Detailed Estimate
SoR Period: 06/01/2026 - 06/01/2026 Created By: Iqubal Ahmed
Const of Inter locking cement block rd from CC block road to NRST center school at D/Sala Pt III
0401003008/RC/9010236025
BLOCK: Dharmasala, GRAMA PANCHAYAT : DHARMASALA
Heading / Description: 1 - Earthwork
1 53.2.17.W. Resource -- Earthwork in Embankment by Tractor-trailer carriage in locally available Ordinary soil
excluding rocky soil free from roots & Vegetations and filling in uniform layers not exceeding 22 cm thick
including Ploughing or roughening or benching the seats, removing all debris, breaking clods up to 2.5 cm
cube, dressing as per design section complete as directed. 10% deduction will be made from the section
measured quantities of the completed and compacted earth work on account of Shrinkage
Sl No Description No L B D CF Quantity Remark
1 Earth filling 1 163.000 5.900 0.735 1.0 706.8500 -
80 MM THICK
2 1 163.000 4.400 0.080 1.0 -57.3760 -
PAVEMENT BLOCK
3 30 MM SAND FILLING 1 163.000 4.400 0.030 1.0 -21.5160 -
4 75 MM THICK WBM 1 163.000 4.400 0.075 1.0 -53.7900 -
100 MM THICK
5 1 163.000 4.400 0.100 1.0 -71.7200 -
COMPACTED GSB
LIST
Amount Total Total
Code Description Unit Quantity Rate(₹)
(₹) Quantity Amount (₹)
0039 Tractor with trolley Day 0.0370 2487.5 92.13 18.6092 46290.35
0115 Coolie Day 0.3889 256.0 99.56 195.3964 50021.49
Total Quantity 706.8500 cum
Total Deducted Quantity -204.4020 cum
Net Total Quantity 502.45 cum
Say 502.4480 cum @ (₹) 191.685185 / cum 96311.84
Unskilled wage 50021.49
Unskilled Person-days 195.39644531675003
Heading / Description: 2 - Shuttering
1 [Link].[Link].n -- Providing form work of ordinary timber planking so as to give a rough finish including
centering, shuttering, strutting and propping etc., height of propping and centering below supporting floor to
ceiling not exceeding 4.0M and removal of the same for in-situ reinforced concrete and plain concrete work
in: Foundation, footings, bases of columns, pile cap, raft and mass concrete works etc. Using 25mm thick
plank.
Sl No Description No L B D CF Quantity Remark
1 Gurd wall 4 163.000 0.300 1.0 195.6000 -
2 - 4 4.800 0.300 1.0 5.7600 -
LIST
Amount Total Total
Code Description Unit Quantity Rate(₹)
(₹) Quantity Amount (₹)
0115 Coolie Day 0.1250 256.0 32.0 25.1700 6443.52
0130 Mistry Day 0.1250 350.0 43.75 25.1700 8809.5
1219 Wire nails kilogram 0.1500 75.0 11.25 30.2040 2265.3
MR1208 Bhaluka bamboo no 0.0788 150.0 11.81 15.8571 2378.56
MR1207 2nd Class timber battens cum 0.0015 31800.0 48.43 0.3067 9752.15
MR1205 Pinewood Planks 25 mm thick cum 0.0088 9528.0 84.16 1.7786 16946.62
Total Quantity 201.3600 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 201.36 sqm
Say 201.3600 sqm @ (₹) 233.718771 / sqm 47061.61
Unskilled wage 6443.52
Unskilled Person-days 25.169999999999998
Heading / Description: 3 - PCC
1 [Link].A.a -- Providing and laying plain/reinforced cement concrete works cement with coarse sand &
20mm down graded stone aggregate including dewatering if necessary, and curing complete but excluding
cost of form work and reinforcement for reinforced cement concrete work (form work and reinforcement will
be measured and paid separately). In sub - structure up to plinth [Link], footing, columns with base
tie and plinth beam, pile cap, base slab, retaining walls, walls of septic tank, inspection pit and the like and
other works not less than 100mm thick up to plinth level. M15 or Prop. 1:2:[Link] using admixture,
plasticiser.
Sl No Description No L B D CF Quantity Remark
1 Gurd wall 2 163.000 0.200 0.300 1.0 19.5600 -
LIST
Amount Total Total
Code Description Unit Quantity Rate(₹)
(₹) Quantity Amount (₹)
0155 Mason (average) Day 0.4000 280.0 112.0 7.8240 2190.72
0130 Mistry Day 0.7000 350.0 245.0 13.6920 4792.2
0115 Coolie Day 2.4000 256.0 614.4 46.9440 12017.66
0982 Coarse sand (zone III) cum 0.4500 1500.0 675.0 8.8020 13203.0
Stone Aggregate(single size):20
0295 cum 0.9000 1777.0 1599.3 17.6040 31282.31
mm nominal size
0367 Portland Cement tonne 0.2995 8500.0 2545.75 5.8582 49794.87
Total Quantity 19.5600 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 19.56 cum
Say 19.5600 cum @ (₹) 5849.3645 / cum 114413.57
Unskilled wage 12017.66
Unskilled Person-days 46.943999999999996
Heading / Description: 4 - GSB
1 [Link] -- Construction of granular sub-base by providing well graded material, spreading in uniform
layers with motor grader on prepared surface, mixing by mix in place method with rotavator at OMC, and
compacting with smooth wheel roller to achieve the desired density, complete as per Technical Specification
Clause [Link] Grading-II material.
Sl No Description No L B D CF Quantity Remark
1 GSB 1 163.000 4.400 0.100 1.0 71.7200 -
LIST
Amount Total Total
Code Description Unit Quantity Rate(₹)
(₹) Quantity Amount (₹)
Hire charges of Diesel Road
0003 Day 0.0125 5216.0 65.2 0.8965 4676.14
Roller- 8 to 10 tonne
0057 Water Tanker 5 to 6 KL Capacity hour 0.0167 432.0 7.2 1.1953 516.38
Well graded material for Sub
MR1295 Base-Grading II 9.5mm to cum 1.2000 1041.5 1249.8 86.0640 89635.66
2.36mm
0130 Mistry Day 0.0067 350.0 2.33 0.4781 167.35
0155 Mason (average) Day 0.0016 280.0 0.45 0.1148 32.13
0115 Coolie Day 0.0333 256.0 8.53 2.3907 612.01
Total Quantity 71.7200 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 71.72 cum
Say 71.7200 cum @ (₹) 1346.849813 / cum 96596.07
Unskilled wage 612.01
Unskilled Person-days 2.39066657328125
Heading / Description: 5 - WBM
1 [Link].Roads -- Providing, laying, spreading and compacting stone aggregates of specific sizes to water
bound macadam specification including spreading in uniform thickness, hand packing, rolling with smooth
wheel roller 80-100 kN in stages to proper grade and camber, applying and brooming, stone screening to fill-
up the interstices of coarse aggregate, watering and compacting to the required density Grading 3 as per
Technical Specification Clause [Link] manual means.
Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam
specification including spreading in uniform thickness, hand packing, rolling with smooth wheel roller 80-100
kN in stages to proper grade and camber, applying and brooming, stone screening to fill-up the interstices of
coarse aggregate, watering and compacting to the required density Grading 3 as per Technical Specification
Clause [Link] manual means.
Sl No Description No L B D CF Quantity Remark
1 WBM 1 163.000 4.400 0.075 1.0 53.7900 -
LIST
Amount Total Total
Code Description Unit Quantity Rate(₹)
(₹) Quantity Amount (₹)
Hire charges of Diesel Road
0003 Day 0.0156 5216.0 81.5 0.8405 4383.89
Roller- 8 to 10 tonne
0057 Water Tanker 5 to 6 KL Capacity hour 0.0667 432.0 28.8 3.5860 1549.15
MR1299 Aggregates 11.2mm to 0.09mm cum 0.2400 1510.0 362.4 12.9096 19493.5
Aggregate-GradingIII 53mm to
MR1300 cum 1.2100 2035.0 2462.35 65.0859 132449.81
22.4mm
0155 Mason (average) Day 0.0280 280.0 7.84 1.5061 421.71
0130 Mistry Day 0.0056 350.0 1.94 0.2988 104.59
0115 Coolie Day 0.6944 256.0 177.78 37.3542 9562.67
Total Quantity 53.7900 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 53.79 cum
Say 53.7900 cum @ (₹) 3153.838344 / cum 169644.96
Unskilled wage 9562.67
Unskilled Person-days 37.354166713359376
Heading / Description: 6 - Sand Spreading
1 53.1.3.A -- Earth/ sand filling in plinth in layers not more than 150mm thick including necessary carriage,
watering, ramming etc. complete as directed .With earth or silt or sand obtained by head load with lead upto
90m and lift upto 2m.
Sl No Description No L B D CF Quantity Remark
1 Sand spreading 1 163.000 4.400 0.030 1.0 21.5160 -
LIST
Amount Total Total
Code Description Unit Quantity Rate(₹)
(₹) Quantity Amount (₹)
0115 Coolie Day 0.5000 256.0 128.0 10.7580 2754.05
0155 Mason (average) Day 0.0200 280.0 5.6 0.4303 120.49
Total Quantity 21.5160 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 21.52 cum
Say 21.5160 cum @ (₹) 134.936 / cum 2903.28
Unskilled wage 2754.05
Unskilled Person-days 10.758
Heading / Description: 7 - PAVER BLOCK
1 [Link] -- Providing and laying interlocking concrete block pavement (M40) having thickness
80mm as per technical specification clause 1504 (Excluding Edge restraint)
Providing and laying interlocking concrete block pavement (M40) having thickness 80mm as per technical
specification clause 1504 (Excluding Edge restraint)
Sl No Description No L B D CF Quantity Remark
1 CC block 1 163.000 4.400 1.0 717.2000 -
LIST
Amount Total Total
Code Description Unit Quantity Rate(₹)
(₹) Quantity Amount (₹)
0130 Mistry Day 0.0050 350.0 1.75 3.5860 1255.1
0155 Mason (average) Day 0.1000 280.0 28.0 71.7200 20081.6
0115 Coolie Day 0.1500 256.0 38.4 107.5800 27540.48
0982 Coarse sand (zone III) cum 0.0500 1500.0 75.0 35.8600 53790.0
MR1255 Pavers block 80 mm thickness no 39.0000 13.47 525.33 27970.8000 376766.68
Total Quantity 717.2000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 717.20 sqm
Say 717.2000 sqm @ (₹) 675.1648 / sqm 484228.19
Unskilled wage 27540.48
Unskilled Person-days 107.58
Lump sum Type : 12 % of
8 GST 103708.0
Material materials
Lump sum Type :
9 Display Board / CIB 5000.0
Material
Heading / Description: 10 - Women Mate
1 [Link].55 -- Engagement of Women -Mate (Semi-skilled) as per provision of Annual Master Circular under
MGNREGA.
Sl No Description No L B D CF Quantity Remark
1 Women mate 20 1.0 20.0000 -
LIST
Amount Total Total
Code Description Unit Quantity Rate(₹)
(₹) Quantity Amount (₹)
0128 Mate Day 1.0000 280.0 280.0 20.0000 5600.0
Total Quantity 20.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 20.00 no
Say 20.0000 no @ (₹) 280.0 / no 5600.00
Total (₹) : 1125467.53
Rounded Total (₹) : 11,25,468.00
Rupees Eleven Lakh Twenty Five Thousand Four Hundred and Sixty Eight Only
Unskilled Manpower wages 108951.88
Materials (Includes Extra Charges) 864232.26
Carriage 0.00
Skilled 15128.74
SemiSkilled 28446.65
Lumpsum Admin 0.00
Lumpsum Material 108708.00
No of Person days 425.59