PARFAN STEEL
Proudly The Best Steel Supplier
WISDOM CITY INTERNATIONAL MINISTRIES (WCIM)
PROPOSED EXECUTION PLAN
ITEM TASK No of Days
Foundation Works for Auditorium Setting out for bases ,excavation,concrete , installation of rebar and hd bolts and all 14
works associated with task
Portal frame Materials Structural steel works material purchase 3
Frabrication and Errection of portal Fabrication to specification,painting of frame and errection of portal frame 28
frame (Labour)
Roofing for Portal frame-Phase 1 Instalation of Allucusion and IBR Chromadek sheets to Specification 5
Builders Work-Phase 1 Builders work for Phase 1-Concrete works,builders works 35
TOTAL DAYS 77
DELIVERY SCHEDULE
ITEM DESCRIPTION OF MATERIALS DELIVERY REMARKS
PERIOD
1 Local Purchased Materials 3-7 days
Aggregates
Cement
Rebar
Bricks
0.58mm roofing sheets
Structural Steel for Portal Frame 3-5 Days
2 Imported Materials
Materials are
available localy
but expensive
Allucusion 3 Days
Coated Wire 3 Days
Alluminium Tape 3 Days
Tek Screws 3 Days
Paint 3 Days
WISDOM CITY
PROJECT : PROPOSED FOUNDATION WORKS -BASES AND STUB COLUMNS
FOUNDATION WORKS
ITEM DESCRIPTION Unit Qty Unit Price Total(USD)
Drawings Structural Designs & Approvals No. 1 - $0.00
Production of Shop Drawings No. 1 - $0.00
Prints No. 1 - $0.00
$0.00
Civil Works Setting out No. 1 1,000.00 $1,000.00
Excavation of Foundation (bases)
Including plant hire cbc 102 13.20 $1,346.40
Concrete Blinding cbc 10 8.30 $83.00
Fumigation lot 1 500.00 $500.00
Concrete mix designs & cube tests lot 1 500.00 $500.00
$3,429.40
Rebar -Bending and Fixing Y12 reinforcement for 2000mm x 2000mm bases
length 440 5.00 $2,200.00
Y20 reinforcement for 600mm x
400mm x 1800mm columns length 66 14.00 $924.00
Y10 links- 450mm x 600mm @300mm cc length 270 3.00 $810.00
Tying wire kg 100 3.00 $300.00
Hold Down Bolts & Nuts 1200mm long M24 No. 132 18.00 $2,376.00
Bending , Fixing & Shattering Labour lot 1 1,200.00 $1,200.00
Transport for Rebar to Site lot 1 100.00 $100.00
$7,910.00
Concrete-Grade 25 Bases and Stub
Columns Materials And Labour
Shattering (laminated boards,timber lot
for braces) 1 1,000.00 $1,000.00
Wire Nails kg 50 3.00 $150.00
Cement No. 300 10.80 $3,240.00
19mm Stone cbc 35 28.00 $980.00
River Sand (washed) cbc 20 20.00 $400.00
Labour Concrete Works No. 22 22.00 $484.00
Transport for 19mm stones lot 1 350.00 $350.00
$6,604.00
PARFAN STEEL
Proudly The Best Steel Supplier
TOTAL $17,943.40
WISDOM CITY
PORTAL FRAME - 25 X 50M (AUDITORIUM)
DESCRIPTION Unit(kg) Qty Mass Rate(USD) Amount (USD)
Columns
406 x 178 x 74kg/m-13000mm 962 9 8658 1,160.25 10442.25
Rafters
406 x 178 x 54.1kg/m-13000mm 703 27 18981 1,081.08 29189.16
Purlins
150 x 50 x 20 x 2.0 x 5.09kg/m-6000mm 47 240 7,329.60 62.87 15088.8
Braces
80 x 80 x 6mm x 7.338kg/m 44 50 2200 65.00 3250
Eaves Tie
101 diameter x 2.5mm x 6.1kg/m 37 22 814 52.30 1150.6
Sag Rods
10mm diameter round bars 1 338 338 1.35 456.3
Base Plates
400 x 600 x 20mm-punched 45 22 990 102.00 2244
End Plates
180mm x 10mm x 14.1kg/m 14 46 644 32.00 1472
Cleats
Cleats -100 x 75 x 6 punched no 286 480 3.50 1001
Bolts & Nuts
M20 x 40mm HT Bolts and Nuts no 400 3.85 1540
M10 x 50mm HT Bolts and Nuts no 1200 2.15 2580
Paint
WISDOM CITY
PROJECT: ROOF COVER (AUDITORIUM)
ROOFING
ITEM DESCRIPTION Unit Qty Unit Price Total (USD)
Roofing Sheets 0.58mm chromadek IBR Sheets m 2700 11.50 31,050.00
Screws and Washers Tek Screws-12 x 100 kg. 100 12.00 1,200.00
Flashing Flashing No. 44 16.00 704.00
Whirly Birds 500mm whirly birds No. 20 285.00 5,700.00
Allucusion and Accessories Allucusion rolls 46 115.00 5,290.00
Coated Wire rolls 36 25.00 900.00
Alluminium Tape rolls 15 12.00 180.00
TOTAL 45,024.00
Add lnstallation Cost 11,256.00
GRAND TOTAL 56,280.00
WISDOM CITY
PROJECT : PROPOSED BUILDERS WORKS -PHASE 1
BUILDERS WORK PHASE 1
ITEM DESCRIPTION Unit Qty Unit Price Total(USD)
Brickwork Materials for Ablutions,Wall in
Auditorium,Childrens Charpel ,VIP
Lounge and Offices
Bricks no. 100000 0.12 12,000.00
Cement no. 300 12.00 3,600.00
Building Sand cbc 60 15.00 900.00
Transport loads 10 250.00 2,500.00
Sundries(bricforce,dpc,black item 1 1,800.00 1,800.00
polythene,termite treatment etc)
Estimate labour brickwork item 100000 0.04 4,000.00
24,800.00
Civil Works Setting out No. 1 800.00 800.00
Excavation of Foundation Footings cbc 180 12.00 2,160.00
Concrete Footing G25-20cbc -
Cement No. 150 10.80 1,620.00
River Sand cbc 10 20.00 200.00
19mm Stone cbc 20 28.00 560.00
Estimate labour concreting cbc 20 22.00 440.00
PARFAN STEEL
Proudly The Best Steel Supplier
2,960.00
Rebar -Bending and Fixing Ground Beams and S193 Mesh
Y16 reinforcement for 6250mm x length 66 8.50 561.00
230mm x 400mm ground beams
Y10 links- 230mm x 400mm @300mm cc length 70 3.00 210.00
Tying wire kg 60 3.00 180.00
S193 Mesh for strip footing No. 60 28.00 1,680.00
Shattering (laminated boards,timber lot 1 1,200.00 1,200.00
for braces)
Wire nails kg 50 3.00 150.00
Bending , Fixing & Shattering Labour lot 1 1,000.00 1,000.00
4,981.00
Concrete-Grade 25 strip footing and slab Materials for Ablutions,
Auditorium,Childrens Charpel ,VIP
Lounge and Offices
Auditorium Concrete Slab (Phase 1
& 2)
Cement No. 1100 10.80 11,880.00
19mm Stone cbc 130 30.00 3,900.00
River Sand (washed) cbc 70 20.00 1,400.00
S193 Mesh No. 175 28.00 4,900.00
Labour Concrete Works No. 150 22.00 3,300.00
Transport for 19mm stones loads 7 200.00 1,400.00
26,780.00
TOTAL 59,521.00
