Financial Year : 2020-2021	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : No	Perspective Plan : No
Proposal Date : 26/1/2021	Work start date : 25/2/2021
Present status : Not Exist	Proposed Status : Construction of Irrigation Open Well for Community

Tech Sanction Details
Technical Sanction No. : 1724008/2020-2021/76145/TS	Sanction Date : 14/3/2021
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
178255.84	190121.78	98840.6	3655.89	0	0	0	293000	0	470874.11
Financial Sanction Details

Financial\Administrative Sanction No: 1724008/2020-2021/76145/AS	Financial\Administrative Sanction Date 14/3/2021
Fin. Sanc. Amt. (in Rs) NREGA:470873	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 471000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 Hard rock requiring blasting 12.56 531.679936305732 6677.9 2 Pumping out water caused by springs tidal or river seepage, broken water mains or drains or well point pumping and the like. 140 62.8553571428571 8799.75 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 87.81 57.6061951941692 5058.4 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) 8.08 3905.40594059406 31555.68 5 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 19.24 5289.60810810811 101772.06 6 Brick bat filling in trenches or soak pits. 6.75 296.34962962963 2000.36 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 85.9369 8593.69 8 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 665.53 72.011735008189 47925.97 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. 31.32 319.420498084291 10004.25 10 (b) Dense or hard soil 75.36 148.787154989384 11212.6 11 (I)1.50 m. to 2.00 m. 25.12 481.896098726115 12105.23 12 (XVIII)10.00 m. to 10.50 m. 11.87 765.189553496209 9082.8 13 (XIX)10.50 m. to 11.00 m. 11.87 788.489469250211 9359.37 14 (II)2.00 m. to 2.50 m. 25.12 496.849124203822 12480.85 15 (XX)11.00 m. to 11.50 m. 11.87 811.789385004212 9635.94 16 (XXI)11.50 m. to 12.00 m. 11.87 835.089300758214 9912.51 17 (III)2.50 m. to 3.00 m. 25.12 511.802149681529 12856.47 18 (IV)3.00 m. to 3.50 m. 22.08 526.707427536232 11629.7 19 (V)3.50 m. to 4.00 m. 22.08 541.658967391304 11959.83 20 (VI)4.00 m. to 4.50 m. 22.08 556.610507246377 12289.96 21 (VII)4.50 m. to 5.00 m. 19.23 571.703068122725 10993.85 22 (VIII)5.00 m. to 5.50 m. 19.23 586.658346333853 11281.44 23 (IX)5.50 m. to 6.00 m. 19.23 601.613624544982 11569.03 24 (X)6.00 m. to 6.50 m. 11.87 853.803706823926 10134.65 25 (XI)6.50 m. to 7.00 m. 11.87 871.972198820556 10350.31 26 (XII)7.00 m. to 7.50 m. 11.87 890.140690817186 10565.97 27 (XIII)7.50 m. to 8.00 m. 11.87 908.309182813816 10781.63 28 (XIV)8.00 m. to 8.50 m. 11.87 926.477674810447 10997.29 29 (XV)8.50 m. to 9.00 m. 11.87 944.646166807077 11212.95 30 (XVI)9.00 m. to 9.50 m. 11.87 962.814658803707 11428.61 31 (XVII)9.50 m. to 10.00 m. 11.87 980.983150800337 11644.27

Total Activity 466000

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 4.8763 472 2301.6136 3 0295-Stone Aggregate(single size):20 mm nominal size 0.5638 797.44 449.596672 4 0297-Stone Aggregate(single size): 10 mm nominal size 5.3092 630 3344.796 5 0325-Blasting powder 8.0661 52.49 423.389589 6 0326-Blasting fuse (fuse wire) 8.7948 14.51 127.612548 7 0367-Portland Cement 9.323 5511 51379.053 8 0982-Coarse sand (zone III) 0.3758 1028.16 386.382528 9 0983-Fine sand (zone IV) 12.2922 1076.25 13229.48025 10 1004-Average rate of mild steel round bars for reinforcements 0.3853 5192 2000.4776 11 1005-Twisted steel/deformed bars 6.9881 5428 37931.4068 12 1008-Flats up to 10 mm in thickness 0.6881 4720 3247.832 13 1215-Welding by electric plant 275.2294 1.18 324.770692 14 2903-Stone chippings/ screenings 4.75 mm nominla size 0.4698 357 167.7186 15 3-Display Board 1 5000 5000 16 7335-Binding wire 6.6553 55.58 369.901574 17 MR6007-Hier Charges for Centering 19.241 800 15392.8 18 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 18.867 682 12867.294 19 MR6094-Brick aggregate 50 MM nominal size cubic metre 6.75 174 1174.5

Total Material 153000