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 : 28/2/2024	Work start date : 29/2/2024
Present status : Non-existent	Proposed Status : Constr of Sand filter - openwell recharge for Comm

Tech Sanction Details
Technical Sanction No. : 1725006/2023-2024/44443/TS	Sanction Date : 10/3/2024
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
215260.54	183140.36	106024.88	974.52	0	0	0	291000	0	505400.3
Financial Sanction Details

Financial\Administrative Sanction No: 1725006/2023-2024/44443/AS	Financial\Administrative Sanction Date 13/3/2024
Fin. Sanc. Amt. (in Rs) NREGA:505580	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 506000

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 (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) 9 5689.65555555556 51206.9 5 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 496.618 90.3844604907595 44886.55 6 (XVII) 14 Km. Lead 5.966 307.08179684881 1832.05 7 (X) 5.0 Km. Lead 9 215.356666666667 1938.21 8 (X) 5.0 Km. Lead 9 168.54 1516.86 9 (XVII) 14 Km. Lead 2.316 276.373056994819 640.08 10 (XXXI) 70 Km. Lead 5.338 761.221431247658 4063.4 11 (XVII) 14 Km. Lead 0.35 276.371428571429 96.73 12 (b) Dense or hard soil 80.156 173.062902340436 13872.03 13 (I)1.50 m. to 2.00 m. 26.719 234.502788278004 6265.68 14 (II)2.00 m. to 2.50 m. 26.719 246.216175755081 6578.65 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 (XXII)12.00 m. to 12.50 m. 6.924 986.926632004622 6833.48 20 (XXIV)13.00 m. to 13.50 m. 6.924 1041.11496244945 7208.68 21 (XXVI)14.00 m. to 14.50 m. 6.924 1095.30473714616 7583.89 22 (XXVII)14.50 m. to 15.00 m. 6.924 1122.39890236857 7771.49 23 (XXIX)16.00 m. to 16.50 m. 6.924 1176.58867706528 8146.7 24 (III)2.50 m. to 3.00 m. 26.719 584.043190239156 15605.05 25 (XXXI)17.00 m. to 17.50 m. 6.924 1230.77700751011 8521.9 26 (X)6.00 m. to 6.50 m. 8.67 978.320645905421 8482.04 27 (XI)6.50 m. to 7.00 m. 8.67 999.447520184544 8665.21 28 (XII)7.00 m. to 7.50 m. 8.305 1020.57555689344 8475.88 29 (XIII)7.50 m. to 8.00 m. 8.305 1041.70379289585 8651.35 30 (XIV)8.00 m. to 8.50 m. 7.948 1062.83090085556 8447.38 31 (XV)8.50 m. to 9.00 m. 7.948 1083.95822848515 8615.3 32 (XVI)9.00 m. to 9.50 m. 7.599 1105.08619555205 8397.55 33 (XVII)9.50 m. to 10.00 m. 7.599 1126.2139755231 8558.1 34 (XXIII)12.50 m. to 13.00 m. 6.924 1282.8148469093 8882.21 35 (XXV)13.50 m. to 14.00 m. 6.924 1337.00317735413 9257.41 36 (XXVII)14.50 m. to 15.00 m. 6.924 1391.19295205084 9632.62 37 (XXVIII)15.50 m. to 16.00 m. 6.924 1418.28711727325 9820.22 38 (XXX)16.50 m. to 17.00 m. 6.924 1472.47689196996 10195.43 39 (XXXII)17.50 m. to 18.00 m. 6.924 1526.66522241479 10570.63 40 (IV)3.00 m. to 3.50 m. 16.689 870.229492480077 14523.26 41 (V)3.50 m. to 4.00 m. 16.689 887.62178680568 14813.52 42 (VI)4.00 m. to 4.50 m. 16.689 905.01468032836 15103.79 43 (VII)4.50 m. to 5.00 m. 9.424 922.407682512734 8692.77 44 (VIII)5.00 m. to 5.50 m. 9.043 939.79984518412 8498.61 45 (IX)5.50 m. to 6.00 m. 9.043 957.192303439124 8655.89 46 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 187.297777777778 1685.68 47 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 261.217777777778 2350.96 48 Citizen Information Board of size 0.6 meter x 0.9 meter ( Individual works ) 1 2622.39 2622.39

Total Activity 446000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 1.3655365 1000 1365.5365 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 1.77787772 2100 3733.543212 3 0297-Stone Aggregate(single size): 10 mm nominal size 2.1945 650 1426.425 4 0325-Blasting powder 118.23393 56 6621.10008 5 0326-Blasting fuse (fuse wire) 128.9155 28 3609.634 6 0367-Portland Cement 4.1416063 6400 26506.28032 7 0368-White cement 0.0002189 15626 3.4205314 8 0983-Fine sand (zone IV) 6.2781211 1025 6435.0741275 9 1005-Twisted steel/deformed bars 5.214489 6900 35979.9741 10 10-Miscellaneous /Contingencies charges 1 60000 60000 11 1235-Diesel oil 33.75235311 100 3375.235311 12 5001-Mobil oil 1.20407005 270 325.0989135 13 7335-Binding wire 4.96618 60 297.9708 14 7900-Modular common burnt clay bricks of class designation 7.5 150.8 5.2 784.16 15 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 1.7277 500 863.85 16 MR6007-Hier Charges for Centering 9 678 6102 17 MR6032-Snowcem/ durocem 0.0004179 26000 10.8654 18 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 8.11092 790 6407.6268

Total Material 164000