DELHI STATE INDUSTRIAL & INFRASTRUCTURE DEVELOPMENT CORPORATION LTD

Name of work : Development Works in Unauthorized Colonies.

Sub Head : C/o road and S.W Drain at Budh Vihar Extn. Ph-II, Vir Singh Colony, Delhi-41, Rithala
A.C Reg. No. 1051A.
S.No. Description of Item Qty. Unit Rate Amount
1 DSR-2014/P-242/15.2.2
Demolishing cement concrete manually / by
mechanical means including disposal of material
within 50 meters lead as per direction of Engineer
–in – charge
(a) 1:4:8 or Linear mix 106.71 cum 550.50 58743.85
2 DSR-2014/P-242/15.7.4
Demolishing brick work manually/ by mechanical
means including stacking of serviceable material
and disposal of unserviceable material within 50
metres lead as per direction of Engineer-in-
charge.
In cement mortar 128.05 cum 754.10 96562.51
3 DSR-2014/ P-111/6.1.2
Brick work with common burnt clay F.P.S.(non
modular) bricks of class designation 7.5 in
foundation and plinth in:

(a)Cement mortar 1:6 (1 cement : 6 coarse sand) 222.90 cum 4677.25 1042559.02
4 DSR-2014/P-216/13.4.1
12 mm cement plaster of mix
(a) 1:6 (1 cement : 6 coarse sand) 969.14 sqm 158.40 153511.78
5 DSR-2014/P-85/4.1.3 ,4.1.10
Providing and laying in position cement concrete
of specified grade excluding the cost of centering
and shuttering. All work up to plinth level.

(a) 1:2:4 (1 cement : 2 coarse sand : 4

graded stone aggregate 20 mm nominal
size) 30.04 cum 5466.30 164207.65
(b)1:5:10 (1 cement : 5 coarse sand : 10
graded stone aggregate 40 mm nominal
size) 150.23 cum 4004.00 601520.92
6 A/R based on DSR-2014
Providing and fixing 25mm thick with cement
concrete 1:2:4 (1 cement : 2 coarse sand : 4
graded stone aggregate 12.5mm nominal size) on
the top of S.W. drain walls including centering and
shuttering etc. complete. 654.47 sqm 161.13 105454.75
7 DSR-2014/P-217/13.18
Neat cement punning. 2673.96 sqm 41.40 110701.94
8 A/R based on DSR-2014
Supply of earth by mechanical transport i/c
Royality, excavation, loading, unloading and
banking the same in layer not exceeding 20 cm in
depth, breaking clods watering, rolling each layer
with ½ tonne roller or wooden or steel rammers,
and rolling every 3rd and top-most layer with
power roller of minimum 8 tonnes and dressing up
with proper camber for roads inculding filling up
ground depressions with 30 Km lead and lift upto
1.5m : Rolling by means of compactor
( where 8 tonne roller can not be used) to
achieve the required DBD shall also be the
part of item.

975.53 cum 737.77 719716.77

9 DSR-2014/P-89/4.20.1.2
Providing and laying in position ready mixed plain
cement concrete, with cement content as per
approved design mix and manufactured in fully
automatic batching plant and transported to site
of work in transit mixerfor all leads, having
continuous agitated mixer, manufactured as per
mix design of specified grade for plain cement
concrete work, including pumping of R.M.C. from
transit mixer to site of laying and curing,
excluding the cost of centering, shuttering and
finishing, including cost of curing, admixtures in
recommended proportions as per IS : 9103 to
accelerate/retard setting of concrete, improve
workability without impairing strength and
durability as per direction of the Engineer-in-
charge. M-10 grade plain cement concrete
(minimum cement content considere @ 220
kg/cum) 441.32 cum 5931.11 2617517.47
10 A/R based on DSR-2014
Providing and laying ready mix cement concrete
of M-30 grade, in roads, manufactured in fully
automatic batching plant & transported to site
work in transit mixer, using cement content as per
design mix, using coarse sand and graded stone
aggregate of 20 mm nominal size in apporpriate
proportions as per approved & specified design
criteria including cost of admixtures in
recommended proportions as per IS : 9103 at
accelerate / retard setting of concrete,improve
Workability without impairing strength and
durability including pumping of RMC from transit
mixer to site laying at site, spreading and
compacting, mechanically by using needle and
surface vibrators, leveling to required slope /
camber, finishing with required texture, brooming
with wire brush curing excluding the cost of
centering shuttering complete all as per direction
of Enginer-in-charge (minimum cement content
considered @ 340 kg/cum)

736.42 cum 6539.70 4815965.87

11 DSR-2014/P-72/2.4
Deduct for not rolling with power roller of
minimum 8 tonnes for banking excavated earth in
layers not exceeding 20 cm in depth. #NAME? cum -3.00 #NAME?
12 A/R based on Market Rate
Providing and laying P.V.C sheet 125 micron thick
on lean cement concrete surface without creases
whereever overlap is necessary. The same at least
should be overlapped 300mm the surface of lean
cement concrete shall be swept clean of all
extrenous material before pacing & fixing with
plastic nails #NAME? sqm 8.74 #NAME?
13 A/R based on DSR-2014
Deduct for not laying the concrete by using the
pump, piping-work & accessories etc, as per
direction of Engineer-in-charge 844.48 cum -174.23 -147133.75
 14 DSR-2014/ P-262/16.45
Providing and fixing in position pre-moulded joint
filler in expansion joints
per cm
depth per
cm width
per m
#NAME? length 2.45 #NAME?
15 DSR-2014/ P-96/5.9.1
Centering and shuttering including strutting,
propping etc. and removal of form for :
(a) Foundations, footings, bases of columns, etc.
for mass concrete 484.81 sqm 196.45 95240.92
16 DSR-2014/ P-96/5.1.2
Providing and laying in position specified grade of
reinforced cement concrete excluding the cost of
centering, shuttering, finishing and reinforcement
– All work up to plinth level
1:1.5:3 (1 cement : 1.5 coarse sand : 3 graded
stone aggregate 20 mm nominal size) 38.40 cum 6230.20 239239.68
17 DSR-2014/ P-99/5.22.6
Reinforcement for R.C.C. work including
straightening, cutting, bending, placing in position
and binding all complete
Thermo Mechanically treated bars. 3840.00 kg 68.10 261504.00
Total #NAME?
Add 5.71% enhancement on DSR 2014 #NAME?
Total (B) #NAME?
LESS 12% on DSR 2014 #NAME?
Total------(C) #NAME?
Add 3% Maintenence charge on (C) #NAME?
Total (D) #NAME?
Add 3%( 1% Quality Assurance and 1% Contingencies 1% labour cess) on (D) #NAME?
Total (E) #NAME?
Add @13.36% on 25% on (E)=(F) #NAME?
Add @4.75% on 25% on (E)=(G) #NAME?
Add GST 12% on (F+G)=(H) #NAME?
Total(E+F+G+H)=(I) #NAME?
Add 5% departmental charge on (I)=(J) #NAME?
Add 18% GST on (J)=K #NAME?
Total (I+J+K) #NAME?
Say Rs. #NAME?

(A.K. Atrey) (Rajesh Kumar Tripathi) (Chander Shekhar)

EE(CD)-VI AEE J.E.
 DETAIL OF ROAD

Name of Work: Development work in unauthorized colonies.

Sub Head : C/o road and S.W Drain at Budh Vihar Extn. Ph-II, Vir Singh Colony, Delhi-
41, Rithala A.C Reg. No. 1051A.

S.No Name /Nos. of Length width of Type / Thickness in Remarks

Road of Road Road in Proposal Meter
in meter meter of Road

Block A
1 Gali No. 1 162.29 5.62 RMC Road 0.075 to 0.15 Damage CC Road
2 Gali No. 2 36.15 5.63 RMC Road 0.075 to 0.15 Damage CC Road
3 Gali No. 3 75.22 5.40 RMC Road 0.075 to 0.15 Damage CC Road
4 Gali No. 4 127.17 5.94 RMC Road 0.075 to 0.15 Damage CC Road
5 Gali No. 5 72.99 4.33 RMC Road 0.075 to 0.15 Damage CC Road
6 Gali No. 6 109.16 4.20 RMC Road 0.075 to 0.15 Damage CC Road
7 Gali No. 7 102.03 3.93 RMC Road 0.075 to 0.15 Damage CC Road
8 Gali No. 8 72.47 3.92 RMC Road 0.075 to 0.15 Damage CC Road
9 Gali No. 9 92.87 7.26 RMC Road 0.10 to 0.15 Damage CC Road
10 Gali No. 10 70.64 7.37 RMC Road 0.075 to 0.15 Damage CC Road
11 Gali No. 11 58.81 2.98 RMC Road 0.075 to 0.15 Damage CC Road
12 Gali No. 12 78.29 3.15 RMC Road 0.075 to 0.15 Damage CC Road
13 Gali No. 13 59.80 4.47 RMC Road 0.10 to 0.16 Damage CC Road
14 Gali No. 14 63.51 3.30 RMC Road 0.075 to 0.15 Damage CC Road
15 Gali No. 15 98.14 4.92 RMC Road 0.075 to 0.15 Damage CC Road
16 Gali No. 16 68.07 3.21 RMC Road 0.075 to 0.15 Damage CC Road
17 Gali No. 17 47.07 3.09 RMC Road 0.10 to 0.17 Damage CC Road
18 Gali No. 18 28.08 7.98 RMC Road 0.075 to 0.15 Damage CC Road

M/s Allied Engineers

.
(A.K. Atrey) (Rajesh Kumar Tripathi) (Chander Shekhar)
EE(CD)-VI AEE J.E.
 DSIIDC
Office of EE (CD)-VI

Name of Work: Development work in unauthorized colonies.

Sub Head : C/o road and S.W Drain at Budh Vihar Extn. Ph-II, Vir Singh Colony, Delhi-
41, Rithala A.C Reg. No. 1051A.

Sub: Details of Road (Damage CC Road)

GALI NO. LENGTH R/W AREA
Gali No. 1 1 162.29 ( 5.62 - 1.52 ) = 665.39
Gali No. 2 1 36.15 ( 5.63 - 1.52 ) = 148.58
Gali No. 3 1 75.22 ( 5.4 - 1.52 ) = 291.85
Gali No. 4 1 127.17 ( 5.94 - 1.52 ) = 562.09
Gali No. 5 1 72.99 ( 4.33 - 1.38 ) = 215.32
Gali No. 6 1 109.16 ( 4.2 - 1.38 ) = 307.83
Gali No. 7 1 102.03 ( 3.93 - 1.38 ) = 260.18
Gali No. 8 1 72.47 ( 3.92 - 1.38 ) = 184.07
Gali No. 9 1 92.87 ( 7.26 - 1.52 ) = 533.07
Gali No. 10 1 70.64 ( 7.37 - 1.52 ) = 413.24
Gali No. 11 1 58.81 ( 2.98 - 1.38 ) = 94.10
Gali No. 12 1 78.29 ( 3.15 - 1.38 ) = 138.57
Gali No. 13 1 59.8 ( 4.47 - 1.38 ) = 184.78
Gali No. 14 1 63.51 ( 3.3 - 1.38 ) = 121.94
Gali No. 15 1 98.14 ( 4.92 - 1.52 ) = 333.68
Gali No. 16 1 68.07 ( 3.21 - 1.38 ) = 124.57
Gali No. 17 1 47.07 ( 3.09 - 1.38 ) = 80.49
Gali No. 18 1 28.08 ( 7.98 - 1.52 ) = 181.40

1422.76 4.817 4841.15

1422.76 (A) 4841.15 (B)

Total drain length = 2x 1422.76 = 2845.52 (C)

Total drain length of roads above 15'-0"width= 2x 690.56 = 1381.12 (D)
Total drain length of roads up to 15'-0"width= 2x 732.20 = 1464.40 (E)
Total RMC Area of road above 15'-0" width = = 3129.30 (F)
Total RMC Area of road up to 15'-0" width = = 1711.85 (G)

M/s Allied Engineers

(A.K. Atrey) (Rajesh Kumar Tripathi) (Chander Shekhar)

EE(CD)-VI AEE J.E.
 Detail of Measurement
Name of Work: Development work in unauthorized colonies.
Sub Head : C/o road and S.W Drain at Budh Vihar Extn. Ph-II, Vir Singh Colony, Delhi-41, Rithala A.C Reg. No. 1051A.

S.No. Detail of work No. Measurments Quantities Remarks

length breath Ht./depth
1 Demolishing cement concrete manually / by
mechanical means including disposal of material
within 50 meters lead as per direction of Engineer –in
– charge
(a) 1:4:8 or linear mix.
For Damage road 0.25 2845.52 0.60 0.25 106.71
106.71 Cum (a)
2 Demolishing brick work manually/ by mechanical
means including stacking of serviceable material and
disposal of unserviceable material within 50 metres
lead as per direction of Engineer-in-charge.
In cement mortar
For Damage road 0.25 2845.52 0.60 0.30 128.05
128.05 Cum (b)
3 Brick work with common burnt clay F.P.S.(non
modular) bricks of class designation 7.5 in foundation
and plinth in:
(a)Cement mortar 1:6 (1 cement: 6 coarse sand)
For Damage road
Drain work 1.00 2845.52 0.23 0.24 157.07
1.00 1381.12 0.23 0.08 25.41
1.00 1464.40 0.23 0.12 40.42
222.90 Cum
4 12 mm cement plaster of mix
(a) 1:6 (1 cement : 6 coarse sand)
For Damage road
1.00 2845.52 0.24 682.92
Drain work 1.00 1381.12 0.08 110.49
1.00 1464.40 0.12 175.73

969.14 Sqm
5 Providing and laying in position cement concrete of
specified grade excluding the cost of centering and
shuttering. All work up to plinth level.
(a) 1:2:4 (1 cement : 2 coarse sand : 4
graded stone aggregate 20 mm
Nominal size)
For Damage road
Drain work 1.00 1381.12 0.30 0.04 16.57
1.00 1464.40 0.23 0.04 13.47
30.04 Cum
(b) 1:5:10 (1 cement : 5 coarse sand : 10 graded
stone aggregate 40mm Nominal size)
For Damage road
Drain work 1.00 1381.12 0.30 0.20 82.87
1.00 1464.40 0.23 0.20 67.36
150.23 Cum

6 Providing and laying 25mm thick with cement

concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded
stone aggregate 12.5mm nominal size) on the top of
S.W. drain walls including centering and shuttering
etc. complete.
For Damage road
Drain work 1.00 2845.52 0.23 654.47
654.47 Sqm
7 Neat cement punning.
For Damage road
Drain work 1.00 2845.52 -- 0.40 1138.21
1.00 1381.12 0.25 345.28
1.00 1464.40 0.30 439.32

for bed 1.00 1381.12 0.30 414.34

1.00 1464.40 0.23 336.81
2673.96 Sqm
 8 Supply of soil (Dry) by mechanical trasport i/c
royality,loading unloading and banking the same in
layers not exceeding 20 cm in depth, breaking clods,
Watering, Rolling, each layer with 1/2 tonne roller or
wooden or steel rammers and rolling every 3rd and
top most layer with power roller of minimum 8 tonnes
and dressing up, in embankments for roads, flood
bank, marginal banks, guide banksor filling up ground
depressions with 10 km , lead and lift up to
1.5mtr. :All kinds of soil ,(supply has to be taken from
nearest IL & FS plants ). Rolling by means of
compactor (where 8 tonne roller cannot be used ) to
achieve the required DBD shall also be the part of the
item complete as per direction of Engineer -in-charge.
For Damage road
Area as per B 1.00 4841.15 0.25 1210.29
Deduct Qty vide Item no. 1(a) -106.71
Deduct Qty vide Item no. 2 (a) -128.05
975.53 Cum

8 (a) 50% of A 0.50 487.77 Cum

8 (b) Supply of earth by mechanical transport i/c Rayality,

excavation, loading, unloading and banking the same
in layer not exceeding 20 cm in depth, breaking clods
watering, rolling each layer with ½ tonne roller or
wooden or steel rammers, and rolling every 3rd and
top-most layer with power roller of minimum 8 tonnes
and dressing up with proper camber for roads
inculding filling up ground depressions with 30 Km
lead and lift upto 1.5m : (Rolling by means of
compactor).
50% of A 0.50 487.77 Cum

9 DSR-2014/P-62/1.1.2
(a) Extra for carriage by mechnical transport beyond 10 km
upto 20 km (1) earth/soil (Detial of qty. as 6238.43x10=

10.00 4877.65 Cum

(b) Extra for carriage by mechinacl transport beyond 22 km

(1) earth/soil (Detial of qty. as 6238.43x22=
22.00 10730.83 Cum
15608.48 Cum
9 Providing & laying in position ready mixed M-10 grade
plain cement concrete ( with 20 mm nominal size
stone aggregate ), maufactured in fully automatic
batching plant and transported to site of work in
transit mixer for all leads, having continuous agitated
mixer: including the cost of pumping of R.M.C from
transit mixer to site of laying, finishing, curing,
admixtures in recommended proportions as per IS :
9103 to accerlerate / retard setting of concrete,
improve workability without impairing strength and
durabilty ; exlcluding the cost of centering &
shuttering ; complete as per direction of the Engineer
- in- charge. All works up to plinth level ( minimum
cement content considered @ 220kg/cum)
For Damage road
Qty as per detail (F) 1.00 3129.30 -- 0.100 312.93 (P)
Qty as per detail (G) 1.00 1711.85 -- 0.075 128.39 (Q)
441.32 Cum
10 Providing and laying ready mix cement concrete of M-
30 grade, in roads, using cement content as per
design mix, using coarse sand and graded stone
aggregate of 20 mm nominal size in appropriate
proportions as per approved & specified design
criteria including cost of admixtures in recommended
proportions as per IS: 9103 to accelerate /retard
setting of concrete, improve workability without
impairing strength and durability including pumping
of R.M.C from transit mixer to site/,laying at site,
spreading and compacting, mechanically by using
needle and surface vibrators, levelling to required
slope/ camber, finishing with required texture,
brooming with wire brush curing excluding the cost of
centering, shuttering complete all as per direction of
Engineer-incharge ( minimum Cement content
required in M-30 is @ 340 kg/cum.). Cement concrete
manufactured in approved RMC plant i/c
transportation to site in transit mixer.
For Damage road
Qty as per detail (F) 1.00 3129.30 -- 0.150 469.40 (R)
Qty as per detail (G) 1.00 1711.85 -- 0.100 171.19 (S)
Top of Drain 1.00 1381.12 0.30 0.150 62.15 (T)
1.00 1464.40 0.23 0.100 33.68
736.42 Cum
 13 Deduct for not laying the concrete by using the pump,
piping work, accessories , power charges , loading /
unloading & other misc. operational charges etc. , as
per direction of Engineer –in –charge..
Qty as per P 1.00 312.93
Qty as per R 1.00 469.40
Qty as per T 1.00 62.15
844.48 Cum

15 Centering and shuttering including strutting, propping

etc. and removal of form for :
(a) Foundations, footings, bases of columns, etc. for
mass concrete
For RCC Culvert 40.00 4.00 0.30 48.00
80.00 1.20 0.20 19.20
80.00 4.00 0.20 64.00
For Damage road
RMC on drain top 1.00 1381.12 0.15 207.17
1.00 1464.40 0.10 146.44
484.81 Sqm
16 Providing and laying in position specified grade of
reinforced cement concrete excluding the cost of
centering, shuttering, finishing and reinforcement –
All work up to plinth level
For RCC Culvert 40.00 4.00 1.20 0.20 38.40 Cum
17 Reinforcement for R.C.C. work including
straightening, cutting, bending, placing in position
and binding all complete
For RCC Culvert 38.40 @ 100.00 Kg/Cum 3840.00 Kg

M/s Allied Engineers

(A.K. Atrey) (Rajesh Kumar Tripathi) (Chander Shekhar)

EE(CD)-VI AEE J.E.
 HISTORY SHEET

STATE/ UT : DELHI
DEPARTMENT : DELHI STATE INDUSTRIAL & INFRASTRUCTURE
DEVELOPMENT CORPORATION LTD.
CIRCLE : Suprintendent Engineer (UC)
DIVISION : Executive Engineer (CD-VI)
NAME OF WORK: Development works in un-authorized colonies.
S.H : C/o Road and S.W Drain at Budh Vihar Extn. Ph-II, Vir
Singh Colony, Delhi-41, Rithala A.C Reg. No. 1051A.

Reg. No. : 1051 A

Cost of work : Rs. #NAME?
Estimate framed: Er. A.K. Atrey, E.E. CD-VI.
History : As per latest policy, the A/A & E/S of all development work of unauthorized
colonies shall be accorded by the MD/DSIIDC. No further approval /Sanction shall
be accorded by U.D.Deptt; Govt. of NCT Delhi. Hence, there is no further need to
send the estimates to U.D.Deptt. The estimate of above said colony has been
prepared as per the directions mentioned vide F-535/UC/UD/2011/5627-35 dt
7.6.2011 & DSIIDC/Dir(W)/2011/94 dt 29.06.2011.

Present Status of Colony:

(1) Water line laid or not :- Water lines laid.
(2) Sewer line or not :- Sewer Line Laid
(3) Electrification :- Electricity facility available.
Design & The provision for 10cm to 15 cm thick ready mixed concrete M-25 with under
Scope: 7.5 cm to 10cm thick layer of M-10 is taken. The provision of S.W. drain with
rectangular section in brick work over base of CC 1:5:10 and 4cm thick cement
concrete in bed & 2.5cm thick cement concrete at the top of drain's wall with
cement plaster in 1:6 i/c neat cement punning is taken.
Specification :
The work will be executed as per guide line dt: 22.10.09 issued by the then CE
(O& M) and CPWD specification 2009 vol-I & II with upto date correction slip.

Rates : Based on DSR 2014

Method : By Contract

T&P : Shall be arranged by the Contractor

W.C : To be met out from 1% contingenceies

Land : Available

Time : 6 months
M/s Allied Engineers

.
(A.K. Atrey) (Rajesh Kumar Tripathi) (Chander Shekhar)
EE(CD)-VI AEE J.E.