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 : 20/9/2023	Work start date : 10/2/2024
Present status : Not Exist	Proposed Status : Constr of Boulder Check Dam for Individuals

Tech Sanction Details
Technical Sanction No. : 1713007/2023-2024/18957/TS	Sanction Date : 3/3/2024
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
124513.29	91711.43	67209.84	3051.58	0	0	0	162000	0	286486.14
Financial Sanction Details

Financial\Administrative Sanction No: 1713007/2023-2024/18957/AS	Financial\Administrative Sanction Date 6/3/2024
Fin. Sanc. Amt. (in Rs) NREGA:286665	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 287000

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 52.09 67.0074870416587 3490.42 2 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 1.997 3467.98698047071 6925.57 3 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) 0.163 4408.22085889571 718.54 4 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 2.493 5689.65503409547 14184.31 5 Centering and shuttering including strutting , propping etc. and removal of form work for P.C.C. work in foundation, footing, bases for column 1.633 182.284139620331 297.67 6 (j) Cement mortar 1:6 (1cement, 6sand) 11.267 4677.45806337091 52700.92 7 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 126.58 90.3844999209986 11440.87 8 (b) Cement mortar 1:4 (1cement, 4sand) 24.492 172.154581087702 4216.41 9 (j) 5.0 Km. Lead 4.208 192.884980988593 811.66 10 (X) 5.0 Km. Lead 12.09 187.267162944582 2264.06 11 (X) 5.0 Km. Lead 9 215.356666666667 1938.21 12 (X) 5.0 Km. Lead 9 168.54 1516.86 13 (XV) 10 Km. Lead 7.114 238.342704526286 1695.57 14 (XV) 10 Km. Lead 0.134 238.358208955224 31.94 15 (b) Dense or hard soil 60.235 173.062837220885 10424.44 16 (I)1.50 m. to 2.00 m. 20.078 234.502938539695 4708.35 17 (II)2.00 m. to 2.50 m. 20.078 246.215758541687 4943.52 18 (XVIII)10.00 m. to 10.50 m. 7.257 878.547609204906 6375.62 19 (XIX)10.50 m. to 11.00 m. 7.257 905.642827614717 6572.25 20 (XX)11.00 m. to 11.50 m. 6.924 932.736857307915 6458.27 21 (XXI)11.50 m. to 12.00 m. 6.924 959.831022530329 6645.87 22 (III)2.50 m. to 3.00 m. 20.078 584.042733339974 11726.41 23 (X)6.00 m. to 6.50 m. 8.67 978.320645905421 8482.04 24 (XI)6.50 m. to 7.00 m. 8.67 999.447520184544 8665.21 25 (XII)7.00 m. to 7.50 m. 8.305 1020.57555689344 8475.88 26 (XIII)7.50 m. to 8.00 m. 8.305 1041.70379289585 8651.35 27 (XIV)8.00 m. to 8.50 m. 7.948 1062.83090085556 8447.38 28 (XV)8.50 m. to 9.00 m. 7.948 1083.95822848515 8615.3 29 (XVI)9.00 m. to 9.50 m. 7.599 1105.08619555205 8397.55 30 (XVII)9.50 m. to 10.00 m. 7.599 1126.2139755231 8558.1 31 (IV)3.00 m. to 3.50 m. 9.813 870.229287679609 8539.56 32 (V)3.50 m. to 4.00 m. 9.813 887.621522470193 8710.23 33 (VI)4.00 m. to 4.50 m. 9.424 905.014855687606 8528.86 34 (VII)4.50 m. to 5.00 m. 9.424 922.407682512734 8692.77 35 (VIII)5.00 m. to 5.50 m. 9.043 939.79984518412 8498.61 36 (IX)5.50 m. to 6.00 m. 9.043 957.192303439124 8655.89 37 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 187.297777777778 1685.68 38 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 261.217777777778 2350.96 39 Citizen Information Board of size 0.6 meter x 0.9 meter ( Individual works ) 1 2622.39 2622.39

Total Activity 287000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 0.6171582 1000 617.1582 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 1.65796713 2100 3481.730973 3 0297-Stone Aggregate(single size): 10 mm nominal size 0.56639 650 368.1535 4 0325-Blasting powder 78.069768 56 4371.907008 5 0326-Blasting fuse (fuse wire) 85.1228 28 2383.4384 6 0367-Portland Cement 2.09157212 6400 13386.061568 7 0368-White cement 0.0002189 15626 3.4205314 8 0983-Fine sand (zone IV) 5.24995548 1025 5381.204367 9 1005-Twisted steel/deformed bars 1.32909 6900 9170.721 10 1235-Diesel oil 20.80805107 100 2080.805107 11 5001-Mobil oil 0.73720656 270 199.0457712 12 7335-Binding wire 1.2658 60 75.948 13 7900-Modular common burnt clay bricks of class designation 7.5 6009.64 5.2 31250.128 14 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 1.35005 500 675.025 15 MR6007-Hier Charges for Centering 2.493 678 1690.254 16 MR6032-Snowcem/ durocem 0.0004179 26000 10.8654 17 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 2.28941 790 1808.6339 18 MR6091-WOOD-Kail wood 2nd class 0.00583214 18000 104.97852

Total Material 77100