ESTIMATION FOR FABRICATION AND INSTALLATION OF PEDESTRIAN STEEL TRUSS BRIDGE ON 4 LANE LAHORE WAGHA

ROAD FACILITY FROM DAROGHAWALA TO WAGHA BORDER WITH SERVICE ROAD AND DRAINS IN THE BUILT UP AREA (KM
11.88 TO KM 28.33) LENGTH 16.365 KM I.C CANAL BANK ROAD ANLONG BRB CANAL LENGTH 1.20 KM

Sr Amount
Description Qty Unit Rate (Rs.)
# (Rs.)
1 Columns Bracing

a-M.S Angle Iron (100 x 100 x 6mm)

24 Nos x 8.30 ' = 199.2 Rft
36 Nos x 9.22 ' = 331.92 Rft
20 Nos x 5.58 ' = 111.6 Rft
28 Nos x 7.05 ' = 197.40 Rft
840.12 Rft
@ 3.11 kg/ft = 2,612.77 Kg
Add 5 % wastage = 130.64 Kg
2,743.41 Kg 2743.41 Kg 65.3 179,144.79

b-M.S Plate 8 mm Thk

40 Nos x 0.4 m x 0.2 m = 3.20 m2
32 Nos x 0.35 m x 0.3 m = 3.36 m2
48 Nos x 0.2 m x 0.2 m = 1.92 m2
8.48 m2
OR 91.231 Sft
@ 5.836 kg/Sft = 532.46 Kg
Add 10 % wastage = 53.25 Kg
585.71 Kg 585.71 Kg 78.3 45,861.19
2 Truss

Bottom Chord

a-M.S Angle Iron (175 x 175 x 12mm)

02 Nos x 122.67 ' = 245.34 Rft
@ 10.98 kg/ft = 2,693.83 Kg
Add 5 % wastage = 134.69 Kg
2,828.52 Kg 2828.52 Kg 65.3 184,702.67

Top Chord

a-M.S Angle Iron (175 x 175 x 12mm)

02 Nos x 123.67 ' = 247.34 Rft
@ 10.98 kg/ft = 2,715.8 Kg
Add 5 % wastage = 135.79 Kg
2,851.58 Kg 2851.58 Kg 65.3 186,208.36
Top Chord Bracing

a-M.S Angle Iron (75 x 75 x 6mm)

12 Nos x 7.95 ' = 95.40 Rft
@ 2.20 kg/ft = 209.9 Kg
Add 5 % wastage = 10.49 Kg
220.37 Kg 220.37 Kg 65.3 14,390.42
Vertical Posts

a-M.S Angle Iron (100 x 100 x 9mm)

28 Nos x 5.61 ' = 157.08 Rft
08 Nos x 4.66 ' = 37.28 Rft
28 Nos x 3.80 ' = 106.40 Rft
300.76 Rft
@ 4.58 kg/ft = 1,377.5 Kg
Add 5 % wastage = 68.87 Kg
1,446.35 Kg 1446.35 Kg 65.3 94,446.97
b-M.S Angle Iron (75 x 75 x 6mm)
08 Nos x 1.55 ' = 12.40 Rft
08 Nos x 2.49 ' = 19.92 Rft
08 Nos x 2.79 ' = 22.32 Rft
08 Nos x 1.49 ' = 11.92 Rft
04 Nos x 1.95 ' = 7.80 Rft
04 Nos x 3.67 ' = 14.68 Rft
08 Nos x 4.56 ' = 36.48 Rft
125.52 Rft
@ 2.20 kg/ft = 276.1 Kg
Add 5 % wastage = 13.81 Kg
289.95 Kg 289.95 Kg 65.3 18,933.81
Diagonals
a-M.S Angle Iron (100 x 100 x 9mm)
40 Nos x 6.77 ' = 270.80 Rft
08 Nos x 5.38 ' = 43.04 Rft
20 Nos x 4.95 ' = 99.00 Rft
412.84 Rft
@ 4.58 kg/ft = 1,890.8 Kg
Add 5 % wastage = 94.54 Kg
1,985.35 Kg 1985.35 Kg 65.30 129,643.20
Top Arc
a-M.S Angle Iron (100 x 100 x 9mm)
04 Nos x 28.78 ' = 115.12 Rft
02 Nos x 36.15 ' = 72.30 Rft
04 Nos x 15.19 ' = 60.76 Rft
248.18 Rft
@ 4.58 kg/ft = 1,136.7 Kg
 Add 5 % wastage = 56.83 Kg
1,193.50 Kg 1193.50 Kg 65.3 77,935.39
3 Truss Front Bracing
a-M.S Channel (150x75x6x7 mm)
12 Nos x 2.59 ' = 31.08 Rft
@ 4.8 kg/ft = 149.2 Kg
Add 5 % wastage = 7.46 Kg
156.64 Kg 156.64 Kg 72.3 11,325.30
b-M.S Angle Iron (100 x 100 x 9mm)
12 Nos x 5.92 ' = 71.04 Rft
@ 4.58 kg/ft = 325.36 Kg
Add 5 % wastage = 16.27 Kg
341.63 Kg 341.63 Kg 65.3 22,308.53

c-M.S Plate 8 mm Thk

12 Nos x 0.2 m x 0.2 m = 0.48 m2
OR 5.167 Sft
@ 5.836 kg/Sft = 30.16 Kg
Add 10 % wastage = 3.02 Kg
33.17 Kg 33.17 Kg 78.3 2,597.27
4 Truss Ornamental Work

a-M.S Square Bar (25 x 25 mm)

02 Nos x 236.16 ' = 472.32 Rft
@ 1.5 kg/ft = 708.48 Kg
Add 5 % wastage = 35.42 Kg
743.90 Kg 743.90 Kg 86.3 64,198.92
a-M.S Flat Bar (30 x 5 mm)
6 Nos x 115.46 ' = 692.76 Rft
4 Nos x 44.51 ' = 178.04 Rft
4 Nos x 36.97 ' = 147.88 Rft
6 Nos x 8.2 ' = 49.2 Rft
1067.88 Rft
@ 0.36 kg/ft = 384.44 Kg
Add 5 % wastage = 19.22 Kg
403.66 Kg 403.66 Kg 65.3 26,358.91

5 Platform

a-M.S I-Beam (150 x 75 x 6 x 8)

30 Nos x 7.87 ' = 236.1 Rft
@ 5.25 kg/ft = 1,239.53 Kg
Add 5 % wastage = 61.98 Kg
1,301.50 Kg 1301.50 Kg 84.3 109,716.56
b-M.S Angle Iron (50 x 50 x 6mm)
87 Nos x 4.59 ' = 399.33 Rft
 @ 1.4 kg/ft = 559.06 Kg
Add 5 % wastage = 27.95 Kg
587.02 Kg 587.02 Kg 65.3 38,332.09
c-MS Chequrd Plate 6 mm Thk
01 No x 37.4 m x 2.4 m = 89.76 m2
OR 966.177 Sft
@ 4.377 kg/Sft = 4,229.27 Kg
Add 10 % wastage = 422.93 Kg
4,652.19 Kg 4652.19 Kg 87.3 406,136.57
6 Stairs

Sides
a-M.S Channel (250x75x8x10 mm)
04 Nos x 24.6 ' = 98.40 Rft
04 Nos x 22.06 ' = 88.24 Rft
186.64
@ 8 kg/ft = 1,493.1 Kg
Add 5 % wastage = 74.66 Kg
1,567.78 Kg 1567.78 Kg 72.3 113,350.20
Stairs Platform
a-M.S Channel (250x75x8x10 mm)
04 Nos x 6.97 ' = 27.88 Rft
08 Nos x 5.9 ' = 47.20 Rft
75.08 Rft
@ 8 kg/ft = 600.6 Kg
Add 5 % wastage = 30.03 Kg
630.67 Kg 630.67 Kg 72.3 45,597.59
b-M.S Angle Iron (50 x 50 x 6 mm)
12 Nos x 2.33 ' = 27.96 Rft
@ 1.4 kg/ft = 39.14 Kg
Add 5 % wastage = 1.96 Kg
41.10 Kg 41.10 Kg 65.3 2,683.91
c-MS Chequrd Plate 6 mm Thk
02 No x 2 m x 1.8 m = 7.20 m2
OR 77.501 Sft
@ 4.377 kg/Sft = 339.25 Kg
Add 10 % wastage = 33.92 Kg
373.17 Kg 373.17 Kg 87.3 32,577.80
Steps
a-M.S Angle Iron (50 x 50 x 6 mm)
86 Nos x 5.91 ' = 508.26 Rft
@ 1.4 kg/ft = 711.56 Kg
Add 5 % wastage = 35.58 Kg
747.14 Kg 747.14 Kg 65.3 48,788.39
b-MS Chequrd Plate 6 mm Thk
2
86 No x 1.8 m x 0.43 m = 66.56 m
 OR 716.495 Sft
@ 4.377 kg/Sft = 3,136.33 Kg
Add 10 % wastage = 313.63 Kg
3,449.96 Kg 3449.96 Kg 87.3 301,181.76
7 Stairs Railing
Top Railing
a-M.S Angle Iron (50 x 50 x 6 mm)
08 Nos x 24.47 ' = 195.76 Rft
08 Nos x 6.84 ' = 54.72 Rft
08 Nos x 22.11 ' = 176.88 Rft
12 Nos x 3.71 ' = 44.52 Rft
471.88 Rft
@ 1.4 kg/ft = 660.6 Kg
Add 5 % wastage = 33.03 Kg
693.66 Kg 693.66 Kg 65.3 45,296.23
Vertical Posts
a-M.S Angle Iron (50 x 50 x 6 mm)
116 Nos x 3.17 ' = 367.72 Rft
@ 1.4 kg/ft = 514.8 Kg
Add 5 % wastage = 25.74 Kg
540.55 Kg 540.55 Kg 65.3 35,297.81
Diagonals
a-M.S Angle Iron (50 x 50 x 6 mm)
36 Nos x 3.1 ' = 111.60 Rft
@ 1.4 kg/ft = 156.2 Kg
Add 5 % wastage = 7.81 Kg
164.05 Kg 164.05 Kg 65.3 10,712.60

Retaining Bars
a-M.S Flat Bar (30 x 5 mm)
12 Nos x 53.6 ' = 643.2 Rft
@ 0.36 kg/ft = 231.55 Kg
Add 5 % wastage = 11.58 Kg
243.13 Kg 243.13 Kg 65.3 15,876.36
8 Columns

Main Bridge
a-M.S H-Beam (250 x 250 x 13 x 14)
12 Nos x 16.84 ' = 202.08 Rft
@ 23.01 kg/ft = 4,649.86 Kg
Add 5 % wastage = 232.49 Kg
4,882.35 Kg 4882.35 Kg 84.3 411,582.43

For Stairs
a-M.S H-Beam (250 x 250 x 13 x 14)
04 Nos x 7.31 ' = 29.24 Rft
 @ 23.01 kg/ft = 672.81 Kg
Add 5 % wastage = 33.64 Kg
706.45 Kg 706.45 Kg 84.3 59,553.99

9 Columns accessories & Foundations

Ribs & Rib Plates
a-M.S Plate 8 mm Thk
32 Nos x 0.5 m x 0.3 m = 4.80 m2
64 Nos x 0.15 m x 0.3 m = 2.88 m2
32 Nos x 0.25 m x 0.2 m = 1.60 m2
9.28 m2
OR 99.890 Sft
@ 5.836 kg/Sft = 583.00 Kg
Add 10 % wastage = 58.30 Kg
641.30 Kg 641.30 Kg 78.3 50,213.85
Template
a-M.S Plate 5 mm Thk
16 Nos x 0.5 m x 0.5 m = 4.00 m2
OR 43.056 Sft
@ 3.648 kg/Sft = 157.06 Kg
Add 10 % wastage = 15.71 Kg
172.76 Kg 172.76 Kg 78.3 13,527.44
Base Plate
a-M.S Plate 25 mm Thk
16 Nos x 0.5 m x 0.5 m = 4.00 m2
OR 43.056 Sft
@ 18.24 kg/Sft = 785.29 Kg
Add 10 % wastage = 78.53 Kg
863.82 Kg 863.82 Kg 76.3 65,909.54
Top Joint Plate
a-M.S Plate 20 mm Thk
32 Nos x 0.6 m x 0.3 m = 5.76 m2
OR 62.001 Sft
@ 14.59 kg/Sft = 904.66 Kg
Add 10 % wastage = 90.47 Kg
995.12 Kg 995.12 Kg 76.3 75,927.79
10 Stairs Foundation
A-M.S Plate 25 mm Thk
04 Nos x 0.5 m x 0.35 m = 0.70 m2
OR 7.535 Sft
@ 18.24 kg/Sft = 137.43 Kg
Add 10 % wastage = 13.74 Kg
151.17 Kg 151.17 Kg 76.3 11,534.17
11 High Strength Foundation Bolts & Nuts L-Shaped
JIS G3101 SS 400
 Main Column
Size: Dia 25 x 1000mm Lg (Dia 1" x 3'.4" Long) 128 Nos 128.00 Nos. 800 102,400.00
Each
Stairs Column
Size: Dia 25 x 750mm Lg (Dia 1" x 2'.6" Long) 24 Nos 24.00 Nos. 600 14,400.00
Each
12 Hexagonal Nuts & Bolts
ASTM A325 class 8.8 & DIN 933 class 4.6, 4.8
Size: M 24 x 100 Long (Dia 1" x 4" Long) 128 Nos 128.00 Nos. 200 25,600.00
Each
13 BOC Elctrode E-6013 2500.00 Per Kg 176.3 440,750
14 Painting Cost as per enclosed Annexure 'A' 1217.00 Per Sqm 707.0 860,419.00
15 Hire charges of Crane 40 Tions Capacity 80 Hrs Per Hr 5,200.0 416,000.00
16 100 Hrs Per Hr 2,379.0 237,900.00
Working of Crane 10 Tons Capacity in workshop material handling
17 Hire charges of Generator for welding / lighting purpose and L.S 800,000.00
temporary electric connection
18 Running of Truck/ Trailer for carriage of fabricated material L.S 400,000.00
from workshop to site of work
19 Work Charged Helper/ Coolly for fabrication and installation 30 Payee Per 5,487.0 164,610.00
of bridge at site 20 person for 1-1/2 months Month
20 Installation accessories includind shuttering charges L.S 300,000.00
Total 6,713,932
Add 20 % for fabrication charges inchuding POL charges with
allied accessories and repair of welding transformer etc small
T & P and repair of machine tyools being utilized during
manufacturing process on material cost for Rs. 3,535,002 707,000.56
Total 7,420,932
Add 3 % Design charges 222,628
Total Cost 7,643,560
Add 20 % Contractor Profit 1,528,712

G.Total 9,172,272
Deduct cost of waste material (-) 2900.00 Per Kg 25 (72,500.00)
Net 9,099,772
Say 9,099,000
130.64

585.71

134.69

135.79
10.49

68.87

13.81

94.54
56.83

7.46

16.27

3.02

35.42

19.22

61.98
 27.95

422.93

74.66

30.03

1.96

33.92

35.58
313.63

33.03

25.74

7.81

11.58

232.49
33.64

58.30

15.71

78.53

90.47

13.74
wastage 2916.44449

5105301

Sum
3,535,002.81 Price/litre + Tax
Sum 5111133.89 Kgs 519.2

Galons Litre
Z 97.44 389.76 135.2222
P 85.26 341.04
P 73.08 292.32

1.35 lite/9SM

17100