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
