Financial Year : 2021-2022	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : No	Perspective Plan : No
Proposal Date : 15/8/2021	Work start date : 1/9/2021
Present status : Existing	Proposed Status : Constr of Irrigation Open Well for Individuals

Tech Sanction Details
Technical Sanction No. : 1725007/2021-2022/438512/TS	Sanction Date : 9/11/2021
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
107222.32	80517.45	62262.25	730.6	0	0	0	144000	0	250732.62
Financial Sanction Details

Financial\Administrative Sanction No: 1725007/2021-2022/438512/AS	Financial\Administrative Sanction Date 13/11/2021
Fin. Sanc. Amt. (in Rs) NREGA:250898	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 251000

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 57.8 58.5178200692042 3382.33 2 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 2.58 3173.32170542636 8187.17 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 3920.69230769231 7645.35 4 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 6.19 5308.23747980614 32857.99 5 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 330.53 72.2414304299156 23877.96 6 (XXVII) 40 Km. Lead 5.97 488.85594639866 2918.47 7 (X) 5.0 Km. Lead 9 195.263333333333 1757.37 8 (X) 5.0 Km. Lead 9 152.814444444444 1375.33 9 (XV) 10 Km. Lead 2.32 210.271551724138 487.83 10 (XXXI) 70 Km. Lead 5.34 643.331460674157 3435.39 11 (XV) 10 Km. Lead 0.35 210.628571428571 73.72 12 (b) Dense or hard soil 60.24 151.123837981408 9103.7 13 (I)1.50 m. to 2.00 m. 20.18 204.772051536174 4132.3 14 (II)2.00 m. to 2.50 m. 20.18 215 4338.7 15 (XVIII)10.00 m. to 10.50 m. 7.26 783.949035812672 5691.47 16 (XIX)10.50 m. to 11.00 m. 7.26 807.601928374656 5863.19 17 (XX)11.00 m. to 11.50 m. 6.92 832.078034682081 5757.98 18 (XXI)11.50 m. to 12.00 m. 6.92 855.75289017341 5921.81 19 (III)2.50 m. to 3.00 m. 20.18 527.029732408325 10635.46 20 (X)6.00 m. to 6.50 m. 8.67 878.340253748558 7615.21 21 (XI)6.50 m. to 7.00 m. 8.67 896.791234140715 7775.18 22 (XII)7.00 m. to 7.50 m. 8.31 914.691937424789 7601.09 23 (XIII)7.50 m. to 8.00 m. 8.31 933.131167268351 7754.32 24 (XIV)8.00 m. to 8.50 m. 7.95 951.904402515723 7567.64 25 (XV)8.50 m. to 9.00 m. 7.95 970.350943396226 7714.29 26 (XVI)9.00 m. to 9.50 m. 7.6 988.915789473684 7515.76 27 (XVII)9.50 m. to 10.00 m. 7.6 1007.36315789474 7655.96 28 (IV)3.00 m. to 3.50 m. 9.81 784.184505606524 7692.85 29 (V)3.50 m. to 4.00 m. 9.81 799.378185524974 7841.9 30 (VI)4.00 m. to 4.50 m. 9.42 814.668789808917 7674.18 31 (VII)4.50 m. to 5.00 m. 9.42 829.864118895966 7817.32 32 (VIII)5.00 m. to 5.50 m. 9.04 844.981194690266 7638.63 33 (IX)5.50 m. to 6.00 m. 9.04 860.175884955752 7775.99 34 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 163.567777777778 1472.11 35 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 228.122222222222 2053.1 36 Citizen Information Board of size 0.6 meter x 0.9 meter ( Individual works ) 1 2289.27 2289.27

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 1.0842365 885 959.5493025 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 1.97735465 2242 4433.2291253 3 0297-Stone Aggregate(single size): 10 mm nominal size 1.57564 630 992.6532 4 0325-Blasting powder 78.069768 52.49 4097.88212232 5 0326-Blasting fuse (fuse wire) 85.1228 14.51 1235.131828 6 0367-Portland Cement 3.2414463 5511 17863.6105593 7 0368-White cement 0.0002189 15744 3.4463616 8 0983-Fine sand (zone IV) 5.0122711 1076.25 5394.456771375 9 1005-Twisted steel/deformed bars 3.4705335 5428 18838.055838 10 1235-Diesel oil 40.75217703 68 2771.14803804 11 5001-Mobil oil 1.4547404 182.9 266.07201916 12 7335-Binding wire 3.30527 55.58 183.7069066 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 1.7277 525 907.0425 15 MR6007-Hier Charges for Centering 6.187 800 4949.6 16 MR6032-Snowcem/ durocem 0.0004179 27789 11.6130231 17 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 6.22621 682 4246.27522

Total Material 67800