Financial Year : 2022-2023	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : No	Perspective Plan : No
Proposal Date : 15/8/2022	Work start date : 28/1/2023
Present status : Not Exist	Proposed Status : Construction of Irrigation Open Well for Community

Tech Sanction Details
Technical Sanction No. : 1725007/2022-2023/12460/TS	Sanction Date : 28/1/2023
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
226851.02	133552.44	130082.22	12636.84	0	0	0	277000	0	503122.52
Financial Sanction Details

Financial\Administrative Sanction No: 1725007/2022-2023/12460/AS	Financial\Administrative Sanction Date 1/2/2023
Fin. Sanc. Amt. (in Rs) NREGA:503123	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 504000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 Pumping out water caused by springs tidal or river seepage, broken water mains or drains or well point pumping and the like. 20 67.22 1344.4 2 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 61.8530133146461 3530.57 3 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 2.578 3426.48952676493 8833.49 4 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 4366.89230769231 8515.44 5 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 10.277 5631.98501508222 57879.91 6 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 460.332 90.1683567512143 41507.38 7 (XVII) 14 Km. Lead 5.966 300.811263828361 1794.64 8 (X) 5.0 Km. Lead 9 210.273333333333 1892.46 9 (X) 5.0 Km. Lead 9 164.562222222222 1481.06 10 (XVII) 14 Km. Lead 2.316 270.729706390328 627.01 11 (XXXI) 70 Km. Lead 5.338 748.087298613713 3993.29 12 (XVII) 14 Km. Lead 0.35 270.742857142857 94.76 13 (b) Dense or hard soil 89.34 159.750391761809 14272.1 14 (I)1.50 m. to 2.00 m. 29.78 216.46440564137 6446.31 15 (II)2.00 m. to 2.50 m. 29.78 227.276359973136 6768.29 16 (XVIII)10.00 m. to 10.50 m. 7.257 830.577373570346 6027.5 17 (XIX)10.50 m. to 11.00 m. 7.257 855.587708419457 6209 18 (XX)11.00 m. to 11.50 m. 6.924 880.597920277296 6097.26 19 (XXI)11.50 m. to 12.00 m. 6.924 905.608030040439 6270.43 20 (XXII)12.00 m. to 12.50 m. 6.924 930.618139803582 6443.6 21 (XXIV)13.00 m. to 13.50 m. 6.924 980.639803581745 6789.95 22 (XXVI)14.00 m. to 14.50 m. 6.924 1030.66002310803 7136.29 23 (XXVII)14.50 m. to 15.00 m. 6.924 1055.67013287117 7309.46 24 (XXIX)16.00 m. to 16.50 m. 6.924 1105.69179664934 7655.81 25 (III)2.50 m. to 3.00 m. 29.78 558.726662189389 16638.88 26 (XXXI)17.00 m. to 17.50 m. 6.924 1155.71201617562 8002.15 27 (X)6.00 m. to 6.50 m. 14.22 940.165260196906 13369.15 28 (XI)6.50 m. to 7.00 m. 11.949 959.667754623818 11467.07 29 (XII)7.00 m. to 7.50 m. 11.949 979.170641894719 11700.11 30 (XIII)7.50 m. to 8.00 m. 9.875 998.672405063291 9861.89 31 (XIV)8.00 m. to 8.50 m. 9.875 1018.17518987342 10054.48 32 (XV)8.50 m. to 9.00 m. 7.948 1037.67740312028 8247.46 33 (XVI)9.00 m. to 9.50 m. 7.599 1057.17989209106 8033.51 34 (XVII)9.50 m. to 10.00 m. 7.599 1076.68245821819 8181.71 35 (XXIII)12.50 m. to 13.00 m. 6.924 1221.23627960716 8455.84 36 (XXV)13.50 m. to 14.00 m. 6.924 1271.25794338533 8802.19 37 (XXVII)14.50 m. to 15.00 m. 6.924 1321.27816291161 9148.53 38 (XXVIII)15.50 m. to 16.00 m. 6.924 1346.28827267475 9321.7 39 (XXX)16.50 m. to 17.00 m. 6.924 1396.30993645292 9668.05 40 (XXXII)17.50 m. to 18.00 m. 6.924 1446.3301559792 10014.39 41 (IV)3.00 m. to 3.50 m. 22.219 840.389306449435 18672.61 42 (V)3.50 m. to 4.00 m. 22.219 856.444034384986 19029.33 43 (VI)4.00 m. to 4.50 m. 19.355 872.498579178507 16887.21 44 (VII)4.50 m. to 5.00 m. 19.355 888.553345388788 17197.95 45 (VIII)5.00 m. to 5.50 m. 16.689 904.608424710887 15097.01 46 (IX)5.50 m. to 6.00 m. 16.689 920.663311163042 15364.95 47 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 172.89 1556.01 48 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 241.124444444444 2170.12 49 Provision for Mate 30 392 11760

Total Activity 498000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 1.4805 1000 1480.5 2 0011-Hire charges of Pump set of capacity 4000 litres/hour 0.69660862 500 348.30431 3 0084-Hire charges of Diesel truck - 9 tonne (without POL) 1.77787772 2100 3733.543212 4 0297-Stone Aggregate(single size): 10 mm nominal size 2.47544 650 1609.036 5 0325-Blasting powder 153.491928 56 8595.547968 6 0326-Blasting fuse (fuse wire) 167.3588 28 4686.0464 7 0367-Portland Cement 4.4993 6400 28795.52 8 0983-Fine sand (zone IV) 6.71381 1025 6881.65525 9 1005-Twisted steel/deformed bars 4.833486 6900 33351.0534 10 1235-Diesel oil 33.75235311 100 3375.235311 11 3-Display Board / CIB 1 5500 5500 12 5001-Mobil oil 1.20407005 270 325.0989135 13 7335-Binding wire 4.60332 60 276.1992 14 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 1.6757 500 837.85 15 MR6007-Hier Charges for Centering 10.277 678 6967.806 16 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 8.94731 790 7068.3749

Total Material 114000