Establishment of Tractor-based road works Demonstration ...
-
Upload
khangminh22 -
Category
Documents
-
view
0 -
download
0
Transcript of Establishment of Tractor-based road works Demonstration ...
1
Establishment of Tractor-based road works Demonstration-Training Unit in Zambia Project Closure Report – Volume 2 of 2 : Annexes
Authors: Robert Petts & Kingstone Gongera
AFCAP Project Reference Number: ZAM2059B
August 2020
1
Citation: Petts, R., Gongera, K., Intech Associates (2020). Establishment of Tractor-based road works Demonstration-Training Unit in Zambia, Project Closure Report, ZAM2059B. London: ReCAP for DFID.
For further information, please contact: Robert Petts, [email protected]
ReCAP Project Management Unit Cardno Emerging Market (UK) Ltd Level 5, Clarendon Business Centre 42 Upper Berkeley Street, Marylebone London W1H 5PW United Kingdom
The views in this document are those of the authors and they do not necessarily reflect the views of the Research for Community Access Partnership (ReCAP) or Cardno Emerging Markets (UK) Ltd for whom the document was prepared
Cover and other photos: Clanview Civils
Quality assurance and review table
Version Author(s) Reviewer(s) Date
1 Robert Petts & Kingstone Gongera 25 August 2020
Henry Nkwanga (ReCAP PMU) 9 September 2020
Martin Daka (NCC) 9 September 2020
Christopher Kapasa (RDA) 9 September 2020
Presley Chilonda (RDA) 9 September 2020
ReCAP Database Details :
Reference No: EMUK10636A Location Zambia
Source of Proposal RDA Zambia Procurement Method Tender
Theme Infrastructure Sub-Theme Tractor Technology Road Maintenance
Lead Implementation Organisation
Intech Partner Organisation
Road Development Agency
Total Approved Budget £89,925.50 Total Used Budget £81,925.50
Start Date 7 Aug 2019 End Date 31 August 2020
Report Due Date Date Received
2
Key words
Key Words: Tractor Road Maintenance Zambia Demonstration Training.
Acknowledgements
The authors would like to express appreciation to Engs. Christopher Kapasa, Presley Chilonda, and the RDA
team, Eng. Martin Daka and the trainers of NCC, Eng. Peter Banda of Chongwe MC, and the DTU
Coordination Committee members who facilitated the activities of the assignment and introductions to and
dialogue with the stakeholders. The various stakeholders and the Coordination Committee members
contributed their time and knowledge to support the successful implementation of piloting, training,
demonstration and uptake of tractor technology road works applications.
Images: Intech Associates and Clanview Civils
Research for Community Access Partnership (ReCAP)
Safe and sustainable transport for rural communities
ReCAP is a research programme, funded by UK Aid, with the aim of promoting safe and sustainable transport for rural
communities in Africa and Asia. ReCAP comprises the Africa Community Access Partnership (AfCAP) and the Asia
Community Access Partnership (AsCAP). These partnerships support knowledge sharing between participating
countries in order to enhance the uptake of low cost, proven solutions for rural access that maximise the use of local
resources. The ReCAP programme is managed by Cardno Emerging Markets (UK) Ltd.
www.research4cap.org
3
Acronyms, Units and Currencies
AFCAP Africa Community Access Partnership
CEO Chief Executive Officer
CMC Chongwe Municipal (formerly District) Council
CRN Core Road Network
DFID Department for International Development
DNPW Department of National Parks and Wildlife
Eng. Engineer
GoZ Government of Zambia
hp horse power
IRCP Improved Rural Connectivity Project
IRI International Roughness Index
km kilometre
kW KiloWatt
LRA Local Road Authority
LVR Low (traffic) Volume Road
MAL Ministry of Agriculture & Livestock
MoLG Ministry of Local Government
MSMEs Micro Small and Medium Enterprises
NAMSSC National Association of Medium and Small Scale Contractors
NCC National Council for Construction
NRFA National Road Fund Agency
OJT On-the-Job Training
OPRC Output and Performance based Road Contract
R&D Research & Development
RDA Road Development Agency
ReCAP Research for Community Access Partnership
RMS Road Maintenance Strategy
SSA Sub Saharan Africa
TDU Training and Demonstration Unit
TEVETA Technical Education, Vocational and Entrepreneurship Training Authority
ToT Training of Trainers
TT Tractor Technology
USA United States of America
US$ United States dollar
VAT Value Added Tax
ZAWIC Zambian Association of Women in Construction
ZMK Zambian Kwacha (US$1 = ZMK 17.95)
ZNFU Zambia National Farmers Union
ZNS Zambia National Service
4
CONTENTS
Key words ......................................................................................................................................................................2
Acknowledgements .......................................................................................................................................................2
Acronyms, Units and Currencies ....................................................................................................................................3
CONTENTS......................................................................................................................................................................4
ANNEX 1 TEVETA Notification of Tractor Technology Courses Approval
ANNEX 2 Comparison of Equipment Items Specified and Delivered
ANNEX 3 Asset & Maintenance Management Systems For RDA, NRFA & MOLG
ANNEX 4 Towed Grading Briefing (handout)
ANNEX 5 Project Close Down Action Plan Status
ANNEX 6 Detailed Equipment Financial Cost Analyses
ANNEX 7 Project Closure Workshop
5
Establishment of Tractor-based road works Demonstration-Training Unit in Zambia
Final Report
ANNEX 1
TEVETA Notification of Tractor Technology Courses Approval
8
Establishment of Tractor-based road works Demonstration-Training Unit in Zambia
Final Report
ANNEX 2
Comparison of Equipment Items Specified and
Delivered
9
Table A2 Comparison of Equipment Items Specified and Delivered
September 2019
No. Equipment Item Specified? Required?
Actually procured?
Remarks
1 2 No. 70hp 2WD agricultural tractors
YES NO This was recommended to be able to demonstrate and train for efficient and low cost light towed grading.
2 1 No. 2 tonne towed grader YES NO This was recommended to be able to demonstrate and train for efficient and low cost light towed grading.
3 1 No. 5 tonne 2 axle general purpose heavy duty trailer
YES NO This was recommended for hydraulics-free operation
4 1 No. 2,500 litre water bowser units for use on the trailer
YES NO This was for general purpose water provision. However, Item 11 satisfies
5 10 No. tyre drags – locally fabricated
YES NO Required
6 2 No. 100hp 4WD agricultural tractors
YES YES Procured, but see comments
7 2 No. 5 tonne towed graders YES YES Procured, but see comments
8 1 No. 5 tonne towed Pneumatic Tyred Roller (PTR)
YES NO Some form of heavy compaction required
9 1 No. 5 tonne steel towed roller YES NO Some form of heavy compaction required
10 1 No. 5 tonne 2 axle general purpose heavy duty trailer
YES NO This was recommended for hydraulics-free operation
11 1 No. 4,500 litre single axle water bowsers
YES YES 2 No. 5,000 litre bowsers procured.
12 2 No. 6 ton single axle dropside tipping trailer
NO YES Not appropriate for maintenance due to potential hydraulic fluid contamination with frequent coupling/decoupling
13 2 No. Multi-way dozer blade attachment
NO YES Not required for maintenance – suitable for a separate spot improvement unit
14 2 No. Front end loader attachment
NO YES Not required for maintenance – suitable for a separate spot improvement unit
15 2 No Backhoe attachment NO YES Not required for maintenance – suitable for a separate spot improvement unit
16 2 No. 2 tonne roller NO YES Too light for Periodic Maintenance compaction
17 2 No. Disc Harrows NO YES Not required for road works, maybe SME training?
10
Establishment of Tractor-based road works Demonstration-Training Unit in Zambia
Final Report
ANNEX 3
ASSET & MAINTENANCE MANAGEMENT
SYSTEMS FOR RDA, NRFA & MOLG
1. Introduction The requirement for specific management tools for the improved asset management of the rural road
network in Zambia has been identified by this and the GEM1 Project.
The core ZAM2059B activities of training of public and private sector personnel under the Tractor
Technology Demonstration and Training Unit (DTU) are merely the starting point in developing a vibrant
and sustainable rural road asset management and maintenance sector based on either force account or
Zambian MSMEs implementation.
There are a number of other challenges which have been identified under the Phase 1 and 2 investigations
of the project which will influence the implementation plans and programme, and success of the national
roll out of the tractor technology methods and good asset management practice.
These are discussed in the following sections.
2. Maintenance System for Rural Roads There is an official guideline on rural road maintenance in the document indicated below:
Ministry of Transport, Works, Supply and Communications Ministry of Local Government and Housing
- Local Road Authorities Procedures Manual, 2015.
1 AFCAP Project No. 10636A GEN2018A
11
However, the document is focussed primarily on design and construction issues whilst the road
maintenance guidance content is minimal.
It has been necessary to develop detailed guidelines and specifications for the complete range of routine
and periodic maintenance activities required on rural unpaved roads for the DTU project. This has been
done by the Consultant Intech as a necessary pre-requisite for the training materials for the various cadres
of personnel2. This has been achieved based on international good practice and experience of feasible and
affordable technical and management approaches in a limited resource environment as found in Zambia.
These detailed guidelines are contained in the training materials developed for the various DTU courses.
They need to be reviewed and endorsed by RDA and the MOLG before wider application can be allowed. If
necessary, refinement of the training material modules may be required.
These proposals take the GEM investigations and build on them in the current and future more challenging
(post-Covid-19) circumstances. The aim of the intervention is to take up the identified gaps under the GEM
project and develop Zambia specific solutions that will improve delivery and indeed complement the GEM
project. The aim is not to compete with or repeat the outputs of GEM! Unfortunately, during the entire life
of the GEM project no funding was released for any maintenance works in Zambia despite the project
intervention. The main reason being the lack of systems in place to deal with the funding, justifying and
planning for works, reinforcing the need to reinforce dialogue and look closely at the current institutional
arrangements and resource constraints, and make appropriate recommendations that may include re-
structuring of the LVR portion of the sector as an extreme recommendation!
In pragmatic terms a rational system is required that allows planning, budgeting and implementation of
road maintenance for the full range of scenarios from ZERO to FULL maintenance on each and every
network link for each funding period; depending on (the inevitably constrained) resources available. This
will use the GEM good practice asset management principles as the start point.
The work on defining the core rural road network is a valuable basis for this approach.
An introductory Discussion Paper is required to synthesize the work done to date and facilitate discussion
and acceptance of these fundamental issues with the key decision makers in principal stakeholder
institutions. Action required by Intech and response by RDA, NRFA and MOLG.
3. Inventory and Condition data system A system of Inventory and Condition Assessment, with associated asset valuation, has been developed
under initiatives associated with the GEM project. However, a simple condition survey system is required to
be developed that will enable routine maintenance and spot improvement needs and other intervention
options to be assessed, planned and budgeted for in a cost-effective way. Action required by Intech RDA &
MOLG.
2 Petts and Gongera (2018), Establishment of Tractor-based road works Demonstration-Training Unit in Zambia. Training Material Review.
12
4. Planning and Budgeting System There is presently no established system of benchmark costing of individual rural road maintenance
activities to assist with planning and budgeting of works for local authorities or contractors.
There are a number of references to overall local routine maintenance costs using heavy civil engineering
plant methods in terms of annual costs per km in Zambia. These indicate a typical cost of about
US$2,400/km/year for routine maintenance of an unpaved (earth or gravel) road (RDA, 2014), (ASCO,
2014). These are very high levels of funding requirements and are recognised to be unaffordable and
unsustainable in the local circumstances.
It is estimated that these funding requirements can be cut by more than 50% if tractor-based technology is
adopted (Petts & Gongera, 2016).
However, a realistic LVR works costing and budgeting system needs to be developed to demonstrate this
and act as a benchmark for NFRA, RDA, and both local authority and local contractor applications, i.e. A
Maintenance Works Cost model for MSMEs and Road Authorities. Action required by Intech, RDA, MOLG,
NRFA.
5. Reporting System There is currently no reporting system in place at local authority
level suitable for either force account or contractor
implementation of road maintenance activities. In cooperation
with the GEM project, it has been necessary to develop the
basics of a reporting system that allows the performance of road
maintenance activities to be recorded and monitored.
The Consultants have developed a number of basic forms for
recording basic information and weekly deployment of
equipment and labour resources. They have also made
suggestions regarding some other vital record keeping functions.
Starting from a basic situation it will be possible in future to
develop more effective systems when, for instance, kilometre
and road number marker posts (Fig 1) are established on all of
the routes being managed, then data recording can be much
more accurate and useful.
For the time being the intention is to use basic reporting formats for the DTU initiative. These basic formats
need to be reviewed and endorsed by RDA and the MOLG before application can be allowed. If necessary,
refinement of the training material modules may be required.
It will therefore be necessary to further develop the Record Keeping Training Materials as the management
systems are themselves developed.
Local Authority application of the system can become a prerequisite for funds disbursement with NRFA and
road authority agreement.
Action required by Intech, NRFA, RDA, MOLG.
Figure 1 Example Road No & km marker
post
13
6. Other Tools required for Effective Asset & Road Maintenance
Management In addition, the DTU project investigations and activities have identified a number of deficiencies in tools
necessary for efficient rural road asset management and maintenance in Zambia. These include the
absence of:
• Appropriate Micro Small and Medium Enterprise (MSME) Contract documentation for LVR
maintenance works using tractor technology,
• An Equipment Cost model for MSMEs and Road Authorities,
Development of these tools will substantially increase the potential performance and efficiency of the rural
road management efforts. Suitable training materials relating to these management tools also need to be
developed. Action required by Intech, RDA, & MOLG
14
Establishment of Tractor-based road works Demonstration-Training Unit in Zambia
Final Report
ANNEX 4
TOWED GRADING BRIEFING (handout)
17
Establishment of Tractor-based road works Demonstration-Training Unit in Zambia
Final Report
ANNEX 5
PROJECT CLOSE DOWN ACTION PLAN STATUS
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 1
ReCAP & RDA ZAMBIA TRACTOR TECHNOLOGY DTU PHASE 2 - ZAM2059B
PROJECT CLOSURE ACTION RESPONSIBILITIES
So that the project can be brought to a beneficial closure by end June 2020, the following actions are required to be agreed.
ACTION BY WHO BY WHEN AGREED? Cost incurred
(US$ Equivalent)
Action Taken/ To be Taken COMMENT
A TRAINING
Plan, programme & advise DTU courses planned for the rest of 2020
NCC End April 2020
Budget for future DTU training will be included in the NCC budget submission to NRFA as per usual practice for all NCC courses offered by the school. Submission of annual budget is done in August.
Unable to make a commitment due to COVID-19 pandemic
Agree proposed pricing of the various future courses
NCC End April 2020 Agreed
The proposed fees for the training was fixed at ZMK1,900.00 ($102.64) per course per student.
Course fees to be based on a class of 10
Investigate and advise funding sources to subsidise course participants
NRFA, RDA & NCC
End April 2020 Agreed
NCC is submitting annual budget to NRFA in August 2020 to address the issue of subsidising. Currently the training programme is relying on payments from students and funds requested from NRFA for implementation of the DTU project.
Budgets for 2020 training agreed NRFA & NCC End April 2020 Agreed
NCC is submitting the budget in August 2020
Funds for training disbursed NRFA IN TIME Agreed
US$12,599.04
Only funds for trainer of trainers training were disbursed
Late disbursement of funds will be detrimental to the implementation of training
Forward TEVETA approval document for the DTU curricula
RDA 1 April 2020 Agreed
Approval Letter to be sent to ReCAP Consultant on 16th April 2020
See Annex 3.
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 2
B EQUIPMENT BY WHO BY WHEN AGREED? COMMENT
Recommended Equipment modifications completed
NCC End April 2020 Agreed
Serviceable AG 4000 2tonne light towed grader at Kanakantapa
RDA & NCC 1 April 2020 Agreed
US$130.70
RDA will facilitate delivery of grader from ZAWA to Kanakantapa. One grader was already inspected in Kafue National Park and only one is remaining to be checked in Mosi o tunya National Park before delivery of the most suitable grader is decided.
Due to fund constraints the request to inspect the grader before delivery to site is still pending at RDA.
Serviceable 5 tonne towed roller at Kanakantapa
RDA & NCC 1 April 2020 Agreed
Available Deadweight roller is available on site.
Towed drags fabricated and at Kanakantapa
RDA & NCC 1 April 2020
Design was submitted to fabricator Activity being coordinated by RDA
Fit underbelly hitch to 2nd Tafe 1002 Tractor
NCC 1 April 2020 Not Agreed
The activity is not yet done due to COVID 19 restriction measures by government
Find/replace missing hitch locking plate Tafe 1002
NCC 1 April 2020 Agreed
The activity is not yet done due to COVID 19 restriction measures by government
The fitted hitch on the tractor has a locking mechanism already hence safe to use
Fabricate and fit RHS Tafe 1002 rearview mirrors
NCC 1 April 2020 Agreed
The activity is not yet done due to COVID 19 restriction measures by government
We propose that the project provides additional funds to orders the RHS mirrors from TAFE tractor suppliers
Secure Funds & Erect Equipment Shelter+ Service area
NCC & NRFA 1 April 2020 Agreed
US$9,764.25
Works are currently suspended due to COVID 19 restrictions
Construction currently at 85% and completion scheduled for mid-April
Procure/fabricate Hydraulic Ram Protection Sleeves
NCC 1 April 2020 Agreed
The activity is not yet done due to COVID 19 restriction measures by government
We propose that the project procures the ram protection sleeves
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 3
Surcharge Tafe 1002 Tyres with Water
NCC 1 April 2020 Disagreed
The activity is not yet done due to COVID 19 restriction measures by government
We propose to mount the weights on the front of tractors to improve traction to surcharging with water
Procure/Fabricate Tractor Fuel Filler Cap Locks
NCC 1 April 2020 Agreed
The activity is not yet done due to COVID 19 restriction measures by government
Reduced staffing levels due to COVID-19 may take up to mid May to finish this activity
Procure/Fabricate Tractor Battery Cover Locks
NCC 1 April 2020 Agreed
The activity is not yet done due to COVID 19 restriction measures by government
Reduced staffing levels due to COVID-19 may take up to mid May to finish this activity
Allocate serviceable 70hp 2WD Tractor for light towed grading & dragging operations
NCC 1 April 2020 Agreed
Tractor available Tractor available
C MANAGEMENT BY WHO BY WHEN AGREED? COMMENT
Circulate draft minutes of last (Nov 2019) Coordination Committee (CC) meeting
NCC 1 April 2020 Agreed
Minutes are available
Arrange next CC meeting RDA & NCC 1 April 2020 Agreed
Meeting will be held when COVID
19 restrictions are lifted
With strict observance of the Ministry of Health guidance and directives
Agreed 2020 budgets for NCC and Chongwe maintenance operations to be advised
NRFA, RDA & NCC
1 April 2020 Agreed
Chongwe Council will take up the maintenance operations through the annual budget
With strict observance of the Ministry of Health guidance and directives
Agreement required between NRFA, RDA, NCC and Chongwe regarding funding arrangements for work carried out on Chongwe road network using NCC equipment and personnel
NRFA, RDA, NCC and Chongwe MC
1 April 2020 Agreed US$24,856.83 (Additional funds amounting to US$12,504.05 were also requested)
DTU Project operation funds were released for the pilot maintenance works. Chongwe Council will take up the maintenance operations through their annual budget
With strict observance of the Ministry of Health guidance and directives.
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 4
Advise the maintenance works programmes for April to June 2020
NCC and Chongwe Council
1 April 2020 Agreed
Priority roads were identified and commencement of works was disturbed due to COVID 19 restriction measures
Dependent on the updates and advice from the Ministry of Health.
Provide completed weekly report forms for NCC, Chongwe and Chilanga maintenance operations to Intech
RDA, NCC and Chongwe Council
Weekly until end May 2020
Agreed
The submission of reports on works done till March 2020 is substantially achieved
Note as above
Agree arrangements for video recording of light grading, heavy grading and dragging by tractors during April/May 2020
NCC & Intech
By 10 April 2020 Agreed
RDA requested NCC through an official letter dated 3rd April 2020 to facilitate filming of operations. Arrangements were done with the photographer
Prepare proposals for DTU follow up and national roll out of tractor road maintenance, including any proposed policy initiatives/changes
RDA and MOLG
1 May 2020 Proposal is not yet prepared
Arrange Skype based workshop of key stakeholders to review project and plan the follow on
Intech, RDA, NCC & ReCAP PMU
15 May 2020 The workshop will be held as proposed depending on the COVID 19 developments
Develop webinar materials based on the project outcomes to be posted on the ReCAP knowledge base
Intech 12 June 2020 Agreed
Prepare Project Draft Final Report Intech 12 June 2020
Prepare Project Final Report Intech 23 June 2020
Advise on plans/progress on recommended management tools #
RDA MoLG & ReCAP
1 April 2020 Agreed Proposals submitted by Intech to RDA
# Maintenance System for Rural Roads
Inventory and Condition data system
Planning and Budgeting System Reporting System
Appropriate Micro Small and Medium Enterprise (MSME) Contract documentation for LVR maintenance works using tractor technology,
An Equipment Cost model for MSMEs and Road Authorities,
NOTE: Exchange Rate: US$1 = ZMK18.6
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 1
Establishment of Tractor-based road works Demonstration-Training Unit in Zambia
Final Report
ANNEX 6
DETAILED EQUIPMENT FINANCIAL COST ANALYSES
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 1
ANNEX 6 : EQUIPMENT COST ANALYSIS - ZAMBIA August 2020 (Assumes rural road maintenance application)
TABLE 1A - Finance/Opportunity Cost Interest Rate 15% per annum
1 2 3 4 5 6 7 8 9 10
Equipment Type 140hp Motorgrader 140hp Motorgrader 100hp 4wd Tractor 5ton Towed Grader 100hp 4wd Tractor 5ton Towed Grader 70hp Tractor 2ton Towed Grader 70hp Tractor 2ton Towed Grader
Ownership High utilisation low utilisation High utilisation High utilisation low utilisation low utilisation High utilisation High utilisation low utilisation low utilisation
Max Life (hours) 12,000 12,000 10,000 10,000 10,000 10,000 8,000 8,000 8,000 8,000
Max Life (years) 15 15 15 15 15 15 12 12 12 12
Cost New (US$) delivered **** 300,000 300,000 40,000 28,000 40,000 28,000 20,000 15,000 20,000 15,000
US$1 = Zambian Kwacha 18.6 18.6 18.6 18.6 18.6 18.6 18.6 18.6 18.6 18.6
Cost New (Zambian Kwacha) **** 5,580,000 5,580,000 744,000 520,800 744,000 520,800 372,000 279,000 372,000 279,000
Residual Value % 10 10 10 10 10 10 10 10 10 10
Annual Utilisation (hours) 1,000 500 1,000 800 500 500 1,000 600 500 500
Finance/Opportunity Cost % P.A. *** 15 15 15 15 15 15 15 15 15 15
Spares, Repairs, Consumables
(% of cost new per 500 hours) 4.5 5.5 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0
Fuel Consumption L/hour
(incl. 15% lubs + losses) 16 16 12 0 12 0 8 0 8 0
Fuel Price Kwacha/litre * 15.6 15.6 15.6 15.6 15.6 15.6 15.6 15.6 15.6 15.6
Operator cost US$/operating hour 4.8 9.7 2.6 3.2 5.2 5.2 2.6 4.3 5.2 5.2
Overhead and Profit
(% on depn, spares, fuel, operators) 100 100 100 100 100 100 100 100 100 100
COST COMPONENTS : KWACHA / HOUR
1. Depreciation 419 670 67 47 89 62 42 35 56 42
2. Finance/Opportunity Cost 453 893 61 53 119 83 31 38 60 45
3. Spares, repairs, consumables 502 614 60 42 60 42 30 22 30 22
4. Fuel & Lubricants 250 250 187 0 187 0 125 0 125 0
5. Operator 90 180 48 60 96 96 48 80 96 96
6. Overheads & Profit 1,260 1,713 362 149 432 200 244 137 306 160
Total Dry Hire (No fuel) / hour 2,724 4,069 598 350 796 484 395 312 548 366
Total Wet Hire (inc fuel) / hour 2,974 4,319 785 350 983 484 520 312 673 366
COST : KWACHA / DAY # # # # #
Total Dry Hire (No fuel) / 6 hour-day 16,346 24,415 3,585 2,099 4,775 2,902 2,372 1,873 3,290 2,194
Total Wet Hire (inc fuel) / 6 hour-day 17,844 25,913 4,708 2,099 5,898 2,902 3,121 1,873 4,039 2,194Works with 100hp tractor Works with 100hp tractor Works with 70hp tractor Works with 70hp tractor
COST : US$ / DAY # # # # #
Total Dry Hire (No fuel) / 6 hour-day 879 1,313 193 113 257 156 128 101 177 118
Total Wet Hire (inc fuel) / 6 hour-day 959 1,393 253 113 317 156 168 101 217 118Works with 100hp tractor Works with 100hp tractor Works with 70hp tractor Works with 70hp tractor
# Note that the 100 hp tractor + heavy towed grader costs substantially less than a motorgrader for the same work
* Typical retail pump price, rural areas US$1 = 18.6 ZKW
** Operator Cost based on salary 7,500ZKW/month for plant operator and 4000ZKW/month for tractor and TG operators (including allowances and bonuses)
*** Finance/Opportunity cost of Zambian Bank assumed Loan Rate of 15% p.a..
**** Equipment Purchase Costs are assumed VAT free.
366 269473 335
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 2
ANNEX 6 : EQUIPMENT COST ANALYSIS - ZAMBIA August 2020 (Assumes rural road maintenance application)
TABLE 1B - Finance/Opportunity Cost Interest Rate 25% per annum
1 2 3 4 5 6 7 8 9 10
Equipment Type 140hp Motorgrader 140hp Motorgrader 100hp 4wd Tractor 5ton Towed Grader 100hp 4wd Tractor 5ton Towed Grader 70hp Tractor 2ton Towed Grader 70hp Tractor 2ton Towed Grader
Ownership High utilisation low utilisation High utilisation High utilisation low utilisation low utilisation High utilisation High utilisation low utilisation low utilisation
Max Life (hours) 12,000 12,000 10,000 10,000 10,000 10,000 8,000 8,000 8,000 8,000
Max Life (years) 15 15 15 15 15 15 12 12 12 12
Cost New (US$) delivered **** 300,000 300,000 40,000 28,000 40,000 28,000 20,000 15,000 20,000 15,000
US$1 = Zambian Kwacha 18.6 18.6 18.6 18.6 18.6 18.6 18.6 18.6 18.6 18.6
Cost New (Zambian Kwacha) **** 5,580,000 5,580,000 744,000 520,800 744,000 520,800 372,000 279,000 372,000 279,000
Residual Value % 10 10 10 10 10 10 10 10 10 10
Annual Utilisation (hours) 1,000 500 1,000 800 500 500 1,000 600 500 500
Finance/Opportunity Cost % P.A. *** 25 25 25 25 25 25 25 25 25 25
Spares, Repairs, Consumables
(% of cost new per 500 hours) 4.5 5.5 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0
Fuel Consumption L/hour
(incl. 15% lubs + losses) 16 16 12 0 12 0 8 0 8 0
Fuel Price Kwacha/litre * 15.6 15.6 15.6 15.6 15.6 15.6 15.6 15.6 15.6 15.6
Operator cost US$/operating hour 4.8 9.7 2.6 3.2 5.2 5.2 2.6 4.3 5.2 5.2
Overhead and Profit
(% on depn, spares, fuel, operators) 100 100 100 100 100 100 100 100 100 100
COST COMPONENTS : KWACHA / HOUR
1. Depreciation 419 670 67 47 89 62 42 35 56 42
2. Finance/Opportunity Cost 756 1,488 102 88 198 139 52 63 101 76
3. Spares, repairs, consumables 502 614 60 42 60 42 30 22 30 22
4. Fuel & Lubricants 250 250 187 0 187 0 125 0 125 0
5. Operator 90 180 48 60 96 96 48 80 96 96
6. Overheads & Profit 1,260 1,713 362 149 432 200 244 137 306 160
Total Dry Hire (No fuel) / hour 3,027 4,664 638 385 875 539 416 337 589 396
Total Wet Hire (inc fuel) / hour 3,276 4,914 826 385 1,062 539 541 337 713 396
COST : KWACHA / DAY # # # # #
Total Dry Hire (No fuel) / 6 hour-day 18,160 27,986 3,831 2,310 5,251 3,235 2,498 2,024 3,532 2,375
Total Wet Hire (inc fuel) / 6 hour-day 19,657 29,484 4,954 2,310 6,374 3,235 3,247 2,024 4,281 2,375Works with 100hp tractor Works with 100hp tractor Works with 70hp tractor Works with 70hp tractor
COST : US$ / DAY # # # # #
Total Dry Hire (No fuel) / 6 hour-day 976 1,505 206 124 282 174 134 109 190 128
Total Wet Hire (inc fuel) / 6 hour-day 1,057 1,585 266 124 343 174 175 109 230 128Works with 100hp tractor Works with 100hp tractor Works with 70hp tractor Works with 70hp tractor
# Note that the 100 hp tractor + heavy towed grader costs substantially less than a motorgrader for the same work
* Typical retail pump price, rural areas US$1 = 18.60 ZKW
** Operator Cost based on salary 7,500ZKW/month for plant operator and 4000ZKW/month for tractor and TG operators (including allowances and bonuses)
*** Finance/Opportunity cost of Zambian Bank assumed Loan Rate of 25% p.a..
**** Equipment Purchase Costs are assumed VAT free.
391 283517 358
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 3
ANNEX 6 : EQUIPMENT COST ANALYSIS - ZAMBIA August 2020 (Assumes rural road maintenance application)
TABLE 1C - Finance/Opportunity Cost Interest Rate 35% per annum
1 2 3 4 5 6 7 8 9 10
Equipment Type 140hp Motorgrader 140hp Motorgrader 100hp 4wd Tractor 5ton Towed Grader 100hp 4wd Tractor 5ton Towed Grader 70hp Tractor 2ton Towed Grader 70hp Tractor 2ton Towed Grader
Ownership High utilisation low utilisation High utilisation High utilisation low utilisation low utilisation High utilisation High utilisation low utilisation low utilisation
Max Life (hours) 12,000 12,000 10,000 10,000 10,000 10,000 8,000 8,000 8,000 8,000
Max Life (years) 15 15 15 15 15 15 12 12 12 12
Cost New (US$) delivered **** 300,000 300,000 40,000 28,000 40,000 28,000 20,000 15,000 20,000 15,000
US$1 = Zambian Kwacha 18.6 18.6 18.6 18.6 18.6 18.6 18.6 18.6 18.6 18.6
Cost New (Zambian Kwacha) **** 5,580,000 5,580,000 744,000 520,800 744,000 520,800 372,000 279,000 372,000 279,000
Residual Value % 10 10 10 10 10 10 10 10 10 10
Annual Utilisation (hours) 1,000 500 1,000 800 500 500 1,000 600 500 500
Finance/Opportunity Cost % P.A. *** 35 35 35 35 35 35 35 35 35 35
Spares, Repairs, Consumables
(% of cost new per 500 hours) 4.5 5.5 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0
Fuel Consumption L/hour
(incl. 15% lubs + losses) 16 16 12 0 12 0 8 0 8 0
Fuel Price Kwacha/litre * 15.6 15.6 15.6 15.6 15.6 15.6 15.6 15.6 15.6 15.6
Operator cost US$/operating hour 4.8 9.7 2.6 3.2 5.2 5.2 2.6 4.3 5.2 5.2
Overhead and Profit
(% on depn, spares, fuel, operators) 100 100 100 100 100 100 100 100 100 100
COST COMPONENTS : KWACHA / HOUR
1. Depreciation 419 670 67 47 89 62 42 35 56 42
2. Finance/Opportunity Cost 1,058 2,083 143 123 278 194 73 88 141 106
3. Spares, repairs, consumables 502 614 60 42 60 42 30 22 30 22
4. Fuel & Lubricants 250 250 187 0 187 0 125 0 125 0
5. Operator 90 180 48 60 96 96 48 80 96 96
6. Overheads & Profit 1,260 1,713 362 149 432 200 244 137 306 160
Total Dry Hire (No fuel) / hour 3,329 5,260 679 420 955 595 437 363 629 426
Total Wet Hire (inc fuel) / hour 3,578 5,509 867 420 1,142 595 562 363 754 426
COST : KWACHA / DAY # # # # #
Total Dry Hire (No fuel) / 6 hour-day 19,973 31,558 4,076 2,521 5,727 3,569 2,624 2,175 3,774 2,557
Total Wet Hire (inc fuel) / 6 hour-day 21,471 33,055 5,199 2,521 6,851 3,569 3,372 2,175 4,523 2,557Works with 100hp tractor Works with 100hp tractor Works with 70hp tractor Works with 70hp tractor
COST : US$ / DAY # # # # #
Total Dry Hire (No fuel) / 6 hour-day 1,074 1,697 219 136 308 192 141 117 203 137
Total Wet Hire (inc fuel) / 6 hour-day 1,154 1,777 280 136 368 192 181 117 243 137Works with 100hp tractor Works with 100hp tractor Works with 70hp tractor Works with 70hp tractor
# Note that the 100 hp tractor + heavy towed grader costs substantially less than a motorgrader for the same work
* Typical retail pump price, rural areas US$1 = 18.6 ZKW
** Operator Cost based on salary 7500ZKW/month for plant operator and 4000ZKW/month for tractor and TG operators
*** Finance/Opportunity cost of Zambian Bank assumed Loan Rate of 35% p.a..
**** Equipment Purchase Costs are assumed VAT free.
415 298560 381
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 1
Establishment of Tractor-based road works Demonstration-Training Unit in Zambia
Final Report
ANNEX 7
PROJECT CLOSURE WORKSHOP
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 1
WORKSHOP OBJECTIVE
The aim of the Workshop is to review the activities and outputs of the project, gain the stakeholders views on its effectiveness, and the requirements for successful roll-out of the agricultural tractor based road maintenance technology on the Zambian rural road network.
WORKSHOP DATE AND DURATION
21 August 2020. Start Time: 9.30 hours Lusaka time zone
WORKSHOP PROGRAMME
Timings are estimated only.
Morning start 9.30 hours Lusaka time
Session 1 45 minutes Project Review of activities and Outputs Intech Associates
Session 2 10 minutes Challenges & Lessons Learned Intech Associates
Session 3 20 minutes Benefits and Lessons Learned RDA (Eng. Christopher Kapasa)
Session 4 20 minutes Benefits and Lessons Learned NCC (Martin Daka/ Chance Kaonga)
Session 5 10 minutes Benefits and Lessons Learned NRFA (Winfrida Phiri Ludaka)
Session 6 10 minutes Benefits and Lessons Learned Chongwe Municipal Council
Session 7 10 minutes Benefits and Lessons Learned CC Member (Eng. Harold Chibwe)
Session 8 15 minutes Project Management Unit Review RECAP PMU
Session 9 15 minutes Action list for follow on and roll-out All parties
Session 10 10 minutes Workshop Closure RDA (Eng. Grace Mutembo)
Workshop End scheduled for 13.00 hours.
Afternoon
The Zoom website will remain open to show some of the draft training videos
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 21
Zambia Tractor Technology Demonstration and Training Unit Project
Final Workshop by Zoom
21st August 2020
Participants’ Evaluation Form (Anonymous) ANALYSIS
Please rate the following aspects of the workshop:
Presentations: Good Fair Poor
Tuesday 18th August:
1. Workshop Review by Intech 100%
2. Presentation by RDA 67% 33%
3. Presentation by NCC 17% 50% 17%
4. Presentation by NRFA 17% 83%
5. Presentation by Chongwe Council 67% 33%
6. Presentation by Coordination Committee Member 83% 17%
7. Presentation by ReCAP PMU 100%
8. Action list Session 83% 17%
Discussion:
Opportunities provided for discussion 100%
Quality of the discussion 80% 20%
Outcome: Greatly Moderately Slightly
Has your participation in the workshop widened your understanding of the benefits of Tractor Technology Roadworks to your country and placed your organisation in a better position to continue with, or benefit from, the ReCAP DTU initiative in future?
67% 33%
Please list two highlights of the workshop for you
The interest and support from the world bank team (IRCP) which is one of the major stakeholders was commendable and will benefit the project to roll out the technology in the country
The positive attitude towards furthering the project objectives by representatives from all parties was also commendable and showed the level of interest in the use of the technology in the case of Chilanga Council
The commitment by IRCP to contribute towards dissemination of information on the tractor technology
The support and belief that everyone showed that the tractor technology is the answer to rural road maintenance in Zambia
ReCAP has set a road for us and need to continue with the program, the success of the tractor technology depends on us as key stakeholders
Need to Carry out the demonstration so as to be able to show that tractor technology is the cost effective way of maintaining our rural roads, which will help other councils to buy in so as to use the tractor technology that the convention use of motorised graders which is very costly and expensive.
Opportunity to explore other methods of maintaining rural roads while saving costs
The workshop was very interactive, all parties involved participated actively
Tractor Technology is a tested technology that has been used and is still being used in many countries
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 22
The capital requirements for the Tractor Technology equipment is far less than that for the “conventional” motor grader with the other supporting equipment
Buy in by IRCP
Opportunity to continue despite ReCAP ending
How could the workshop have been improved?
Virtual meetings have proved challenging in terms of participation, but the positive outcome of this workshop was that despite the number of participants major key stakeholders were in attendance and provided very valid and necessary input. In terms of improvement it is just to ensure as many stakeholders as possible to participate for wider consultation and buy in.
If CEO’s participated on the workshop.
Use of Zoom could have been a challenge to some, so could have provided a handout out using Zoom.
In addition to speaking qualitatively, quantitative data should also be provided for proof to all that this method really works
The workshop could have been improved if all the presentations were reviewed and standardised by the consultant.
OK, only my own connection was unsteady and intermittent
What are your views on the Suggested Follow up Actions?
SUGGESTED ACTION AGREE DISAGEE
National road maintenance policy to be updated taking account of the Tractor technology DTU project knowledge and experiences.
100%
Maintenance Funds allocation to be based on data justifying performance, economic & social benefits and maintenance needs.
100%
SUGGESTED ACTION AGREE DISAGEE
Road Network Asset Management Tools to be developed & APPLIED: Rational Maintenance System for Rural Roads Inventory and Condition data system Planning and Budgeting Asset Management System Works Reporting System Appropriate Micro Small and Medium Enterprise (MSME) Contract documentation for LVR maintenance works using tractor technology An Equipment Cost model for MSMEs and Road Authorities.
100%
Continue to support RDA, NCC, NRFA, MoLG and Chongwe Council in the Demonstration and Training operations, in the ‘roll out’ of the techniques to a national upscaling.
100%
Support the IRCP project in the introduction of local MSME routine maintenance operations.
100%
Support the continued operation of DTU Coordination Committee. 100%
Support members of the National Association of Medium and Small Scale Contractors and Zambian Association of Women in Construction to develop capacity to effectively compete for and carry out road maintenance contracts, using tractor technology.
100%
Zambia Tractor Technology
ZAM2059B - August 2020, Final Report Volume 2 - Annexes. 23
Support University of Zambia Engineering and Agricultural Schools to mainstream the proven tractor technology roadworks in curricula.
100%
PARTICIPANTS’ SUGGESTIONS ……….
To develop a roll out mechanism for better planning of the programme, experience from other ReCAP projects have faced challenges in terms of roll out because of not having a definite mechanism on transferring knowledge to local road authorities countrywide. Development of standard procurement approaches or systems (bidding documents) that solely focus on use of the technology unlike the current practice on IRCP programme for routine maintenance operations.
The Consultant to help with the data analysis that will be collected from the grading operations that will be starting soon in Chongwe as part of the practical example in the Zambian context regarding the effectiveness of the tractor technology on rural road maintenance.
Provide a platform for demonstration for local authorities to see how the tractor technology works
Systematically apply DTU following completion of major rehabilitation project. Best applies on roads that are in maintainable condition
Thank you for your positive feedback and suggestions.
Please forward your completed form to [email protected]