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 : 14/4/2023	Work start date : 19/6/2023
Present status : Not Exist	Proposed Status : Construction of Irrigation Open Well for Groups

Tech Sanction Details
Technical Sanction No. : 1725007/2023-2024/92162/TS	Sanction Date : 20/6/2023
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
220917.88	122475.93	128327.33	898.5	0	0	0	252000	0	472619.64
Financial Sanction Details

Financial\Administrative Sanction No: 1725007/2023-2024/92162/AS	Financial\Administrative Sanction Date 24/6/2023
Fin. Sanc. Amt. (in Rs) NREGA:472620	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 473000

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 57.08 67.0073580939033 3824.78 2 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 3.297 3467.98908098271 11433.96 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 4408.24615384615 8596.08 4 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 10.224 5689.65473395931 58171.03 5 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 291.016 90.3844462160156 26303.32 6 (XVII) 14 Km. Lead 5.966 307.08179684881 1832.05 7 (X) 5.0 Km. Lead 9 215.356666666667 1938.21 8 (X) 5.0 Km. Lead 9 168.54 1516.86 9 (XVII) 14 Km. Lead 2.316 276.373056994819 640.08 10 (XXXI) 70 Km. Lead 5.338 761.221431247658 4063.4 11 (XVII) 14 Km. Lead 0.35 276.371428571429 96.73 12 (b) Dense or hard soil 89.34 173.062905753302 15461.44 13 (I)1.50 m. to 2.00 m. 29.78 234.503022162525 6983.5 14 (II)2.00 m. to 2.50 m. 29.78 246.215916722633 7332.31 15 (XXVI)14.00 m. to 14.50 m. 9.875 1095.30430379747 10816.13 16 (III)2.50 m. to 3.00 m. 29.78 584.042981867025 17392.8 17 (X)6.00 m. to 6.50 m. 11.949 978.32036153653 11689.95 18 (XI)6.50 m. to 7.00 m. 11.949 999.447652523224 11942.4 19 (XII)7.00 m. to 7.50 m. 11.949 1020.57578040003 12194.86 20 (XIII)7.50 m. to 8.00 m. 11.949 1041.70307138673 12447.31 21 (XIV)8.00 m. to 8.50 m. 11.949 1062.83119926354 12699.77 22 (XV)8.50 m. to 9.00 m. 11.949 1083.95849025023 12952.22 23 (XVI)9.00 m. to 9.50 m. 9.875 1105.08556962025 10912.72 24 (XVII)9.50 m. to 10.00 m. 9.875 1126.21367088608 11121.36 25 (XVIII)10.00 m. to 10.50 m. 9.813 1147.34128197289 11258.86 26 (XIX)10.50 m. to 11.00 m. 9.813 1174.43595230816 11524.74 27 (XX)11.00 m. to 11.50 m. 9.813 1201.53062264343 11790.62 28 (XXI)11.50 m. to 12.00 m. 9.813 1228.6252929787 12056.5 29 (XXII)12.00 m. to 12.50 m. 9.813 1255.71996331397 12322.38 30 (XXIII)12.50 m. to 13.00 m. 9.875 1282.81417721519 12667.79 31 (XXV)13.50 m. to 14.00 m. 9.875 1337.0035443038 13202.91 32 (XXVII)14.50 m. to 15.00 m. 9.875 1391.19291139241 13738.03 33 (IV)3.00 m. to 3.50 m. 25.28 870.229430379747 21999.4 34 (V)3.50 m. to 4.00 m. 25.28 887.621835443038 22439.08 35 (VI)4.00 m. to 4.50 m. 14.22 905.014767932489 12869.31 36 (VII)4.50 m. to 5.00 m. 13.75 922.407272727273 12683.1 37 (VIII)5.00 m. to 5.50 m. 11.949 939.799983262198 11229.67 38 (IX)5.50 m. to 6.00 m. 11.949 957.193070549837 11437.5 39 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 187.297777777778 1685.68 40 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 261.217777777778 2350.96

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 1.5471 1000 1547.1 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 1.77787772 2100 3733.543212 3 0297-Stone Aggregate(single size): 10 mm nominal size 2.46378 650 1601.457 4 0325-Blasting powder 174.984804 56 9799.149024 5 0326-Blasting fuse (fuse wire) 190.7934 28 5342.2152 6 0367-Portland Cement 4.64052 6400 29699.328 7 0983-Fine sand (zone IV) 7.02789 1025 7203.58725 8 1005-Twisted steel/deformed bars 3.055668 6900 21084.1092 9 1235-Diesel oil 33.75235311 100 3375.235311 10 3-Display Board / CIB 1 5000 5000 11 5001-Mobil oil 1.20407005 270 325.0989135 12 7335-Binding wire 2.91016 60 174.6096 13 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 2.14305 500 1071.525 14 MR6007-Hier Charges for Centering 10.224 678 6931.872 15 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 9.08436 790 7176.6444

Total Material 105000