Financial Year : 2023-2024	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan :	Perspective Plan :
Proposal Date : 14/4/2023	Work start date : 30/6/2023
Present status : NEW	Proposed Status : Constr of CmpOnd wall for gov schools for Comm

Tech Sanction Details
Technical Sanction No. : 1703004/2023-2024/104495/TS	Sanction Date : 16/9/2023
Estimated Cost as per Tech. Detl (in Rs.)

Unskilled	Material							Contingency	Total
	SK/SemiSK	Est. Skilled Cost	Est. Semi-Skilled Cost	Scheme1	scheme2	scheme3	Total
819309.7	388944.23	994.5	232359.72	0	0	0	623000	0	1441608.15
Financial Sanction Details

Financial\Administrative Sanction No: 1703004/2023-2024/104495/AS	Financial\Administrative Sanction Date 28/9/2023
Fin. Sanc. Amt. (in Rs) NREGA:1441920	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 1442000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 Jungle clearance including uprooting of rank vegetation, grass, brush wood, saplings and tree not exceeding 30cm girth and removing not exceeding 50meters outside the periphery of the area cleared. 2400 7.60931666666667 18262.36 2 Mud Mortar 157.92 439.144693515704 69349.73 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) 20.475 4408.24566544567 90258.83 4 Filling foundation or under floor with 40mm gauge graded metal and moorum including ramming in layers and watering. 36.75 1444.41170068027 53082.13 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. 189 323.653333333333 61170.48 7 Steel work in built up tubular trusses including cutting, hoisting, fixing in position, welded and bolted including special shaped washers etc. complete of Mild steel tubes, electric resistant or induction butt welded 75 85.9170666666667 6443.78 8 (a) Flush pointing 1050 121.432314285714 127503.93 9 Collection of rubble masonry (size 0.014cum to 0.06cum) other then black trap, basalt or granite. 472.5 760.410899470899 359294.15 10 (c) Masonry stones, pitching stones or boulders 472.5 50.570328042328 23894.48 11 (X) 5.0 Km. Lead 472.5 215.356994708995 101756.18 12 (a) Dense or hard soil 720 167.319097222222 120469.75 13 (c) Hard moorum 147 202.157959183673 29717.22 14 Citizen Information Board Size 0.9 Meter x 1.2 Meter ( Community Works ) 1 4175.75 4175.75

Total Activity 1442000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 2.170376 1000 2170.376 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 20.93124037 2100 43955.604777 3 0297-Stone Aggregate(single size): 10 mm nominal size 2.25225 650 1463.9625 4 0367-Portland Cement 7.6325012 6400 48848.00768 5 0368-White cement 0.0003806 15626 5.9472556 6 0810-Moorum 12.495 180 2249.1 7 0983-Fine sand (zone IV) 11.6762964 1025 11968.20381 8 1235-Diesel oil 242.59307589 100 24259.307589 9 4011-Mild steel tubes electric resistant or induction butt welded 80.38416274 60 4823.0497644 10 5001-Mobil oil 8.58180855 270 2317.0883085 11 7900-Modular common burnt clay bricks of class designation 7.5 244.4 5.2 1270.88 12 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 36.815 500 18407.5 13 MR6032-Snowcem/ durocem 0.0007266 26000 18.8916 14 MR6034-Blaster (Semi-Skilled) 4.725 392 1852.2 15 MR6035-Gelatine (80%) 89.775 84 7541.1 16 MR6036-Electric detonator 472.5 34 16065 17 MR6037-Fuse coil (10m long) 141.75 20 2835 18 MR6038-Drilling of holes 25mm dia 0.75m deep 354.375 70 24806.25 19 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 15.1755 790 11988.645

Total Material 227000