Untitled

Financial Summary
Sr.NO Address A
1 Shop # G-26, Nishat Emporium Mall, Abdul Haque Road Johar Town
2 Shop # 13, Ground Floor U/G1 & L/G2, Gulberg Galleria, 18-Main Boulevard, Gulberg III
3 Fashion Avenue, Shop # 5-7, College Block, Main Boulevard, Allama Iqbal Town
4 176 DD, Commercial Area, Phase 4, DHA
5 Factory Outlet, 46, Mall Road, Regal Chowk
6 Factory Outlet, Shop # 12-c, Main Boulevard Gulshan Ravi
7 Factory Outlet, 55th Avenue, Ground Floor Thoker Niaz Baig, Raiwind Road
8 G.F2, Jamalistan Shopping Center, DC-1, Block 8, Clifton
9 D-3, 1st Floor, Dolmen City, Block 4, Scheme 5, Clifton
10 SF-21, 2nd Floor, Dolmen Mall, Block 3, PECHS, Tariq Road
11 3rd Floor, Outlet # T-5, Dolmen Mall Hyderi, Block C, North Nazimabad
12 Shop 250-254, 2nd Floor Ocean Mall, Plot # G-3, Khyaban-e-Iqbal, Block 9, Clifton
13 NL Outlet Store, 565-A, Block 3, KDA Scheme 24, Gulshan-e-Iqbal
14 Lucky One Mall, Shop # F-31, First Floor, Block 21, F.B. Area, Main Rashid Minhas Road,
15 1st Floor, Atrium Mall, Staff Lines, Fatima Jinnah Road, Cantt
16 Millenium Mall, Main Rashid Minhas Road, Adjacent Drive-In Cinema, Gulshan-e-Iqbal
17 ANB Center, Plot # 13-V, (Behind PSO Petrol Pump) Jinnah Super Market, F-7 Markaz
18 Block # 7, Malik Arcade, F-10 Markaz
19 Awami Trader Center, Ground Floor, 31-33, G9 Market,
20 Shop # 3, Abbas Arcade, 5th Road, Satellite Town, Commercial Market
21 Crystal Mall, Main Bosan Road
22 Plot # 1-A, S.P Chowk, Nusrat Road, Multan Cantt
23 Factory Outlet, Shop # 3, Block-S, 100 Feet Road, Gulshan Market, New Multan Colony
24 Shop # P-71, Ground & 1st Floor, Main Gulberg Road, Goband Pura
25 Nishat Mills Ltd.Nishatabad Faisalbad
26 Mall of Gujrat, Ground Floor Facing Mall (Opp. Science College) G.T. Road
27 Shop # 2, Haqqi Centre, (Opp. Commissioner House) Adjacent to DIG House
28 Shop # 39, Raas Tower, Qasim Park, Opp. MCB Bank, Main University Road
29 Jadoon Plaza, Phase 2, Opp. Army Burnhall College for boys, Mandian
30 Shop # 235, City Point Military Road
31 Shop # 48-49, Block # 6, Sadar Bazar
32 5-Model Town near Town Hall Opp. U Microfinance Bank
33 Factory Outlet, Lower Ground Floor, City Mall, G.T Road
34 Shop 309 Ground Floor tufail Plaza phase 3 Z block DHA
35 Ground Floor G-43 Emporium Mall Lahore
36 Inglot Ocean Mall, Store # G-38 Ground floor Khayan e Iqbal Block 9, Clifton Karachi
37 Shop# 014 G floor Amanah Mall,
Page 1
Financial Summary

Total
Page 2
Number of Sites
Business Case Nis

Sr. No Address Additional Cost
Total
OTC (Paid by Client)
1,125,000
OTC (Paid by Client)
1,125,000
Page 1
Number of Sites
Case Nishat
NRF Cost Total Cost Third Party OTC Third Party MRCCustomer OTCCustomer MRC
4,200 50,000 30,000 25,000 7,000
29,690 - 25,000 7,000
87,390 - 25,000 7,000
341,015 - 100,000 7,000
37,890 - 25,000 7,000
31,740 - 25,000 7,000
35,427 - 25,000 7,000
25,528 - 25,000 7,000
33,700 - 25,000 7,000
20,068 - 25,000 7,000
4,200 - 5,000 25,000 7,000
20,068 - 25,000 7,000
24,268 - 25,000 7,000
4,200 - 25,000 7,000
20,068 - 25,000 7,000
4,200 - 5,000 25,000 7,000
141,025 - 75,000 7,000
141,025 - 75,000 7,000
59,625 - 25,000 7,000
112,825 - 25,000 7,000
62,498 - 25,000 7,000
42,190 - 25,000 7,000
89,790 - 25,000 7,000
45,640 - 25,000 7,000
170,540 - 25,000 7,000
75,540 - 25,000 7,000
170,540 - 25,000 7,000
128,574 - 25,000 7,000
- 40,000 9,000 25,000 7,000
250,900 - 50,000 7,000
59,940 25,000 7,000
56,390 25,000 7,000
59,940 25,000 7,000
177,190 25,000 7,000
4,200 - 3,000 25,000 7,000
17,968 - 25,000 7,000
39,940 - - 25,000 7,000
2,629,932 90,000 52,000 1,125,000 259,000
Total-Cost to-MPPL Difference MRC-Left to-MPPL Pay Back Period
2,719,932 1,594,932 207,000 7.705
Total-Cost to-MPPL Difference MRC-Left to-MPPL Pay Back Period
2,719,932 1,594,932 72,450 22.014
Page 2
Number of Sites
Page 3
Financial Summary
Business Case Nishat

Address B Media Services Bandwidth OTC MRC
Fiber Internet 2-Mbps 3,000
Connect (Fiber) Internet 2-Mbps 3,000
Connect (Fiber) Internet 2-Mbps 3,000
Fastweb (Wireless) Internet 2-Mbps 3,000
Head Office 21 Km Ferozpur Road Lahore Pakistan Fiber Layer 3 VPN 4-Mbps 25,000 4,000
Page 3
Financial Summary
Head Office 21 Km Ferozpur Road Lahore Pakistan Connect (Fiber) Layer 3 VPN 4-Mbps 25,000 4,000
Head Office 21 Km Ferozpur Road Lahore Pakistan Connect (Fiber) Layer 3 VPN 4-Mbps 25,000 4,000
Wireless(Fastweb) Layer 3 VPN 4-Mbps 4,000
Head Office 21 Km Ferozpur Road Lahore Pakistan 25,000
1,125,000 259,000
Page 4
Financial Summary
Page 5
SignUp List Format
Nishat VPN signup LIst
Infra /
Site B OTC MRC 3rd Party 3rd Party
S.No. Branch / Address 3rd Party Bandwidth Services Contact details Additional Requirment NRF Cost
(If Applicable) (Customer Paid) (Customer Paid) OTC MRC
Name
1
Shop # G-26, Nishat Emporium Mall, Abdul Haque Road Johar Town Head Office 21 Km Ferozpur Road Lahore Pakistan
Fiber 4-Mbps Layer 3 VPN
25,000
4,000 50,000 30,000 Khurram Sb (0333-
4319678)
4,200
2
Shop # 13, Ground Floor U/G1 & L/G2, Gulberg Galleria, 18-Main Boulevard, Gulberg III
Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 29,690
3
Fashion Avenue, Shop # 5-7, College Block, Main Boulevard, Allama Iqbal Town Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 87,390
4
176 DD, Commercial Area, Phase 4, DHA Head Office 21 Km Ferozpur Road Lahore Pakistan
100,000
4,000 - Khurram Sb (0333-
4319678) 341,015
5
Factory Outlet, 46, Mall Road, Regal Chowk Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 37,890
6
Factory Outlet, Shop # 12-c, Main Boulevard Gulshan Ravi Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 31,740
7
Factory Outlet, 55th Avenue, Ground Floor Thoker Niaz Baig, Raiwind Road Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 35,427
8
G.F2, Jamalistan Shopping Center, DC-1, Block 8, Clifton Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 25,528
9
D-3, 1st Floor, Dolmen City, Block 4, Scheme 5, Clifton Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 33,700
10
SF-21, 2nd Floor, Dolmen Mall, Block 3, PECHS, Tariq Road Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 20,068
11
3rd Floor, Outlet # T-5, Dolmen Mall Hyderi, Block C, North Nazimabad Head Office 21 Km Ferozpur Road Lahore Pakistan
Connect (Fiber) 4-Mbps Layer 3 VPN
25,000
4,000 - 5,000 Khurram Sb (0333-
4319678) 4,200
12
Shop 250-254, 2nd Floor Ocean Mall, Plot # G-3, Khyaban-e-Iqbal, Block 9, Clifton Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 20,068
13
NL Outlet Store, 565-A, Block 3, KDA Scheme 24, Gulshan-e-Iqbal Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 24,268
14
Lucky One Mall, Shop # F-31, First Floor, Block 21, F.B. Area, Main Rashid Minhas Road,
25,000
4,000 - Khurram Sb (0333-
4319678) 4,200
15
1st Floor, Atrium Mall, Staff Lines, Fatima Jinnah Road, Cantt Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 20,068
Millenium Mall, Main Rashid Minhas Road, Adjacent Drive-In Cinema, Gulshan-e-
16
Iqbal Head Office 21 Km Ferozpur Road Lahore Pakistan
Connect (Fiber) 4-Mbps Layer 3 VPN
25,000
4,000 - 5,000 Khurram Sb (0333-
4319678) 4,200
17
ANB Center, Plot # 13-V, (Behind PSO Petrol Pump) Jinnah Super Market, F-7 Markaz Head Office 21 Km Ferozpur Road Lahore Pakistan
75,000
4,000 - Khurram Sb (0333-
4319678) 141,025
18
Block # 7, Malik Arcade, F-10 Markaz Head Office 21 Km Ferozpur Road Lahore Pakistan
75,000
4,000 - Khurram Sb (0333-
4319678) 141,025
19
Awami Trader Center, Ground Floor, 31-33, G9 Market, Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 59,625
20
Shop # 3, Abbas Arcade, 5th Road, Satellite Town, Commercial Market Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 112,825
21
Crystal Mall, Main Bosan Road Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 62,498
22
Plot # 1-A, S.P Chowk, Nusrat Road, Multan Cantt Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 42,190
23
Factory Outlet, Shop # 3, Block-S, 100 Feet Road, Gulshan Market, New Multan Colony
25,000
4,000 - Khurram Sb (0333-
4319678) 89,790
24
Shop # P-71, Ground & 1st Floor, Main Gulberg Road, Goband Pura Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 45,640
25
Nishat Mills Ltd.Nishatabad Faisalbad Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 170,540
26
Mall of Gujrat, Ground Floor Facing Mall (Opp. Science College) G.T. Road Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 75,540
27
Shop # 2, Haqqi Centre, (Opp. Commissioner House) Adjacent to DIG House Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 170,540
28
Shop # 39, Raas Tower, Qasim Park, Opp. MCB Bank, Main University Road Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - Khurram Sb (0333-
4319678) 128,574
29
Jadoon Plaza, Phase 2, Opp. Army Burnhall College for boys, Mandian Head Office 21 Km Ferozpur Road Lahore Pakistan
Wireless(Fastw
eb)
4-Mbps Layer 3 VPN
25,000
4,000 40,000 9,000 Khurram Sb (0333-
4319678) -
30
Shop # 235, City Point Military Road Head Office 21 Km Ferozpur Road Lahore Pakistan
50,000
4,000 - Khurram Sb (0333-
4319678) 250,900
31 Fiber 4-Mbps Layer 3 VPN 4,000 Khurram Sb (0333-
Shop # 48-49, Block # 6, Sadar Bazar Head Office 21 Km Ferozpur Road Lahore Pakistan 25,000 4319678) 59,940
5-Model Town near Town Hall Opp. U Microfinance Bank Head Office 21 Km Ferozpur Road Lahore Pakistan 25,000 4319678) 56,390
Factory Outlet, Lower Ground Floor, City Mall, G.T Road Head Office 21 Km Ferozpur Road Lahore Pakistan 25,000 4319678) 59,940
Shop 309 Ground Floor tufail Plaza phase 3 Z block DHA Head Office 21 Km Ferozpur Road Lahore Pakistan 25,000 4319678) 177,190
35
Ground Floor G-43 Emporium Mall Lahore Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - 3,000 Khurram Sb (0333-
4319678) 4,200
36
Inglot Ocean Mall, Store # G-38 Ground floor Khayan e Iqbal Block 9, Clifton Karachi
25,000
4,000 - Khurram Sb (0333-
4319678) 17,968
37
Shop# 014 G floor Amanah Mall, Head Office 21 Km Ferozpur Road Lahore Pakistan
25,000
4,000 - -
Khurram Sb (0333-
4319678) 39,940
1,125,000 148,000 90,000 52,000 2,629,932
SignUp List Format
Nishat signup LIst
Infra / MRC
OTC 3rd Party 3rd Party
S.No. Branch / Address 3rd Party Bandwidth Services (Customer Contact details Additional Requirment NRF Cost
(Customer Paid) OTC MRC
Name Paid)
MSIT 4,000 - -
Khurram Sb (0333-
1
21 KM Fairozpur Road Lahore
NSE (Wireless)
4319678)
2 F 2,000
Shop # G-26, Nishat Emporium Mall, Abdul Haque Road Johar Town
MSIT 2,000 -
Khurram Sb (0333-
3 Fiber
Shop # 13, Ground Floor U/G1 & L/G2, Gulberg Galleria, 18-Main Boulevard, Gulberg III 4319678)
MSIT 2,000 -
Khurram Sb (0333-
4 Fiber
Fashion Avenue, Shop # 5-7, College Block, Main Boulevard, Allama Iqbal Town 4319678)
MSIT 2,000 -
Khurram Sb (0333-
5 Fiber
176 DD, Commercial Area, Phase 4, DHA 4319678)
MSIT 2,000 -
Khurram Sb (0333-
6 Fiber
Factory Outlet, 46, Mall Road, Regal Chowk 4319678)
MSIT 2,000 -
Khurram Sb (0333-
7 Fiber
Factory Outlet, Shop # 12-c, Main Boulevard Gulshan Ravi 4319678)
MSIT 2,000 -
Khurram Sb (0333-
8 Fiber
Factory Outlet, 55 Avenue, Ground Floor Thoker Niaz Baig, Raiwind Road
th
4319678)
MSIT 2,000 -
Khurram Sb (0333-
9 Fiber
G.F2, Jamalistan Shopping Center, DC-1, Block 8, Clifton 4319678)
MSIT 2,000 -
Khurram Sb (0333-
10 Fiber
D-3, 1st Floor, Dolmen City, Block 4, Scheme 5, Clifton 4319678)
MSIT 2,000 -
Khurram Sb (0333-
11 Fiber
SF-21, 2nd Floor, Dolmen Mall, Block 3, PECHS, Tariq Road 4319678)
MSIT 2,000 - -
Khurram Sb (0333-
12 Connect (Fiber)
3rd Floor, Outlet # T-5, Dolmen Mall Hyderi, Block C, North Nazimabad 4319678)
MSIT 2,000 -
Khurram Sb (0333-
13 Fiber
Shop 250-254, 2nd Floor Ocean Mall, Plot # G-3, Khyaban-e-Iqbal, Block 9, Clifton 4319678)
MSIT 2,000 -
Khurram Sb (0333-
14 Fiber
NL Outlet Store, 565-A, Block 3, KDA Scheme 24, Gulshan-e-Iqbal 4319678)
MSIT 2,000 -
Khurram Sb (0333-
15 Fiber
Lucky One Mall, Shop # F-31, First Floor, Block 21, F.B. Area, Main Rashid Minhas Road, 4319678)
MSIT 2,000 -
Khurram Sb (0333-
16 Fiber
1st Floor, Atrium Mall, Staff Lines, Fatima Jinnah Road, Cantt 4319678)
MSIT 2,000 - -
Khurram Sb (0333-
17 Connect (Fiber)
Iqbal 4319678)
MSIT 2,000 -
Khurram Sb (0333-
18 Fiber
ANB Center, Plot # 13-V, (Behind PSO Petrol Pump) Jinnah Super Market, F-7 Markaz 4319678)
MSIT 2,000 -
Khurram Sb (0333-
19 Fiber
Block # 7, Malik Arcade, F-10 Markaz 4319678)
MSIT 2,000 -
Khurram Sb (0333-
20 Fiber
Awami Trader Center, Ground Floor, 31-33, G9 Market, 4319678)
MSIT 2,000 -
Khurram Sb (0333-
21 Fiber
Shop # 3, Abbas Arcade, 5th Road, Satellite Town, Commercial Market 4319678)
MSIT 2,000 -
Khurram Sb (0333-
22 Fiber
Crystal Mall, Main Bosan Road 4319678)
MSIT 2,000 -
Khurram Sb (0333-
23 Fiber
Plot # 1-A, S.P Chowk, Nusrat Road, Multan Cantt 4319678)
MSIT 2,000 -
Khurram Sb (0333-
24 Fiber
Factory Outlet, Shop # 3, Block-S, 100 Feet Road, Gulshan Market, New Multan Colony 4319678)
MSIT 2,000 -
Khurram Sb (0333-
25 Fiber
Shop # P-71, Ground & 1st Floor, Main Gulberg Road, Goband Pura 4319678)
MSIT 2,000 -
Khurram Sb (0333-
26 Fiber
Nishat Mills Ltd.Nishatabad Faisalbad 4319678)
MSIT 2,000 -
Khurram Sb (0333-
27 Fiber
Mall of Gujrat, Ground Floor Facing Mall (Opp. Science College) G.T. Road 4319678)
MSIT 2,000 -
Khurram Sb (0333-
28 Fiber
Shop # 2, Haqqi Centre, (Opp. Commissioner House) Adjacent to DIG House 4319678)
MSIT 2,000 -
Khurram Sb (0333-
29 Fiber
Shop # 39, Raas Tower, Qasim Park, Opp. MCB Bank, Main University Road 4319678)
MSIT 2,000 - -
Fastweb Khurram Sb (0333-
30
Jadoon Plaza, Phase 2, Opp. Army Burnhall College for boys, Mandian (Wireless) 4319678)
MSIT 2,000 -
Khurram Sb (0333-
31 Fiber
Shop # 235, City Point Military Road 4319678)
32 Fiber MSIT 2,000 Khurram Sb (0333-

Shop # 48-49, Block # 6, Sadar Bazar 4319678)

5-Model Town near Town Hall Opp. U Microfinance Bank 4319678)

Factory Outlet, Lower Ground Floor, City Mall, G.T Road 4319678)
35 MSIT 2,000 Khurram Sb (0333-

Shop 309 Ground Floor tufail Plaza phase 3 Z block DHA
Fiber
4319678)
MSIT 2,000 - -
Khurram Sb (0333-
36
Ground Floor G-43 Emporium Mall Lahore
Fiber
4319678)
MSIT 2,000 -
Khurram Sb (0333-
37
Fiber
4319678)
MSIT 2,000 -
Khurram Sb (0333-
38
Shop# 014 G floor Amanah Mall,
Fiber
- 4319678)
- 78,000 - - -
SignUp List Format
Nishat VPN signup LIst
Infra /
OTC MRC 3rd Party 3rd Party
S.No. Branch / Address 3rd Party Bandwidth Services Contact details Additional Requirment NRF Cost
(Customer Paid) (Customer Paid) OTC MRC
Name
Internet 3,000 - -
Khurram Sb (0333-
1 Fiber 2-Mbps
Shop # G-26, Nishat Emporium Mall, Abdul Haque Road Johar Town 4319678)
Internet 3,000 -
Khurram Sb (0333-
2 Fiber 2-Mbps
Shop # 13, Ground Floor U/G1 & L/G2, Gulberg Galleria, 18-Main Boulevard, Gulberg III 4319678)
Internet 3,000 -
Khurram Sb (0333-
3 Fiber 2-Mbps
Fashion Avenue, Shop # 5-7, College Block, Main Boulevard, Allama Iqbal Town 4319678)
Internet 3,000 -
Khurram Sb (0333-
4 Fiber 2-Mbps
176 DD, Commercial Area, Phase 4, DHA 4319678)
Internet 3,000 -
Khurram Sb (0333-
5 Fiber 2-Mbps
Factory Outlet, 46, Mall Road, Regal Chowk 4319678)
Internet 3,000 -
Khurram Sb (0333-
6 Fiber 2-Mbps
Factory Outlet, Shop # 12-c, Main Boulevard Gulshan Ravi 4319678)
Internet 3,000 -
Khurram Sb (0333-
7 Fiber 2-Mbps
Factory Outlet, 55 Avenue, Ground Floor Thoker Niaz Baig, Raiwind Road
th
4319678)
Internet 3,000 -
Khurram Sb (0333-
8 Fiber 2-Mbps
G.F2, Jamalistan Shopping Center, DC-1, Block 8, Clifton 4319678)
Internet 3,000 -
Khurram Sb (0333-
9 Fiber 2-Mbps
D-3, 1st Floor, Dolmen City, Block 4, Scheme 5, Clifton 4319678)
Internet 3,000 -
Khurram Sb (0333-
10 Fiber 2-Mbps
SF-21, 2nd Floor, Dolmen Mall, Block 3, PECHS, Tariq Road 4319678)
Internet 3,000 - -
Khurram Sb (0333-
11 Connect (Fiber) 2-Mbps
3rd Floor, Outlet # T-5, Dolmen Mall Hyderi, Block C, North Nazimabad 4319678)
Internet 3,000 -
Khurram Sb (0333-
12 Fiber 2-Mbps
Shop 250-254, 2nd Floor Ocean Mall, Plot # G-3, Khyaban-e-Iqbal, Block 9, Clifton 4319678)
Internet 3,000 -
Khurram Sb (0333-
13 Fiber 2-Mbps
NL Outlet Store, 565-A, Block 3, KDA Scheme 24, Gulshan-e-Iqbal 4319678)
Internet 3,000 -
Khurram Sb (0333-
14 Fiber 2-Mbps
Lucky One Mall, Shop # F-31, First Floor, Block 21, F.B. Area, Main Rashid Minhas Road, 4319678)
Internet 3,000 -
Khurram Sb (0333-
15 Fiber 2-Mbps
1st Floor, Atrium Mall, Staff Lines, Fatima Jinnah Road, Cantt 4319678)
Internet 3,000 - -
Khurram Sb (0333-
16 Connect (Fiber) 2-Mbps
Iqbal 4319678)
Internet 3,000 -
Khurram Sb (0333-
17 Fiber 2-Mbps
ANB Center, Plot # 13-V, (Behind PSO Petrol Pump) Jinnah Super Market, F-7 Markaz 4319678)
Internet 3,000 -
Khurram Sb (0333-
18 Fiber 2-Mbps
Block # 7, Malik Arcade, F-10 Markaz 4319678)
Internet 3,000 -
Khurram Sb (0333-
19 Fiber 2-Mbps
Awami Trader Center, Ground Floor, 31-33, G9 Market, 4319678)
Internet 3,000 -
Khurram Sb (0333-
20 Fiber 2-Mbps
Shop # 3, Abbas Arcade, 5th Road, Satellite Town, Commercial Market 4319678)
Internet 3,000 -
Khurram Sb (0333-
21 Fiber 2-Mbps
Crystal Mall, Main Bosan Road 4319678)
Internet 3,000 -
Khurram Sb (0333-
22 Fiber 2-Mbps
Plot # 1-A, S.P Chowk, Nusrat Road, Multan Cantt 4319678)
2-Mbps Internet 3,000 -

Khurram Sb (0333-
23 Fiber
Factory Outlet, Shop # 3, Block-S, 100 Feet Road, Gulshan Market, New Multan Colony 4319678)
Internet 3,000 -
Khurram Sb (0333-
24 Fiber 2-Mbps
Shop # P-71, Ground & 1st Floor, Main Gulberg Road, Goband Pura 4319678)
Internet 3,000 -
Khurram Sb (0333-
25 Fiber 2-Mbps
Nishat Mills Ltd.Nishatabad Faisalbad 4319678)
Internet 3,000 -
Khurram Sb (0333-
26 Fiber 2-Mbps
Mall of Gujrat, Ground Floor Facing Mall (Opp. Science College) G.T. Road 4319678)
Internet 3,000 -
Khurram Sb (0333-
27 Fiber 2-Mbps
Shop # 2, Haqqi Centre, (Opp. Commissioner House) Adjacent to DIG House 4319678)
Internet 3,000 -
Khurram Sb (0333-
28 Fiber 2-Mbps
Shop # 39, Raas Tower, Qasim Park, Opp. MCB Bank, Main University Road 4319678)
Internet 3,000 - -
Fastweb Khurram Sb (0333-
29 2-Mbps
Jadoon Plaza, Phase 2, Opp. Army Burnhall College for boys, Mandian (Wireless) 4319678)
Internet 3,000 -
Khurram Sb (0333-
30 Fiber 2-Mbps
Shop # 235, City Point Military Road 4319678)
31 Fiber 2-Mbps Internet 3,000 Khurram Sb (0333-

Shop # 48-49, Block # 6, Sadar Bazar 4319678)

5-Model Town near Town Hall Opp. U Microfinance Bank 4319678)

Factory Outlet, Lower Ground Floor, City Mall, G.T Road 4319678)
34 2-Mbps Internet 3,000 Khurram Sb (0333-

Shop 309 Ground Floor tufail Plaza phase 3 Z block DHA
Fiber
4319678)
Internet 3,000 - -
Khurram Sb (0333-
35 2-Mbps
Ground Floor G-43 Emporium Mall Lahore
Fiber
4319678)
Internet 3,000 -
Khurram Sb (0333-
36 2-Mbps
Fiber
4319678)
Internet 3,000 -
Khurram Sb (0333-
37 2-Mbps
Shop# 014 G floor Amanah Mall,
Fiber
- 4319678)
- 111,000 - - -
NRF Request Account
Customer Name Address City OTC
Date Manager
Sr
Shoaib
- Shop # 13, Ground Floor, Gulberg Galleria, 18-Main Boulevard,Gulberg III Lahore
1 8/5/2017 Khalid Nishat Linnen 29690
Shoaib
Shop# 014 G floor Amanah Mall, Lahore
Shoaib
Shop 309 Ground Floor tufail Plaza phase 3 Z block DHA Lahore
11/29/2017 Shoaib Khalid inglot (Nishat) Shop# 014 G floor Amanah Mall, Lahore 39940
4
11/29/2017 Shoaib Khalid inglot (Nishat) Shop 309 Ground Floor tufail Plaza phase 3 Z block DHA Lahore 163690
5
Shoaib
- Factory Outlet, 46 Mall Road, Regal Chowk, Lahore
Shoaib
- 176 DD, Commercial Area, Phase 4, DHA, Lahore
Shoaib
Factory Outlet, Shop # 12-c, Main Boulevard Gulshan Ravi Lahore
Shoaib
Nishat Emporium Mall, Shop # G-26, Abdul Haque Road Johar Town Lahore
Shoaib
Shop # 5-7, College Block, Main Boulevard, Allama Iqbal Town Lahore
Shoaib
Fectory Outlet, 55th Avanue Ground floor Thoker Niaz Baig Lahore
Shoaib
- Shop # 2, Haqqi Centre, (Opp. Commissioner House) Adjacent to DIG House Bhawalpur
Shoaib
Shop # 48-49, Block # 6, Sadar Bazar Dara Ghazi Khan
Shoaib
Crystal Mall, Main Bosan Road Faisalabad
Shoaib
shop # 39, Rass Tower OPP MCB Bank, Main University Road Sargodha
15 8/5/2017 Khalid Nishat Linnen 128,097
Shoaib
- Shop # P-71, Ground & 1st Floor, Main Gulberg Road, Goband Pura Faisalabad
Shoaib
- Mall of Gujrat, Ground Floor Facing Mall (Opp. Science College), G.T. Road Gujarat
Shoaib
Factory Outlet, Lower Ground Floor, City Mall, G.T Road Lalamusa
Shoaib
Crystal Mall, Main Bosan Road Multan
Shoaib
Factory Outlet, Shop # 3, Block-S, 100 Feet Road, Gulshan Market, New Multan Colony Multan
Shoaib
Plot # 1-A, Nusrat Road, Multan Cantt Multan
Shoaib
5-Model Town near Town Hall Opp. U Microfinance Bank Rahim Yar Khan
11/29/2017 Shoaib Khalid Nishat Mills Nishat Mills Ltd.Nishatabad Faisalbad Faisalabad 170540
23
Shoaib NL Outlet Store, 565-A, Block 3, KDA Scheme 24, Gulshan-e-Iqbal 75600 Karachi Sindh -
24 5/2/2017 Nishat Karachi 24268
Khalid
Shoaib Pakistan
25 5/2/2017 Nishat SF-21, 2nd Floor, Dolmen Mall, Block 3, PECHS, Tariq Road, 74200 Karachi Karachi 20068
Khalid
Shoaib
26 5/2/2017 Nishat D-3, 1st Floor, Dolmen City, Block 4, Scheme 5, Clifton Karachi 33700
Khalid
Shoaib
27 5/2/2017 Nishat G.F2, Jamalistan Shopping Center, DC-1, Block 8, Clifton, Karachi 25528
Khalid
Shoaib Shop # 2, Mariam Heights Plot # 1, Main Shaheed-e-Millat Road (Opp. Naheed and Chase
28 5/2/2017 Nishat Karachi 28048
Khalid
Shoaib Super Market)
29 5/2/2017 Nishat Atrium Mall, 1st Floor, Staff Lines, Fatima Jinnah Road, Cantt, Karachi 20068
Khalid Khalid
Shoaib
30 5/2/2017 Nishat Shop # 235, (Opp. JS Bank), City Point Military Road Sukkur 250900
Bhatti.
Shoaib Khalid
31 11/30/2017 Nishat Inglot Ocean Mall, Store # G-38 Ground floor Khayan e Iqbal Block 9 Karachi 17968
Bhatti.
Shoaib Khalid
32 11/30/2017 Nishat Shop 250-254, 2nd Floor Ocean Mall, Plot # G-3, Khyaban-e-Iqbal, Block 9, Clifton Karachi 20068
Bhatti.
Network Requisition Form
Document Identifier: NRF-2017 Version: 1.3-2017 Release Date: 24-Feb-17
This NRF should be used for Pre-Sales analysis of infrastructure and

equipment cost for IP Services Effective: 24-Feb-17
All the fields marked with * are mandatory. Incomplete / Incorrect Form shall not be accepted for further process Strictly Confidential - Internal Document
( S E C T I O N - A ) General Information / Summary

New NRF/ Re-Validation *: New NRF
Region Central-II
Customer Name * : Nishat Mills
- Shop # 39, Raas Tower, Qasim Park, Opp.

Site Address * :
MCB Bank, Main University Road
Date of Survey done * : Tuesday, January 9, 2018 Cost Summary
City Name * : Sargodha Survey Conducted by * : Afzal
Branch Name NRF Validity * : 2 Months
Service * : Internet Survey Type * :[Google/Physical]
Total CAPEX
Interface * : Ethernet Business Unit Central-II
Capacity * : Account Manager Adil Ali
Infra * : [Aerial / Burried] Burried / Aerial Survey request Date Thursday, November 16, 2017 128,097.00
Topology *: (Redundant/Non-Redundant) Non Redundant POC Name Muhammad Shahir
MetroNet Node Name *: ADM Sargodha POC Contact: 0333-1242474
Distance * : (Node to Customer Site) 5 Km RFS Date Will Finalized Mutually
( S E C T I O N - B ) OFC infrastructure and installation

No. Items Qty Unit Rate (PKR/mtr) Total (PKR) Remarks
1 Infrastructure work (Civil work) 250 mtr 0.00 0.00
2 Infrastructure work (ROW) 250 mtr 0.00 0.00
3 Worldcall Civil Work 0 mtr 1,080.00 0.00
4 Hand Holes 2 nos 12,000.00 24,000.00
5 Bores 40 nos 750.00 30,000.00
6 Permisson Charges 0 nos 59.06 0.00
7 Poll Instalation Charges 0 nos 0.00 0.00
8 Transportation Charges 0 nos 0.00 0.00
9 UG Fiber Pulling (Contractor Charges ) 0 mtr 50.00 0.00
11 OFC 12 cores 750 mtr 41.00 30,750.00 for core availability we can shift following 2 Clients from OADM Sargodha to Kutchehry Bazar Node Sargodha (1) MCB
12 OFC 24 Core Duct (G.652 D) 0 mtr 100.00 0.00
16 Aerial Fiber Routing (Contractor Charges ) 350 mtr 25.00 8,750.00
17 Building attachment work (piping,duct etc) 1 Lot 5,000.00 5,000.00
18 PE Pipe (40 mm) 250 mtr 80.00 20,000.00
19 PE Pipe (50 mm) 0 nos 90.00 0.00
20 Calbe Ties Packet (Large) 1 nos 468.00 468.00
21 Protection Sleeves 20 nos 12.00 240.00
Total - Infrastructure & Installation 119,208.00
( S E C T I O N - C ) Cable Termination Systems and Network Accessories

No. Items Qty Unit Rate (PKR/unit) Total (PKR) Remarks
1 Fiber Patchcord - SC/SC (3m) 1 each 983.00 983.00
2 Fiber Patchcord - SC/SC (6m) 0 each 1,890.00 0.00
4 Fiber Patchcord - SC/LC (3m) 1 each 983.00 983.00
5 Fiber Patchcord - SC/LC (6m) 0 each 1,654.00 0.00
7 Fiber Patchcord - LC/LC (3m) 1 each 983.00 983.00
8 Fiber Coupler - SC/SC 0 nos 165.00 0.00
9 Fiber Coupler - SC/LC 0 nos 2,450.00 0.00
10 Fiber Coupler - SC/FC 0 nos 300.00 0.00
11 Ethernet Patch Cord (3m) 0 nos 450.00 0.00
12 Ethernet Patch Cord (1m) 2 each 275.00 550.00
13 ODF 24 Inlets & 24 Outlets 0 each 29,484.00 0.00
16 Mini ODF 3 each 350.00 1,050.00
17 Supporting wire 0 mtr 30.00 0.00
18 AU Net -STP Box ( 1 Box Coil = 300 mtrs ) 0 mtr 26.00 0.00
20 Optical Joint Enclosure (48 cores) 0 each 3,200.00 0.00
22 Cage Nuts 4 each 35.00 140.00
Total - Cable Termination & Accessories 4,689.00
Other items such as Rack / Cabinet etc. should be added in row 14 od Section C
( S E C T I O N - D ) Active Equipment (CPE)

S.# Customer Premises Equipment (CPE) Quantity Unit Unit / Set Cost (Approx) Total Cost (Budgetary) Remarks
1 Managed Metro Ethernet CPE 20KM 0 Set* 20,000 0.00
5 SFP Pair 20 Km 1 Unit 4,200 4,200.00
Total - Active Equipment (CPE) 4200.00
1
* Set is consist of a Managed L2 CPE, and pair/combination of transmission bearer (SFP and/or Media Converter unit)
( S E C T I O N - D-1 ) Access Network Infrastructure
- Basic Access Network infrastructure / Port cost shall be Amortized in Business Case.
- Additional customer specific equipment / cost (if any) shall be incorporated in TAF (Technical Acceptance Form) where applicable.
Comments / Disclaimers (If any)

1
2 Total CAPEX (PKR) 128,097.00
3
This NRF should be used for Pre-Sales analysis of infrastructure

and equipment cost for IP Services Effective: 24-Feb-17

Region 0
Customer Name * : Nishaat Linen
Site Address * : - Plot # 5, Saddar, AdamJee Road Date of Survey done * : 07-02-2018 Cost Summary
City Name * : Islamabad Survey Conducted by * : Bilal Ahmed & Ahsan Afzal Khan
Total CAPEX
Service * : Internet Survey Type * : [Google/Physical]
Interface * : Ethernet Business Unit
Capacity * : Account Manager
Infra * : [Aerial / Burried] Aerial Survey request Date 07-02-2018 76,200.00
Topology *: (Redundant/Non-Redundant) Non-redundant POC Name
MetroNet Node Name *: Rawalpindi POC Contact:
Distance * : (Node to Customer Site) 2 km RFS Date

No
Items Qty Unit Rate (PKR/mtr) Total (PKR) Remarks
.
3 Worldcall Civil Work 0 mtr 1,080.00 0.00 not in budget
4 Hand Holes 0 nos 12,000.00 0.00
5 Bores 0 nos 1,100.00 0.00
6 Permisson Charges 0 nos 59.06 0.00 not in budget
7 Poll Instalation Charges 0 nos 0.00 0.00 not in budget
8 Transportation Charges 0 nos 0.00 0.00 not in budget
9 UG Fiber Pulling (Contractor Charges ) 0 mtr 50.00 0.00 not in budget
11 OFC 04 cores 700 mtr 42.00 29,400.00
OFC 12 cores 0 64.00 0.00
Building attachment work (piping,duct
17 1 Lot 12,000.00 10,000.00
etc)
18 PE Pipe (40 mm) 0 mtr 80.00 0.00
19 PE Pipe (50 mm) 0 nos 90.00 0.00

No
Items Qty Unit Rate (PKR/unit) Total (PKR) Remarks
.
11 Ethernet Patch Cord (3m) 0 nos 450.00 0.00 not in budget
12 Ethernet Patch Cord (1m) 0 each 275.00 0.00 not in budget
16 ODF 3 inlet & 3 Outlet (Mini ODF) 0 each 750.00 0.00
AU Net -STP Box ( 1 Box Coil = 300 mtrs
18 0 mtr 26.00 0.00 not in budget
)
22 Splitter 0 each 7,225.00 0.00
Total - Cable Termination & Accessories 800.00

S.
Customer Premises Equipment (CPE) Quantity Unit Unit / Set Cost (Approx) Total Cost (Budgetary) Remarks
#
1 GEPON ONU 0 Set* 29,000 0
2 Managed Metro Ethernet CPE 20KM 1 Set* 20,000 20,000.00
6 SFP Pair 20 Km 0 Unit 4,200 0.00
1

1
76,200.00
For Auto Failover switch required
2
Total CAPEX (PKR)
3


Region 0
Site Address * : - Plot # 5, Saddar, AdamJee Road Date of Survey done * : 07-02-2018 Cost Summary
Total CAPEX
Infra * : [Aerial / Burried] Aerial Survey request Date 07-02-2018 76,200.00
MetroNet Node Name *: Rawalpindi POC Contact:

No
.
4 Hand Holes 0 nos 12,000.00 0.00
5 Bores 0 nos 1,100.00 0.00
11 OFC 04 cores 700 mtr 42.00 29,400.00
OFC 12 cores 0 64.00 0.00
17 1 Lot 12,000.00 10,000.00
etc)
18 PE Pipe (40 mm) 0 mtr 80.00 0.00
19 PE Pipe (50 mm) 0 nos 90.00 0.00

No
.
)
22 Splitter 0 each 7,225.00 0.00
Total - Cable Termination & Accessories 800.00

S.
#
1 GEPON ONU 0 Set* 29,000 0
2 Managed Metro Ethernet CPE 20KM 1 Set* 20,000 20,000.00
6 SFP Pair 20 Km 0 Unit 4,200 0.00
1

1
76,200.00
2
Total CAPEX (PKR)
3


Region 0
Site Address * : Awami Trader Center, Ground Floor, 31-33, G9 Market

Date of Survey done * : 07-02-2018 Cost Summary
Total CAPEX
Infra * : [Aerial / Burried] Ethernet Survey request Date 07-02-2018 59,625.00
MetroNet Node Name *: IDC POC Contact:

N
o.
4 Hand Holes 0 nos 12,000.00 0.00
5 Bores 0 nos 1,100.00 0.00
11 OFC 04 cores 300 mtr 42.00 12,600.00
OFC 12 cores 0 64.00 0.00
16 Aerial Fiber Routing (Contractor Charges ) 0 mtr 40.00 0.00
17 1 Lot 12,000.00 10,000.00
etc)
18 PE Pipe (40 mm) 0 mtr 80.00 0.00
19 PE Pipe (50 mm) 0 nos 90.00 0.00

N
o.
AU Net -STP Box ( 1 Box Coil = 300
mtrs )
22 Splitter 1 each 7,225.00 7,225.00

S.
#
1 GEPON ONU 1 Set* 29,000 29000
6 SFP Pair 20 Km 0 Unit 4,200 0.00
1

1
59,625.00
2
Total CAPEX (PKR)
3


Region 0
Site Address * : Date of Survey done * : 07-02-2018 Cost Summary

- Block # 7, Malik Arcade, F-10 Markaz,
Total CAPEX
Infra * : [Aerial / Burried] Burried Survey request Date 07-02-2018 141,025.00
MetroNet Node Name *: F-11 POC Contact:

N
o.
1 Infrastructure work (Civil work) 70 mtr 220.00 15,400.00
2 Infrastructure work (ROW) 100 mtr 250.00 25,000.00
4 Hand Holes 0 nos 12,000.00 0.00
5 Bores 30 nos 1,100.00 33,000.00
11 OFC 04 cores 300 mtr 42.00 12,600.00
OFC 12 cores 0 64.00 0.00
17 1 Lot 10,000.00 10,000.00
etc)
18 PE Pipe (40 mm) 100 mtr 80.00 8,000.00
19 PE Pipe (50 mm) 0 nos 90.00 0.00

N
o.
mtrs )
22 Splitter 1 each 7,225.00 7,225.00

S.
#
1 GEPON ONU 1 Set* 29,000 29,000.00
6 SFP Pair 20 Km 0 Unit 4,200 0.00
1

1
141,025.00
2
Total CAPEX (PKR)
3


Region 0

- Block # 7, Malik Arcade, F-10 Markaz,
Total CAPEX
MetroNet Node Name *: F-11 POC Contact:

N
o.
4 Hand Holes 0 nos 12,000.00 0.00
5 Bores 30 nos 1,100.00 33,000.00
11 OFC 04 cores 300 mtr 42.00 12,600.00
OFC 12 cores 0 64.00 0.00
17 1 Lot 10,000.00 10,000.00
etc)
18 PE Pipe (40 mm) 100 mtr 80.00 8,000.00
19 PE Pipe (50 mm) 0 nos 90.00 0.00

N
o.
mtrs )
22 Splitter 1 each 7,225.00 7,225.00

S.
#
1 GEPON ONU 1 Set* 29,000 29,000.00
6 SFP Pair 20 Km 0 Unit 4,200 0.00
1

1
141,025.00
2
Total CAPEX (PKR)
3


Region 0

F-7 Markaz
Total CAPEX
MetroNet Node Name *: IDC POC Contact:

No
.
4 Hand Holes 0 nos 12,000.00 0.00
5 Bores 30 nos 1,100.00 33,000.00
11 OFC 04 cores 300 mtr 42.00 12,600.00
OFC 12 cores 0 64.00 0.00
17 1 Lot 10,000.00 10,000.00
etc)
18 PE Pipe (40 mm) 100 mtr 80.00 8,000.00
19 PE Pipe (50 mm) 0 nos 90.00 0.00

No
.
)
22 Splitter 1 each 7,225.00 7,225.00

S.
#
1 GEPON ONU 1 Set* 29,000 29000
6 SFP Pair 20 Km 0 Unit 4,200 0.00
1

1
141,025.00
2
Total CAPEX (PKR)
3
Maryam Rashid
From: Atif Mahmood <atifm@multinet.com.pk>

Sent: Tuesday, February 27, 2018 4:20 PM
To: 'Muhammad Hamza Sultan'
Cc: 'sales ops'; 'Partner Management Department'; 'Customer Project Management'; 'Shoaib
Khalid Bhatii'; 'Tahir Riaz'
Subject: RE: Approval required for Business Case - Nishat
Approved
Warm Regards,
Atif Mahmood Tahir

General Manager – Domestic Business
Multinet Pakistan Private Limited
An Group Subsidiary
Address: 1D-203, Sector 30, Korangi Industrial Area, Karachi.

Tel: +92 21 111 021 021 (ext) 3334 Fax: +92 21 5113645 Cell: +92 345 4015393
Email: atifm@multinet.com.pk URL: www.multi.net.pk
This email and any files transmitted with it are confidential and intended solely for the use of the individual or entity to whom they
are addressed. If you have received it by mistake, please let us know by e-mail reply and delete it from your system; you may not copy
this message or disclose its contents to anyone. Please note that any views or opinions presented in this email are solely those of the
author and do not necessarily represent those of the company. Finally, the recipient should check this email and any attachments for
the presence of viruses. The company accepts no liability for any damage caused by any virus transmitted by this email
From: Muhammad Hamza Sultan [mailto:hamza.sultan@multinet.com.pk]

Sent: Tuesday, February 27, 2018 10:55 AM
To: Atif Mahmood <atifm@multinet.com.pk>
Cc: sales ops <sales.ops@multinet.com.pk>; Partner Management Department <pmd@multinet.com.pk>; Customer
Project Management <cpm@multinet.com.pk>; Shoaib Khalid Bhatii <shoaib.bhatti@multinet.com.pk>; Tahir Riaz
<tahir.riaz@multinet.com.pk>
Subject: Re: Approval required for Business Case - Nishat
Dear Sir,
Your approval is required on following business case.
Total Site: 40 (38 MPPL Infra and 2 Wireless).
Business Case
MPPL OTC 2,629,932
TP OTC 90,000
1
Total OTC 2,719,932
OTC Paid by Client 1,125,000
Difference 1,594,932
MPPL MRC 259,000
TP MRC 52,000
Difference MRC 207,000
ROI 7.705
ROI % 35 22.014
ROI 72,450
Shoaib Khalid Bhatti

Assistant Manager EBU
Multinet Pakistan Private Limited.
An Group Subsidiary
Address: 1st floor NTC Building, 6 Race Course Road, Lahore.

Tel: +92 21 111 021 021 Ext: 3316 | Fax: +92 21 5113645 | Cell: +92 345-8428421
Email: shoaib.bhatti@multinet.com.pk URL: www.multi.net.pk
From: "Muhammad Hamza Sultan" <hamza.sultan@multinet.com.pk>

To: "Atif Mahmood" <atifm@multinet.com.pk>
Cc: "sales ops" <sales.ops@multinet.com.pk>, "Partner Management Department"
<pmd@multinet.com.pk>, "Customer Project Management" <cpm@multinet.com.pk>, "Tahir Riaz"
<tahir.riaz@multinet.com.pk>, "Shoaib Khalid Bhatii" <shoaib.bhatti@multinet.com.pk>
Sent: Monday, January 29, 2018 11:08:22 AM
Dear Sir,
MPPL Costing 2,598,103

Third Party
Costing 188,000
Total Cost 2,786,103
Total MRC
Customer Paid 287,000
Third Party Rental
Charges 129,140
2
MRC to MPPL 157,860
Business Case Details

Business Unit Central-ENT
Account Manager Shoaib Khalid
Bandwidth Mbps Internet
Costing PKR 2,786,103/- (Primary)
OTC Paid by Client PKR 10,25,000/-
Remaining Cost to MPPL PKR 1,761,103/-
Actual New MRC PKR 157,860/-
Actual New ROI 11 Months
Actual New MRC with 35% PKR 55,251/-
Actual New ROI with 35% 31.9 Months
Scope of Work MPPL & Third Party Infra
Nature of Business Retails Stores
Customer is signing the agreement Yes/No Yes (Existing Client)
NTN: 0225898-6
Muhammad Humza Sultan

Executive Business Operation
An Group Subsidiary

Tel: +92 21 111 021 021 Ext: 4071 |IP: 3388 | Fax: +92 21 5113645 | Cell: +92 323 498 9811
Email: hamza.sultan@multinet.com.pk URL: www.multi.net.pk
3
4
Maryam Rashid
From: Muhammad Hamza Sultan <hamza.sultan@multinet.com.pk>

Sent: Monday, March 19, 2018 4:37 PM
To: Maryam Rashid
Subject: Fwd: Approval required for Business Case - Nishat

Senior Executive Business Operation
An Group Subsidiary

Tel: +92 21 111 021 021 |IP: 3388 | Fax: +92 21 5113645 | Cell: +92 344 8499922
From: "Babar Baig" <babar.baig@multinet.com.pk>

To: "Muhammad Hamza Sultan" <hamza.sultan@multinet.com.pk>
Cc: "Kashif Wasil" <kashif.wasil@multinet.com.pk>
Sent: Tuesday, March 13, 2018 9:54:24 AM
Dear Hamza,
Please proceed accordingly.
Kind regards,
Babar
From: "Adnan Zaidi" <azaidi@multinet.com.pk>

To: "Babar Baig" <babar.baig@multinet.com.pk>
Sent: Tuesday, March 13, 2018 9:47:25 AM
Approved
From: Babar Baig <babar.baig@multinet.com.pk>

Date: Tuesday, March 13, 2018 at 8:26 AM
To: Adnan Hayat Zaidi <azaidi@multinet.com.pk>
Dear AZ,
Please approve business case of Nishat as summarized below. Atif has already approved it:
Total Site: 40 (38 MPPL Infra (12 Site Buried, 22 Aerial Fiber and 4 sites third part fiber) and 2 Wireless).
Business Case
MPPL OTC 2,629,932
1
TP OTC 90,000
Total OTC 2,719,932
MPPL MRC 259,000
TP MRC 52,000
ROI 7.705
ROI % 35 22.014
MRC % 35 72,450
Kind regards,
Babar

To: "Adnan Hayat Zaidi" <azaidi@multinet.com.pk>
<pmd@multinet.com.pk>, "Customer Project Management" <cpm@multinet.com.pk>, "Shoaib Khalid
Bhatii" <shoaib.bhatti@multinet.com.pk>, "Tahir Riaz" <tahir.riaz@multinet.com.pk>, "Atif Mahmood"
<atifm@multinet.com.pk>, "Babar Baig" <babar.baig@multinet.com.pk>
Sent: Monday, March 12, 2018 3:27:07 PM
Dear Sir,
Total Site: 40 (38 MPPL Infra (12 Site Buried, 22 Aerial Fiber and 4 sites third part fiber) and 2 Wireless).
Business Case
MPPL OTC 2,629,932
TP OTC 90,000
Total OTC 2,719,932
MPPL MRC 259,000
TP MRC 52,000
ROI 7.705
ROI % 35 22.014
MRC % 35 72,450

2
An Group Subsidiary
The link ed image cannot be
display ed. The file may hav e
been mov ed, renamed, or
deleted. Verify that the link points
to the correct file and location.

From: "Atif Mahmood" <atifm@multinet.com.pk>

<pmd@multinet.com.pk>, "Customer Project Management" <cpm@multinet.com.pk>, "Shoaib Khalid
Bhatii" <shoaib.bhatti@multinet.com.pk>, "Tahir Riaz" <tahir.riaz@multinet.com.pk>
Sent: Tuesday, February 27, 2018 4:20:07 PM
Subject: RE: Approval required for Business Case - Nishat
Approved
Warm Regards,
Atif Mahmood Tahir

General Manager – Domestic Business
Multinet Pakistan Private Limited
The link ed image cannot be display ed. The file
may hav e been mov ed, renamed, or deleted.
Verify that the link points to the correct file and
An Group Subsidiary
location.
Address: 1D-203, Sector 30, Korangi Industrial Area, Karachi.

Tel: +92 21 111 021 021 (ext) 3334 Fax: +92 21 5113645 Cell: +92 345 4015393
Email: atifm@multinet.com.pk URL: www.multi.net.pk
This email and any files transmitted with it are confidential and intended solely for the use of the individual or entity to whom they
are addressed. If you have received it by mistake, please let us know by e-mail reply and delete it from your system; you may not copy
this message or disclose its contents to anyone. Please note that any views or opinions presented in this email are solely those of the
author and do not necessarily represent those of the company. Finally, the recipient should check this email and any attachments for
the presence of viruses. The company accepts no liability for any damage caused by any virus transmitted by this email
From: Muhammad Hamza Sultan [mailto:hamza.sultan@multinet.com.pk]

Sent: Tuesday, February 27, 2018 10:55 AM
To: Atif Mahmood <atifm@multinet.com.pk>
Cc: sales ops <sales.ops@multinet.com.pk>; Partner Management Department <pmd@multinet.com.pk>; Customer
Project Management <cpm@multinet.com.pk>; Shoaib Khalid Bhatii <shoaib.bhatti@multinet.com.pk>; Tahir Riaz
<tahir.riaz@multinet.com.pk>
Dear Sir,
Total Site: 40 (38 MPPL Infra and 2 Wireless).
3
Business Case
MPPL OTC 2,629,932
TP OTC 90,000
Total OTC 2,719,932
MPPL MRC 259,000
TP MRC 52,000
ROI 7.705
ROI % 35 22.014
ROI 72,450

An Group Subsidiary

Tel: +92 21 111 021 021 Ext: 3316 | Fax: +92 21 5113645 | Cell: +92 345-8428421

To: "Atif Mahmood" <atifm@multinet.com.pk>
<pmd@multinet.com.pk>, "Customer Project Management" <cpm@multinet.com.pk>, "Tahir Riaz"
<tahir.riaz@multinet.com.pk>, "Shoaib Khalid Bhatii" <shoaib.bhatti@multinet.com.pk>
Sent: Monday, January 29, 2018 11:08:22 AM
Dear Sir,
MPPL Costing 2,598,103

Third Party
Costing 188,000
Total Cost 2,786,103
Total MRC
Customer Paid 287,000
Third Party Rental
Charges 129,140
MRC to MPPL 157,860
4
Business Case Details
Business Unit Central-ENT
Account Manager Shoaib Khalid
Bandwidth Mbps Internet
Costing PKR 2,786,103/- (Primary)
OTC Paid by Client PKR 10,25,000/-
Remaining Cost to MPPL PKR 1,761,103/-
Actual New MRC PKR 157,860/-
Actual New ROI 11 Months
Actual New MRC with 35% PKR 55,251/-
Actual New ROI with 35% 31.9 Months
Scope of Work MPPL & Third Party Infra
Nature of Business Retails Stores
Customer is signing the agreement Yes/No Yes (Existing Client)
NTN: 0225898-6

An Group Subsidiary

[image/png:image001.png]
5
[image/png:image002.png]
6
Maryam Rashid

Sent: Thursday, March 22, 2018 11:45 AM
To: Maryam Rashid
Subject: Fwd: Quote require for Nishat Linnen
Flag Status: Flagged

An Group Subsidiary

Tel: +92 21 111 021 021 |IP: 3388 | Fax: +92 21 5113645 | Cell: +92 344 8499922
From: "Shoaib Khalid Bhatii" <shoaib.bhatti@multinet.com.pk>

Sent: Thursday, March 22, 2018 11:38:51 AM
Subject: Fwd: Quote require for Nishat Linnen

An Group Subsidiary

Tel: +92 21 111 021 021 Ext: 3316 | Fax: +92 21 5113645 | Cell: +92 345-8428421

An Group Subsidiary
The link ed
image can not
be d isplay ed.
The file may
hav e been
mov ed,
ren amed, or
deleted.
Verify that
the link
points to the
correct file
and location.

Tel: +92 21 111 021 021 Ext: 3316 | Fax: +92 21 5113645 | Cell: +92 345-8428421
1
AOA,
please find below quotation.
OTC: 45,000
MRC: 9,000
Virus-free. www.avg.com
On Mon, Jan 1, 2018 at 2:02 PM, Shoaib Khalid Bhatii <shoaib.bhatti@multinet.com.pk> wrote:
reminder.

An Group Subsidiary
The link ed
image can not
be d isplay ed.
The file may
hav e been
mov ed,
ren amed, or
deleted.
Verify that
the link
points to the
correct file
and location.

Tel: +92 21 111 021 021 Ext: 3316 | Fax: +92 21 5113645 | Cell: +92 345-8428421

To: "rashid ali" <rashid.ali@fastweb.com.pk>
Cc: "sales.ops" <sales.ops@multinet.com.pk>, "Partner Management Department"
<pmd@multinet.com.pk>, "cpm" <cpm@multinet.com.pk>, "Muhammad Hamza Sultan"
<hamza.sultan@multinet.com.pk>
Sent: Wednesday, December 27, 2017 10:44:03 AM
Subject: Re: Quote require for Nishat Linnen
Dear Rashid,
Bandwidth requirement is 6 Mb, kindly provide the revised quote.

An Group Subsidiary
The link ed
image can not
be d isplay ed.
The file may
hav e been
mov ed,
ren amed, or
deleted.
Verify that
the link
points to the
correct file
and location.

Tel: +92 21 111 021 021 Ext: 3316 | Fax: +92 21 5113645 | Cell: +92 345-8428421
From: "rashid ali" <rashid.ali@fastweb.com.pk>

Cc: "sales.ops" <sales.ops@multinet.com.pk>, "Shoaib Khalid Bhatii"
<shoaib.bhatti@multinet.com.pk>, "Partner Management Department" <pmd@multinet.com.pk>,
2
"cpm" <cpm@multinet.com.pk>
Sent: Saturday, December 23, 2017 7:51:20 PM
Subject: Re: Quote require for Nishat Linnen
AOA,
please find below quotation.
OTC: 40,000
MRC: 8,000
Virus-free. www.avg.com
On Thu, Dec 21, 2017 at 11:51 AM, Muhammad Hamza Sultan <hamza.sultan@multinet.com.pk>
wrote:
Dear Team,
Kindly provide wireless quotation according to the detail.
Client Name : Nishat Linnen
Jadoon Plaza, Phase 2, Opp. Army Burnhall College for boys, Mandian (Abbottabad).
Bandwidth: 2 Mbps
POC : Khurram
Mob Number : 0333-4319678

The link ed
image can not
An Group Subsidiary
be d isplay ed.
The file may
hav e been
mov ed,
ren amed, or
deleted.
Verify that
the link
points to the
correct file
and location.

This email and any files transmitted with it are confidential and intended solely for the use of the
individual or entity to whom they are addressed. If you have received it by mistake, please let us
know by e-mail reply and delete it from your system; you may not copy this message or disclose its
contents to anyone. Please note that any views or opinions presented in this email are solely those
of the author and do not necessarily represent those of the company. Finally, the recipient should
check this email and any attachments for the presence of viruses. The company accepts no liability
for any damage caused by any virus transmitted by this email.
3
--
Thanks & Regards
This email and any files transmitted with it are confidential and intended solely for the use of the
individual or entity to whom they are addressed. If you have received it by mistake, please let us
know by e-mail reply and delete it from your system; you may not copy this message or disclose its
contents to anyone. Please note that any views or opinions presented in this email are solely those
of the author and do not necessarily represent those of the company. Finally, the recipient should
check this email and any attachments for the presence of viruses. The company accepts no liability
for any damage caused by any virus transmitted by this email.
--
Thanks & Regards
4
Maryam Rashid

Sent: Thursday, March 22, 2018 11:45 AM
To: Maryam Rashid
Subject: Fwd: Quote require for tower
Flag Status: Flagged

An Group Subsidiary

Tel: +92 21 111 021 021 |IP: 3388 | Fax: +92 21 5113645 | Cell: +92 344 8499922

Sent: Thursday, March 22, 2018 11:38:36 AM
Subject: Fwd: Quote require for tower

An Group Subsidiary

Tel: +92 21 111 021 021 Ext: 3316 | Fax: +92 21 5113645 | Cell: +92 345-8428421

An Group Subsidiary

Tel: +92 21 111 021 021 Ext: 3316 | Fax: +92 21 5113645 | Cell: +92 345-8428421
1
Dear Shoaib,
As discussed please find below quotation for nishat mills.
OTC = 50,000/-
MRC = 30,000/- for maximum achievable bandwidth with airfiber (200Mbps likely to be achieved)
AD = 10kms
Deployment timeline is 4 weeks.
Regards,
Sufyan
From: Shoaib Khalid Bhatii [mailto:shoaib.bhatti@multinet.com.pk]

Sent: Thursday, January 11, 2018 4:55 PM
To: Muhammad Hamza Sultan
Cc: Tahir Riaz; Partner Management Department; sales.ops; naveed; sales; sufyan; Muhammad Akmal Khan Warsi
Subject: Re: Quote require for tower
Teams,
Please share your best quotations accordingly.

An Group Subsidiary

Tel: +92 21 111 021 021 Ext: 3316 | Fax: +92 21 5113645 | Cell: +92 345-8428421

To: "naveed" <naveed@nsesolutions.net>, "sales" <sales@nsesolutios.net>, "Muhammad Akmal
Khan Warsi" <akmal@nsesolutions.net>, "sufyan" <sufyan@nsesolutions.net>
Cc: "Tahir Riaz" <tahir.riaz@multinet.com.pk>, "Shoaib Khalid Bhatii"
<shoaib.bhatti@multinet.com.pk>, "Partner Management Department" <pmd@multinet.com.pk>,
"sales.ops" <sales.ops@multinet.com.pk>
Sent: Tuesday, January 2, 2018 10:46:20 AM
Subject: Quote require for tower
Dear Hamza,
You are requested to please provide 100-fit tower costing including hardware (Air Fiber 34 DBI
300-Mbps supported) with backup batteries.

2
An Group Subsidiary

This email and any files transmitted with it are confidential and intended solely for the use of the individual or
entity to whom they are addressed. If you have received it by mistake, please let us know by e-mail reply and
delete it from your system; you may not copy this message or disclose its contents to anyone. Please note that
any views or opinions presented in this email are solely those of the author and do not necessarily represent
those of the company. Finally, the recipient should check this email and any attachments for the presence of
viruses. The company accepts no liability for any damage caused by any virus transmitted by this email.

Untitled

Uploaded by

Document Information

Original Description:

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

Untitled

Uploaded by

Copyright:

Available Formats

Financial Summary

47 SF-21, 2nd Floor, Dolmen Mall, Block 3, PECHS, Tariq Road

Business Case Nis

OTC (Paid by Client)

OTC (Paid by Client)

Total-Cost to-MPPL Difference MRC-Left to-MPPL Pay Back Period

2,719,932 1,594,932 207,000 7.705

Total-Cost to-MPPL Difference MRC-Left to-MPPL Pay Back Period

2,719,932 1,594,932 72,450 22.014

Business Case Nishat

32 Fiber MSIT 2,000 Khurram Sb (0333-

33 Fiber MSIT 2,000 Khurram Sb (0333-

34 Fiber MSIT 2,000 Khurram Sb (0333-

35 MSIT 2,000 Khurram Sb (0333-

2-Mbps Internet 3,000 -

31 Fiber 2-Mbps Internet 3,000 Khurram Sb (0333-

32 Fiber 2-Mbps Internet 3,000 Khurram Sb (0333-

33 Fiber 2-Mbps Internet 3,000 Khurram Sb (0333-

34 2-Mbps Internet 3,000 Khurram Sb (0333-

This NRF should be used for Pre-Sales analysis of infrastructure and

( S E C T I O N - A ) General Information / Summary

- Shop # 39, Raas Tower, Qasim Park, Opp.

( S E C T I O N - B ) OFC infrastructure and installation

( S E C T I O N - C ) Cable Termination Systems and Network Accessories

( S E C T I O N - D ) Active Equipment (CPE)

Comments / Disclaimers (If any)

This NRF should be used for Pre-Sales analysis of infrastructure

( S E C T I O N - A ) General Information / Summary

( S E C T I O N - B ) OFC infrastructure and installation

( S E C T I O N - C ) Cable Termination Systems and Network Accessories

( S E C T I O N - D ) Active Equipment (CPE)

Comments / Disclaimers (If any)

This NRF should be used for Pre-Sales analysis of infrastructure

( S E C T I O N - A ) General Information / Summary

( S E C T I O N - B ) OFC infrastructure and installation

( S E C T I O N - C ) Cable Termination Systems and Network Accessories

( S E C T I O N - D ) Active Equipment (CPE)

Comments / Disclaimers (If any)

This NRF should be used for Pre-Sales analysis of infrastructure

( S E C T I O N - A ) General Information / Summary

Site Address * : Awami Trader Center, Ground Floor, 31-33, G9 Market

( S E C T I O N - B ) OFC infrastructure and installation

( S E C T I O N - C ) Cable Termination Systems and Network Accessories

( S E C T I O N - D ) Active Equipment (CPE)

Comments / Disclaimers (If any)

This NRF should be used for Pre-Sales analysis of infrastructure

( S E C T I O N - A ) General Information / Summary

Site Address * : Date of Survey done * : 07-02-2018 Cost Summary

( S E C T I O N - B ) OFC infrastructure and installation

( S E C T I O N - C ) Cable Termination Systems and Network Accessories

( S E C T I O N - D ) Active Equipment (CPE)

Comments / Disclaimers (If any)

This NRF should be used for Pre-Sales analysis of infrastructure

( S E C T I O N - A ) General Information / Summary

Site Address * : Date of Survey done * : 07-02-2018 Cost Summary

( S E C T I O N - B ) OFC infrastructure and installation

( S E C T I O N - C ) Cable Termination Systems and Network Accessories

( S E C T I O N - D ) Active Equipment (CPE)

Comments / Disclaimers (If any)

This NRF should be used for Pre-Sales analysis of infrastructure

( S E C T I O N - A ) General Information / Summary

Site Address * : Date of Survey done * : 07-02-2018 Cost Summary

( S E C T I O N - B ) OFC infrastructure and installation