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. : 1703004/2023-2024/104496/TS	Sanction Date : 5/10/2023
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
508958.83	236573.82	777.32	139585.18	0	0	0	377000	0	885895.15
Financial Sanction Details

Financial\Administrative Sanction No: 1703004/2023-2024/104496/AS	Financial\Administrative Sanction Date 5/10/2023
Fin. Sanc. Amt. (in Rs) NREGA:886207	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 887000

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. 2500 7.609316 19023.29 2 Mud Mortar 95.76 439.144632414369 42052.49 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) 11.7 4408.2452991453 51576.47 4 Filling foundation or under floor with 40mm gauge graded metal and moorum including ramming in layers and watering. 21 1444.41142857143 30332.64 5 Labour only for random/ uncoursed rubble masonry in any. Mortar for item no.0506 excluding labour for preparation of mortar. 228 996.143771929825 227120.78 6 Extra rate for C.R./ R.R./ U.C.R. stone masonry in super structure above plinth level upto floor two level. 108 323.653333333333 34954.56 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 640 121.4323125 77716.68 9 Collection of rubble masonry (size 0.014cum to 0.06cum) other then black trap, basalt or granite. 285 760.410912280702 216717.11 10 (c) Masonry stones, pitching stones or boulders 285 50.5703157894737 14412.54 11 (X) 5.0 Km. Lead 285 215.35698245614 61376.74 12 (a) Dense or hard soil 500 167.3191 83659.55 13 (b) Dense or hard soil 98 169.85306122449 16645.6 14 Citizen Information Board Size 0.9 Meter x 1.2 Meter ( Community Works ) 1 4175.75 4175.75

Total Activity 887000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 1.251876 1000 1251.876 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 12.6251926 2100 26512.90446 3 0297-Stone Aggregate(single size): 10 mm nominal size 1.287 650 836.55 4 0367-Portland Cement 4.4251512 6400 28320.96768 5 0368-White cement 0.0003806 15626 5.9472556 6 0810-Moorum 7.14 180 1285.2 7 0983-Fine sand (zone IV) 6.8501464 1025 7021.40006 8 1235-Diesel oil 146.32598228 100 14632.598228 9 4011-Mild steel tubes electric resistant or induction butt welded 80.38416274 60 4823.0497644 10 5001-Mobil oil 5.17632897 270 1397.6088219 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 21.065 500 10532.5 13 MR6032-Snowcem/ durocem 0.0007266 26000 18.8916 14 MR6034-Blaster (Semi-Skilled) 2.85 392 1117.2 15 MR6035-Gelatine (80%) 54.15 84 4548.6 16 MR6036-Electric detonator 285 34 9690 17 MR6037-Fuse coil (10m long) 85.5 20 1710 18 MR6038-Drilling of holes 25mm dia 0.75m deep 213.75 70 14962.5 19 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 8.682 790 6858.78

Total Material 137000