Summary Sheet of BOQ

Branch
V/13/0157
CHEN

Job Description
Profit Center
Tata Consultancy Ltd.

ELECSCHEN

S.No Description
WBS No
Mat
erial Cost
Labour Cost
Mat.Amt W/O Tax
Mat.Am
t With Tax
Only VAT
Lab.Amt W/O Tax
Lab.Amt With T
ax
Service Tax
Amount Without VAT
Amount With VAT
1
TRANSFORMER - 1250 KVA DRY TYPE
V/13/0157/007
"3,213,000.00"
"30,102.00"
"3,838,090.00" "3,838,090.00" 0
"36,002.00"
"36,002.00"
0
"3,874,092.00" "3,874,092.00"
2
HT PANEL - 11 KV
V/13/0157/008
"1,575,9
00.00"
"15,000.00"
"1,882,492.00" "1,882,492.00" 0
"17,940.
00"
"17,940.00"
0
"1,900,432.00" "1,900,432.00"
3
CABLES
V/13/0157/009
"2,412,209.97"
"202,830.00"
"3,089,948.00" "3,089,948.00" 0
"243,496.00"
"243,496
.00"
0
"3,333,444.00" "3,333,444.00"
4
EARTHINGS
V/13/0157/010
"494,375.38"
"51,758.00"
"613,258.00"
"613,258.00"
0
"61,968.00"
"61,968.
00"
0
"675,226.00"
"675,226.00"
5
CABLE TRAYS.
V/13/0157/011
"7,495,073.23"
"438,630.00"
"8,953,980.00" "8,953,980.00" 0
"523,416.00"
"523,416
.00"
0
"9,477,396.00" "9,477,396.00"
6
SCADA SYSTEM
V/13/0157/012
"564,549.60"
"34,400.00"
"674,383.00"
"674,383.00"
0
"41,142.00"
"41,142.
00"
0
"715,525.00"
"715,525.00"
7
BUS DUCT
V/13/0157/013
"443,208.00"
"50,200.00"
"529,441.00"
"529,441.00"
0
"60,030.00"
"60,030.
00"
0
"589,471.00"
"589,471.00"
8
LT PANEL
V/13/0157/014
"4,631,431.09"
"67,500.00"
"5,532,483.00" "5,532,483.00" 0
"80,734.00"
"80,734.
00"
0
"5,613,217.00" "5,613,217.00"
9
CABLES
V/13/0157/015
"1,700,761.35"
"158,327.00"
"2,176,525.00" "2,176,525.00" 0
"189,805.00"
"189,805
.00"
0
"2,366,330.00" "2,366,330.00"
10
DISTRIBUTION BOARDS
V/13/0157/016
"2,390,5
89.17"
"318,742.00"
"2,855,157.00" "2,855,157.00" 0
"381,221
.00"
"381,221.00"
0
"3,236,378.00" "3,236,378.00"
11
EARTHINGS
V/13/0157/017
"1,053,365.28"
"177,645.00"
"1,272,229.00" "1,272,229.00" 0
"212,386.00"
"212,386
.00"
0
"1,484,615.00" "1,484,615.00"
12
CABLE TRAYS.
V/13/0157/018
"1,240,491.21"
"150,195.00"
"1,481,561.00" "1,481,561.00" 0
"179,034.00"
"179,034
.00"
0
"1,660,595.00" "1,660,595.00"
13
LIGHT FTG.
V/13/0157/019
0
"23,340.00"
0
0
0
"28,008.00"
"28,008.00"
0
"28,008.00"
"28,008.00"
14
TRANSFORMER - 1000 KVA DRY TYPE
V/13/0157/020
"2,994,210.00"
"24,000.00"
"3,576,734.00" "3,576,734.00" 0
"28,704.00"
"28,704.00"
0
"3,605,438.00" "3,605,438.00"
15
HT PANEL - 11 KV
V/13/0157/021
"1,575,9
00.00"
"15,000.00"
"1,882,492.00" "1,882,492.00" 0
"17,940.
00"
"17,940.00"
0
"1,900,432.00" "1,900,432.00"
16
CABLES
V/13/0157/022
"923,197.29"
"91,780.00"
"1,203,427.00" "1,203,427.00" 0
"110,272.00"
"110,272
.00"
0
"1,313,699.00" "1,313,699.00"

046.00" 30 LT PANEL V/13/0157/036 "5.056.43" "360.466.454.632.576.599.70" "119. 00" 0 "509.918.272.651.00" "2.781.025.00" "2.00" "645.428.00" "620.00" 0 "414.00" "979.428.50" "60.00" "509.885.715.097.00" "255.00" 0 "6.138.00" "305.170 .019.291.163.482.00" "38.00" 0 "2.51" 0 "210.561.939.762.590.00" "414.229.00" "71.00" "6.307.931.100.628.885.00" 24 EARTHINGS V/13/0157/030 "1.929. V/13/0157/031 "1.198.053.292. 00" 0 "2.00" 26 LIGHT FTG.479.00" 0 "16.00" 0 "2.230.781.940.253.053 .00" "3.368.131.037.00" "239.646.00" "210.00" 0 "2.1 78.451.729.00" 22 CABLES V/13/0157/028 "2.446.500.764.000.198. V/13/0157/040 "5.022.65" "199.258.00" 0 "71.00" 0 "2.479.00" "5.740. 39" "2.056 .008 .368.784.00" "2.00" "150.617.446.00" 29 RISING MAIN .00" "5.00" "717.006.00" "95.00" "19.280.028.520.307.00" 0 "1.541.00" 0 "71.00" "37.170.00" "413.789.054 .012.318 .00" "314.00" "3.520.380.234.00" "2.519.00" 0 0 0 "37.981.00" "245.050.703.00" 0 "95.454.500.612.939.00" 0 "7.682.331.41" "214.00" "71.918.144. V/13/0157/032 0 "30.00" .272.930.0 56.519.073.451.253.72" "86.929.367.153.511.046.056.935.00" 0 0 0 0 "255.678.1000 AMP V/13/0157/035 "1.00" "6.940.929.732.280.00" "414.00" "19.332.286.00" 0 0 0 "414.00" "645.050.481.00" "2.00" "22.144.00" "430.00" 0 "3.367.00" 31 CABLES V/13/0157/037 "1.008.481.00" 36 DISTRIBUTION BOARD V/13/0157/042 "16.006.028.00" 0 "150.250.00" "6.190.372.703.00" 25 CABLE TRAYS.137.97" "205.597.545.00" "2.668.00" "2.00" "7.657.286.00" 28 POINT WIRING ACCESSORIES (WBS CREATION) V/13/0157/034 "176.995.00" 33 EARTHINGS V/13/0157/039 "335.00" 34 CABLE TRAYS.00" "672.234.789.171.454.00" "3.840.00" 19 SCADA SYSTEM V/13/0157/025 "530.541.444.483.50" "32.50" "6.625.00" "634.762.206.876.485.00" "2.341.482.466.755.38" "59.00" "37.00" 21 LT PANEL V/13/0157/027 "5.206.368.368.646.213 .142.200.00" "2.00" 0 0 0 0 "210.612.332.331 .11" 0 "255.00" "7.00" "6. V/13/0157/024 "4.00" "6.581.253.0 0" "3.00" "413.753.14" "145.229.00" 0 "37.00" "305.454.027.027.609. 00" 0 "672.00" 0 "314.00" 0 "979.00" 0 "22.00" 0 "6.590.074 .511.26" "1.00" 23 POINT WIRING V/13/0157/029 "256.576.00" "1.00" "2.213.253.678.00" 0 "430.00" 0 "38.995.131.00" 0 "257. V/13/0157/041 0 "338.00" "634.00" 0 "7.00" 0 "620.651.037.03" "78.012.330.17 EARTHINGS V/13/0157/023 "1.00" "255.00" 27 CABLE TRAY ACCESSORIES (WBS CREATION) V/13/0157/033 "214.00" "6.120.47" "262.318.715.483.00" 0 "239.902.00" 0 "105.00" 20 BUS DUCT V/13/0157/026 "540.00" "14.00" "143.00" 18 CABLE TRAYS.00" "2.717.992. 00" 0 "717.00" "6.755 .142.00" "1.00" "2.00" "210.00" 32 POINT WIRING V/13/0157/038 "11.00" 0 "174.753.00" "2.372.00" "16.153.00" "14.00" 0 "3.292.00" "105.929.073.03" "801.00" "174.729.216.153.074.00" 0 "245.00" "1.609.00" "257.628.01" "123.054.599.444.00" 0 "143.992.178.740.00" 35 LIGHT FTG.

00" "19.00" "19.848.00" 0 "1.518.00" "12.814.00" 42 CABLES V/13/0157/048 "2.00" "36.00" 50 JUNCTION BOX .450.670.474.00" "66.518.00" 0 "213.37 CABLES V/13/0157/043 "126.513.078.847.016.146.368.00" 0 "17.858.00" "712.00" "5.226.00" 0 "48.320.286.5 58.291.00" 0 "5.630.00" 0 0 0 0 "657.STREET LIGHT POLE V/13/0157/056 "2.00" "3.267.854.00" "28.00" 0 0 0 0 "36.00" "213.450. 00" 0 "171.00" 0 0 0 0 "77.00" "1.00" "151.12" "1.00" "3.00" 0 0 0 "213.00" "2.050.59" "10.825.00" "3.450.705.158.380.198.00" 52 POINT WIRING ACCESSORIES (WBS CREATION) V/13/0157/058 "540.00" "2.00" "272.0 0" 0 "28.00" "154.149.768.00" "3.146.00" "1.00" 0 "82.00" 0 "10.00" 0 "36.744.00" "2.226 .00" "2.164.00" 0 "1.326.00" "3.417.00" "22.234.981.768.474.00" 0 "5.17" "67.072.00" * Total "128.00" 0 0 0 "19.00" "814.00" "3.00" 41 LT PANEL V/13/0157/047 "2.00" "2.00" 0 "3.59" .854.50" "151.837.207.00" "11.266.690. 00" 0 "712.15" "54.540.926.657.406.474.089.325. 05" 0 "77.814.00" "1.82" "896.937.462.323.325.00" "171.334.715.90" "210.00" 38 POINT WIRING V/13/0157/044 "9.FEEDER PILLER PANEL V/13/0157/053 "655.733.00" 46 LIGHT FTG. V/13/0157/052 0 "174.286.469. V/13/0157/051 "1.00" "250.267.234.848.00" 0 "2.505.713.135.98" "8.503.705.462.998.072.149.406.674.00" 0 "66.016.620.512.981.00" 51 CABLE TRAY SUPPORT V/13/0157/057 "63.00" "77.071.00" "657.207.00" "36. 733.137.978.88" "327. 00" 0 "62.00" 0 "377.815.078.00" "663.602.503.657.511.13" "41. 00" 0 "3.513.146.240.837.00" "354.854.326.965.00" 0 "814.00" "803.522 .540.18" "40.09" "4.594.956.474.00" "1.00" "3.937.198.00" 40 LIGHT FTG.00" 47 PANEL .00" "82. 00" 0 "354.00" "663.00" "657.146.00" "48.00" 0 "2.715.744.00" "272.713.750.00" 0 "250.713.825.450.137.00" "5.956.680.135. V/13/0157/059 "34.429.052.00" 43 POINT WIRING V/13/0157/049 "1.078.00" "51.00" 0 "12.00" 48 CABLES V/13/0157/054 "2.00" 45 CABLE TRAYS.973.00" "2.38" 0 "657.978.00" "10.04" "314.00" 0 "164.00" 0 "3.039.00" 53 LIGHT FTG.766.512.540. 078.587.00" "3.962.325.560.089.00" "11.998.058. V/13/0157/046 0 "15.00" 0 "399.523.489.540.137.078.700.956.938.956 .416.00" "62.058.00" "3.137.00" "213.630.690.320.00" "164.255.659.00" "399.92" "14.00" "17.334.00" 49 EARTHINGS V/13/0157/055 "222.847.751.00" "377.973.587.755.00" 39 EARTHINGS V/13/0157/045 "18.00" "22.00" 0 "19.932.574.522.00" Text MATERIAL COST Amount "128.00" 0 "51.650.620.00" "77.00" "803.00" 44 EARTHINGS V/13/0157/050 "521.755.674.081.039.713.00" "154.368.558.659.854.081.926.505.255.078.

135.546.175.814.589.464.518.674.638.00" MARGIN AMOUNT "19.91" % MARGIN 11.546.814.09" TOTAL COST WITH VAT & SERVICE TAX "144.325.09" TOTAL SELLING WITHOUT TAX "164.638.000.835.00" TOTAL SELLING AMOUNT WITH VAT & SERVICE TAX "164.546.00" TOTAL COST WITHOUT TAX "144.93 .50" OVERHEAD "2.09" VAT AMOUNT 0 SERVICE TAX AMOUNT 0 TOTAL COST WITH VAT "144.LABOUR COST "10.00" TOTAL SELLING WITH VAT "164.135.814.00" SALARY "2.638.135 .

Sign up to vote on this title
UsefulNot useful