DETAILS OF BUILDING & CIVIL WORKS

M/s. Malik MIJ Chunxing Resources Recycling Co. (Pvt.) Ltd.

S. Covered Area Rate Per

Description Type of Construction Total Value
No. Sq. Feet. (Sq. Feet)
A MAIN PLANT BUILDINGS
PRE-ENGINEERED Roof 88,765.00 750.00 66,573,750.00
1 MAIN PLANT BUILDINGS
Block Masonary Works - 1,400.00 124,271,000.00
2 Washing Area RCC Roof 3,545.00 1,450.00 5,140,250.00
3 ADMINISTRATION BUILDING RCC Roof / Tile Flooring 26,275.00 3,200.00 84,080,000.00
4 Car Parking Shed Precat Sheet / PCC Flooring 2,450.00 800.00 1,960,000.00
5 Time Office RCC Roof / PCC Flooring 90.00 1,450.00 130,500.00
6 Gate Office RCC Roof / PCC Flooring 90.00 1,450.00 130,500.00
7 Wagon Parking Iron Sheet / PCC Flooring 2,450.00 1,450.00 3,552,500.00
Sturcture & Customized
8 Dislufhurization pool Underconstruction 42,000,000.00
Shuttering
9 Generator Room RCC Roof / PCC Flooring 2,235.00 1,400.00 3,129,000.00
10 Bag House 2 nos (2 sets) RCC Roof / PCC Flooring 1,610.00 1,250.00 2,012,500.00
11 Heat Exchanger 2 nos RCC Roof / PCC Flooring 2,520.00 1,250.00 3,150,000.00
12 Pre Heat Exchanger RCC Roof / PCC Flooring 1,010.00 1,250.00 1,262,500.00
13 Press Filter RCC Roof / PCC Flooring 970.00 1,250.00 1,212,500.00
14 Un-Loading bay Underconstruction 4,261.00 1,794.00 4,000,000.00
15 Weigh bridge Underconstruction 1,200,000.00
16 Material Storage PRE-ENGINEERED Roof 3,485.00 1,500.00 5,227,500.00
17 Meter Room RCC Roof / PCC Flooring 220.00 1,250.00 275,000.00
18 Toilets RCC Roof / Tile Flooring 655.00 1,250.00 818,750.00
19 Lead Slag pools 2 nos Underconstruction 4,830.00 500.00 9,500,000.00
20 Recycling pool Underconstruction 515.00 500.00 257,500.00
21 Road Works Underconstruction 17,650.00 300.00 5,295,000.00
22 Power Distribution room RCC Roof / PCC Flooring 520.00 1,250.00 650,000.00
23 Emergancy pool Underconstruction 385.00 300.00 115,500.00
24 Air Tank RCC Roof / PCC Flooring 25.00 1,250.00 31,250.00

Page 1 of 12
 DETAILS OF BUILDING & CIVIL WORKS

M/s. Malik MIJ Chunxing Resources Recycling Co. (Pvt.) Ltd.

S. Covered Area Rate Per

Description Type of Construction Total Value
No. Sq. Feet. (Sq. Feet)
25 Distribution room Underconstruction 375.00 600.00 225,000.00
26 Rain & Sewage Treatment Underconstruction 6,500.00 600.00 3,900,000.00
27 Fire Control Underconstruction 3,655.00 400.00 1,462,000.00
28 Septic Tank 3 nos RCC Roof / PCC Flooring 1,385.00 1,250.00 1,731,250.00
29 Recycling pool on road Underconstruction 505.00 750.00 378,750.00
30 Loading Bay Underconstruction 4,355.00 500.00 2,177,500.00
31 Guard Tower 2 nos Underconstruction 355.00 400.00 142,000.00
32 Rest Area RCC Roof / Tile Flooring 2,255.00 1,250.00 2,818,750.00
33 Mezzanine floor RCC Roof / PCC Flooring 4,065.00 1,250.00 5,081,250.00

B OTHER DEVELOPMENT

Page 2 of 12
 DETAILS OF BUILDING & CIVIL WORKS

M/s. Malik MIJ Chunxing Resources Recycling Co. (Pvt.) Ltd.

S. Covered Area Rate Per

Description Type of Construction Total Value
No. Sq. Feet. (Sq. Feet)
Piling & Caping

600MM DIA PILE

Length of Pile 13.5 meter

Bore Stability:
Using Bentonite Slurry to stabilize the bore walls.
Max Cement Contents:
400 kg/cu.m Ordinary Portland Cement (OPC)
Steel Per Pile:
540 kg/m, average steel per pile (ASTM A615)
1 195,000,000.00
450MM DIA PILE

Length of Pile 13.5 meter

Bore Stability:
Using Bentonite Slurry to stabilize the bore walls.
Max Cement Contents:
400 kg/cu.m Ordinary Portland Cement (OPC)
Steel Per Pile:
390 kg/m, average steel per pile (ASTM A615)

Structural excavation in soil above sub soil water level for levelling and grading of walls
2 4,500,000.00
and columns foundation.
3 Boundary Wall, Water Tank & Main Gate Lump-Sum
25,000,000.00
4 Utility Connection & Distribution etc. Lump-Sum

Total Value of Building & Civil Works 608,392,000.00

Page 3 of 12
 DETAILS OF BUILDING & CIVIL WORKS

M/s. Malik MIJ Chunxing Resources Recycling Co. (Pvt.) Ltd.

S. Covered Area Rate Per

Description Type of Construction Total Value
No. Sq. Feet. (Sq. Feet)
Total Value of Land 10 Acre @ 6,600,000/- Per Acre 66,000,000.00
Total Value of Building 608,392,000.00
Total Value of Project 674,392,000.00

Page 4 of 12
 Actual Rate Per
Construction (Sq.
cost Feet)

136,812,763 1,541.29
13,386,330 3,776.12 height 14 feet, tiles upto roof level, excavation
84,080,000 3,200.00
2,150,050 877.57 Excluding Shed
508,689 5,652.10
700,000 detail not available
2,810,043 1,146.96 Excluding Shed
42,000,000
5,710,000 2,554.81
8,762,525 2,721.28
3,536,148 1,403.23
3,142,956 1,555.92
1,212,500 1,250.00
5,788,488 2668 4261

7,203,242 2,066.93 Excluding Shed

374,000 1700
1,211,750 1850
11,016,546 2,280.86
912,580 1772 1516.358490566 pre 3536148
79,612,236 4,510.61
650,000 1,250.00
115,500 300.00
31,250 1,250.00

Page 5 of 12
 Actual Rate Per
Construction (Sq.
cost Feet)
225,000 600.00
14,494,405 2,229.91
5,430,629 1,485.81
1,731,250 1,250.00
895,034 1,772.34
5,170,730 2119 2440 6701 12019058 1793.622
1,132,962 3,191.44
2,818,750 1,250.00
5,081,250 1,250.00

Page 6 of 12
 Actual Rate Per
Construction (Sq.
cost Feet)

4,500,000 detail not available

25,000,000 detail not available

###

Page 7 of 12
 Actual Rate Per
Construction (Sq.
cost Feet)
66,000,000
478,207,605
544,207,605

Page 8 of 12
Sr. Amount work done up
No. Description Amount as per BOQ to 30.09.2017

1 Main Plant Building (A)

o Civil Works 344045127.5 318710910.57
o Internal Plumbing Works 1132600 0

2 Washing & Locker Building (B)

o Civil Works 12081965.25 5869489.7
o Plumbing Works 968130 0

3 Desulfurizing Pool (C)

o Civil Works 27848160 24025313

4 Lead Slag Pool and Hoister Rail (D)

o Civil Works 11016546 9480622

5 Bag House Foundation 2 Sets (E)

o Civil Works 2695670 2156436.2

6 Bag House Foundation 3 Sets (F)

o Civil Works 2687745 5670089

7 Admin Block (G)

o Civil Works 71975238 75079412.96
o Plumbing Works 2055990 1985346

8 Material Storage (H)

o Civil Works 6470200 6974612

9 Car Parking (I) 2002679 2150050

10 Wagon Parking (J) 2367793 2810042.5

11 External Water Supply (K) 9524160 2473336

12 Tubewell (1.0 Cusec Capactiy) (L)

o Public Health Works 3474900 0
Underground Water Tank
13 & Pump Room (M) 5430629 0

14 External Sewerage System (N) 5559120 1598000

15 Waste Water Treatment Plant (O) 14494405 0

16 Concrete Pavement & Walkways (P) 79612236 25954132.1

17 Storm Water Drains System (Q) 11012140 6326784

18 Weigh Bridge (R) 1237015 1313301

19 Generator & Transformer Room 0 3198947.834

20 Recycling Pool 0 895033.76

Total Cost: 617692448.75 496671858.624
Amount (Rs)
Addition Replace/ Deletion Expected

18005719 20900021.6 22720065

0 305300 827300

5512133.7 5164709 6560710.25

0 12000 956130

27424899 13079760 18696379.19

0 1521104 0

217350.1 305500 468000

3559694 109350 468000

26148829.56 20891090 3199560.6

1084546 78200 1076990

978461 70719 228630

157521 16450 0

479159.5 9250 0

0 1047824 6003000

0 0 3474900

0 0 5430629

0 1439620 2521500

0 0 14494405
 8414108 28082025 33990625

0 1587000 3098356

417896 282610 59000

3198947.834 0 2511052

895033.76 0 0
96494298.454 94902532.6 126785232