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 : 16/8/2023	Work start date : 5/10/2023
Present status : Existing	Proposed Status : Construction of Irrigation Open Well for Community

Tech Sanction Details
Technical Sanction No. : 1725001/2023-2024/191466/TS	Sanction Date : 6/10/2023
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
268164.61	232777.18	143824.91	4124.85	0	0	0	381000	0	648891.55
Financial Sanction Details

Financial\Administrative Sanction No: 1725001/2023-2024/191466/AS	Financial\Administrative Sanction Date 7/10/2023
Fin. Sanc. Amt. (in Rs) NREGA:648892	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 649000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 Disintegrated or soft rock (not requiring blasting) 12.564 363.856255969436 4571.49 2 Pumping out water caused by springs tidal or river seepage, broken water mains or drains or well point pumping and the like. 140 71.1817142857143 9965.44 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 89.243 67.0073843326647 5979.94 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) 9.263 4408.24570873367 40833.58 5 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 19.241 5689.6554233148 109474.66 6 Brick bat filling in trenches or soak pits. 6.75 341.971851851852 2308.31 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 100 107.3191 10731.91 8 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 751.045 90.3844643130572 67882.8 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. 31.32 361.728927203065 11329.35 10 (b) Dense or hard soil 75.36 173.062898089172 13042.02 11 (I)1.50 m. to 2.00 m. 25.12 549.257961783439 13797.36 12 (II)2.00 m. to 2.50 m. 25.12 566.650477707006 14234.26 13 (XXVI)14.00 m. to 14.50 m. 11.873 1095.30447233218 13004.55 14 (XXVII)14.50 m. to 15.00 m. 11.873 1122.3995620315 13326.25 15 (III)2.50 m. to 3.00 m. 25.12 584.043391719745 14671.17 16 (IV)3.00 m. to 3.50 m. 22.078 601.435818461817 13278.5 17 (V)3.50 m. to 4.00 m. 22.078 618.828698251653 13662.5 18 (VI)4.00 m. to 4.50 m. 22.078 636.221125101911 14046.49 19 (VII)4.50 m. to 5.00 m. 19.233 653.614100764311 12570.96 20 (VIII)5.00 m. to 5.50 m. 19.233 671.006603234025 12905.47 21 (IX)5.50 m. to 6.00 m. 19.233 688.399625643425 13239.99 22 (X)6.00 m. to 6.50 m. 11.873 978.320559252085 11615.6 23 (XI)6.50 m. to 7.00 m. 11.873 999.448328139476 11866.45 24 (XII)7.00 m. to 7.50 m. 11.873 1020.57525477975 12117.29 25 (XIII)7.50 m. to 8.00 m. 11.873 1041.70302366714 12368.14 26 (XIV)8.00 m. to 8.50 m. 11.873 1062.83079255454 12618.99 27 (XV)8.50 m. to 9.00 m. 11.873 1083.95856144193 12869.84 28 (XVI)9.00 m. to 9.50 m. 11.873 1105.08633032932 13120.69 29 (XVII)9.50 m. to 10.00 m. 11.873 1126.2132569696 13371.53 30 (XVIII)10.00 m. to 10.50 m. 11.873 1147.34102585699 13622.38 31 (XIX)10.50 m. to 11.00 m. 11.873 1174.4361155563 13944.08 32 (XX)11.00 m. to 11.50 m. 11.873 1201.53036300851 14265.77 33 (XXI)11.50 m. to 12.00 m. 11.873 1228.62461046071 14587.46 34 (XXII)12.00 m. to 12.50 m. 11.873 1255.71970016003 14909.16 35 (XXIII)12.50 m. to 13.00 m. 11.873 1282.81394761223 15230.85 36 (XXIV)13.00 m. to 13.50 m. 11.873 1309.90903731155 15552.55 37 (XXV)13.50 m. to 14.00 m. 11.873 1337.00328476375 15874.24

Total Activity 643000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 2.8504 1000 2850.4 2 0011-Hire charges of Pump set of capacity 4000 litres/hour 4.87626031 500 2438.130155 3 0295-Stone Aggregate(single size):20 mm nominal size 0.56376 750 422.82 4 0297-Stone Aggregate(single size): 10 mm nominal size 5.43987 650 3535.9155 5 0325-Blasting powder 121.959456 56 6829.729536 6 0326-Blasting fuse (fuse wire) 132.9776 28 3723.3728 7 0367-Portland Cement 9.71503 6400 62176.192 8 0982-Coarse sand (zone III) 0.37584 979.2 368.022528 9 0983-Fine sand (zone IV) 12.8268 1025 13147.47 10 1004-Average rate of mild steel round bars for reinforcements 0.3853211 6400 2466.05504 11 1005-Twisted steel/deformed bars 7.8859725 6900 54413.21025 12 1008-Flats up to 10 mm in thickness 0.68807339 6500 4472.477035 13 10-Miscellaneous /Contingencies charges 1 1100 1100 14 1215-Welding by electric plant 275.2293578 1 275.2293578 15 2903-Stone chippings/ screenings 4.75 mm nominla size 0.4698 490 230.202 16 3-Display Board / CIB 1 5000 5000 17 7335-Binding wire 7.51045 60 450.627 18 MR6007-Hier Charges for Centering 19.241 678 13045.398 19 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 19.74609 790 15599.4111 20 MR6094-Brick aggregate 50 MM nominal size cubic metre 6.75 200 1350

Total Material 194000