ezt drilling

8/12/2019 Ezt Drilling

1/30


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


6mm thick x 250mm


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


Drilling Rig Equipment ( 8 Hours of Operation per day)


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


Prepared by:

MARL BENEDICT C. REYES

Mechanical Engineer

DIREC COS

TOTAL PROJECT COST


3/30


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


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


6/30


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


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


8/30

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


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


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 :



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)


Fuel, Oil & Lubricant



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


Price & Physical ContingenciesValue Added Tax





350mm

Borehole Drilling (Reaming) 30 mtrs. 2,000400

mm Borehole Drilling (Reaming) 30 mtrs. 2,000

Use of Equipments/others (Reaming):



Php1,058,343.90


DIRECT COST


10/30


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)


Fuel, Oil & Lubricants 3 days 3,000

c) Welding Machine with Genset 3 days 1,500


Block Surging (including bailing out of sediments)

Pump Surging

Constant Discharge Rate Pumping

Step-Drawdown Test ( 3 steps)


a) Block Surging ( Including bailing out of sediments) 24 Hrs. 1,00




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


mm Well Head Steel Cap 1 days 1,500

E. DEMOBILIZATION 1 days 5,000



Value Added Tax


Prepared by:

MARK BENEDICT C. REYES

Mechanical Engineer

Noted by:

DIRECT COST

TOTAL PROJECT COST


11/30


CONTRACTOR


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


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


14/30


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


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 :



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




(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)








350mm

Borehole Drilling (Reaming) 60 mtrs. 1,000.00400


Use of Equipments/others (Reaming):Drilling Rig Equipment ( 8 Hours of Operation per day) to include Mapower (1-Rig Operator, & 4-Laborers);


B CASING/SCREEN & ACCESSORIES INSTALLATION

Php523,617.90


DIRECT COST


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



17/30


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



E. DEMOBILIZATION 1 days 2,500.00



Value Added Tax


Prepared by:

MARK BENEDICT C. REYESMECHANICAL ENGINEER

Noted by:


CONTRACTOR

DIRECT COST

TOTAL PROJECT COST


18/30

Project : PROPOSEDLUNZURAN DRILLING PROJECTLocation : Lunzuran, Zamboanga City Scope of Work : I. WELL EXPLORATION, DEVELOPMENT & TESTING BY CONTRACT




Project Cost :



I. WELL EXPLORATION


200mm



















350mm

Borehole Drilling (Reaming) 120 mtrs. 1,000.00400





Php825,567.90


DIRECT COST


19/30

50mm







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



E. DEMOBILIZATION 1 days 2,500.00TOTAL COST OF ITEM II



Prepared by:


MECHANICAL ENGINEER

Noted by:


CONTRACTOR

DIRECT COST

TOTAL PROJECT COST


21/30

Project : PROPOSED TALISAYAN PROJECTLocation : Talisayan, Zamboanga City Scope of Work : I. WELL EXPLORATION, DEVELOPMENT & TESTING BY CONTRACT




Project Cost :



I. WELL EXPLORATION


200mm



















350mm

Borehole Drilling (Reaming) 60 mtrs. 500.00400

mm Borehole Drilling (Reaming) 60 mtrs. 500.00




Php416,257.90


DIRECT COST


22/30

50mm






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:




E. DEMOBILIZATION 1 days 3,000.00TOTAL COST OF ITEM II


Value Added Tax


Prepared by:


Noted by:


CONTRACTOR

DIRECT COST

TOTAL PROJECT COST


23/30

Project : PROPOSED SAN RAMON ECOZONE DRILLING PROJECTLocation : San Ramon Talisayan, Zamboanga City Scope of Work : I. WELL EXPLORATION, DEVELOPMENT & TESTING BY CONTRACT


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 :



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





(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)








350mm

Borehole Drilling (Reaming) 20 mtrs. 1,000.00 400





665,412.40PhpBILL OF MATERIALS AND COST ESTIMATES

DIRECT COST


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


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


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:




E. DEMOBILIZATION 1 days 5,000.00 TOTAL COST OF ITEM II


Value Added Tax


Prepared by:


Noted by:


CONTRACTOR

DIRECT COST

O AL PROJEC COS


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


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


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:


MECHANICAL ENGINEER


CONTRACTOR


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


29/30

MARK REYES

MECHANICAL ENGINEER


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

ezt drilling

Documents