PUBLIC WORKS DEPARTMENT (B&R) PUNJAB

Government of Punjab
ItemWise Cost BreakUP

Name of Work : Special repair estimate for carpet replacement with wooden
flooring/floor tile, construction of room for servant, car parking shed
etc., at Kothi No. 931, Minister Houses Complex, Sector 39-A,
Chandigarh official residence of Sh. Satya Gopal, IAS (Retired) joined as
Chairperson of Real Estate Regulatory Authority, Punjab.
Amount And Rate In (₹)
Sr. No. Ref. to CSR Item Description Quantity Basic Rate Premium Rate Lead/RA Total Rate Unit Amount
Item factor(In %) Rate
1 Sanctioned Dismantling of wood work (cupboard) 4.00000 400.00 0 400.00 0.00 400.00 Each 1,600.00
Rate

8 CHAPTER NO. 8: DISMANTLING

8-26 Removing Doors and Windows (Steel or wood)
with chowkhats by making recesses in walls
when the wall is not to be dismantled.
2 8-26-(b) Windows of area 3 sqm and below 10.00000 142.00 0 142.00 0.00 142.00 each 1,420.00

3 8-44 Dismantling aluminium/ Gypsum partitions, 90.89037 46.00 0 46.00 0.00 46.00 Sqm 4,180.96
doors, windows, fixed glazing and false ceiling
including disposal of unserviceable material
and stacking of serviceable
material within 50 meters lead as directed by
Engineer-in-charge

4 8-20 Dismantling plank flooring 100.02636 53.00 0 53.00 0.00 53.00 Sqm 5,301.40

5 8-35 Dismantling glazed tiles (to be carefully 58.79017 127.00 0 127.00 0.00 127.00 Sqm 7,466.35
removed).

6 Sanctioned Providing and fixing of ACC sheet shed angles 180.00000 210.00 0 210.00 0.00 210.00 Sqf 37,800.00
Rate with channels and 4" circular pipe grouted in
cement concrete (1:2:4) with channels and
purlins with ACC roof complete in all respect

7 Sanctioned Providing and fixing of cement fibre board on 230.00000 220.00 0 220.00 0.00 220.00 Sqf 50,600.00
Rate wall with steel structure i/c painting complete
in all respect

11 CHAPTER NO. 11: BRICK WORK

8 11-11.6 First class burnt brick work laid in cement 4.58794 5,151.00 0 5,151.00 0.00 5,151.00 Cum 23,632.48
sand
mortar 1:5 in first storey upto 4 metres above
plinth level.

15 CHAPTER NO. 15: PLASTERING & POINTING

9 15-15.1 12.5 mm thick cement plaster 1:5 43.84880 181.00 0 181.00 0.00 181.00 Sqm 7,936.63

Work No : Page 1 of 6 08/02/2023 03:20 PM

PWD/22-23/EE PD
CHD/BLD/RB/SpecialRepair/0145
 Amount And Rate In (₹)
Sr. No. Ref. to CSR Item Description Quantity Basic Rate Premium Rate Lead/RA Total Rate Unit Amount
Item factor(In %) Rate
10 15-15.59 Cement pointing 1:2 deep variety 10.03320 127.00 0 127.00 0.00 127.00 Sqm 1,274.22

11 Sanctioned Providing and fixing of steel door complete in 16.87500 200.00 0 200.00 0.00 200.00 Sft 3,375.00
Rate all respect.

12 Sanctioned Providing and fixing of box type cupboard with 423.30000 750.00 0 750.00 0.00 750.00 Sft 3,17,475.00
Rate 19mm thick both/one side board with back ply
and lipping on shutter with 1 ½"x 1½"
moulding of wood i/c cost of looking glass with
melamine finish complete in all respect

13 Sanctioned Providing and fixing of 12mm thick toughened 322.05310 285.00 0 285.00 0.00 285.00 Sqf 91,785.13
Rate glass complete in all respect

14 Sanctioned Providing and fixing of polycarbonate sheet 671.37890 275.00 0 275.00 0.00 275.00 Sqf 1,84,629.20
Rate shed made of 2"x2" section holow pipe and 2"
wide aluminium section for fixing of sheet with
rubber gasket and silicon etc complete in all
respect.

14 CHAPTER NO. 14: FLOORING & DADOS

15 14-14.101 Providing and laying Laminate wooden 63.79327 2,042.00 0 2,042.00 0.00 2,042.00 Sqm 1,30,265.86
flooring (Grade AC4 or AC4+ laminates) 6
mm to 12 mm thick, having a good backing
layer made up of plastic laminate or
melamine, core made up of medium-density
fiberboard (MDF),which is less resistant to
impact damage and less resistant to being
dented by heavy furniture, having a décor
layer to give each floor its appearance and
consisting of one or more sheets of paper
impregnated with melamine resin and top
wear layer having clear aluminum oxide finish
that protects the decorative layer & imparts
the desired level of sheen, from full gloss to
low gloss, duly fixed to the base floor using
adhesive as approved by the manufacturer.

16 14-14.135 Providing and Laying Out Door precast 142.13700 1,025.00 0 1,025.00 0.00 1,025.00 Sqm 1,45,690.43
designer chequered tiles of any size & any
shape 25mm thickness having top layer of
white cement mixed with pigment, laid on
20mm thick bed of ordinary cement mortar
1:3 (1 ordinary cement: 3 fine sand), joints
grouted with white cement slurry containing
pigment to match the shade complete in all
respect as per specifications and to the entire
satisfaction of engineer-in-charge.

17 14-14.123 Providing and laying Rectified Porcelin floor 140.48202 871.00 0 871.00 0.00 871.00 Sqm 1,22,359.84
tiles 400x400mm or more (thickness to be
specified by the manufacturer) of premium
Work No : quality conforming to IS:15622 of approved
PWD/22-23/EE PDin all colours laid on 20mm thick bed of Page 2 of 6 08/02/2023 03:20 PM
make
CHD/BLD/RB/SpecialRepair/0145
Cement Mortar 1:4 ( 1 Cement : 4 Fine sand)
for new flooring or laid with cement based
 Amount And Rate In (₹)
Sr. No. Ref. to CSR Item Description Quantity Basic Rate Premium Rate Lead/RA Total Rate Unit Amount
Item factor(In %) Rate
specified by the manufacturer) of premium
quality conforming to IS:15622 of approved
make in all colours laid on 20mm thick bed of
Cement Mortar 1:4 ( 1 Cement : 4 Fine sand)
for new flooring or laid with cement based
high polymer modified quick set tile adhesive
(water based) of approved make IS 15477
marked using 5 Kg adhesive per Sqm of tile
area in average 3mm thickness over existing
floor, including pointing the joints with white
cement and matching pigments etc., complete

18 Sanctioned Providing and fixing of door profile complete in 104.50000 175.00 0 175.00 0.00 175.00 Rft 18,287.50
Rate all respect

19 Sanctioned Providing and fixing of vitrified floor tile of size 2,296.19060 200.00 0 200.00 0.00 200.00 Sqf 4,59,238.12
Rate 1200mm x 600mm complete in all respect

17 CHAPTER NO. 17: WOOD WORK

20 17-17.101 Providing and fixing 12 mm thick frameless 4.70306 4,094.00 0 4,094.00 0.00 4,094.00 Sqm 19,254.33
toughened glass door shutter of approved
brand and manufacture, including providing
and fixing top & bottom pivot & double acting
hydraulic floor spring type fixing arrangement
and making necessary holes etc. for fixing
required door fittings, all complete as per
direction of Engineer-in-charge

17-17.15 Chowkats of commercial hard wood such as

(ii) Hollock confirming to ISI specification no 1003
m kiln seasoned of doors and windows
including iron hold fasts, corner straps cleats,
stops, bolts for hold fasts etc, complete fixed
in position
21 17-17.15 Double Rebate (60mm x 150mm) 66.31098 1,140.00 0 1,140.00 0.00 1,140.00 mtr 75,594.52
(ii)-A

17-17.11 Wire gauge Hollock wood door shutter without

(ii) springs housed in chowkhat.
22 17-17.11 35 mm thick 13.16857 2,004.00 0 2,004.00 0.00 2,004.00 Sqm 26,389.81
(ii)-A

17-17.10 Hollock wood doors shutter windows shutter

(xvii) including hinges, screws, chocks, cheats, stops
cords etc. complete fixed in position.
17-17.10 panelled, glazed or glazed and panelled.
(xvii)-a
23 17-17.10 35 mm thick 19.82254 2,538.00 0 2,538.00 0.00 2,538.00 Sqm 50,309.61
(xvii)-a-ii

Work No : Page 3 of 6 08/02/2023 03:20 PM

PWD/22-23/EE PD
CHD/BLD/RB/SpecialRepair/0145
 Amount And Rate In (₹)
Sr. No. Ref. to CSR Item Description Quantity Basic Rate Premium Rate Lead/RA Total Rate Unit Amount
Item factor(In %) Rate
17-17.43 Providing and fixing hydraulic door closer ISI
mark with necessary screw etc. complete
24 17-17.43-(a) ISI designation no I (Size of door up to 6.00000 987.00 0 987.00 0.00 987.00 No 5,922.00
700mm)

31 CHAPTER NO. 31: MAINTENANCE OF

BUILDINGS AND FURNITURE
31-5 Renewing glass panes with putty and nails
wherever necessary
25 31-5-(c) Frosted glass panes weighing 8.44 Kg/sqm 4.25598 578.00 0 578.00 0.00 578.00 Sqm 2,459.96

13 CHAPTER NO. 13: HOISTING, ROOFING AND

WATER PROOFING
26 13-13.65 Providing and Fixing ceiling at height upto 4 201.62644 1,321.00 0 1,321.00 0.00 1,321.00 Sqm 2,66,348.53
mtr consisting of 12.5mm thick Gypsum
Board of any size G.I. Cradling hanged from
the ceiling by means of G.I. hanger complete
as per drawings,specifications and tothe entire
satisfaction of engineer-in- charge.

27 13-13.9 Supply & Fixing Fiber Glass Coated Mesh with 289.62504 119.00 0 119.00 0.00 119.00 Sqm 34,465.38
thickness of 45 Gsm for the water proofing of
roof terraces, bathrooms , Water tanks, etc.
The surface to be levelled, finished, made
smooth before fixing of Fiber Glass Mesh,
complete in all respect as per manufactures
specification and as per directions of
Engineer-in-Charge.

28 13-13.91 Water proofing treatment of Roof Slab with 289.62504 559.09 0 559.09 0.00 559.09 Sqm 1,61,926.46
High performance cementitious two
component product, consisting of a powder
component and an acrylic polymer using two
coats ( Dr Fixit Roofseal flex - Packaging Size:
12 .5 kg (7.5 kg powder + 5 kg polymer) /
equivalent water proofing Solution ). The
slurry thus formed by mixing the two, is to be
applied on new roofs to forms a seamless,
highly elastic, non-toxic waterproofing layer
on the roof with a life expectancy of 7 years.
The work shall be carried out all complete as
per specification and the direction of the
Engineer-in-charge.

29 Sanctioned Providing & fixing Antique brass 8" steel tower 21.00000 400.00 0 400.00 0.00 400.00 Each 8,400.00
Rate bolts i/c screws complete in all respect

30 Sanctioned Providing & fixing Antique brass 6" steel tower 21.00000 300.00 0 300.00 0.00 300.00 Each 6,300.00
Rate bolts i/c screws complete in all respect

Work No : Page 4 of 6 08/02/2023 03:20 PM

PWD/22-23/EE PD
CHD/BLD/RB/SpecialRepair/0145
 Amount And Rate In (₹)
Sr. No. Ref. to CSR Item Description Quantity Basic Rate Premium Rate Lead/RA Total Rate Unit Amount
Item factor(In %) Rate
31 Sanctioned Providing & fixing Antique brass 6" handles i/c 24.00000 470.00 0 470.00 0.00 470.00 Each 11,280.00
Rate screws complete in all respect

32 Sanctioned Providing & fixing Antique brass door stopper 14.00000 250.00 0 250.00 0.00 250.00 Each 3,500.00
Rate i/c screws complete in all respect

33 Sanctioned Providing & fixing Antique brass 5" hinges i/c 58.00000 120.00 0 120.00 0.00 120.00 Nos 6,960.00
Rate screws complete in all respect

34 Sanctioned Providing and fixing of Mortize lock i/c screw 4.00000 2,500.00 0 2,500.00 0.00 2,500.00 Each 10,000.00
Rate complete in all respect

16 CHAPTER NO. 16: WHITE WASHING,

DISTEMPERING, PAINTING & POLISHING
35 16-16.65 Preparation of plastered or concrete surface 484.30000 80.00 0 80.00 0.00 80.00 Sqm 38,744.00
for painting (including sand papering the
surface) using ready mixed cement based wall
putty by applying two or more coats to get
required finish

36 16-16.63 Wall painting with plastic emulsion paint of 484.30000 89.00 0 89.00 0.00 89.00 Sqm 43,102.70
approved brand and manufacturer to give an
even shade (two or more coats)

37 16-16.6 Finishing walls with Premium Acrylic smooth 1,390.00000 138.00 0 138.00 0.00 138.00 Sqm 1,91,820.00
exterior paint with silicon additives of
required shade with two or more coats applied
@ 1.43litre/10 Sqm over and including base
coat of water proofing Cement Paint applied @
2.20 Kg/10 Sqm

38 16-16.18 Painting two or more coats with synthetic 522.90000 64.00 0 64.00 0.00 64.00 Sqm 33,465.60
enamel paints in all shades on old wood work
or metallic or plastered or concrete surface to
give an even shade including rubbing down old
paint.

39 Sanctioned Providing and fixing of wooden jafri fixed with 852.50000 280.00 0 280.00 0.00 280.00 Sqf 2,38,700.00
Rate 3" wide stripe in wooden frame 3"x 1½" size
supported with angle iron 50mmx50mmx6mm
thick including painting/priming coat etc.
complete in all respect

Work Total Cost : 28,49,261.00

Rupees Twenty Eight Lac Fourty Nine Thousand Two Hundred Sixty One Only
Work No : Page 5 of 6 08/02/2023 03:20 PM
PWD/22-23/EE PD
CHD/BLD/RB/SpecialRepair/0145
 Rupees Twenty Eight Lac Fourty Nine Thousand Two Hundred Sixty One Only

Work No : Page 6 of 6 08/02/2023 03:20 PM

PWD/22-23/EE PD
CHD/BLD/RB/SpecialRepair/0145