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 : 26/4/2023	Work start date : 15/3/2024
Present status : Existing	Proposed Status : Constr of Irrigation Open Well for Individuals

Tech Sanction Details
Technical Sanction No. : 1725001/2023-2024/57212/TS	Sanction Date : 16/3/2024
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
122777.85	92663.18	66198.3	778.24	0	0	0	160000	0	282417.57
Financial Sanction Details

Financial\Administrative Sanction No: 1725001/2023-2024/57212/AS	Financial\Administrative Sanction Date 16/3/2024
Fin. Sanc. Amt. (in Rs) NREGA:282597	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 283000

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 67.0074394463668 3873.03 2 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 2.578 3467.98681148177 8940.47 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) 6.187 5689.65572975594 35201.9 5 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 330.527 90.3844769111147 29874.51 6 (XXVII) 40 Km. Lead 5.966 572.945021790144 3418.19 7 (X) 5.0 Km. Lead 9 215.356666666667 1938.21 8 (X) 5.0 Km. Lead 9 168.54 1516.86 9 (XV) 10 Km. Lead 2.316 238.341968911917 552 10 (XXXI) 70 Km. Lead 5.338 761.221431247658 4063.4 11 (XV) 10 Km. Lead 0.35 238.342857142857 83.42 12 (b) Dense or hard soil 60.235 173.062837220885 10424.44 13 (I)1.50 m. to 2.00 m. 20.178 234.502923976608 4731.8 14 (II)2.00 m. to 2.50 m. 20.178 246.216176033304 4968.15 15 (XVIII)10.00 m. to 10.50 m. 7.257 878.547609204906 6375.62 16 (XIX)10.50 m. to 11.00 m. 7.257 905.642827614717 6572.25 17 (XX)11.00 m. to 11.50 m. 6.924 932.736857307915 6458.27 18 (XXI)11.50 m. to 12.00 m. 6.924 959.831022530329 6645.87 19 (III)2.50 m. to 3.00 m. 20.178 584.043017147388 11784.82 20 (X)6.00 m. to 6.50 m. 8.67 978.320645905421 8482.04 21 (XI)6.50 m. to 7.00 m. 8.67 999.447520184544 8665.21 22 (XII)7.00 m. to 7.50 m. 8.305 1020.57555689344 8475.88 23 (XIII)7.50 m. to 8.00 m. 8.305 1041.70379289585 8651.35 24 (XIV)8.00 m. to 8.50 m. 7.948 1062.83090085556 8447.38 25 (XV)8.50 m. to 9.00 m. 7.948 1083.95822848515 8615.3 26 (XVI)9.00 m. to 9.50 m. 7.599 1105.08619555205 8397.55 27 (XVII)9.50 m. to 10.00 m. 7.599 1126.2139755231 8558.1 28 (IV)3.00 m. to 3.50 m. 9.813 870.229287679609 8539.56 29 (V)3.50 m. to 4.00 m. 9.813 887.621522470193 8710.23 30 (VI)4.00 m. to 4.50 m. 9.424 905.014855687606 8528.86 31 (VII)4.50 m. to 5.00 m. 9.424 922.407682512734 8692.77 32 (VIII)5.00 m. to 5.50 m. 9.043 939.79984518412 8498.61 33 (IX)5.50 m. to 6.00 m. 9.043 957.192303439124 8655.89 34 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 187.297777777778 1685.68 35 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 261.217777777778 2350.96 36 Citizen Information Board of size 0.6 meter x 0.9 meter ( Individual works ) 1 2622.39 2622.39

Total Activity 283000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 1.0842365 1000 1084.2365 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 1.97735465 2100 4152.444765 3 0297-Stone Aggregate(single size): 10 mm nominal size 1.57564 650 1024.166 4 0325-Blasting powder 78.069768 56 4371.907008 5 0326-Blasting fuse (fuse wire) 85.1228 28 2383.4384 6 0367-Portland Cement 3.2414463 6400 20745.25632 7 0368-White cement 0.0002189 15626 3.4205314 8 0983-Fine sand (zone IV) 5.0122711 1025 5137.5778775 9 1005-Twisted steel/deformed bars 3.4705335 6900 23946.68115 10 1235-Diesel oil 40.75217703 100 4075.217703 11 5001-Mobil oil 1.4547404 270 392.779908 12 7335-Binding wire 3.30527 60 198.3162 13 7900-Modular common burnt clay bricks of class designation 7.5 150.8 5.2 784.16 14 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 1.7277 500 863.85 15 MR6007-Hier Charges for Centering 6.187 678 4194.786 16 MR6032-Snowcem/ durocem 0.0004179 26000 10.8654 17 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 6.22621 790 4918.7059

Total Material 78300