194.558892857143 54476.49 18 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 84.77 241.123864574732 20440.07 19 22cm thick dry stone pitching ( without quarry spalls ) with individual stone of 22 cm depth and minimum size 0.014 cum 99.48 430.394350623241 42815.63

Total Activity 1390000

S.No Material Quantity Unit Price Total 1 0038-Tractor with ripper attachment 5.0005 2520 12601.26 2 0055-Smooth Wheeled Roller 8 to 10 tonne 52.195 236 12318.02 3 0057-Water Tanker 5 to 6 KL Capacity 73 120 8760 4 0084-Hire charges of Diesel truck - 9 tonne (without POL) 75.74161354 2100 159057.388434 5 10-Miscellaneous /Contingencies charges 1 27000 27000 6 1158-Stone for pitching 15 cm x 22.5 cm 29.844 450 13429.8 7 1235-Diesel oil 579.93931072 100 57993.931072 8 3-Display Board / CIB 1 3600 3600 9 5001-Mobil oil 20.70940839 270 5591.5402653 10 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 60.68 525 31857 11 MR6034-Blaster (Semi-Skilled) 0.9948 351 349.1748 12 MR6035-Gelatine (80%) 18.9012 65.6 1239.91872 13 MR6036-Electric detonator 99.48 16.4 1631.472 14 MR6037-Fuse coil (10m long) 29.844 8.2 244.7208 15 MR6038-Drilling of holes 25mm dia 0.75m deep 74.61 61.51 4589.2611 16 MR6039-Water 438000 0.05 21900 17 MR6101-Boulder - picked up (1807) 69.47 147 10212.09

Total Material 373000