Financial Year : 2021-2022	Execution Level : GP
Execution Agency : Gram Panchayat (3)	Work Status : Approve
Included in Annual Plan : Yes	Perspective Plan : Yes
Proposal Date : 16/4/2021	Work start date : 5/5/2021
Present status : Silted	Proposed Status : Constr of drain for coastal protection for Comm.

Tech Sanction Details
Technical Sanction No. : 2004005/2021-2022/5603/TS	Sanction Date : 8/8/2021
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
210492.8	225515.02	8913.32	27121.28	0	0	0	262000	0	472042.42
Financial Sanction Details

Financial\Administrative Sanction No: 2004005/2021-2022/5603/AS	Financial\Administrative Sanction Date 9/8/2021
Fin. Sanc. Amt. (in Rs) NREGA:472045	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 473000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 40 mm thick with 20 mm nominal size stone aggregate 30 288.703333333333 8661.1 2 1:4 ( 1 Cement : 4 coarse sand) 157.5 166.193523809524 26175.48 3 1:3:6 ( 1 cement : 3 coarse sand :6 graded stone aggregate 20 mm nominal size) 33.75 4576.36148148148 154452.2 4 Foundations, footings, bases for columns 225 150.739866666667 33916.47 5 Cement concrete 1:4:8 mix with stone agregate 40 mm nominal size in foundation upto a depth of 1.5 metres below ground level and upto a height of 1.5 m above ground / bed level : 11.25 3416.66933333333 38437.53 6 Hard/ Dense Soil : 2160 76.4295 165087.72

Total Activity 427000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 2.4525 800 1962 2 0012-Vibrator (Needle type 40 mm) 2.3625 350 826.875 3 0293-Stone Aggregate(single size): 40 mm nominal size 10.0125 1250 12515.625 4 0295-Stone Aggregate(single size):20 mm nominal size 24.426 1300 31753.8 5 0297-Stone Aggregate(single size): 10 mm nominal size 8.367 1300 10877.1 6 0367-Portland Cement 10.87692 5700 61998.444 7 0982-Coarse sand (zone III) 24.58263 1200 29499.156 8 10-Miscellaneous /Contingencies charges 1 5406 5406 9 2202-Stone aggregate below 40 mm nominal size 32.793 0 0 10 2203-Coarse sand 19.29513 0 0 11 2209-Cement 8.96442 0 0 12 3-Display Board 1 5000 5000 13 4-Conveyance 1 9000 9000 14 5-GST 1 22931 22931 15 7319-wall form panel 1250x500 mm 7.08333333 900 6374.999997 16 7326-Corner angle 45x45x5 mm 1.50 m long 1.77083333 250 442.7083325 17 7327-100 mm channel shoulder 2.5 m long 3.54166667 950 3364.5833365 18 7328-Double clip (bridge clip) 7.08333333 80 566.6666664 19 7329-Single clip 3.54166667 62 219.58333354 20 7330-M.S. Tube 40 mm dia 4.78125 225 1075.78125 21 8-BFT/TA/Mate 1 2976 2976 22 9977-Carriage 1625 1.73 2811.25 23 9999-Sundries 6832.13903667 1.73 11819.6005334391

Total Material 222000