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 : 25/4/2020	Work start date : 4/5/2020
Present status : Existing	Proposed Status : Constr of Irrigation Open Well for Individuals

Tech Sanction Details
Technical Sanction No. : 1722005/2020-2021/101761/TS	Sanction Date : 10/5/2020
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
97885.06	110872.44	21621.32	989.34	0	0	0	134000	0	231368.16
Financial Sanction Details

Financial\Administrative Sanction No: 1722005/2020-2021/101761/AS	Financial\Administrative Sanction Date 10/5/2020
Fin. Sanc. Amt. (in Rs) NREGA:231533	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 232000

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 86.94 57.6075454336324 5008.4 2 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 1.32 3156.97727272727 4167.21 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) 1.32 3901.34848484848 5149.78 4 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 12.88 5283.31133540373 68049.05 5 (a) Mild steel and Medium tensile steel bars 530.15 68.9636329340753 36561.07 6 (X) 5.0 Km. Lead 18 194.366111111111 3498.59 7 (X) 5.0 Km. Lead 9 152.113333333333 1369.02 8 (b) Dense or hard soil 52.43 148.790005721915 7801.06 9 (I)1.50 m. to 2.00 m. 13.36 151.76497005988 2027.58 10 (X)6.00 m. to 6.50 m. 4.81 245.511434511435 1180.91 11 (XI)6.50 m. to 7.00 m. 4.81 258.748440748441 1244.58 12 (XII)7.00 m. to 7.50 m. 4.81 271.985446985447 1308.25 13 (XIII)7.50 m. to 8.00 m. 4.81 285.222453222453 1371.92 14 (XIV)8.00 m. to 8.50 m. 4.81 298.461538461538 1435.6 15 (XV)8.50 m. to 9.00 m. 4.81 311.698544698545 1499.27 16 (XVI)9.00 m. to 9.50 m. 4.81 324.935550935551 1562.94 17 (XVII)9.50 m. to 10.00 m. 4.81 338.172557172557 1626.61 18 (XVIII)10.00 m. to 10.50 m. 4.81 351.411642411642 1690.29 19 (XIX)10.50 m. to 11.00 m. 4.81 368.066528066528 1770.4 20 (II)2.00 m. to 2.50 m. 11.59 161.880069025022 1876.19 21 (XX)11.00 m. to 11.50 m. 4.81 384.723492723493 1850.52 22 (XXI)11.50 m. to 12.00 m. 4.81 401.378378378378 1930.63 23 (III)2.50 m. to 3.00 m. 10.02 171.950099800399 1722.94 24 (IV)3.00 m. to 3.50 m. 4.81 181.943866943867 875.15 25 (V)3.50 m. to 4.00 m. 4.81 192.010395010395 923.57 26 (VI)4.00 m. to 4.50 m. 4.81 202.076923076923 971.99 27 (VII)4.50 m. to 5.00 m. 4.81 212.141372141372 1020.4 28 (VIII)5.00 m. to 5.50 m. 4.81 222.2079002079 1068.82 29 (IX)5.50 m. to 6.00 m. 4.81 232.272349272349 1117.23 30 (XXII)12.00 m. to 12.50 m. 4.81 1068.31185031185 5138.58 31 (XXIII)12.50 m. to 13.00 m. 4.81 1091.59459459459 5250.57 32 (XXIV)13.00 m. to 13.50 m. 4.81 1114.87941787942 5362.57 33 (XXV)13.50 m. to 14.00 m. 4.81 1138.16424116424 5474.57 34 (XXVI)14.00 m. to 14.50 m. 4.81 1161.44906444906 5586.57 35 (XXVII)14.50 m. to 15.00 m. 4.81 1184.73180873181 5698.56 36 (XXVIII)15.50 m. to 16.00 m. 4.81 1208.01663201663 5810.56 37 (XXIX)16.00 m. to 16.50 m. 4.81 1231.30145530146 5922.56 38 (XXX)16.50 m. to 17.00 m. 4.81 1254.58627858628 6034.56 39 (XXXI)17.00 m. to 17.50 m. 4.81 1277.86902286902 6146.55 40 (XXXII)17.50 m. to 18.00 m. 4.81 1301.15384615385 6258.55 41 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 18 161.025 2898.45 42 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 224.576666666667 2021.19 43 Citizen Information Board of size 0.6 meter x 0.9 meter ( Individual works ) 1 2249.42 2249.42

Total Activity 232000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 1.5601 885 1380.6885 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 1.1094 2242 2487.2748 3 0297-Stone Aggregate(single size): 10 mm nominal size 2.9794 630 1877.022 4 0367-Portland Cement 4.8696 5511 26836.3656 5 0368-White cement 0.0002 15744 3.1488 6 0983-Fine sand (zone IV) 7.0484 1076.25 7585.8405 7 1004-Average rate of mild steel round bars for reinforcements 5.5666 5192 28901.7872 8 1235-Diesel oil 12.8579 68 874.3372 9 5001-Mobil oil 0.4549 182.9 83.20121 10 7335-Binding wire 5.3015 55.58 294.65737 11 7900-Modular common burnt clay bricks of class designation 7.5 150.8 4.13 622.804 12 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 0.9094 525 477.435 13 MR6007-Hier Charges for Centering 12.883 800 10306.4 14 MR6032-Snowcem/ durocem 0.0004 27789 11.1156 15 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 9.9434 682 6781.3988

Total Material 88600