Financial Year : 2023-2024	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : No	Perspective Plan : No
Proposal Date : 16/8/2023	Work start date : 21/9/2023
Present status : Not Exist	Proposed Status : Canal Line Plantation-Horticulture - Community

Tech Sanction Details
Technical Sanction No. : 1703004/2023-2024/162710/TS	Sanction Date : 21/9/2023
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
787390.94	454944.94	1022.06	246684.82	0	0	0	703000	0	1490042.76
Financial Sanction Details

Financial\Administrative Sanction No: 1703004/2023-2024/162710/AS	Financial\Administrative Sanction Date 25/9/2023
Fin. Sanc. Amt. (in Rs) NREGA:1490043	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 1491000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 Mud Mortar 158.76 439.144683799446 69718.61 2 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) 37.8 4408.2455026455 166631.68 3 Filling foundation or under floor with 40mm gauge graded metal and moorum including ramming in layers and watering. 42.525 1444.41152263374 61423.6 4 False work for R.C.C. and P.C.C. work in plinth and foundation. 144 191.199375 27532.71 5 Labour only for random/ uncoursed rubble masonry in any. Mortar for item no.0506 excluding labour for preparation of mortar. 378 996.143756613757 376542.34 6 Extra rate for C.R./ R.R./ U.C.R. stone masonry in super structure above plinth level upto floor two level. 194.4 323.653343621399 62918.21 7 (a) Flush pointing 1080 121.432314814815 131146.9 8 White washing whith lime on undecorated wall surfaces (two coats) to give an even shade including thoroughly broomed the surface to remove all dirt, dust, mortar drops and other foreign matter. 1080 12.1530462962963 13125.29 9 (b) 2 coats 3.6 80.2722222222222 288.98 10 Collection of rubble masonry (size 0.014cum to 0.06cum) other then black trap, basalt or granite. 378 760.410899470899 287435.32 11 (c) Masonry stones, pitching stones or boulders 378 50.5703174603175 19115.58 12 (X) 5.0 Km. Lead 378 262.17373015873 99101.67 13 (a) Dense or hard soil 840 167.319095238095 140548.04 14 (b) Dense or hard soil 179.062 169.853067652545 30414.23

Total Activity 1486000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 3.888 1000 3888 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 20.38520801 2100 42808.936821 3 0297-Stone Aggregate(single size): 10 mm nominal size 4.158 650 2702.7 4 0367-Portland Cement 13.2948 6400 85086.72 5 0810-Moorum 14.4585 180 2602.53 6 0830-Enamel paint 0.594 200 118.8 7 0983-Fine sand (zone IV) 19.3212 1025 19804.23 8 1235-Diesel oil 236.26456086 100 23626.456086 9 3-Display Board / CIB 1 4100 4100 10 5001-Mobil oil 8.35793529 270 2256.6425283 11 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 42.525 500 21262.5 12 MR6034-Blaster (Semi-Skilled) 3.78 392 1481.76 13 MR6035-Gelatine (80%) 71.82 84 6032.88 14 MR6036-Electric detonator 378 34 12852 15 MR6037-Fuse coil (10m long) 113.4 20 2268 16 MR6038-Drilling of holes 25mm dia 0.75m deep 283.5 70 19845 17 MR6073-Lime (Katni) 4.32 950 4104 18 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 27.972 790 22097.88 19 MR6091-WOOD-Kail wood 2nd class 0.54 18000 9720

Total Material 287000