Financial Year : 2022-2023	Execution Level : GP
Execution Agency : Gram Panchayat (3)	Work Status : Approve
Included in Annual Plan : Yes	Perspective Plan : Yes
Proposal Date : 2/4/2022	Work start date : 1/5/2022
Present status : Weak Embankment	Proposed Status : Constr of drain for coastal protection for Comm.

Tech Sanction Details
Technical Sanction No. : 2004005/2023-2024/1750/TS	Sanction Date : 5/3/2024
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
65923.24	452135.79	23331.49	55633.56	0	0	0	532000	0	597024.08
Financial Sanction Details

Financial\Administrative Sanction No: 2004005/2023-2024/1750/AS	Financial\Administrative Sanction Date 5/3/2024
Fin. Sanc. Amt. (in Rs) NREGA:597024	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 598000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 40 mm thick with 20 mm nominal size stone aggregate 40 437.75975 17510.39 2 1:4 ( 1 Cement : 4 coarse sand) 210 249.266142857143 52345.89 3 1:5:10 (1 cement : 5 coarse sand : 10 graded stone aggregate 40 mm nominal size) 15 5214.21733333333 78213.26 4 1:3:6 (1 cement : 3 coarse sand : 6 graded stone aggregate 20 mm nominal size) 45 6375.17644444444 286882.94 5 Retaining walls, return walls, (any thickness) including attached pilasters, buttresses, plinth and string courses fillets, kerbs and steps etc. 150 453.1528 67972.92 6 Hard/ Dense Soil : 240 79.17 19000.8

Total Activity 522000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 4.32 2500 10800 2 0012-Vibrator (Needle type 40 mm) 4.2 500 2100 3 0293-Stone Aggregate(single size): 40 mm nominal size 9.75 1782.3 17377.425 4 0295-Stone Aggregate(single size):20 mm nominal size 36.168 2185.9 79059.6312 5 0297-Stone Aggregate(single size): 10 mm nominal size 11.156 2017.7 22509.4612 6 0367-Portland Cement 13.90256 9218.8 128164.920128 7 0982-Coarse sand (zone III) 32.77684 2560 83908.7104 8 10-Miscellaneous /Contingencies charges 1 7540 7540 9 2202-Stone aggregate below 40 mm nominal size 47.324 0 0 10 2203-Coarse sand 32.77684 0 0 11 2206-Stone aggregate 40 mm nominal size and above 9.75 0 0 12 2209-Cement 13.90256 0 0 13 3-Display Board / CIB 1 5000 5000 14 4-Conveyance 1 9425 9425 15 5-GST 1 48669 48669 16 7319-wall form panel 1250x500 mm 4.84177215 3000 14525.31645 17 7327-100 mm channel shoulder 2.5 m long 1.61392405 4000 6455.6962 18 7328-Double clip (bridge clip) 4.84177215 310 1500.9493665 19 7329-Single clip 2.42088608 200 484.177216 20 7330-M.S. Tube 40 mm dia 6.4556962 340 2194.936708 21 8-BFT/TA/Mate 1 4464 4464 22 9977-Carriage 740.50632911 2.12 1569.8734177132 23 9999-Sundries 2880.15556506 2.12 6105.9297979272

Total Material 452000