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 : 2/10/2022	Work start date : 10/11/2022
Present status : Existing	Proposed Status : Constr of Irrigation Open Well for Individuals

Tech Sanction Details
Technical Sanction No. : 1725001/2022-2023/8678/TS	Sanction Date : 28/1/2023
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
175420.05	84222.65	61494.47	618.5	0	0	0	147000	0	321755.67
Financial Sanction Details

Financial\Administrative Sanction No: 1725001/2022-2023/8678/AS	Financial\Administrative Sanction Date 31/1/2023
Fin. Sanc. Amt. (in Rs) NREGA:321933	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 322000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 (I) 1.50 m. to 3.00 m. 459.375 10.4835700680272 4815.89 2 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 30.8 61.8529220779221 1905.07 3 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 6.187 5631.98480685308 34845.09 4 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 330.527 90.1683372311491 29803.07 5 (b) Dense or hard soil 46.73 159.750267494115 7465.13 6 (I)1.50 m. to 2.00 m. 15.678 216.464472509249 3393.73 7 (II)2.00 m. to 2.50 m. 15.678 227.276438321214 3563.24 8 (XVIII)10.00 m. to 10.50 m. 7.304 830.577765607886 6066.54 9 (XIX)10.50 m. to 11.00 m. 7.304 855.58734939759 6249.21 10 (XX)11.00 m. to 11.50 m. 7.257 880.598043268568 6390.5 11 (XXI)11.50 m. to 12.00 m. 7.257 905.60837811768 6572 12 (X)6.00 m. to 6.50 m. 8.67 940.166089965398 8151.24 13 (XI)6.50 m. to 7.00 m. 8.67 959.667820069204 8320.32 14 (XII)7.00 m. to 7.50 m. 8.305 979.170379289585 8132.01 15 (XIII)7.50 m. to 8.00 m. 8.305 998.673088500903 8293.98 16 (XIV)8.00 m. to 8.50 m. 7.948 1018.17564167086 8092.46 17 (XV)8.50 m. to 9.00 m. 7.948 1037.67740312028 8247.46 18 (XVI)9.00 m. to 9.50 m. 7.599 1057.17989209106 8033.51 19 (XVII)9.50 m. to 10.00 m. 7.599 1076.68245821819 8181.71 20 (IV)3.00 m. to 3.50 m. 9.875 840.388860759494 8298.84 21 (V)3.50 m. to 4.00 m. 9.813 856.443493325181 8404.28 22 (VI)4.00 m. to 4.50 m. 9.813 872.498726179558 8561.83 23 (VII)4.50 m. to 5.00 m. 9.813 888.553959033934 8719.38 24 (VIII)5.00 m. to 5.50 m. 9.043 904.607984076081 8180.37 25 (IX)5.50 m. to 6.00 m. 9.043 920.663496627226 8325.56 26 Loosing of hard soIl such as moorum etc. By ploughing (tractor ect.) the existing ground exceeding 30cm in depth as well as 10 sqm on plan including all running expanses of machine. 1093.59 3.0509971744438 3336.54 27 Spreading dressing, breaking of clods of ploughed earth upto 20m lead and lift upto 1.5m disposed soil to be leveled and neatly dressed. 1093.59 79.0971753582238 86499.88 28 Citizen Information Board of size 0.6 meter x 0.9 meter ( Individual works ) 1 2584.26 2584.26

Total Activity 320000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 0.6314365 1000 631.4365 2 0297-Stone Aggregate(single size): 10 mm nominal size 1.36114 650 884.741 3 0325-Blasting powder 78.609048 56 4402.106688 4 0326-Blasting fuse (fuse wire) 85.7108 28 2399.9024 5 0367-Portland Cement 2.0307863 6400 12997.03232 6 0368-White cement 0.0002189 15626 3.4205314 7 0983-Fine sand (zone IV) 2.9231111 1025 2996.1888775 8 1005-Twisted steel/deformed bars 3.4705335 6900 23946.68115 9 3-Display Board / CIB 1 2500 2500 10 7335-Binding wire 3.30527 60 198.3162 11 7900-Modular common burnt clay bricks of class designation 7.5 150.8 5.2 784.16 12 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 0.052 500 26 13 MR6007-Hier Charges for Centering 6.187 678 4194.786 14 MR6032-Snowcem/ durocem 0.0004179 26000 10.8654 15 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 4.16449 790 3289.9471 16 MR6089-Hire Charges for tractor with ploughing arrangement including running expanses and driver 4.921155 600 2952.693

Total Material 62300