Scribd
Upload
158 views6 pages

Pile Details Production

The document provides details of a piling project including pile specifications, setup and duration details, personnel and their costs, machinery and equipment costs, and operation costs. It will involve installing 750 piles over 26 working days using 3 rigs with a total project duration of 84 days (3.77 months). The total estimated cost is AED 3,508,522.31.

Uploaded by

bejay bermudez
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
158 views6 pages

Pile Details Production

The document provides details of a piling project including pile specifications, setup and duration details, personnel and their costs, machinery and equipment costs, and operation costs. It will involve installing 750 piles over 26 working days using 3 rigs with a total project duration of 84 days (3.77 months). The total estimated cost is AED 3,508,522.31.

Uploaded by

bejay bermudez
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 6

Pile Details Production

Pile Diameter 600 mm No. of piles per shift 7.5 piles


No. of Piles 750 nos No. of piles per day 15 piles
Pile Length 30 m Lin. mtr/rig/shift 75 m
Total Length 22500 m Lin. mtr/day 450 m

Setup & Arrangements Duration


No. of shifts per day 2 shifts Working days 26 days
No. of rig set 3 rigs Mobilization 14 days
Efficiency 60 % Total Duration (days) 84 days
Total Duration (months) 3.77 mos

PERSONNEL AED 984,724.00


PERSONNEL PPE & SAFETY AED 911.08
MACHINERY & EQUIPMENT COST AED 863,644.17
OPERATION COST - DIESEL AED 75,951.00
OPERATION COST - OIL AED 13,979.34
OPERATION COST - SPARE PARTS (FILTERS) AED 54,476.50
PERMANENT CONSTRUCTION MATERIALS AED 19,912.60
PURCHASED EQUIPMENT / MATERIALS AED 0.00
RENTAL EQUIPMENT/MACHINERIES AED 26,390.00
SUBCONTRACTING WORKS AED 0.00
MISCELLANEOUS AED 497,640.00
MAINTENANCE TOOLS AED 1,021.04
REPAIR & MAINTENANCE AED 56,550.00
CONSUMABLE MATERIALS AED 36,192.00
TOTAL DRILLING COST (AED) AED 2,631,391.73
TOTAL DRILLING COST PER METER (AED/M) AED 116.95
RISK/PROFIT (%) 25%
TOTAL DRILLING QUOTATION COST (AED) AED 155.93
TOTAL DRILLING QUOTATION PER METER (AED/M) AED 3,508,522.31
PERSONNEL
Personnel Qty Period Salary Total Cost
Project Manager 1 3.77 AED 15,000.00 AED 56,550.00
Site Manager 1 3.77 AED 12,000.00 AED 45,240.00
Safety Manager 1 3.77 AED 12,000.00 AED 45,240.00
Project Engineer 2 3.77 AED 8,000.00 AED 60,320.00
Safety Engineer 2 3.77 AED 6,500.00 AED 49,010.00
Document Controller 1 3.77 AED 5,000.00 AED 18,850.00
Foreman 2 3.77 AED 5,500.00 AED 41,470.00
Surveyor 2 3.77 AED 5,000.00 AED 37,700.00
Rig Operator (1) 6 3.77 AED 4,500.00 AED 101,790.00
Crane Operator (1) 6 3.77 AED 4,500.00 AED 101,790.00
Rigger (1) 6 3.77 AED 3,900.00 AED 88,218.00
Labour (3) 18 3.77 AED 2,600.00 AED 176,436.00
Electrician 2 3.77 AED 4,500.00 AED 33,930.00
Mechanic 2 3.77 AED 4,500.00 AED 33,930.00
Welder 2 3.77 AED 3,500.00 AED 26,390.00
Driver 4 3.77 AED 4,500.00 AED 67,860.00
SUBTOTAL AED 984,724.00

PERSONNEL PPE & SAFETY


Description Qty Period Dep. % Rate Total Cost
PPE for staff 12 3.77 4.17% AED 100.00 AED 188.50
PPE for labours 46 3.77 4.17% AED 100.00 AED 722.58
SUBTOTAL AED 911.08

MACHINERY & EQUIPMENT COST


Description Qty Period Dep. % Rate Total Cost
Drilling Rig 3 3.77 1.67% AED 2,800,000.00 AED 527,800.00
Anchor Drilling Rig 3.77 1.67% AED 1,300,000.00 -
Crawler Crane 2 3.77 1.67% AED 1,800,000.00 AED 226,200.00
Mobile Crane 3.77 1.67% -
Vibro Hammer 1 3.77 1.67% AED 1,200,000.00 AED 75,400.00
Diesel Impact Hammer 3.77 1.67% -
Shovel 1 3.77 1.67% AED 200,000.00 AED 12,566.67
Excavator 3.77 1.67% -
JCB 3.77 1.67% -
Bobcat 3.77 1.67% -
Generator 2 3.77 1.67% AED 38,000.00 AED 4,775.33
Desander 1 3.77 1.67% AED 50,000.00 AED 3,141.67
Bentonite Mixer 1 3.77 1.67% AED 50,000.00 AED 3,141.67
Grout Mixer 1 3.77 1.67% AED 50,000.00 AED 3,141.67
Grout Pump 1 3.77 1.67% AED 10,000.00 AED 628.33
Air compressor 1 3.77 1.67% AED 12,000.00 AED 754.00
Welding Machine (D) 2 3.77 1.67% AED 6,500.00 AED 816.83
Welding Machine (E) 3.77 1.67% AED 4,500.00 -
Tower Light 3.77 1.67% AED 1,500.00 -
Submersible pumps 4 3.77 1.67% AED 1,500.00 AED 377.00
Water Tanks 4 3.77 1.67% AED 8,000.00 AED 2,010.67
Trailer 1 3.77 1.67% AED 46,000.00 AED 2,890.33
SUBTOTAL AED 863,644.17

OPERATION COST - DIESEL


Unit price Total Consumption
Description Qty Period Total Cost
(AED/Liter) (Liter)
Drilling Rig 3 3.77 1.80 13,050.00 AED 23,490.00
Anchor Drilling Rig - 3.77 1.80 - -
Crawler Crane 2 3.77 1.80 5,220.00 AED 9,396.00
Mobile Crane - 3.77 1.80 - -
Vibro Hammer 1 3.77 1.80 3,262.50 AED 5,872.50
Diesel Impact Hammer - 3.77 1.80 - -
Shovel 1 3.77 1.80 3,262.50 AED 5,872.50
Excavator - 3.77 1.80 - -
JCB - 3.77 1.80 - -
Bobcat - 3.77 1.80 - -
Generator 2 3.77 1.80 4,350.00 AED 7,830.00
Air compressor 1 3.77 1.80 2,175.00 AED 3,915.00
Welding Machine (D) 1 3.77 1.80 6,525.00 AED 11,745.00
Tower Light 1 3.77 1.80 2,175.00 AED 3,915.00
Trailer 1 3.77 1.80 2,175.00 AED 3,915.00
SUBTOTAL AED 75,951.00

OPERATION COST - OIL


Unit price Total Consumption
Description Qty Period Total Cost
(AED/Liter) (Liter)
Hydraulic Oil
Drilling Rig 3 3.77 8.53 978.75 AED 8,352.31
Anchor Drilling Rig - 3.77 8.53 - -
Crawler Crane 2 3.77 8.53 326.25 AED 2,784.10
Mobile Crane - 3.77 8.53 - -
Vibro Hammer 1 3.77 8.53 163.13 AED 1,392.05
Engine Oil
Drilling Rig 3 3.77 8.89 97.88 AED 870.52
Anchor Drilling Rig - 3.77 8.89 - -
Crawler Crane 2 3.77 8.89 32.63 AED 290.17
Mobile Crane - 3.77 8.89 - -
Vibro Hammer 1 3.77 8.89 16.31 AED 145.09
Trailer 1 3.77 8.89 16.31 AED 145.09

SUBTOTAL AED 13,979.34

OPERATION COST - SPARE PARTS (FILTERS)


Description Qty Period Dep. % Rate Total Cost
Drilling Rig 3 3.77 100% AED 1,000.00 AED 11,310.00
Anchor Drilling Rig - 3.77 100% AED 750.00 -
Crawler Crane 2 3.77 100% AED 1,000.00 AED 7,540.00
Mobile Crane - 3.77 100% AED 750.00 -
Vibro Hammer 1 3.77 100% AED 750.00 AED 2,827.50
Diesel Impact Hammer - 3.77 100% AED 750.00 -
Shovel 1 3.77 100% AED 750.00 AED 2,827.50
Excavator - 3.77 100% AED 750.00 -
JCB - 3.77 100% AED 750.00 -
Bobcat - 3.77 100% AED 750.00 -
Generator 2 3.77 100% AED 750.00 AED 5,655.00
Air compressor 1 3.77 100% AED 750.00 AED 2,827.50
Welding Machine (D) 2 3.77 100% AED 750.00 AED 5,655.00
Welding Machine (E) - 3.77 100% AED 750.00 -
Tower Light - 3.77 100% AED 750.00 -
Cars 2 3.77 100% AED 600.00 AED 4,524.00
Pickup 2 3.77 100% AED 600.00 AED 4,524.00
Bus 2 3.77 100% AED 600.00 AED 4,524.00
Trailer 1 3.77 100% AED 600.00 AED 2,262.00
SUBTOTAL AED 54,476.50

PERMANENT CONSTRUCTION MATERIALS


Description Qty Unit Period Rate Total Cost
Auger 3 nos 3.77 AED 90.00 AED 42.41
Bucket 3 os 3.77 AED 400.00 AED 188.50
Tremie Pipe 1 set 3.77 AED 10,950.00 AED 1,720.06
Casing Pipe L = 15m 42.34 tons 3.77 AED 2,700.00 AED 17,958.80
Struts (pipe) - tons 3.77 AED 2,700.00 -
Strut (beams) - tons 3.77 AED 2,200.00 -
Walling Beams - tons 3.77 AED 1,750.00 -
Top 2m beams - tons 3.77 AED 1,750.00 -
Concrete Panel nos 3.77 AED 145.00 -
Soldier Piles tons 3.77 AED 2,200.00 -
Concrete (male) m³ 3.77 AED 285.00 -
Concrete (female) m³ 3.77 AED 255.00 -
Steel plates tons 3.77 AED 2,200.00 -
Tubular Piles tons 3.77 AED 2,200.00 -
SUBTOTAL AED 19,912.60
PURCHASED EQUIPMENT / MATERIALS
Description Qty Period Dep. % Rate Total Cost
3.77 100.00% -
3.77 100.00% -
3.77 100.00% -
3.77 100.00% -
3.77 100.00% -
3.77 100.00% -
SUBTOTAL AED 0.00

RENTAL EQUIPMENT/MACHINERIES
Description Qty Period Dep. % Rate Total Cost
Tower light 4 3.77 100.00% AED 1,750.00 AED 26,390.00
3.77 100.00% -
3.77 100.00% -
3.77 100.00% -
3.77 100.00% -
3.77 100.00% -
SUBTOTAL AED 26,390.00

SUBCONTRACTING WORKS
Description Qty Unit Period Rate Total Cost
Steel Fixing tons 3.77 AED 250.00 -
Pile head Cutting m 3.77 AED 400.00 -
Excavation / Disposal m³ 3.77 AED 17.00 -
Guide Wall m 3.77 AED 250.00 -
Capping Beam m 3.77 AED 275.00 -
Signboard nos 3.77 AED 42,000.00 -
Fencing m 3.77 AED 250.00 -
Dewatering day 3.77 AED 1,800.00 -
SUBTOTAL AED 0.00

MISCELLANEOUS
Description Qty Unit Period Rate Total Cost
Accommodation (Staff) 8 rooms 3.77 AED 4,000.00 AED 120,640.00
Accommodation (labour) 12 rooms 3.77 AED 5,000.00 AED 226,200.00
Transportation (Staff) 7 nos 3.77 AED 1,500.00 AED 39,585.00
Transportation (Labour) 3 m 3.77 AED 6,500.00 AED 73,515.00
Telephone 12 nos 3.77 AED 100.00 AED 4,524.00
Certificates 38 nos 3.77 AED 100.00 AED 14,326.00
Office Container 1 nos 3.77 AED 5,000.00 AED 18,850.00
-
SUBTOTAL AED 497,640.00

MAINTENANCE TOOLS
Description Qty Period Dep. % Rate Total Cost
Mecahnic 1 3.77 4.17% AED 3,000.00 AED 471.25
Electrician 1 3.77 4.17% AED 2,000.00 AED 314.17
Welder 1 3.77 4.17% AED 1,500.00 AED 235.63
SUBTOTAL AED 1,021.04

REPAIR & MAINTENANCE


Description Qty Period Dep. % Rate Total Cost
Repair (Geomar) 3 3.77 100.00% AED 2,000.00 AED 22,620.00
Repair (others) 3 3.77 100.00% AED 3,000.00 AED 33,930.00

SUBTOTAL AED 56,550.00

CONSUMABLE MATERIALS
Description Qty Unit Period Rate Total Cost
Electrodes 5 box 3.77 AED 90.00 AED 1,696.50
Oxygen 5 set 3.77 AED 400.00 AED 7,540.00
Acetylene 5 set 3.77 AED 500.00 AED 9,425.00
Hydraulic Hoses 10 m 3.77 AED 200.00 AED 7,540.00
Sling belts 2 nos 3.77 AED 100.00 AED 754.00
2 legged Chains 2 nos 3.77 AED 100.00 AED 754.00
BFZ80 teeth & holder 1 box 3.77 AED 300.00 AED 1,131.00
B47 teeth & holder 1 box 3.77 AED 300.00 AED 1,131.00
C31 bullet teeth 1 box 3.77 AED 300.00 AED 1,131.00
Bucket pins 3 nos 3.77 AED 100.00 AED 1,131.00
Tremie wire ropes 5 nos 3.77 AED 50.00 AED 942.50
Steel cage hooks 16 nos 3.77 AED 50.00 AED 3,016.00
Inner rings ton 3.77 AED 1,960.00 -
Ground Anchors lm 3.77 AED 190.00 -
Steel (cut & Bend) tons 3.77 AED 1,960.00 -
Cement bags 3.77 AED 17.00 -
Bentonite bags 3.77 AED 15.00 -
Polymer bags 3.77 AED 375.00 -
Soda Ash bags 3.77 -
Sweet Water (5000 gal) trip 3.77 AED 490.00 -
Salt Water trip 3.77 AED 300.00 -
Timber nos 3.77 -
Binding Wire ton 3.77 AED 3,700.00 -
Pile Spacers nos 3.77 AED 0.55 -
PVC Sleeves m 3.77 -
Tapes nos 3.77 -
SUBTOTAL AED 36,192.00

You might also like