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 : 5/4/2023	Work start date : 13/5/2023
Present status : Existing	Proposed Status : Constr of Sand filter - openwell recharge for Comm

Tech Sanction Details
Technical Sanction No. : 1725006/2023-2024/59357/TS	Sanction Date : 18/5/2023
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
253985.29	164268.66	158757.3	908.06	0	0	0	324000	0	577919.31
Financial Sanction Details

Financial\Administrative Sanction No: 1725006/2023-2024/59357/AS	Financial\Administrative Sanction Date 20/5/2023
Fin. Sanc. Amt. (in Rs) NREGA:577919	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 578000

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 54.63 67.0075050338642 3660.62 2 (a) C.C. 1:2:4 (1cement, 2sand, 4metal) 5.152 4237.92507763975 21833.79 3 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 10.409 5689.65510615813 59223.62 4 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 823 90.3844592952612 74386.41 5 (b) Dense or hard soil 43.26 173.062875635691 7486.7 6 (I)1.50 m. to 2.00 m. 27.212 234.503160370425 6381.3 7 (II)2.00 m. to 2.50 m. 27.212 246.216007643687 6700.03 8 (X)6.00 m. to 6.50 m. 16.179 978.320662587305 15828.25 9 (XI)6.50 m. to 7.00 m. 16.179 999.448049941282 16170.07 10 (XII)7.00 m. to 7.50 m. 15.678 1020.57532848578 16000.58 11 (XIII)7.50 m. to 8.00 m. 15.184 1041.7031085353 15817.22 12 (XIV)8.00 m. to 8.50 m. 15.184 1062.83061116965 16138.02 13 (XV)8.50 m. to 9.00 m. 14.22 1083.95850914205 15413.89 14 (XVI)9.00 m. to 9.50 m. 14.22 1105.08579465541 15714.32 15 (XVII)9.50 m. to 10.00 m. 14.22 1126.21378340366 16014.76 16 (XVIII)10.00 m. to 10.50 m. 14.13 1147.34111818825 16211.93 17 (XIX)10.50 m. to 11.00 m. 17.405 1174.43608158575 20441.06 18 (XX)11.00 m. to 11.50 m. 13.204 1201.53059678885 15865.01 19 (XXI)11.50 m. to 12.00 m. 13.204 1228.62465919418 16222.76 20 (XXII)12.00 m. to 12.50 m. 13.204 1255.71947894577 16580.52 21 (XXIII)12.50 m. to 13.00 m. 12.309 1282.81420099114 15790.16 22 (XXIV)13.00 m. to 13.50 m. 12.309 1309.90900966772 16123.67 23 (XXV)13.50 m. to 14.00 m. 16.583 1337.00355786046 22171.53 24 (XXVI)14.00 m. to 14.50 m. 11.873 1364.09837446307 16195.94 25 (XXVII)14.50 m. to 15.00 m. 11.873 1391.19262191527 16517.63 26 (IV)3.00 m. to 3.50 m. 22.219 870.229083217066 19335.62 27 (V)3.50 m. to 4.00 m. 16.583 887.622263764096 14719.44 28 (VI)4.00 m. to 4.50 m. 16.583 905.014774166315 15007.86 29 (VII)4.50 m. to 5.00 m. 16.583 922.407284568534 15296.28 30 (VIII)5.00 m. to 5.50 m. 16.689 939.799868176643 15684.32 31 (IX)5.50 m. to 6.00 m. 16.179 957.192657148155 15486.42

Total Activity 575000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 1.5561 1000 1556.1 2 0297-Stone Aggregate(single size): 10 mm nominal size 2.8567 650 1856.855 3 0325-Blasting powder 232.400148 56 13014.408288 4 0326-Blasting fuse (fuse wire) 253.3958 28 7095.0824 5 0367-Portland Cement 5.03104 6400 32198.656 6 0983-Fine sand (zone IV) 7.00245 1025 7177.51125 7 1005-Twisted steel/deformed bars 8.6415 6900 59626.35 8 3-Display Board / CIB 1 3500 3500 9 7335-Binding wire 8.23 60 493.8 10 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 2.67904 500 1339.52 11 MR6007-Hier Charges for Centering 10.409 678 7057.302 12 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 8.10747 790 6404.9013

Total Material 142000