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 : 12/11/2022
Present status : Non-existent	Proposed Status : Constr of Sand filter - openwell recharge for Comm

Tech Sanction Details
Technical Sanction No. : 1725007/2022-2023/195319/TS	Sanction Date : 20/12/2022
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
195537.3	219547.95	122798.13	4081.24	0	0	0	347000	0	541964.62
Financial Sanction Details

Financial\Administrative Sanction No: 1725007/2022-2023/195319/AS	Financial\Administrative Sanction Date 21/12/2022
Fin. Sanc. Amt. (in Rs) NREGA:541965	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 542000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 Hard rock requiring blasting 12.564 580.384431709647 7291.95 2 Pumping out water caused by springs tidal or river seepage, broken water mains or drains or well point pumping and the like. 140 67.22 9410.8 3 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 87.807 61.853041329279 5431.13 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) 8.027 4364.38146256385 35032.89 5 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 19.241 5774.51587755314 111107.46 6 Brick bat filling in trenches or soak pits. 6.75 303.543703703704 2048.92 7 Steel work welded in built up sections, framed work, including cutting hoisting fixing in position in gratings, frames, guard bars, ladders, railing, brackets and similar works & trusses and trussed purlins up to 25m span and 15 m over all height 100 93.2961 9329.61 8 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 665.529 90.1683472846412 60009.65 9 40mm cement concrete flooring with 25mm under layer of cement concrete 1:3:6 (1cement, 3sand, 6stone aggregate of size 12.5mm and below) and 15mm wearing (1cement, 2 to 3 stone aggregate of size 4.75mm and below) laid in interval with base course and finished with a floating coat of neat cement. 31.32 351.552362707535 11010.62 10 (b) Dense or hard soil 75.36 159.750398089172 12038.79 11 (I)1.50 m. to 2.00 m. 25.12 526.617038216561 13228.62 12 (II)2.00 m. to 2.50 m. 25.12 542.671974522293 13631.92 13 (III)2.50 m. to 3.00 m. 25.12 558.726910828025 14035.22 14 (IV)3.00 m. to 3.50 m. 22.078 574.781683123471 12690.03 15 (V)3.50 m. to 4.00 m. 22.078 590.836579400308 13044.49 16 (VI)4.00 m. to 4.50 m. 22.078 606.891022737567 13398.94 17 (VII)4.50 m. to 5.00 m. 19.233 622.945978266521 11981.12 18 (VIII)5.00 m. to 5.50 m. 19.233 639.000675921593 12289.9 19 (X)6.00 m. to 6.50 m. 19.233 937.911922217023 18038.86 20 (XI)6.50 m. to 7.00 m. 16.583 957.414822408491 15876.81 21 (XII)7.00 m. to 7.50 m. 16.583 976.91672194416 16200.21 22 (XIII)7.50 m. to 8.00 m. 16.583 996.419224507025 16523.62 23 (XIV)8.00 m. to 8.50 m. 14.13 1015.92144373673 14354.97 24 (XV)8.50 m. to 9.00 m. 14.13 1035.42392073602 14630.54 25 (XVI)9.00 m. to 9.50 m. 14.13 1054.92639773531 14906.11 26 (XVII)9.50 m. to 10.00 m. 11.873 1074.42937757938 12756.7 27 (XVIII)10.00 m. to 10.50 m. 11.873 1093.93160953424 12988.25 28 (XIX)10.50 m. to 11.00 m. 9.813 1118.94221950474 10980.18 29 (XX)11.00 m. to 11.50 m. 9.813 1143.9519005401 11225.6 30 (XXI)11.50 m. to 12.00 m. 9.813 1168.96260063181 11471.03

Total Activity 537000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 2.7268 1000 2726.8 2 0011-Hire charges of Pump set of capacity 4000 litres/hour 4.87626031 500 2438.130155 3 0295-Stone Aggregate(single size):20 mm nominal size 0.56376 797.44 449.5647744 4 0297-Stone Aggregate(single size): 10 mm nominal size 5.30391 630 3341.4633 5 0325-Blasting powder 113.711682 52.49 5968.72618818 6 0326-Blasting fuse (fuse wire) 123.9847 28 3471.5716 7 0367-Portland Cement 9.30715 6400 59565.76 8 0982-Coarse sand (zone III) 0.37584 979.2 368.022528 9 0983-Fine sand (zone IV) 12.2706 1025 12577.365 10 1004-Average rate of mild steel round bars for reinforcements 0.3853211 6400 2466.05504 11 1005-Twisted steel/deformed bars 6.9880545 6900 48217.57605 12 1008-Flats up to 10 mm in thickness 0.68807339 4720 3247.7064008 13 1215-Welding by electric plant 275.2293578 1.18 324.770642204 14 2903-Stone chippings/ screenings 4.75 mm nominla size 0.4698 357 167.7186 15 3-Display Board / CIB 1 5000 5000 16 7335-Binding wire 6.65529 60 399.3174 17 MR6007-Hier Charges for Centering 19.241 800 15392.8 18 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 18.83145 790 14876.8455 19 MR6094-Brick aggregate 50 MM nominal size cubic metre 6.75 174 1174.5

Total Material 183000