Schedule of work

N/Work:MOEI,Fans,RM of P/Sets,Lifts at Hyderabad Estate,N.S.Road,Mumbai.

Sh:Repair of Pump sets at Hyderabad Estate.

Item No Descpription of Item Qty Rate Per Amount Remarks

1 Rewinding and overhauling of pump motor

set of following capacity i/c replacement of
two nos ball bearing ,bush,gasket,oil seal,
gland packing and dismantling the burrnt
winding wire and backing,vernishing and
to and fro transportation etc connection,
testing complete as required.
a) 15HP Pump motor set at B-Block. 1 Job 7283-00 Job 7283-00 MR

2 Replacement of fan and fan cover of pump

at B-Block. 2 Nos 773-00 Each 1546-00 MR

3 Reparing of Foot valve of following size

and testing etc complete as required.
a) 65 mm- B-Block 1 No 78-00 Each 78-00 MR
b) 100 mm-H-Block. 3 Nos 390-00 Each 1170-00 MR

4 Reparing of gate valve of the following size

and testing etc complete as required.
a) 80 mm H-Block. 3 Nos 95-00 Each 285-00 MR
b) 15 mm F-Block. 6 N0s 50-00 Each 300-00 MR
c) 50 mm G-Block. 4 Nos 89-00 Each 356-00 MR
d) 20mm G-Block. 5 Nos 63-00 Each 315-00 MR

5 Repare of pump starter by replacing starter

coil one no from starter and cleaning of
contacts etc complete as required at B-Block
pump no 1,2,3. 3 Nos 218-00 Each 654-00 MR

6 Supplying and fixing 15 mm stop cock for

air release of pump at B-Block complete
as required. 3 Nos 210-00 Each 603-00 MR

7 Replacement of old gland packing,greashing

and serviceing and painting of pump and
motor set by two coat of enamel paint i/c
scrabing old paint etc complete as required.
a) 25 HP at H-Block 3 Nos 227-00 Each 681-00 MR
b) 15 HP at G-Block 3Nos 211-00 Each 633-00 MR
c)10 HP at G-Block 1No 211-00 Each 211-00 MR
d)1 HP at G-Block 1No 152-00 Each 152-00 MR

C/O Rs 15267-00
Item No Description of Item Qty Rate Per Amount Remarks

8 Making and providing pump and motor base B/FRs 15267-00

frame with grouting bolts.Base frame made
of 100mmx50mmx6mm C-channel along
with 100mmx50mmx6mm thick M.S.strip,
cutting,welding and painting etc complete
as required. 60 kg 69-00 kg 4140-00 MR approv

Total Rs 19407-00

Additional conditions-

a)Work shall be carried out as per c.p.w.d.

specifications.
b)No T&P shall be issuied to the contractor.
c) All dismantled materials shall be back to
the department.
R approv
 Analysis of rates

Item No-1. Rewinding of 15HP pump motor set and replacement of two nos ball bearing etc complete as required.

A) Materials; Qty Rate Per Amt

1.Copper winding wire- 10.5kg 260-00 kg 2730-00
2.PVC minilux insulator- 1 kg 350-00 kg 350-00
3.E-Class paper- 3 sheet 50-00 sheet 150-00
4.F/Class cloth- 1mt 65-00 mt 65-00
5.F/Class lead wire- 3mt 40-00 mt 120-00
6.Varnish- 500ml 150-00 lt 75-00
7. Gasket- 2 sqft 60-00 sqft 120-00
8.Gland packing- 3 ft 25-00 ft 75-00
9.Ball Bearing- 2 nos 475-00 each 950-00
10.Curtage- 5% 231-75
Total A Rs 4866-75

B) Labour.
1.Wireman- 1 No3 day 142-20 each/day 426-60
2.Fitter - 1 No1 day 142-20 each/day 142-20
3.Wire man- 1 No
0-25 day 142-20 each/day 35-55
4.Khallisi- 1 No
4-25 day 135-20 each/day 574-60
Total B Rs 1178-95

A+B = 6045-70

C) T&P 2% on A+B 120=91

A+B+C = 6166-61

D) O/Head & profit- 10% on A+B+C 616-66

A+B+C+D=6783-27

E) Transportation to and fro L.S 500-00

Total A+B+C+D+E Rs 7283-27

Say Rs 7283-00
Item No -2. Replacement of fan and fan cover of pump at B-Block.

A).Materials Qty Rate Per Amt

1.Pump-motor fan- 1 No 350-00 each 350-00
2. Fan cover - 1 No 200-00 each 200-00
Total A Rs 550-00

B)Labour
1. Pump mechanic- 1 No 0-5day 142-20 per day 71-10
2. Khallasi- 1 No 0-5day 135-20 per day 67-60
Total B Rs 138-70

A+B Rs 688-70

C) T&P 2& on A+B 13-77

A+B+C Rs702-47

D) Over head & profit 10% onA+B+C 70-24

A+B+C+D 772-72
Say Rs 773-00

Item No.3. Repairing of foot valve of the following size and testing etc complete as required.
a) 65 mm.
A)Labour Qty Rate Per Amt
1)Pump-mechanic- 1 no 0-25 142-20 day 35-55
day
ii) Khallasi- 1no0-25 135-20 day 33-80
day Total A 69-35
B) T&P 2& on A Total B 1-38
A+B =70-73

C)Over head and profit 10% onA+B Total C 7-07

A+B+C =77-81
Say Rs 78-00
Item No 3.b) 100 mm Foot valve.
A).Materials Qty Rate Per Amt
1) Gasket - 1 no 60-00 each 60-00
ii)Cotton waste - L.S 10-00
Total A= 70-00
B) Labour
i) Pump-mechanic- 1 no 1 day142-20 day 142-20
ii)Khallasi- 1no 1 day 135-20 day 135-20
Total B= 277-40
Toal A+B=347-40
C) T&P 2& on A+B Total C=6-94
6-94
Totala+b+c
A+B+C =354-34
=354-34

D) Over head and profit 10% on A+B+C 35-43

Total A+B+C+D=389-78
Say Rs 390-00

4) Repairing of gate valve of the following size and testing etc complete as required.
a) 80 mm
A).Materials Qty Rate Per Amt
i) White tape, cotton waste etc- L.S 15-00

B)Labour
i)Mechanic- 1no0-25day142-20 day 35-55
ii)Khallasi - 1no0-25day 135-20 day 33-80
Total B= 69-35
A+B =84-35

C) T&P 2%on A+B 1-68

A+B+C = 86-03

D) Over head and profit 10%onA+B+C 8-60

A+B+C+D=94-64
Say Rs 95=00

b) 15 mm
A).Materials Qty Rate Per Amt
i) White tape, cotton waste etc- L.S 10-00

B)Labour
i)Mechanic- 1no 1/8day142-20 day 17-77
ii)Khallasi - 1no 1/8day 135-20 day 16-90
Total B= 69-35
34-67
A+B =84-35
44-67

C) T&P 2%on A+B 0-89

A+B+C = 86-03
45-56

D) Over head and profit 10%onA+B+C 4-55

A+B+C+D=94-64
50-11
Say Rs 95=00
50-00
c) 50 mm
A).Materials Qty Rate Per Amt
i) White tape, cotton waste etc- L.S 10-00

B)Labour
i)Mechanic- 1no0-25day142-20 day 35-55
ii)Khallasi - 1no0-25day 135-20 day 33-80
Total B= 69-35
A+B = 79-35
79-35

C) T&P 2%on A+B 1-58

A+B+C = 86-03
80-93

D) Over head and profit 10%onA+B+C 8-09

A+B+C+D=94-64
89-03
Say Rs 95=00
89-00

d) 20 mm
A).Materials Qty Rate Per Amt
i) White tape, cotton waste etc- L.S 10-00

B)Labour
i)Mechanic- 1no1/6day 142-20 day 23-70
ii)Khallasi - 1no1/6day 135-20 day 22-53
Total B= 69-35
46-23
A+B = 56-23
56-23

C) T&P 2%on A+B 1-12

A+B+C = 86-03
57-35

D) Over head and profit 10%onA+B+C 5-73

A+B+C+D=94-64
63-09
Say Rs 95=00
63-00

5) Repair of pump starter by replacing starter coil.

A).Materials Qty Rate Per Amt
i) Starter coil 1 no 125-00 each 125-00

B)Labour 1no0-25day142-20 day 35-55

i)Wire man- 1no0-25day 135-20 day 33-80
ii)Khallasi - Total B= 69-35
A+B=194-35
194-35

C) T&P 2%on A+B 3-88

A+B+C = 86-03
198-23

D) Over head and profit 10%onA+B+C 19-82

A+B+C+D=94-64
218-06
Say Rs 95=00
218-00
6)S/Fixing 15mm stop cock for air release of pump at B-Block etc complete as required.
A).Materials Qty Rate Per Amt
i) 15mm stop-cock- 1 no 110-00 each 110-00

B)Labour
i)Mechanic- 1no0-25day142-20 day 35-55
ii)Khallasi - 1no0-25day 135-20 day 33-80
Total B= 69-35
A+B =179-35
179-35

C) T&P 2%on A+B 3-58

A+B+C = 86-03
182-93

D) Over head and profit 10%onA+B+C 18-29

A+B+C+D=94-64
201-23
Say Rs 95=00
201-00

7) Replacement of old gland packing and greashing,servicing,painting of pump and motor set of two coat
of enamel paint i/c scrabing old paints etc complete as required.
a) 25 HP pump motor set.
A).Materials Qty Rate Per Amt
i) Enamel paint- 500 ml 140-00 lt 70-00
ii) Terpinter- 200 ml 30-00 lt 6-00
iii) Gland packing,Greash,Cotton,e-paper- L.S 25-00
Total A =101-00

B) Labour
i) Painter- 1 no3/4day 135-20 day 101-40

A+B = 202-40

C) T&P 2%on A+B 4-04

A+B+C = 206-44

D) Over head and profit 10% on A+B+C 20-64

Total A+B+C+D = 227-09

Say Rs 227-00
b) 15 HP pump motor set.
A).Materials Qty Rate Per Amt
i) Enamel paint- 400 ml 140-00 lt 56-00
ii) Terpinter- 200 ml 30-00 lt 6-00
iii) Gland packing,Greash,Cotton,e-paper- L.S 25-00
Total A =101-00
87-00

B) Labour
i) Painter- 1 no3/4day 135-20 day 101-40

A+B = 202-40
188-40

C) T&P 2%on A+B 3-76

A+B+C = 206-44
192-16

D) Over head and profit 10% on A+B+C 19-21

Total A+B+C+D = 227-09

211-38
Say Rs 211-00
211-00

c) 10 HP pump motor set.

A).Materials Qty Rate Per Amt
i) Enamel paint- 400 ml 140-00 lt 56-00
ii) Terpinter- 200 ml 30-00 lt 6-00
iii) Gland packing,Greash,Cotton,e-paper- L.S 25-00
Total A =101-00
87-00

B) Labour
i) Painter- 1 no3/4day 135-20 day 101-40

A+B = 202-40
188-40

C) T&P 2%on A+B 3-76

A+B+C = 206-44
192-16

D) Over head and profit 10% on A+B+C 19-21

Total A+B+C+D = 227-09

211-38
Say Rs 211-00
211-00
d) 1 HP pump motor set.
A).Materials Qty Rate Per Amt
i) Enamel paint- 300 ml 140-00 lt 42-00
ii) Terpinter- 200 ml 30-00 lt 6-00
iii) Gland packing,Greash,Cotton,e-paper- L.S 20-00
Total A =101-00
68-00

B) Labour
i) Painter- 1no1/2day 135-20 day 67-60

A+B = 202-40
135-60

C) T&P 2%on A+B 2-71

A+B+C = 206-44
138-31

D) Over head and profit 10% on A+B+C 13-83

Total A+B+C+D = 227-09

152-14
Say Rs 211-00
152-00
e as required.