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 : 14/4/2022	Work start date : 25/1/2023
Present status : Not Exist	Proposed Status : Construction of Irrigation Open Well for Community

Tech Sanction Details
Technical Sanction No. : 1725007/2022-2023/10906/TS	Sanction Date : 23/1/2023
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
191390.15	215122.98	110118.82	4082.93	0	0	0	330000	0	520714.88
Financial Sanction Details

Financial\Administrative Sanction No: 1725007/2022-2023/10906/AS	Financial\Administrative Sanction Date 30/1/2023
Fin. Sanc. Amt. (in Rs) NREGA:520715	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 521000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 Hard rock requiring blasting 12.564 582.930595351799 7323.94 2 Pumping out water caused by springs tidal or river seepage, broken water mains or drains or well point pumping and the like. 140 67.22 9410.8 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 87.807 61.853041329279 5431.13 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) 8.075 4366.89411764706 35262.67 5 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 19.241 5631.98482407359 108365.02 6 Brick bat filling in trenches or soak pits. 6.75 333.235555555556 2249.34 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 100 106.5762 10657.62 8 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 665.529 90.1683472846412 60009.65 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. 31.32 352.992656449553 11055.73 10 (b) Dense or hard soil 75.36 159.750398089172 12038.79 11 (I)1.50 m. to 2.00 m. 25.12 526.617038216561 13228.62 12 (XVIII)10.00 m. to 10.50 m. 11.873 830.576939273983 9861.44 13 (XIX)10.50 m. to 11.00 m. 11.873 855.587467362924 10158.39 14 (II)2.00 m. to 2.50 m. 25.12 542.671974522293 13631.92 15 (XX)11.00 m. to 11.50 m. 11.873 880.597995451866 10455.34 16 (XXI)11.50 m. to 12.00 m. 11.873 905.608523540807 10752.29 17 (III)2.50 m. to 3.00 m. 25.12 558.726910828025 14035.22 18 (IV)3.00 m. to 3.50 m. 22.078 574.781683123471 12690.03 19 (V)3.50 m. to 4.00 m. 22.078 590.836579400308 13044.49 20 (VI)4.00 m. to 4.50 m. 22.078 606.891022737567 13398.94 21 (VII)4.50 m. to 5.00 m. 19.233 622.945978266521 11981.12 22 (VIII)5.00 m. to 5.50 m. 19.233 639.000675921593 12289.9 23 (IX)5.50 m. to 6.00 m. 19.233 655.055373576665 12598.68 24 (X)6.00 m. to 6.50 m. 11.873 940.165922681715 11162.59 25 (XI)6.50 m. to 7.00 m. 11.873 959.66815463657 11394.14 26 (XII)7.00 m. to 7.50 m. 11.873 979.170386591426 11625.69 27 (XIII)7.50 m. to 8.00 m. 11.873 998.672618546282 11857.24 28 (XIV)8.00 m. to 8.50 m. 11.873 1018.17485050114 12088.79 29 (XV)8.50 m. to 9.00 m. 11.873 1037.67792470311 12320.35 30 (XVI)9.00 m. to 9.50 m. 11.873 1057.18015665796 12551.9 31 (XVII)9.50 m. to 10.00 m. 11.873 1076.68238861282 12783.45

Total Activity 516000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 2.7316 1000 2731.6 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 5.30919 650 3450.9735 5 0325-Blasting powder 69.045816 56 3866.565696 6 0326-Blasting fuse (fuse wire) 75.2836 28 2107.9408 7 0367-Portland Cement 9.32299 6400 59667.136 8 0982-Coarse sand (zone III) 0.37584 979.2 368.022528 9 0983-Fine sand (zone IV) 12.2922 1025 12599.505 10 1004-Average rate of mild steel round bars for reinforcements 0.3853211 6400 2466.05504 11 1005-Twisted steel/deformed bars 6.9880545 6900 48217.57605 12 1008-Flats up to 10 mm in thickness 0.68807339 6500 4472.477035 13 1215-Welding by electric plant 275.2293578 1 275.2293578 14 2903-Stone chippings/ screenings 4.75 mm nominla size 0.4698 490 230.202 15 3-Display Board / CIB 1 5000 5000 16 7335-Binding wire 6.65529 60 399.3174 17 MR6007-Hier Charges for Centering 19.241 678 13045.398 18 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 18.86697 790 14904.9063 19 MR6094-Brick aggregate 50 MM nominal size cubic metre 6.75 200 1350

Total Material 179000