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. : 1711003/2020-2021/122561/TS	Sanction Date : 17/5/2020
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
168708.43	81271.7	79700.93	653.17	0	0	0	162000	0	330334.23
Financial Sanction Details

Financial\Administrative Sanction No: 1711003/2020-2021/122561/AS	Financial\Administrative Sanction Date 17/5/2020
Fin. Sanc. Amt. (in Rs) NREGA:330499	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 331000

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 57.08 57.6080939032936 3288.27 2 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) 2.58 3156.91860465116 8144.85 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 3904.30769230769 7613.4 4 (c) CC 1:2:4 (1 cement, 2 sand, 4 graded stone aggregate 20mm nominal size) 6.19 5279.52019386107 32680.23 5 (b) Cold twisted / Hot rolled deformed / Thermo mechanicaly treated steel bars 330.51 71.7639103204139 23718.69 6 (XVII) 14 Km. Lead 5.97 267.745393634841 1598.44 7 (X) 5.0 Km. Lead 9 194.366666666667 1749.3 8 (X) 5.0 Km. Lead 9 152.113333333333 1369.02 9 (XVII) 14 Km. Lead 2.32 240.715517241379 558.46 10 (XXXI) 70 Km. Lead 5.34 641.014981273408 3423.02 11 (XVII) 14 Km. Lead 0.35 241.142857142857 84.4 12 (b) Dense or hard soil 60.24 148.774900398406 8962.2 13 (I)1.50 m. to 2.00 m. 20.18 201.589197224975 4068.07 14 (II)2.00 m. to 2.50 m. 20.18 211.658077304262 4271.26 15 (XVIII)10.00 m. to 10.50 m. 7.26 750.694214876033 5450.04 16 (XIX)10.50 m. to 11.00 m. 7.26 773.977961432507 5619.08 17 (XX)11.00 m. to 11.50 m. 6.92 798.053468208092 5522.53 18 (XXI)11.50 m. to 12.00 m. 6.92 821.359826589595 5683.81 19 (XXII)12.00 m. to 12.50 m. 6.92 844.667630057804 5845.1 20 (XXIV)13.00 m. to 13.50 m. 6.92 891.28323699422 6167.68 21 (XXVI)14.00 m. to 14.50 m. 6.92 937.897398843931 6490.25 22 (XXVII)14.50 m. to 15.00 m. 6.92 961.205202312139 6651.54 23 (XXIX)16.00 m. to 16.50 m. 6.92 1007.82080924855 6974.12 24 (III)2.50 m. to 3.00 m. 20.18 497.761149653122 10044.82 25 (XXXI)17.00 m. to 17.50 m. 6.92 1054.43497109827 7296.69 26 (X)6.00 m. to 6.50 m. 8.67 830.267589388697 7198.42 27 (XI)6.50 m. to 7.00 m. 8.67 848.43137254902 7355.9 28 (XII)7.00 m. to 7.50 m. 8.31 866.074608904934 7197.08 29 (XIII)7.50 m. to 8.00 m. 8.31 884.227436823105 7347.93 30 (XIV)8.00 m. to 8.50 m. 7.95 902.696855345912 7176.44 31 (XV)8.50 m. to 9.00 m. 7.95 920.85534591195 7320.8 32 (XVI)9.00 m. to 9.50 m. 7.6 939.127631578947 7137.37 33 (XVII)9.50 m. to 10.00 m. 7.6 957.289473684211 7275.4 34 (XXIII)12.50 m. to 13.00 m. 6.92 1092.68063583815 7561.35 35 (XXV)13.50 m. to 14.00 m. 6.92 1139.29624277457 7883.93 36 (XXVII)14.50 m. to 15.00 m. 6.92 1185.91040462428 8206.5 37 (XXVIII)15.50 m. to 16.00 m. 6.92 1209.21820809249 8367.79 38 (XXX)16.50 m. to 17.00 m. 6.92 1255.8323699422 8690.36 39 (XXXII)17.50 m. to 18.00 m. 6.92 1302.44797687861 9012.94 40 (IV)3.00 m. to 3.50 m. 9.81 737.56371049949 7235.5 41 (V)3.50 m. to 4.00 m. 9.81 752.521916411825 7382.24 42 (VI)4.00 m. to 4.50 m. 9.42 767.570063694268 7230.51 43 (VII)4.50 m. to 5.00 m. 9.42 782.529723991507 7371.43 44 (VIII)5.00 m. to 5.50 m. 9.04 797.41482300885 7208.63 45 (IX)5.50 m. to 6.00 m. 9.04 812.37278761062 7343.85 46 Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders. 9 161.025555555556 1449.23 47 Collection of sand including screening, washing, stacking and all leads and lifts up to the loading point. 9 224.576666666667 2021.19 48 Citizen Information Board of size 0.6 meter x 0.9 meter ( Individual works ) 1 2249.42 2249.42

Total Activity 331000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 1.0795 885 955.3575 2 0084-Hire charges of Diesel truck - 9 tonne (without POL) 0.7446 2242 1669.3932 3 0297-Stone Aggregate(single size): 10 mm nominal size 1.5756 630 992.628 4 0325-Blasting powder 36.3115 52.49 1905.990635 5 0326-Blasting fuse (fuse wire) 39.592 14.51 574.47992 6 0367-Portland Cement 3.2121 5511 17701.8831 7 0368-White cement 0.0002 15744 3.1488 8 0983-Fine sand (zone IV) 4.9109 1076.25 5285.356125 9 1005-Twisted steel/deformed bars 3.4704 5428 18837.3312 10 1235-Diesel oil 9.4255 68 640.934 11 5001-Mobil oil 0.3339 182.9 61.07031 12 7335-Binding wire 3.3051 55.58 183.697458 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 0.0004 27789 11.1156 17 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 6.2262 682 4246.2684

Total Material 59600