Upload
caare-felix
View
228
Download
0
Embed Size (px)
Citation preview
8/12/2019 Ezt Drilling
1/30
8/12/2019 Ezt Drilling
2/30
B. CASING/SCREEN & ACCESSORIES INSTALLATION
a. Supply & Installation of Materials:
6mm thick x 250mm
x6.00m. Spirally Welded Steel Casing 4 pcs. 8,000.00
6mm thick x 250mm
x3.00m. Spirally Welded Steel Casing 1 pcs. 5,000.00
6mm thick x 250mm
x1.00m. Spirally Welded Steel Casing 1 pcs. 3,000.00
250mm
x 6.00m Stainless Wirewound Screen, Slot 40 2 pc.
4mm thick x 400mm
x 6.00m. Steel Casing (Conductor pipe) 3 pcs. 18,000.00
Casing Centralizer 6 pcs. 500.00
Pea Gravel (10-15) 4 m3
5,950.00
50mm x 6.00 Meter G.I. Pipe, Sch. 40 3 pcs. 1,940.00
50mm
x 1.00 Meter G.I. Short Pipe, Sch. 40 1 pc. 250.00
50mm
G.I. Cap 1 pc. 100.00
Cement 60 bags 265.00
15mm Thick x 500mm
Steel Well Head Cap 1 unit 2,000.00
Washed Sand 0.5 m3
650.00
Gravel 1 m3
650.00
Welding Rod, 6011,1/8" 15 kgs. 180.00
Pilojel Bentonite 1000 kgs. 15.00
Hemaxethaphosphate (Polyphospate) 100 kgs. 100.00
b) Drilling Rig Equipment ( 8 Hours of Operation per day)
to include Mapower (1-Rig Operator, & 4-Laborers);
Fuel, Oil & Lubricants 3 days 3,000.00
c) Welding Machine with Genset 3 days 1,500.00
C. WELL DEVELOPMENT & TESTING
Block Surging (including bailing out of sediments)
Pump Surging
Constant Discharge Rate Pumping
Step-Drawdown Test ( 3 steps)
Use of Equipment/others:
a) Block Surging ( Including bailing out of sediments) 24 Hrs. 1,000.00
Use of Equipment/others:
Drilling Rig Equipment ( 8 Hours of Operation per day)
to include Mapower (1-Rig Operator, & 4-Laborers);
Fuel, Oil & Lubricants
Equipment's use Contingencies
b) Pump Surging ( 8hrs of operation per day) 8 Hrs. 500.00
c) Recovery Test 1 Test 500.00
d) Step-Drawdown Test ( 3 Steps) 1 Test 1,000.00
e) 24 hours Constant Discharge Rate Pumping Test:
Submersible Pumping Equipment & accessories up to the
desired pump setting with motor capacity of 7.5Hp or
greater, complete with motor control & accessories.
Generating Set for pumping unit power supply. 24 Hrs. 1,500.00
D. Cement Grouting(15Meters Depth) & Installation of 19mm thick
x 350mm
Well Head Steel Cap 1 days 1,500.00
E. DEMOBILIZATION 1 days 5,000.00
TOTAL COST OF ITEM II
Price & Physical Contingencies
Value Added Tax
TOTAL COST OF ITEM II
Prepared by:
MARL BENEDICT C. REYES
Mechanical Engineer
DIREC COS
TOTAL PROJECT COST
8/12/2019 Ezt Drilling
3/30
8/12/2019 Ezt Drilling
4/30
P
Total
5,000.00
5,000.00
100,000.00
105,000.00
65,000.00
3,000.00
1,500.00
1,500.00
1,450.00
3,000.00
12,000.00
25,000.00
327,450.00
32,745.00
39,294.00
399,489.00
160,000.00
160,000.00
8/12/2019 Ezt Drilling
5/30
32,000.00
5,000.00
3,000.00
-
54,000.00
3,000.00
23,800.00
5,820.00
250.00
100.00
15,900.00
2,000.00
325.00
650.00
2,700.00
15,000.00
10,000.00
9,000.00
4,500.00
187,045.00
24,000.00
4,000.00
1,500.00
1,000.00
36,000.00
66,500.00
1,500.00
5,000.00
, .
58,004.50
69,605.40
707,654.90
1,107,143.90
8/12/2019 Ezt Drilling
6/30
8/12/2019 Ezt Drilling
7/30
Project : PROPOSED CAMINS AIRPORT DRILLING PROJECTLocation : Canelar, Zamboanga City Scope of Work : I. WELL EXPLORATION, DEVELOPMENT & TESTING BY CONTRACT
a) WELL EXPLORATIONb) SITE PREPARATION & SETTING UP OF EQUIPMENTc) WELL BOREHOLE LOGGING/DESIGN
d) PRELIMINARY WELL TEST BY 72-HRS. CONSTANT RATE DISCHARGE TESTe) WELL BOREHOLE LOGGING DESIGN
II. WELL CONSTRUCTION, DEVELOPMENT & TESTING
a) WELL DRILLINGb) CASING/SCREEN & ACCESSORIES INSTALLATIONc) WELL DEVELOPMENT & TESTINGd) CEMENT GROUTING ( 15 METERS DEPTH) & INSTALLATION OF 19mm THICK x 350 mm WELL HEAD STEEL CAPe) DEMOBILIZATION
Project Cost :
Quantity Unit Amount
ENGINEERING BASIC COST ITEMS
I. WELL EXPLORATION
A. MOBILIZATION 1 day 5,000.00 B. SITE PREPARATION & SETTING UP OF EQUIPMENT 1 day 5,000.00 C. WELL DRILLING
200mm
Pilothole Drilling 40 mtrs. 2,500.00 200mm Hard Penetration Borehole Drilling 40 mtrs. 3,000.00 Use of Equipments/others (Pilot Hole):
Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & Lubricant
D. PRELIMINARY WELL TEST BY 24-HRS CONSTANT RATE DISCHARGE TEST (Using 2 Hp Submersible Pumping Unit)
Supply & Installation of G.I. Temporary Casing & Well Development/Testing
a) Supply & Installation of Blank/perforated 100mm G.I. Temporary Casing (80mbgl). 14 Pcs. 5,000.00Use of Drilling Rig Equipment (fuel, lubs & labor) 1 day 3,000.00
(Note: Installation & pull-out of temporary casing)Welding Machine 1 day 1,500.00
Acetylene & Oxygen (G.I. casing perforation) 1 day 1,500.00 (Note: Location of Perforation depending on logging design)
6011 Welding Rod 10 kgs. 145.00 b) Well Development by Block Surging, Sand Pumping & Bailing-out of well sediments.
Use of Drilling Rig Equipment (fuel, lubs & labor) 1 days 3,000.00 c) Well Testing (24 hrs. constant rate discharge test)
Use of Electro-Mechanical Equipments/accessories & Genset (Labor & Power Supply included):- 2 Hp Submersible Pump / Motor & accessories- Riser Columns & accessories (up to the desired pump setting)
Constant Discharge Rate Pumping 24 hrs 500.00
E. WELL BOREHOLE LOGGING/DESIGN 4 days
Price & Physical Contingencies Value Added Tax
TOTAL COST OF ITEM 1
II. WELL CONSTRUCTION, DEVELOPMENT & TESTING
A. WELL DRILLING (to resume if well water quality passed the Philippine National Standard for Drinking Water
and if Break Suction occur )
350mm
Borehole Drilling (Reaming) 80 mtrs. 2,000.00 400
mm Borehole Drilling (Reaming) 80 mtrs. 2,000.00
Use of Equipments/others (Reaming):
Drilling Rig Equipment ( 8 Hours of Operation per day) to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & Lubricant
DIRECT COST
BILL OF MATERIALS AND COST ESTIMATES
Php1,503,277.90
8/12/2019 Ezt Drilling
8/30
C. WELL DEVELOPMENT & TESTING Block Surging (including bailing out of sediments)Pump SurgingConstant Discharge Rate PumpingStep-Drawdown Test ( 3 steps)Use of Equipment/others:a) Block Surging ( Including bailing out of sediments) 24 Hrs. 1,000.00
Use of Equipment/others:Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & Lubricants
Equipment's use Contingenciesb) Pump Surging ( 8hrs of operation per day) 8 Hrs. 500.00 c) Recovery Test 1 Test 500.00d) Step-Drawdown Test ( 3 Steps) 1 Test 1,000.00e) 24 hours Constant Discharge Rate Pumping Test:
Submersible Pumping Equipment & accessories up to thedesired pump setting with motor capacity of 7.5Hp orgreater, complete with motor control & accessories.Generating Set for pumping unit power supply. 24 Hrs. 1,500.00
D. Cement Grouting(15Meters Depth) & Installation of 19mm thickx 350
mm Well Head Steel Cap 1 days 1,500.00
E. DEMOBILIZATION 1 days 5,000.00 TOTAL COST OF ITEM II
Price & Physical Contingencies Value Added Tax
TOTAL COST OF ITEM II 1
1,
Prepared by:
MARK BENEDICT C. REYESMechanical Engineer
Noted by:
FRANCIS DOMINIC TORRES
CONTRACTOR
O AL PROJEC COS
DIRECT COST
8/12/2019 Ezt Drilling
9/30
Project : PROPOSED WMSU DRILLING PROJECTLocation : Normal Rd., San Jose, Zamboanga City
Scope of Work : I. WELL EXPLORATION, DEVELOPMENT & TESTING BY CONTRACT
a) WELL EXPLORATION
b) SITE PREPARATION & SETTING UP OF EQUIPMENT
c) WELL BOREHOLE LOGGING/DESIGNd) PRELIMINARY WELL TEST BY 72-HRS. CONSTANT RATE DISCHARGE TEST
e) WELL BOREHOLE LOGGING DESIGN
II. WELL CONSTRUCTION, DEVELOPMENT & TESTINGa) WELL DRILLING
b) CASING/SCREEN & ACCESSORIES INSTALLATIONc) WELL DEVELOPMENT & TESTING
d) CEMENT GROUTING ( 15 METERS DEPTH) & INSTALLATION OF 19mm THICK x 350 mm WELL HEAD STEEe) DEMOBILIZATION
Project Cost :
Quantity Unit Amount
ENGINEERING BASIC COST ITEMS
I. WELL EXPLORATION
A. MOBILIZATION 1 day 5,000
B. SITE PREPARATION & SETTING UP OF EQUIPMENT 1 day 5,000C. WELL DRILLING
200mm
Pilothole Drilling 30 mtrs. 2,500200
mm Hard Penetration Borehole Drilling 30 mtrs. 3,000
Use of Equipments/others (Pilot Hole):Drilling Rig Equipment ( 8 Hours of Operation per day)
to include Mapower (1-Rig Operator, & 4-Laborers);
Fuel, Oil & Lubricant
D. PRELIMINARY WELL TEST BY 24-HRS CONSTANT RATE DISCHARGE TEST (Using 2 Hp Submersible Pumping Unit)
Supply & Installation of G.I. Temporary Casing & Well Development/Testing
a) Supply & Installation of Blank/perforated 100mm G.I. Temporary Casing (80mbgl). 11 Pcs. 5,00
Use of Drilling Rig Equipment (fuel, lubs & labor) 1 day 3,000
(Note: Installation & pull-out of temporary casing)
Welding Machine 1 day 1,500
Acetylene & Oxygen (G.I. casing perforation) 1 day 1,500
(Note: Location of Perforation depending on logging design)6011 Welding Rod 10 kgs. 145
b) Well Development by Block Surging, Sand Pumping & Bailing-out of well sediments.
Use of Drilling Rig Equipment (fuel, lubs & labor) 1 days 3,000c) Well Testing (24 hrs. constant rate discharge test)
Use of Electro-Mechanical Equipments/accessories & Genset (Labor & Power Supply included):
- 2 Hp Submersible Pump / Motor & accessories
- Riser Columns & accessories (up to the desired pump setting)
Constant Discharge Rate Pumping 24 hrs 500
E. WELL BOREHOLE LOGGING/DESIGN 4 days
Price & Physical ContingenciesValue Added Tax
TOTAL COST OF ITEM 1
II. WELL CONSTRUCTION, DEVELOPMENT & TESTING
A. WELL DRILLING (to resume if well water quality passed the Philippine National Standard for Drinking Water
and if Break Suction occur )
350mm
Borehole Drilling (Reaming) 30 mtrs. 2,000400
mm Borehole Drilling (Reaming) 30 mtrs. 2,000
Use of Equipments/others (Reaming):
Drilling Rig Equipment ( 8 Hours of Operation per day)
to include Mapower (1-Rig Operator, & 4-Laborers);
Php1,058,343.90
BILL OF MATERIALS AND COST ESTIMATES
DIRECT COST
8/12/2019 Ezt Drilling
10/30
Fuel, Oil & Lubricant
B. CASING/SCREEN & ACCESSORIES INSTALLATION
a. Supply & Installation of Materials:6mm thick x 250
mmx6.00m. Spirally Welded Steel Casing 7 pcs. 8,000
6mm thick x 250mm
x 3.00m. Spirally Welded Steel Casing 1 pc. 1,000250
mm x 3.00m Stainless Wirewound Screen, Slot 40 5 pcs. 39,600
4mm thick x 400mm
x 6.00m. Steel Casing (Conductor pipe) 3 pcs. 18,000
Casing Centralizer 6 pcs. 500
Pea Gravel (10-15) 4 m 5,95050
mm x 6.00 Meter G.I. Pipe, Sch. 40 3 pcs. 1,940
50
mm
x 1.00 Meter G.I. Short Pipe, Sch. 40 1 pc. 25050mm
G.I. Cap 1 pc. 100Cement 60 bags 26515mm Thick x 500
mm Steel Well Head Cap 1 unit 2,000
Washed Sand 0.5 m 650
Gravel 1 m 650
Welding Rod, 6011,1/8" 15 kgs. 180
Pilojel Bentonite 1000 kgs. 15
Hemaxethaphosphate (Polyphospate) 100 kgs. 100
b) Drilling Rig Equipment ( 8 Hours of Operation per day)
to include Mapower (1-Rig Operator, & 4-Laborers);
Fuel, Oil & Lubricants 3 days 3,000
c) Welding Machine with Genset 3 days 1,500
C. WELL DEVELOPMENT & TESTING
Block Surging (including bailing out of sediments)
Pump Surging
Constant Discharge Rate Pumping
Step-Drawdown Test ( 3 steps)
Use of Equipment/others:
a) Block Surging ( Including bailing out of sediments) 24 Hrs. 1,00
Use of Equipment/others:
Drilling Rig Equipment ( 8 Hours of Operation per day)
to include Mapower (1-Rig Operator, & 4-Laborers);
Fuel, Oil & Lubricants
Equipment's use Contingenciesb) Pump Surging ( 8hrs of operation per day) 8 Hrs. 50
c) Recovery Test 1 Test 50
d) Step-Drawdown Test ( 3 Steps) 1 Test 1,00e) 24 hours Constant Discharge Rate Pumping Test:
Submersible Pumping Equipment & accessories up to the
desired pump setting with motor capacity of 7.5Hp or
greater, complete with motor control & accessories.
Generating Set for pumping unit power supply. 24 Hrs. 1,50
D. Cement Grouting(15Meters Depth) & Installation of 19mm thickx 350
mm Well Head Steel Cap 1 days 1,500
E. DEMOBILIZATION 1 days 5,000
TOTAL COST OF ITEM II
Price & Physical Contingencies
Value Added Tax
TOTAL COST OF ITEM II
Prepared by:
MARK BENEDICT C. REYES
Mechanical Engineer
Noted by:
DIRECT COST
TOTAL PROJECT COST
8/12/2019 Ezt Drilling
11/30
FRANCIS DOMINIC TORRES
CONTRACTOR
8/12/2019 Ezt Drilling
12/30
P
Total
3,000.00
2,000.00
75,000.0090,000.00
55,000.00
3,000.00
1,500.00
1,500.00
1,450.00
3,000.00
12,000.00
25,000.00
272,450.00
27,245.0032,694.00
332,389.00
60,000.00
60,000.00
120,000.00
8/12/2019 Ezt Drilling
13/30
56,000.00
1,000.00198,000.0054,000.00
3,000.0023,800.005,820.00
250.00100.00
15,900.00
2,000.00325.00650.00
2,700.00
15,000.0010,000.00
9,000.00
4,500.00402,045.00
24,000.00
4,000.001,500.00
1,000.00
36,000.00
66,500.00
1,500.00
5,000.00
595,045.0059,504.5071,405.40
725,954.90
1,058,343.90
8/12/2019 Ezt Drilling
14/30
8/12/2019 Ezt Drilling
15/30
Project : PROPOSED TALISAYAN PROJECTLocation : Talisayan, Zamboanga City Scope of Work : I. WELL EXPLORATION, DEVELOPMENT & TESTING BY CONTRACT
a) WELL EXPLORATIONb) SITE PREPARATION & SETTING UP OF EQUIPMENTc) WELL BOREHOLE LOGGING/DESIGNd) PRELIMINARY WELL TEST BY 72-HRS. CONSTANT RATE DISCHARGE TESTe) WELL BOREHOLE LOGGING DESIGN
II. WELL CONSTRUCTION, DEVELOPMENT & TESTINGa) WELL DRILLING
b) CASING/SCREEN & ACCESSORIES INSTALLATIONc) WELL DEVELOPMENT & TESTINGd) CEMENT GROUTING ( 15 METERS DEPTH) & INSTALLATION OF 19mm THICK x 350 mm WELL HEAD STEELe) DEMOBILIZATION
Project Cost :
Quantity Unit Amount
ENGINEERING BASIC COST ITEMS
I. WELL EXPLORATION
A. MOBILIZATION 1 day 2,500.00B. SITE PREPARATION & SETTING UP OF EQUIPMENT 1 day 1,000.00C. WELL DRILLING
200mm
Pilothole Drilling 30 mtrs. 1,000.00200
mm Hard Penetration Borehole Drilling 30 mtrs. 1,500.00
Use of Equipments/others (Pilot Hole):Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & Lubricant
D. PRELIMINARY WELL TEST BY 24-HRS CONSTANT RATE DISCHARGE TEST (Using 2 Hp Submersible Pumping Unit)
Supply & Installation of G.I. Temporary Casing & Well Development/Testing
a) Supply & Installation of Blank/perforated 100mm G.I. Temporary Casing (80mbgl). 11 Pcs. 3,000.0Use of Drilling Rig Equipment (fuel, lubs & labor) 1 day 2,000.00
(Note: Installation & pull-out of temporary casing)Welding Machine 1 day 1,000.00Acetylene & Oxygen (G.I. casing perforation) 1 day 1,000.00
(Note: Location of Perforation depending on logging design)6011 Welding Rod 10 kgs. 145.00
b) Well Development by Block Surging, Sand Pumping & Bailing-out of well sediments.Use of Drilling Rig Equipment (fuel, lubs & labor) 1 day 500.00
c) Well Testing (24 hrs. constant rate discharge test) Use of Electro-Mechanical Equipments/accessories & Genset (Labor & Power Supply included):
- 2 Hp Submersible Pump / Motor & accessories- Riser Columns & accessories (up to the desired pump setting)
Constant Discharge Rate Pumping 24 hrs 500.00
E. WELL BOREHOLE LOGGING/DESIGN 4 days
Price & Physical ContingenciesValue Added Tax
TOTAL COST OF ITEM 1
II. WELL CONSTRUCTION, DEVELOPMENT & TESTING
A. WELL DRILLING (to resume if well water quality passed the Philippine National Standard for Drinking Water
and if Break Suction occur )
350mm
Borehole Drilling (Reaming) 60 mtrs. 1,000.00400
mm Borehole Drilling (Reaming) 60 mtrs. 1,000.00
Use of Equipments/others (Reaming):Drilling Rig Equipment ( 8 Hours of Operation per day) to include Mapower (1-Rig Operator, & 4-Laborers);
Fuel, Oil & Lubricant
B CASING/SCREEN & ACCESSORIES INSTALLATION
Php523,617.90
BILL OF MATERIALS AND COST ESTIMATES
DIRECT COST
8/12/2019 Ezt Drilling
16/30
50mm
G.I. Cap 1 pc. 100.0Cement 60 bags 265.015mm Thick x 500
mm Steel Well Head Cap 1 unit 2,000.0
Washed Sand 0.5 m 650.0Gravel 1 m 650.0Welding Rod, 6011,1/8" 15 kgs. 180.0Pilojel Bentonite 1000 kgs. 15.0Hemaxethaphosphate (Polyphospate) 100 kgs. 100.0
b) Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & Lubricants 3 days 2,000.0
c) Welding Machine with Genset 3 days 1,000.0
8/12/2019 Ezt Drilling
17/30
C. WELL DEVELOPMENT & TESTING
Block Surging (including bailing out of sediments)Pump SurgingConstant Discharge Rate PumpingStep-Drawdown Test ( 3 steps)
Use of Equipment/others:a) Block Surging ( Including bailing out of sediments) 24 Hrs. 500.00
Use of Equipment/others:Drilling Rig Equipment ( 8 Hours of Operation per day)
to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & LubricantsEquipment's use Contingencies
b) Pump Surging ( 8hrs of operation per day) 8 Hrs. 500.00
c) Recovery Test 1 Test 500.00d) Step-Drawdown Test ( 3 Steps) 1 Test 1,000.00e) 24 hours Constant Discharge Rate Pumping Test:
Submersible Pumping Equipment & accessories up to thedesired pump setting with motor capacity of 7.5Hp or
greater, complete with motor control & accessories.Generating Set for pumping unit power supply. 24 Hrs. 500.00
D. Cement Grouting(15Meters Depth) & Installation of 19mm thickx 350
mm Well Head Steel Cap 1 days 1,000.00
E. DEMOBILIZATION 1 days 2,500.00
TOTAL COST OF ITEM II
Price & Physical Contingencies
Value Added Tax
TOTAL COST OF ITEM II
Prepared by:
MARK BENEDICT C. REYESMECHANICAL ENGINEER
Noted by:
FRANCIS DOMINIC TORRES
CONTRACTOR
DIRECT COST
TOTAL PROJECT COST
8/12/2019 Ezt Drilling
18/30
Project : PROPOSEDLUNZURAN DRILLING PROJECTLocation : Lunzuran, Zamboanga City Scope of Work : I. WELL EXPLORATION, DEVELOPMENT & TESTING BY CONTRACT
a) WELL EXPLORATIONb) SITE PREPARATION & SETTING UP OF EQUIPMENTc) WELL BOREHOLE LOGGING/DESIGNd) PRELIMINARY WELL TEST BY 72-HRS. CONSTANT RATE DISCHARGE TESTe) WELL BOREHOLE LOGGING DESIGN
II. WELL CONSTRUCTION, DEVELOPMENT & TESTINGa) WELL DRILLING
b) CASING/SCREEN & ACCESSORIES INSTALLATIONc) WELL DEVELOPMENT & TESTINGd) CEMENT GROUTING ( 15 METERS DEPTH) & INSTALLATION OF 19mm THICK x 350 mm WELL HEAD STEELe) DEMOBILIZATION
Project Cost :
Quantity Unit Amount
ENGINEERING BASIC COST ITEMS
I. WELL EXPLORATION
A. MOBILIZATION 1 day 2,500.00B. SITE PREPARATION & SETTING UP OF EQUIPMENT 1 day 1,000.00C. WELL DRILLING
200mm
Pilothole Drilling 60 mtrs. 1,000.00200
mm Hard Penetration Borehole Drilling 60 mtrs. 1,500.00
Use of Equipments/others (Pilot Hole):Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & Lubricant
D. PRELIMINARY WELL TEST BY 24-HRS CONSTANT RATE DISCHARGE TEST (Using 2 Hp Submersible Pumping Unit)
Supply & Installation of G.I. Temporary Casing & Well Development/Testing
a) Supply & Installation of Blank/perforated 100mm G.I. Temporary Casing (80mbgl). 11 Pcs. 3,000.0Use of Drilling Rig Equipment (fuel, lubs & labor) 1 day 2,000.00
(Note: Installation & pull-out of temporary casing)Welding Machine 1 day 1,000.00Acetylene & Oxygen (G.I. casing perforation) 1 day 1,000.00
(Note: Location of Perforation depending on logging design)6011 Welding Rod 10 kgs. 145.00
b) Well Development by Block Surging, Sand Pumping & Bailing-out of well sediments.Use of Drilling Rig Equipment (fuel, lubs & labor) 1 day 500.00
c) Well Testing (24 hrs. constant rate discharge test) Use of Electro-Mechanical Equipments/accessories & Genset (Labor & Power Supply included):
- 2 Hp Submersible Pump / Motor & accessories- Riser Columns & accessories (up to the desired pump setting)
Constant Discharge Rate Pumping 24 hrs 500.00
E. WELL BOREHOLE LOGGING/DESIGN 4 days
Price & Physical ContingenciesValue Added Tax
TOTAL COST OF ITEM 1
II. WELL CONSTRUCTION, DEVELOPMENT & TESTING
A. WELL DRILLING (to resume if well water quality passed the Philippine National Standard for Drinking Water
and if Break Suction occur )
350mm
Borehole Drilling (Reaming) 120 mtrs. 1,000.00400
mm Borehole Drilling (Reaming) 120 mtrs. 1,000.00
Use of Equipments/others (Reaming):Drilling Rig Equipment ( 8 Hours of Operation per day) to include Mapower (1-Rig Operator, & 4-Laborers);
Fuel, Oil & Lubricant
B CASING/SCREEN & ACCESSORIES INSTALLATION
Php825,567.90
BILL OF MATERIALS AND COST ESTIMATES
DIRECT COST
8/12/2019 Ezt Drilling
19/30
50mm
G.I. Cap 1 pc. 100.0Cement 60 bags 265.015mm Thick x 500
mm Steel Well Head Cap 1 unit 2,000.0
Washed Sand 0.5 m 650.0Gravel 1 m 650.0Welding Rod, 6011,1/8" 15 kgs. 180.0Pilojel Bentonite 1000 kgs. 15.0Hemaxethaphosphate (Polyphospate) 100 kgs. 100.0
b) Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & Lubricants 3 days 2,000.0
c) Welding Machine with Genset 3 days 1,000.0
8/12/2019 Ezt Drilling
20/30
C. WELL DEVELOPMENT & TESTING Block Surging (including bailing out of sediments)Pump SurgingConstant Discharge Rate PumpingStep-Drawdown Test ( 3 steps)Use of Equipment/others:a) Block Surging ( Including bailing out of sediments) 24 Hrs. 500.00
Use of Equipment/others:Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & Lubricants
Equipment's use Contingenciesb) Pump Surging ( 8hrs of operation per day) 8 Hrs. 500.00c) Recovery Test 1 Test 500.00d) Step-Drawdown Test ( 3 Steps) 1 Test 1,000.00e) 24 hours Constant Discharge Rate Pumping Test:
Submersible Pumping Equipment & accessories up to thedesired pump setting with motor capacity of 7.5Hp orgreater, complete with motor control & accessories.Generating Set for pumping unit power supply. 24 Hrs. 500.00
D. Cement Grouting(15Meters Depth) & Installation of 19mm thickx 350
mm Well Head Steel Cap 1 days 1,000.00
E. DEMOBILIZATION 1 days 2,500.00TOTAL COST OF ITEM II
Price & Physical ContingenciesValue Added Tax
TOTAL COST OF ITEM II
Prepared by:
MARK BENEDICT C. REYES
MECHANICAL ENGINEER
Noted by:
FRANCIS DOMINIC TORRES
CONTRACTOR
DIRECT COST
TOTAL PROJECT COST
8/12/2019 Ezt Drilling
21/30
Project : PROPOSED TALISAYAN PROJECTLocation : Talisayan, Zamboanga City Scope of Work : I. WELL EXPLORATION, DEVELOPMENT & TESTING BY CONTRACT
a) WELL EXPLORATIONb) SITE PREPARATION & SETTING UP OF EQUIPMENTc) WELL BOREHOLE LOGGING/DESIGNd) PRELIMINARY WELL TEST BY 72-HRS. CONSTANT RATE DISCHARGE TESTe) WELL BOREHOLE LOGGING DESIGN
II. WELL CONSTRUCTION, DEVELOPMENT & TESTINGa) WELL DRILLING
b) CASING/SCREEN & ACCESSORIES INSTALLATIONc) WELL DEVELOPMENT & TESTINGd) CEMENT GROUTING ( 15 METERS DEPTH) & INSTALLATION OF 19mm THICK x 350 mm WELL HEAD STEELe) DEMOBILIZATION
Project Cost :
Quantity Unit Amount
ENGINEERING BASIC COST ITEMS
I. WELL EXPLORATION
A. MOBILIZATION 1 day 3,000.00B. SITE PREPARATION & SETTING UP OF EQUIPMENT 1 day 1,000.00C. WELL DRILLING
200mm
Pilothole Drilling 30 mtrs. 1,000.00200
mm Hard Penetration Borehole Drilling 30 mtrs. 1,500.00
Use of Equipments/others (Pilot Hole):Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & Lubricant
D. PRELIMINARY WELL TEST BY 24-HRS CONSTANT RATE DISCHARGE TEST (Using 2 Hp Submersible Pumping Unit)
Supply & Installation of G.I. Temporary Casing & Well Development/Testing
a) Supply & Installation of Blank/perforated 100mm G.I. Temporary Casing (80mbgl). 11 Pcs. 1,000.0Use of Drilling Rig Equipment (fuel, lubs & labor) 1 day 2,000.00
(Note: Installation & pull-out of temporary casing)Welding Machine 1 day 1,000.00Acetylene & Oxygen (G.I. casing perforation) 1 day 1,000.00
(Note: Location of Perforation depending on logging design)6011 Welding Rod 10 kgs. 145.00
b) Well Development by Block Surging, Sand Pumping & Bailing-out of well sediments.Use of Drilling Rig Equipment (fuel, lubs & labor) 1 day 500.00
c) Well Testing (24 hrs. constant rate discharge test) Use of Electro-Mechanical Equipments/accessories & Genset (Labor & Power Supply included):
- 2 Hp Submersible Pump / Motor & accessories- Riser Columns & accessories (up to the desired pump setting)
Constant Discharge Rate Pumping 24 hrs 500.00
E. WELL BOREHOLE LOGGING/DESIGN 4 days
Price & Physical ContingenciesValue Added Tax
TOTAL COST OF ITEM 1
II. WELL CONSTRUCTION, DEVELOPMENT & TESTING
A. WELL DRILLING (to resume if well water quality passed the Philippine National Standard for Drinking Water
and if Break Suction occur )
350mm
Borehole Drilling (Reaming) 60 mtrs. 500.00400
mm Borehole Drilling (Reaming) 60 mtrs. 500.00
Use of Equipments/others (Reaming):Drilling Rig Equipment ( 8 Hours of Operation per day) to include Mapower (1-Rig Operator, & 4-Laborers);
Fuel, Oil & Lubricant
B CASING/SCREEN & ACCESSORIES INSTALLATION
Php416,257.90
BILL OF MATERIALS AND COST ESTIMATES
DIRECT COST
8/12/2019 Ezt Drilling
22/30
50mm
G.I. Cap 1 pc. 100.00Cement 60 bags 265.0015mm Thick x 500
mm Steel Well Head Cap 1 unit 2,000.00
Washed Sand 0.5 m 650.00Gravel 1 m 650.00Welding Rod, 6011,1/8" 15 kgs. 180.00Pilojel Bentonite 1000 kgs. 15.00Hemaxethaphosphate (Polyphospate) 100 kgs. 100.00
b) Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & Lubricants 3 days 2,000.00
c) Welding Machine with Genset 3 days 1,000.00
C. WELL DEVELOPMENT & TESTING Block Surging (including bailing out of sediments)Pump SurgingConstant Discharge Rate PumpingStep-Drawdown Test ( 3 steps)Use of Equipment/others:a) Block Surging ( Including bailing out of sediments) 24 Hrs. 500.00
Use of Equipment/others:Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & LubricantsEquipment's use Contingencies
b) Pump Surging ( 8hrs of operation per day) 8 Hrs. 500.00c) Recovery Test 1 Test 500.00d) Step-Drawdown Test ( 3 Steps) 1 Test 1,000.00e) 24 hours Constant Discharge Rate Pumping Test:
Submersible Pumping Equipment & accessories up to thedesired pump setting with motor capacity of 7.5Hp orgreater, complete with motor control & accessories.Generating Set for pumping unit power supply. 24 Hrs. 500.00
D. Cement Grouting(15Meters Depth) & Installation of 19mm thickx 350
mm Well Head Steel Cap 1 days 1,000.00
E. DEMOBILIZATION 1 days 3,000.00TOTAL COST OF ITEM II
Price & Physical Contingencies
Value Added Tax
TOTAL COST OF ITEM II
Prepared by:
MARK BENEDICT C. REYESMECHANICAL ENGINEER
Noted by:
FRANCIS DOMINIC TORRES
CONTRACTOR
DIRECT COST
TOTAL PROJECT COST
8/12/2019 Ezt Drilling
23/30
Project : PROPOSED SAN RAMON ECOZONE DRILLING PROJECTLocation : San Ramon Talisayan, Zamboanga City Scope of Work : I. WELL EXPLORATION, DEVELOPMENT & TESTING BY CONTRACT
a) WELL EXPLORATIONb) SITE PREPARATION & SETTING UP OF EQUIPMENTc) WELL BOREHOLE LOGGING/DESIGNd) PRELIMINARY WELL TEST BY 72-HRS. CONSTANT RATE DISCHARGE TESTe) WELL BOREHOLE LOGGING DESIGN
II. WELL CONSTRUCTION, DEVELOPMENT & TESTINGa) WELL DRILLINGb) CASING/SCREEN & ACCESSORIES INSTALLATIONc) WELL DEVELOPMENT & TESTINGd) CEMENT GROUTING ( 15 METERS DEPTH) & INSTALLATION OF 19mm THICK x 350 mm WELL HEAD STEEL CAPe) DEMOBILIZATION
Project Cost :
Quantity Unit Amount
ENGINEERING BASIC COST ITEMS
I. WELL EXPLORATION
A. MOBILIZATION 1 day 5,000.00 B. SITE PREPARATION & SETTING UP OF EQUIPMENT 1 day 3,000.00
C. WELL DRILLING200
mm Pilothole Drilling 20 mtrs. 2,000.00
200mm
Hard Penetration Borehole Drilling 20 mtrs. 2,500.00
Use of Equipments/others (Pilot Hole):Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & Lubricant
D. PRELIMINARY WELL TEST BY 24-HRS CONSTANT RATE DISCHARGE TEST (Using 2 Hp Submersible Pumping Unit)
Supply & Installation of G.I. Temporary Casing & Well Development/Testing
a) Supply & Installation of Blank/perforated 100mm G.I. Temporary Casing (40mbgl). 7 Pcs. 1,500.00Use of Drilling Rig Equipment (fuel, lubs & labor) 1 day 2,500.00
(Note: Installation & pull-out of temporary casing)
Welding Machine 1 day 500.00 Acetylene & Oxygen (G.I. casing perforation) 1 day 1,000.00
(Note: Location of Perforation depending on logging design)
6011 Welding Rod 15 kgs. 145.00 b) Well Development by Block Surging, Sand Pumping & Bailing-out of well sediments.
Use of Drilling Rig Equipment (fuel, lubs & labor) 1 day 500.00 c) Well Testing (24 hrs. constant rate discharge test)
Use of Electro-Mechanical Equipments/accessories & Genset (Labor & Power Supply included):- 2 Hp Submersible Pump / Motor & accessories
- Riser Columns & accessories (up to the desired pump setting)
Constant Discharge Rate Pumping 24 hrs 500.00
E. WELL BOREHOLE LOGGING/DESIGN 4 days
Price & Physical Contingencies Value Added Tax
TOTAL COST OF ITEM 1
II. WELL CONSTRUCTION, DEVELOPMENT & TESTING
A. WELL DRILLING (to resume if well water quality passed the Philippine National Standard for Drinking Water
and if Break Suction occur )
350mm
Borehole Drilling (Reaming) 20 mtrs. 1,000.00 400
mm Borehole Drilling (Reaming) 20 mtrs. 1,500.00
Use of Equipments/others (Reaming):Drilling Rig Equipment ( 8 Hours of Operation per day) to include Mapower (1-Rig Operator, & 4-Laborers);
Fuel, Oil & Lubricant
B CASING/SCREEN & ACCESSORIES INSTALLATION
665,412.40PhpBILL OF MATERIALS AND COST ESTIMATES
DIRECT COST
8/12/2019 Ezt Drilling
24/30
6mm thick x 250mm
x3.00m. Spirally Welded Steel Casing 1 pcs. 5,000.00 6mm thick x 250
mmx1.00m. Spirally Welded Steel Casing 1 pcs. 3,000.00
250mm
x 6.00m Stainless Wirewound Screen, Slot 40 2 pc. 95,000.00 Casing Centralizer 6 pcs. 500.00 Pea Gravel (10-15) 4 m 2,000.00 50
mm x 6.00 Meter G.I. Pipe, Sch. 40 3 pcs. 1,940.00
50mm
x 1.00 Meter G.I. Short Pipe, Sch. 40 1 pc. 250.00 50
mm G.I. Cap 1 pc. 100.00
Cement 60 bags 265.00 15mm Thick x 500
mm Steel Well Head Cap 1 unit 2,000.00
Washed Sand 0.5 m 650.00 Gravel 1 m 650.00 Welding Rod, 6011,1/8" 15 kgs. 180.00 Pilojel Bentonite 1000 kgs. 15.00 Hemaxethaphosphate (Polyphospate) 100 kgs. 100.00
b) Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & Lubricants 3 days 2,500.00
c) Welding Machine with Genset 3 days 500.00
C. WELL DEVELOPMENT & TESTING Block Surging (including bailing out of sediments)Pump SurgingConstant Discharge Rate PumpingStep-Drawdown Test ( 3 steps)
Use of Equipment/others:a) Block Surging ( Including bailing out of sediments) 24 Hrs. 500.00
Use of Equipment/others:Drilling Rig Equipment ( 8 Hours of Operation per day)to include Mapower (1-Rig Operator, & 4-Laborers);Fuel, Oil & LubricantsEquipment's use Contingencies
b) Pump Surging ( 8hrs of operation per day) 8 Hrs. 500.00 c) Recovery Test 1 Test 500.00d) Step-Drawdown Test ( 3 Steps) 1 Test 1,000.00e) 24 hours Constant Discharge Rate Pumping Test:
Submersible Pumping Equipment & accessories up to thedesired pump setting with motor capacity of 7.5Hp orgreater, complete with motor control & accessories.Generating Set for pumping unit power supply. 24 Hrs. 500.00
D. Cement Grouting(15Meters Depth) & Installation of 19mm thickx 350
mm Well Head Steel Cap 1 days 1,000.00
E. DEMOBILIZATION 1 days 5,000.00 TOTAL COST OF ITEM II
Price & Physical Contingencies
Value Added Tax
TOTAL COST OF ITEM II
Prepared by:
MARK BENEDICT C. REYESMECHANICAL ENGINEER
Noted by:
FRANCIS DOMINIC TORRES
CONTRACTOR
DIRECT COST
O AL PROJEC COS
8/12/2019 Ezt Drilling
25/30
Project : PROPOSED SAN RAMON ECOZONE WELL ELECTRO-MECHANICAL EQUIPMENT
Location : San Ramon, Talisayan Zamboanga City
Scope of Work : I. Package Supply, Installation, Testing & Commissioning of One (1) Unit 20Hp Submerssible pump/motor,
Riser Columns, Motor Controls & accessories, Discharge pipings, Appurtenances and Fittings.
II. Package Supply, Installation, Testing & Commissioning of One (1) Unit 100mm Mechanical
Flowmeter & GSM Data Logger complete with accessories.
Project Cost :
I. PACKAGE SUPPLY, INSTALLATION, TESTING & COMMISIONING OF ONE (1) UNIT 20HP SUBMERSSIBLE PUMP/ MOTOR, MOTOR CONTROLS & ACCESSORIES, DISCHARGE PIPINGS, APPURTENANCES & FITTINGS,
TO INCLUDE THE SUPPLY & CONSTRUCTION OF CONCRETE PIPE SUPPORTS UP TO THE FILTRATION SYSTEM:
(Note: Actual Piping Lay-out to refer on project site)
A. SUBMERSIBLE PUMP & RISER COLUMNS/ACCESSORIES:
- Submersible Pump of 45.00 m3/hr (200GPM) capacity against a TDH of 73 meters (239.44Ft.), 6-stages,
within 61.1% Efficiency, Pump outlet diameter of 75mm, Stainless Steel Body construction, or its equivalent;
- 6 pcs. 6.02mm thick x 100mm x 6.00 m. B.I. Sch. 40 riser column, anti-rust & epoxy-enamel coated (blue);
- 1 pc. 6.02mm thick x 100mm x 3.00 m. B.I. Sch. 40 riser column, anti-rust & epoxy-enamel coated (blue);
- 14 pcs. B.I. Flanges, 19mm thick x 112mmID x 200mmOD with 6 (six) of 17mm holes per flange welded @
both ends of 6.02mm thick x 100mm x 6.00meters B.I. pipe riser columns, complete with 16mm stainless
steel bolts, nuts, washers and with 1/4" thick rubber gasket. (See attached Flange Shop Drawing)
- 1 pc. 6.02mm thick x 100mm x 75mm x 0.40 meter Stainless Steel Adaptor(concentric reducer) with one
end welded to 19mm x 112mmID x 200mmOD B.I. Flange & threaded at one end which matches the Pump
outlet diameter.
- 6.02mm thick x 100mm x 0.70 meter B.I. pipe sch. 40 (top discharge column) heavily welded thru the
center of the 20mmthick x 350mm steel well seal and 100mm x 90 B.I. long sweep elbow welded @ top
end of B.I. column pipe, all anti-rust coated & epoxy-enamel coated (blue).
- 1 length of 19mm x 60.0 meters HDPE Pipe, SDR-11. For Sounding tube. (Refer Installation Drawing)
- 1 Unit Electro-Sounder with 100 meters of cable at 1.00 meter graduation complete with electrodes and
markings, winding reel wheel complete with brake and carrying handle, meter and accessories.
(Note: Pump Setting @ 40.0 mbgl)
B. SUBMERSIBLE ELECTRIC MOTOR & CONTROLS:
20 Hp. Submerssible Motor, 3-phase, 230 VAC, 60 Hz., 3500 RPM, complete with the following:
Motor Controls:
Main Circuit Breaker, Industrial type (Heavy Duty), 230 VAC, 3-Phase, 150 Amps.
Softstarter control system with By-pass Contactor and Thermal Overload Relay, Desired motor protection such as
Electronic over/undervoltage Protection Relay, Motor thermal state with Phase Failure & Unbalance Protections,
Lock Rotor Motor protection, soft acceleration/decelaration, including the control for the water hammer and
cavitation, over/under voltage, phase failure/sequence, Ground Fault circuit interruptor, Liquid level controllertype LH/RH with electrodes, Electronic Power-on/Delay timer, Lightning Arrester, Start/stop push buttons and
pilot lights, Ammeter (0-100A),Voltmeter (0-300VAC), with CurrentTransformer (100:5 x'former ratio) which
matches the ammeter, H-O-A selector switch. Complete with the desired molded case circuit breakers and
contactor all in NEMA-3R steel enclosure. 70 mtrs. (22mm2#)4/3 double jacketed submersible electrical cable
spliced to the motor leads using standard resin type 3M brand (82-A3 Kit No.) splicing kit with two (02) rolls each
of #23 & #33 Rubber & electrical tapes. (Note: Splicing to be done at project site)
TOTAL DIRECT COST 1 Lot 5
C.SUPPLY & INSTALLATION OF DISCHARGE PIPINGS, APPURTENANCES & FITTINGS:
Unit Qty. Unit Cost Amount
100mm C.I. Body Check Valve w/ counter weight (PN16), F/F (Imported brand) 1 Pc. 65,000.00
unit includes two (2) mating flanges
100mm C.I. Body Gate Valve (PN16) with Hand-wheel, NRS, F/F (Imported brand) 2 Pcs. 10,000.00 unit includes two (2) mating flanges
100mm Std. Sleeve Type Flexible Coupling (for B.I. pipe) 2 Pcs. 2,500.00
16mm x 76mm full threaded Stainless Bolt & Nut with washer 60 Pcs. 120.00
6.02mm. thick x100mm x 6 mtrs. B.I. Pipe, sch.40 with anti-rust & epoxy-enamel coated 3 Pcs. 6,000.00
"blue"
6.02mm thick x 100mm x 100mm Fabricated B.I Tee, sch.40, P/P 1 Pc. 1,500.00
(w/ anti-rust & epoxy-enamel coated)
(Note: Amount of Fabricated B.I. Tee comprises the cost of welding works & materials
to get portion from supply of B.I. pipes)
25 mm Air Release - Air Vacuum & Pressure Gauge Assy. (PN16) 1 Pc. 7,500.00
Provision for Chlorinator Injection Fittings:
2" G.I. Coupling, sch. 40 1 Pc. 62.00 2" x 6" G.I. Nipple, sch. 40 1 Pc. 109.00 2" G.I. Cap 1 Pc. 76.00
3/4" G.I. Coupling, sch.40 1 Pc. 17.00 3/4" x 1/2" G.I. Bushing 1 Pc. 17.00 1/2" G.I. Plug 1 Pc. 9.00
988,053.00Php
Materials Breakdown & Cost Estimates
8/12/2019 Ezt Drilling
26/30
1/2" G.I. Tee, sch.40 1 Pc. 13.00 1/2" G.I. Coupling, sch.40 1 Pc. 11.00 1/2" x 4" G.I. Nipple, sch. 40 1 Pc. 18.00 1/2" x 1/4" G.I. Bushing 1 Pc. 12.00 1/2" Brass Ball Valve 1 Pc. 442.00 1/4" G.I. Plug 1 Pc. 16.00 2-1/2" Oil-filled Pressure Gauge (0-160 psi) 1 Pc. 3,000.00
Labor: Cutting & Welding works of B.I. Discharge Pipes, Installation of Appurtenances, 1 lot 15,000.00
Pressure Gauge assy. and the provision for Chlorinator Injection Fittings.
TOTAL COST OF ITEM I P 693,053.00
8/12/2019 Ezt Drilling
27/30
II. PACKAGE SUPPLY, INSTALLATION, TESTING & COMMISSIONING OF 100mm ELECTRO-MAGNETIC FLOWMETERWITH INTEGRATED GSM DATA LOGGER & COMPLETE ACCESSORIES:
A. Supply, Installation, Testing & Commissioning of one (1) unit Unit Qty. Unit Cost Amount
100mm Electromagnetic Flowmeter, Flange-type, with two (2) mating 1 unit 220,000.00 2
flanges and with wall-mounted type signal converter complete with accessories.
B. Supply & installation of Integrated GSM Data Logger 2 flow MK3 (flow & pressure) 1 unit 75,000.00
compatible with the sensor EM Flowmeter with a recording
interval programmable between 1 second & 1 hour,
900 MHz with remote downloading powered by lithium battery pack dischargeable
with a minimum life span of 5 years. Housing fully water proofed (IP68). Data can be accessed remotely using a standard GSM mobile telephone thru simple
text message to the host computer provided with a windows-based software (one modem per unit).
The unit includes the following accessories:
Flow input cable (30 meters), Communication cable from logger to Personal
computer (5 meters), Windows-based configuration software for PC's,
Two-channel flow splitter cable (30 meters), Helicoil hose fitting for pressure
recording, 30 meters hose for pressure line with fittings (Quick fit connection).
(Logger Lumpsum Amount includes Orientation & Training of personnels)
TOTAL COST OF ITEM II 2
TOTAL AMOUNT P 988,053.00
Prepared by:
Noted by:
MARK BENEDICT C. REYES
MECHANICAL ENGINEER
FRANCIS DOMINIC TORRES
CONTRACTOR
8/12/2019 Ezt Drilling
28/30
PRODUCTION WELL:
Bore Hole Diameter : 450 mm
Casing Diameter : 250 mm
Well Depth : 40 Meters
Well Capacity : 200 GPM
Well Discharge Pipes : 100 mm
FILTRATION SYSTEM:
Operating Pressure : 50 psi
Max. Oprtg. Pressure : 100 psi
SUBMERSIBLE PUMP DESIGN CAPACITY:
Pump Discharge Capacity (Q) : 200 GPM
Headloss in Pipes : 20 Meters
Pressure Head : 53 Meters
Total Dynamic Head (TDH) : 73 Meters or (239.44 Ft.)
Pump Efficiency, from pump curve (Np) : 61%
Density of Water @ 60 degrees F.(D) : 8.34 Lbs/gal
SUBMERSIBLE MOTOR DESIGN CAPACITY:
WATER HORSEPOWER (Whp):
Q x TDH x D
200 x 239.44 x 8.34
INPUT HORSEPOWER (Ihp):
Whp
Np
12.100.61
The nearest available Submersible Motor capacity is 20Hp, so the recommended pumping unit will be
20Hp SUBMERSIBLE MOTOR WITH 6-STAGES SUBMERSIBLE PUMP, based on the Pump
Performance Curve, with Pump capacity of 45.00 m3/hr (200GPM) vs. 73 m.(239.44Ft.)
Total Dynamic Head (TDH).
Prepared by:
DESIGN CAPACITY OF SUBMERSIBLE PUMP AND MOTOR
FOR SAN RAMON ECOZONE DEEP WELL
Whp =33,000 Ft-lb/Hp-min
Whp =
33,000
Whp = 12.10 Hp
Ihp =
Ihp =
Ihp = 19.81 Hp
8/12/2019 Ezt Drilling
29/30
MARK REYES
MECHANICAL ENGINEER
8/12/2019 Ezt Drilling
30/30
I. PROPOSED SAN RAMON ECOZONE DRILLING PROJECT
II. PROPOSED SAN RAMON ECOZONE WELL ELECTRO-MECHANICAL EQUIPMENT
Note: Pump & Motor design are subject for changes upon completion of the drilling, the total well discharge
are yet to determine upon completion of the drilling.
III. PROPOSED PUMP HOUSE
6.00sq.m. floor area, with control room and chlorinator room
TOTAL 1,842,612.84Php
COST
665,412.40Php
988,053.00Php
PROJECT COST BREAKDOWN
189,147.44Php