City of Visalia - Engineering Division Attachment 3: Well Options Summary Basin G at the ESRP No. Items Qty Unit Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost Total WELL NO. 1 (Existing 12" Casing)
1 Blank pipe 400 LF $52.50 $21,000.00
2 Drive Shoe Weld On NS-MM9413 1 LS $513.98 $513.98
3 Pump Service Well Development/Air Lifting 1 LS $6,000.00 $6,000.00 4 Pump Service Seal Annular 1 LS $3,000.00 $3,000.00
5 Plans & Permits 1 LS $400.00 $400.00
6 Drilling New Hole 253 LS $200.00 $50,600.00
1 Drilling New Hole 400 LF $150.00 $60,000.00 $150.00 $60,000.00 $150.00 $60,000.00 2 Blank Casing 200 LF $45.00 $9,000.00 $70.00 $14,000.00 $105.00 $21,000.00 3 Perferated Casing 200 LF $50.00 $10,000.00 $140.00 $28,000.00 $110.00 $22,000.00 4 Well Annular Seal - Gravel & cement seal with witness 1 LS $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 5 Plans & Permits plus Admin (Drilling & abandonment) 1 LS $1,200.00 $1,200.00 $1,200.00 $1,200.00 $1,200.00 $1,200.00 6 Well Development - zone development after drilling is complete. 1 LS $9,000.00 $9,000.00 $9,000.00 $9,000.00 $9,000.00 $9,000.00 7 Well Abandonment - Abandon well to State, County &
City requirements. 1 LS $6,500.00 $6,500.00 $6,500.00 $6,500.00 $6,500.00 $6,500.00 $81,513.98 $100,700.00 $123,700.00 $124,700.00
8.50% $1,785.00 8.50% $1,615.00 8.50% $3,570.00 8.50% $3,655.00 $83,298.98 $102,315.00 $127,270.00 $128,355.00
10.00% $8,329.90 10.00% $10,231.50 10.00% $12,727.00 10.00% $12,835.50 $91,628.88 $0.00 $112,546.50 $139,997.00 $141,190.50
WELL NO. 2 (Existing 13-1/2" Casing) $27,450.50
1 Blank pipe 400 LF $52.50 $21,000.00 $70.00 $28,000.00 2 Drive Shoe Weld On NS-MM9413 1 LS $513.98 $513.98 $890.00 $890.00 3 Pump Service Well Development/Air Lifting 1 LS $6,000.00 $6,000.00 $10,000.00 $10,000.00 4 Pump Service Seal Annular 1 LS $3,000.00 $3,000.00 $3,000.00 $3,000.00 5 Plans & Permits 1 LS $400.00 $400.00 $400.00 $400.00
6 Drilling New Hole 215 LS $200.00 $43,000.00 $290.00 $62,350.00 1 Drilling New Hole 400 LF $150.00 $60,000.00 $150.00 $60,000.00 $150.00 $60,000.00 2 12" SRD 21 Blank PVC 200 LF $45.00 $9,000.00 $70.00 $14,000.00 $105.00 $21,000.00 3 12" SDR 21 Perf PVC 200 LF $50.00 $10,000.00 $140.00 $28,000.00 $110.00 $22,000.00 4 Well Annular Seal - Gravel & cement seal with witness 1 LS $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 5 Plans & Permits plus Admin (Drilling & abandonment) 1 LS $1,200.00 $1,200.00 $1,200.00 $1,200.00 $1,200.00 $1,200.00 6 Well Development - zone development after drilling is complete. 1 LS $9,000.00 $9,000.00 $9,000.00 $9,000.00 $9,000.00 $9,000.00 7 Well Abandonment - Abandon well to State, County &
City requirements. 1 LS $6,500.00 $6,500.00 $6,500.00 $6,500.00 $6,500.00 $6,500.00 $73,913.98 $104,640.00 $100,700.00 $123,700.00 $124,700.00
8.50% $1,828.69 8.50% $2,455.65 8.50% $1,615.00 8.50% $3,570.00 8.50% $3,655.00 $75,742.67 $107,095.65 $102,315.00 $127,270.00 $128,355.00
10.00% $7,574.27 10.00% $10,709.57 10.00% $10,231.50 10.00% $12,727.00 10.00% $12,835.50 $83,316.94 $117,805.22 $112,546.50 $139,997.00 $141,190.50 Deepen Well
10" Casing, Open Bottom
SUBTOTAL
Taxes
SubTotal
New Well
12" SDR 17 Certa Lok
New Well
12.75" 0.250 A139B Steel
New Well:
12" SDR 21 PVC
Prime Mark-Up
Total Well No. 1
Prime Mark-Up
Total Well No. 2
Deepen Well
8" Casing, Open BottomBasin G at the ESRP
SUBTOTAL
Taxes
SubTotal
1 of 1