Pedestrian Trail Bridge Burundi

TTRAIL BRIDGE IN ETHIOPIA

ETHIOPIA

SPECIAL TRAIL BRIDGE PROJECT

Report on

Bridge Cost Estimate

of
MISKU SUSPENDED BRIDGE

over

Tsetseka

Submitted by

South South Cooperation Unit (SSCU)

HELVETAS Swiss intercooperation Nepal
November 2019

Cost Estimate Cover page

Pedestrain Trail Bridge Burundi

TTRAIL BRIDGE IN ETHIOPIA

ETHIOPIA
SPECIAL TRAIL BRIDGE PROJECT

COST ESTIMATE CONSTRUCTION : SUMMARY

Bridge Number :1 Bridge Name : MISKU

Span in meters : 107.00 River : Tsetseka

Walkway width, cm : 150 Council : Medium

Type of Bridge : Suspended Region : Amhara

Mode of Execution

Description Cost (USD) %

200 WIRE ROPES & BULLDOG GRIPS 341,121.60 8.49
300 STEEL PARTS & MATERIALS 1,712,773.99 42.64
400 TRANSPORTATION 308,121.78 7.67
500 CONSTRUCTION WORKS 1,654,498.44 41.19
600 SITE MANAGEMENT COST - 0.00
Total 4,016,515.81 100.00
5% Contingencies 200,825.79
Grand Total 4,217,341.60
Cost per m Span 39,414.41

Name Signature Date

Estimated By
Checked By
Approved By

Cost Estimate 1
Pedestrain Trail Bridge Burundi
TTRAIL BRIDGE IN ETHIOPIA
ETHIOPIA
SPECIAL TRAIL BRIDGE PROJECT

COST ESTIMATE CONSTRUCTION : ABSTRACT Sheet 1 of 2

200 WIRE ROPES & BULLDOG GRIPS

Description Unit Quantity Rate Cost
210 Wire Ropes 211 Ø 13 mm m 404.00 48.00 19,392.00
212 Ø 26 mm m 209.00 0.00 0.00
213 Ø 32 mm m 1,140.00 268.80 306,432.00
214 Ø 36 mm m 0.00 0.00 0.00
215 Ø 40 mm m 0.00 0.00 0.00
Total 210 Wire Ropes 325,824.00
220 Supply of Bulldog Grips 321 Ø 13 mm pc 184.00 46.80 8,611.20
322 Ø 26 mm pc 24.00 0.00 0.00
323 Ø 32 mm pc 28.00 238.80 6,686.40
324 Ø 36 mm pc 0.00 0.00 0.00
325 Ø 40 mm pc 0.00 0.00 0.00
Total 220 Bulldog Grips 15,297.60
TOTAL 200 WIRE ROPES 341,121.60

300 STEEL PARTS & MATERIALS

Description Unit Quantity Rate Cost
310 Fabrication and Supply 311 Structural Steel kg 17,806.87 80.00 1,424,549.60
312 Reinforcement Steel kg 2,006.58 54.00 108,355.54
320 Supply of Thimbles 321 Ø 13 mm pc 60.00 60.00 3,600.00
322 Ø 26 mm pc 4.00 0.00 0.00
323 Ø 32 mm pc 4.00 240.00 960.00
324 Ø 36 mm pc 0.00 0.00 0.00
325 Ø 40 mm pc 0.00 0.00 0.00
330 Miscellaneous Supply 331 Wiremesh Netting m2 285.16 152.68 43,538.06
332 Sign Board pc 1.00 0.00 0.00
333 Bolts, Nuts & Washers: Grade 4.6 kg 480.89 250.00 120,223.50
334 12 SWIG GI Binding wire kg 34.24 45.19 1,547.29
340 Rust Prevention 341 Hot Dip Galvanization kg 972.44 0.00
350 Paint 351 Primer & Enamel finishing m2 972.44 63.00 61,263.72
Total Steel Parts 310 - 340 1,702,773.99
350 Cement (Cement is incorporated into indivisual Analysis) bag 647.00 0.00 0.00
360 Equipment, Tools, Materials & safety/Insurance Set 1.00 10,000.00 10,000.00
Total Construction Materials 350-360 10,000.00
TOTAL 300 STEEL PARTS $ MATERIALS 1,712,773.99
400 TRANSPORTATION
Description Unit Quantity Rate Cost
410 Truck Transportation ( Steel Parts, Cables, Cement, Tools & Others Materials
Sekota To (Ziquala) Road head
421 Steel Parts, Cables, Cement, Tools &
kg 59330.94 4.18 248,003.32
Other Materials

Total 420 Truck Transportation 248,003.32

420 Portering 431 Steel Parts, Tools & Steel Deck kg 21119.87 0.94 19,799.88
Road head to site
432 Cables kg 5368.13 1.70 9,150.22
433 Cement kg 32350.00 0.94 30,328.13
434 Tools & Other Material kg 492.94 1.70 840.23
Total 430 Portering 60,118.46

Cost Estimate 2
Pedestrain Trail Bridge Burundi
TOTAL 400 TRANSPORTATION 308,121.78

Cost Estimate 3
Pedestrain Trail Bridge Burundi

COST ESTIMATE CONSTRUCTION : ABSTRACT Sheet 2 of 2

500 CONSTRUCTION WORKS
Description Unit Quantity Rate Cost
510 Site Clearance 511 Site Clearance m 2
0.00 15.00 0.00
520 All Excavation 521 Soil m 3
202.76 200.00 40,552.00
522 Soft Rock m 5
0.00 350.00 0.00
523 Hard Rock (Quarrying) m 3
0.00 481.18 0.00
524 Hard Rock (Blasting) m 3
0.00 503.18 0.00
530 Foundation Excavation 531 Soil m 3
0.00 422.50 0.00
532 Soft Rock m 5
229.73 625.00 143,581.25
533 Hard Rock by (Quarrying) m 3
0.00 1,499.87 0.00
534 Hard Rock (Blasting) m3 0.00 1,190.68 0.00
535 Hard Rock (Chiseling) m3 0.00 6,300.00 0.00
536 Backfilling m3 0.00 212.50 0.00
540 Gabion Works 541 Box size 2.0x1.0x1.0 m3 0.00 2,152.23 0.00
542 Box size 3.0x1.0x1.0 m3 0.00 2,112.31 0.00
543 Box size 2.0x1.0x0.3 m3 0.00 2,881.10 0.00
544 Box size 3.0x1.0x0.3 m3 0.00 2,821.88 0.00
550 Concrete Works 551 Plain Mass Concrete 1:3:6 m 3
0.00 5,826.65 0.00
552 Reinf. Cement Concrete (1:2:4) m 3
24.24 6,735.00 163,256.40
553 Plum Concrete (1:3:6)+40% Boulder m 3
138.00 4,443.50 613,203.00
554 Form Work m 2
17.74 585.34 10,383.89
560 Masonry/Mortar Works 561 Dry Stone Masonry or Pitching m 3
0.00 2,361.75 0.00
562 Rubble Masonry 1:4 m3 20.52 5,200.63 106,716.83
563 Stone Masonry 1:6 m 3
41.04 4,840.58 198,657.20
564 Cement Plaster 1:4, 20mm thick m 2
101.00 285.95 28,880.95
570 Erection and Finishing Works 573 Hoisting of Except Windties Stabi Cab m 107.00 1,275.00 136,425.00
574 Hoisting of Windties Stabi Cables pc 104.50 316.00 33,022.00
575 Erection of the Walkway m 107.00 1,647.75 176,309.25
576 Coaltar Application m 107.00 32.81 3,510.67
TOTAL 500 CONSTRUCTION WORKS 1,654,498.44

Cost Estimate 4
Pedestrain Trail Bridge Burundi

TTRAIL BRIDGE IN ETHIOPIA

ETHIOPIA
SPECIAL TRAIL BRIDGE PROJECT

COST ESTIMATE CONSTRUCTION : LIST OF MATERIALS Sheet 1 of 4

Bridge Number : 1 Bridge Name : MISKU

Span in meters : 107.00 River : Tsetseka
Walkway width, cm : 150 Council : Zikulala
Type of Bridge : Suspended Region : Amhara
200 LIST OF WIRE ROPE & BULLDOG GRIPS
210 LIST OF WIRE ROPES
Single Length per Type per Ø
Type Pcs No Length Ø (mm)
(m) Ø 13mm Ø 26mm Ø 32mm Ø 36mm Ø 40mm
Main 6 149.00 32 0.00 0.00 894.00 0.00 0.00
Handrail 2 123.00 32 0.00 0.00 246.00 0.00 0.00
Fixation 2 117.00 13 234.00 0.00 0.00 0.00 0.00
Windguy upstream 1 106.00 26 0.00 106.00 0.00 0.00 0.00
Windguy downstream 1 103.00 26 0.00 103.00 0.00 0.00 0.00
Windtie 2 85.00 13 170.00 0.00 0.00 0.00 0.00
Total length in meters 404.00 209.00 1,140.00 0.00 0.00
Weight of cable per m length 0.67 2.57 3.90 4.93 6.09
Total weight of cable per Ø in kg 270.68 537.13 4446.00 0.00 0.00
Total 210 Wire Ropes kg 5253.81
220 LIST OF BULLDOG GRIPS
Main 6 0.00 32 0.00 0.00 0.00 0.00 0.00
Handrail 2 14 32 0.00 0.00 28.00 0.00 0.00
Fixation 2 8 13 16.00 0.00 0.00 0.00 0.00
Windguy upstream 1 12 26 0.00 12.00 0.00 0.00 0.00
Windguy downstream 1 12 26 0.00 12.00 0.00 0.00 0.00
Windtie 2 84 13 168.00 0.00 0.00 0.00 0.00
Total Quantity in Number 184.00 24.00 28.00 0.00 0.00
Weight of Bulldog Grips per number 0.28 1.10 1.30 1.85 2.40
Total weight of Bulldog Grips per Ø in kg 51.52 26.40 36.40 0.00 0.00
Total 220 Bulldog Grips kg 114.32
300 LIST OF STEEL PARTS
DRAWINGS Nuts,
Reinforce Transport
Structural Bolts,
Unit ment Steel Paint (m2) Weight
No Name Steel (kg) Washers
(kg) (kg)
(kg)
02 Walkway 93 3221.520 234.36 234.36 3455.880
06 Walkway Steeldeck 93 13213.65 157.17 638.48 13370.82
11 Windties 14 95.76 34.16 95.76 162.12
41 Windguy Cable Anchorage 4 158.76 14.40 0.28 190.84
62 Main Cable Anchorage Left 1 367.07 924.78 13.04 1.38 1304.89
62 Main Cable Anchorage Right 1 367.07 924.78 13.04 1.38 1304.89
63(32) Handrail & Fixation Cable Anchor 2 383.04 157.02 14.72 0.80 554.79
Wire Mesh (1.3m width) 107.0 741.40
GI Wire 107.0 34.24
Tools MC ɸ
Total 17806.87 2006.58 480.89 972.44 21119.87
Cost Estimate 4
Pedestrain Trail Bridge Burundi
POS CE 311 312 343 411

COST ESTIMATE CONSTRUCTION : LIST OF MATERIALS Sheet 2 of 4

360 EQUIPMENT, CONSTRUCTION TOOLS, MATERIALS & SAFETY/INSURANCE To be G

361 LIST OF EQUIPMENT, CONSTRUCTION TOOLS & MATERIALS Transp

Total
Weight/
S.N. Description Unit Qty Weight Rate/pc Amount
Unit
(kg)
1 Shovel pc 4 1.50 6.00 0.00
2 Pick axe pc 4 2.50 10.00 0.00
3 Crobar (1 1/4") pc 2 8.50 17.00 0.00
4 Large hammer (5kg) pc 2 5.30 10.60 0.00
5 Large hammer (3kg) pc 4 3.30 13.20 0.00
6 Stone dressing hammer (1kg) pc 12 1.10 13.20 0.00
7 Long Chisel (2'x1") pc 2 2.40 4.80 0.00
8 Stone brecking chisel pc 4 1.50 6.00 0.00
9 Stone dressing chisel pc 12 0.50 6.00 0.00
10 Square bottom pc 4 0.40 1.60 0.00
11 Plum bob pc 4 0.20 0.80 0.00
12 Measuring tape (5m) pc 2 0.30 0.60 0.00
13 Measuring tape (50m) pc 1 1.50 1.50 0.00
14 Level pipe (10m) pc 2 0.50 1.00 0.00
15 Pliers pc 4 0.700 2.80 0.00
16 Slide wrench 8" pc 2 0.600 1.20 0.00
17 Slide wrench 12" pc 2 1.200 2.40 0.00
18 Pipe wrench 18" pc 1 2.200 2.20 0.00
19 Pipe wrench pc 1 3.500 3.50 0.00
20 Ring wrench size 18/19mm pc 4 0.300 1.20 0.00
21 Ring wrench size 20/22mm pc 2 0.300 0.60 0.00
22 Ring wrench size 30/32mm pc 2 0.500 1.00 0.00
23 Socket wrench set 1 2.000 2.00 0.00
24 Claw Hammer pc 1 0.600 0.60 0.00
25 Masonry Trowel pc 8 0.300 2.40 0.00
26 Headpan Plastic pc 12 0.500 6.00 0.00
27 Hacksaw Frame pc 2 0.500 1.00 0.00
28 Hacksaw blade pc 12 0.010 0.12 0.00
29 Wooden Saw pc 1 1.000 1.00 0.00
30 Inexpensive bag pc 2 0.50 1.00 0.00
31 Tool box pc 1 2.000 2.00 0.00
32 Plastic Drum 500ltr. pc 2 20.00 40.00 0.00
33 Plastic Gallon 20ltr. pc 4 0.50 2.00 0.00
34 Nylon rope 2/3" kg 0 1.00 0.00 0.00
35 Tent m2 300 0.20 60.00 0.00
36 CGI Sheet for Site store 28 Guage 12ft Bundle 3 50.00 150.00 0.00
37 Binding Wire kg 20 1.00 20.00 0.00
38 Nail for Site store & Form work kg 20 1.00 20.00 0.00
39 Seiving wire mesh (1.5m) (3mm2) pc 4 1.00 4.00 0.00
40 Mason thread rol 4 0.10 0.40 0.00
41 Project Information Hoarding Board pc 1 4.00 4.00 0.00
42 Jute rope kg 10 1.00 10.00 0.00
Total 371 Construction Tools & Materials 433.72 0.00
Cost Estimate 5
Pedestrain Trail Bridge Burundi

COST ESTIMATE CONSTRUCTION : LIST OF MATERIALS Sheet 3 of 4

362 FIRST AID & SAFETY TOOLS

1 Goggles pc 20 0.005 0.10 0.00
2 Gloves pc 60 0.025 1.50 0.00
3 Safety Belts pc 4 0.750 3.00 0.00
4 First Aid Savlon pc 1 0.005 0.01 0.00
5 Ovidon pc 1 0.010 0.01 0.00
6 Betadine pc 1 0.025 0.03 0.00
7 Cotton pc 1 1.025 1.03 0.00
8 2" Cotton Bandage pc 1 2.025 2.03 0.00
9 Handy Plast pc 24 0.001 0.02 0.00
10 Plastic Box pc 1 0.025 0.03 0.00
11 Helmets no 20 0.40 8.00 0.00
12 Jackets no 20 0.20 4.00 0.00

Total 372 First Aid & Safety Tools 19.74 0.00

363 INSURANCE
1 Labours (20 persons) person 20.0 0.00

2 Engineers (4 person) person 4.0 0.00

3 Watch Person for Bridge site (2 Persons) person 2.0 0.00

4 *Driver (1 person) person 1.0 0.00

Total 373 Insurance 39.48 0.00

Grand Total 370= (371+372+373) 492.94 0.00

540 Gabion Wires

Mesh Wire 10 SWG Selvege Wire 7 SWG Binding Wire 12 SWG
Volume
Box Size (m) ( m3 Require- Require- Require-
Weight Weight
) ment per ment per ment per Weight (kg)
(kg) (kg)
m3 m3 m3
2.0 / 1.0 / 1.0 0.00 12.08 0.00 1.58 0.00 0.48 0.00
3.0 / 1.0 / 1.0 0.00 11.70 0.00 1.37 0.00 0.43 0.00
2.0 / 1.0 / 0.3 0.00 22.33 0.00 3.75 0.00 1.08 0.00
3.0 / 1.0 / 0.3 0.00 21.94 0.00 3.33 0.00 1.00 0.00
TOTAL 0.00 0.00 0.00 0.00
Total Weight of Gabion Wire (kg) 0.00

COST ESTIMATE CONSTRUCTION : LIST OF MATERIALS Sheet 4 of 4

Cost Estimate 6
Pedestrain Trail Bridge Burundi

Requirement of
Require- Sand Rubble/
Item Unit Quantity nment per Cement Block
Gravel Bldr
Unit Stone
(bags) ( m3 ) ( m3
( m3 )
( m3 ) )

540 Construction of Gabions m3 0.00 1.10 0.00

4.40 0.00
551 Plain Mass Concrete
m3 0.00 0.47 0.00
1:3:6
0.89 0.00

6.40 155.14
552 Reinforced Cement
m3 24.24 0.45 10.79
Concrete 1:2:4
0.85 20.60

2.64 364.32

0.28 38.64
553 Plum Concrete 40% m3 138.00
0.54 74.52

0.50 69.00

561 Dry Stone Masonry or

m3 0.00 1.10 0.00
Pitching

2.28 46.79

562 Rubble Masonry (1:4) m3 20.52 0.42 8.62

1.10 22.57

1.50 61.56

563 Rubble Masonry (1:6) m3 41.04 0.45 18.47

1.10 45.14

9.12 18.42
564 Cement Plaster (1:4) m3 2.02
1.31 2.65

TOTAL 647.00 79.16 95.12 114.14 22.57

Cost Estimate 7
 Pedestrain Trail Bridge Burundi

TTRAIL BRIDGE IN ETHIOPIA

ETHIOPIA
SPECIAL TRAIL BRIDGE PROJECT

COST ESTIMATE : RATE ANALYSIS

Unit
Description Unit Rate Unit Cost
Quantity
300 FABRICATION OF STEEL PARTS
310 Fabrication and Supply
311 Steel Parts and Steel Deck
Direct Cost, Material Structural Steel kg 1.00 0.00 0.00
Wastage @5% kg 0.05 0.00 0.00
Direct Cost, Labour Skilled md 0.02 0.00 0.00
Unskilled md 0.03 0.00 0.00
Packing Materials Angle, Rod & Bolts kg 0.00 0.00 0.00
Labour Skilled md 0.00 0.00 0.00
Unskilled md 0.00 0.00 0.00
Sub-total Direct Cost (1) 0.00
Indirect Cost Tools & Plant @ 7% of Direct Cost 0.00
Overhead (Electricity, Indirect Materials, Administration, Sales Overhead & Profit) @ 15% of Direct Cost 0.00
Sub-total Indirect Cost (2) 0.00
Total Cost (1+2) 0.00
Vat 13% 0.00
Total cost per kg 80.00
312 Reinforcement Steel
Material Reinforcement Steel kg 1.11 0.00 0.00
Labour Skilled md 0.02 0.00 0.00
Unskilled md 0.03 0.00 0.00
Packing Materials Bending wire kg 0.00 0.00 0.00
Labour Skilled md 0.00 0.00 0.00
Unskilled md 0.00 0.00 0.00
Subtotal per kg 0.00
Overhead (Electricity, Indirect Materials, Administration, Sales Overhead & Profit) @ 15% of Direct Cost 0.00
Sub Total 0.00
Vat 13% 0.00
Total cost per kg 54.00
340 Miscellaneous Supply
341 Wire mesh Net for Fencing per meter
Mesh Size 60x60mm, chain link G.I.Wire ø 3.25mm (SWG 10) kg 2.60 45.19 117.49
Skilled md 0.24 0.00 0.00
Unskilled md 0.12 0.00 0.00
Packing Materials Bending wire kg 0.00 0.05 0.00
Labour Skilled md 0.00 0.00 0.00
Unskilled md 0.00 0.00 0.00
Sub-total per meter 117.49
Overhead (Electricity, Indirect Materials, Administration, Sales Overhead & Profit) @ 15% of Direct Cost 17.62
Sub Total 135.12
Vat 13% 17.57
Total cost per meter 152.68
350 Rust Prevention
351 Galvanization of Steel Parts and Steel Deck
Direct Cost, Material Zink kg 0.095 122.49 11.64
Hydrochloric Acid Ltr 0.065 38.65 2.51
Chemical for pre-fluxing kg 0.025 7.73 0.19
Fuel Ltr 0.056 31.22 1.75
Direct Cost, Labour Skilled md 0.0007 0.00 0.00
Unskilled md 0.0053 0.00 0.00
Sub-total Direct Cost (1) 16.09
Indirect Cost Tools & Plant @ 5% of Direct Cost 0.80
Overhead (Electricity, Indirect Materials, Administration, Sales Overhead & Profit) @ 15% of Direct Cost 2.41
Sub-total Indirect Cost (2) 3.22

Cost Estimate 8
Pedestrain Trail Bridge Burundi
Unit
Description Unit Rate Unit Cost
Quantity
Total Cost (1+2) 19.31
Vat 13% 2.51
Total cost per kg 21.82

Cost Estimate 9
 Pedestrain Trail Bridge Burundi
Unit
Description Unit Rate Unit Cost
Quantity
400 TRANSPORTATION
420 Transportation by Truck (Steel Parts, Cables, Cement, Tools & Other Materials) per ton
Metalled Road 720.00 1.00 5.000 3600.00
Sekota To (Ziquala) Road head
Non-Metalled Road 58.00 1.00 10.000 580.00
Total Per ton 4180.00
Total per kg 4.18
430 Portering Road head to Site per 1000kg
441 Materials except Cables & Cement (Rate=Daily Wage/40) 0.15 1000 250.00 937.50
Sub-total per 1000 kg 937.50
Total cost per kg transportation of materials except cables 0.94
442 Cables, Bulldog Grips & Tools (Rate=Daily Wage/22) 0.15 1000 250.00 1704.55
Sub-total per 1000 kg 1704.55
Total cost per kg transportation of wire ropes 1.70
443 Cement (Rate=Daily Wage/40) 0.15 1000 250.00 937.50
Sub-total per 1000 kg 937.50
Total cost per kg transportation of wire ropes 0.94
500 CONSTRUCTION WORKS
510 Site Clearance per m2
Labour unskilled md 0.06 250.00 15.00
Cost per m2 15.00
520 All Excavation
521 Soil
Labour unskilled md 0.80 250.00 200.00
Cost per m3 200.00
522 Soft Rock
Labour unskilled md 1.40 250.00 350.00
Cost per m3 350.00
523 Hard Rock (Quarrying)
Material Fuel ltr 2.20 31.22 68.68
Labour unskilled md 1.65 250.00 412.50
Cost per m3 481.18
524 Hard Rock by Blasting
Material Fuel ltr 2.20 31.22 68.68
Labour skilled md 0.04 550.00 22.00
unskilled md 1.65 250.00 412.50
Cost per m3 503.18
530 Foundation Excavation
531 Soil
Labour unskilled md 1.69 250.00 422.50
Cost per m3 422.50
532 Soft Rock
Labour unskilled md 2.50 250.00 625.00
Cost per m3 625.00
533 Hard Rock by Quarrying
Material Fuel ltr 4.00 31.22 124.87
Labour unskilled md 5.50 250.00 1375.00
Cost per m3 1499.87
534 Hard Rock by Blasting
Material Fuel ltr 2.20 31.22 68.68
Labour skilled md 0.04 550.00 22.00
unskilled md 4.40 250.00 1100.00
Cost per m3 1190.68
535 Hard Rock by Chiselling
Labour unskilled md 25.20 250.00 6300.00
Cost per m3 6300.00
536 Backfilling
Cost Estimate 10
Pedestrain Trail Bridge Burundi
Unit
Description Unit Rate Unit Cost
Quantity
Labour unskilled md 0.85 250.00 212.50
Cost per m3 212.50

Cost Estimate 11
 Pedestrain Trail Bridge Burundi
Unit
Description Unit Rate Unit Cost
Quantity
540 Gabions Works
541 Box Size 2.0 x 1.0 x 1.0
Material Mesh Wire 10 SWG kg 12.08 45.19 545.89
Selvage Wire 7 SWG kg 1.58 45.19 71.40
Binding Wire 12 SWG kg 0.48 45.19 21.69
Rubble m3 1.10 1192.50 1311.75
Labour Fabrication of Gabion skilled md 0.23 550.00 126.50
unskilled md 0.10 250.00 25.00
Construction of Gabions unskilled md 0.20 250.00 50.00
Cost per m3 2152.23
542 Box Size 3.0 x 1.0 x 1.0
Material Mesh Wire 10 SWG kg 11.70 45.19 528.72
Selvage Wire 7 SWG kg 1.37 45.19 61.91
Binding Wire 12 SWG kg 0.43 45.19 19.43
Rubble m3 1.10 1192.50 1311.75
Labour Fabrication of Gabion skilled md 0.21 550.00 115.50
unskilled md 0.10 250.00 25.00
Construction of Gabions unskilled md 0.20 250.00 50.00
Cost per m3 2112.31
543 Box Size 2.0 x 1.0 x 0.3
Material Mesh Wire 10 SWG kg 22.33 45.19 1009.08
Selvage Wire 7 SWG kg 3.75 45.19 169.46
Binding Wire 12 SWG kg 1.08 45.19 48.80
Rubble m3 1.10 1192.50 1311.75
Labour Fabrication of Gabion skilled md 0.44 550.00 242.00
unskilled md 0.20 250.00 50.00
Construction of Gabions unskilled md 0.20 250.00 50.00
Cost per m3 2881.10
544 Box Size 3.0 x 1.0 x 0.3
Material Mesh Wire 10 SWG kg 21.94 45.19 991.46
Selvage Wire 7 SWG kg 3.33 45.19 150.48
Binding Wire 12 SWG kg 1.00 45.19 45.19
Rubble m3 1.10 1192.50 1311.75
Labour Fabrication of Gabion skilled md 0.41 550.00 225.50
unskilled md 0.19 250.00 47.50
Construction of Gabions unskilled md 0.20 250.00 50.00
Cost per m3 2821.88
550 Concrete Works
551 Plain Mass Concrete 1:3:6
Material Cement bag 4.40 500.00 2200.00
Gravel (5-40 mm) m3 0.89 1542.50 1372.83
Sand m3 0.47 1497.50 703.82
Labour skilled md 1.00 550.00 550.00
unskilled md 4.00 250.00 1000.00
Cost per m3 5826.65
552 Reinforcement Cement Concrete 1:2:4
Material Cement bag 6.40 500.00 3200.00
Gravel (5-40 mm) m3 0.85 1542.50 1311.13
Sand m3 0.45 1497.50 673.88
Labour skilled md 1.00 550.00 550.00
unskilled md 4.00 250.00 1000.00
Cost per m3 6735.00
553 Plum Concrete (1:3:6)+40% Boulder
Material Cement bag 2.64 500.00 1320.00
Gravel (5-40 mm) m3 0.54 1542.50 832.95
Sand m3 0.28 1497.50 419.30
Boulders (225 mm) m3 0.50 1192.50 596.25
Labour skilled md 0.50 550.00 275.00
unskilled md 4.00 250.00 1000.00
Cost per m3 4443.50
554 Form Work
Material Wood m3 0.01 0.00 0.00
Nails kg 0.03 44.60 1.34
Labour skilled md 0.78 550.00 429.00

Cost Estimate 12
Pedestrain Trail Bridge Burundi
Unit
Description Unit Rate Unit Cost
Quantity
unskilled md 0.62 250.00 155.00
Cost per m2 585.34

Cost Estimate 13
 Pedestrain Trail Bridge Burundi
Unit
Description Unit Rate Unit Cost
Quantity
560 Masonry Mortar Works
561 Dry Stone Masonry or Pitching
Material Rubble m3 1.10 1192.50 1311.75
Labour skilled md 1.00 550.00 550.00
unskilled md 2.00 250.00 500.00
Cost per m3 2361.75
562 Rubble Masonry 1:4
Material Cement bag 2.28 500.00 1140.00
Sand m3 0.45 1497.50 673.88
Stone m3 1.10 1192.50 1311.75
Labour skilled md 1.50 550.00 825.00
unskilled md 5.00 250.00 1250.00
Cost per m3 5200.63
563 Rubble Masonry 1:6
Material Cement bag 1.50 500.00 750.00
Sand m3 0.47 1497.50 703.82
Stone m3 1.10 1192.50 1311.75
Labour skilled md 1.50 550.00 825.00
unskilled md 5.00 250.00 1250.00
Cost per m3 4840.58
564 Cement Plaster 1:4, 20 mm thick
Material Cement bag 0.16 500.00 80.00
Sand m3 0.02 1497.50 29.95
Labour skilled md 0.22 550.00 121.00
unskilled md 0.22 250.00 55.00
Cost per m2 285.95
570 Erection and Finishing Works
571 Hoisting of Cables per m (Incl un/coiling)
Cable Ø 13 mm
Labour skilled md 0.01 550.00 5.50
unskilled md 0.08 250.00 20.00
Subtotal 25.50
Cable Ø 26 mm
Labour skilled md 0.04 550.00 22.00
unskilled md 0.32 250.00 80.00
Subtotal 102.00
Cable Ø 32 mm
Labour skilled md 0.06 550.00 33.00
unskilled md 0.48 250.00 120.00
Subtotal 153.00
Cable Ø 36 mm
Labour skilled md 0.08 550.00 44.00
unskilled md 0.61 250.00 152.50
Subtotal 196.50
Cable Ø 40 mm
Labour skilled md 0.10 550.00 55.00
unskilled md 0.75 250.00 187.50
Subtotal 242.50
Total (refer to the corresponding number and diameter of wire ropes) 719.50
Cost per m 719.50
572 Hoisting of Windties and Stabilizing Cables
Labour skilled md 0.27 550.00 148.50
unskilled md 0.67 250.00 167.50
Cost per pc 316.00
573 Erection of the Walkway
For Suspended Bridge
Labour skilled md 1.53 550.00 841.50
unskilled md 3.22 250.00 806.25
Cost per m 1647.75
574 Coaltar Application
For Suspended Bridge
Material Coaltar ltr 0.56 2.00 1.12
Kerosene ltr 0.19 1.00 0.19
Labour skilled md 0.03 550.00 16.50
unskilled md 0.06 250.00 15.00

Cost Estimate 14
Pedestrain Trail Bridge Burundi
Unit
Description Unit Rate Unit Cost
Quantity
Cost per m 32.81

Cost Estimate 15
 TTRAIL BRIDGE IN ETHIOPIA
ETHIOPIA
SPECIAL TRAIL BRIDGE PROJECT

Bridge No. : 1 Council : Medium

Bridge Name : MISKU Type : Suspended
River Name : Tsetseka Length, m : 107.00

1. Supply of Steel Wire Ropes & Bulldog Grips

Description Unit Quantity Rate Cost Remarks
Ø 13 mm m 404.00
Ø 26 mm m 209.00
Ø 32 mm m 1,140.00
Wire Ropes
Ø 36 mm m 0.00
Ø 40 mm m 0.00
Total Wire Ropes
Ø 13 mm pc 184.00
Ø 26 mm pc 24.00

Supply of Bulldog Ø 32 mm pc 28.00

Grips Ø 36 mm pc 0.00
Ø 40 mm pc 0.00
Total Wire Bulldog Grips
Total Wire Ropes & Bulldog Grips

2. Fabrication and Supply of Steel Parts

Description Unit Quantity Rate Cost

Supply and Structural Steel kg 17806.87

Fabrication Reinforcement Steel kg 2006.58
Ø 13 mm pc 60.00
Ø 26 mm pc 4.00
Supply of Thimbles Ø 32 mm pc 4.00
Ø 36 mm pc 0.00
Ø 40 mm pc 0.00
Wiremesh Netting m2 285.16
Sign Board pc
Miscellaneous Supply
Bolts, Nuts & Washers kg 480.89
12 SWIG GI Binding wire kg 34.24
Rust Prevention Hot Dip Galvanization kg
Paint Primer & Enamel m2 972.44
Tools & Other
Tools & Other Materials set 1.00
Materials
Total Steel Parts

TTRAIL BRIDGE IN ETHIOPIA

ETHIOPIA
SPECIAL TRAIL BRIDGE PROJECT

Bridge No. : 1 Council : Medium

Bridge Name : MISKU Type : Suspended
River Name : Tsetseka Length, m : 107.00
3. Supply of Cement & Other Materials
Description Unit Quantity Rate Cost
Cement bag 647.00
Cement & Other Other Materials packege
materials See all code no. 380
1.00
list of construction
material
Total Cement & Materials

4. Transportation
Description Unit Quantity Rate Cost
Addis Ababa to Wire Ropes, Bulldog Grips, Steel
kg 59330.94
Road Head Parts, Cement & Other Materials
Total Transportation
 LIST OF DESIGN & DRAWING
A. List Of Deque Design
S. No. Description Qty Remarks
1 Main & Handrail Cable Structures for Suspended Bridge 1
2 1 Left Bank on Rock
Drum Type Main Anchorage Foundation
3 1 Right Bank on Rock
4 1 Up Stream
Design of Windguy Cable Structure
5 1 Down Stream
6 1 Up Stream
Left Bank
7 Windguy Anchorage Foundation 1 Down Stream
8 (Extended Anchorage) 1 Up Stream
Right Bank
9 1 Down Stream
10 1 Up Stream
Design of Windguy Cable Structure (Windties Details)
11 1 Down Stream
Total Sheet 11

B. List Of Drawing
Sheet Page
S. No. Drawing No Description Qty Remarks
No. No.
1 1GA GA 1-1 1
2 1-2 1 1
02 Walk Way
3 2-2 2 1
4 1-2 11 1
06 Steel Deck
5 2-2 12 1
Common
6 1-2 18 1
11 Windtie
7 2-2 19 1
8 1-3 63 1
9 42 Windgay Cable Anchorage Extended length 2-3 64 1
10 3-3 65 1
11 1-4 96 1
12 2-4 97 1
61 Main Cable Anchorage Left Bank
13 3-4 98 1
14 4-4 99 1
15 1-4 96 1
16 2-4 97 1
61 Main Cable Anchorage Right Bank
17 3-4 98 1
18 4-4 99 1
19 1-2 107 1
63(32) Handrail Cable & Fixation Cable Anchorage
20 2-2 108 1
21 2-2 291 1 L/B DS
22 2-2 291 1 L/B US
42/1 Windguy Cable Foundation
23 2-2 291 1 R/B DS
24 2-2 291 1 R/B US
25 1-3 327 1
26 61/1(32) Main Foundation 2-3 328 1 Left Bank
27 3-3 329 1
28 1-3 327 1
29 61/1(32) Main Foundation 2-3 328 1 Right Bank
30 3-3 329 1
Total Drawing Sheet 30
 TTRAIL BRIDGE IN ETHIOPIA
ETHIOPIA
SPECIAL TRAIL BRIDGE PROJECT
COST ESTIMATE : INFORMATION, DATA & QUANTITY INPUT SHEET
Bridge Information Sheet

Bridge Number : 1 Bridge Name : MISKU

Span in meters : 107.00 River : Tsetseka
Walkway width, cm : 150 River Type : Medium
No. of Cables : 6MC Woreda Zikulala
Type of Bridge : Suspended Region Amhara

Dimension of Main Foundation Block

Bank Soil Type B L H1 H2 HP Drum 1st Drum 2nd Drum 3rd
Left Rock 8.40 4.00 2.50 1.20 1.26 1.45 1.56 1.68
Right Rock 8.40 4.00 2.50 1.20 1.26 1.45 1.56 1.68
Dimension of Windguy Foundation Block
Left Soil 2.40 2.00 2.10 1.50 Standard
Up Stream
Right Soil 2.40 2.00 2.10 1.50 Standard
Left Soil 2.40 2.00 2.10 1.50 Standard
Down Stream
Right Soil 2.40 2.00 2.10 1.50 Standard
Wire Ropes
Cables
Single Buldog
Type Thimbles Remarks
No Length Ø (mm) Grips
(m)
Main 6 149.00 32 5% added only for Cable
Handrail 2 123.00 32 4 28 5% added Oonly for Cable
Fixation 2 117.00 13 4 16 5% added only for Cable
Windguy upstream 1 106.00 26 2 12
Windguy downstream 1 103.00 26 2 12
Windtie 2 85.00 13 56 168
Reinforcement Steel Main Foundation Block Anchorage
Left Bank Right Bank
Drg no/
Ø (mm) Standard Cutting Standard Cutting
Nos kg/pcs Total kg Nos kg/pcs Total kg
Length Length Length Length
26/12 66 2800 2800 2.49 164.34 66 2800 2800 2.49 164.34
27/16 24 3300 3620 5.72 137.28 24 3300 3620 5.72 137.28
28/16 24 3000 3320 5.25 126.00 24 3000 3320 5.25 126.00
29/16 24 2800 3120 9.30 223.20 24 2800 3120 9.30 223.20
30/22 30/22
31/25 3500 0 0.00 0.00 3500 0 0.00 0.00
Reinforcement Steel Total 650.82 650.82
Transportation Information
Distance
Non
Description Metal Remarks
Metal Porter
Road Sea (km)
Road Day
(km)
(km)
Addis Ababa to Sekota 720.00 0.00
(Steel Parts, Cables, Cement,
Sekota To (Ziquala) Road head 0.00 58.00
Tools & Other Materials)
Road Head to Site 0.15
Site Clearance
Left Bank Right Bank
Item Tottal
Length Breadth Qty unit Length Breadth Qty unit
Main Block 0 m2 0 m2 0
Windguy L/B - US 0 0 0
L/B - DS 0 0 0
R/B - US 0 0 0
R/B - DS 0 0 0
Site Clearance Total 0
Excavation
ALL EXCAVATIONS FOUNDATION EXCAVATIONS
Hard Hard Hard
Soft Hard Rock Hard Rock Back
LOCATION Soil Soft Rock Rock Rock Soil Rock
Rock Blast Chiselling Filling
Quarry Blast Quarry
m3 m3 m3 m3 m3 m3 m3 m3 m3 m3
Main Block Foundation
Right Bank 131.74
Left Bank 97.99
Windguy Cable Anchorage
US - Left Bank 66.18
US - Right Bank 47.35
DS - Left Bank 50.71
DS - Right Bank 38.52
Ramp-RB
Ramp-LB
Others - LB
Others - RB
TOTAL 202.76 0.00 0.00 0.00 0.00 229.73 0.00 0.00 0.00 0.00
POS CE 521 522 523 524 531 532 533 534 535 536
Gabions Works Errection Finishing Works
No. of
Description Qty (m3) Description Qty
Box
541 Box Size 2.0 x 1.0 x 1.0 m 0 571 Hoisting of Cables per m (Incl un/coiling) 2MC
542 Box Size 3.0 x 1.0 x 1.0 m 0 572 Hoisting of Windties and Stabilizing Cables
543 Box Size 2.0 x 1.0 x 0.3 m 0 573 Erection of the Walkway PC 1:
544 Box Size 3.0 x 1.0 x 0.3 m 0 574 Coaltar Application CP 1:
Concrete & Masonry Works Left
CONCRETE WORKS MASONRY AND MORTAR
Rubble Rubble Total
Plain RCC Plum Form Cement Volume
LOCATION Dry Stone Masonry Masonry
1:3:6 1:2:4 40% Work 1:4 1:6 Plaster 1:4

m 3
m 3
m 3
m 2
m 3
m3 m3 m3 m3
Main Block Foundation PC 1:
Left Bank 12.12 62.16 8.87 20.52 0.81 95.62
Right Bank 12.12 62.16 8.87 20.52 0.81 95.62
Windguy Cable Anchorage TV
US - Left Bank 3.42 0.00 5.13 0.100 8.64
D
US - Right Bank 3.42 0.00 5.13 0.100 8.64 W
o
DS - Left Bank 3.42 0.00 5.13 0.100 8.64 iw
DS - Right Bank 3.42 0.00 5.13 0.100 8.64 n
d
Ramp-LB g
S
Ramp-RB Right
u
t
Others - LB y
r
Others - RB e
PC 1:3:6
TOTAL 0.00 24.24 138.00 17.74 0.00 20.52 41.04 2.02 B
a
UPlm
POS CE 551 552 553 554 561 562 563 564 Right
o
c
k
Official Rates
Rate
Description Unit Remarks
BIRR
Wire Ropes Ø 13 mm m 48.00
Ø 26 mm m 0.00
Ø 32 mm m 268.80
Ø 36 mm m 0.00
Ø 40 mm m 0.00
Bulldog Grips Ø 13 mm pc 46.80
Ø 26 mm pc 0.00
Ø 32 mm pc 238.80
Ø 36 mm pc 0.00
Ø 40 mm pc 0.00
Blasting Materials Gelatine kg
Detonator pc
Fuse Wire m
Supply of Steelparts Structural Steel kg 80.00
Reinforcement Steel kg 54.00
Thimbles Ø 13 mm pc 60.00
Ø 26 mm pc 0.00
Ø 32 mm pc 240.00
Ø 36 mm pc 0.00
Ø 40 mm pc 0.00
Miscellaneous Supply Gabion Wire 7,10,12 SWG kg 45.19
Sign Board pc 0.00
Bolts, Nuts & Washers: Grade 4.6 kg 250.00
Rust Prevention Zink kg 122.49
Hot Dip Galvanization Hydrochloric Acid ltr 38.65
Chemical for pre-fluxing kg 7.73
Fuel ltr 31.22
Paint Primer and finishing Enamel m2 63.00
Tools & Equipment Tools & Equipment set 10000.00
Labour Rates Workshop Skilled md 550.00
for Fabrication Unskilled md 250.00
Site Skilled md 550.00
for Construction Unskilled md 250.00
Porter md 250.00
Transportation Truck Metalled Road (….........to …............. txkm 5.00
Truck Non-Metalled Road (…........to.......... txkm 10.00
Construction Cement bag 500.00
Binding Wire kg 44.60
Nail for Site store & Form work kg 44.60
Seiving wire mesh (1.5m) (3mm2) pc 300.00
Project Information Hoarding Board pc
Local Wood m3
Site Management Local Human Interpreter cum Social Mobilizer month
Resource Watch Person/Office Assisstant month
Site Store & Temporary Shed at Bridge Site no
Vehicle/Fuel Store Rent at Bridge Site month
Vehicle Rent with Driver & Maintenance month
Fuel for Vehicle month
Erection and Finishing Works Coaltar ltr 2.00
Kerosene ltr 1.00
Additional Haulage, m Sand md 2.50
Rubble md 4.00
Gravell md 0.00