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 : 15/8/2023	Work start date : 2/1/2024
Present status : Not Exist	Proposed Status : Constr of Irrigation Open Well for Individuals

Tech Sanction Details
Technical Sanction No. : 1719006/2023-2024/4349/TS	Sanction Date : 21/1/2024
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
117226.01	68130.42	66028.2	431.7	0	0	0	135000	0	251816.33
Financial Sanction Details

Financial\Administrative Sanction No: 1719006/2023-2024/4349/AS	Financial\Administrative Sanction Date 22/1/2024
Fin. Sanc. Amt. (in Rs) NREGA:251816	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 252000

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 57.08 67.0073580939033 3824.78 2 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 6.187 5689.65572975594 35201.9 3 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 330.513 90.3844629409433 29873.24 4 (b) Dense or hard soil 60.235 173.062837220885 10424.44 5 (I)1.50 m. to 2.00 m. 20.178 234.502923976608 4731.8 6 (II)2.00 m. to 2.50 m. 20.178 246.216176033304 4968.15 7 (XVIII)10.00 m. to 10.50 m. 7.257 878.547609204906 6375.62 8 (XIX)10.50 m. to 11.00 m. 7.257 905.642827614717 6572.25 9 (XX)11.00 m. to 11.50 m. 6.924 932.736857307915 6458.27 10 (XXI)11.50 m. to 12.00 m. 6.924 959.831022530329 6645.87 11 (III)2.50 m. to 3.00 m. 20.178 584.043017147388 11784.82 12 (X)6.00 m. to 6.50 m. 8.67 978.320645905421 8482.04 13 (XI)6.50 m. to 7.00 m. 8.67 999.447520184544 8665.21 14 (XII)7.00 m. to 7.50 m. 8.305 1020.57555689344 8475.88 15 (XIII)7.50 m. to 8.00 m. 8.305 1041.70379289585 8651.35 16 (XIV)8.00 m. to 8.50 m. 7.948 1062.83090085556 8447.38 17 (XV)8.50 m. to 9.00 m. 7.948 1083.95822848515 8615.3 18 (XVI)9.00 m. to 9.50 m. 7.599 1105.08619555205 8397.55 19 (XVII)9.50 m. to 10.00 m. 7.599 1126.2139755231 8558.1 20 (IV)3.00 m. to 3.50 m. 9.813 870.229287679609 8539.56 21 (V)3.50 m. to 4.00 m. 9.813 887.621522470193 8710.23 22 (VI)4.00 m. to 4.50 m. 9.424 905.014855687606 8528.86 23 (VII)4.50 m. to 5.00 m. 9.424 922.407682512734 8692.77 24 (VIII)5.00 m. to 5.50 m. 9.043 939.79984518412 8498.61 25 (IX)5.50 m. to 6.00 m. 9.043 957.192303439124 8655.89 26 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 187.297777777778 1685.68 27 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 261.217777777778 2350.96

Total Activity 251000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 0.6187 1000 618.7 2 0297-Stone Aggregate(single size): 10 mm nominal size 1.36114 650 884.741 3 0325-Blasting powder 78.069768 56 4371.907008 4 0326-Blasting fuse (fuse wire) 85.1228 28 2383.4384 5 0367-Portland Cement 1.97984 6400 12670.976 6 0983-Fine sand (zone IV) 2.78415 1025 2853.75375 7 1005-Twisted steel/deformed bars 3.4703865 6900 23945.66685 8 3-Display Board / CIB 1 1000 1000 9 7335-Binding wire 3.30513 60 198.3078 10 MR6007-Hier Charges for Centering 6.187 678 4194.786 11 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 4.14529 790 3274.7791

Total Material 56400