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 : 16/4/2022	Work start date : 15/11/2022
Present status : Not Exist	Proposed Status : Construction of Irrigation Open Well for Community

Tech Sanction Details
Technical Sanction No. : 1719006/2022-2023/188653/TS	Sanction Date : 8/12/2022
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
183457.28	189960.83	93768.8	3832.96	0	0	0	288000	0	471019.87
Financial Sanction Details

Financial\Administrative Sanction No: 1719006/2022-2023/188653/AS	Financial\Administrative Sanction Date 14/12/2022
Fin. Sanc. Amt. (in Rs) NREGA:471020	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 472000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 Hard rock requiring blasting 10.539 563.964322990796 5943.62 2 Pumping out water caused by springs tidal or river seepage, broken water mains or drains or well point pumping and the like. 140 66.1179285714286 9256.51 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 87.595 61.8529596438153 5418.01 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) 8.075 3947.45139318885 31875.67 5 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 19.241 5348.12743620394 102903.32 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 87.1655 8716.55 8 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 665.529 72.3819247545937 48172.27 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. 31.32 330.498084291188 10351.2 10 (b) Dense or hard soil 100.96 159.750396196513 16128.4 11 (XVI)9.00 m. to 9.50 m. 11.873 349.023835593363 4143.96 12 (XXI)11.50 m. to 12.00 m. 11.873 431.133664617199 5118.85 13 (XIII)7.50 m. to 8.00 m. 11.873 717.800892781942 8522.45 14 (II)2.00 m. to 2.50 m. 25.28 527.407832278481 13332.87 15 (III)2.50 m. to 3.00 m. 22.219 543.462802106305 12075.2 16 (IV)3.00 m. to 3.50 m. 22.219 559.517530041856 12431.92 17 (V)3.50 m. to 4.00 m. 22.219 575.572257977407 12788.64 18 (VI)4.00 m. to 4.50 m. 22.219 591.626985912957 13145.36 19 (VII)4.50 m. to 5.00 m. 22.219 607.682163913767 13502.09 20 (VIII)5.00 m. to 5.50 m. 19.233 623.736806530442 11996.33 21 (IX)5.50 m. to 6.00 m. 19.233 639.791504185514 12305.11 22 (X)6.00 m. to 6.50 m. 11.873 903.029562873747 10721.67 23 (XI)6.50 m. to 7.00 m. 11.873 922.531794828603 10953.22 24 (XII)7.00 m. to 7.50 m. 11.873 942.034026783458 11184.77 25 (XIV)8.00 m. to 8.50 m. 11.873 981.038490693169 11647.87 26 (XV)8.50 m. to 9.00 m. 11.873 1000.54156489514 11879.43 27 (XVII)9.50 m. to 10.00 m. 11.873 1039.54602880485 12342.53 28 (XVIII)10.00 m. to 10.50 m. 11.873 1059.04826075971 12574.08 29 (XIX)10.50 m. to 11.00 m. 11.873 1084.05878884865 12871.03 30 (XX)11.00 m. to 11.50 m. 11.873 1109.06931693759 13167.98

Total Activity 468000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 2.7316 885 2417.466 2 0011-Hire charges of Pump set of capacity 4000 litres/hour 4.87626031 472 2301.59486632 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 5.30919 630 3344.7897 5 0325-Blasting powder 75.368232 52.49 3956.07849768 6 0326-Blasting fuse (fuse wire) 82.1772 14.51 1192.391172 7 0367-Portland Cement 9.32299 5511 51378.99789 8 0982-Coarse sand (zone III) 0.37584 1028.16 386.4236544 9 0983-Fine sand (zone IV) 12.2922 1076.25 13229.48025 10 1004-Average rate of mild steel round bars for reinforcements 0.3853211 5192 2000.5871512 11 1005-Twisted steel/deformed bars 6.9880545 5428 37931.159826 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 3500 3500 16 7335-Binding wire 6.65529 55.58 369.9010182 17 MR6007-Hier Charges for Centering 19.241 800 15392.8 18 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 18.86697 682 12867.27354 19 MR6094-Brick aggregate 50 MM nominal size cubic metre 6.75 174 1174.5

Total Material 156000