BALRAM VYAYAM SHALA AND

SANSKRUTIK MANDAL, LOK

VIDHYALAY, VALUKAD
PALITANA DIST:- BHAVNAGAR

Scheme:
Name of Work:-

Construction of New Swimming Pool at Balram Vyayam shala and Shanskrutik Mandal,
Lok vidhyalaya, Valukud, Ta:-Palitana Dist:-Bhavnagar

Estimated Cost : Rs. 19,97,800.00

Estimate Prepared By:- Road and Building (City) Sub Division, Bhavnagar

BALRAM VYAYAM SHALA AND SANSKRUTIK

MANDAL, LOK VIDHYALAY, VALUKAD
PALITANA DIST:- BHAVNAGAR
Construction of New Swimming Pool at Balram
Vyayam shala and Shanskrutik Mandal, Lok
vidhyalaya, Valukud, Ta:-Palitana Dist:-Bhavnagar

ESTIMATE
ESTIMATED COST: Rs 1,997,800.00

DEPUTY EXECUTIVE ENGINEER,

R&B SUB-DIVISION,
BHAIRAVNATH CHOWK
PALITANA
PHONE No. 0278- 2425990
Name of Work:- Construction of New Swimming Pool at Balram Vyayam shala and
Shanskrutik Mandal, Lok vidhyalaya, Valukud, Ta:-Palitana Dist:-Bhavnagar

// GENERAL DESCRIPTION //

Hon.Central Minister Shree Mansukhbhai Mandaviya Saheb

Given Grant to Balram Vyayam ane Sanskrutik Mandal For
Construction of Swimming pool on his Visit. Latter Minister Of
State on Dt.08-05-2018

As Instruction Given by Hon. Central Minister This Estimate is

Prepared For Construction of CHANGING ROOM & SHOWER at
Balram Vyayam shala and Sanskrutik Mandal,Lok vidyalaya,
Valukad Ta:-Palitana , Dist:- Bhavnagar.

The estimate for the above work is prepared as per ( S.O.R.

Rate of 2015-16 of Bhavnagar division and Rate analysis as per
Market Rate.

Deputy Executive Engineer

R&B Sub Diovision
Palitana

491971097.xlsx
 BALRAM VYAYAM SHALA AND SANSKRUTIK MANDAL, LOK VIDHYALAY, VALUKAD

SCHEME: …MP Grant-2019....

Name of Work:- Construction of New Swimming Pool at Balram Vyayam shala and
Shanskrutik Mandal, Lok vidhyalaya, Valukud, Ta:-Palitana Dist:-Bhavnagar

ABSTRACT SHEET
Swimming Pool
Estimated Cost R.s: 19,94,200.00 Rate As Per Bhavnagar R & B SOR 2015-16
Sr SOR Description Qty. Per SOR Rate Add 1% Total Rate Amount
No 2015-2016 LC
Excavation for foundation upto 1.5 m depth
including sorting out and stacking of useful
Page materials and disposing of the excavated stuff
1 no.22,I.no- upto 50.Mtr lead(A) loose or soft Soil.
1/04001A/0
486.00 Cumt 67.20 0.67 67.87 32984.82
Excavation for foundation upto 1.5 mt. to 3.0
mt. including sorting out stacking of useful
Page material & disposing of excavated stuff upto
2 no.22,I.no- 50.Mtr lead(B) Dense or Hard Soil
7/04002B/0
284.00 Cumt 93.20 0.93 94.13 26732.92
Excavation for foundation upto 3 mt. to 5.0 mt.
Page including sorting out stacking of useful material
3 no.23,I.no-13/ & disposing of excavated stuff upto 50.Mtr
04003C/0 lead(B) Hard Murrum
16.00 Cumt 164.00 1.64 165.64 2650.24
Filling available excavated earth(excluding rock
in trenches plinth, sides of foundations etc. in
Pg.25, I.no.26/
4 4006/ 4.12 layers not exceeding 20 cm. in depth
consolidating each deposited layer by ramming
and watering) 74.00 Cumt 76.50 0.77 77.27 5717.98
Providing & laying Rubble soling in layers of 15
cm to 20 cm thick each including consolidating
5 RA-1 by 8-10 tonne roller, or other approved
mechanical equipment or as directed by
Engineer-In -Charge etc. complete. 91.00 Cumt 824.00 8.24 832.24 75733.84
Providing and laying cement concrete 1:2:4 (1
cement : 2coarse sand :4 graded stone
Pg.49, Ino.- aggregates 20 mm nominal size) and curing
6 45010B/ complete excluding cost of formwork in(A)
5.3.13 Foundation and plinth
46.00 Cumt 3184.00 31.84 3215.84 147928.64
Providing and laying controlled cement concrete
work M250 and curing complete including the
cost of form work but excluding the cost of
7 RA-2
reinforcement of reinforced concrete work in
foundation, footings base of column and mass
concrete. (A) Footing/ Raft 58.00 Cumt 3709.00 37.09 3746.09 217273.22
Providing and laying controlled cement concrete
work M250 and curing complete including the
8 RA-3 cost of form work but excluding the cost of
reinforcement of reinforced concrete work in
Column, Pillers, posts and struts. (B) Wall 36.00 Cumt 4451.00 44.51 4495.51 161838.36
Providing TMT Bar FE 500 reinforcement for
Pg.38/ R.C.C. work including bending, binding and
9 I.no:41/ placing in position complete upto floor two level
5014C/ 5.4.11 .
13000.00 Kg. 45.00 0.45 45.45 590850.00
 (A) Providing and laying water proofing
treatment to vertical and horizontal surfaces of
depressed portions of W.C.,kitchen and the like
consisting of :
(a) I course of applying cement slurry @ 4.4
kg/sqm mixed with water proofing compound
conforming to IS : 2645 in recommended
proportions.
(b) II course of a layer of plaster in C.M. 1:3 with
water proofing compound confirming to IS:2645
about 25 mm. th' in the floor of the depression
& about 18mm th' On the side walls of the
depression up to the floor level, water proofing
plaster about 18 mm. th' be continued on the
walls above the floor level for a height of 600
10 RA-4 mm. with surface suitable to receive further
treatment
(c) Finishing top with stone aggregate 10mm to
12mm nominal size spreading @0.008
C.M./S.M., thoroughly embedad in plaster layer.
as per specifications & instructions of Engineer
in charge (Cement consumption 0.316 Bags /
S.M.)

418.00 Sqmt 410.00 4.10 414.10 173093.80

Providing and fixing thick ribbed type or other
approved type 150mm wide PVC water stopper
11 RA-5
of approved quality etc. as per details and/or as
directed by the Engineer-in-charge. 224.00 Sqmt 206.00 2.06 208.06 46605.44
Providing and fixing first quality glazed pool tiles
of 247mm x 122mm x 8mm size of approved
colour, shade of Endura make or equivalent
make swiming pool tiles to be fixed on pool
walls and floor in different colour combination
as per achitects design including internal curve
external angle finger grip with safety marking,
anti slip tiles & step & edges as per jhonson
12 RA-6
specification. fixing is to be done on mala plaster
( in line & level) surface with bal company
adhesive materials (gold star) and grout for
3mm wide groove with spacer & joint filling as
per company's specification with polymer base
adhesive specially made for tiles. fixing includes
washing of tiles with the normal tile cleaning
acids before handing over to authorities. 404.00 Sqmt 1185.00 11.85 1196.85 483527.40
Providing & Laying Black Kadappa polished stone
slab flooring at all floor levels,over 30 mm
av.th.base of C.M. 1:6(1cement: 6 sand) laid
13 RA-7
over&joined with grey cement slurry incl.
Rubbing & polishing etc. comp. (A) 30 mm.
(Tolerance +/- 3mm) For all Floor 22.00 Sqmt 745.00 7.45 752.45 16553.90
Brick work using common brunt clay building
bricks having crushing strength not less than 35
Pg.68,I.no- kg/sqcm. in foundation and plinth in cement
14 9/6002B/ 6.13 mortar 1:6(1 cement :6 fine sand) etc.comp. (B)
Conventional
2.00 Cumt 2889.00 28.89 2917.89 5835.78
 Providing 20 mm thick double coat mala cement
plaster on interior brick/ concrete work for
plastering comprising of base coat of 12 mm

15 Pg.203,I.no- thick cement plaster in cement mortar (1

17017 Cement : 4 coarse sand) in rough finishing and 8
mm thick top coat of cement mortar 1:2 ( 1
Cement : 2 coarse sand) finished with trovel
including scaffolding curing etc. complete. 3.00 Sqmt 173.00 1.73 174.73 524.19

Swimming Pool Civil Work Amount ( A ) 1987851.00

Add 0.5% Contigency charge 9939.00
GRAND TOTAL 1997790.00
SAY GRAND TOTAL 1997800.00

Deputy Executive Engineer

R&B Sub Diovision
Palitana
 BALRAM VYAYAM SHALA AND SANSKRUTIK MANDAL, LOK VIDHYALAY, VALUKAD

SCHEME: …MP Grant-2019....

Name of Work:- Construction of New Swimming Pool at Balram Vyayam shala and Shanskruti
Mandal, Lok vidhyalaya, Valukud, Ta:-Palitana Dist:-Bhavnagar

MEASUREMENT SHEET
Swimming Pool
SR DESCRIPTION NO. L B D OTY. Say/ Unit
NO.
Excavation for foundation upto 1.5 m depth including sorting out and stacking of useful materials and disposing of the
1 excavated stuff upto 50.Mtr lead(A) loose or soft Soil.

(A) Loose or soft soil

swimming pool 1 27.00 12.00 1.50 486.00
Cumt
486.00 486.00

Excavation for foundation upto 1.5 mt. to 3.0 mt. including sorting out stacking of useful material & disposing of excavated
2 stuff upto 50.Mtr lead(B) Dense or Hard Soil

swimming pool 1 27.00 12.00 0.50 162.00

( slope cutting ) average 0.5 27.00 12.00 0.75 121.50
Cumt
283.50 284.00

Excavation for foundation upto 1.5 mt. to 3.0 mt. including sorting out stacking of useful material & disposing of excavated
3 stuff upto 50.Mtr lead(B) Dense or Hard Soil
( slope cutting ) average 0.5 11.00 3.50 0.80 15.40
Cumt
15.40 16.00

Filling available excavated earth(excluding rock in trenches plinth, sides of foundations etc. in layers not exceeding 20 cm. in
4 depth consolidating each deposited layer by ramming and watering)

retaining filling
2 13.00 1.00 1.83 47.58
2 7.00 1.00 1.83 25.62
Cumt
73.20 74.00

Providing & laying Rubble soling in layers of 15 cm to 20 cm thick each including consolidating by 8-10 tonne roller, or other
5 approved mechanical equipment or as directed by Engineer-In -Charge etc. complete.

swimming pool 1 26.40 11.40 0.30 90.29

Cumt
90.29 91.00

Providing and laying cement concrete 1:2:4 (1 cement : 2coarse sand :4 graded stone aggregates 20 mm nominal size) and
6 curing complete excluding cost of formwork in(A) Foundation and plinth
swimming pool 1 26.40 11.40 0.15 45.14
Cumt
45.14 46.00

Providing and laying controlled cement concrete work M250 and curing complete including the cost of form work but
excluding the cost of reinforcement of reinforced concrete work in foundation, footings base of column and mass concrete. (A)
7 Footing/ Raft

swimming pool raft 1 26.00 11.00 0.20 57.20

Cumt
57.20 58.00
 Providing and laying controlled cement concrete work M250 and curing complete including the cost of form work but
8 excluding the cost of reinforcement of reinforced concrete work in Column, Pillers, posts and struts. (B) Wall

Wall 2 26.00 0.23 2.00 23.92

2 10.54 0.23 1.00 4.85
1 10.54 0.23 2.74 6.64
Cumt
35.41 36.00

Providing TMT Bar FE 415 reinforcement for R.C.C. work including cutting, bending, binding and placing in position comp.
9
upto all floor level.
C.MT Kg/Cmt
pcc 1 46.00 50.00 2300.00
Footing/Raft 1 58.00 110.00 6380.00
Wall 1 36.00 120.00 4320.00
Kg
13000.00 13000.00
(A) Providing and laying water proofing treatment to vertical and horizontal surfaces of depressed portions of W.C.,kitchen and
the like consisting of :
(a) I course of applying cement slurry @ 4.4 kg/sqm mixed with water proofing compound conforming to IS : 2645 in
recommended proportions.
(b) II course of a layer of plaster in C.M. 1:3 with water proofing compound confirming to IS:2645 about 25 mm. th' in the floor
of the depression & about 18mm th' On the side walls of the depression up to the floor level, water proofing plaster about 18
10
mm. th' be continued on the walls above the floor level for a height of 600 mm. with surface suitable to receive further
treatment
(c) Finishing top with stone aggregate 10mm to 12mm nominal size spreading @0.008 C.M./S.M., thoroughly embedad in
plaster layer.
as per specifications & instructions of Engineer in charge (Cement consumption 0.316 Bags / S.M.)

Wall 2 26.00 2.00 104.00

1 10.54 1.00 10.54
1 10.54 2.74 28.88
swimming pool bottom 1 26.00 10.54 274.04
Sqmt
417.46 418.00

Providing and fixing thick ribbed type or other approved type 150mm wide PVC water stopper of approved quality etc. as per
11
details and/or as directed by the Engineer-in-charge.
2 112.00 224.00
Rmt
224.00 224.00

Providing and fixing first quality glazed pool tiles of 247mm x 122mm x 8mm size of approved colour, shade of Endura make or
equivalent make swiming pool tiles to be fixed on pool walls and floor in different colour combination as per achitects design

including internal curve external angle finger grip with safety marking, anti slip tiles & step & edges as per jhonson
12
specification. fixing is to be done on mala plaster ( in line & level) surface with bal company adhesive materials (gold star) and
grout for 3mm wide groove with spacer & joint filling as per company's specification with polymer base adhesive specially
made for tiles. fixing includes washing of tiles with the normal tile cleaning acids before handing over to authorities.
Wall 2 26.00 2.00 104.00
1 10.54 1.00 10.54
1 10.54 2.74 28.88
swimming pool bottom 1 26.00 10.00 260.00
Sqmt
403.42 404.00
 Providing & Laying Black Kadappa polished stone slab flooring at all
floor levels,over 30 mm av.th.base of C.M. 1:6(1cement: 6 sand) laid
13
over&joined with grey cement slurry incl. Rubbing & polishing etc.
comp. (A) 30 mm. (Tolerance +/- 3mm) For all Floor
Swimming Pool Periphery 2 26.00 0.30 15.60
2 10.54 0.30 6.32
Sqmt
21.92 22.00

Brick work using common brunt clay building bricks having crushing strength not less than 35 kg/sqcm. in foundation and
14
plinth in cement mortar 1:6(1 cement :6 fine sand) etc.comp. (B) Conventional
Up to Plinth
stair Step-1 2 1.20 0.30 1.000 0.72
stair Step-2 2 1.20 0.30 0.700 0.50
stair Step-3 2 1.20 0.30 0.40 0.29
Cumt
1.51 2.00
Providing 20 mm thick double coat mala cement plaster on interior brick/ concrete work for plastering comprising of base coat

15 of 12 mm thick cement plaster in cement mortar (1 Cement : 4 coarse sand) in rough finishing and 8 mm thick top coat of

cement mortar 1:2 ( 1 Cement : 2 coarse sand) finished with trovel including scaffolding curing etc. complete.
STAIR TOP 1 1.20 1.00 1.20
1 1.00 1.00 1.00 Sqmt
2.20 3.00

Assistant Engineer
R&B Sub Division
Palitana
 Rate Analysis-1

Providing & laying Rubble soling in layers of 15 cm to 20 cm thick each including consolidating by 8-10 tonne roller, or
other approved mechanical equipment or as directed by Engineer-In -Charge etc. complete.

Rubble Soiling
Sr. No Description Qty Rate Per Amount
Providing and laying Rubbles Stone of size 90mm to 120mm
1 including all taxes and royalties.....Etc.comp.

(i) 90mm to 120mm size 1.32 307.64 Cmt 406.08

As per Lead Chart
Collection carting & staking Machine Cut Stone Dust on road
2 site including all taxes and royalties.....Etc.comp. 0.25 450.00 Cmt 112.50

As per Lead Chart

Spreding the Rubble stone for soiling and W.B.M. including
3 filling the interstices forming the surface to requred camber
and gradient.
(i) 90mm to 120mm size
(Road & Bridge),P.no-288, I.No.5/26018A/26.20 1.32 157.00 Cmt 207.24
Spreading of murrum as blindage or road crust filling the gaps
5 in metal leveling to camberr & gradient as directed.

(Road & Bridge) P.no-288, I.No.62/26020B/26.23 0.25 92.70 Cmt 23.18

Rolling and consolidation using vibratory road roller 8 - 10
6 tonne capacity (C) Water baund macadam (Layer not
exceding 100mm thickness)
P.no-347, I.No.239/26118C/00 1.00 75.00 Cmt 75.00
Total Amount One Cmt Rubble Soling 824.00
Say 824.00

Deputy Executive Engineer

R&B Sub Diovision
Palitana
 Rate Analysis-02

Providing and laying controlled cement concrete work M250 and curing complete
including the cost of form work but excluding the cost of reinforcement of reinforced
concrete work in foundation, footings base of column and mass concrete. (A)
Footings/Raft

Footings
Sr No Particulars Qty Rate Unit Amount
Providing and laying controlled
cement concrete work M200 and
curing complete excluding the cost
of form work and reinforcement of
1 reinforced concrete work in :

A) foundation, footings base of

column and mass concrete

Page no.42, Sr.No.81/5025A/5.8.3

10 x 1.30 x 0.23 = 2.99

Total = 2.99Cmt 2.99 3730.00 Cumt 11152.70

Less Differenet Cement

Consumption
2 (400-360=40)(40x2.99=119.60kg)

Page no.7, I.no.-1 -119.60 4.756 kg -568.82

3 Providing formwork
A) foundation, footings base of
column and mass concrete
Page no.99, Item no.1A /9.1
2 x 10 x 0.23 = 4.6

Total for 4.60Smt

4.60 110.00 Sqmt 506.00
Total Rate for 2.99 Cmt 11089.88
Total Rate for 1Cmt 3708.99
SAY 3709.00

Deputy Executive Engineer

R&B Sub Diovision
Palitana
 Rate Analysis-03

Providing and laying controlled cement concrete work M250 and curing complete including the
cost of form work but excluding the cost of reinforcement of reinforced concrete work in Walls
from top of foundation level upto floor two level.

Pardi (Wall)
Sr No Particulars Qty Rate Unit Amount
Providing and laying controlled cement concrete
work M200 and curing complete excluding the
cost of form work and reinforcement of
1 reinforced concrete work in :

B) Walls from top of foundation level upto floor

two level
Assume Wall Size 10 x 0.30 x 1.00 = 3.00
Page no.43, Sr.No.84/05025B/5.8.3 3.00 3821.00 CMT 11463.00

Less Differenet Cement Consumption

2 (400-360=40)(40x3=120kg)
Page no.7, I.no.-1 -120.00 4.756 kg -570.72

3 Providing formwork
(H) (2) Sides and soffits of Beams Beam
Haunchings canti-levers Girders Bressumers and
Lintels exceeding 1M.in Depth.

Page no.103, Item no.1/9.1/H-1

2 x 10 x 1. = 20

Total for 20.00 Smt

20.00 123.00 SMT 2460.00
Total Rate for 3.0 Cmt 13352.28
Total Rate for 1Cmt 4450.76
SAY 4451.00

Deputy Executive Engineer

R&B Sub Diovision
Palitana
 Item No-06 (Rate Analysis)

Providing and fixing first quality vitrified glazed pool tiles of 247mm x 122mm x 8mm size of approved colour,
shade of Endura make or equivalent make ....Work of pool tiles on floor and wall shall carry out in conformance
with the FINA standards. Contractor shall also have to make lane track number identification mark and marking
of depth of the pool by providing and fixing the above mentioned tiles

S. N. Item Unit Qty. Rate Amount

Material
Rate Analysis for 1.0 S.M.

1 vitrified glazed pool tiles of 247mm x 122mm x 8mm Sq.Mt. 1.05 700.00 735.00
size (M.R.)
2 Cement (SOR 12-13 SR No -1 p no. 1)(6000/tonne) Bag 0.1300 270.00 35.10
3 Sand (SOR 12-13 SR No -214 p no. 9)(250/CM) CM 0.0276 900.00 24.87
4 Chemical for Joint filling (M.R.) Sq.Mt. 1.0000 50.00 50.00
5 Labour Charges (M.R.) Sq.Mt. 1.00 160.00 160.00
Total 1004.97
.50% wastage of material 29.28
15% Over head & Profit 150.75
1185.00

Say 1185.00 Per S.M.

Deputy Executive Engineer

R&B Sub Diovision
Palitana
 Item No-07 (Rate Analysis)

Providing & Laying Black Kadappa polished stone slab flooring at all floor levels,over 30 mm av.th.base of C.M.
1:6(1cement: 6 sand) laid over&joined with grey cement slurry incl. Rubbing & polishing etc. comp. (A) 30 mm.
(Tolerance +/- 3mm) For all Floor

S. N. Item Unit Qty. Rate Amount

Material
Rate Analysis for 1.0 S.M.
1 Balck Kadppa Stone M.R. Sq.Mt. 1.05 345.00 362.25
3 Cement (SOR 12-13 SR No -1 p no. 1)(6000/tonne) Bag 0.2000 300.00 60.00
2 Sand (SOR 12-13 SR No -214 p no. 9)(250/CM) CM 0.0425 900.00 38.27
4 Labour Charges M.R. Sq.Mt. 1.00 160.00 160.00
Total 620.52
5% wastage of material 31.03
15% Over head & Profit 93.08
744.62

Say 745.00 Per S.M.

Deputy Executive Engineer

R&B Sub Diovision
Palitana