Financial Year : 2020-2021	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : Yes	Perspective Plan : Yes
Proposal Date : 14/4/2020	Work start date : 16/5/2020
Present status : Not Exist	Proposed Status : Bondry Block - Coastal Shelter Belt-Individuals

Tech Sanction Details
Technical Sanction No. : 1711003/2020-2021/124403/TS	Sanction Date : 22/5/2020
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
122614.21	115416.5	60713.73	3362.04	0	0	0	180000	0	302106.48
Financial Sanction Details

Financial\Administrative Sanction No: 1711003/2020-2021/124403/AS	Financial\Administrative Sanction Date 22/5/2020
Fin. Sanc. Amt. (in Rs) NREGA:302106	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 303000

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 26.36 57.6081183611533 1518.55 2 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) 23.55 3904.30658174098 91946.42 3 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 3.11 5280.38263665595 16421.99 4 Centering and shuttering including strutting , propping etc. and removal of form work for P.C.C. work in foundation, footing, bases for column 50.71 156.78110826267 7950.37 5 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 71.59 71.7582064534153 5137.17 6 (j) 5.0 Km. Lead 9 174.084444444444 1566.76 7 (X) 5.0 Km. Lead 9 194.366666666667 1749.3 8 (X) 5.0 Km. Lead 9 152.113333333333 1369.02 9 (b) Dense or hard soil 60.24 148.774900398406 8962.2 10 (I)1.50 m. to 2.00 m. 20.18 201.589197224975 4068.07 11 (II)2.00 m. to 2.50 m. 15.68 211.651785714286 3318.7 12 (XVIII)10.00 m. to 10.50 m. 7.3 751.415068493151 5485.33 13 (XIX)10.50 m. to 11.00 m. 7.3 774.721917808219 5655.47 14 (XX)11.00 m. to 11.50 m. 6.92 798.053468208092 5522.53 15 (XXI)11.50 m. to 12.00 m. 6.92 821.359826589595 5683.81 16 (XXII)12.00 m. to 12.50 m. 6.92 844.667630057804 5845.1 17 (XXIV)13.00 m. to 13.50 m. 6.92 891.28323699422 6167.68 18 (III)2.50 m. to 3.00 m. 20.18 497.761149653122 10044.82 19 (X)6.00 m. to 6.50 m. 8.67 830.267589388697 7198.42 20 (XI)6.50 m. to 7.00 m. 8.7 848.431034482759 7381.35 21 (XII)7.00 m. to 7.50 m. 8.31 866.074608904934 7197.08 22 (XIII)7.50 m. to 8.00 m. 8.03 884.759651307597 7104.62 23 (XIV)8.00 m. to 8.50 m. 7.95 902.696855345912 7176.44 24 (XV)8.50 m. to 9.00 m. 7.95 920.85534591195 7320.8 25 (XVI)9.00 m. to 9.50 m. 7.6 939.127631578947 7137.37 26 (XVII)9.50 m. to 10.00 m. 7.6 957.289473684211 7275.4 27 (XXIII)12.50 m. to 13.00 m. 6.92 1092.68063583815 7561.35 28 (IV)3.00 m. to 3.50 m. 9.81 737.338430173293 7233.29 29 (V)3.50 m. to 4.00 m. 9.81 752.291539245668 7379.98 30 (VI)4.00 m. to 4.50 m. 9.81 767.479102956167 7528.97 31 (VII)4.50 m. to 5.00 m. 9.42 782.529723991507 7371.43 32 (VIII)5.00 m. to 5.50 m. 9.42 797.489384288747 7512.35 33 (IX)5.50 m. to 6.00 m. 9.04 812.37278761062 7343.85 34 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 161.025555555556 1449.23 35 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 224.576666666667 2021.19

Total Activity 302000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 2.6659 885 2359.3215 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 1.0574 2242 2370.6908 3 0297-Stone Aggregate(single size): 10 mm nominal size 3.2745 630 2062.935 4 0325-Blasting powder 36.802 52.49 1931.73698 5 0326-Blasting fuse (fuse wire) 40.1268 14.51 582.239868 6 0367-Portland Cement 8.7664 5511 48311.6304 7 0983-Fine sand (zone IV) 11.9966 1076.25 12911.34075 8 1005-Twisted steel/deformed bars 0.7516 5428 4079.6848 9 1235-Diesel oil 12.2552 68 833.3536 10 3-Display Board 1 500 500 11 5001-Mobil oil 0.4335 182.9 79.28715 12 7335-Binding wire 0.7159 55.58 39.789722 13 MR6007-Hier Charges for Centering 3.109 800 2487.2 14 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 19.51 682 13305.82 15 MR6091-WOOD-Kail wood 2nd class 0.1811 15825.6 2866.01616

Total Material 94800