Analysis of Rates

Item No. 1) S/Fixing 50 mm dia non-return valve--

A. Materials
1) 50 mm dia non-return valve- 1 no Rs850.00 each Rs 850.00
2) Sundries material L.S Rs 20.00
3) Curtage L.S Rs 10.00
Total A= Rs 880.00
B. Labour
1) Fitter 1 no1/4day Rs 142.20 per dayRs 35.55
2) Khallasi 1 no1/4day Rs 135.20 per dayRs 33.80
Total B=
Rs 69.35
A+B= Rs949.35
C) T&P 2% on A+B Rs18.98
A+B+C= Rs 968.33
D)O.H&Profit 10% onA+B+C Rs 96.83
A+B+C+D = Rs 1065.17
Say Rs 1065.00

Item No. 2) S/Fixing 65 mm dial foot- valve--

A. Materials
1) 65 mm dia foot- valve- 1 no Rs1250.00 each Rs 1250.00
2) Sundries material L.S Rs 20.00
3) Curtage L.S Rs 10.00
Total A= Rs 1280.00
B. Labour
1) Fitter 1 no1/4day Rs 142.20 per dayRs 35.55
2) Khallasi 1 no1/4day Rs 135.20 per dayRs 33.80
Total B=
Rs 69.35
A+B= Rs1349.35
C) T&P 2% on A+B Rs26.98
A+B+C= Rs 1376.33
D)O.H&Profit 10% onA+B+C Rs 137.63
A+B+C+D = Rs 1513.97
Say Rs 1514.00
Item No. 3) S/Fixing 50 mm dia gate- valve--
A. Materials
1) 50 mm dia gate- valve- 1 no Rs995.00 each Rs 995.00
2) Sundries material L.S Rs 20.00
3) Curtage L.S Rs 10.00
Total A= Rs 1025.00
B. Labour
1) Fitter 1 no1/2day Rs 142.20 per day Rs 71.10
2) Khallasi 1 no1/2day Rs 135.20 per day Rs 67.60
Total B= Rs 138.70
A+B= Rs1163.70
C) T&P 2% on A+B Rs23.27
A+B+C= Rs 1186.97
D)O.H&Profit 10% onA+B+C Rs 118.69
A+B+C+D = Rs 1305.67
Say Rs 1306.00

Item No. 4) S/Fixing 15 mm dia gate- valve--

A. Materials
1) 15 mm dia gate- valve- 1 no Rs138.00 each Rs 138.00
2) Sundries material L.S Rs 10.00
3) Curtage L.S Rs 10.00
Total A= Rs 158.00
B. Labour
1) Fitter 1 no1/4day Rs 142.20 per day Rs 35.55
2) Khallasi 1 no1/4day Rs 135.20 per day Rs 33.80
Total B= Rs 69.35
A+B= Rs227.35
C) T&P 2% on A+B Rs4.54
A+B+C= Rs 231.89
D)O.H&Profit 10% onA+B+C Rs 23.18
A+B+C+D = Rs 255.08
Say Rs 255.00
Item No 12) Less offered for the following dismantled materials
a) 50 mm dial non- return valve 4 nos Rs 25.00 each Rs 100.00
b) 65 mm dial foot valve 4 nos Rs 40.00 each Rs 160.00
C) 50 mm dial gate valve 3 nos Rs 25.00 each Rs 75.00
d) 15 mm dai gate vale 4 nos Rs 5.00 each Rs 20.00
e) Burnt winding copper wire 30 kg Rs 80.00 kg Rs 2400.00
f) G.M.Impeller 2 nos Rs 100.00 each Rs 200.00
g) 8" Alluminium cast pump motor fan 2 nos Rs 50.00 each Rs 100.00
h) ML1 L&T make pupm motor stater 1 no Rs 50.00 each Rs 50.00
i) 440 v cutler hammer coil 7 nos Rs 1.00 each Rs 7.00
j) 25 A Telemech contactor 1 no Rs 5.00 each Rs 5.00
k) Telemech addon block 2 nos Rs 5.00 each Rs10.00
l) ML1 Starter 440 v coil 1 no Rs 8.00 each Rs 8.00
m) ML2 Contactor 440 v 1 no Rs 10.00 each Rs 10.00
n) Timmer 1 no Rs 2.00 each Rs 2.00
o) ML2 32 Acontactor 1 no Rs 10.00 each Rs 10.00
p) Over load relay L&T Make 20 A 1 no Rs 5.00 each Rs 5.00
Total = Rs 3162.00
Item no 6) Dismantling the pump rotor shaft
and metallization ---
A)Materials
1) C.I.Impeller 1 no Rs 600.00 each Rs 600.00
2) 40 mm nipple 1 no Rs 75.00 each Rs 75.00
3) G.M.Nut 1 no Rs 50.00 each Rs 50.00
4) G.M.Bush 1 no Rs 100.00 each Rs 100.00
5) Keys 2 nos Rs 30.00 each Rs 60.00
6) 8" Alluminium fan 1 no Rs 750.00 each Rs 750.00
7) Sundries material L.S Rs 50.00
8) Curtage L.S Rs 35.00
Total A = Rs 1720.00
B) Labour
1) Welder 1 no 1 day Rs 142.20 per day Rs 142.20
2) Fitter 1 no 3 days Rs 142.20 per day Rs 426.60
3) Leath operator 1 no 1 day Rs 142.20 per day Rs 142.20
4) Pump mechanic 1 no 1 day Rs 142.20 per day Rs 142.20
5) Khallasi 1 no 6 days Rs 135.20 per day Rs 811.20
Total B = Rs 1664.40
A+B = Rs 3384.40
C) T&P 2% on A+B Rs 67.68
A+B+C = Rs 3452.08
D) O.H&Profit 10% on A+B+C Rs 345.20
A+B+C+D = Rs 3797.29
E) Transportations L.S Rs 300.00
A+B+C+D+E= Rs 4097.29
Say Rs 4097.00

Item No 7) Dismantling 50 mm dia suction pipe and foot- valve--

A. Labour
1) Fitter 1 no 2 days Rs 142.20 per day Rs 284.40
2) Khallasi 1 no 2 days Rs 135.20 per day Rs 270.40
Total A= Rs 554.80

B. T&P 2% on A Rs 11.09
A+B = Rs 565.89
C. O.H&Profit 10& on A+B Rs 56.58
A+B+C = Rs 622.47
Say Rs 622.00
Item No 8) S/Fixing Star-Delta pump motor
Starter MK1,L&T Make---
A.Materials
1) MK1,Star-Delta Starter 1 no Rs 5500.00 each Rs 5500.00
2) Sundries materials L.S Rs 25.00
3) Curtage L.S Rs 25.00
Total A = Rs 5550.00

B. Labour
1) Wire man 1 no 1 day Rs 142.20 per day Rs 142.20
2) Khallasi 1 no 1 day Rs 135.20 per day Rs 135.20
Total B = Rs 277.40
A+B = Rs 5827.40
C. T&P 2% on A+B Rs 116.54
A+B+C = Rs 5943.94
D. O.H&Profit 10% on a+b+c Rs 594.39
A+B+C+D = Rs 6538.34
Say Rs 6538.00

Item No 9) Replacement of Cutler-Hammer 440 v coil

A. Materials
1) 440 v Cutler-Hammer coil 1 no Rs 125.00 each Rs 125.00

B.Labour
1) Wire man 1 no 1/4 day Rs 142.20 per day Rs 142.20
2) Khallasi 1 no 1/4 day Rs 135.20 per day Rs 135.20
Total B = Rs 69.35
A+B = Rs 194.35

C. T&P 2% on A+B Rs 3.88

A+B+C = Rs 198.23
D.O.H & Profit 10% on A+B+C Rs 19.82
A+B+C+D = Rs 218.06
Say Rs 218.00

Item No 10) Replacement of following items--

A.Materials
1) 25 a Telemech contactor 1 no Rs 1150.00 each Rs 1150.00
2) Telemech addon block 2 nos Rs500.00 each Rs 1000.00
3) ML1 Starter 440 v coil 2 nos Rs 550.00 each Rs 1100.00
Total A = Rs 3250.00

B.Labour
1) Wire man 1 no 2 days Rs 142.20 per day Rs 284.40
2) Khallasi 1 no 2 days Rs 135.20 per day Rs 270.40
Total B = Rs 554.80
A+B = Rs 3454.80

C. T&P 2% on A+B Rs 69.09

A+B+C = Rs 3523.89
D.O.H&Profit 10% on A+B+C Rs 352.38
A+B+C+D = Rs 3876.28
Say Rs 3876.00

Item No 11) Replacement of following items at H- Block drinking pupm set--

A. Materials
1) ML2 Contactor 440 v coil 1 no Rs 1600.00 each Rs 1600.00
2) Timmer 1 no Rs 250.00 each Rs 250.00
3) ML2 (Semens make) 32 A Cont 1 no Rs each
4) Over load relay 1 no Rs450.00 each Rs 450.00
Total A = Rs
B. Labour
1) Wire man 1 no 3 days Rs 142.20 per day Rs 426.60
2) Khallasi 1 no 3 days Rs 135.20 per day Rs 405.60
Total B = Rs 832.20

C. T&P 2% on A+B Rs
A+B+C =
D.O.H&Profit 10% on A+B+C Rs
A+B+C+D =
Say
Item No 5) Rewinding and overhauling of pump
motor set of following capacity---
a) 15 H.P
A. Materials
1) Copper winding wire 10.50 kg Rs 260.00 per kg Rs2730.00
2) PVC minilux insulator 1.0 kg Rs 350.00 per kg Rs 350.00
3) E-class paper 3 sheets Rs 50.00 Per sheet Rs 150.00
4) F-class cloth 1 mt Rs 65.00 per mt Rs 65.00
5) F-class lead wire 3 mt Rs 40.00 per mt Rs 120.00
6) Vernish 500 ml Rs 150.00 per lt Rs 75.00
7) Gasket 2 sq ft Rs 60.00 per sq ft Rs 120.00
8) Gland packing 3 ft Rs 25.00 per ft Rs 75.00
9) Ball Bearing 2 nos Rs 475.00 each Rs 950.00
10) Curtage 5% Rs 231.75
Total A = Rs 4866.75
B. Labour
1) Winder 1 no 3 days Rs 142.20 per day Rs 426.60
2) Fitter 1 no 1 day Rs 142.20 per day Rs 142.20
3) Wire man 1 no 1/4 day Rs 142.20 per day Rs 35.55
4) Khallasi 1 no 4x1/4day Rs 135.20 per day Rs 574.60
Total B = Rs 1178.95

A+B = Rs 6045.70
C. T&P 2% on A+B Rs 120.91
A+B+C = Rs 6166.61
D.O.H&Profit 10% on A+B+C Rs 616.66
A+B+C+D= Rs 6783.27
E. Transportation to& fro L.S Rs 500.00
A+B+C+D+E= Rs 7283.27
Say Rs 7283.00
c) 10 H.P
A. Materials
1) Copper winding wire 7.50 kg Rs 260.00 per kg Rs 1950.00
2) PVC minilux insulator 1.0 kg Rs 350.00 per kg Rs 350.00
3) E-class paper 3 sheets Rs 50.00 Per sheet Rs 150.00
4) F-class cloth 1 mt Rs 65.00 per mt Rs 65.00
5) F-class lead wire 3 mt Rs 40.00 per mt Rs 120.00
6) Vernish 500 ml Rs 150.00 per lt Rs 75.00
7) Gasket 2 sq ft Rs 60.00 per sq ft Rs 120.00
8) Gland packing 3 ft Rs 25.00 per ft Rs 75.00
9) Ball Bearing 2 nos Rs 475.00 each Rs 950.00
10) Curtage 5% Rs 192.75
Total A = Rs 4047.75
B. Labour
1) Winder 1 no 3 days Rs 142.20 per day Rs 426.60
2) Fitter 1 no 1 day Rs 142.20 per day Rs 142.20
3) Wire man 1 no 1/4 day Rs 142.20 per day Rs 35.55
4) Khallasi 1 no 4x1/4day Rs 135.20 per day Rs 574.60
Total B = Rs 1178.95

A+B = Rs 5226.70
C. T&P 2% on A+B Rs 104.53
A+B+C = Rs 5331.23
D.O.H&Profit 10% on A+B+C Rs 533.12
A+B+C+D= Rs 5864.35
E. Transportation to& fro L.S Rs 500.00
A+B+C+D+E= Rs 6364.35
Say Rs 6364.00