Financial Year : 2020-2021	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : No	Perspective Plan : No
Proposal Date : 22/1/2021	Work start date : 18/4/2021
Present status : Existing	Proposed Status : Constr of Irrigation Open Well for Individuals

Tech Sanction Details
Technical Sanction No. : 1711006/2021-2022/242585/TS	Sanction Date : 25/5/2021
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
93515	69871.56	48499.71	7924.43	0	0	0	127000	0	219810.7
Financial Sanction Details

Financial\Administrative Sanction No: 1711006/2021-2022/242585/AS	Financial\Administrative Sanction Date 28/5/2021
Fin. Sanc. Amt. (in Rs) NREGA:219976	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 220000

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 53.36 58.5178035982009 3122.51 2 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 1.59 3166.22012578616 5034.29 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) 0.29 3969.13793103448 1151.05 4 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 1.59 5292.8427672956 8415.62 5 Centering and shuttering including strutting , propping etc. and removal of form work for P.C.C. work in foundation, footing, bases for column 5.07 161.12426035503 816.9 6 (e) In Cement mortar 1:6 (1cement, 6sand) 20.12 2844.84393638171 57238.26 7 (j) 5.0 Km. Lead 6.88 174.863372093023 1203.06 8 (X) 5.0 Km. Lead 23.34 237.681233933162 5547.48 9 (X) 5.0 Km. Lead 9 195.263333333333 1757.37 10 (X) 5.0 Km. Lead 9 152.814444444444 1375.33 11 (XV) 10 Km. Lead 12.23 210.6345053148 2576.06 12 (XV) 10 Km. Lead 0.1 202.2 20.22 13 (b) Dense or hard soil 60.24 151.123837981408 9103.7 14 (I)1.50 m. to 2.00 m. 20.18 204.772051536174 4132.3 15 (II)2.00 m. to 2.50 m. 20.18 215 4338.7 16 (III)2.50 m. to 3.00 m. 20.18 516.218037661051 10417.28 17 (X)6.00 m. to 6.50 m. 8.67 860.320645905421 7458.98 18 (XI)6.50 m. to 7.00 m. 8.67 878.771626297578 7618.95 19 (XII)7.00 m. to 7.50 m. 8.31 896.682310469314 7451.43 20 (XIII)7.50 m. to 8.00 m. 8.31 915.12274368231 7604.67 21 (XIV)8.00 m. to 8.50 m. 7.95 933.889308176101 7424.42 22 (XV)8.50 m. to 9.00 m. 7.95 952.334591194969 7571.06 23 (XVI)9.00 m. to 9.50 m. 7.6 970.897368421053 7378.82 24 (IV)3.00 m. to 3.50 m. 9.81 766.159021406728 7516.02 25 (V)3.50 m. to 4.00 m. 9.81 781.352701325178 7665.07 26 (VI)4.00 m. to 4.50 m. 9.42 796.64118895966 7504.36 27 (VII)4.50 m. to 5.00 m. 9.42 811.836518046709 7647.5 28 (VIII)5.00 m. to 5.50 m. 9.04 826.955752212389 7475.68 29 (IX)5.50 m. to 6.00 m. 9.04 842.149336283186 7613.03 30 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 163.567777777778 1472.11 31 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 228.122222222222 2053.1 32 Citizen Information Board of size 0.6 meter x 0.9 meter ( Individual works ) 1 2271.06 2271.06

Total Activity 220000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 0.8781 885 777.1185 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 2.2342 2242 5009.0764 3 0297-Stone Aggregate(single size): 10 mm nominal size 0.3817 630 240.471 4 0325-Blasting powder 36.3115 52.49 1905.990635 5 0326-Blasting fuse (fuse wire) 39.592 14.51 574.47992 6 0367-Portland Cement 2.8461 5511 15684.8571 7 0368-White cement 0.0002 15744 3.1488 8 0982-Coarse sand (zone III) 0.8983 1028.16 923.596128 9 0983-Fine sand (zone IV) 8.7345 1076.25 9400.505625 10 1157-Stone for masonry work 23.3369 519.75 12129.353775 11 1235-Diesel oil 25.8948 68 1760.8464 12 5001-Mobil oil 0.916 182.9 167.5364 13 7900-Modular common burnt clay bricks of class designation 7.5 150.8 4.13 622.804 14 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 2.3265 525 1221.4125 15 MR6007-Hier Charges for Centering 1.588 800 1270.4 16 MR6032-Snowcem/ durocem 0.0004 27789 11.1156 17 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 2.1405 682 1459.821 18 MR6091-WOOD-Kail wood 2nd class 0.0181 15825.6 286.44336

Total Material 53500