Renovation of 14 numbers type-I flats in Maharani Bagh Complex of School of Planning and Architecture (SPA), Maharani Bagh, New Delhi

S.No. Item Description DSR Amount (Rs.) NDSR Amount

5.00 REPAIRS TO BUILDING 24,884.90 -

6.00 DISMANTLING AND DEMOLISHING 729,112.53 -

7.00 SANITARY INSTALLATIONS 272,273.40 362,104.40

8.00 WATER SUPPLY 181,725.60 -

9.00 ALUMINIUM WORK 752,514.49 -

10.00 WATER PROOFING 194,850.02 -

12.00 ELECTRICAL FIXTURES - 806,148.00

GRAND TOTAL - (Including GST) 8,180,388.00

GRAND TOTAL - (Including GST) 8,180,388.00

Digitally signed by AMIT

ESTIMATE FOR RENOVATION OF APARTMENT BUILDING - 14, NEW DELHI

S.No. DRS 2023 code No. Item Description Unit Total Quantity DSR Amount (Rs.) Market Rate NDSR Amount

1.00 WOOD WORK

Providing wood work in frames of doors, windows, clerestory windows and other frames, wrought framed

1.01 9.1 and fixed in position with hold fast lugs or with dash fasteners of required Dia & length (hold fast lugs or

dash fastener shall be paid for separately).

Providing and fixing panelled or panelled and glazed shutters for doors, windows and clerestory windows,

fixing with butt hinges of required size with necessary screws, excluding panelling which will be paid for

separately, all complete as per direction of Engineer-in-charge. (Note: Butt hinges and necessary screws

shall be paid separately)

A 9.5.3 Kiln seasoned selected planks of sheesham wood

9.5.1.2 35 mm thick shutters SQM 24.57 3638.35 89394.26

Providing and fixing 35 mm thick factory made laminated veneer lumber door shutter conforming to IS :

14616 and TADS 15:2001 (Part B), fixing with butt hinges of required size with necessary screws, all

complete as per directions of Engineer- in-charge and panelling with panels of : (Note:- Butt hinges and

necessary screws shall be paid separately)

12 mm thick pre-laminated particle board (decorative lamination on both sides) grade -1, medium density

flat pressed, three layer particle board FPT- I or graded wood particle board FPT- I, conforming to IS : 3087,

bonded with BWP type synthetic resin adhesive as per IS : 848 and prelaminated conforming to IS : 12823,

Grade 1, Type - II marked :

Providing and fixing Pre-laminated flat pressed 3 layer (medium density) particle board or graded wood

particle board IS : 3087 marked, with one side decorative and other side balancing lamination Grade I, Type

II exterior grade IS : 12823 marked, in shelves with screws and fittings wherever required, edges to be

painted with polyurethane primer (fittings to be paid separately).

Providing and fixing ISI marked flush door shutters conforming to IS : 2202 (Part I) decorative type, core of

1.05 9.20 block board construction with frame of 1st class hard wood and well matched teak 3 ply veneering with

vertical grains or cross bands and face veneers on both faces of shutters.

25 mm thick (for cupboard) including ISI marked nickel plated bright finished M.S. Piano hinges IS : 3818

marked with necessary screws

Providing and fixing wire gauge shutters using galvanized M.S. wire gauge of average width of aperture 1.4

mm in both directions with wire of dia 0.63 mm, for doors with hinges and necessary screws : External Gate

A 9.27.1 35 mm thick shutters

a 9.27.1.1 with ISI marked M.S. pressed butt hinges bright finished of required size

b 9.27.1.1.3 Kiln seasoned selected class of sheesham wood SQM 24.57 4375.00 107493.75

2.00 STEEL WORK

Providing & fixing fly proof wire gauze to windows, clerestory windows & doors with M.S. Flat 15x3 mm and

nuts & bolts complete.

A 10.29.2 Stainless steel (grade 304) wire gauze of 0.5 mm Dia wire and 1.4 mm aperture on both sides SQM 109.40 1133.55 124,006

Digitally signed by AMIT

ESTIMATE FOR RENOVATION OF APARTMENT BUILDING - 14, NEW DELHI

S.No. DRS 2023 code No. Item Description Unit Total Quantity DSR Amount (Rs.) Market Rate NDSR Amount

Providing and laying vitrified floor tiles in different sizes (thickness to be specified by the manufacturer)

with water absorption less than 0.08% and conforming to IS: 15622, of approved make, in all colours and

3.01 11.41 shades, laid on 20 mm thick cement mortar 1:4 (1 cement : 4 coarse sand), jointing with grey cement slurry

@ 3.3 kg/ sqm including grouting the joints with white cement and matching pigments etc., complete with

skirting. Location : Living and bedroom

Providing and laying Vitrified tiles in floor in different sizes (thickness to be specified by the manufacturer)

with water absorption less than 0.08% and conforming to IS:15622, of approved brand & manufacturer, in

all colours and shade, laid on 20 mm thick cement mortar 1:4 (1 cement: 4 coarse sand) jointing with grey

3.02 11.41A cement slurry @3.3 kg/sqm including grouting the joints with white cement and matching pigments etc.

The tiles must be cut with the zero chipping diamond cutter only . Laying of tiles will be done with the

notch trowel, plier, wedge, clips of required thickness, leveling system and rubber mallet for placing the

tiles gently and easily. Location : Toilet and Kitchen

A 11.41A.3 Glazed Vitrified tiles Matt/Antiskid finish of size

Providing and laying Vitrified tiles in different sizes (thickness to be specified by manufacturer), with water

absorption less than 0.08 % and conforming to I.S. 15622, of approved make, in all colours & shade, in

3.03 11.46 skirting, riser of steps, wall over 12 mm thick bed of cement mortar 1:3 (1 cement: 3 coarse sand), jointing

with grey cement slurry @ 3.3 kg/ sqm including grouting the joint with white cement & matching pigments

etc. complete. Location : Toilet and Kitchen

Sub-Total (3.00) 908,417

4.00 FINISHING

4.01 13.10 12 mm cement plaster of mix :

Providing and applying plaster of paris putty of 2 mm thickness over plastered surface to prepare the

surface even and smooth complete.

Distempering with 1st quality acrylic distemper (ready mixed) having VOC content less than 50 gram/l, of

approved manufacturer and of required shade and colour all complete to achieve even shade and colour:

New work (two or more coats) over and including water thinnable priming coat with cement primer having

VOC content less than 50 gram/ L

Painting with synthetic enamel paint of approved brand and manufacture of required colour to give an even

Two or more coats on new work over an under coat of suitable shade with ordinary paint of approved brand

and manufacture

5.00 REPAIRS TO BUILDING

Repairs to plaster of thickness 12 mm to 20 mm in patches of area 2.5 sq.meters and under, including

cutting the patch in proper shape, raking out joints and preparing and plastering the surface of the walls

complete, including disposal of rubbish to the dumping ground, all complete as per direction of Engineer-in-

Digitally signed by AMIT

ESTIMATE FOR RENOVATION OF APARTMENT BUILDING - 14, NEW DELHI

S.No. DRS 2023 code No. Item Description Unit Total Quantity DSR Amount (Rs.) Market Rate NDSR Amount

A 14.1.1 With cement mortar 1:4 (1 cement : 4 fine sand SQM 27.00 547.40 14,780

Providing and repairing cement concrete on patches, including hoisting and setting in position with cement

mortar 1:3 (1 Cement : 3 coarse sand), cost of required Centering complete.

1:1.5:3 (1 cement : 1.5 coarse sand(zone-III) derived from natural sources : 3 graded stone aggregate 20mm

nominal size derived from natural sources)

6.00 DISMANTLING AND DEMOLISHING

Demolishing cement concrete manually/ by mechanical means including disposal of material within 50

metres lead as per direction of Engineer - in - charge. IPS Flooring

A 15.2.2 Nominal concrete 1:4:8 or leaner mix (including equivalent design mix) CUM 122.85 1503.60 184,723

Dismantling doors, windows and clerestory windows (steel or wood) shutter including chowkhats,

architrave, holdfasts, ms grill etc. complete and stacking within 50 metres lead :

A 15.12.1 Of area 3 sq. metres and below EACH 162.00 367.20 59,486

Dismantling tile work in walls laid in cement mortar including stacking material within 50 metres lead.

A 15.23.1 For thickness of tiles 10 mm to 25 mm SQM 383.29 73.40 28,134

Dismantling of sanitary fixtures, plumbing fixtures and flushing cistern of all types (C.I./PVC/Vitrious China)

6.03 15.52 including stacking of useful materials near the site and disposal of unserviceable materials within 50 metres EACH 56.00 112.05 6,275

Dismantling, chipping old plaster or skirting raking out joints and cleaning the surface for plaster including

disposal of rubbish to the dumping ground within 50 metres lead.

Dismantling of existing Plumbing line, valves fittigs etc , and related accessories carefully without damage to

surrounding surfaces, and handing over the removed items.

Dismantling of existing electrical wiring, switch sockets, and related accessories carefully without damage to

surrounding surfaces, and handing over the removed items.

Disposal of building rubbish / malba / similar unserviceable, dismantled or waste materials by mechanical

means, including loading, transporting, unloading to approved municipal dumping ground or as approved by

Engineer-in-charge, beyond 50 m initial lead, for all leads including all lifts involved.

7.00 SANITARY INSTALLATIONS

Providing and fixing white vitreous china pedestal type water closet (European type) with seat and lid, 10

litre low level white vitreous china flushing cistern & C.P. flush bend with fittings & C.I. brackets, 40 mm

7.01 17.3 flush bend, overflow arrangement with specials of standard make and mosquito

proof coupling of approved municipal design complete, including painting of fittings and brackets, cutting

and making good the walls and floors wherever required :

A 17.3.1 W.C. pan with ISI marked white solid plastic seat and lid EACH 14.00 8006.60 112,092

Providing and fixing wash basin with C.I. brackets, 15 mm C.P. brass pillar taps, 32 mm C.P. brass waste of

7.02 17.7 standard pattern, including painting of fittings and brackets, cutting and making good the walls wherever

A White Vitreous China Wash basin size 630x450 mm with a pair of 15 mm C.P. brass pillar taps EACH 14.00 2648.85 37,084

Providing and fixing Stainless Steel A ISI 304 (18/8) kitchen sink as per IS:13983 with C.I. brackets and

7.03 17.1 stainless steel plug 40 mm, including painting of fittings and brackets, cutting and making good the walls

wherever required :

A 17.10.1 Kitchen sink with drain board

Digitally signed by AMIT

ESTIMATE FOR RENOVATION OF APARTMENT BUILDING - 14, NEW DELHI

S.No. DRS 2023 code No. Item Description Unit Total Quantity DSR Amount (Rs.) Market Rate NDSR Amount

7.04 17.28 Providing and fixing P.V.C. waste pipe for sink or wash basin including P.V.C. waste fittings complete.

A 17.28.2 Flexible pipe

Providing and fixing 600x450 mm beveled edge mirror of superior glass (of approved quality) complete with

6 mm thick hard board ground fixed to wooden cleats with C.P. brass screws and washers complete.

MR Providing and fixing soil, waste CPVC Pipes

A 40mm nominal Dia Pipes M 224.00 491.00 109984

B 75mm nominal Dia Pipes M 336.00 713.90 239870.4

7.06 MR Supreme 40-75mm UPVC SCH 80 Bend 90° Each 70.00 175.00 12250

8.00 WATER SUPPLY

8.01 18.9 Providing and fixing Chlorinated Polyvinyl Chloride (CPVC) pipes, having thermal stability for hot & cold

water supply including all CPVC plain & brass threaded fittings This includes jointing of pipes & fittings with

one step CPVC solvent cement, trenching, refilling & testing of joints complete as per direction of Engineer

in Charge. Connecting from water tank to Existing pumps.

A 18.9.2 20 mm nominal Dia Pipes M 336.00 274.3 92,165

B 18.9.3 25 mm nominal Dia Pipes M 252.00 355.4 89,561

9.00 ALUMINIUM WORK

Providing and fixing aluminium work for doors, windows, ventilators and partitions with extruded built up

standard tubular sections/ appropriate Z sections and other sections of approved make conforming to IS:

733 and IS: 1285, fixing with dash fasteners of required Dia and size, including necessary filling up the gaps

at junctions, i.e. at top, bottom and sides with required EPDM rubber/ neoprene gasket etc. Aluminium

sections shall be smooth, rust free, straight, mitred and jointed mechanically wherever required including

cleat angle, Aluminium snap beading for glazing / panelling, C.P. brass / stainless steel screws, all complete

as per architectural drawings and the directions of Engineer-in-charge. (Glazing, panelling and dash

fasteners to be paid for separately) :

For Shutters of doors, windows & ventilators including providing and fixing hinges/ pivots and making

provision for fixing of fittings wherever required including the cost of EPDM rubber/ neoprene gasket

required ( Fittings shall be paid for separately)- Powder coated aluminium (minimum thickness of powder

coating 50 micron)

Providing and fixing glazing in aluminium door, window, ventilator shutters and partitions etc. with EPDM

9.02 21.3 rubber / neoprene gasket etc. complete as per the architectural drawings and the directions of engineer-in-

charge . (Cost of aluminium snap beading shall be paid in basic item):

A 21.3.1 With float glass panes of 4.0 mm thickness (weight not less than 10kg/sqm) SQM 109.40 1176.80 128,737

10.00 WATER PROOFING

Digitally signed by AMIT

ESTIMATE FOR RENOVATION OF APARTMENT BUILDING - 14, NEW DELHI

S.No. DRS 2023 code No. Item Description Unit Total Quantity DSR Amount (Rs.) Market Rate NDSR Amount

Providing and laying water proofing treatment to vertical and horizontal surfaces of depressed portions of

W.C., kitchen and the like consisting of:

(I) Ist course of applying cement slurry @ 4.4 kg/sqm mixed with water proofing compound conforming to

IS 2645 in recommended proportions including rounding off junction of vertical and horizontal surface.

(ii) IInd course of 20 mm cement plaster 1:3 (1 cement : 3 coarse sand) mixed with water proofing

10.01 22.3 compound in recommended proportion including rounding off junction of vertical and horizontal surface. SQM 253.18 769.60 194,850

(iii) IIIrd course of applying blown or residual bitumen applied hot at 1.7 kg. per sqm of area.

(iv) IVth course of 400 micron thick PVC sheet. (Overlaps at joints of PVC sheet should be 100 mm wide and

pasted to each other with bitumen @ 1.7 kg/sqm).

TOTAL (INCLUDING GST) 5,776,160 362,104

Digitally signed by AMIT

S.No. DSR 2023 No. Item Description Total Qty Unit DSR RATE 2023 Amount (Rs.) NSR Rate NSR Amt

1.00 ELECTRICAL WORK

Wiring for light point/ fan point/ exhaust fan point/ call bell point with 1.5

sq.mm FRLS PVC insulated copper conductor single core cable in surface

1.3 with modular switch, modular plate, suitable GI box and earthing the point

with 1.5 sq.mm FRLS PVC insulated copper conductor single core cable etc.

1.01 as required.

Wiring for light/ power plug with 2X4 sq. mm FRLS PVC insulated copper

conductor single core cable in surface/ recessed steel conduit along with 1

No. 4 sq. mm FRLS PVC insulated copper conductor single core cable for

1.02 loop earthing as required.

Wiring for light/ power plug with 4X4 sq. mm FRLS PVC insulated copper

conductor single core cable in surface/ recessed steel conduit along with 2

Nos. 4 sq. mm FRLS PVC insulated copper conductor single core cable for

1.03 loop earthing as required.

Wiring for light/ power plug with 2X4 sq. mm FRLS PVC insulated copper

conductor single core cable in surface/ recessed medium class PVC conduit

along with 1 No. 4 sq. mm FRLS PVC insulated copper conductor single core

1.04 cable for loop earthing as required.

Wiring for light/ power plug with 4X4 sq. mm FRLS PVC insulated copper

conductor single core cable in surface/ recessed medium class PVC conduit

along with 2 Nos. 4 sq. mm FRLS PVC insulated copper conductor single

1.05 core cable for loop earthing as required.

Wiring for circuit/ submain wiring along with earth wire with the following

sizes of FRLS PVC insulated copper conductor, single core cable in surface/

1.06 recessed medium class PVC conduit as required.

1.07 1.14.1 2 X 1.5 sq. mm + 1 X 1.5 sq. mm earth wire 14 Metre 233 3262

1.08 1.14.2 2 X 2.5 sq. mm + 1 X 2.5 sq. mm earth wire 10 Metre 275 2750

Supplying and drawing co-axial TV cable RG-6 grade, 0.7 mm solid copper

conductor PE insulated, shielded with fine tinned copper braid and

protected with PVC sheath in the existing surface/ recessed steel/ PVC

1.09 conduit as required.

Supplying and fixing of following sizes of medium class PVC conduit along

with accessories in surface/recess including cutting the wall and making

1.10 good the same in case of recessed conduit as required.

Digitally signed by AMIT

Supplying and fixing following modular switch/ socket on the existing

1.24 modular plate & switch box including connections but excluding modular

1.13 plate etc. as required.

1.17 1.24.4 3 pin 5/6 A socket outlet 1 Each 122 122

1.18 1.24.5 6 pin 15/16 A socket outlet 1 Each 198 198

1.19 1.24.6 Telephone socket outlet 1 Each 158 158

1.20 1.24.7 TV antenna socket outlet 1 Each 148 148

Supplying and fixing two module stepped type electronic fan regulator on

1.25 the existing modular plate switch box including connections but excluding 3 Each 369 1107

1.22 modular plate etc. as required.

1.27 Supplying and fixing following size/ modules, GI box along with modular

1.23 base & cover plate for modular switches in recess etc. as required.

Supplying and fixing suitable size GI box with modular plate and cover in

front on surface or in recess, including providing and fixing 3 pin 5/6 A

modular socket outlet and 5/6 A modular switch, connections etc. as

1.28 required.

Supplying and fixing suitable size GI box with modular plate and cover in

front on surface or in recess, including providing and fixing 6 pin 5/6 &

15/16 A modular socket outlet and 15/16 A modular switch, connections

1.29 etc. as required.

Providing and fixing M.S. fan clamp type I or II of 16 mm dia M.S. bar, bent

to shape with hooked ends in R.C.C. slabs or beams during laying, including

1.30 painting the exposed portion of loop, all as per standard design complete.

Sub-Total (1.00) (including GST) 88284 0

GRAND TOTAL FOR 14 UNITS 1235976 0

GRAND TOTAL FOR 14 UNITS 1235976 0

2.00 ELECTRICAL FIXTURES

Digitally signed by AMIT

P&F 20W, 30V Tube light, fliker free, LED Batten work, 2000 Lumen on 10-

30VDC power supply, wall mounted, rectangular shape, white finish,

primary material to be polycarbonate (PC) with colour temperature of

2.01 6500K as per selection.

P&F 9W, 240V, 825 Lumen B22 LED Bulb shape size G40, dimmable, wall

MR 6 Each 75 450

mounted with white finish with colour temperature of

2.02 2700K/4000K/6500K as per selection.

P&F 1200mm, downrod length 260mm ceiling fan with remote control

option. Air delivery of 225m3/min, 28W, 3 no. of blades made up of

aluminium. This item must contain 1N fan motor, 1N canopy set, 1N

downrod, 1N downrod cover, 1N remote, 2N AAA Batteries, 1N twisted

2.03 wire, 1N shackle assembly kit, 1N of blades in colour white finish.

Supply and install ceiling fan of having four high-lift angle blades with a

sweep of 600 mm. The fan shall have silent operation, suitable for low

MR voltage performance, iron blades (high permeability grade electrical steel 1 Each 2160 2160

lamination), glossy powder-coated finish, to ensure durability and

aesthetic appeal. It shall be supplied complete with motor, canopy,

2.04 downrod, blades set, shackle assembly and instruction manual.

Supply and install exhaust fan, 250 mm (≈10-inch) sweep, 5 blades, rated at

36 W power consumption. The fan shall deliver air extraction of

approximately 860 m³/h at 1,200 RPM, include a web-mesh guard for

safety, be of plastic body & blades, white finish. Complete supply to

2.05 include fan motor, blade set, canopy, shackle kit, wiring, twisting wires etc.

Supply and install vertical storage electric water heater, capacity 25 litres,

rated power intake 2000 W, single-phase 230 V / 50 Hz. The heater shall

include an anti-rust inner tank made from ultra-thick super cold-rolled

steel plates, heavy-duty Incoloy (glass coated) heating element suitable for

hard water, color-changing LED ring indicator to show water temperature,

multifunction safety valve permitting max working pressure up to 8 bars,

PUF insulation to minimise heat loss, ABS/plastic outer body, wall

2.06 mounting kit with fasteners, all inlet/outlet and electrical connections.

Digitally signed by AMIT

Supply and install water purifier, under-counter model, using multi-stage

purification (RO + UV + UF + TDS control). The unit has a 7-litre hydrostatic

storage tank for pressurized water supply even with irregular mains or low

MR pressure, rated flow of approx. 15 litres per hour. The purifier shall have ISI 1 Each 22416 22416

certification, food-grade ABS plastic body, operating input water

temperature 10-35 °C, suitable up to 2,500 ppm TDS raw water. It should

include wall/under sink mounting hardware, all connecting fittings, electric

2.07 supply connection, demonstration and commissioning.

Sub-Total (2.00) (including GST) 0 57582

GRAND TOTAL FOR 14 UNITS 806148

GRAND TOTAL FOR 14 UNITS 806148

Digitally signed by AMIT