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 : 2/11/2022	Work start date : 29/11/2022
Present status : Existing	Proposed Status : Constr of Sand filter - openwell recharge for Comm

Tech Sanction Details
Technical Sanction No. : 1713003/2022-2023/183990/TS	Sanction Date : 30/11/2022
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
151918.81	196862.79	14397.19	26391.39	0	0	0	238000	0	389570.18
Financial Sanction Details

Financial\Administrative Sanction No: 1713003/2022-2023/183990/AS	Financial\Administrative Sanction Date 2/12/2022
Fin. Sanc. Amt. (in Rs) NREGA:389570	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 390000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 Pumping out water caused by springs tidal or river seepage, broken water mains or drains or well point pumping and the like. 200 66.11795 13223.59 2 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 141.758 61.8530171136726 8768.16 3 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 3.865 3202.63389391979 12378.18 4 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) 1.876 3947.45202558635 7405.42 5 Centering and shuttering including strutting , propping etc. and removal of form work for P.C.C. work in foundation, footing, bases for column 7.63 166.085190039318 1267.23 6 (e) In Cement mortar 1:6 (1cement, 6sand) 67.463 2899.03206201918 195577.4 7 (XX) 20 Km. Lead 4.62 326.212121212121 1507.1 8 (XX) 20 Km. Lead 70.42 456.697813121272 32160.66 9 (XXII) 24 Km. Lead 4.95 325.466666666667 1611.06 10 (XXIX) 50 Km. Lead 26.41 519.340780007573 13715.79 11 (b) Dense or hard soil 61.78 159.750404661703 9869.38 12 (I)1.50 m. to 2.00 m. 19.233 162.995892476473 3134.9 13 (II)2.00 m. to 2.50 m. 19.233 173.808038267561 3342.85 14 (III)2.50 m. to 3.00 m. 19.233 184.620184058649 3550.8 15 (IV)3.00 m. to 3.50 m. 19.233 195.43180991005 3758.74 16 (V)3.50 m. to 4.00 m. 14.13 206.244161358811 2914.23 17 (VI)4.00 m. to 4.50 m. 14.13 217.055909412597 3067 18 (VII)4.50 m. to 5.00 m. 14.13 227.867657466384 3219.77 19 (X)6.00 m. to 6.50 m. 14.13 317.179051663128 4481.74 20 (XI)6.50 m. to 7.00 m. 14.13 331.397735314933 4682.65 21 (XII)7.00 m. to 7.50 m. 9.813 345.617038622236 3391.54 22 (VIII)5.00 m. to 5.50 m. 14.13 292.148619957537 4128.06 23 (IX)5.50 m. to 6.00 m. 14.13 302.960368011323 4280.83 24 (XIII)7.50 m. to 8.00 m. 9.813 717.800876388464 7043.78 25 (XIV)8.00 m. to 8.50 m. 9.813 737.303576887802 7235.16 26 (XV)8.50 m. to 9.00 m. 9.813 756.806277387139 7426.54 27 (XVI)9.00 m. to 9.50 m. 9.813 776.307958830123 7617.91 28 (XVII)9.50 m. to 10.00 m. 9.813 795.810659329461 7809.29 29 (XVIII)10.00 m. to 10.50 m. 9.813 815.313359828799 8000.67

Total Activity 387000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 2.328138 885 2060.40213 2 0011-Hire charges of Pump set of capacity 4000 litres/hour 6.96608616 472 3287.99266752 3 0084-Hire charges of Diesel truck - 9 tonne (without POL) 9.28348295 2242 20813.5687739 4 0297-Stone Aggregate(single size): 10 mm nominal size 0.20636 630 130.0068 5 0367-Portland Cement 7.74006585 5511 42655.50289935 6 0982-Coarse sand (zone III) 3.01222295 1028.16 3097.047148272 7 0983-Fine sand (zone IV) 26.4819353 1076.25 28501.182866625 8 1157-Stone for masonry work 78.25708 519.75 40674.11733 9 1235-Diesel oil 206.56096753 68 14046.14579204 10 3-Display Board / CIB 1 3000 3000 11 5001-Mobil oil 7.37014052 182.9 1347.998701108 12 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 6.67809025 525 3505.99738125 13 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 3.8539964 682 2628.4255448 14 MR6091-WOOD-Kail wood 2nd class 0.02725 15825.6 431.2476

Total Material 167000