Financial Year : 2022-2023	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : No	Perspective Plan : No
Proposal Date : 14/4/2022	Work start date : 16/1/2023
Present status : Existing	Proposed Status : Block Plantation of Forestry-in Fields-Community

Tech Sanction Details
Technical Sanction No. : 1725007/2022-2023/12003/TS	Sanction Date : 31/1/2023
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
226442.75	126578.02	131495.87	14596.84	0	0	0	273000	0	499113.48
Financial Sanction Details

Financial\Administrative Sanction No: 1725007/2022-2023/12003/AS	Financial\Administrative Sanction Date 4/3/2023
Fin. Sanc. Amt. (in Rs) NREGA:499113	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 500000

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 57.08 61.8530133146461 3530.57 2 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 2.578 3426.48952676493 8833.49 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) 1.95 4366.89230769231 8515.44 4 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 10.277 5631.98501508222 57879.91 5 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 457.221 90.1683430988515 41226.86 6 (X) 5.0 Km. Lead 9 210.273333333333 1892.46 7 (X) 5.0 Km. Lead 9 164.562222222222 1481.06 8 (XVII) 14 Km. Lead 2.316 270.729706390328 627.01 9 (XVII) 14 Km. Lead 0.35 270.742857142857 94.76 10 (b) Dense or hard soil 89.34 159.750391761809 14272.1 11 (I)1.50 m. to 2.00 m. 29.78 216.46440564137 6446.31 12 (II)2.00 m. to 2.50 m. 29.78 227.276359973136 6768.29 13 (XVIII)10.00 m. to 10.50 m. 7.257 830.577373570346 6027.5 14 (XIX)10.50 m. to 11.00 m. 7.257 855.587708419457 6209 15 (XX)11.00 m. to 11.50 m. 6.924 880.597920277296 6097.26 16 (XXI)11.50 m. to 12.00 m. 6.924 905.608030040439 6270.43 17 (XXII)12.00 m. to 12.50 m. 6.924 930.618139803582 6443.6 18 (XXIV)13.00 m. to 13.50 m. 6.924 980.639803581745 6789.95 19 (XXVI)14.00 m. to 14.50 m. 6.924 1030.66002310803 7136.29 20 (XXVII)14.50 m. to 15.00 m. 6.924 1055.67013287117 7309.46 21 (XXIX)16.00 m. to 16.50 m. 6.924 1105.69179664934 7655.81 22 (III)2.50 m. to 3.00 m. 29.78 558.726662189389 16638.88 23 (XXXI)17.00 m. to 17.50 m. 6.924 1155.71201617562 8002.15 24 (X)6.00 m. to 6.50 m. 14.22 940.165260196906 13369.15 25 (XI)6.50 m. to 7.00 m. 14.22 959.668073136427 13646.48 26 (XII)7.00 m. to 7.50 m. 11.096 979.169971160779 10864.87 27 (XIII)7.50 m. to 8.00 m. 9.875 998.672405063291 9861.89 28 (XIV)8.00 m. to 8.50 m. 9.875 1018.17518987342 10054.48 29 (XV)8.50 m. to 9.00 m. 9.875 1037.67797468354 10247.07 30 (XVI)9.00 m. to 9.50 m. 7.599 1057.17989209106 8033.51 31 (XVII)9.50 m. to 10.00 m. 7.599 1076.68245821819 8181.71 32 (XXIII)12.50 m. to 13.00 m. 6.924 1221.23627960716 8455.84 33 (XXV)13.50 m. to 14.00 m. 6.924 1271.25794338533 8802.19 34 (XXVII)14.50 m. to 15.00 m. 6.924 1321.27816291161 9148.53 35 (XXVIII)15.50 m. to 16.00 m. 6.924 1346.28827267475 9321.7 36 (XXX)16.50 m. to 17.00 m. 6.924 1396.30993645292 9668.05 37 (XXXII)17.50 m. to 18.00 m. 6.924 1446.3301559792 10014.39 38 (IV)3.00 m. to 3.50 m. 22.219 840.389306449435 18672.61 39 (V)3.50 m. to 4.00 m. 22.219 856.444034384986 19029.33 40 (VI)4.00 m. to 4.50 m. 19.355 872.498579178507 16887.21 41 (VII)4.50 m. to 5.00 m. 19.355 888.553345388788 17197.95 42 (VIII)5.00 m. to 5.50 m. 16.689 904.608424710887 15097.01 43 (IX)5.50 m. to 6.00 m. 16.689 920.663311163042 15364.95 44 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 172.89 1556.01 45 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 241.124444444444 2170.12 46 Provision for Mate 35 392 13720

Total Activity 496000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 1.4805 1000 1480.5 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 0.84183792 2100 1767.859632 3 0297-Stone Aggregate(single size): 10 mm nominal size 2.47544 650 1609.036 4 0325-Blasting powder 155.639418 56 8715.807408 5 0326-Blasting fuse (fuse wire) 169.7003 28 4751.6084 6 0367-Portland Cement 4.4993 6400 28795.52 7 0983-Fine sand (zone IV) 6.71381 1025 6881.65525 8 1005-Twisted steel/deformed bars 4.8008205 6900 33125.66145 9 1235-Diesel oil 10.66256289 100 1066.256289 10 3-Display Board / CIB 1 3600 3600 11 5001-Mobil oil 0.37777747 270 101.9999169 12 7335-Binding wire 4.57221 60 274.3326 13 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 1.6757 500 837.85 14 MR6007-Hier Charges for Centering 10.277 678 6967.806 15 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 8.94731 790 7068.3749

Total Material 108000