Financial Year : 2023-2024	Execution Level : GP
Execution Agency : Gram Panchayat (3)	Work Status : Approve
Included in Annual Plan : Yes	Perspective Plan : Yes
Proposal Date : 28/11/2023	Work start date : 1/12/2023
Present status : Earthern road	Proposed Status : Repair and maintenance of WBM Roads for Community

Tech Sanction Details
Technical Sanction No. : 1830001/2023-2024/297238/TS	Sanction Date : 6/12/2023
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
626742.59	1172990.95	2538.75	3510.75	0	0	0	1180000	23266	1829049.04
Financial Sanction Details

Financial\Administrative Sanction No: 1830001/2023-2024/297238/AS	Financial\Administrative Sanction Date 6/12/2023
Fin. Sanc. Amt. (in Rs) NREGA:1829049	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 1830000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 900 mm dia R.C.C. pipe 30 3765.71 112971.3 2 Excavation in earth for all sorts of soil & silt, lime, shadu, sand/ grit, such types of strata including dressing and conveying the excavated material by head and upto a distance of 10m and laying or spreading or filling in furrahas in layers of 30cm thick upto lift of 1:50m as directed. (A) Excavation - (In General) Rate for the area 2978.585 116.024998447249 345590.32 3 Excavation in earth for soft murum type of strata including dressing and converying the excavated material by head load upto a distance of 10m and laying or spereading or filling in furrahas in layers of 30cm. Thick upto a lift of 1.50m as directed. (A) Excavation - (In General) rate for the othe area 744.69 146.328002255972 108969 4 Additional rate of additional lead by head load for all kind of soil, sand, soft murum, hard murum, stones, pebbles,boulders, rock. (Additional lead of 10 m. in other area) 1414.84 26.8632000791609 38007.13 5 Additional rate of additional lead by head load for all kind of soil, sand, soft murum, hard murum, stones, pebbles,boulders, rock. (Additional lead of 20 m. in other area) 446.79 49.6860046106672 22199.21 6 Constucting casing or Hearting at embankment site with the following sorts of materials conveyed, removing trees, bushes, grass roots, etc. breaking clods and spreading the same in layers for embankement with earth work and dressing upto required level. (A) For Soil, soft murum and hard murum and boulder materials. For General area. 2792.415 10.9199993553967 30493.17 7 Cleaning the sides of land as directed and removing the roots up to 20 cm. circumference and disposing off all this material up to a 10m distance. Rate for the other area 2000 6.279 12558 8 Supplying soft murum at the road site, including conveying and stacking complete. 880 348.907954545455 307039 9 Spreading hard murum/soft murum/gravel or kankar for side width complete. 880 31.8339204545455 28013.85 10 Compacting the subgrade /gravel/oversize metal (200mm loose) layers for all widths with vibratory roller having weight 8 to 10 MT including necessary, labour, materials and artificial watering etc complete. 4400 42.46 186824 11 Lum sum Material for all works. 430848 1 430848

Total Activity 1624000

S.No Material Quantity Unit Price Total 1 0367-Portland Cement 0.147 6000 882 2 0983-Fine sand (zone IV) 0.198 1600 316.8 3 1710-R.C.C. pipes NP2 class 900 mm dia 30 3299 98970 4 1724-R.C.C. collars NP2 class 900 mm dia 12 358 4296 5 2209-Cement 0.147 0 0 6 2261-Fine sand (1 part badarpur sand : 2 parts jamuna sand 0.198 0 0 7 2331-R.C.C. pipes 900 mm dia 30 0 0 8 3-Display Board / CIB 1 5000 5000 9 4-Conveyance 1 10443 10443 10 5-GST 1 166827.23 166827.23 11 7-Worksite facilities/Creche/Drinking water/First aid 1 17416 17416 12 9-Quality control and Survey 1 5850 5850 13 MR6321-soft murum 880 313 275440 14 MR6533-Material cost Rs 1/- per unit. 430848 1 430848 15 MR6556-8 to 10 MT Vibratory Roller for 200mm Loose metal 4400 37 162800

Total Material 1180000