Financial Year : 2021-2022	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : No	Perspective Plan : No
Proposal Date : 14/4/2021	Work start date : 9/5/2021
Present status : Not Exist	Proposed Status : Constr of Irrigation Open Well for Individuals

Tech Sanction Details
Technical Sanction No. : 1725007/2021-2022/242698/TS	Sanction Date : 19/5/2021
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
107222.32	80492.54	59427.96	696.85	0	0	0	141000	0	247839.67
Financial Sanction Details

Financial\Administrative Sanction No: 1725007/2021-2022/242698/AS	Financial\Administrative Sanction Date 20/5/2021
Fin. Sanc. Amt. (in Rs) NREGA:248005	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 249000

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 57.8 58.5178200692042 3382.33 2 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 2.58 3167.7519379845 8172.8 3 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) 1.95 3915.12307692308 7634.49 4 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 6.19 5296.94184168013 32788.07 5 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 330.53 72.0493449913775 23814.47 6 (XXVII) 40 Km. Lead 5.97 488.85594639866 2918.47 7 (X) 5.0 Km. Lead 9 195.263333333333 1757.37 8 (X) 5.0 Km. Lead 9 152.814444444444 1375.33 9 (XV) 10 Km. Lead 2.32 210.271551724138 487.83 10 (XXXI) 70 Km. Lead 5.34 643.331460674157 3435.39 11 (XV) 10 Km. Lead 0.35 210.628571428571 73.72 12 (b) Dense or hard soil 60.24 151.123837981408 9103.7 13 (I)1.50 m. to 2.00 m. 20.18 204.772051536174 4132.3 14 (II)2.00 m. to 2.50 m. 20.18 215 4338.7 15 (XVIII)10.00 m. to 10.50 m. 7.26 773.141873278237 5613.01 16 (XIX)10.50 m. to 11.00 m. 7.26 796.793388429752 5784.72 17 (XX)11.00 m. to 11.50 m. 6.92 821.260115606936 5683.12 18 (XXI)11.50 m. to 12.00 m. 6.92 844.934971098266 5846.95 19 (III)2.50 m. to 3.00 m. 20.18 516.218037661051 10417.28 20 (X)6.00 m. to 6.50 m. 8.67 860.320645905421 7458.98 21 (XI)6.50 m. to 7.00 m. 8.67 878.771626297578 7618.95 22 (XII)7.00 m. to 7.50 m. 8.31 896.682310469314 7451.43 23 (XIII)7.50 m. to 8.00 m. 8.31 915.12274368231 7604.67 24 (XIV)8.00 m. to 8.50 m. 7.95 933.889308176101 7424.42 25 (XV)8.50 m. to 9.00 m. 7.95 952.334591194969 7571.06 26 (XVI)9.00 m. to 9.50 m. 7.6 970.897368421053 7378.82 27 (XVII)9.50 m. to 10.00 m. 7.6 989.346052631579 7519.03 28 (IV)3.00 m. to 3.50 m. 9.81 766.159021406728 7516.02 29 (V)3.50 m. to 4.00 m. 9.81 781.352701325178 7665.07 30 (VI)4.00 m. to 4.50 m. 9.42 796.64118895966 7504.36 31 (VII)4.50 m. to 5.00 m. 9.42 811.836518046709 7647.5 32 (VIII)5.00 m. to 5.50 m. 9.04 826.955752212389 7475.68 33 (IX)5.50 m. to 6.00 m. 9.04 842.149336283186 7613.03 34 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 163.567777777778 1472.11 35 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 228.122222222222 2053.1 36 Citizen Information Board of size 0.6 meter x 0.9 meter ( Individual works ) 1 2271.06 2271.06

Total Activity 249000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 1.0795 885 955.3575 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 0.7883 2242 1767.3686 3 0297-Stone Aggregate(single size): 10 mm nominal size 1.5756 630 992.628 4 0325-Blasting powder 36.3115 52.49 1905.990635 5 0326-Blasting fuse (fuse wire) 39.592 14.51 574.47992 6 0367-Portland Cement 3.2121 5511 17701.8831 7 0368-White cement 0.0002 15744 3.1488 8 0983-Fine sand (zone IV) 4.9109 1076.25 5285.356125 9 1005-Twisted steel/deformed bars 3.4705 5428 18837.874 10 1235-Diesel oil 10.9612 68 745.3616 11 5001-Mobil oil 0.3892 182.9 71.18468 12 7335-Binding wire 3.3053 55.58 183.708574 13 7900-Modular common burnt clay bricks of class designation 7.5 150.8 4.13 622.804 14 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 1.7277 525 907.0425 15 MR6007-Hier Charges for Centering 6.187 800 4949.6 16 MR6032-Snowcem/ durocem 0.0004 27789 11.1156 17 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 6.2262 682 4246.2684

Total Material 59800