QUOTATION FOR NLC BATCHING PLANT TORKHAM

Ser Description A/U Rate Ex-Plan

1 Lean Concrete Cum 4494.61

2 Concrete Class B Cum 4368.98
3 Concrete Class A1 Cum 3856.5
4 Concrete Class A2 Cum 3768.17
5 Concrete Class A3 Cum 3824.52
6 Concrete Class D1 Cum 5210.39

1. NLC will deduct the rent of Batching Plant Per Cum or Per Month as
decided by NLC.
2. Minor repair maintainance of the Plant is our responsibility.
LANT TORKHAM

Transportation and
Pouring
of Concrete
(TMs+Concrete
775 5270
Pump)
775 5144
775 4632
775 4543
775 4600
775 5985

Cum or Per Month as

sponsibility.
 RATE ANALYSIS

(A) MANPOWER
Ser Desciption Qty Hr. Rate/Day
1 Batching Plt Op 1 1 1,538.46
2 Plant Op Helper 1 1 692.31
3 Plant Electrition 1 1 961.54
4 Labour 3 1 692.31
Total
Total/Unit
(B) EQUIPMENT
1 Batching Plt Op 1 1 9,615.38
2 Front Loader 1 1 9,615.38
3 Batching Plt Generator 1 1 6,923.08
4 Water Bowzer 1 1 2,500.00
Total
Total/Unit
(C) EQUIPMENT FUEL
1 Front Loader 1 1 20.00
2 Batching Plt Generator 1 1 32.00
3 Water Bowzer 1 1 5.00
Total
Total/Unit
(D) MATERIAL
1 Crush All Tupe CM 8.4
2 Cement Bas 41
3 Sand CM 4.16
Total
Total/Unit
(E) SUMMARY
E.1 Basic Cost (A+B+C+D)
E.2 Cost per CM
Add Maintance Charges / Cum
Total Cost Per CM
E.3 Add @ 25% for Contractor Profit+Tax+Overhead
Total Cost Per CM
 RATE ANALYSIS
(A) MANPOWER
Ser Desciption Qty Hr. Rate/Day
1 Batching Plt Op 1 1 1,538.46
2 Plant Op Helper 1 1 692.31
3 Plant Electrition 1 1 961.54
4 Labour 3 1 692.31
Total
Total/Unit
(B) EQUIPMENT
1 Batching Plt Op 1 1 9,615.38
2 Front Loader 1 1 9,615.38
3 Batching Plt Generator 1 1 6,923.08
4 Water Bowzer 1 1 2,500.00
Total
Total/Unit
(C) EQUIPMENT FUEL
1 Front Loader 1 1 20.00
2 Batching Plt Generator 1 1 32.00
3 Water Bowzer 1 1 5.00
Total
Total/Unit
(D) MATERIAL
1 Crush All Tupe CM 7.96
2 Cement Bas 54
3 Sand CM 3.98
Total
Total/Unit
(E) SUMMARY
E.1 Basic Cost (A+B+C+D)
E.2 Cost per CM
Add Maintance Charges / Cum
Total Cost Per CM
E.3 Add @ 25% for Contractor Profit+Tax+Overhead
Total Cost Per CM
 RATE ANALYSIS
(A) MANPOWER
Ser Desciption Qty Hr. Rate/Day
1 Batching Plt Op 1 8 1,538.46
2 Plant Op Helper 1 8 692.31
3 Plant Electrition 1 8 961.54
4 Labour 4 8 692.31
Total
Total/Unit
(B) EQUIPMENT
1 Batching Plt 1 4 9,615.38
2 Front Loader 1 4 9,615.38
3 Batching Plt Generator 1 4 6,923.08
4 Water Bowzer 1 4 2,500.00
Total
Total/Unit
(C) EQUIPMENT FUEL
1 Front Loader 1 4 20.00
2 Batching Plt Generator 1 4 32.00
3 Water Bowzer 1 4 5.00
Total
Total/Unit
(D) MATERIAL
1 Crush All Tupe CM 52.41
2 Cement Bags 597.4
3 Sand CM 32.76
4 Admixture Lit 382.32
Total
Total/Unit
(E) SUMMARY
E.1 Basic Cost (A+B+C+D)
E.2 Cost per CM
Add Maintance Charges / Cum
Total Cost Per CM
E.3 Add @ 25% for Contractor Profit+Tax+Overhead
Total Cost Per CM
 RATE ANALYSIS
(A) MANPOWER
Ser Desciption Qty Hr. Rate/Day
1 Batching Plt Op 1 8 1,538.46
2 Plant Op Helper 1 8 692.31
3 Plant Electrition 1 8 961.54
4 Labour 4 8 692.31
Total
Total/Unit
(B) EQUIPMENT
1 Batching Plt 1 4 9,615.38
2 Front Loader 1 4 9,615.38
3 Batching Plt Generator 1 4 6,923.08
4 Water Bowzer 1 4 2,500.00
Total
Total/Unit
(C) EQUIPMENT FUEL
1 Front Loader 1 4 20.00
2 Batching Plt Generator 1 4 32.00
3 Water Bowzer 1 4 5.00
Total
Total/Unit
(D) MATERIAL
1 Crush All Tupe CM 50.68
2 Cement Bags 630.38
3 Sand CM 31.68
4 Admixture Lit 377.28
Total
Total/Unit
(E) SUMMARY
E.1 Basic Cost (A+B+C+D)
E.2 Cost per CM
Add Maintance Charges / Cum
Total Cost Per CM
E.3 Add @ 25% for Contractor Profit+Tax+Overhead
Total Cost Per CM
 RATE ANALYSIS
(A) MANPOWER
Ser Desciption Qty Hr. Rate/Day
1 Batching Plt Op 1 8 1,538.46
2 Plant Op Helper 1 8 692.31
3 Plant Electrition 1 8 961.54
4 Labour 4 8 692.31
Total
Total/Unit
(B) EQUIPMENT
1 Batching Plt 1 4 9,615.38
2 Front Loader 1 4 9,615.38
3 Batching Plt Generator 1 4 6,923.08
4 Water Bowzer 1 4 2,500.00
Total
Total/Unit
(C) EQUIPMENT FUEL
1 Front Loader 1 4 20.00
2 Batching Plt Generator 1 4 32.00
3 Water Bowzer 1 4 5.00
Total
Total/Unit
(D) MATERIAL
1 Crush All Tupe CM 59.78
2 Cement Bags 638.6
3 Sand CM 27.51
4 Admixture Lit 381.6
Total
Total/Unit
(E) SUMMARY
E.1 Basic Cost (A+B+C+D)
E.2 Cost per CM
Add Maintance Charges / Cum
Total Cost Per CM
E.3 Add @ 25% for Contractor Profit+Tax+Overhead
Total Cost Per CM
 RATE ANALYSIS
(A) MANPOWER
Ser Desciption Qty Hr. Rate/Day
1 Batching Plt Op 1 1 1,538.46
2 Plant Op Helper 1 1 692.31
3 Plant Electrition 1 1 961.54
4 Labour 4 1 692.31
Total
Total/Unit
(B) EQUIPMENT
1 Batching Plt 1 1 9,615.38
2 Front Loader 1 1 9,615.38
3 Batching Plt Generator 1 1 6,923.08
4 Water Bowzer 1 1 2,500.00
Total
Total/Unit
(C) EQUIPMENT FUEL
1 Front Loader 1 1 20.00
2 Batching Plt Generator 1 1 32.00
3 Water Bowzer 1 1 5.00
Total
Total/Unit
(D) MATERIAL
1 Crush All Tupe CM 3620
2 Cement Bags 74.16
3 Sand CM 2.85
4 Admixture Lit 27.12
Total
Total/Unit
(E) SUMMARY
E.1 Basic Cost (A+B+C+D)
E.2 Cost per CM
Add Maintance Charges / Cum
Total Cost Per CM
E.3 Add @ 25% for Contractor Profit+Tax+Overhead
Total Cost Per CM
Rate/Hr Amount (Rs)
192.31 192.31
86.54 86.54
120.19 120.19
86.54 259.62
658.65
73.18

1,201.92 1,201.92
1,201.92 1,201.92
865.38 865.38
312.50 312.50
3,581.73
397.97

130.00 2,600.00
130.00 4,160.00
130.00 650.00
7,410.00
823.33

1,342.16 11,274.14
- -
2,225.16 9,256.67
20,530.81
2,281.20
32,181.19
3,575.89
20.00
3,595.69
898.92
4,494.61
Rate/Hr Amount (Rs)
192.31 192.31
86.54 86.54
120.19 120.19
86.54 346.15
745.19
82.80

1,201.92 1,201.92
1,201.92 1,201.92
865.38 865.38
312.50 312.50
3,581.73
397.97

130.00 2,600.00
130.00 4,160.00
130.00 650.00
7,410.00
823.33

1,342.16 10,683.59
- -
2,225.16 8,856.14
19,539.73
2,171.08
31,276.65
3,475.18
20.00
3,495.18
873.80
4,368.98
Rate/Hr Amount (Rs)
192.31 1,538.46
86.54 692.31
120.19 961.54
86.54 2,769.23
5,961.54
82.80

1,201.92 4,807.69
1,201.92 4,807.69
865.38 3,461.54
312.50 1,250.00
14,326.92
198.89

130.00 10,400.00
130.00 16,640.00
130.00 2,600.00
29,640.00
411.67

1,342.16 70,342.61
- -
2,225.16 72,896.24
72.00 27,527.04
170,765.89
2,371.75
220,694.35
3,065.20
20.00
3,085.20
771.30
3,856.50
Rate/Hr Amount (Rs)
192.31 1,538.46
86.54 692.31
120.19 961.54
86.54 2,769.23
5,961.54
82.80

1,201.92 4,807.69
1,201.92 4,807.69
865.38 3,461.54
312.50 1,250.00
14,326.92
198.99

130.00 10,400.00
130.00 16,640.00
130.00 2,600.00
29,640.00
411.67

1,342.16 68,020.67
- -
2,225.16 70,493.07
72.00 27,164.16
165,677.90
2,301.08
215,606.36
2,994.53
20.00
3,014.53
753.63
3,768.17
Rate/Hr Amount (Rs)
192.31 1,538.46
86.54 692.31
120.19 961.54
86.54 2,769.23
5,961.54
82.80

1,201.92 4,807.69
1,201.92 4,807.69
865.38 3,461.54
312.50 1,250.00
14,326.92
198.99

130.00 10,400.00
130.00 16,640.00
130.00 2,600.00
29,640.00
411.67

1,342.16 80,234.32
- -
2,225.16 61,214.15
72.00 27,475.20
168,923.68
2,346.16
218,852.14
3,039.61
20.00
3,059.61
764.90
3,824.52
Rate/Hr Amount (Rs)
192.31 192.31
86.54 86.54
120.19 120.19
86.54 346.15
745.19
124.20

1,201.92 1,201.92
1,201.92 1,201.92
865.38 865.38
312.50 312.50
3,581.73
596.96

130.00 2,600.00
130.00 4,160.00
130.00 650.00
7,410.00
1,235.00

1,342.16 4,858.62
- -
2,225.16 6,341.71
72.00 1,952.64
13,152.97
2,192.16
24,889.89
4,148.31
20.00
4,168.31
1,042.08
5,210.39
 NAVEED BROTHERS
Concrete Design Cement Sand Crush Chemical
Bags CuM CuM Lit
Lean 41 4.16 8.4
Class B 54 3.98 7.96
Class A1 597.4 32.76 52.41 382.32
Class A2 630.38 31.68 50.68 377.28
Class A3 638.6 27.51 59.78 381.6
Class D1 74.16 2.85 3.62 27.12

NLC DESIGN (APPROVED BY CSC)

Concrete Design Cement Sand Crush Chemical
Bags CuM CuM Lit
Lean 4.2 0.589 0.762
Class B 5.6 0.559 0.762
Class A1 6.6 0.622 0.639
Class A2 7.6 0.497 0.716
Class A3 9 0.419 0.773
Class D1 10 0.463 0.766
 CAPSTONE
Concrete Design Cement Sand Crush Chemical
Bags CuM CuM Lit
Lean 4.4 0.76
Class B 5.88 0.72
Class A1 6.94 0.8
Class A2
Class A3 9.46 0.54
Class D1 10.5 0.6

NAVEED BROTHERS CAPSTONE

Batching+Mix+Tn Batching+Mix+Tn
Activities D1 A1,A2,A3 B, Lean Activities ALL TYPES
Manpower 124.2 82.8 82.8 Manpower
Eqpt 596.6 198 397.97 Eqpt
Eqpt Fuel 1235 411.67 823.33 Eqpt Fuel
Transportation 775 775 775 Transportation
Total 2730.8 1467.47 2079.1 Total 1690
PAYING RENT OF B/PLANT = RS 25000/MONTH