Hire Charges

COMMON FOR FOR ALL PROJECTS 'CASE- II' --- When Equipment is handed over to sub-contractor/outside agency
SN Equipment <---------------OWNING COST (GB) ---------------------->
CIF Cost Entry Tax Install /

CIF cost Ex. Fact in E. duty/ Cus. CST/ Handl. T. Landed
Make/Model/Capacity Capacity Model Make (Foreign (norminalise TPT Commission
(in INR) INR Duty Ser.Tax Chgs Cost at site
Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
1 AIR COMPRESSOR-MOBILE
a ElGI, DT300-100, Atlas Copco XA 300 cfm DT300-100 ELGI 729,000 14,580 36,450 14,580 794,610
280, Ingersoll Rand P-300
2 BATCHING PLANT WITHOUT
DG SETS
a Greaves, GPM -500 IL 30 cum/hr GPM-500 IL Greaves 5,071,000 633,875 114,098 253,550 101,420 112,360 6,286,303
b Schwing Stetter CP -30, Maxomix 30 cum/hr CP-30 Schwing Stetter 3,400,000 425,000 76,500 170,000 68,000 170,000 4,309,500
BMPE-3040
c KYB, Conmat, CRP 300 30 cum/hr CRP-300 KYB 3,810,000 476,250 85,725 190,500 76,200 190,500 4,829,175
d KYB, Conmat, CRP 450 45 cum/hr. CRP-450 KYB 4,710,000 588,750 105,975 235,500 94,200 235,500 5,969,925
e Schwing Stetter, M-1 56 cum/hr M-1 Schwing Stetter 7,000,000 875,000 157,500 350,000 140,000 350,000 8,872,500
f Greaves Perfect Mix 1000 60 cum/hr Mix1000 Greaves 7,512,000 939,000 169,020 375,600 150,240 100,000 9,245,860
g KYB, Conmat, CRP 600 60 cum/hr CRP-600 KYB 7,160,000 895,000 161,100 358,000 143,200 358,000 9,075,300
3 BITUMEN DISTRIBUTOR -
a Apollo, ATM 4000 2.40 Mtr ATM 4000 Apollo 1,999,826 249,978 44,996 99,991 39,997 2,434,788
b Apollo, ATM 6000 2.40 Mtr ATM 6000 Apollo 2,081,826 260,228 46,841 104,091 41,637 2,534,623
4 CONCRETE PUMP -
a Schwing Stetter, BP350 DXT with 46 cum/hr. BP 350 DXT Schwing Stetter 1,800,000 225,000 40,500 90,000 36,000 2,191,500
100 MTR Pipe line
b Schwing Stetter, SP1200 DRL with 45 cum/hr. SP1200 DRL Schwing Stetter 1,950,000 243,750 43,875 97,500 39,000 2,374,125
100 MTR Pipe line
c Greaves, BP 350 D with 100 MTR 46 cum/hr. BP350D Greaves 1,650,000 206,250 37,125 82,500 33,000 2,008,875
Pipe Line
5 CRANE -

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
a Escorts, hydra 10 SB, Escorts Hydra 12 MT Hydra 10SB Escorts 1,050,000 131,250 23,625 52,500 21,000 1,278,375
C-8000, DAL Hydra DW-10, Das
Jones F-105
b TIL, PIXEF, 215 15 MT PIXEF 215 TIL 3,400,000 425,000 76,500 170,000 68,000 4,139,500
c TIL AP-4185 18 MT AP-4185 TIL 8,000,000 1,000,000 180,000 400,000 160,000 9,740,000
d Escort Hydra, Model HK 17 18 MT HK-17 Escorts 8,000,000 1,000,000 180,000 400,000 160,000 9,740,000
e TIL, HUSKY 620 20 MT HUSKY 620 TIL 9,600,000 1,200,000 216,000 480,000 192,000 11,688,000
f TIL, RT630C, 30 MT 30 MT RT630C TIL 12,800,000 1,600,000 288,000 640,000 256,000 15,584,000
g Escort Hydra, RT30 32 MT RT 30 Escorts 12,000,000 1,500,000 270,000 600,000 240,000 14,610,000
i TIL, RT 740B 40 MT RT 740B TIL 14,500,000 1,812,500 326,250 725,000 290,000 17,653,750
6 CRUSHING PLANT WITHOUT -
DG SET
a Puzzolana 120 TPH Jaw/Cone/VSI, Puzzolana 30,000,000 3,750,000 675,000 1,500,000 600,000 3,000,000 39,525,000
Skid mounted
b Puzzolana 200 TPH Jaw/Cone/VSI, 36,500,000 4,562,500 821,250 1,825,000 730,000 3,650,000 48,088,750
Skid mounted
c Metso 3 stage 200 TPH Jaw/Cone/VSI, Metso 56,500,000 7,062,500 2,825,000 1,130,000 5,650,000 73,167,500
Skid/mobile
7 D.G. Set -
a Jackson 30/25 KVA 30 KVA Cummins 447,168 55,896 22,358 8,943 534,365
b Sanjay Diesels 35 KVA 35 KVA Enerton 349,000 43,625 5,889 17,450 6,980 6,980 429,924
c Jackson 62.5 KVA Cummins 582,295 72,787 29,115 11,646 695,843
d Sanjay Diesels 62.5 KVA Enerton 475,000 59,375 8,016 23,750 9,500 9,500 585,141
e Sanjay Diesels 100 KVA Enerton 655,390 81,924 11,060 32,770 13,108 13,108 807,359
f Jackson 100 KVA Cummins 818,100 102,263 40,905 16,362 977,630
g Sanjay Diesels 125 KVA Enerton 682,412 85,302 11,516 34,121 13,648 13,648 840,647
h Jackson 125 KVA Cummins 860,880 107,610 43,044 17,218 1,028,752
i Jackson 200 KVA Cummins 1,306,515 163,314 65,326 26,130 1,561,286
j Sanjay Diesels 250 KVA Enerton 1,333,041 166,630 22,495 66,652 26,661 26,661 1,642,140
k Jackson 320 KVA Cummins 2,083,830 260,479 104,192 41,677 2,490,177
l Jackson 380 KVA Cummins 2,487,630 310,954 124,382 49,753 2,972,718
m Jackson 500 KVA Cummins 3,510,600 438,825 175,530 70,212 4,195,167
n Jackson 625 KVA Cummins 4,257,711 532,214 212,886 85,154 5,087,965
8 DIESEL/WATER TANKER -
a Tata, capacity SE 1613 TC BSIII/ 10 KL SE 1613TC/ BS-ITATA 1,325,388 165,674 29,821 66,269 26,508 1,613,659
Leyland

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
9 DOZER -
a BEML, BD-50 90 HP BD65 BEML 6,200,000 775,000 139,500 310,000 124,000 7,548,500

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
b BEML, BD-80 180 HP BD80 BEML 9,200,000 1,150,000 207,000 460,000 184,000 11,201,000
10 EXCAVATOR -
a Volvo, EC 210 B 0.92 cum EC 210B Volvo 5,850,000 731,250 131,625 292,500 117,000 7,122,375
b Tata Hitachi, EX200 LC 0.91 cum EX 200LC Tata Hitachi 3,900,000 487,500 87,750 195,000 78,000 4,748,250
c L & T, Komatsu PC210-8, L&T CK- 1 cum PC 210-8 L&T Komatsu 4,900,000 612,500 110,250 245,000 98,000 5,965,750
90, JCB JS-200
d BEML, BE220G, 1 cum BE 220G BEML 4,800,000 600,000 108,000 240,000 96,000 5,844,000
11 HOT MIX PLANT WITHOUT -
DG SET
a Apollo ANP 1500 120 TPH ANP-1500 Apollo 25,055,333 3,131,917 563,745 1,252,767 501,107 135,000 30,639,868
b Apollo ANP 1500 200 TPH ANP-2000 Apollo 26,646,677 3,330,835 599,550 1,332,334 532,934 135,000 32,577,329
12 LOADER CUM BACKHOE -
a Escort, DigmaxII 1/0.24 CUM DigmaxII Escort 1,750,000 218,750 39,375 87,500 35,000 2,130,625
b JCB, 3DX 1/0.24 CUM 3DX JCB 1,871,165 233,896 42,101 93,558 37,423 2,278,143
c JCB, 3 DX Xtra 1/0.24 CUM 3DX Xtra JCB 1,922,465 240,308 43,255 96,123 38,449 2,340,601
d JCB 3 DX Super 1/0.24 CUM 3DX Super JCB 2,028,180 253,523 45,634 101,409 40,564 2,469,309
e BEML, BL9H 1/0.24 CUM BL-9H BEML 1,750,000 218,750 39,375 87,500 35,000 2,130,625
f CASE, Case 770 1/0.24 CUM 770 CASE 1,725,000 215,625 38,813 86,250 34,500 2,100,188
g CASE, Case 851 1/0.26 CUM 851 CASE 1,825,000 228,125 41,063 91,250 36,500 2,221,938
h Leyland Deere, BHL435 1/0.27 CUM BHL 435 LEYLAND 1,868,500 233,563 42,041 93,425 37,370 2,274,899
i Tata Hitachi, TH 76 1/0.25 CUM TH 76 Tata Hitachi 1,850,000 231,250 41,625 92,500 37,000 2,252,375
j Tata Hitachi, TH 86 1/0.30 CUM TH 86 Tata Hitachi 2,000,000 250,000 45,000 100,000 40,000 2,435,000
k ACE, AX-130 1/0.24 CUM AX-130 ACE 1,550,000 193,750 34,875 77,500 31,000 1,887,125
13 MINI TANDEM ROLLER -

a Greaves, BW120,AD-3, IR DD-24, 2.8 T BW 120, AD-3 Greaves 1,100,000 137,500 24,750 55,000 22,000 1,339,250
2.7T
b CASE, Case 450 DX, Escorts ED 30, 3.22 T 450 DX Case 980,000 122,500 22,050 49,000 19,600 1,193,150
3MT

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
14 MOTOR GRADER -

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
a BEML, BG6051 150 HP BG 6051 BEML 8,000,000 1,000,000 180,000 400,000 160,000 9,740,000
b Volvo, G930 195 HP G 930 VOLVO 11,500,000 1,437,500 258,750 575,000 230,000 14,001,250
c BEML, BG825 280 HP BG 825 BEML 19,500,000 2,437,500 438,750 975,000 390,000 23,741,250
15 PAVER ASPHALT -
a Apollo, AP550 W, BG 220 5.5 M on AP 550W Apollo 4,279,000 534,875 96,278 213,950 85,580 109,493 5,319,176
Wheels
b Vogele, Super 1800-3 with AB 600 9 M Track Super 1800-3 Vogele Euro 200,000 (@ 16,000,000 800,000 320,000 . 17,120,000
TV, Dynapac 141C of 9 or 6 m, type 1Euro=Rs80)
Titan-325 of 9 m
c Volvo, ABG6820, Titan 8820 - 12.5 10 M Track ABG 6820 Volvo Euro 220,000 (@ 17,600,000 880,000 352,000 . 18,832,000
m screed type 1Euro-Rs80)
d Vogele, Super 2100-3 with SB 250 13 M Track Super 2100-3 Vogele Euro 300,000 24,000,000 1,200,000 480,000 . 25,680,000
TV type (@1Euro=Rs 80)
16 PTR
a Bomag, BW 25 RH 9 MT BW 25 RH BOMAG US$ 88,000 (@ 1 5,280,000 . 264,000 105,600 . 5,649,600
$=Rs. 60)
17 TANDEM ROLLER -
a Case, Case 752, Ingersoll rand IDD- 8.8 T 752 Case 2,125,000 265,625 47,813 106,250 42,500 2,587,188
90
b Greaves,BW151 ADH-2 9 MT BW 151, ADH-2Greaves 1,975,000 246,875 44,438 98,750 39,500 2,404,563
c HAMM, HD99 9.1 MT HD-99 HAMM 2,400,000 300,000 54,000 120,000 48,000 2,922,000
d Volvo, DD-100 10 MT DD-100 Volvo 2,525,000 315,625 56,813 126,250 50,500 3,074,188
18 TIPPER -
a Tata 6 Cum SK 1616, BS-III TATA 1,456,369 182,046 32,768 72,818 29,127 1,773,129
b Tata 12 Cum LPK-2518, BS- TATA 2,614,586 52,292 130,729 52,292 2,849,898
III
19 TRANSIT MIXER -
a KYB, Conmat with Tata chassis 6 Cum Conmat 2,720,724 340,091 61,216 136,036 54,414 25,000 3,337,481
b Schwing Stetter with Tata Chassis 6 Cum Schwing Stetter 2,670,724 333,841 60,091 133,536 53,414 3,251,606
c Greaves GCM 65 XL with Tata 6 Cum Greaves 2,645,724 330,716 59,529 132,286 52,914 3,221,169
Chassis
20 VIBRATORY COMPACTOR -

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
a Tata Hitachi, VM3, Escorts 5250std 11 T VM3 Tata hitachi 2,000,000 250,000 45,000 100,000 40,000 2,435,000
b HAMM, Hamm311 11 T Hamm311 HAMM 2,000,000 250,000 45,000 100,000 40,000 2,435,000
c Greaves, BW212 11 T BW 212 Greaves 1,925,000 240,625 43,313 96,250 38,500 2,343,688
d Case, Case 1107 DX 11.3 T 1107 DX Case 1,925,000 240,625 43,313 96,250 38,500 2,343,688
e Volvo, SD110, Ingersoll Rand ISD- 11 T SD 110 Volvo 2,150,000 268,750 48,375 107,500 43,000 2,617,625
100
21 WET MIX PLANT WITHOUT -
DG SET
a Apollo WM-100 100 TPH WM-100 Apollo 2,970,000 371,250 66,825 148,500 59,400 227,408 3,843,383
b Apollo WM-200 200 TPH WM-100 Apollo 3,877,500 484,688 87,244 193,875 77,550 227,408 4,948,264
c Himakshi 200 TPH WM 200 Himakshi 2,950,000 368,750 66,375 147,500 59,000 65,000 3,656,625
22 WHEEL LOADER - -
a BEML, BG200-1 1.7 cum BG200-1 BEML 3,400,000 425,000 76,500 170,000 68,000 4,139,500
b Tata, TWL 3034, 1.8 cum TWL 3034 TELCON 3,100,000 387,500 69,750 155,000 62,000 3,774,250
c L & T , WL9020 2.0 cum WL9020 L&T 2,850,000 356,250 64,125 142,500 57,000 3,469,875
d Tata Hitachi, TL360Z, HM 2021, 2.0 cum TL 360Z Tata Hitachi 2,900,000 362,500 65,250 145,000 58,000 3,530,750
JCB 430Z

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
Case-I Depart

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
DG SETS
a Greaves, GPM -500 IL 30 cum/hr GPM-500 IL Greaves 5,071,000 633,875 114,098 253,550 101,420 112,360 6,286,303
b Schwing Stetter CP -30, Maxomix 30 cum/hr CP-30 Schwing Stetter 3,400,000 425,000 76,500 170,000 68,000 170,000 4,309,500
BMPE-3040
c KYB, Conmat, CRP 300 30 cum/hr CRP-300 KYB 3,810,000 476,250 85,725 190,500 76,200 190,500 4,829,175
d KYB, Conmat, CRP 450 45 cum/hr. CRP-450 KYB 4,710,000 588,750 105,975 235,500 94,200 235,500 5,969,925
e Schwing Stetter, M-1 56 cum/hr M-1 Schwing Stetter 7,000,000 875,000 157,500 350,000 140,000 350,000 8,872,500
f Greaves Perfect Mix 1000 60 cum/hr Mix1000 Greaves 7,512,000 939,000 169,020 375,600 150,240 100,000 9,245,860
g KYB, Conmat, CRP 600 60 cum/hr CRP-600 KYB 7,160,000 895,000 161,100 358,000 143,200 358,000 9,075,300
3 BITUMEN DISTRIBUTOR -
a Apollo, ATM 4000 2.40 Mtr ATM 4000 Apollo 1,999,826 249,978 44,996 99,991 39,997 2,434,788
b Apollo, ATM 6000 2.40 Mtr ATM 6000 Apollo 2,081,826 260,228 46,841 104,091 41,637 2,534,623
4 CONCRETE PUMP -
a Schwing Stetter, BP350 DXT with 46 cum/hr. BP 350 DXT Schwing Stetter 1,800,000 225,000 40,500 90,000 36,000 2,191,500
100 MTR Pipe line
b Schwing Stetter, SP1200 DRL with 45 cum/hr. SP1200 DRL Schwing Stetter 1,950,000 243,750 43,875 97,500 39,000 2,374,125
100 MTR Pipe line

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
c Greaves, BP 350 D with 100 MTR 46 cum/hr. BP350D Greaves 1,650,000 206,250 37,125 82,500 33,000 2,008,875
Pipe Line
5 CRANE -
a Escorts, hydra 10 SB, Escorts Hydra 12 MT Hydra 10SB Escorts 1,050,000 131,250 23,625 52,500 21,000 1,278,375
Jones F-105
b TIL, PIXEF, 215 15 MT PIXEF 215 TIL 3,400,000 425,000 76,500 170,000 68,000 4,139,500
c TIL AP-4185 18 MT AP-4185 TIL 8,000,000 1,000,000 180,000 400,000 160,000 9,740,000
d Escort Hydra, Model HK 17 18 MT HK-17 Escorts 8,000,000 1,000,000 180,000 400,000 160,000 9,740,000
e TIL, HUSKY 620 20 MT HUSKY 620 TIL 9,600,000 1,200,000 216,000 480,000 192,000 11,688,000
f TIL, RT630C, 30 MT 30 MT RT630C TIL 12,800,000 1,600,000 288,000 640,000 256,000 15,584,000
g Escort Hydra, RT30 32 MT RT 30 Escorts 12,000,000 1,500,000 270,000 600,000 240,000 14,610,000
i TIL, RT 740B 40 MT RT 740B TIL 14,500,000 1,812,500 326,250 725,000 290,000 17,653,750
6 CRUSHING PLANT WITHOUT -
DG SET
a Puzzolana 120 TPH Jaw/Cone/VSI, Puzzolana 30,000,000 3,750,000 675,000 1,500,000 600,000 3,000,000 39,525,000
Skid mounted
b Puzzolana 200 TPH Jaw/Cone/VSI, 36,500,000 4,562,500 821,250 1,825,000 730,000 3,650,000 48,088,750
Skid mounted
c Metso 3 stage 200 TPH Jaw/Cone/VSI, Metso 56,500,000 7,062,500 2,825,000 1,130,000 5,650,000 73,167,500
Skid/mobile
7 D.G. Set -
a Jackson 30/25 KVA 30 KVA Cummins 447,168 55,896 22,358 8,943 534,365
b Sanjay Diesels 35 KVA 35 KVA Enerton 349,000 43,625 5,889 17,450 6,980 6,980 429,924
c Jackson 62.5 KVA Cummins 582,295 72,787 29,115 11,646 695,843
d Sanjay Diesels 62.5 KVA Enerton 475,000 59,375 8,016 23,750 9,500 9,500 585,141
e Sanjay Diesels 100 KVA Enerton 655,390 81,924 11,060 32,770 13,108 13,108 807,359
f Jackson 100 KVA Cummins 818,100 102,263 40,905 16,362 977,630
g Sanjay Diesels 125 KVA Enerton 682,412 85,302 11,516 34,121 13,648 13,648 840,647
h Jackson 125 KVA Cummins 860,880 107,610 43,044 17,218 1,028,752
i Jackson 200 KVA Cummins 1,306,515 163,314 65,326 26,130 1,561,286
j Sanjay Diesels 250 KVA Enerton 1,333,041 166,630 22,495 66,652 26,661 26,661 1,642,140
k Jackson 320 KVA Cummins 2,083,830 260,479 104,192 41,677 2,490,177
l Jackson 380 KVA Cummins 2,487,630 310,954 124,382 49,753 2,972,718
m Jackson 500 KVA Cummins 3,510,600 438,825 175,530 70,212 4,195,167
n Jackson 625 KVA Cummins 4,257,711 532,214 212,886 85,154 5,087,965

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
8 DIESEL/WATER TANKER -
a Tata, capacity SE 1613 TC BSIII/ 10 KL SE 1613TC/ BS-ITATA 1,325,388 165,674 29,821 66,269 26,508 1,613,659
Leyland
9 DOZER -
a BEML, BD-50 90 HP BD65 BEML 6,200,000 775,000 139,500 310,000 124,000 7,548,500
b BEML, BD-80 180 HP BD80 BEML 9,200,000 1,150,000 207,000 460,000 184,000 11,201,000
10 EXCAVATOR -
a Volvo, EC 210 B 0.92 cum EC 210B Volvo 5,850,000 731,250 131,625 292,500 117,000 7,122,375
b Tata Hitachi, EX200 LC 0.91 cum EX 200LC Tata Hitachi 3,900,000 487,500 87,750 195,000 78,000 4,748,250
c L & T, Komatsu PC210-8, L&T CK- 1 cum PC 210-8 L&T Komatsu 4,900,000 612,500 110,250 245,000 98,000 5,965,750
90, JCB JS-200
d BEML, BE220G, 1 cum BE 220G BEML 4,800,000 600,000 108,000 240,000 96,000 5,844,000
11 HOT MIX PLANT WITHOUT -
DG SET
a Apollo ANP 1500 120 TPH ANP-1500 Apollo 25,055,333 3,131,917 563,745 1,252,767 501,107 135,000 30,639,868
b Apollo ANP 1500 200 TPH ANP-2000 Apollo 26,646,677 3,330,835 599,550 1,332,334 532,934 135,000 32,577,329
12 LOADER CUM BACKHOE -
a Escort, DigmaxII 1/0.24 CUM DigmaxII Escort 1,750,000 218,750 39,375 87,500 35,000 2,130,625
b JCB, 3DX 1/0.24 CUM 3DX JCB 1,871,165 233,896 42,101 93,558 37,423 2,278,143
c JCB, 3 DX Xtra 1/0.24 CUM 3DX Xtra JCB 1,922,465 240,308 43,255 96,123 38,449 2,340,601
d JCB 3 DX Super 1/0.24 CUM 3DX Super JCB 2,028,180 253,523 45,634 101,409 40,564 2,469,309
e BEML, BL9H 1/0.24 CUM BL-9H BEML 1,750,000 218,750 39,375 87,500 35,000 2,130,625
f CASE, Case 770 1/0.24 CUM 770 CASE 1,725,000 215,625 38,813 86,250 34,500 2,100,188
g CASE, Case 851 1/0.26 CUM 851 CASE 1,825,000 228,125 41,063 91,250 36,500 2,221,938
h Leyland Deere, BHL435 1/0.27 CUM BHL 435 LEYLAND 1,868,500 233,563 42,041 93,425 37,370 2,274,899
i Tata Hitachi, TH 76 1/0.25 CUM TH 76 Tata Hitachi 1,850,000 231,250 41,625 92,500 37,000 2,252,375
j Tata Hitachi, TH 86 1/0.30 CUM TH 86 Tata Hitachi 2,000,000 250,000 45,000 100,000 40,000 2,435,000
k ACE, AX-130 1/0.24 CUM AX-130 ACE 1,550,000 193,750 34,875 77,500 31,000 1,887,125

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
13 MINI TANDEM ROLLER -
a Greaves, BW120,AD-3, IR DD-24, 2.8 T BW 120, AD-3 Greaves 1,100,000 137,500 24,750 55,000 22,000 1,339,250
2.7T
b CASE, Case 450 DX, Escorts ED 30, 3.22 T 450 DX Case 980,000 122,500 22,050 49,000 19,600 1,193,150
3MT
14 MOTOR GRADER -
a BEML, BG6051 150 HP BG 6051 BEML 8,000,000 1,000,000 180,000 400,000 160,000 9,740,000
b Volvo, G930 195 HP G 930 VOLVO 11,500,000 1,437,500 258,750 575,000 230,000 14,001,250
c BEML, BG825 280 HP BG 825 BEML 19,500,000 2,437,500 438,750 975,000 390,000 23,741,250
15 PAVER ASPHALT -
a Apollo, AP550 W, BG 220 5.5 M on AP 550W Apollo 4,279,000 534,875 96,278 213,950 85,580 109,493 5,319,176
Wheels
Titan-325 of 9 m
c Volvo, ABG6820, Titan 8820 - 12.5 10 M Track ABG 6820 Volvo Euro 220,000 (@ 17,600,000 4,576,000 880,000 352,000 . 23,408,000
d Vogele, Super 2100-3 with SB 250 13 M Track Super 2100-3 Vogele Euro 300,000 24,000,000 6,240,000 1,200,000 480,000 . 31,920,000
16 PTR -
a Bomag, BW 25 RH 9 MT BW 25 RH BOMAG US$ 88,000 (@ 1 5,280,000 . 1,372,800 264,000 105,600 . 7,022,400
$=Rs. 60)
17 TANDEM ROLLER -
a Case, Case 752, Ingersoll rand IDD- 8.8 T 752 Case 2,125,000 265,625 47,813 106,250 42,500 2,587,188
90
b Greaves,BW151 ADH-2 9 MT BW 151, ADH-2Greaves 1,975,000 246,875 44,438 98,750 39,500 2,404,563
c HAMM, HD99 9.1 MT HD-99 HAMM 2,400,000 300,000 54,000 120,000 48,000 2,922,000
d Volvo, DD-100 10 MT DD-100 Volvo 2,525,000 315,625 56,813 126,250 50,500 3,074,188
18 TIPPER -
a Tata 6 Cum SK 1616, BS-III TATA 1,456,369 182,046 32,768 72,818 29,127 1,773,129
III
19 TRANSIT MIXER -
a KYB, Conmat with Tata chassis 6 Cum Conmat 2,720,724 340,091 61,216 136,036 54,414 25,000 3,337,481
b Schwing Stetter with Tata Chassis 6 Cum Schwing Stetter 2,670,724 333,841 60,091 133,536 53,414 3,251,606
c Greaves GCM 65 XL with Tata 6 Cum Greaves 2,645,724 330,716 59,529 132,286 52,914 3,221,169
Chassis
20 VIBRATORY COMPACTOR -

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
a Tata Hitachi, VM3, Escorts 5250std 11 T VM3 Tata hitachi 2,000,000 250,000 45,000 100,000 40,000 2,435,000
b HAMM, Hamm311 11 T Hamm311 HAMM 2,000,000 250,000 45,000 100,000 40,000 2,435,000
c Greaves, BW212 11 T BW 212 Greaves 1,925,000 240,625 43,313 96,250 38,500 2,343,688
d Case, Case 1107 DX 11.3 T 1107 DX Case 1,925,000 240,625 43,313 96,250 38,500 2,343,688
e Volvo, SD110, Ingersoll Rand ISD- 11 T SD 110 Volvo 2,150,000 268,750 48,375 107,500 43,000 2,617,625
100
21 WET MIX PLANT WITHOUT -
DG SET
a Apollo WM-100 100 TPH WM-100 Apollo 2,970,000 371,250 66,825 148,500 59,400 227,408 3,843,383
b Apollo WM-200 200 TPH WM-100 Apollo 3,877,500 484,688 87,244 193,875 77,550 227,408 4,948,264
c Himakshi 200 TPH WM 200 Himakshi 2,950,000 368,750 66,375 147,500 59,000 65,000 3,656,625
22 WHEEL LOADER - -
a BEML, BG200-1 1.7 cum BG200-1 BEML 3,400,000 425,000 76,500 170,000 68,000 4,139,500
b Tata, TWL 3034, 1.8 cum TWL 3034 TELCON 3,100,000 387,500 69,750 155,000 62,000 3,774,250
c L & T , WL9020 2.0 cum WL9020 L&T 2,850,000 356,250 64,125 142,500 57,000 3,469,875
d Tata Hitachi, TL360Z, HM 2021, 2.0 cum TL 360Z Tata Hitachi 2,900,000 362,500 65,250 145,000 58,000 3,530,750
JCB 430Z
Case- I Departmental use- Excise duty/Custom Duty Exe

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
DG SETS
a Greaves, GPM -500 IL 30 cum/hr GPM-500 IL Greaves 5,071,000 101,420 253,550 101,420 112,360 5,639,750

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
b Schwing Stetter CP -30, Maxomix 30 cum/hr CP-30 Schwing Stetter 3,400,000 68,000 170,000 68,000 170,000 3,876,000
BMPE-3040
c KYB, Conmat, CRP 300 30 cum/hr CRP-300 KYB 3,810,000 76,200 190,500 76,200 190,500 4,343,400
d KYB, Conmat, CRP 450 45 cum/hr. CRP-450 KYB 4,710,000 94,200 235,500 94,200 235,500 5,369,400
e Schwing Stetter, M-1 56 cum/hr M-1 Schwing Stetter 7,000,000 140,000 350,000 140,000 350,000 7,980,000
f Greaves Perfect Mix 1000 60 cum/hr Mix1000 Greaves 7,512,000 150,240 375,600 150,240 100,000 8,288,080
g KYB, Conmat, CRP 600 60 cum/hr CRP-600 KYB 7,160,000 143,200 358,000 143,200 358,000 8,162,400
3 BITUMEN DISTRIBUTOR
a Apollo, ATM 4000 2.40 Mtr ATM 4000 Apollo 1,999,826 39,997 99,991 39,997 2,179,810
b Apollo, ATM 6000 2.40 Mtr ATM 6000 Apollo 2,081,826 41,637 104,091 41,637 2,269,190
4 CONCRETE PUMP
a Schwing Stetter, BP350 DXT with 46 cum/hr. BP 350 DXT Schwing Stetter 1,800,000 36,000 90,000 36,000 1,962,000
100 MTR Pipe line
b Schwing Stetter, SP1200 DRL with 45 cum/hr. SP1200 DRL Schwing Stetter 1,950,000 39,000 97,500 39,000 2,125,500
100 MTR Pipe line
c Greaves, BP 350 D with 100 MTR 46 cum/hr. BP350D Greaves 1,650,000 33,000 82,500 33,000 1,798,500
Pipe Line
5 CRANE
a Escorts, hydra 10 SB, Escorts Hydra 12 MT Hydra 10SB Escorts 1,050,000 21,000 52,500 21,000 1,144,500
Jones F-105
b TIL, PIXEF, 215 15 MT PIXEF 215 TIL 3,400,000 68,000 170,000 68,000 3,706,000
c TIL AP-4185 18 MT AP-4185 TIL 8,000,000 160,000 400,000 160,000 8,720,000
d Escort Hydra, Model HK 17 18 MT HK-17 Escorts 8,000,000 160,000 400,000 160,000 8,720,000
e TIL, HUSKY 620 20 MT HUSKY 620 TIL 9,600,000 192,000 480,000 192,000 10,464,000
f TIL, RT630C, 30 MT 30 MT RT630C TIL 12,800,000 256,000 640,000 256,000 13,952,000
g Escort Hydra, RT30 32 MT RT 30 Escorts 12,000,000 240,000 600,000 240,000 13,080,000
i TIL, RT 740B 40 MT RT 740B TIL 14,500,000 290,000 725,000 290,000 15,805,000
6 CRUSHING PLANT WITHOUT
DG SET
a Puzzolana 120 TPH Jaw/Cone/VSI, Puzzolana 30,000,000 600,000 1,500,000 600,000 3,000,000 35,700,000
Skid mounted
b Puzzolana 200 TPH Jaw/Cone/VSI, 36,500,000 730,000 1,825,000 730,000 3,650,000 43,435,000
Skid mounted
c Metso 3 stage 200 TPH Jaw/Cone/VSI, Metso 56,500,000 2,825,000 1,130,000 5,650,000 66,105,000
Skid/mobile
7 D.G. Set

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
a Jackson 30/25 KVA 30 KVA Cummins 447,168 22,358 8,943 478,469
b Sanjay Diesels 35 KVA 35 KVA Enerton 349,000 5,235 17,450 6,980 6,980 385,645
c Jackson 62.5 KVA Cummins 582,295 29,115 11,646 623,056
d Sanjay Diesels 62.5 KVA Enerton 475,000 7,125 23,750 9,500 9,500 524,875
e Sanjay Diesels 100 KVA Enerton 655,390 9,831 32,770 13,108 13,108 724,206
f Jackson 100 KVA Cummins 818,100 40,905 16,362 875,367
g Sanjay Diesels 125 KVA Enerton 682,412 10,236 34,121 13,648 13,648 754,066
h Jackson 125 KVA Cummins 860,880 43,044 17,218 921,142
i Jackson 200 KVA Cummins 1,306,515 65,326 26,130 1,397,971
j Sanjay Diesels 250 KVA Enerton 1,333,041 19,996 66,652 26,661 26,661 1,473,010
k Jackson 320 KVA Cummins 2,083,830 104,192 41,677 2,229,699
l Jackson 380 KVA Cummins 2,487,630 124,382 49,753 2,661,765
m Jackson 500 KVA Cummins 3,510,600 175,530 70,212 3,756,342
n Jackson 625 KVA Cummins 4,257,711 212,886 85,154 4,555,751
8 DIESEL/WATER TANKER
a Tata, capacity SE 1613 TC BSIII/ 10 KL SE 1613TC/ BS-ITATA 1,325,388 26,508 66,269 26,508 1,444,673
Leyland
9 DOZER
a BEML, BD-50 90 HP BD65 BEML 6,200,000 124,000 310,000 124,000 6,758,000
b BEML, BD-80 180 HP BD80 BEML 9,200,000 184,000 460,000 184,000 10,028,000
10 EXCAVATOR
a Volvo, EC 210 B 0.92 cum EC 210B Volvo 5,850,000 117,000 292,500 117,000 6,376,500
b Tata Hitachi, EX200 LC 0.91 cum EX 200LC Tata Hitachi 3,900,000 78,000 195,000 78,000 4,251,000
c L & T, Komatsu PC210-8, L&T CK- 1 cum PC 210-8 L&T Komatsu 4,900,000 98,000 245,000 98,000 5,341,000
90, JCB JS-200
d BEML, BE220G, 1 cum BE 220G BEML 4,800,000 96,000 240,000 96,000 5,232,000
11 HOT MIX PLANT WITHOUT
DG SET
a Apollo ANP 1500 120 TPH ANP-1500 Apollo 25,055,333 501,107 1,252,767 501,107 135,000 27,445,313
b Apollo ANP 1500 200 TPH ANP-2000 Apollo 26,646,677 532,934 1,332,334 532,934 135,000 29,179,878
12 LOADER CUM BACKHOE
a Escort, DigmaxII 1/0.24 CUM DigmaxII Escort 1,750,000 35,000 87,500 35,000 1,907,500
b JCB, 3DX 1/0.24 CUM 3DX JCB 1,871,165 37,423 93,558 37,423 2,039,570

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
c JCB, 3 DX Xtra 1/0.24 CUM 3DX Xtra JCB 1,922,465 38,449 96,123 38,449 2,095,487
d JCB 3 DX Super 1/0.24 CUM 3DX Super JCB 2,028,180 40,564 101,409 40,564 2,210,716
e BEML, BL9H 1/0.24 CUM BL-9H BEML 1,750,000 35,000 87,500 35,000 1,907,500
f CASE, Case 770 1/0.24 CUM 770 CASE 1,725,000 34,500 86,250 34,500 1,880,250
g CASE, Case 851 1/0.26 CUM 851 CASE 1,825,000 36,500 91,250 36,500 1,989,250
h Leyland Deere, BHL435 1/0.27 CUM BHL 435 LEYLAND 1,868,500 37,370 93,425 37,370 2,036,665
i Tata Hitachi, TH 76 1/0.25 CUM TH 76 Tata Hitachi 1,850,000 37,000 92,500 37,000 2,016,500
j Tata Hitachi, TH 86 1/0.30 CUM TH 86 Tata Hitachi 2,000,000 40,000 100,000 40,000 2,180,000
k ACE, AX-130 1/0.24 CUM AX-130 ACE 1,550,000 31,000 77,500 31,000 1,689,500
13 MINI TANDEM ROLLER

a Greaves, BW120,AD-3, IR DD-24, 2.8 T BW 120, AD-3 Greaves 1,100,000 22,000 55,000 22,000 1,199,000
2.7T
b CASE, Case 450 DX, Escorts ED 30, 3.22 T 450 DX Case 980,000 19,600 49,000 19,600 1,068,200
3MT
14 MOTOR GRADER
a BEML, BG6051 150 HP BG 6051 BEML 8,000,000 160,000 400,000 160,000 8,720,000
b Volvo, G930 195 HP G 930 VOLVO 11,500,000 230,000 575,000 230,000 12,535,000
c BEML, BG825 280 HP BG 825 BEML 19,500,000 390,000 975,000 390,000 21,255,000
15 PAVER ASPHALT
a Apollo, AP550 W, BG 220 5.5 M on AP 550W Apollo 4,279,000 85,580 213,950 85,580 109,493 4,773,603
Wheels
Titan-325 of 9 m
c Volvo, ABG6820, Titan 8820 - 12.5 10 M Track ABG 6820 Volvo Euro 220,000 (@ 17,600,000 880,000 352,000 . 18,832,000
d Vogele, Super 2100-3 with SB 250 13 M Track Super 2100-3 Vogele Euro 300,000 24,000,000 1,200,000 480,000 .
16 PTR
a Bomag, BW 25 RH 9 MT BW 25 RH BOMAG US$ 88,000 (@ 1 5,280,000 . 264,000 105,600 . 5,649,600
$=Rs. 60)

Supplier) d) ing
1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

5% 2% GB
17 TANDEM ROLLER
a Case, Case 752, Ingersoll rand IDD- 8.8 T 752 Case 2,125,000 42,500 106,250 42,500 2,316,250
90
b Greaves,BW151 ADH-2 9 MT BW 151, ADH-2Greaves 1,975,000 39,500 98,750 39,500 2,152,750
c HAMM, HD99 9.1 MT HD-99 HAMM 2,400,000 48,000 120,000 48,000 2,616,000
d Volvo, DD-100 10 MT DD-100 Volvo 2,525,000 50,500 126,250 50,500 2,752,250
18 TIPPER
a Tata 6 Cum SK 1616, BS-III TATA 1,456,369 29,127 72,818 29,127 1,587,442
III
19 TRANSIT MIXER
a KYB, Conmat with Tata chassis 6 Cum Conmat 2,720,724 54,414 136,036 54,414 25,000 2,990,589
b Schwing Stetter with Tata Chassis 6 Cum Schwing Stetter 2,670,724 53,414 133,536 53,414 2,911,089
c Greaves GCM 65 XL with Tata 6 Cum Greaves 2,645,724 52,914 132,286 52,914 2,883,839
Chassis
20 VIBRATORY COMPACTOR
a Tata Hitachi, VM3, Escorts 5250std 11 T VM3 Tata hitachi 2,000,000 40,000 100,000 40,000 2,180,000
b HAMM, Hamm311 11 T Hamm311 HAMM 2,000,000 40,000 100,000 40,000 2,180,000

c Greaves, BW212 11 T BW 212 Greaves 1,925,000 38,500 96,250 38,500 2,098,250
d Case, Case 1107 DX 11.3 T 1107 DX Case 1,925,000 38,500 96,250 38,500 2,098,250
e Volvo, SD110, Ingersoll Rand ISD- 11 T SD 110 Volvo 2,150,000 43,000 107,500 43,000 2,343,500
100
21 WET MIX PLANT WITHOUT
DG SET
a Apollo WM-100 100 TPH WM-100 Apollo 2,970,000 59,400 148,500 59,400 227,408 3,464,708
b Apollo WM-200 200 TPH WM-100 Apollo 3,877,500 77,550 193,875 77,550 227,408 4,453,883
c Himakshi 200 TPH WM 200 Himakshi 2,950,000 59,000 147,500 59,000 65,000 3,280,500
22 WHEEL LOADER -
a BEML, BG200-1 1.7 cum BG200-1 BEML 3,400,000 68,000 170,000 68,000 3,706,000
b Tata, TWL 3034, 1.8 cum TWL 3034 TELCON 3,100,000 62,000 155,000 62,000 3,379,000
c L & T , WL9020 2.0 cum WL9020 L&T 2,850,000 57,000 142,500 57,000 3,106,500
d Tata Hitachi, TL360Z, HM 2021, 2.0 cum TL 360Z Tata Hitachi 2,900,000 58,000 145,000 58,000 3,161,000
JCB 430Z
CALCULATIONS OF HIRE CHARGES ---- CASE - II
/outside agency All figures in INR
<----Owning Cost Per Year -----------> Rep Cost <-----------Total Over heads Per Year ----------------> <----Total Hire Charges Per Year ---->
Total Hire
Total Cost Total Hire charges Per
Profit (10% Month
Dep per Year Total owning Maj. Rep. Per Road tax Total OH per (Owning Cost charges per
Dep. Value Int per yr Misc Sup on gross hire
Ref pg No. (over GB) cost/year year Registn. year + Maj. year including considering 9
charges) months
Repairs + OH) Profit
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
y 15.00%
z 23.75%
289 794,610 y 119,192 97,340 216,532 79,461 23,838 15,892 39,730 335,723 37,303 373,026 41,447
6,286,303 y 942,945 770,072 1,713,017 628,630 188,589 125,726 314,315 2,655,962 295,107 2,951,069 327,897
4,309,500 y 646,425 527,914 1,174,339 430,950 129,285 86,190 215,475 1,820,764 202,307 2,023,071 224,786
4,829,175 y 724,376 591,574 1,315,950 482,918 144,875 96,584 241,459 2,040,327 226,703 2,267,030 251,892
5,969,925 y 895,489 731,316 1,626,805 596,993 179,098 119,399 298,497 2,522,295 280,255 2,802,550 311,394
8,872,500 y 1,330,875 1,086,881 2,417,756 887,250 266,175 177,450 443,625 3,748,631 416,514 4,165,145 462,794
9,245,860 y 1,386,879 1,132,618 2,519,497 924,586 277,376 184,917 462,293 3,906,376 434,041 4,340,417 482,269
9,075,300 y 1,361,295 1,111,724 2,473,019 907,530 272,259 181,506 453,765 3,834,314 426,034 4,260,348 473,372
2,434,788 y 365,218 298,262 663,480 243,479 73,044 48,696 73,044 194,784 1,101,743 122,416 1,224,159 136,018
2,534,623 y 380,193 310,491 690,684 253,462 76,039 50,692 76,039 202,770 1,146,916 127,435 1,274,351 141,595
2,191,500 y 328,725 268,459 597,184 219,150 65,745 43,830 109,575 925,909 102,879 1,028,788 114,310
2,374,125 y 356,119 290,830 646,949 237,413 71,224 47,483 118,707 1,003,069 111,452 1,114,521 123,836
2,008,875 y 301,331 246,087 547,418 200,888 60,266 40,178 100,444 848,750 94,305 943,055 104,784
- - - - - - - - - -
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
1,278,375 x 144,584 156,601 301,185 127,838 38,351 25,568 38,351 102,270 531,293 59,032 590,325 65,592
4,139,500 x 468,177 507,089 975,266 413,950 124,185 82,790 124,185 331,160 1,720,376 191,153 1,911,529 212,392
9,740,000 x 1,101,594 1,193,150 2,294,744 974,000 292,200 194,800 292,200 779,200 4,047,944 449,771 4,497,715 499,746
9,740,000 x 1,101,594 1,193,150 2,294,744 974,000 292,200 194,800 292,200 779,200 4,047,944 449,771 4,497,715 499,746
11,688,000 x 1,321,913 1,431,780 2,753,693 1,168,800 350,640 233,760 350,640 935,040 4,857,533 539,725 5,397,258 599,695
15,584,000 x 1,762,550 1,909,040 3,671,590 1,558,400 467,520 311,680 467,520 1,246,720 6,476,710 719,634 7,196,344 799,594
14,610,000 x 1,652,391 1,789,725 3,442,116 1,461,000 438,300 292,200 438,300 1,168,800 6,071,916 674,657 6,746,573 749,619
17,653,750 x 1,996,639 2,162,584 4,159,223 1,765,375 529,613 353,075 529,613 1,412,301 7,336,899 815,210 8,152,109 905,790
- - - - - - - - - -
39,525,000 y 5,928,750 4,841,813 10,770,563 3,952,500 1,185,750 790,500 1,976,250 16,699,313 1,855,477 18,554,790 2,061,643
48,088,750 y 7,213,313 5,890,872 13,104,185 4,808,875 1,442,663 961,775 2,404,438 20,317,498 2,257,498 22,574,996 2,508,333
203 73,167,500 y 10,975,125 8,963,019 19,938,144 7,316,750 2,195,025 1,463,350 3,658,375 30,913,269 3,434,804 34,348,073 3,816,453
- - - - - - - - - -
534,365 y 80,155 65,460 145,615 53,437 16,031 10,687 26,718 225,770 25,086 250,856 27,873
297 429,924 y 64,489 52,666 117,155 42,992 12,898 8,598 21,496 181,643 20,183 201,826 22,425
695,843 y 104,376 85,241 189,617 69,584 20,875 13,917 34,792 293,993 32,666 326,659 36,295
299 585,141 y 87,771 71,680 159,451 58,514 17,554 11,703 29,257 247,222 27,469 274,691 30,521
807,359 y 121,104 98,901 220,005 80,736 24,221 16,147 40,368 341,109 37,901 379,010 42,112
977,630 y 146,644 119,760 266,404 97,763 29,329 19,553 48,882 413,049 45,894 458,943 50,994
840,647 y 126,097 102,979 229,076 84,065 25,219 16,813 42,032 355,173 39,464 394,637 43,849
1,028,752 y 154,313 126,022 280,335 102,875 30,863 20,575 51,438 434,648 48,294 482,942 53,660
1,561,286 y 234,193 191,257 425,450 156,129 46,839 31,226 78,065 659,644 73,294 732,938 81,438
1,642,140 y 246,321 201,162 447,483 164,214 49,264 32,843 82,107 693,804 77,089 770,893 85,655
2,490,177 y 373,527 305,047 678,574 249,018 74,705 49,804 124,509 1,052,101 116,900 1,169,001 129,889
2,972,718 y 445,908 364,158 810,066 297,272 89,182 59,454 148,636 1,255,974 139,553 1,395,527 155,059
4,195,167 y 629,275 513,908 1,143,183 419,517 125,855 83,903 209,758 1,772,458 196,940 1,969,398 218,822
5,087,965 y 763,195 623,276 1,386,471 508,797 152,639 101,759 254,398 2,149,666 238,852 2,388,518 265,391
276 1,613,659 z 383,244 197,673 580,917 161,366 48,410 32,273 48,410 129,093 871,376 96,819 968,195 107,577
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
- - - - - - - - - -
184 7,548,500 x 853,735 924,691 1,778,426 754,850 226,455 150,970 377,425 2,910,701 323,411 3,234,112 359,346
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
184 11,201,000 x 1,266,833 1,372,123 2,638,956 1,120,100 336,030 224,020 560,050 4,319,106 479,900 4,799,006 533,223
240 7,122,375 y 1,068,356 872,491 1,940,847 712,238 213,671 142,448 356,119 3,009,204 334,356 3,343,560 371,507
4,748,250 y 712,238 581,661 1,293,899 474,825 142,448 94,965 237,413 2,006,137 222,904 2,229,041 247,671
272 5,965,750 y 894,863 730,804 1,625,667 596,575 178,973 119,315 298,288 2,520,530 280,059 2,800,589 311,177
5,844,000 y 876,600 715,890 1,592,490 584,400 175,320 116,880 292,200 2,469,090 274,343 2,743,433 304,826
264 30,639,868 y 4,595,980 3,753,384 8,349,364 3,063,987 919,196 612,797 1,531,993 12,945,344 1,438,370 14,383,714 1,598,190
257 32,577,329 y 4,886,599 3,990,723 8,877,322 3,257,733 977,320 651,547 1,628,867 13,763,922 1,529,323 15,293,245 1,699,249
2,130,625 y 319,594 261,002 580,596 213,063 63,919 42,613 63,919 170,451 964,110 107,123 1,071,233 119,026
2,278,143 y 341,721 279,073 620,794 227,814 68,344 45,563 68,344 182,251 1,030,859 114,540 1,145,399 127,267
2,340,601 y 351,090 286,724 637,814 234,060 70,218 46,812 70,218 187,248 1,059,122 117,680 1,176,802 130,756
2,469,309 y 370,396 302,490 672,886 246,931 74,079 49,386 74,079 197,544 1,117,361 124,151 1,241,512 137,946
2,130,625 y 319,594 261,002 580,596 213,063 63,919 42,613 63,919 170,451 964,110 107,123 1,071,233 119,026
2,100,188 y 315,028 257,273 572,301 210,019 63,006 42,004 63,006 168,016 950,336 105,593 1,055,929 117,325
2,221,938 y 333,291 272,187 605,478 222,194 66,658 44,439 66,658 177,755 1,005,427 111,714 1,117,141 124,127
2,274,899 y 341,235 278,675 619,910 227,490 68,247 45,498 68,247 181,992 1,029,392 114,377 1,143,769 127,085
2,252,375 337,856 275,916 613,772 225,238 67,571 45,048 67,571 180,190 1,019,200 113,244 1,132,444 125,827
2,435,000 365,250 298,288 663,538 243,500 73,050 48,700 73,050 194,800 1,101,838 122,426 1,224,264 136,029
1,887,125 y 283,069 231,173 514,242 188,713 56,614 37,743 56,614 150,971 853,926 94,881 948,807 105,423
-
1,339,250 x 151,469 164,058 315,527 133,925 40,178 26,785 40,178 107,141 556,593 61,844 618,437 68,715
281 1,193,150 x 134,945 146,161 281,106 119,315 35,795 23,863 35,795 95,453 495,874 55,097 550,971 61,219
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
-
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
183 9,740,000 y 1,461,000 1,193,150 2,654,150 974,000 292,200 194,800 292,200 779,200 4,407,350 489,705 4,897,055 544,117
14,001,250 y 2,100,188 1,715,153 3,815,341 1,400,125 420,038 280,025 420,038 1,120,101 6,335,567 703,951 7,039,518 782,169
23,741,250 y 3,561,188 2,908,303 6,469,491 2,374,125 712,238 474,825 712,238 1,899,301 10,742,917 1,193,656 11,936,573 1,326,286
- - - - - - - - - -
5,319,176 x 601,599 651,599 1,253,198 531,918 159,575 106,384 159,575 425,534 2,210,650 245,628 2,456,278 272,920
17,120,000 x 1,936,272 2,097,200 4,033,472 1,712,000 513,600 342,400 856,000 6,601,472 733,496 7,334,968 814,996
230 18,832,000 x 2,129,899 2,306,920 4,436,819 1,883,200 564,960 376,640 941,600 7,261,619 806,846 8,068,465 896,496
25,680,000 x 2,904,408 3,145,800 6,050,208 2,568,000 770,400 513,600 1,284,000 9,902,208 1,100,244 11,002,452 1,222,495
- -
5,649,600 x 638,970 692,076 1,331,046 564,960 169,488 112,992 169,488 451,968 2,347,974 260,886 2,608,860 289,873
2,587,188 x 292,611 316,930 609,541 258,719 77,616 51,744 77,616 206,976 1,075,236 119,471 1,194,707 132,745
2,404,563 x 271,956 294,559 566,515 240,456 72,137 48,091 72,137 192,365 999,336 111,037 1,110,373 123,375
2,922,000 x 330,478 357,945 688,423 292,200 87,660 58,440 87,660 233,760 1,214,383 134,931 1,349,314 149,924
242 3,074,188 x 347,691 376,588 724,279 307,419 92,226 61,484 92,226 245,936 1,277,634 141,959 1,419,593 157,733
1,773,129 z 421,118 217,208 638,326 177,313 53,194 35,463 53,194 141,851 957,490 106,388 1,063,878 118,209
229 2,849,898 z 676,851 349,113 1,025,964 284,990 85,497 56,998 85,497 227,992 1,538,946 170,994 1,709,940 189,993
3,337,481 z 792,652 408,841 1,201,493 333,748 100,124 66,750 100,124 266,998 1,802,239 200,249 2,002,488 222,499
3,251,606 z 772,256 398,322 1,170,578 325,161 97,548 65,032 97,548 260,128 1,755,867 195,096 1,950,963 216,774
3,221,169 z 765,028 394,593 1,159,621 322,117 96,635 64,423 96,635 257,693 1,739,431 193,270 1,932,701 214,745
- - - - - - - - - -
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
2,435,000 x 275,399 298,288 573,687 243,500 73,050 48,700 73,050 194,800 1,011,987 112,443 1,124,430 124,937
2,435,000 x 275,399 298,288 573,687 243,500 73,050 48,700 73,050 194,800 1,011,987 112,443 1,124,430 124,937
2,343,688 x 265,071 287,102 552,173 234,369 70,311 46,874 70,311 187,496 974,038 108,226 1,082,264 120,252
2,343,688 x 265,071 287,102 552,173 234,369 70,311 46,874 70,311 187,496 974,038 108,226 1,082,264 120,252
2,617,625 x 296,053 320,659 616,712 261,763 78,529 52,353 78,529 209,411 1,087,886 120,876 1,208,762 134,307
3,843,383 y 576,507 470,814 1,047,321 384,338 115,301 76,868 192,169 1,623,828 180,425 1,804,253 200,473
4,948,264 y 742,240 606,162 1,348,402 494,826 148,448 98,965 247,413 2,090,641 232,293 2,322,934 258,104
3,656,625 y 548,494 447,937 996,431 365,663 109,699 73,133 182,832 1,544,926 171,658 1,716,584 190,732
- - - - - - - - - -
183 4,139,500 y 620,925 507,089 1,128,014 413,950 124,185 82,790 124,185 331,160 1,873,124 208,125 2,081,249 231,250
3,774,250 y 566,138 462,346 1,028,484 377,425 113,228 75,485 113,228 301,941 1,707,850 189,761 1,897,611 210,846
3,469,875 y 520,481 425,060 945,541 346,988 104,096 69,398 104,096 277,590 1,570,119 174,457 1,744,576 193,842
3,530,750 y 529,613 432,517 962,130 353,075 105,923 70,615 105,923 282,461 1,597,666 177,518 1,775,184 197,243
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
Case-I Departmental Use- Excise duty/Custom Duty levied Project
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
y 15.00%
z 23.75%
289 794,610 y 119,192 97,340 216,532 79,461 23,838 23,838 319,831 319,831 35,537
6,286,303 y 942,945 770,072 1,713,017 628,630 188,589 188,589 2,530,236 2,530,236 281,137
4,309,500 y 646,425 527,914 1,174,339 430,950 129,285 129,285 1,734,574 1,734,574 192,730
4,829,175 y 724,376 591,574 1,315,950 482,918 144,875 144,875 1,943,743 1,943,743 215,971
5,969,925 y 895,489 731,316 1,626,805 596,993 179,098 179,098 2,402,896 2,402,896 266,988
8,872,500 y 1,330,875 1,086,881 2,417,756 887,250 266,175 266,175 3,571,181 3,571,181 396,798
9,245,860 y 1,386,879 1,132,618 2,519,497 924,586 277,376 277,376 3,721,459 3,721,459 413,495
9,075,300 y 1,361,295 1,111,724 2,473,019 907,530 272,259 272,259 3,652,808 3,652,808 405,868
2,434,788 y 365,218 298,262 663,480 243,479 73,044 73,044 146,088 1,053,047 1,053,047 117,005
2,534,623 y 380,193 310,491 690,684 253,462 76,039 76,039 152,078 1,096,224 1,096,224 121,803
2,191,500 y 328,725 268,459 597,184 219,150 65,745 65,745 882,079 882,079 98,009
2,374,125 y 356,119 290,830 646,949 237,413 71,224 71,224 955,586 955,586 106,176
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
2,008,875 y 301,331 246,087 547,418 200,888 60,266 60,266 808,572 808,572 89,841
- - - - - - - -
1,278,375 x 144,584 156,601 301,185 127,838 38,351 38,351 76,702 505,725 505,725 56,192
4,139,500 x 468,177 507,089 975,266 413,950 124,185 124,185 248,370 1,637,586 1,637,586 181,954
9,740,000 x 1,101,594 1,193,150 2,294,744 974,000 292,200 292,200 584,400 3,853,144 3,853,144 428,127
9,740,000 x 1,101,594 1,193,150 2,294,744 974,000 292,200 292,200 584,400 3,853,144 3,853,144 428,127
11,688,000 x 1,321,913 1,431,780 2,753,693 1,168,800 350,640 350,640 701,280 4,623,773 4,623,773 513,753
15,584,000 x 1,762,550 1,909,040 3,671,590 1,558,400 467,520 467,520 935,040 6,165,030 6,165,030 685,003
14,610,000 x 1,652,391 1,789,725 3,442,116 1,461,000 438,300 438,300 876,600 5,779,716 5,779,716 642,191
17,653,750 x 1,996,639 2,162,584 4,159,223 1,765,375 529,613 529,613 1,059,226 6,983,824 6,983,824 775,980
- - - - - - - -
39,525,000 y 5,928,750 4,841,813 10,770,563 3,952,500 1,185,750 1,185,750 15,908,813 15,908,813 1,767,646
48,088,750 y 7,213,313 5,890,872 13,104,185 4,808,875 1,442,663 1,442,663 19,355,723 19,355,723 2,150,636
203 73,167,500 y 10,975,125 8,963,019 19,938,144 7,316,750 2,195,025 2,195,025 29,449,919 29,449,919 3,272,213
- - - - - - - -
534,365 y 80,155 65,460 145,615 53,437 16,031 16,031 215,083 215,083 23,898
297 429,924 y 64,489 52,666 117,155 42,992 12,898 12,898 173,045 173,045 19,227
695,843 y 104,376 85,241 189,617 69,584 20,875 20,875 280,076 280,076 31,120
299 585,141 y 87,771 71,680 159,451 58,514 17,554 17,554 235,519 235,519 26,169
807,359 y 121,104 98,901 220,005 80,736 24,221 24,221 324,962 324,962 36,107
977,630 y 146,644 119,760 266,404 97,763 29,329 29,329 393,496 393,496 43,722
840,647 y 126,097 102,979 229,076 84,065 25,219 25,219 338,360 338,360 37,596
1,028,752 y 154,313 126,022 280,335 102,875 30,863 30,863 414,073 414,073 46,008
1,561,286 y 234,193 191,257 425,450 156,129 46,839 46,839 628,418 628,418 69,824
1,642,140 y 246,321 201,162 447,483 164,214 49,264 49,264 660,961 660,961 73,440
2,490,177 y 373,527 305,047 678,574 249,018 74,705 74,705 1,002,297 1,002,297 111,366
2,972,718 y 445,908 364,158 810,066 297,272 89,182 89,182 1,196,520 1,196,520 132,947
4,195,167 y 629,275 513,908 1,143,183 419,517 125,855 125,855 1,688,555 1,688,555 187,617
5,087,965 y 763,195 623,276 1,386,471 508,797 152,639 152,639 2,047,907 2,047,907 227,545
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
276 1,613,659 z 383,244 197,673 580,917 161,366 48,410 48,410 96,820 839,103 839,103 93,234
- - - - - - - -
184 7,548,500 x 853,735 924,691 1,778,426 754,850 226,455 226,455 2,759,731 2,759,731 306,637
184 11,201,000 x 1,266,833 1,372,123 2,638,956 1,120,100 336,030 336,030 4,095,086 4,095,086 455,010
240 7,122,375 y 1,068,356 872,491 1,940,847 712,238 213,671 213,671 2,866,756 2,866,756 318,528
4,748,250 y 712,238 581,661 1,293,899 474,825 142,448 142,448 1,911,172 1,911,172 212,352
272 5,965,750 y 894,863 730,804 1,625,667 596,575 178,973 178,973 2,401,215 2,401,215 266,802
5,844,000 y 876,600 715,890 1,592,490 584,400 175,320 175,320 2,352,210 2,352,210 261,357
264 30,639,868 y 4,595,980 3,753,384 8,349,364 3,063,987 919,196 919,196 12,332,547 12,332,547 1,370,283
257 32,577,329 y 4,886,599 3,990,723 8,877,322 3,257,733 977,320 977,320 13,112,375 13,112,375 1,456,931
2,130,625 y 319,594 261,002 580,596 213,063 63,919 63,919 127,838 921,497 921,497 102,389
2,278,143 y 341,721 279,073 620,794 227,814 68,344 68,344 136,688 985,296 985,296 109,477
2,340,601 y 351,090 286,724 637,814 234,060 70,218 70,218 140,436 1,012,310 1,012,310 112,479
2,469,309 y 370,396 302,490 672,886 246,931 74,079 74,079 148,158 1,067,975 1,067,975 118,664
2,130,625 y 319,594 261,002 580,596 213,063 63,919 63,919 127,838 921,497 921,497 102,389
2,100,188 y 315,028 257,273 572,301 210,019 63,006 63,006 126,012 908,332 908,332 100,926
2,221,938 y 333,291 272,187 605,478 222,194 66,658 66,658 133,316 960,988 960,988 106,776
2,274,899 y 341,235 278,675 619,910 227,490 68,247 68,247 136,494 983,894 983,894 109,322
2,252,375 337,856 275,916 613,772 225,238 67,571 67,571 135,142 974,152 974,152 108,239
2,435,000 365,250 298,288 663,538 243,500 73,050 73,050 146,100 1,053,138 1,053,138 117,015
1,887,125 y 283,069 231,173 514,242 188,713 56,614 56,614 113,228 816,183 816,183 90,687
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
-
1,339,250 x 151,469 164,058 315,527 133,925 40,178 40,178 80,356 529,808 529,808 58,868
281 1,193,150 x 134,945 146,161 281,106 119,315 35,795 35,795 71,590 472,011 472,011 52,446
-
183 9,740,000 y 1,461,000 1,193,150 2,654,150 974,000 292,200 292,200 584,400 4,212,550 4,212,550 468,061
14,001,250 y 2,100,188 1,715,153 3,815,341 1,400,125 420,038 420,038 840,076 6,055,542 6,055,542 672,838
23,741,250 y 3,561,188 2,908,303 6,469,491 2,374,125 712,238 712,238 1,424,476 10,268,092 10,268,092 1,140,899
- - - - - - - -
5,319,176 x 601,599 651,599 1,253,198 531,918 159,575 159,575 319,150 2,104,266 2,104,266 233,807
17,120,000 x 1,936,272 2,097,200 4,033,472 1,712,000 513,600 513,600 6,259,072 6,259,072 695,452
230 23,408,000 x 2,647,445 2,867,480 5,514,925 2,340,800 702,240 702,240 8,557,965 8,557,965 950,885
31,920,000 x 3,610,152 3,910,200 7,520,352 3,192,000 957,600 957,600 11,669,952 11,669,952 1,296,661
5,649,600 x 794,233 860,244 1,654,477 702,240 210,672 210,672 2,567,389 2,567,389 285,265
2,587,188 x 292,611 316,930 609,541 258,719 77,616 77,616 155,232 1,023,492 1,023,492 113,721
2,404,563 x 271,956 294,559 566,515 240,456 72,137 72,137 144,274 951,245 951,245 105,694
2,922,000 x 330,478 357,945 688,423 292,200 87,660 87,660 175,320 1,155,943 1,155,943 128,438
242 3,074,188 x 347,691 376,588 724,279 307,419 92,226 92,226 184,452 1,216,150 1,216,150 135,128
1,773,129 z 421,118 217,208 638,326 177,313 53,194 53,194 106,388 922,027 922,027 102,447
229 2,849,898 z 676,851 349,113 1,025,964 284,990 85,497 85,497 170,994 1,481,948 1,481,948 164,661
3,337,481 z 792,652 408,841 1,201,493 333,748 100,124 100,124 200,248 1,735,489 1,735,489 192,832
3,251,606 z 772,256 398,322 1,170,578 325,161 97,548 97,548 195,096 1,690,835 1,690,835 187,871
3,221,169 z 765,028 394,593 1,159,621 322,117 96,635 96,635 193,270 1,675,008 1,675,008 186,112
- - - - - - - -
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
2,435,000 x 275,399 298,288 573,687 243,500 73,050 73,050 146,100 963,287 963,287 107,032
2,435,000 x 275,399 298,288 573,687 243,500 73,050 73,050 146,100 963,287 963,287 107,032
2,343,688 x 265,071 287,102 552,173 234,369 70,311 70,311 140,622 927,164 927,164 103,018
2,343,688 x 265,071 287,102 552,173 234,369 70,311 70,311 140,622 927,164 927,164 103,018
2,617,625 x 296,053 320,659 616,712 261,763 78,529 78,529 157,058 1,035,533 1,035,533 115,059
3,843,383 y 576,507 470,814 1,047,321 384,338 115,301 115,301 1,546,960 1,546,960 171,884
4,948,264 y 742,240 606,162 1,348,402 494,826 148,448 148,448 1,991,676 1,991,676 221,297
3,656,625 y 548,494 447,937 996,431 365,663 109,699 109,699 1,471,793 1,471,793 163,533
- - - - - - - -
183 4,139,500 y 620,925 507,089 1,128,014 413,950 124,185 124,185 248,370 1,790,334 1,790,334 198,926
3,774,250 y 566,138 462,346 1,028,484 377,425 113,228 113,228 226,456 1,632,365 1,632,365 181,374
3,469,875 y 520,481 425,060 945,541 346,988 104,096 104,096 208,192 1,500,721 1,500,721 166,747
3,530,750 y 529,613 432,517 962,130 353,075 105,923 105,923 211,846 1,527,051 1,527,051 169,672
ise duty/Custom Duty Exempted Project
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
y 15.00%
z 23.75%
289 794,610 y 119,192 97,340 216,532 79,461 23,838 23,838 319,831 319,831 35,537
5,639,750 y 845,963 690,869 1,536,832 563,975 169,193 169,193 2,270,000 2,270,000 252,222
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
3,876,000 y 581,400 474,810 1,056,210 387,600 116,280 116,280 1,560,090 1,560,090 173,343
4,343,400 y 651,510 532,067 1,183,577 434,340 130,302 130,302 1,748,219 1,748,219 194,247
5,369,400 y 805,410 657,752 1,463,162 536,940 161,082 161,082 2,161,184 2,161,184 240,132
7,980,000 y 1,197,000 977,550 2,174,550 798,000 239,400 239,400 3,211,950 3,211,950 356,883
8,288,080 y 1,243,212 1,015,290 2,258,502 828,808 248,642 248,642 3,335,952 3,335,952 370,661
8,162,400 y 1,224,360 999,894 2,224,254 816,240 244,872 244,872 3,285,366 3,285,366 365,041
2,179,810 y 326,972 267,027 593,999 217,981 65,394 65,394 130,788 942,768 942,768 104,752
2,269,190 y 340,379 277,976 618,355 226,919 68,076 68,076 136,152 981,426 981,426 109,047
1,962,000 y 294,300 240,345 534,645 196,200 58,860 58,860 789,705 789,705 87,745
2,125,500 y 318,825 260,374 579,199 212,550 63,765 63,765 855,514 855,514 95,057
1,798,500 y 269,775 220,316 490,091 179,850 53,955 53,955 723,896 723,896 80,433
- - - - - - - -
1,144,500 x 129,443 140,201 269,644 114,450 34,335 34,335 68,670 452,764 452,764 50,307
3,706,000 x 419,149 453,985 873,134 370,600 111,180 111,180 222,360 1,466,094 1,466,094 162,899
8,720,000 x 986,232 1,068,200 2,054,432 872,000 261,600 261,600 523,200 3,449,632 3,449,632 383,292
8,720,000 x 986,232 1,068,200 2,054,432 872,000 261,600 261,600 523,200 3,449,632 3,449,632 383,292
10,464,000 x 1,183,478 1,281,840 2,465,318 1,046,400 313,920 313,920 627,840 4,139,558 4,139,558 459,951
13,952,000 x 1,577,971 1,709,120 3,287,091 1,395,200 418,560 418,560 837,120 5,519,411 5,519,411 613,268
13,080,000 x 1,479,348 1,602,300 3,081,648 1,308,000 392,400 392,400 784,800 5,174,448 5,174,448 574,939
15,805,000 x 1,787,546 1,936,113 3,723,659 1,580,500 474,150 474,150 948,300 6,252,459 6,252,459 694,718
- - - - - - - -
35,700,000 y 5,355,000 4,373,250 9,728,250 3,570,000 1,071,000 1,071,000 14,369,250 14,369,250 1,596,583
43,435,000 y 6,515,250 5,320,788 11,836,038 4,343,500 1,303,050 1,303,050 17,482,588 17,482,588 1,942,510
203 66,105,000 y 9,915,750 8,097,863 18,013,613 6,610,500 1,983,150 1,983,150 26,607,263 26,607,263 2,956,363
- - - - - - - -
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
478,469 y 71,770 58,612 130,382 47,847 14,354 14,354 192,583 192,583 21,398
297 385,645 y 57,847 47,242 105,089 38,565 11,569 11,569 155,223 155,223 17,247
623,056 y 93,458 76,324 169,782 62,306 18,692 18,692 250,780 250,780 27,864
299 524,875 y 78,731 64,297 143,028 52,488 15,746 15,746 211,262 211,262 23,474
724,206 y 108,631 88,715 197,346 72,421 21,726 21,726 291,493 291,493 32,388
875,367 y 131,305 107,232 238,537 87,537 26,261 26,261 352,335 352,335 39,148
754,066 y 113,110 92,373 205,483 75,407 22,622 22,622 303,512 303,512 33,724
921,142 y 138,171 112,840 251,011 92,114 27,634 27,634 370,759 370,759 41,195
1,397,971 y 209,696 171,251 380,947 139,797 41,939 41,939 562,683 562,683 62,520
1,473,010 y 220,952 180,444 401,396 147,301 44,190 44,190 592,887 592,887 65,876
2,229,699 y 334,455 273,138 607,593 222,970 66,891 66,891 897,454 897,454 99,717
2,661,765 y 399,265 326,066 725,331 266,176 79,853 79,853 1,071,360 1,071,360 119,040
3,756,342 y 563,451 460,152 1,023,603 375,634 112,690 112,690 1,511,927 1,511,927 167,992
4,555,751 y 683,363 558,080 1,241,443 455,575 136,673 136,673 1,833,691 1,833,691 203,743
276 1,444,673 z 343,110 176,972 520,082 144,467 43,340 43,340 86,680 751,229 751,229 83,470
- - - - - - - -
184 6,758,000 x 764,330 827,855 1,592,185 675,800 202,740 202,740 2,470,725 2,470,725 274,525
184 10,028,000 x 1,134,167 1,228,430 2,362,597 1,002,800 300,840 300,840 3,666,237 3,666,237 407,360
240 6,376,500 y 956,475 781,121 1,737,596 637,650 191,295 191,295 2,566,541 2,566,541 285,171
4,251,000 y 637,650 520,748 1,158,398 425,100 127,530 127,530 1,711,028 1,711,028 190,114
272 5,341,000 y 801,150 654,273 1,455,423 534,100 160,230 160,230 2,149,753 2,149,753 238,861
5,232,000 y 784,800 640,920 1,425,720 523,200 156,960 156,960 2,105,880 2,105,880 233,987
264 27,445,313 y 4,116,797 3,362,051 7,478,848 2,744,531 823,359 823,359 11,046,738 11,046,738 1,227,415
257 29,179,878 y 4,376,982 3,574,535 7,951,517 2,917,988 875,396 875,396 11,744,901 11,744,901 1,304,989
1,907,500 y 286,125 233,669 519,794 190,750 57,225 57,225 114,450 824,994 824,994 91,666
2,039,570 y 305,935 249,847 555,782 203,957 61,187 61,187 122,374 882,113 882,113 98,013
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
2,095,487 y 314,323 256,697 571,020 209,549 62,865 62,865 125,730 906,299 906,299 100,700
2,210,716 y 331,607 270,813 602,420 221,072 66,321 66,321 132,642 956,134 956,134 106,237
1,907,500 y 286,125 233,669 519,794 190,750 57,225 57,225 114,450 824,994 824,994 91,666
1,880,250 y 282,038 230,331 512,369 188,025 56,408 56,408 112,816 813,210 813,210 90,357
1,989,250 y 298,388 243,683 542,071 198,925 59,678 59,678 119,356 860,352 860,352 95,595
2,036,665 y 305,500 249,491 554,991 203,667 61,100 61,100 122,200 880,858 880,858 97,873
2,016,500 302,475 247,021 549,496 201,650 60,495 60,495 120,990 872,136 872,136 96,904
2,180,000 327,000 267,050 594,050 218,000 65,400 65,400 130,800 942,850 942,850 104,761
1,689,500 y 253,425 206,964 460,389 168,950 50,685 50,685 101,370 730,709 730,709 81,190
-
1,199,000 x 135,607 146,878 282,485 119,900 35,970 35,970 71,940 474,325 474,325 52,703
281 1,068,200 x 120,813 130,855 251,668 106,820 32,046 32,046 64,092 422,580 422,580 46,953
-
183 8,720,000 y 1,308,000 1,068,200 2,376,200 872,000 261,600 261,600 523,200 3,771,400 3,771,400 419,044
12,535,000 y 1,880,250 1,535,538 3,415,788 1,253,500 376,050 376,050 752,100 5,421,388 5,421,388 602,376
21,255,000 y 3,188,250 2,603,738 5,791,988 2,125,500 637,650 637,650 1,275,300 9,192,788 9,192,788 1,021,421
- - - - - - - -
4,773,603 x 539,894 584,766 1,124,660 477,360 143,208 143,208 286,416 1,888,436 1,888,436 209,826
17,120,000 x 1,936,272 2,097,200 4,033,472 1,712,000 513,600 513,600 6,259,072 6,259,072 695,452
230 18,832,000 x 2,129,899 2,306,920 4,436,819 1,883,200 564,960 564,960 6,884,979 6,884,979 764,998
5,649,600 x 638,970 692,076 1,331,046 564,960 169,488 169,488 2,065,494 2,065,494 229,499
Total Hire
Profit (10% Month
charges) months
14 15 16 17 18 19 20 21 22 23 24 23 25
DV x 11.31% 12.25% 10.00% 3.00% 2.0% of GB 3.00% (19+20+21) (17+18+22) (22+23) 23/9 months
2,316,250 x 261,968 283,741 545,709 231,625 69,488 69,488 138,976 916,310 916,310 101,812
2,152,750 x 243,476 263,712 507,188 215,275 64,583 64,583 129,166 851,629 851,629 94,625
2,616,000 x 295,870 320,460 616,330 261,600 78,480 78,480 156,960 1,034,890 1,034,890 114,988
242 2,752,250 x 311,279 337,151 648,430 275,225 82,568 82,568 165,136 1,088,791 1,088,791 120,977
1,587,442 z 377,017 194,462 571,479 158,744 47,623 47,623 95,246 825,469 825,469 91,719
229 2,849,898 z 676,851 349,113 1,025,964 284,990 85,497 85,497 170,994 1,481,948 1,481,948 164,661
2,990,589 z 710,265 366,347 1,076,612 299,059 89,718 89,718 179,436 1,555,107 1,555,107 172,790
2,911,089 z 691,384 356,608 1,047,992 291,109 87,333 87,333 174,666 1,513,767 1,513,767 168,196
2,883,839 z 684,912 353,270 1,038,182 288,384 86,515 86,515 173,030 1,499,596 1,499,596 166,622
- - - - - - - -
2,180,000 x 246,558 267,050 513,608 218,000 65,400 65,400 130,800 862,408 862,408 95,823
2,180,000 x 246,558 267,050 513,608 218,000 65,400 65,400 130,800 862,408 862,408 95,823
2,098,250 x 237,312 257,036 494,348 209,825 62,948 62,948 125,896 830,069 830,069 92,230
2,098,250 x 237,312 257,036 494,348 209,825 62,948 62,948 125,896 830,069 830,069 92,230
2,343,500 x 265,050 287,079 552,129 234,350 70,305 70,305 140,610 927,089 927,089 103,010
3,464,708 y 519,706 424,427 944,133 346,471 103,941 103,941 1,394,545 1,394,545 154,949
4,453,883 y 668,082 545,601 1,213,683 445,388 133,616 133,616 1,792,687 1,792,687 199,187
3,280,500 y 492,075 401,861 893,936 328,050 98,415 98,415 1,320,401 1,320,401 146,711
- - - - - - - -
183 3,706,000 y 555,900 453,985 1,009,885 370,600 111,180 111,180 222,360 1,602,845 1,602,845 178,094
3,379,000 y 506,850 413,928 920,778 337,900 101,370 101,370 202,740 1,461,418 1,461,418 162,380
3,106,500 y 465,975 380,546 846,521 310,650 93,195 93,195 186,390 1,343,561 1,343,561 149,285
3,161,000 y 474,150 387,223 861,373 316,100 94,830 94,830 189,660 1,367,133 1,367,133 151,904
PROPOSED HIRE CHARGES FOR FY 2016-17
3rd PARTY/SUB CONTRACTOR
EQUIPMENT
SL. NO. CAPACITY COMMON FOR ALL PROJECTS
MAKE/MODEL/CAPACITY
New Equipment Old Equipment
a ElGI, DT300-100, Atlas Copco XA 300 cfm
41,447 27,355
DG SETS
a Greaves, GPM -500 IL 30 cum/hr 327,897 216,412

b Schwing Stetter CP -30, Maxomix 30 cum/hr
BMPE-3040 224,786 148,359
c KYB, Conmat, CRP 300 30 cum/hr 251,892 166,249

d KYB, Conmat, CRP 450 45 cum/hr. 311,394 205,520
e Schwing Stetter, M-1 56 cum/hr 462,794 305,444
f Greaves Perfect Mix 1000 60 cum/hr 482,269 318,298
g KYB, Conmat, CRP 600 60 cum/hr 473,372 312,426
3 BITUMEN DISTRIBUTOR
a Apollo, ATM 4000 2.40 Mtr 136,018 89,772
b Apollo, ATM 6000 2.40 Mtr 141,595 93,453
4 CONCRETE PUMP
a Schwing Stetter, BP350 DXT with 46 cum/hr.
100 MTR Pipe line 114,310 75,445
b Schwing Stetter, SP1200 DRL with 45 cum/hr.

123,836 81,732
100 MTR Pipe line
c Greaves, BP 350 D with 100 MTR 46 cum/hr.
104,784 69,157
Pipe Line
5 CRANE
a Escorts, hydra 10 SB, Escorts Hydra 12 MT
C-8000, DAL Hydra DW-10, Das 65,592 43,291
Jones F-105
b TIL, PIXEF, 215 15 MT 212,392 140,179
c TIL AP-4185 18 MT 499,746 329,832
d Escort Hydra, Model HK 17 18 MT 499,746 329,832
e TIL, HUSKY 620 20 MT 599,695 395,799
f TIL, RT630C, 30 MT 30 MT 799,594 527,732
EQUIPMENT
MAKE/MODEL/CAPACITY
g Escort Hydra, RT30 32 MT 749,619 494,749

h TIL, RT 740B 40 MT 905,790 597,821
6 CRUSHING PLANT WITHOUT
DG SET
a Puzzolana 120 TPH 2,061,643 1,360,684
b Puzzolana 200 TPH 2,508,333 1,655,500
c Metso 3 stage 200 TPH 3,816,453 2,518,859
7 D.G. Set
a Jackson 30/25 KVA 30 KVA 27,873 18,396
b Sanjay Diesels 35 KVA 35 KVA 22,425 14,801
c Jackson 62.5 KVA 36,295 23,955
d Sanjay Diesels 62.5 KVA 30,521 20,144
e Sanjay Diesels 100 KVA 42,112 27,794
f Jackson 100 KVA 50,994 33,656
g Sanjay Diesels 125 KVA 43,849 28,940
h Jackson 125 KVA 53,660 35,416
i Jackson 200 KVA 81,438 53,749
j Sanjay Diesels 250 KVA 85,655 56,532
k Jackson 320 KVA 129,889 85,727
l Jackson 380 KVA 155,059 102,339
m Jackson 500 KVA 218,822 144,423
n Jackson 625 KVA 265,391 175,158
8 DIESEL/WATER TANKER
a Tata, capacity SE 1613 TC BSIII/ 10 KL
123,000 81,180
Leyland
9 DOZER
a BEML, BD-50 90 HP 359,346 237,168
b BEML, BD-80 180 HP 533,223 351,927
10 EXCAVATOR
a Volvo, EC 210 B 0.92 cum 371,507 245,195
b Tata Hitachi, EX200 LC 0.91 cum 247,671 163,463
EQUIPMENT
MAKE/MODEL/CAPACITY
c L & T, Komatsu PC210-8, L&T CK- 1 cum

311,177 205,377
90, JCB JS-200
d BEML, BE220G, 1 cum 304,826 201,185
11 HOT MIX PLANT WITHOUT DG
SET
a Apollo ANP 1500 120 TPH 1,598,190 1,054,805
b Apollo ANP 1500 200 TPH 1,699,249 1,121,504
12 LOADER CUM BACKHOE
a Escort, DigmaxII 1/0.24 CUM 119,026 78,557
b JCB, 3DX 1/0.24 CUM 127,267 83,996
c JCB, 3 DX Xtra 1/0.24 CUM 130,756 86,299
d JCB 3 DX Super 1/0.24 CUM 137,946 91,044
e BEML, BL9H 1/0.24 CUM 119,026 78,557
f CASE, Case 770 1/0.24 CUM 117,325 77,435
g CASE, Case 851 1/0.26 CUM 124,127 81,924
h Leyland Deere, BHL435 1/0.27 CUM 127,085 83,876
i Tata Hitachi, TH 76 1/0.25 CUM 125,827 83,046
j Tata Hitachi, TH 86 1/0.30 CUM 136,029 89,779
k ACE, AX-130 1/0.24 CUM 105,423 69,579
13 MINI TANDEM ROLLER
a Greaves, BW120,AD-3, IR DD-24, 2.8 T
68,715 45,352
2.7T
b CASE, Case 450 DX, Escorts ED 30, 3.22 T
68,981 45,527
3MT
14 MOTOR GRADER
a BEML, BG6051 150 HP 544,117 359,117
b Volvo, G930 195 HP 782,169 516,232
c BEML, BG825 280 HP 1,326,286 875,349
15 PAVER ASPHALT -
a Apollo, AP550 W, BG 220 5.5 M on 272,920 180,127
Wheels
b Vogele, Super 1800-3 with AB 600 9 M Track type
TV, Dynapac 141C of 9 or 6 m, Titan- 1,013,033 668,602
325 of 9 m
c Volvo, ABG6820, Titan 8820 - 12.5 m 10 M Track
screed type 1,114,336 735,462
16 PTR -
EQUIPMENT
MAKE/MODEL/CAPACITY
a Bomag, BW 25 RH 9 MT 360,310 237,805

17 TANDEM ROLLER
a Case, Case 752, Ingersoll rand IDD-90 8.8 T
132,745 87,612
b Greaves,BW151 ADH-2 9 MT 123,375 81,428

c HAMM, HD99 9.1 MT 149,924 98,950
d Volvo, DD-100 10 MT 157,733 104,104
18 TIPPER
a Tata 6 Cum 118,209 78,018
b Tata 12 Cum 201,430 132,944
19 TRANSIT MIXER -
a KYB, Conmat with Tata chassis 6 Cum 222,499 146,849
b Schwing Stetter with Tata Chassis 6 Cum 216,774 143,071
c Greaves GCM 65 XL with Tata 6 Cum
214,745 141,732
Chassis
20 VIBRATORY COMPACTOR
a Tata Hitachi, VM3, Escorts 5250std 11 T 124,937 82,458
b HAMM, Hamm311 11 T 124,937 82,458
c Greaves, BW212 11 T 120,252 79,366
d Case, Case 1107 DX 11.3 T 120,252 79,366
e Volvo, SD110, Ingersoll Rand ISD- 11 T
134,307 88,643
100
21 WET MIX PLANT WITHOUT DG
SET
a Apollo WM-100 100 TPH 200,473 132,312
b Apollo WM-200 200 TPH 258,104 170,349
c Himakshi 200 TPH 190,732 125,883
22 WHEEL LOADER
a BEML, BG200-1 1.7 cum 231,250 152,625
b Tata, TWL 3034, 1.8 cum 210,846 139,158
c L & T , WL9020 2.0 cum 193,842 127,936
d Tata Hitachi, TL360Z, HM 2021, JCB 2.0 cum
197,243 130,180
430Z
7
DEPARTMENTAL USE
DUTY DUTY
DUTY LEVIED DUTY LEVIED
EXEMPTED EXEMPTED
PROJECT PROJECT
PROJECT PROJECT
New Equipment New Equipment Old Equipment Old Equipment
35,537 31,095 23,454 20,523
281,137 252,222 185,550 166,467
192,730 173,343 127,202 114,406
215,971 194,247 142,541 128,203

266,988 240,132 176,212 158,487
396,798 356,883 261,887 235,543
413,495 370,661 272,907 244,636
405,868 365,041 267,873 240,927
- -
117,005 104,752 77,223 69,136
121,803 109,047 80,390 71,971
- -
98,009 87,745 64,686 57,912
106,176 95,057 70,076 62,738
89,841 80,433 59,295 53,086

- -
56,192 50,307 37,087 33,203
181,954 162,899 120,090 107,513

428,127 383,292 282,564 252,973
428,127 383,292 282,564 252,973
513,753 459,951 339,077 303,568
685,003 613,268 452,102 404,757
DEPARTMENTAL USE
DUTY DUTY
EXEMPTED EXEMPTED
PROJECT PROJECT
PROJECT PROJECT
642,191 574,939 423,846 379,460

775,980 694,718 512,147 458,514
- -
1,767,646 1,596,583 1,166,646 1,053,745

2,150,636 1,942,510 1,419,420 1,282,057
3,272,213 2,956,363 2,159,661 1,951,200
- -
23,898 21,398 15,773 14,123
19,227 17,247 12,690 11,383
31,120 27,864 20,539 18,390
26,169 23,474 17,272 15,493
36,107 32,388 23,831 21,376
43,722 39,148 28,857 25,838
37,596 33,724 24,813 22,258
46,008 41,195 30,365 27,189
69,824 62,520 46,084 41,263
73,440 65,876 48,470 43,478
111,366 99,717 73,502 65,813
132,947 119,040 87,745 78,566
187,617 167,992 123,827 110,875
227,545 203,743 150,180 134,470
- -
93,234 83,470 61,534 55,090
- -
306,637 274,525 202,380 181,187
455,010 407,360 300,307 268,858
- -
318,528 285,171 210,228 188,213
212,352 190,114 140,152 125,475
DEPARTMENTAL USE
DUTY DUTY
EXEMPTED EXEMPTED
PROJECT PROJECT
PROJECT PROJECT
266,802 238,861 176,089 157,648
261,357 233,987 172,496 154,431
- -
1,370,283 1,227,415 904,387 810,094

1,456,931 1,304,989 961,574 861,293
- -
102,389 91,666 67,577 60,500
109,477 98,013 72,255 64,689
112,479 100,700 74,236 66,462
118,664 106,237 78,318 70,116
102,389 91,666 67,577 60,500
100,926 90,357 66,611 59,636
106,776 95,595 70,472 63,093
109,322 97,873 72,153 64,596
108,239 96,904 71,438 63,957
117,015 104,761 77,230 69,142
90,687 81,190 59,853 53,585
- -
58,868 52,703 38,853 34,784
52,446 46,953 34,614 30,989

- -
468,061 419,044 308,920 276,569
672,838 602,376 444,073 397,568
1,140,899 1,021,421 752,993 674,138
- -
233,807 209,826 154,313 138,485
695,452 695,452 458,998 458,998
950,885 764,998 627,584 504,899
- -
DEPARTMENTAL USE
DUTY DUTY
EXEMPTED EXEMPTED
PROJECT PROJECT
PROJECT PROJECT
285,265 229,499 188,275 151,469

- -
113,721 101,812 75,056 67,196
105,694 94,625 69,758 62,453

128,438 114,988 84,769 75,892
135,128 120,977 89,184 79,845
- -
102,447 91,719 67,615 60,535
164,661 164,661 108,676 108,676
- -
192,832 123,697 127,269 81,640
187,871 164,661 123,995 108,676
186,112 166,622 122,834 109,971

- -
107,032 95,823 70,641 63,243
107,032 95,823 70,641 63,243
103,018 92,230 67,992 60,872
103,018 92,230 67,992 60,872
115,059 103,010 75,939 67,987
- -
171,884 154,949 113,443 102,266

221,297 199,187 146,056 131,463
163,533 146,711 107,932 96,829
- -
198,926 178,094 131,291 117,542
181,374 162,380 119,707 107,171
166,747 149,285 110,053 98,528
169,672 151,904 111,984 100,257

Hire Charges

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Hire Charges

Uploaded by

Copyright:

Available Formats

COMMON FOR FOR ALL PROJECTS 'CASE- II' --- When Equipment is handed over to sub-contractor/outside agency

SN Equipment <---------------OWNING COST (GB) ---------------------->

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

13 MINI TANDEM ROLLER -

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

SN Equipment <---------------OWNING COST (GB) ---------------------->

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

Case- I Departmental use- Excise duty/Custom Duty Exe

SN Equipment <---------------OWNING COST (GB) ---------------------->

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

13 MINI TANDEM ROLLER

CIF Cost Entry Tax Install /

1 2 3(a) 3(b) 3(c) 4 5 6 7 8 9 10 11 12 13

b HAMM, Hamm311 11 T Hamm311 HAMM 2,000,000 40,000 100,000 40,000 2,180,000

Case-I Departmental Use- Excise duty/Custom Duty levied Project

ise duty/Custom Duty Exempted Project

3rd PARTY/SUB CONTRACTOR

New Equipment Old Equipment

a Greaves, GPM -500 IL 30 cum/hr 327,897 216,412

c KYB, Conmat, CRP 300 30 cum/hr 251,892 166,249

b Schwing Stetter, SP1200 DRL with 45 cum/hr.

New Equipment Old Equipment

g Escort Hydra, RT30 32 MT 749,619 494,749

New Equipment Old Equipment

c L & T, Komatsu PC210-8, L&T CK- 1 cum

New Equipment Old Equipment

a Bomag, BW 25 RH 9 MT 360,310 237,805

b Greaves,BW151 ADH-2 9 MT 123,375 81,428

New Equipment New Equipment Old Equipment Old Equipment

35,537 31,095 23,454 20,523

281,137 252,222 185,550 166,467

192,730 173,343 127,202 114,406

215,971 194,247 142,541 128,203