Quotation for Piling Works

Date 11/07/2018
Project Al Oyoun Plaza at Diyar Al Muharraq
Contractor GEOHARBOUR MIDDLE EAST CONSTRUCTION LLC

Item Description Unit Quantity Rate (BD) Total Amount (BD)

1 Mobilization & Demobilization Item 1 7,000.00 7,000.00
2 Setting Out Pile Location Item 1 - By MC
3 Execution of Cast in Situ Piles
Preliminary non-working test pile 700mm diameter,
3.1 No. 1 1,300.00 1,300.00
including materials.
Working piles dia 600mm (P1), (11T12 T8@150mm
3.2 No. 65 610.00 39,650.00
0.4% steel), including materials
Working piles dia 600mm (P1a), (12T12 T8@150mm
3.3 No. 6 712.00 4,272.00
0.4% steel), including materials
Working piles dia 600mm (P1b), (12T12 T8@150mm
3.4 No. #REF! 813.00 #REF!
0.4% steel), including materials
Working piles dia 700mm (P2), (11T14 T8@150mm
3.5 No. #REF! 940.00 #REF!
0.4% steel), including materials
Working piles dia 700mm (P2a), (12T14 T8@150mm
3.6 No. #REF! 1,078.00 #REF!
0.4% steel), including materials
4 Test
4.1 Integrity test using sonic method Item 229 6.00 1,374.00
Static load test for non-working piles 700mm diameter –
4.2 No. 1 4900.00 4,900.00
max 2.5×2500kN
Static load test for working piles 700mm diameter –
4.3 No. 1 4,500.00 4,500.00
max 1.5×3500kN max.
Static load test for working piles 600mm diameter –
4.4 No. 1 3,120.00 Rate only
max 1.5×1800kN max.
5 Pile Trimming Works
5.1 Piles 600mm diameter (cut-off depth <1.5m) No. 145 30.00 4,350.00
5.2 Piles 700mm diameter (cut-off depth <1.5m) No. 84 32.00 2,688.00
6 Spoil Removal Item 1 - By MC
7 Total Amount（BD）： #REF!

8 Amount in Words: Two Hundred Six Thousand Five Hundred Eighty Seven Only
Equipment Model YTR300D
Drilling Rig/Nos 1 No.
Shift/day 2 1
Production m/10h UCS<5MPa 70.00 2
Actual Duration 7 3
Sum Duration/days 27 4
Sum Duration/months 0.9 5
6
7
岩石不需要护筒 8

No. Item Month

1-1 Rotary Drilling Rig 0.89

1-2 Crawler Crane 55 Ton 0.89

1-3 Lighting Tower 6kW 0.89

1-4 Generator 100kVA 0.89
1-5 Vibro Hammer
1-6 Bentonite Mixer 0.89
Equipment 1-7 Mud Pump 0.89
1-8 Desander 0.89
1-9 Pumps with Hose 0.89
1-10 Air compressor 0.89
1-11 Mobile Crane 55 Ton 0.89
1-12 ABI machine 0.89
1-13 Shovel
1-14 JCB 0.89
1-15 Welding Machine 20kw

2-1 Foreman 0.89

2-2 Labor 0.89
Manpower 2-3 Operator
2-4 Mechanic 0.89
2-5 Others 0.89

3-1 Steel fixing

3-2 Guide wall
Subcontractor
3-3 Pile head Cutting
3-4 Spoil Removal

4-1 OPC C50

4-2 OPC CEMENT
4-2 Steel Grade 460
4-3 Binding Tires 0.39
4-4 Electrode 0.39
4-5 Oxygen 0.39
4-6 Acetylene 0.39
Material
 Material 4-7 Diesel 0.39
4-8 Bentonite
4-9 Polymer
4-10 Sweet Water 0.39
4-11 Hydraulic/Engine oil,Grease 0.39
4-12 H beam
4-13 Sheet Pile
4-14 Others

5-1 Casing
5-2 Auger
5-3 Drilling Teeth
5-4 Bucket
5-5 Tremie Tipe
Fittings
5-6 Pile Spacer
5-7 Water Tanks
5-8 Sonic Pipes
5-9 Plywood
5-10 Nails,Timber
5-11 Others

6-1 Accommodation for Staff 0.89

6-2 Accommodation for labor 0.89
6-3 Site office 0.89
6-4 Office Facilities
6-5 Transportation for Staff 0.89
6-6 Transportation for Labor
Management 6-7 3rd party certificate
6-8 Warning tap etc
6-9 Safety Engineer Salary 0.89
6-10 Engineer's allowance 0.89
6-11 Surveyor
6-12 Telephone 0.89
6-13 Food 0.89

7-1 Lowbed
7-2 Flat
Mob and Demob
7-3 Auxiliary Crane 1.00
7-4 Others 1.00

8-1 Integrity test (Low Strain)

8-2 Caliper logging test
Pile Testing 8-3 Cross hole sonic test
8-4 Dyanamic load test
8-5 Static Load test

Profit 20.76%
Cost/m 235.34
Quotation/m 297.00
Total Quotation (AED) 284,259

Cost/Nos. 3,692.56
Quotation/Nos. 4,659.98

Profit 20.33%
Cost/m 638.13
Quotation/m 801.00
Total Quotation (AED) 766,637

Cost/Nos. 10,012.33
Quotation/Nos. 12,567.82
 BOQ
Dia/mm Nos Length/m
900 55 15.10
900 6 21.10

Sum 61 957

Unit Qty (Monthly) Rate(AED) Amount(AED)

nos. 1.00 50,000.00 44,727.38

nos. 1.00 30,000.00 26,836.43

nos. 1 5,000.00 4,472.74

nos. 1.00 7,000.00 6,261.83
nos. 1.00 45,000.00 0.00
nos. 1.00 7,000.00
nos. 1.00 6,000.00
nos. 1.00 5,000.00
nos. 2.00 3,000.00
nos. 1.00 5,000.00 4,472.74
nos. 1.00 0.00
nos. 1.00 0.00
nos. 1.00 35,000.00 0.00
nos. 1.00 0.00
nos. 2.00 4,500.00 0.00

nos. 0.00
nos. 6.00 3,000.00 16,101.86
nos. 2.00 4,000.00 0.00
nos. 1.00 3,500.00 3,130.92
nos. 0.00

ton 122.13 250.00 30,533.36

nos. 61.00
m3 608.88 15.00 9,133.21

m3 311.25 270.00 84,036.43

kg 1
ton 122.13 2390.00 291,898.91
kg 100.00 15.00 591.82
kg 300.00 40.00 4,734.57
cylinder 50.00 10.00 197.27
cylinder 25.00 20.00 197.27
gln 5,333.33 9.60 20,200.84
kg 11,963.75 0.88 10,528.10
kg 6.00
gln 5,000.00 0.07 138.09
LS 1.00 5,000.00 1,972.74
ton
ton

ton 1.06 3,000.00 3,194.51

nos. 1.00 7,000.00
nos. 1,000.00 0.00
nos. 1.00 9,000.00
nos. 1.00 2,000.00
nos. 1,914.20 5.00 9,571.00
nos. 1.00 2,000.00 2,000.00
nos. 18.2 42.00 763.97
nos.
nos.
LS 1.00 10,000.00 10,000.00

nos. 1.00 4,000.00 3,578.19

nos. 5,000.00 0.00
nos. 1.00 5,000.00 4,472.74
LS 1.00 1,000.00 1,000.00
LS 1.00 1,500.00 1,341.82
LS
LS 10.00 150.00 1,500.00
LS 1.00 2,000.00 2,000.00
nos. 1.00 3,500.00 3,130.92
nos. 4.00 4,000.00 14,312.76
nos. 1.00 5,000.00 5,000.00
nos. 4.00 150.00 536.73
nos. 4.00 500.00 1,789.10

nos. 4.00 2,800.00 11,200.00

nos. 6.00 1,500.00 9,000.00
nos. 4.00 1,500.00
nos. 2.00 1,500.00

nos.
nos.
nos.
nos.
nos.
Total Excluding Concrete & Steel (AED) 225,245.95
Total Cost (AED) 610,752.29

Cost(AED):
A. Mob & Demob 20,200.00
B. Setting Out 5,000.00
C. Execution 610,752.29
D. Testing 0.00
E. Trimming Works 4,472.74
F. Spoil Removal 9,133.21

ALL 649,558.24

Cost(AED):
A. Mob & Demob 20,200.00
B. Setting Out 5,000.00
C. Execution 610,752.29
D. Testing 0.00
E. Trimming Works 4,472.74
F. Spoil Removal 9,133.21

ALL 649,558.24
Construction Speed
Production m/10h Soil 100
Production m/10h UCS<5MPa 70
Production m/10h 5<UCS<10MPa 50
Production m/10h 10<UCS<30MPa 40

UCS<10Mpa 25m/10h
10<UCS<30Mpa 5-10m/10h
哈电10Mpa以下1天2-3根12-13m

Notes
Diesel 200L/10h Rent60,000aed
1 shift/10,0000aed 2 shift
Diesel 100L/10h for Pile
Rent 45,000aed 1 shift/70,000aed 2
shift
Diesel 20L/10h
For Pump and Site Office
For casing Diesel 200L/10h
Purchasing 100,000aed

Purchasing 100,000aed

Diesel 100L/10h

Diesel 100L/10h

3 labors/rig/shift

50kg/bag
Each Set 300L/10h
12.5kg/m for 600mm dia
25kg/bag

Purchasing/Owned 6m 900mm dia

Purchasing 7,000aed
Changing 10 nos for
Penetrating Rock 50-70m
Purchasing 9,000aed
Purchasing 2,000aed
4 nos/2 m
Purchasing 7,000aed

2 bedrooms

Rent A Car

For Setting Out

Drilling Rig/Crane 1 Lowbed

Go and back

1 day
3.5 days 1.5 load 12 hours
73.32
 Concrete
Start
Ground Cut off Empty Toe Bore Soil Rock
No. Dia/mm Qty Socket
Level level Boring Level Length Length Length
Level
A B C D E=A-D F=E-G G
1 600 55 3.20 2.10 1.10 -1.36 -11.90 15.10 4.56 10.54

2 600 6 3.20 2.10 1.10 -1.36 -17.90 21.10 4.56 16.54

Concrete Wastage 15%：

Dia/mm Wt kg/m Nos/bag Fac.

8 0.395 210 1.00
10 0.617 135 1.00
12 0.888 92 1.02
14 1.208
16 1.578 52 1.01
18 1.998
20 2.466 33 1.02
22 2.984 27 1.04
24 3.551
25 3.854 21 1.03
32 6.313 13 1.02
40 9.86 8 1.06
 Rebar
Spiral
Concrete Sum Concrete Concrete lap
No. Qty Item Dia/mm spacing/
Length Vol/m3 cover/mm length/m
mm
H=B-D
15.10 234.85
01 25 Main bar 25 1.25

02 7 Spiral 10 150 75 0.40

21.10 35.80
01 36 Main bar 25 1.25

02 10 Helical 10 150 75 0.40

270.65
1.15 311.25 Steel Wastage 5%：
bar

Overall Height of mass

Sum Weight/ton
helical bar kg/m

15.10
12.00 3.854 93.27

12.00 0.617 2.95

21.10
12.00 3.854 19.65

12.00 0.617 0.46

116.32
Steel Wastage 5%： 1.05 122.13
As per BS8110, Part 1 - 1997, The ultimate axial load should not exceed the value of "N" given by:

N  0.35 f cu Ac  0.7 Asc f y

* Yield strength of steel. fy = 460 N/mm²
* Area of steel Asc = 1244.07 mm²
* Compressive strength of concrete. fcu = 45 N/mm²
* Area of concrete Ac = 282743.34 mm²
N = 4853.80 kN
* Allowable Axial Load [Divided by 1.50] Nall = 3235.87 kN
* Applied Axial Load Napp = 1800 kN

600mm
C45 460.00
N/kN fcu/kPa Aps/m2 fy'/kPa As'/m2 Applied Axial Load
Vertical Nos Dia/mm
1800.00 45000.00 0.28 460000.00 -0.01 11.00 12.00
700mm
C45 460.00
N/kN fcu/kPa Aps/m2 fy'/kPa As'/m2 Vertical Nos Dia/mm
3500.00 45000.00 0.38 460000.00 0.00 11.00 14.00
800mm
C45 460.00
N/kN fcu/kPa Aps/m2 fy'/kPa As'/m2 Vertical Nos Dia/mm
0.00 45000.00 0.50 460000.00 -0.02 14.00 14.00
"N" given by:

Bar Grade Concrete Grade

0.40% Grade fy/MPa Grade fcu/MPa
As/mm2 As/mm2 460 460 C35 35
1244.07 1130.97 500 500 C40 40
C45 45
0.40% C50 50
As/mm2 As/mm2 C55 55
1693.32 1539.38 C60 60
C65 65
0.40% C70 70
As/mm2 As/mm2
2155.13 2010.62