Agumaymayan Water Supply Estimate

Planning and Design WS
Schematic Diagram/Project Area Map
ANNEX 1
Schematic Diagram of
_________________________________Subproject
Qs 0.118 LPS
SPRING BOX
11 (elev = 750 m) (PUROK /SITIO__ 1
710 m.
j
9 F6
i 10 (elev = 730 m)
100 m. HH = 12
RESERVOIR
(elev = 735 m) 38
735 60 m.
h RH=.73
6 (elev = 733 m)
733
25 f 31
320 m. 240 m.
e
(elev = 709 m) 7 (elev = 710 m) RH=6.84 25
HH = 6 8 31 HH = 6 d
F5 g 200 m. F4 (elev = 720 m) 4 20 m. 5 F3
F3
720 (elev = 719 m)
HH = 10
(PUROK/SITIO____ 2
D=31
c 1,200 m.
19
RH=3.57 10 m. 705
(elev = 704 m) 2 b 3 F2
704 (elev = 703.5 m)
Preparation of schematic diagram as basis for pipeline design: HH = 6
Steps:
1. Locate tapstand and name it F1…n starting from farthest
to the reservoir and or water source.
2. Determine the number of nodes and name it in numbers a 500 m.
starting from farthest to the reservoir and or water source. D=31
3. Determine the number of sections and name it in letters
starting from farthest to the reservoir and or water source. (PUROK/SITIO 3
4. Indicate the number of HH per tapstand, the elevation of
the nodes, the length of the sections from survey results. HH = 10
5. Design for the pipe diameter of the sections (see pipeline analysis) 1 (elev = 700 m)
and indicate final pipe sizes in the schematic diagram. 700
F1
RH-1.2m
Rhwhole system=12.88m
KALAHI-CIDSS Subproject Name Prepared Drawing Title Sub-Project No.

PROJECT SCHEMATIC DIAGRAM
Sheet Title
Location Checked Schematic Diagram
Scale Sheet No.
NTS
KALAHI-CIDSS
Schematic Diagram/Project Area Map
ANNEX 1
PROJECT AREA MAP
Prepare a map showing the area to be served and the location of the source(s) of water. It should be drawn to a
convenient scale or with measurements of distance between important structures along roads and pathways.
Include elevation. Indicate houses, schools, churches, markets, existing water systems, public faucets, reservoir
and other important land features.
Legend
House
School
Church
Public faucet
Existing pipeline
Proposed pipeline
R Reservoir
Gate valve
Check Valve
Reducer
Clinic
Contours
º123 Elevations
S Spring Box
KALAHI-CIDSS Subproject Name Prepared Drawing Title Sub-Project No.

PROJECT Project Area Map
Sheet Title
Location Checked Project Area Map
Scale Sheet No.
NTS
KALAHI-CIDSS
Detailed Estimates
ANNEX 1a
FORMAT OF DETAILED COST ESTIMATES
The presentation of the materials, labor and equipment in details is helpful when implementing the subproject by community force
account.
ITEM RESERVOIR ( 8 cu.m. )
A. MATERIALS
1) Computation of Quantities and Costing
Particular Compu Material Quantity Unit TOTAL
Description Specs. Factor ted Compu- Say Unit Cost Cost
Volume ted (P) (P)
Concrete Class "A" (1:2:4) 3.26 cu.m
Plaster (1:2) 0.3 cu.m
Portland cement 40 kg. 38 bag 140.00 5,320.00
Sand 0.5 2.13 cu.m 250.00 532.50
Gravel 1 3.3 cu.m 350.00 1,155.00
Sahara compound D.C. 35 pack 22.00 770.00
RSB 10 mm x 6 m D.C. 41 pc. 70.00 2,870.00
12 mm x 6 m D.C. 23 pc. 77.00 1,771.00
G.I. wire Gauge # 16 D.C. 3 kg. 43.00 129.00
Marine plywood 1/4" x 4' x 8' D.C. 18 sheet 375.00 6,750.00
Rough lumber 2" x 2" x 8' D.C. 50 pc. 53.00 2,650.00
Common nails #4 D.C. 25 kg. 30.00 750.00
# 1-1/2 D.C. 3 kg. 35.00 105.00
TOTAL 22,802.50
B. LABOUR COST
Productivity rate ( Excavation ) 1.6 cu.m./m-day
Productivity rate ( Concrete works ) 0.14 cu.m./m-day
Particular Quantity Gang Activity Duration Rate Total
Description Manpower Required Output Compu- Say per Day Labour
ted Cost
Excavation 3.76
Supervisor 1 12.8 0.29375 1 250.00 250.00
Laborer 8 1 150.00 1,200.00
Form works
Supervisor 1 6 250.00 1,500.00
Carpenter 2 6 225.00 2,700.00
Laborer 8 6 150.00 7,200.00
Steel works
Supervisor 1 3 250.00 750.00
Steelperson 2 3 225.00 1,350.00
Laborer 8 3 150.00 3,600.00
Concrete works 3.26
Supervisor 1 1.4 2.328571429 3 250.00 750.00
Mason 2 3 225.00 1,350.00
Laborer 8 3 150.00 3,600.00
TOTAL 13 24,250.00
C. SUMMARY OF ITEM COST

Work No. of No. of Funding TOTAL Percent
Particular Duration Manpower MD Inkind CASH Weight
(P) (%)
MATERIALS
Lumpsum - 22,802.50 22,802.50 48%
LABOUR
Skilled 3 - 8,650.00 8,650.00 18%
Unskilled 8 - 15,600.00 15,600.00 33%
TOTAL 13 11 - 47,052.50 47,052.50 100%
Note: cost not current
KALAHI-CIDSS PROJECT 3 of 7
Detailed Estimates
ITEM SPRING BOX ( Improvement )
A. MATERIALS
Volume ted (P) (P)
Concrete Class "A" (1:2:4) 0.224
Portland cement 40 kg. 9 2.016 2.5 bag 140.00 350.00
Sand 0.5 0.112 0.15 cu.m 250.00 37.50
Gravel 1 0.224 0.25 cu.m 350.00 87.50
Sahara compund D.C. 2 pack 22.00 44.00
RSB 10 mm x 6 m D.C. 6 pc. 70.00 420.00
G.I. Tie wire Gauge # 16 D.C. 0.5 kg. 43.00 21.50
Forms Re-use from reservoir construction
Common nail Re-use from reservoir construction
TOTAL 960.50
B. LABOUR COST
ted Cost
Form works
Supervisor 1 1 250.00 250.00
Carpenter 1 1 225.00 225.00
Laborer 4 1 150.00 600.00
Steel works
Supervisor 1 1 250.00 250.00
Steelperson 1 1 225.00 225.00
Laborer 4 1 150.00 600.00
Concrete works
Supervisor 1 2 250.00 500.00
Mason 1 2 225.00 450.00
Laborer 4 2 150.00 1,200.00
Removal of old pipe,
installation of new
Supervisor 1 1 250.00 250.00
Mason 1 1 225.00 225.00
Laborer 4 1 150.00 600.00
Ditching
Supervisor 1 1 250.00 250.00
Laborer 4 1 150.00 600.00
TOTAL 6 6,225.00

(P) (%)
MATERIALS
Lumpsum - 960.50 960.50 13%
LABOUR
Skilled 2 - 2,625.00 2,625.00 37%
Unskilled 4 - 3,600.00 3,600.00 50%
TOTAL 6 6 - 7,185.50 7,185.50 100%
Detailed Estimates
ITEM PIPELINE
A. MATERIALS
Particular Pipeline Section Quantity Unit Total
Unit Section/ Length Compu- Cost Cost
Description Specs. Location ted Say
(m) (P) (P)
Pipes and fittings
G.I. Pipe, sched. 40 31 mm x 6 m pc. a 500 83.33 84 550.00 46,200.00
G.I. Union patente 31 mm pc. a 7.33 8 88.00 704.00
G.I. Coupling 31 mm pc. a 75 32.00 2,400.00
G.I. Tee 31 x 31 mm pc. a 1 42.00 42.00
G.I. Reducer Bushing 31 x 13 mm pc. a 1 30.00 30.00
G.I. Plug 31 mm pc. a 1 20.00 20.00
G.I. Pipe, sched. 40 13 mm x 6 m pc. a 0.5 184.00 92.00
G.I. Coupling 13 mm pc. a 1 12.00 12.00
G.I. Elbow, 90 degrees 13 mm pc. a 2 15.00 30.00
Brass Gate valve 13 mm pc. a 1 65.00 65.00
G.I. Reducer Bushing 31 x 19 mm pc. b 1 28.00 28.00

G.I. Pipe, sched. 40 19 mm x 6 m pc. b 10 1.67 2 285.00 570.00
G.I. Coupling 19 mm pc. b 1 20.00 20.00
G.I. Union patente 19 mm pc. b 1 47.00 47.00
G.I. Tee 19 x 19 mm pc. b 1 24.00 24.00
G.I. Plug 19 mm pc. b 1 8.00 8.00
G.I. Reducer Bushing 19 x 13 mm pc. b 1 20.00 20.00
G.I. Pipe, sched. 40 13 mm x 6 m pc. b 0.5 184.00 92.00
G.I. Coupling 13 mm pc. b 1 12.00 12.00
G.I. Elbow, 90 degrees 13 mm pc. b 2 15.00 30.00
Brass Gate valve 13 mm pc. b 1 65.00 65.00
G.I. Pipe, sched. 40 31 mm x 6 m pc. c 1,200 200.00 200 468.00 93,600.00

G.I. Union patente 31 mm pc. c 19.00 19 88.00 1,672.00
G.I. Coupling 31 mm pc. c 180 32.00 5,760.00
G.I. Tee 31 x 31 mm pc. c 1 42.00 42.00
G.I. Reducer Bushing 31 x 25 mm pc. d 1 26.00 26.00

G.I. Pipe, sched. 40 25 mm x 6 m pc. d 20 3.33 4 332.00 1,328.00
G.I. Union patente 25 mm pc. d 1 62.00 62.00
G.I. Coupling 25 mm pc. d 2 24.00 48.00
G.I. Tee 25 x 25 mm pc. d 1 32.00 32.00
G.I. Plug 25 mm pc. d 1 12.00 12.00
G.I. Reducer Bushing 25 x 13 mm pc. d 1 25.00 25.00
G.I. Pipe, sched. 40 13 mm x 6 m pc. d 0.5 184.00 92.00
G.I. Coupling 13 mm pc. d 1 12.00 12.00
G.I. Elbow, 90 degrees 13 mm pc. d 2 15.00 30.00
Brass Gate valve 13 mm pc. d 1 65.00 65.00
G.I. Reducer Bushing 38 x 31 mm pc. e 1 32.00 32.00

G.I. Pipe, sched. 40 31 mm x 6 m pc. e 240 40.00 40 468.00 18,720.00
G.I. Union patente 31 mm pc. e 3.00 3 88.00 264.00
G.I. Coupling 31 mm pc. e 36 32.00 1,152.00
G.I. Tee 31 x 31 mm pc. e 1 30.00 30.00
G.I. Reducer Bushing 38 x 25 mm pc. f 1 34.00 34.00

G.I. Pipe, sched. 40 25 mm x 6 m pc. f 320 53.33 54 332.00 17,928.00
G.I. Union patente 25 mm pc. f 4.33 5 62.00 310.00
G.I. Coupling 25 mm pc. f 48 24.00 1,152.00
G.I. Tee 31 x 31 mm pc. f 1 32.00 32.00
G.I. Pipe, sched. 40 13 mm x 6 m pc. f 0.5 184.00 92.00
G.I. Coupling 13 mm pc. f 1 12.00 12.00
G.I. Elbow, 90 degrees 13 mm pc. f 2 15.00 30.00
Brass Gate valve 13 mm pc. f 1 65.00 65.00
Detailed Estimates
G.I. Pipe, sched. 40 31 mm x 6 m pc. g 200 33.33 34 468.00 15,912.00

G.I. Union patente 31 mm pc. g 2.33 3 88.00 264.00
G.I. Coupling 31 mm pc. g 30 32.00 960.00
G.I. Tee 31 x 31 mm pc. g 1 42.00 42.00
G.I. Plug 31 mm pc. g 1 20.00 20.00
G.I. Reducer Bushing 31 x 13 mm pc. g 1 30.00 30.00
G.I. Pipe, sched. 40 13 mm x 6 m pc. g 0.5 184.00 92.00
G.I. Coupling 13 mm pc. g 1 12.00 12.00
G.I. Elbow, 90 degrees 13 mm pc. g 2 15.00 30.00
Brass Gate valve 13 mm pc. g 1 65.00 65.00
Brass Gate valve 38 mm pc. h 1 205.00 205.00

G.I. Pipe, sched. 40 38 mm x 6 m pc. h 60 10.00 10 550.00 5,500.00
G.I. Union patente 38 mm pc. h 1 116.00 116.00
G.I. Coupling 38 mm pc. h 8 41.00 328.00
G.I. Tee 38 x 38 mm pc. h 1 52.00 52.00
Brass Gate valve 25 mm pc. i 1 102.00 102.00

G.I. Pipe, sched. 40 25 mm x 6 m pc. i 100 16.67 17 332.00 5,644.00
G.I. Union patente 25 mm pc. i 0.67 1 62.00 62.00
G.I. Coupling 25 mm pc. i 15 24.00 360.00
G.I. Tee 25 x 25 mm pc. i 1 32.00 32.00
G.I. Plug 25 mm pc. i 1 12.00 12.00
G.I. Reducer Bushing 25 x 13 mm pc. i 1 25.00 25.00
G.I. Pipe, sched. 40 13 mm x 6 m pc. i 1 184.00 184.00
G.I. Coupling 13 mm pc. i 1 12.00 12.00
G.I. Elbow, 90 degrees 13 mm pc. i 2 15.00 30.00
G.I. Elbow, 45 degrees 25 mm pc. i 2 35.00 70.00
Brass Gate valve 13 mm pc. i 1 65.00 65.00
Brss Gate valve 25 mm pc. j 1 102.00 102.00

G.I. Pipe, sched. 40 25 mm x 6 m pc. j 710 118.33 119 332.00 39,508.00
G.I. Union patente 25 mm pc. j 10.83 12 62.00 744.00
G.I. Coupling 25 mm pc. j 106 24.00 2,544.00
G.I. Elbow, 90 degrees 25 mm pc. j 3 35.00 105.00
G.I. Elbow, 90 degrees 38 mm pc. at reservoir overflow 2 60.00 120.00

Brass Gate valve 50 mm pc. drain at spring box & res. 2 245.00 490.00
G.I.Nipple, sched. 40 50 mm x 0.3 m pc. drain at spring box & res. 4 44.00 176.00
Perforated PVC Pipe 25 mm x 0.3 m pc. strainer at inlet of spring box 1 27.00 27.00
Brass Faucet 13 mm pc. faucet at tap stands 6 65.00 390.00
Others (tools to be turned-over to the (BWSA) association)

Teflon seal tape 3/4 inch roll accessories 100 20.00 2,000.00
Pipe wrench 12 inches long unit tools 1 550.00 550.00
Pipe wrench 14 inches long unit tools 2 650.00 1,300.00
Pipe threader 13, 19, 25, set tools 1 6,000.00 6,000.00
31, 38 mm
Hack saw unit tools 1 85.00 85.00
Hack saw blade pc. tools 5 40.00 200.00
TOTAL 3,360 277,793.00
Detailed Estimates
B. LABOUR COST
ted Cost
Pipe Threading 559.5
Supervisor 1 200 2.7975 3 250.00 750.00
Plumber 2 3 225.00 1,350.00
Laborer 8 3 150.00 3,600.00
Excavation, Laying
& Installation and
Backfilling 559.5
Supervisor 1 60 9.325 10 250.00 2,500.00
Plumber 2 10 225.00 4,500.00
Laborer 8 10 150.00 12,000.00
TOTAL 13 24,700.00

Particular Duration Manpower MD In Kind CASH Weight
(P) (%)
MATERIALS
Pipes & fittings 277,793.00 - 277,793.00 92%
LABOUR
Skilled 13 - 9,100.00 9,100.00 3%
Unskilled 13 - 15,600.00 15,600.00 5%
TOTAL 13 277,793.00 24,700.00 302,493.00 100%
Detailed Estimates
ITEM CREEK / RIVER CROSSING ( 2-Suspended type, 2-Submerged type)
A. MATERIALS
Volume ted (P) (P)
Concrete Class "A" (1:2:4) 0.48
Portland cement 40 kg. D.C. 5 bag 140.00 700.00
Sand D.C. 0.25 cu.m. 250.00 62.50
Gravel D.C. 0.5 cu.m. 350.00 175.00
G.I. Wire Gauge # 4 D.C. 1 roll 1,500.00 1,500.00
Gauge # 16 D.C. 2 kg. 43.00 86.00
RSB 12 mm x 6 m D.C. 10 pc. 77.00 770.00
16 mm x 6 m D.C. 8 pc. 103.00 824.00
Steel angle bar 1-1/2 x 1-1/2 D.C. 2 pc. 250.00 500.00
x 1/8 x 6 m
TOTAL 4,617.50
B. LABOUR COST
ted Cost
(suspended)
Form & steel works
Supervisor 1 1 250.00 250.00
Laborer 6 1 150.00 900.00
Concrete casting
Supervisor 1 1 250.00 250.00
Laborer 6 1 150.00 900.00
Installation
Supervisor 1 3 250.00 750.00
Laborer 6 3 150.00 2,700.00
Instn. (submerged)
Supervisor 1 1 250.00 250.00
Laborer 6 1 150.00 900.00
TOTAL 6 6,900.00

(P) (%)
MATERIALS
Lumpsum - 4,617.50 4,617.50 40%
LABOUR
Skilled 6 1 - 1,500.00 1,500.00 13%
Unskilled 6 6 - 5,400.00 5,400.00 47%
TOTAL 6 7 - 11,517.50 11,517.50 100%
Detailed Estimates
ITEM TAP STAND ( 6 Units )
A. MATERIALS
Volume ted (P) (P)
Concrete Class "B" (1:2.5:5) 1.218
Portland cement 40 kg. 7.5 9.135 9.5 bag 140.00 1,330.00
Sand 0.5 0.609 0.7 cu.m. 250.00 175.00
Gravel 1 1.218 1.3 cu.m. 350.00 455.00
RSB 10 mm x 6 m D.C. 15 pc. 70.00 1,050.00
G.I. wire Gauge # 16 D.C. 1.5 kg. 43.00 64.50
Forms Re-use from reservoir construction
Common nails Re-use from reservoir construction
TOTAL 3,074.50
B. LABOUR COST
ted Cost
Concrete 1.218
Supervisor 1 1.5 0.812 1 250.00 250.00
Mason 1 1 225.00 225.00
Laborer 4 1 150.00 600.00
Form, Steelwork,
Excavation
Supervisor 1 3 250.00 750.00
Carpenter 1 3 225.00 675.00
Laborer 4 3 150.00 1,800.00
TOTAL 4 4,300.00

(P) (%)
MATERIALS
Lumpsum - 3,074.50 3,074.50 42%
LABOUR
Skilled 4 2 - 1,900.00 1,900.00 26%
Unskilled 4 4 - 2,400.00 2,400.00 33%
TOTAL 4 6 - 7,374.50 7,374.50 100%
IMPLEMENTATION SCHEDULE WS
BARANGAY SUB-PROJECT WORK SCHEDULE & PHYSICAL PROGRESS REPORT

For the Month of __________________, 200___
Name of Sub-project: ___________________________________ Total Sub-Project Cost:_______________________ Labor Ave.

Physical Target: _____________________________ Direct Cost: Generat Total No. of Days Rate/Da
ed y
Region: __________________________________ Indirect cost: Male
Skilled
Province : __________________________________ Date Started:________________________________ Female
Municipality : _______________________________ Target Completion Date: ______________________ Male
Unskilled
Barangay: __________________________________ Mode of Implementation: Female
TOTAL
I. To be filled up by Deputy Area Coordinator

WEIGHT Physical Previous DURATION
ITEM No. DESCRIPTION QTY UNIT AMOUNT
(%) Target Cumm. Month 1 Month 2 Month 3 Month 4
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
Planned
Actual
TOTAL 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
II To be filled up by Deputy Area Coordinator

PERIODIC
% PROGRESS (PLANNED) CUMULATIVE
PHYSICAL PERIODIC
% PROGRESS (ACTUAL) CUMULATIVE
PERIODIC
% PROGRESS (PLANNED) CUMULATIVE
CASH FLOW PERIODIC
% PROGRESS (ACTUAL) CUMULATIVE
III. Major Issues Encountered: IV. Recommendations
Prepared by: _____________________________ Concurred by: _____________________

PIT Chair/Skilled Person/Contractor Monitoring Team Leader Municipal Engineer
Noted:
Approved by: _____________________________ _____________________
BSPMC Chairperson Deputy Area Coordinator Regional Infrastructure Engineer
Note: Attach Material Records Sheet if physical accomplishment lags behind financial disbursements.
KALAHI CIDSS PROJECT 10 of 1

Pipeline Hydraulic Analysis
ANNEX 1
II -PIPELINE DESIGN ANALYSIS:
Design criteria
The pipeline must be designed to handle the maximum hour demand or Peak Flow (PF)=2.5ADD of the area to be served
Minimun pressure at the remotest end of the system should be 3.0 meters (Approx. 4.26 psi) and 7.0 meters at the
mainline
Maximum Velocity of flow in the pipes:
a. Main pipes… 3.0 meters per second
b. Distribution pipes… 1.5 meters per second
Water flow per tapstand ranges from 0.125 lps to 0.225 lps
Additional: Consider most economical pipe size and layout
Additonal: Best location of tank ( if any)
A. Pipeline Design Input/Output

Pipeline Section Household Peak Node Pipe Pipe Headloss Actual
Section Node Length Served Flow Elev. Diameter Diameter per Headloss
from to Difference Option 100 m.
(m) (no.) (lps) (m) (mm) (mm) (m) (m)
a b c d e f g h i j k
a 1 2 69 10 ### 3 #VALUE! 13 10.22 7.0518
b 2 3 24 20 ### -1 #VALUE! 19 5.12 1.2288
c 3 4 87 10 ### -1 #VALUE! 19 1.404 1.22148
d 3 5 81 30 ### 0 #VALUE! 25 2.7 2.187
e 5 6 58 10 ### 0 #VALUE! 25 0.345 0.2001
f 5 7 110 50 ### -3 #VALUE! 31 2.2878 2.51658
g 7 8 87 60 ### 4 #VALUE! 31 3.2 2.784
h 9 10 38 10 ### -6 #VALUE! 13 10.22 3.8836
i 10 11 66 10 ### -7 #VALUE! 13 10.22 6.7452
j 10 12 147 20 ### 7 #VALUE! 19 5.12 7.5264
k 12 8 33 30 ### -3 #VALUE! 25 2.7 0.891
l 8 13 40 90 ### 1 #VALUE! 38 2.85 1.14
m 13 14 30 100 ### 2 #VALUE! 38 3.435 1.0305
n 14 16 143 10 ### -2 #VALUE! 19 1.404 2.00772
o 14 15 19 110 ### 0 #VALUE! 38 3.932 0.74708
p 15 17 110 10 ### 3 #VALUE! 19 1.404 1.5444
q 15 18 42 120 ### 0 #VALUE! 38 4.4 1.848
r 18 19 36 130 ### -3 #VALUE! 38 5.002 1.80072
s 19 20 30 30 ### 1 #VALUE! 25 2.7 0.81
t 20 21 159 20 ### -2 #VALUE! 25 1.257 1.99863
u 21 22 21 10 ### 0 #VALUE! 25 0.345 0.07245
v 22 23 44 10 ### -1 #VALUE! 19 1.404 0.61776
w 19 24 83 160 ### 7 #VALUE! 38 7.702 6.39266
x 24 25 24 170 ### -4 #VALUE! 38 8.311 1.99464
y 25 26 161 170 ### 4 #VALUE! 50 2.264 3.64504
z 26 27 128 180 ### -8 #VALUE! 50 2.54 3.2512
aa 27 28 145 190 ### 14 #VALUE! 50 2.821 4.09045
KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 11of 4

ab 28 29 50 30 ### 0 #VALUE! 38 0.35 0.175

ac 29 30 243 20 ### -5 #VALUE! 25 1.2568 3.054024
ad 30 31 276 10 ### 7 #VALUE! 19 1.404 3.87504
ae 28 32 143 220 ### -12 #VALUE! 50 3.694 5.28242
af 32 33 479 228 ### 16 #VALUE! 63 1.344 6.43776
ag 33 34 621 238 ### -16 #VALUE! 63 1.448 8.99208
ah 34 35 140 40 ### -6 #VALUE! 25 4.539 6.3546
ai 35 36 94 10 ### 4 #VALUE! 19 1.404 1.31976
aj 35 37 231 20 ### 2 #VALUE! 25 1.257 2.90367
ak 37 38 174 10 ### 0 #VALUE! 25 0.345 0.6003
al 34 39 205 278 ### 9 #VALUE! 63 1.912 3.9196
am 39 40 19 288 ### -3 #VALUE! 50 6.39 1.2141
an 39 89 588 10 ### -2 #VALUE! 25 0.345 2.0286
ao 40 41 669 298 ### 3 #VALUE! 100 0.234 1.56546
ap 41 42 171 303 ### 1 #VALUE! 100 0.245 0.41895
aq 42 43 327 306 ### 0 #VALUE! 100 0.251 0.82077
ar 43 44 671 306 ### 0 #VALUE! 100 0.251 1.68421
as 47 48 498 10 ### 4 #VALUE! 25 0.345 1.7181
at 48 49 489 16 ### -1 #VALUE! 31 0.2875 1.405875
au 44 49 170 322 ### 0 #VALUE! 50 8.102 13.7734
av 44 45 235 14 ### -2 #VALUE! 25 0.6425 1.509875
aw 45 46 191 4 ### 16 #VALUE! 13 1.89 3.6099
ax 49 50 170 336 ### -2 #VALUE! 100 0.317 0.5389
ay 50 51 690 346 ### 0 #VALUE! 100 0.34 2.346
az 51 53 350 350 ### 3 #VALUE! 100 0.35 1.225
ba 52 53 700 4 ### 2 #VALUE! 19 0.267 1.869
bb 53 54 125 364 ### 5 #VALUE! 63 3.295 4.11875
bb-1 54 55 110 4 ### 5 #VALUE! 13 1.89 2.079
bc 54 56 315 368 ### -6 #VALUE! 75 1.314 4.1391
bd 56 57 815 378 ### 8 #VALUE! 100 0.422 3.4393
be 57 58 275 388 ### 13 #VALUE! 63 3.647 10.02925
bf 58 59 985 392 ### -22 #VALUE! 75 1.475 14.52875
bg 59 60 366 396 ### 12 #VALUE! 75 3.009 11.01294
bh 60 61 270 400 ### 18 #VALUE! 63 7.798 21.0546
bi 61 62 202 400 ### 16 #VALUE! 63 7.798 15.75196 g.i
Bj 62 63 203 400 ### 1 #VALUE! 100 0.75464 1.5319192
bk 63 64 109 Reservoir 1.72 25 29.2150 38 13.22 14.4098
14384
B. Pipeline Analysis
Branch Node Remarks Residual Remarks
No. of Household Total Headloss Compare Elev Head Accept Head (Hr)
1-2 7.0518 > 3 ? (4.05)
2-3 1.2288 > -1 ? (2.23)
1-2-3 8.2806 > 2 ? (6.28)
4-3 1.22148 > -1 ? (2.22)
1-2-3-5 10.4676 > 2 ? (8.47)
5-6 0.2001 > 0 ? (0.20)
7-8 2.784 4 1.22
4-3-5 3.40848 > -1 ? (4.41)
5-6-7 2.71668 > -3 ? (5.72)
1-2-3-5-7 12.98418 > -1 ? (13.98)

4-3-5-7 6.12516 > -4 ? (10.13)

2-3-5-7-8 8.71638 > 0 ? (8.72)
1-2-3-5-7-8 15.76818 > 3 ? (12.77)
4-3-5-7-8 6.19248 > 3 ? (3.19)
5-6-7-8 5.50068 > 1 ? (4.50)
9-10 3.8836 > -6 ? (9.88)
10-11 6.7452 > -7 ? (13.75)
9-10-12 11.41 > 1 ? (10.41)
8-9-10-12 12.301 > -2 ? (14.30)
8-10-11-12 15.1626 > -3 ? (18.16)
10-12 7.5264 > 7 ? (0.53)
12-8 0.891 > -3 ? (3.89)
8-13 1.14 > 1 ? (0.14)
13-14 1.0305 > 2 ? 0.97
8-13-14 2.1705 3 0.83
14-16 2.00772 > -2 ? (4.01)
14-15 0.74708 > 0 ? (0.75)
14-15-16 2.7548 -2 (4.75)
14-15-16-18 4.6028 -2 (6.60)
14-15-16-18-19 6.40352 -5 (11.40)
15-18 1.848 0 (1.85)
18-19 1.80072 > -3 ? (4.80)
15-18-19 3.64872 > -3 ? (6.65)
15-17-18-19 5.19312 > 0 ? (5.19)
13-14-15 1.77758 = 2 ? 0.22
13-14-15-18 3.62558 > 2 ? (1.63)
13-14-15-18-19 5.4263 > -1 ? (6.43)
19-20 0.81 > 1 ? 0.19
20-21 1.99863 > -2 ? (4.00)
21-22 0.07245 > 0 ? (0.07)
22-23 0.61776 > -1 ? (1.62)
19-20-21 2.80863 > -1 ? (3.81)
19-20-21-22 2.88108 > -1 ? (3.88)
19-20-21-22-23 3.49884 > -2 ? (5.50)
19-24 6.39266 > 7 ? 0.61
24-25 1.99464 > -4 ? (5.99)
19-24-25 8.3873 > 3 ? (5.39)
25-26 3.64504 > 4 ? 0.35
26-27 3.2512 > -8 ? (11.25)
27-28 4.09045 > 14 ? 9.91
28-29 0.175 = 0 ? (0.18)
29-30 3.054024 > -5 ? (8.05)
28-29-30 3.229024 > -5 ? (8.23)
30-31 3.87504 > 7 ? 3.12
29-30-31 6.929064 > 2 ? (4.93)
28-29-30-31 7.104064 > 2 ? (5.10)
28-32 5.28242 > -12 ? (17.28)
32-33 6.43776 > 16 ? 9.56
28-32-33 11.72018 > 4 ? (7.72)
33-34 8.99208 > -16 ? (24.99)
32-33-34 15.42984 > 0 ? (15.43)

34-35 6.3546 > -6 ? (12.35)

35-36 1.31976 = 4 ? 2.68
34-35-36 7.67436 > -2 ? (9.67)
35-37 2.90367 > 2 ? (0.90)
37-38 0.6003 > 0 ? (0.60)
34-35-37 9.25827 > -4 ? (13.26)
34-35-37-38 9.85857 > -4 ? (13.86)
35-37-38 3.50397 > 2 ? (1.50)
34-39 3.9196 9 5.08
34-35-36-39 11.59396 > 7 ? (4.59)
39-40 1.2141 > -3 ? (4.21)
40-41 1.56546 > 3 ? 1.43
41-42 0.41895 1 ? 0.58
42-43 0.82077 0 ? (0.82)
43-44 1.68421 0 ? (1.68)
39-40-41 2.77956 = 0 ? (2.78)
39-40-41-42 3.19851 > 1 ? (2.20)
44-45 1.509875 > -2 ? (3.51)
45-46 1.509875 > -2 ? (3.51)
44-49 13.7734 > 0 ? (13.77)
47-48 1.7181 > 4 ? 2.28
48-49 1.405875 > -1 ? (2.41)
47-48-49 3.123975 > 3 ? (0.12)
44-45-46 3.01975 > -4 ? (7.02)
49-50 0.5389 = -2 ? (2.54)
50-51 2.346 > 0 ? (2.35)
51-53 1.225 > 3 ? 1.78
52-53 1.869 > 2 ? 0.13
53-54 4.11875 > 5 ? 0.88
54-55 2.079 > 5 ? 2.92
54-56 4.1391 > -6 ? (10.14)
56-57 3.4393 > 8 ? 4.56
57-58 10.02925 > 13 ? 2.97
58-59 14.52875 > -22 ? (36.53)
59-60 11.01294 > 12 ? 0.99
60-61 21.0546 18 (3.05)
53-54-56 8.25785 > -1 ? (9.26)
54-55-56 6.2181 = -1 ? (7.22)
53-54-56-57 11.69715 > 7 ? (4.70)
54-55-56-57-58-59-60-61 66.28294 > 28 ? (38.28)
54-56-57-58-59-60-61 64.20394 > 23 ? (41.20)
56-57-58-59-60-61 60.06484 > 29 ? (31.06)
57-58-59-60-61 56.62554 > 21 ? (35.63)
58-59-60-61 46.59629 > 8 ? (38.60)
59-60-61 32.06754 > 30 ? (2.07)
52-53-55-56-57-58-59-60-61 66.07294 > 25 ? (41.07)
47-48-49-50-51-53-54-56-57-58-59- 75.556565 > 32 ? (43.56)
60-61
46-45-44-49-50-51-53-54-56-57-58- 89.22574 > 25 ? (64.23)
59-60-61
39-40-41-42-43-44-49-50-53-54-56-57 91.90948 30 (61.91)
36-35-34-39-40-41-42-43-44-49-50-53 103.50344 > 37 ? (66.50)
38-37-35-34-39-40-41-42-43-44-49-50 105.68765 > 35 ? (70.69)

31-30-29-28-32-33-34-39-40-41-42-43 123.645404 > 29 ? (94.65)

23-22-21-20-19-24-25-26-27-28-32-33 139.41417 > 38 ? (101.41)
19-24-25-26-27-28-32-33-34-39-40-41 135.91533 40 (95.92)
17-15-18-19-24-25-26-27-28-32-33-34 141.10845 > 40 ? (101.11)
16-14-15-18-19-24-25-26-27-28-32-33 142.31885 > 35 ? (107.32)
1-2-3-5-7-8-13-14-15-18-19-24-25-26 158.24981 = 43 ? (115.25)
4-3-5-7-8-13-14-15-18-19-24-25-26-2 148.67411 > 43 ? (105.67)
11-10-12-8-13-14-15-18-19-24-25-26- 157.64423 > 37 ? (120.64)
9-10-12-8-13-14-15-18-19-24-25-26-2 154.78263 > 38 ? (116.78)
60-61 21.0546 > 18 ? (3.05)
61-62-63-64 31.6936792 > 42 ? 10.31 move ang reservoir
61-62 400 15.75196 > 16 ? 0.25
62-63 400 1.5319192 > 1 ? (0.53)
63-64 Reservoir 14.4098 > 25 ? 10.59
Recommendation:
For all the branch nodes, the total headloss is greater than the elevation head. It is therefore
recommended to increase the diameter of pipe to effect efficient flow in the system.(?) reject
Column Description:
Column Description
a Pipe section under consideration
b-c Node section under consideration
d Length of pipe section under consideration (meter)
e Number of household served
f Computed Peak Flow (liter per second)
g Difference in elevation between nodes under consideration (meter)
h Computed Pipe Diameter (mm), using the Darcy Weisbach Formula
i Nominal Diameter available in the market (mm)
j Headloss per 100 meters (refer to table 9.1 or 9.2)
k Actual Headloss

Formula:
Column f:
PF = 2.5 x GRF x N x Average Household Size x PCWC / 86,400
Where:
PF = Peak flow.
GRF = Growth rate factor (1+GR)^life span
N = Total number of household served by the pipe section.
PCWC = Per capita water consumption.
Column h:
HF = (8)(f)(L)(Q)^2/D^5(g)(pi)^2
D^5 =(8)(f)(L)(Q)^2/HF(g)(pi)^2
Where:
HF = Headloss or the difference in elevation between the pipe in

consideration.
F = Coefficient of friction (approximately 0.02).
L = Length of pipe section in consideration.
Q = Water discharge.
D =Pipe diameter (mm).
g =gravitational value (9.81)
pi =3.1415
Simplifying:
D^5 = (0.00165(L)(Q/1000)^2/HF)(1000) (mm)

= (0.00165(Column d)(Column f/1000)^2/(Column g))(1000)
Column j:
From table 9.1 or 9.2, (interpolate when necessary).
Column k:
Actual Headloss = (Headloss per 100 M)(Section Length)/100 (m)

= (Column j)(Column d)/100

III -PIPELINE DESIGN ADJUSTMENT:
A. Pipeline Design Input/Output

Pipeline Section Household Peak Node Pipe Pipe Headloss Actual
Section Node Length Served Flow Elev. Diameter Diameter per Headloss
from to Difference Option 100 m.
(m) (no.) (lps) (m) (mm) (mm) (m) (m)
a b c d e f g h i j k
a 1 2 69 10 ### 3 #VALUE! 25 0.345 0.23805
b 2 3 24 20 ### -1 #VALUE! 31 0.4256 0.102144
c 3 4 87 10 ### -1 #VALUE! 31 0.124 0.10788
d 3 5 81 30 ### 0 #VALUE! 38 0.35 0.2835
e 5 6 58 10 ### 0 #VALUE! 31 0.124 0.07192
f 5 7 110 50 ### -3 #VALUE! 50 0.2381 0.26191
g 7 8 87 60 ### 4 #VALUE! 50 0.33 0.2871
h 9 10 38 10 ### -6 #VALUE! 25 0.345 0.1311
i 10 11 66 10 ### -7 #VALUE! 25 0.345 0.2277
j 10 12 147 20 ### 7 #VALUE! 31 0.4256 0.625632
k 12 8 33 30 ### -3 #VALUE! 38 0.35 0.1155
l 8 13 40 90 ### 1 #VALUE! 63 0.2325 0.093
m 13 14 30 100 ### 2 #VALUE! 63 0.28515 0.085545
n 14 16 143 10 ### -2 #VALUE! 31 0.124 0.17732
o 14 15 19 110 ### 0 #VALUE! 63 0.3415 0.064885
p 15 17 110 10 ### 3 #VALUE! 31 0.124 0.1364
q 15 18 42 120 ### 0 #VALUE! 63 0.4 0.168
r 18 19 36 130 ### -3 #VALUE! 63 0.4519 0.162684
s 19 20 30 30 ### 1 #VALUE! 38 0.35 0.105
t 20 21 159 20 ### -2 #VALUE! 38 0.17654 0.2806986
u 21 22 21 10 ### 0 #VALUE! 31 0.124 0.02604
v 22 23 44 10 ### -1 #VALUE! 31 0.124 0.05456
w 19 24 83 160 ### 7 #VALUE! 63 0.68355 0.5673465
x 24 25 24 170 ### -4 #VALUE! 63 0.75895 0.182148
y 25 26 161 170 ### 4 #VALUE! 75 0.31507 0.5072627
z 26 27 128 180 ### -8 #VALUE! 75 0.352 0.45056
aa 27 28 145 190 ### 14 #VALUE! 75 0.38944 0.564688
ab 28 29 50 30 ### 0 #VALUE! 38 0.35 0.175 38
ac 29 30 243 20 ### -5 #VALUE! 38 0.17654 0.4289922
ad 30 31 276 10 ### 7 #VALUE! 31 0.124 0.34224
ae 28 32 143 220 ### -12 #VALUE! 75 0.5068 0.724724
af 32 33 479 228 ### 16 #VALUE! 100 0.13796 0.6608284
ag 33 34 621 238 ### -16 #VALUE! 100 0.144456 0.8970718
ah 34 35 140 40 ### -6 #VALUE! 38 0.6308 0.88312
ai 35 36 94 10 ### 4 #VALUE! 31 0.124 0.11656
aj 35 37 231 20 ### 2 #VALUE! 38 0.17654 0.4078074
ak 37 38 174 10 ### 0 #VALUE! 31 0.124 0.21576
al 34 39 205 278 ### 9 #VALUE! 100 0.1964 0.40262
am 39 40 19 288 ### -3 #VALUE! 75 0.8384 0.159296
an 39 89 588 10 ### -2 #VALUE! 31 0.124 0.72912
ao 40 41 669 298 ### 3 #VALUE! 150 0.234112 1.5662093 100
ap 41 42 171 303 ### 1 #VALUE! 150 0.24458 0.4182318 100
aq 42 43 327 306 ### 0 #VALUE! 150 0.25116 0.8212932 100

ar 43 44 671 306 ### 0 #VALUE! 150 0.25116 1.6852836 100

as 47 48 498 10 ### 4 #VALUE! 31 0.124 0.61752
at 48 49 489 16 ### -1 #VALUE! 38 0.1115 0.545235
au 44 49 170 322 ### 0 #VALUE! 75 1.028 1.7476
av 44 45 235 14 ### -2 #VALUE! 31 0.2275 0.534625
aw 45 46 191 4 ### 16 #VALUE! 19 0.047 0.08977
ax 49 50 170 336 ### -2 #VALUE! 150 0.31696 0.538832 100
ay 50 51 690 346 ### 0 #VALUE! 150 0.33992 2.345448 100
az 51 53 350 350 ### 3 #VALUE! 150 0.35026 1.22591 100
ba 52 53 700 4 ### 2 #VALUE! 25 0.267 1.869 19
bb 53 54 125 364 ### 5 #VALUE! 100 0.38612 0.48265
bb-1 54 55 110 4 ### 5 #VALUE! 19 0.267 0.2937
bc 54 56 315 368 ### -6 #VALUE! 100 0.39646 1.248849
bd 56 57 815 378 ### 8 #VALUE! 150 0.4222 3.44093 100
be 57 58 275 388 ### 13 #VALUE! 100 0.438152 1.204918
bf 58 59 985 392 ### -22 #VALUE! 100 0.4312 4.24732
bg 59 60 366 396 ### 12 #VALUE! 100 0.74248 2.7174768
bh 60 61 270 400 ### 18 #VALUE! 100 0.756464 2.0424528
bi 61 62 202 400 ### 16 #VALUE! 100 0.756464 1.5280573 g.i
Bj 62 63 203 400 ### 1 #VALUE! 100 0.756464 1.5356219 100
bk 63 64 109 Reservoir 1.72 25 29.2150 38 3.472 3.78448
14384
B. Pipeline Analysis (checking by comparing the Total HL and Elevation Head and check Minimum Residual Head)
Branch Node Remarks Residual Remarks
No. of Household Total Headloss Compare Elev Head Accept Head (Hr)
1-2 0.23805 > 3 ? 2.76 critical
2-3 0.102144 > -1 ? (1.10)
1-2-3 0.340194 > 2 ? 1.66 critical
4-3 0.10788 > -1 ? (1.11)
1-2-3-5 0.623694 > 2 ? 1.38
5-6 0.07192 > 0 ? (0.07)
7-8 0.2871 4 3.71 critical
4-3-5 0.39138 > -1 ? (1.39)
5-6-7 0.33383 > -3 ? (3.33)
1-2-3-5-7 0.885604 > -1 ? (1.89)
4-3-5-7 0.72521 > -4 ? (4.73)
2-3-5-7-8 0.934654 > 0 ? (0.93)
1-2-3-5-7-8 1.172704 > 3 ? 1.83
4-3-5-7-8 0.67848 > 3 ? 2.32 critical
5-6-7-8 0.62093 > 1 ? 0.38
9-10 0.1311 > -6 ? (6.13)
10-11 0.2277 > -7 ? (7.23)
9-10-12 0.756732 > 1 ? 0.24
8-9-10-12 0.872232 > -2 ? (2.87)
8-10-11-12 0.968832 > -3 ? (3.97)
10-12 0.625632 > 7 ? 6.37 OK
12-8 0.1155 > -3 ? (3.12)
8-13 0.093 > 1 ? 0.91 critical
13-14 0.085545 > 2 ? 1.91 critical
8-13-14 0.178545 3 2.82 critical
14-16 0.17732 > -2 ? (2.18)

14-15 0.064885 > 0 ? (0.06)

14-15-16 0.242205 -2 (2.24)
14-15-16-18 0.410205 -2 (2.41)
14-15-16-18-19 0.572889 -5 (5.57)
15-18 0.168 0 (0.17)
18-19 0.162684 > -3 ? (3.16)
15-18-19 0.330684 > -3 ? (3.33)
15-17-18-19 0.467084 > 0 ? (0.47)
13-14-15 0.15043 = 2 ? 1.85 critical
13-14-15-18 0.31843 > 2 ? 1.68 critical
13-14-15-18-19 0.481114 > -1 ? (1.48)
19-20 0.105 > 1 ? 0.90 critical
20-21 0.2806986 > -2 ? (2.28)
21-22 0.02604 > 0 ? (0.03)
22-23 0.05456 > -1 ? (1.05)
19-20-21 0.3856986 > -1 ? (1.39)
19-20-21-22 0.4117386 > -1 ? (1.41)
19-20-21-22-23 0.4662986 > -2 ? (2.47)
19-24 0.5673465 > 7 ? 6.43 OK
24-25 0.182148 > -4 ? (4.18)
19-24-25 0.7494945 > 3 ? 2.25 critical
25-26 0.5072627 > 4 ? 3.49 critical
26-27 0.45056 > -8 ? (8.45)
27-28 0.564688 > 14 ? 13.44 OK
28-29 0.175 = 0 ? (0.18)
29-30 0.4289922 > -5 ? (5.43)
28-29-30 0.6039922 > -5 ? (5.60)
30-31 0.34224 > 7 ? 6.66 OK
29-30-31 0.7712322 > 2 ? 1.23 critical
28-29-30-31 0.9462322 > 2 ? 1.05
28-32 0.724724 > -12 ? (12.72)
32-33 0.6608284 > 16 ? 15.34 OK
28-32-33 1.3855524 > 4 ? 2.61
33-34 0.89707176 > -16 ? (16.90)
32-33-34 1.55790016 > 0 ? (1.56)
34-35 0.88312 > -6 ? (6.88)
35-36 0.11656 = 4 ? 3.88 OK
34-35-36 0.99968 > -2 ? (3.00)
35-37 0.4078074 > 2 ? 1.59 critical
37-38 0.21576 > 0 ? (0.22)
34-35-37 1.2909274 > -4 ? (5.29)
34-35-37-38 1.5066874 > -4 ? (5.51)
35-37-38 0.6235674 > 2 ? 1.38 critical
34-39 0.40262 9 8.60 OK
34-35-36-39 1.4023 > 7 ? 5.60 critical
39-40 0.159296 > -3 ? (3.16)
40-41 1.56620928 > 3 ? 1.43 critical
41-42 0.4182318 1 ? 0.58 critical
42-43 0.8212932 0 ? (0.82)
43-44 1.6852836 0 ? (1.69)
39-40-41 1.72550528 = 0 ? (1.73)

39-40-41-42 2.14373708 > 1 ? (1.14)

44-45 0.534625 > -2 ? (2.53)
45-46 0.534625 > -2 ? (2.53)
44-49 1.7476 > 0 ? (1.75)
47-48 0.61752 > 4 ? 3.38 OK
48-49 0.545235 > -1 ? (1.55)
47-48-49 1.162755 > 3 ? 1.84 critical
44-45-46 1.06925 > -4 ? (5.07)
49-50 0.538832 = -2 ? (2.54)
50-51 2.345448 > 0 ? (2.35)
51-53 1.22591 > 3 ? 1.77 critical
52-53 1.869 > 2 ? 0.13 critical
53-54 0.48265 > 5 ? 4.52 OK
54-55 0.2937 > 5 ? 4.71 OK
54-56 1.248849 > -6 ? (7.25)
56-57 3.44093 > 8 ? 4.56 OK
57-58 1.204918 > 13 ? 11.80 OK
58-59 4.24732 > -22 ? (26.25)
59-60 2.7174768 > 12 ? 9.28 OK
60-61 2.0424528 18 15.96 OK
53-54-56 1.731499 > -1 ? (2.73)
54-55-56 1.542549 = -1 ? (2.54)
53-54-56-57 5.172429 > 7 ? 1.83
54-55-56-57-58-59-60-61 15.1956466 > 28 ? 12.80 OK
54-56-57-58-59-60-61 14.9019466 > 23 ? 8.10
56-57-58-59-60-61 13.6530976 > 29 ? 15.35 OK
57-58-59-60-61 10.2121676 > 21 ? 10.79
58-59-60-61 9.0072496 > 8 ? (1.01)
59-60-61 4.7599296 > 30 ? 25.24 OK
52-53-55-56-57-58-59-60-61 16.7709466 > 25 ? 8.23
47-48-49-50-51-53-54-56-57-58-59- 20.6575416 > 32 ? 11.34
60-61
46-45-44-49-50-51-53-54-56-57-58- 22.3116366 > 25 ? 2.69
59-60-61
39-40-41-42-43-44-49-50-53-54-56-57 25.89270048 30 4.11
36-35-34-39-40-41-42-43-44-49-50-53 27.2950005 > 37 ? 9.70
38-37-35-34-39-40-41-42-43-44-49-50 27.8020079 > 35 ? 7.20
31-30-29-28-32-33-34-39-40-41-42-43 29.5241768 > 29 ? (0.52)
23-22-21-20-19-24-25-26-27-28-32-33 31.3162484 > 38 ? 6.68
19-24-25-26-27-28-32-33-34-39-40-41 30.8499498 > 40 ? 9.15
17-15-18-19-24-25-26-27-28-32-33-34 31.3170338 > 40 ? 8.68
16-14-15-18-19-24-25-26-27-28-32-33 31.4228388 35 3.58
1-2-3-5-7-8-13-14-15-18-19-24-25-26 32.5967678 > 43 ? 10.40
4-3-5-7-8-13-14-15-18-19-24-25-26-2 32.1025438 = 43 ? 10.90
11-10-12-8-13-14-15-18-19-24-25-26- 32.3928958 > 37 ? 4.61
9-10-12-8-13-14-15-18-19-24-25-26-2 32.2962958 > 38 ? 5.70
60-61 2.0424528 > 18 ? 15.96 OK
61-62-63-64 6.8481592 > 42 ? 35.15 OK move ang reservoir
61-62 400 1.52805728 > 16 ? 14.47 OK
62-63 400 1.53562192 > 1 ? (0.54) OK
63-64 Reservoir 3.78448 > 25 ? 21.22 OK
The total headloss is less than the elevation head and therefore accept adjusted size but there are still critical nodes

with < 3m residual head (Hr)

Graph of Hydraulic Gradeline of Mainline, Pipeline and Ground Elevation
Pipeline Section Household Peak Node Pipe Pipe Headloss Actual Hydraulic
Section Node Length Served Flow Elev. Diameter Diameter per Headloss Gradeline Available Total
from to Difference Option 100 m. Pipe Point Ground Head per Residual
(m) (no.) (lps) (m) (mm) (mm) (m) (m) Elevation Elevation Elevation section Head
a b c d e f g h i j k masl masl masl
a 1 2 500 10 ### 4 #VALUE! 31 0.4525 2.2625 700.00 701.74 699.50 1.7375 12.879
c 2 4 1200 16 ### 16 #VALUE! 31 1.036 12.432 704.00 707.57 708.00 3.568 11.1415
e 4 6 240 26 ### 13 #VALUE! 31 2.5655 6.1572 720.00 726.84 720.00 6.8428 7.5735
h 6 9 60 38 ### 2 #VALUE! 38 2.1155 1.2693 733.00 733.73 733.00 0.7307 0.7307
9 Reservoir 735.00 735.00 732.00 0 0
740.00
Reservoir
730.00
720.00
710.00
P ip e Elevatio n masl Hyd rau lic Grad elin e P o in t Elevatio n masl
700.00
Gro u n d Elevatio n masl
690.00 F1
680.00
1 2 3 4 5

PROVINCE OF MARINDUQUE
OFFICE OF PROVINCIAL GOVERNOR
Contract I.D. :
Furnishing Labor, Materials and Equipment
Project Name: Rental for the CONSTRUCTION/
REHABILITATION/ IMPROVEMENT of
Agumaymayan Water Supply System at Brgy.
Agumaymayan, Boac, Marinduque
CONSTRUCTION SCHEDULE,/BAR-CHART, CASH FLOW AND S - CURVED

Business Name : SKYSCRAPER CONSTRUCTION AND ENGINEERING SERVICES
Business Address: Brgy. 1, Buenavista, Marinduque
no
of CALENDAR DAYS
Item No. DESCRIPTION wt % day 9 18 27 39
s
###
#########
######
######
######
######
######
### #########
######
I (a) #REF! #REF! 20
0 0 0 0 0
II (b) Mobilization / Demobilization 1.26% 5
0 0 0 0
III (c ) Project Billboard/ Signboard 0.51% 4
###
IV (d) #REF! #REF! 1
0 0 0 0 0
V(e) Excavation Works 2.95% 5
Quarterly Accomplishment #REF! #REF! #REF! #REF!
100%
Cumulative Quarterly Accomplishment #REF! #REF! #REF! #REF!
Quarterly Cash Flow 22,481.18 19,683.52 421,846.86 535,152.00
Cumulative Quarterly Cashflow 22,481.18 42,164.70 464,011.56 999,163.56
Prepared by: Approved By:
EMILIO L. MENORCA Jemmar S. Saporna 4,989,582.67

Project Supervisor General Manager
PROVINCE OF MARINDUQUE
OFFICE OF PROVINCIAL GOVERNOR
Contract I.D. :
Furnishing Labor, Materials and Equipment
Project Name: Rental for the CONSTRUCTION/
P E R T C P M
no
of CALENDAR DAYS
Item No. DESCRIPTION wt % day 9 18 27 39
s
I (a) #REF! #REF! 20
GENERAL REQUIREMENTS / MOBILIZATION and DEMOBILIZATION
II (b) Mobilization / Demobilization 1.26% 5
III ( c ) Project Billboard/ Signboard 0.51% 4

start b c
######
######
d e
IV ( d ) #REF! #REF! 1
5 CD 4cd 1 CD 5 cd
V(e) Excavation Works 2.95% 5
DELIVERY OF MATERIALS
Quarterly Accomplishment #REF! #REF! #REF! #REF!
#REF!
Cumulative Quarterly Accomplishment #REF! #REF! #REF! #REF!
Quarterly Cash Flow 22,481.18 19,683.52 421,846.86 535,152.00
Cumulative Quarterly Cashflow 22,481.18 42,164.70 464,011.56 999,163.56
Prepared by: Approved By:
EMILIO L. MENORCA Jemmar S. Saporna 0.00

Project Supervisor General Manager
Contract I.D. :
Furnishing Labor, Materials and Equipment Rental for the CONSTRUCTION/ REHABILITATION/ IMPROVEMENT of Agumaymayan Water Supply Sy
Project Name:
CONSTRUCTION SCHEDULE,/BAR-CHART, CASH FLOW AND S

Business Name : SKYSCRAPER CONSTRUCTION AND ENGINEERING SERVICES JUNE
Business Address: Brgy. 1, Buenavista, Marinduque 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11
Item no of CALENDAR
DESCRIPTION wt %
No. days 14 28
#########
Mobilization / Demobilization 1.26% 6
0
Project Billboard/ Signboard 0.51% 1
0 0 0 0 0 0 0
Excavation Works 2.95% 7
0 0 0 0 0 0 0 0 0 0 0 0 0
Concrete Works 20.40% 29
0 0 0 0 0 0
Formworks 4.25% 6
Pipelines & Fittings 70.63% 12
Quarterly Accomplishment 7.63% 9.14%

100%
Cumulative Quarterly Accomplishment 7.63% 16.77%
Quarterly Cash Flow 76,236.18 91,323.55
Cumulative Quarterly Cashflow 76,236.18 167,559.73
Prepared By: Approved by:
ARCHIEVAL S. FRIANELA JEMMAR S. SAPORNA

Project Engineer General Manager/Owner
Contract I.D. :
Project Name:
P E R T C P M
Item no of CALENDAR
DESCRIPTION wt %
No. days
14 28
(a) Mobilization / Demobilization 1.26% 6 GENERAL REQUIREMENTS / MOBILIZATION and DEMOBILIZATION
(b) Project Billboard/ Signboard 0.51% 1
( c) Excavation Works 2.95% 7

start b c e
( d) Concrete Works 20.40% 29 1CD 7CD 6CD
( e) Formworks 4.25% 6
( f) Pipelines & Fittings 70.63% 12
Quarterly Accomplishment 7.63% 9.14%

100%
Cumulative Quarterly Accomplishment 7.63% 16.77%
Quarterly Cash Flow 76,236.18 91,323.55
Cumulative Quarterly Cashflow 76,236.18 167,559.73

Contract I.D. :
Project Name:
Brgy. Agumaymayan, Boac, Marinduque
EQUIPMENT UTILIZATION SCHEDULE

Item CALENDAR
DESCRIPTION
No.
14 28
1 Minor Tools
2 Various Tools and Equipment

Contract I.D. :
Furnishing Labor, Materials and Equipment Rental for the CONSTRUCTION/ REHABILITATION/ IMPROVEMENT of Agumaymayan Water Supply
Project Name:
System at Brgy. Agumaymayan, Boac, Marinduque
MANPOWER SCHEDULE
Item CALENDAR
DESCRIPTION
No. 14 28
###
1 PROJECT MANAGER
###
2 PROJECT ENGINEER
###
3 MATERIAL ENGINEER
4 PROJECT SUPERVISOR
###
5 FOREMAN
###
6 SKILLED
### ###
7 UNSKILLED

EMENT of Agumaymayan Water Supply System at Brgy.
HART, CASH FLOW AND S - CURVED

JULY AUGUST
12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8
CALENDAR DAYS
28 42 55
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
9.14% 9.14% 74.09%

16.77% 25.91% 100.00%
91,323.55 91,323.55 740,280.28
167,559.73 258,883.28 999,163.56
EMENT of Agumaymayan Water Supply System at Brgy.
C P M
CALENDAR DAYS
28 42 55
d f
29CD 12CD
9.14% 9.14% 74.09%

16.77% 25.91% 100.00%
91,323.55 91,323.55 740,280.28
167,559.73 258,883.28 999,163.56
EMENT of Agumaymayan Water Supply System at
ATION SCHEDULE
CALENDAR DAYS
28 42 55
EMENT of Agumaymayan Water Supply
SCHEDULE
CALENDAR DAYS
28 42 55
PROGRAM OF WORKS
Furnishing Labor, Materials and Equipment Rental for the CONSTRUCTION/ REHABILITATION/
Project Title
IMPROVEMENT of Agumaymayan Water Supply System at Brgy. Agumaymayan, Boac, Marinduque
Total Project Cost Php 999,163.56
Item No. Scope of Work % Quantity Unit Unit Price Total

(Direct Cost) Wt.
Mobilization / Demobilization 1.26% 1.83 Mos. 6,899.4536 12,626.00
Project Billboard/ Signboard 0.51% 1.00 Each 5,107.22 5,107.22
Excavation Works 2.95% 70.00 Cu.m. 420.6261 29,443.83
Concrete Works 20.40% 1.00 L.s 203,807.63 203,807.63
Formworks 4.25% 1.00 L.s 42,511.74 42,511.74
Pipelines & Fittings 70.63% 2,160.00 L.m. 326.69775 705,667.14
Total 100% 999,163.56

Contract I.D. :
Furnishing Labor, Materials and Equipment Rental for the CONSTRUCTION/

REHABILITATION/ IMPROVEMENT of Agumaymayan Water Supply System at Brgy.
Project Name: Agumaymayan, Boac, Marinduque
SUMMARY OF ESTIMATES
Item No. DESCRIPTION AMOUNT
Summary of Work
Mobilization / Demobilization 12,626.00
Project Billboard/ Signboard 5,107.22
Excavation Works 29,443.83
Concrete Works 203,807.63
Formworks 42,511.74
Pipelines & Fittings 705,667.14
999,163.56
Total of Amounts in Words
NINE HUNDRED NINETY-NINE THOUSAND ONE HUNDRED SIXTY-THREE PESOS AND 56/100

Brgy. Agumaymayan, Boac, Marinduque
BILL OF QUANTITIES & DETAILED ESTIMATE

RATE PER
No. of Crew /
ITEM NO ITEM DESCRIPTION QUANTITY UNIT DAY/ TOTAL
Labor
UNIT COST
Mobilization / Demobilization 1.83 Mos.
Equipment Rental
Various Tools and Equipment 10,000.00 10,000.00
sub-total 10,000.00
Unit Direct Cost 10,000.00

OCM&Contractors Profit 18% 1,800.00
Vat 7% 826.00
Total Direct Cost 12,626.00
Project Billboard/ Signboard 1.00 Each
Direct Labor
Foreman 1.00 day 1.00 500.00 500.00
Skilled 1.00 day 1.00 450.00 450.00
Unskilled 1.00 day 2.00 400.00 800.00
sub-total 1,750.00
Equipment Rental
Minor Tools (10% of Labor Cost) 175.00
sub-total 175.00
Materials
4'x8' Tarpaulin 32.00 sq.ft 25.00 800.00
8pcs-2"x2"x12' cocolumber 32.00 bd.ft 35.00 1,120.00
CW nails (assorted) 2.00 kg 100.00 200.00
sub-total 2,120.00

OCM&Contractors Profit 18% 728.10
Vat 7% 334.12
Excavation Works 70.00 Cu.m.
Direct Labor
Project Supervisor 5.00 days 1.00 600.00 3,000.00
Foreman 7.00 days 1.00 500.00 3,500.00
Skilled 7.00 days 2.00 450.00 6,300.00
Unskilled 7.00 days 3.00 400.00 8,400.00
sub-total 21,200.00
Materials
Minor Tools (10% of Labor Cost) 2,120.00
sub-total 2,120.00

Vat 7% 1,926.23
Unit Direct Cost 420.6261
Concrete Works 1.00 L.s
Direct Labor
Foreman 29.00 days 1.00 500.00 14,500.00
Skilled 29.00 days 3.00 450.00 39,150.00
Unskilled 29.00 days 5.00 400.00 58,000.00
sub-total 121,850.00
Equipment Rental
sub-total 12,185.00
Materials
Sand 0.50 Cu.m. 1,200.00 600.00
Gravel 1.00 Cu.m. 1,200.00 1,200.00
Cement 8.00 bags 275.00 2,200.00
Tire wire #16 11.00 kls 100.00 1,100.00
16mm dia. RSB 6.00 pcs 430.00 2,580.00
10mm dia. RSB 92.00 pcs 200.00 18,400.00
Consumables (5% of Material Cost) 1,304.00
sub-total 27,384.00

Vat 7% 13,333.21
Formworks 1.00 L.s
Direct Labor
Foreman 6.00 days 1.00 500.00 3,000.00
Skilled 6.00 days 3.00 450.00 8,100.00
Unskilled 6.00 days 3.00 400.00 7,200.00
sub-total 21,900.00
Equipment Rental
sub-total 2,190.00
Materials
2"x2"x12' cocolumber(10 pcs) 40.00 bd.ft 35.00 1,400.00
2"x3"x12' cocolumber(10 pcs) 60.00 bd.ft 40.00 2,400.00
CW Nail (assorted) 9.00 kg 100.00 900.00
Hacksaw Blade 4.00 pcs 120.00 480.00
1/4" Marine plywood 8.00 pcs 550.00 4,400.00
sub-total 9,580.00

Vat 7% 2,781.14
Pipelines & Fittings 2,160.00 L.m.
Direct Labor
Foreman 12.00 days 1.00 500.00 6,000.00
Skilled 12.00 days 3.00 450.00 16,200.00
Unskilled 12.00 days 4.00 400.00 19,200.00
sub-total 46,200.00
Equipment Rental
sub-total 4,620.00
Materials
Teflon Tape 3.00 box 350.00 1,050.00
Gate Valve 2" dia 5.00 pcs. 2,400.00 12,000.00
2" dia. G.I. Union Patente 5.00 pcs. 412.00 2,060.00
2" dia. G.I. Tee 5.00 pcs. 250.00 1,250.00
2" dia. HDPE coupling 36.00 pcs. 570.00 20,520.00
2" dia. HDPE Pipe SDR 11 (60 ln.m) 36.00 rolls 12,700.00 457,200.00
2" dia. Male threaded adaptor 5.00 pcs. 400.00 2,000.00
Cable Wire #16 mm dia. 60.00 m 200.00 12,000.00
sub-total 508,080.00

Vat 7% 46,165.14
Unit Direct Cost 326.69775
TOTAL ESTIMATED COST 999,163.56

Contract I.D. :
Project Name:
SUMMARY SHEET
DESCRIPTION UNIT PRICE / RENTAL
MATERIALS
4'x8' Tarpaulin 25.00 /sq.ft
2"x2"x12' cocolumber 35.00 /bd.ft
CW nails (assorted) 100.00 /kg
Sand 1,200.00 /Cu.m.
Gravel 1,200.00 /Cu.m.
Cement 275.00 /bags
Tire wire #16 100.00 /kg
16mm dia. RSB 430.00 /pcs.
10mm dia. RSB 200.00 /pcs.
2"x3"x12' cocolumber 40.00 /bd.ft
CW Nail (assorted) 100.00 /kg
Hacksaw Blade 120.00 /pcs.
1/4" Marine plywood 550.00 /pcs.
Teflon Tape 350.00 /box
Gate Valve 2" dia 2,400.00 /pcs.
2" dia. G.I. Union Patente 412.00 /pcs.
2" dia. G.I. Tee 250.00 /pcs.
2" dia. HDPE coupling 570.00 /pcs.
2" dia. HDPE Pipe SDR 11 (60 ln.m) 12,700.00 /roll
2" dia. Male threaded adaptor 400.00 /pcs.
Cable Wire #16 mm dia. 200.00 /pcs
Consumables
EQUIPMENT
Minor Tools
Various Tools and Equipment
LABOR
Project Supervisor 600.00 /day
Foreman 500.00 /day
Skilled 450.00 /day
Unskilled 400.00 /day

BILL OF QUANTITIES
ITEM QTY UNIT ITEM DESCRIPTION UNIT COST TOTAL COST
Sch. III - Furnishing Labor, Materials and

Equipment Rental for the CONSTRUCTION/
SCOPE OF WORK:
1.83 Mos. Mobilization / Demobilization 6,899.4536 12,626.00

1.00 Each Project Billboard/ Signboard 5,107.22 5,107.22
70.00 Cu.m. Excavation Works 420.6261 29,443.83
1.00 L.s Concrete Works 203,807.63 203,807.63
1.00 L.s Formworks 42,511.74 42,511.74
2,160.00 L.m. Pipelines & Fittings 326.69775 705,667.14
No. of days to complete: 55 Calendar Days
NINE HUNDRED NINETY-NINE THOUSAND ONE HUNDRED SIXTY-

TOTAL: ₱ 999,163.56
THREE PESOS AND 56/100
Submitted by:
ENGR. JEMMAR S. SAPORNA

(Name of Representative of the Bidder)
GENERAL MANAGER/ OWNER

(Position)
MAY 5, 2023
(Date)

Agumaymayan Water Supply Estimate

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Agumaymayan Water Supply Estimate

Uploaded by

Copyright:

Available Formats

Planning and Design WS

Schematic Diagram/Project Area Map

KALAHI-CIDSS Subproject Name Prepared Drawing Title Sub-Project No.

PROJECT AREA MAP

KALAHI-CIDSS Subproject Name Prepared Drawing Title Sub-Project No.

C. SUMMARY OF ITEM COST

Note: cost not current

ITEM SPRING BOX ( Improvement )

C. SUMMARY OF ITEM COST

G.I. Reducer Bushing 31 x 19 mm pc. b 1 28.00 28.00

G.I. Pipe, sched. 40 31 mm x 6 m pc. c 1,200 200.00 200 468.00 93,600.00

G.I. Reducer Bushing 31 x 25 mm pc. d 1 26.00 26.00

G.I. Reducer Bushing 38 x 31 mm pc. e 1 32.00 32.00

G.I. Reducer Bushing 38 x 25 mm pc. f 1 34.00 34.00

G.I. Pipe, sched. 40 31 mm x 6 m pc. g 200 33.33 34 468.00 15,912.00

Brass Gate valve 38 mm pc. h 1 205.00 205.00

Brass Gate valve 25 mm pc. i 1 102.00 102.00

Brss Gate valve 25 mm pc. j 1 102.00 102.00

G.I. Elbow, 90 degrees 38 mm pc. at reservoir overflow 2 60.00 120.00

Others (tools to be turned-over to the (BWSA) association)

C. SUMMARY OF ITEM COST

ITEM CREEK / RIVER CROSSING ( 2-Suspended type, 2-Submerged type)

C. SUMMARY OF ITEM COST

ITEM TAP STAND ( 6 Units )

C. SUMMARY OF ITEM COST

BARANGAY SUB-PROJECT WORK SCHEDULE & PHYSICAL PROGRESS REPORT

Name of Sub-project: ___________________________________ Total Sub-Project Cost:_______________________ Labor Ave.

I. To be filled up by Deputy Area Coordinator

II To be filled up by Deputy Area Coordinator

III. Major Issues Encountered: IV. Recommendations

Prepared by: _____________________________ Concurred by: _____________________

KALAHI CIDSS PROJECT 10 of 1

II -PIPELINE DESIGN ANALYSIS:

Additional: Consider most economical pipe size and layout

Additonal: Best location of tank ( if any)

A. Pipeline Design Input/Output

KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 11of 4

ab 28 29 50 30 ### 0 #VALUE! 38 0.35 0.175

KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 12of 4

4-3-5-7 6.12516 > -4 ? (10.13)

KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 13of 4

34-35 6.3546 > -6 ? (12.35)

KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 14of 4

31-30-29-28-32-33-34-39-40-41-42-43 123.645404 > 29 ? (94.65)

KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 15of 4

PF = 2.5 x GRF x N x Average Household Size x PCWC / 86,400

HF = Headloss or the difference in elevation between the pipe in

D^5 = (0.00165(L)(Q/1000)^2/HF)(1000) (mm)

From table 9.1 or 9.2, (interpolate when necessary).

Actual Headloss = (Headloss per 100 M)(Section Length)/100 (m)

KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 16of 4

III -PIPELINE DESIGN ADJUSTMENT:

A. Pipeline Design Input/Output

KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 17of 4

ar 43 44 671 306 ### 0 #VALUE! 150 0.25116 1.6852836 100

KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 18of 4

14-15 0.064885 > 0 ? (0.06)

KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 19of 4

39-40-41-42 2.14373708 > 1 ? (1.14)

KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 20of 4

with < 3m residual head (Hr)

KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 21of 4

Graph of Hydraulic Gradeline of Mainline, Pipeline and Ground Elevation

Name of Sub-project: _____________ Total Sub-Project Cost:_ Labor Ave.

Prepared by: _________ Concurred by: _