Financial Year : 2023-2024	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : No	Perspective Plan : No
Proposal Date : 26/1/2024	Work start date : 16/3/2024
Present status : Not Exist	Proposed Status : Constr of Irrigation Open Well for Individuals

Tech Sanction Details
Technical Sanction No. : 1725006/2023-2024/52152/TS	Sanction Date : 13/3/2024
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
118318.79	68869.88	70806.07	618.5	0	0	0	141000	0	258613.24
Financial Sanction Details

Financial\Administrative Sanction No: 1725006/2023-2024/52152/AS	Financial\Administrative Sanction Date 13/3/2024
Fin. Sanc. Amt. (in Rs) NREGA:258793	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 259000

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 30.8 67.0074675324675 2063.83 2 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 6.187 5689.65572975594 35201.9 3 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 330.527 90.3844769111147 29874.51 4 (b) Dense or hard soil 46.73 173.062914615878 8087.23 5 (I)1.50 m. to 2.00 m. 15.678 234.503125398648 3676.54 6 (II)2.00 m. to 2.50 m. 15.678 246.216354126802 3860.18 7 (XVIII)10.00 m. to 10.50 m. 9.875 878.547848101266 8675.66 8 (XIX)10.50 m. to 11.00 m. 9.875 905.64253164557 8943.22 9 (XX)11.00 m. to 11.50 m. 9.875 932.737215189873 9210.78 10 (XXI)11.50 m. to 12.00 m. 9.875 959.831898734177 9478.34 11 (X)6.00 m. to 6.50 m. 9.875 978.32 9660.91 12 (XI)6.50 m. to 7.00 m. 9.875 999.448101265823 9869.55 13 (XII)7.00 m. to 7.50 m. 9.875 1020.57518987342 10078.18 14 (XIII)7.50 m. to 8.00 m. 9.875 1041.70329113924 10286.82 15 (XIV)8.00 m. to 8.50 m. 9.875 1062.83037974684 10495.45 16 (XV)8.50 m. to 9.00 m. 9.875 1083.95848101266 10704.09 17 (XVI)9.00 m. to 9.50 m. 9.875 1105.08556962025 10912.72 18 (XVII)9.50 m. to 10.00 m. 9.875 1126.21367088608 11121.36 19 (IV)3.00 m. to 3.50 m. 9.875 870.228860759494 8593.51 20 (V)3.50 m. to 4.00 m. 9.813 887.621522470193 8710.23 21 (VI)4.00 m. to 4.50 m. 9.813 905.01477631713 8880.91 22 (VII)4.50 m. to 5.00 m. 9.813 922.407011107714 9051.58 23 (VIII)5.00 m. to 5.50 m. 9.875 939.800506329114 9280.53 24 (IX)5.50 m. to 6.00 m. 9.875 957.192911392405 9452.28 25 Citizen Information Board of size 0.6 meter x 0.9 meter ( Individual works ) 1 2622.39 2622.39

Total Activity 259000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 0.6314365 1000 631.4365 2 0297-Stone Aggregate(single size): 10 mm nominal size 1.36114 650 884.741 3 0325-Blasting powder 88.637088 56 4963.676928 4 0326-Blasting fuse (fuse wire) 96.6448 28 2706.0544 5 0367-Portland Cement 2.0307863 6400 12997.03232 6 0368-White cement 0.0002189 15626 3.4205314 7 0983-Fine sand (zone IV) 2.9231111 1025 2996.1888775 8 1005-Twisted steel/deformed bars 3.4705335 6900 23946.68115 9 7335-Binding wire 3.30527 60 198.3162 10 7900-Modular common burnt clay bricks of class designation 7.5 150.8 5.2 784.16 11 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 0.052 500 26 12 MR6007-Hier Charges for Centering 6.187 678 4194.786 13 MR6032-Snowcem/ durocem 0.0004179 26000 10.8654 14 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 4.16449 790 3289.9471

Total Material 57700