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 : 14/4/2023	Work start date : 20/4/2023
Present status : Not Exist	Proposed Status : Constr of Berkeley Compost Pit for Individual

Tech Sanction Details
Technical Sanction No. : 1711006/2023-2024/36580/TS	Sanction Date : 15/5/2023
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
105274.91	64363.38	53852.27	8737.47	0	0	0	127000	0	232228.03
Financial Sanction Details

Financial\Administrative Sanction No: 1711006/2023-2024/36580/AS	Financial\Administrative Sanction Date 15/5/2023
Fin. Sanc. Amt. (in Rs) NREGA:232228	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 233000

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 53.36 67.0074962518741 3575.52 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) 0.294 4408.23129251701 1296.02 3 Centering and shuttering including strutting , propping etc. and removal of form work for P.C.C. work in foundation, footing, bases for column 5.071 182.281601262079 924.35 4 (e) In Cement mortar 1:6 (1cement, 6sand) 20.71 3022.09415741188 62587.57 5 (j) 5.0 Km. Lead 6.879 192.885593836313 1326.86 6 (X) 5.0 Km. Lead 23.337 262.173801259802 6118.35 7 (X) 5.0 Km. Lead 9 215.356666666667 1938.21 8 (X) 5.0 Km. Lead 9 168.54 1516.86 9 (XV) 10 Km. Lead 12.23 238.341782502044 2914.92 10 (XV) 10 Km. Lead 0.096 238.333333333333 22.88 11 (b) Dense or hard soil 60.235 173.062837220885 10424.44 12 (I)1.50 m. to 2.00 m. 20.178 234.502923976608 4731.8 13 (II)2.00 m. to 2.50 m. 20.178 246.216176033304 4968.15 14 (III)2.50 m. to 3.00 m. 20.178 584.043017147388 11784.82 15 (X)6.00 m. to 6.50 m. 8.67 978.320645905421 8482.04 16 (XI)6.50 m. to 7.00 m. 8.67 999.447520184544 8665.21 17 (XII)7.00 m. to 7.50 m. 8.305 1020.57555689344 8475.88 18 (XIII)7.50 m. to 8.00 m. 8.305 1041.70379289585 8651.35 19 (XIV)8.00 m. to 8.50 m. 7.948 1062.83090085556 8447.38 20 (XV)8.50 m. to 9.00 m. 7.948 1083.95822848515 8615.3 21 (XVI)9.00 m. to 9.50 m. 7.599 1105.08619555205 8397.55 22 (IV)3.00 m. to 3.50 m. 9.813 870.229287679609 8539.56 23 (V)3.50 m. to 4.00 m. 9.813 887.621522470193 8710.23 24 (VI)4.00 m. to 4.50 m. 9.424 905.014855687606 8528.86 25 (VII)4.50 m. to 5.00 m. 9.424 922.407682512734 8692.77 26 (VIII)5.00 m. to 5.50 m. 9.043 939.79984518412 8498.61 27 (IX)5.50 m. to 6.00 m. 9.043 957.192303439124 8655.89 28 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 187.297777777778 1685.68 29 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 261.217777777778 2350.96

Total Activity 230000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 0.56786 1000 567.86 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 2.77748997 2100 5832.728937 3 0297-Stone Aggregate(single size): 10 mm nominal size 0.03234 650 21.021 4 0325-Blasting powder 73.19121 56 4098.70776 5 0326-Blasting fuse (fuse wire) 79.8035 28 2234.498 6 0367-Portland Cement 2.0220145 6400 12940.8928 7 0982-Coarse sand (zone III) 0.9247015 979.2 905.4677088 8 0983-Fine sand (zone IV) 7.445001 1025 7631.126025 9 1157-Stone for masonry work 24.0236 495 11891.682 10 1235-Diesel oil 34.8988358 100 3489.88358 11 3-Display Board / CIB 1 2700 2700 12 5001-Mobil oil 1.23645382 270 333.8425314 13 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 1.2788425 500 639.42125 14 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 0.689748 790 544.90092 15 MR6091-WOOD-Kail wood 2nd class 0.01811071 18000 325.99278

Total Material 54200