Financial Year : 2020-2021	Execution Level : GP
Execution Agency : Gram Panchayat(3)	Work Status : Approve
Included in Annual Plan : No	Perspective Plan : No
Proposal Date : 2/10/2020	Work start date : 1/3/2021
Present status : No Road	Proposed Status : Construction of Mitti Murram Roads for Community

Tech Sanction Details
Technical Sanction No. : 1702001/2020-2021/101103/TS	Sanction Date : 18/3/2021
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
206332.44	915022.03	12.84	3191.94	0	0	0	919000	0	1124559.25
Financial Sanction Details

Financial\Administrative Sanction No: 1702001/2020-2021/101103/AS	Financial\Administrative Sanction Date 18/3/2021
Fin. Sanc. Amt. (in Rs) NREGA:1124559	Scheme 1 0	Scheme 2 0	Scheme 3 0	Total 1125000

S.No Activity taken upon musteroll Quantity Unit Price Total 1 (III) 1.5 Km. Lead 1134 104.142918871252 118098.07 2 Compaction of embankment with approved materials as per clause 301.4 & 301.5 of specifications for rural roads(MORD), already spreaded at site, obtained from roadway cutting, excavated from drains, foundation of other structures or from borrow pit, making 4% camber and required Grade by tractor mounted grader or labourers, watering at OMC and compacted by 80 to 100 kN static weight rollers to achieve desired density minimum 97% as per table 300.1 and 300.2 of (MORD) - i/c required leads and lifts of materials etc. complete. 1134 17.3501058201058 19675.02 3 Construction of hard shoulder as per clause 407 of specifications for rural roads (MORD), with soil having CBR value not less than 12, inclusive of all leads and lifts, providing 4-5% camber by tractor mounted grader or labourers, watering at OMC and compacted by 80 to 100 kN static weight rollers to achieve desired density minimum 100% of the MDD as per IS:2720 (Part-7), i/c all leads and lifts of materials etc. complete. 288 291.786631944444 84034.55 4 (b) Above item having material strength not less than 30%CBR 472.5 547.945671957672 258904.33 5 "Construction of Gravel Surface Course as per clause 402 of "Ministry of Rural Development, Specifications for Rural Roads-August, 2004" by an appropriate combination of natural gravel, river borne material and crushed metal in required proportions confirming to Grading requirements specified in clause 2.2.2.2 or clause 2.2.2.3 (Table 2.3, Material having Nominal Maximum Size 20 mm or 10 mm) of IRC:SP:77-2008, having Liquid Limit less than 40 and Plasticity Index 6-15 and strength of material not less than 20% CBR, including all leads and lifts of material etc. complete. The mixing shall be by Mix-in-Place method over prepared surface, spreading in uniform layers with tractor mounted grader or manually, watering at OMC and compaction by smooth wheeled/vibratory roller of 80 to 100 kN static weight to achieve 100% of MDD as per IS:2720 (Part-7)". 135 468.352074074074 63227.53 6 Construction of Embankment, subgrade & earthen shoulders with Material Obtained from Borrow Pits. Construction of embankment, subgrade & earthen shoulders with approved material (Select soil having CBR 7) obtained from borrow pits i/c all leads and lift and removal of top soil if any, including cost of land as a source of material, transporting to site, spreading, graded by motor grader to required slope and compacting using vibratory rollers of 80 to 100 kN static weight to meet requirement of Tables 300.1 and 300.2 including all leads, etc. as per Technical Specification Clauses 301.4, 301.5, and 303. 2435.63 181.91731092161 443083.26 7 (C) 800 mm x 600 mm rectangular 1 3546.58 3546.58 8 Site clearance, cutting grass, raking into heaps and removing off the premises 8100 2.62545802469136 21266.21 9 a (i) Loose or soft soil for Road Work 1134 99.406102292769 112726.52

Total Activity 1125000

S.No Material Quantity Unit Price Total 1 0002-Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper 0.0126 885 11.151 2 0038-Tractor with ripper attachment 6.0311 2124 12810.0564 3 0054-Vibratory roller 8 to 10 tonne 24.3563 944 22992.3472 4 0055-Smooth Wheeled Roller 8 to 10 tonne 80.685 236 19041.66 5 0057-Water Tanker 5 to 6 KL Capacity 37.605 118 4437.39 6 0084-Hire charges of Diesel truck - 9 tonne (without POL) 30.1507 2242 67597.8694 7 0295-Stone Aggregate(single size):20 mm nominal size 113.4 797.44 90429.696 8 0296-Stone Aggregate(single size): 12.5 mm nominal size 31.05 797.44 24760.512 9 0297-Stone Aggregate(single size): 10 mm nominal size 0.0139 630 8.757 10 0367-Portland Cement 0.0416 5511 229.2576 11 0983-Fine sand (zone IV) 0.0567 1076.25 61.023375 12 1007-Structural steel such as tees, angles, channels and R.S. joists 0.1416 4956 701.7696 13 1235-Diesel oil 158.5925 68 10784.29 14 5001-Mobil oil 5.7286 182.9 1047.76094 15 MR11672-Suport MS sheet tubes 47 mm X 47 mm X 12 SWG sheet 3050 mm long 12.4 58 719.2 16 MR11673-2 mm thick MS sheet strengthened by 25 mm X 5 mm M.S. flat iron and painted with stove enameled paint including lettering, signs, messages, border with reflective tape of engineering grade of required size, shade and colour as per MORD specifications. 0.48 2114 1014.72 17 MR11674-Tractor with Trolley 0.08 370 29.6 18 MR11675-PaintingM.S tube posts with primer and two coats of epoxy paint as per specification As per item No.10.4 of chapter 10 0.89 96.87 86.2143 19 MR6001-Stone Aggregate(single size): 40 mm nominal size other than BT 0.0655 525 34.3875 20 MR6039-Water 517905 0.05 25895.25 21 MR6051-Tractor with rotavator 24.3 210 5103 22 MR6052-Hard moorum 469.8 189 88792.2 23 MR6056-Well Graded granular material (For Gravel Road) 453.6 246.19 111671.784 24 MR6082-Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) 0.0277 682 18.8914 25 MR6188-Tipper (Capacity 5.50 Cum) 294.7106 560.5 165185.2913 26 MR6189-Dozer D-50 for Spreading 12.1781 2301 28021.8081 27 MR6190-Motor Grader for Spreading 12.1781 2478 30177.3318 28 MR6191-Water Tanker 5 to 6KL 48.7125 118 5748.075 29 MR6192-Hydraulic Excavator (Capacity : 0.90/1.0 cum Bucket) including POL 40.6749 2006 81593.8494

Total Material 800000