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 : 26/1/2023	Work start date : 15/3/2023
Present status : Existing	Proposed Status : Constr of Irrigation Open Well for Individuals

Tech Sanction Details
Technical Sanction No. : 1724008/2023-2024/80442/TS	Sanction Date : 13/6/2023
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
102541.62	69002.16	61494.47	618.5	0	0	0	132000	0	233656.75
Financial Sanction Details

Financial\Administrative Sanction No: 1724008/2023-2024/80442/AS	Financial\Administrative Sanction Date 15/6/2023
Fin. Sanc. Amt. (in Rs) NREGA:233836	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 234000

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. 7.304 878.547371303395 6416.91 8 (XIX)10.50 m. to 11.00 m. 7.304 905.642113910186 6614.81 9 (XX)11.00 m. to 11.50 m. 7.257 932.736668044647 6768.87 10 (XXI)11.50 m. to 12.00 m. 7.257 959.831886454458 6965.5 11 (X)6.00 m. to 6.50 m. 8.67 978.320645905421 8482.04 12 (XI)6.50 m. to 7.00 m. 8.67 999.447520184544 8665.21 13 (XII)7.00 m. to 7.50 m. 8.305 1020.57555689344 8475.88 14 (XIII)7.50 m. to 8.00 m. 8.305 1041.70379289585 8651.35 15 (XIV)8.00 m. to 8.50 m. 7.948 1062.83090085556 8447.38 16 (XV)8.50 m. to 9.00 m. 7.948 1083.95822848515 8615.3 17 (XVI)9.00 m. to 9.50 m. 7.599 1105.08619555205 8397.55 18 (XVII)9.50 m. to 10.00 m. 7.599 1126.2139755231 8558.1 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. 9.043 939.79984518412 8498.61 24 (IX)5.50 m. to 6.00 m. 9.043 957.192303439124 8655.89 25 Citizen Information Board of size 0.6 meter x 0.9 meter ( Individual works ) 1 2622.39 2622.39

Total Activity 233000

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 78.609048 56 4402.106688 4 0326-Blasting fuse (fuse wire) 85.7108 28 2399.9024 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 3-Display Board / CIB 1 1000 1000 10 7335-Binding wire 3.30527 60 198.3162 11 7900-Modular common burnt clay bricks of class designation 7.5 150.8 5.2 784.16 12 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 0.052 500 26 13 MR6007-Hier Charges for Centering 6.187 678 4194.786 14 MR6032-Snowcem/ durocem 0.0004179 26000 10.8654 15 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 4.16449 790 3289.9471

Total Material 57800