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
 Planning and Design WS
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
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) 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
Particular Quantity Gang Activity Duration Rate Total
Description Manpower Required Output Compu- Say per Day Labour
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

C. SUMMARY OF ITEM COST

Work No. of No. of Funding TOTAL Percent
Particular Duration Manpower MD Inkind CASH Weight
(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%

KALAHI-CIDSS PROJECT 4 of 7
 Detailed Estimates

ITEM PIPELINE

A. MATERIALS
1) Computation of Quantities and Costing
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. Reducer Bushing 31 x 25 mm pc. f 1 26.00 26.00
G.I. Reducer Bushing 31 x 13 mm pc. f 1 30.00 30.00
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

KALAHI-CIDSS PROJECT 5 of 7
 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

KALAHI-CIDSS PROJECT 6 of 7
 Detailed Estimates

B. LABOUR COST
Particular Quantity Gang Activity Duration Rate Total
Description Manpower Required Output Compu- Say per Day Labour
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

C. SUMMARY OF ITEM COST

Work No. of No. of Funding TOTAL Percent
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%

KALAHI-CIDSS PROJECT 7 of 7
 Detailed Estimates

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

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) 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
Particular Quantity Gang Activity Duration Rate Total
Description Manpower Required Output Compu- Say per Day Labour
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

C. SUMMARY OF ITEM COST

Work No. of No. of Funding TOTAL Percent
Particular Duration Manpower MD Inkind CASH Weight
(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%

KALAHI-CIDSS PROJECT 8 of 7
 Detailed Estimates

ITEM TAP STAND ( 6 Units )

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 "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
Particular Quantity Gang Activity Duration Rate Total
Description Manpower Required Output Compu- Say per Day Labour
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

C. SUMMARY OF ITEM COST

Work No. of No. of Funding TOTAL Percent
Particular Duration Manpower MD Inkind CASH Weight
(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%

KALAHI-CIDSS PROJECT 9 of 7
 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
Planning and Design WS

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

Pipeline Hydraulic Analysis
Planning and Design WS

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)

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

Pipeline Hydraulic Analysis
Planning and Design WS

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)

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

Pipeline Hydraulic Analysis
Planning and Design WS

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)

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

Pipeline Hydraulic Analysis
Planning and Design WS

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

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

Pipeline Hydraulic Analysis
Planning and Design WS

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

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

Pipeline Hydraulic Analysis
Planning and Design WS

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

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

Pipeline Hydraulic Analysis
Planning and Design WS

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)

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

Pipeline Hydraulic Analysis
Planning and Design WS

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)

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

Pipeline Hydraulic Analysis
Planning and Design WS

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

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

Pipeline Hydraulic Analysis
Planning and Design WS

with < 3m residual head (Hr)

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

Pipeline Hydraulic Analysis
Planning and Design WS

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 Pipe Ele vation ma s l

700.00 Hydraulic G radeline Point Elevation ma s l

690.00 F1 G round Ele vation ma s l

680.00
1 2 3 4 5

KALAHI-CIDSS PROJECT Pipeline Hydraulic Analysis for Annex 1 22of 4

 PROVINCE OF MARINDUQUE
OFFICE OF PROVINCIAL GOVERNOR

Contract I.D. :

Furnishing Labor, Materials and Equipment

Project Name: Rental for the CONSTRUCTION OF BOX
CULVERT, Brgy. Amoingon, Boac, Marinduque
(Rebidding) (Rebidding)

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) Mobilization/Demobilization 1.27% 20
0 0 0 0 0
II (b) Project Billboard/ Signboard 0.74% 5
0 0 0 0
III (c ) Structure Excavation (Common Soil) 7.30% 4
0
IV (d) Embankment from Borrow 13.64% 1
0 0 0 0 0
V(e) Reinforcing Steel Bar, Grade 40 (minor structures) 34.98% 5
Quarterly Accomplishment 0.57% 0.83% 28.23% 28.30%
100%
Cumulative Quarterly Accomplishment 0.57% 1.40% 29.63% 57.93%
Quarterly Cash Flow 22,375.32 19,590.83 419,860.43 532,632.03
Cumulative Quarterly Cashflow 22,375.32 41,966.15 461,826.58 994,458.61

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 OF BOX
CULVERT, Brgy. Amoingon, Boac, Marinduque
(Rebidding) (Rebidding)

P E R T C P M
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) Mobilization/Demobilization 1.27% 20
GENERAL REQUIREMENTS / MOBILIZATION and DEMOBILIZATION
II (b) Project Billboard/ Signboard 0.74% 5

III ( c ) Structure Excavation (Common Soil) 7.30% 4

start b c
######
######
d e
IV ( d ) Embankment from Borrow 13.64% 1
5 CD 4cd 1 CD 5 cd
V(e) Reinforcing Steel Bar, Grade 40 (minor structures) 34.98% 5
DELIVERY OF MATERIALS
Quarterly Accomplishment 0.57% 0.83% 28.23% 28.30%
57.9%
Cumulative Quarterly Accomplishment 0.57% 1.40% 29.63% 57.93%
Quarterly Cash Flow 22,375.32 19,590.83 419,860.43 532,632.03
Cumulative Quarterly Cashflow 22,375.32 41,966.15 461,826.58 994,458.61

Prepared by: Approved By:

EMILIO L. MENORCA Jemmar S. Saporna 0.00

Project Supervisor General Manager
Contract I.D. :

Project Name:
Furnishing Labor, Materials and Equipment Rental for the CONSTRUCTION
OF BOX CULVERT, Brgy. Amoingon, Boac, Marinduque (Rebidding)
(Rebidding)

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 % days
11 22 33 45
0 0 0 0 0 0
Mobilization/Demobilization 1.27% 6

0
Project Billboard/ Signboard 0.74% 1

0 0 0 0 0 0
Structure Excavation (Common Soil) 7.30% 6

0 0 0 0 0 0 0 0
Embankment from Borrow 13.64% 8

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reinforcing Steel Bar, Grade 40 (minor structures) 34.98% 18

####################################
Structural Concrete Class A (minor structures) 42.07% 12

Quarterly Accomplishment 15.49% 20.42% 21.38% 42.71%

100%
Cumulative Quarterly Accomplishment 15.49% 35.91% 57.29% 100.00%
Quarterly Cash Flow 154,041.64 203,068.45 212,615.25 424,733.27
Cumulative Quarterly Cashflow 154,041.64 357,110.09 569,725.34 994,458.61

Prepared By: Approved by:

ARCHIEVAL S. FRIANELA JEMMAR S. SAPORNA

Project Engineer General Manager/Owner
Contract I.D. :

Project Name: Furnishing Labor, Materials and Equipment Rental for the CONSTRUCTION
OF BOX CULVERT, Brgy. Amoingon, Boac, Marinduque (Rebidding)
(Rebidding)

P E R T C P M
Business Name : SKYSCRAPER CONSTRUCTION AND ENGINEERING SERVICES
Business Address: Brgy. 1, Buenavista, Marinduque

CALENDAR DAYS
no of
Item No. DESCRIPTION wt % days 11 22 33 45

a Mobilization/Demobilization 1.27% 6
GENERAL REQUIREMENTS / MOBILIZATION and DEMOBILIZATION

b Project Billboard/ Signboard 0.74% 1

6CD

c Structure Excavation (Common Soil) 7.30% 6

start b c d e f
1CD 6CD 8CD 18CD 12CD
d Embankment from Borrow 13.64% 8

e Reinforcing Steel Bar, Grade 40 (minor structures) 34.98% 18

DELIVERY OF MATERIALS
f Structural Concrete Class A (minor structures) 42.07% 12

Quarterly Accomplishment 15.49% 20.42% 21.38% 42.71%

100%
Cumulative Quarterly Accomplishment 15.49% 35.91% 57.29% 100.00%

Quarterly Cash Flow 154,041.64 203,068.45 212,615.25 424,733.27

Cumulative Quarterly Cashflow 154,041.64 357,110.09 569,725.34 994,458.61

Prepared By: Approved by:

ARCHIEVAL S. FRIANELA JEMMAR S. SAPORNA
Project Engineer General Manager/Owner
Contract I.D. :

Project Name: Furnishing Labor, Materials and Equipment Rental for the CONSTRUCTION
OF BOX CULVERT, Brgy. Amoingon, Boac, Marinduque (Rebidding)
(Rebidding)

EQUIPMENT UTILIZATION SCHEDULE

Business Name : SKYSCRAPER CONSTRUCTION AND ENGINEERING SERVICES
Business Address: Brgy. 1, Buenavista, Marinduque

CALENDAR DAYS
Item No. DESCRIPTION
11 22 33 45

1 Backhoe (0.8 cu.m.)

2 Dump Truck (10 cu.m.)

3 Water Truck (1000 gal.)

4 Vibratory Roller

5 Motorized Road Grader

6 Bar Cutter

7 Bar Bender

8 One bagger Mixer

9 Minor Tools

10 Various Tools and Equipment

Prepared By: Approved by:

ARCHIEVAL S. FRIANELA JEMMAR S. SAPORNA

Project Engineer General Manager/Owner
Contract I.D. :

Furnishing Labor, Materials and Equipment Rental for the CONSTRUCTION

Project Name: OF BOX CULVERT, Brgy. Amoingon, Boac, Marinduque (Rebidding)
(Rebidding)

MANPOWER SCHEDULE
Business Name : SKYSCRAPER CONSTRUCTION AND ENGINEERING SERVICES
Business Address: Brgy. 1, Buenavista, Marinduque

CALENDAR DAYS
Item No. DESCRIPTION
11 22 33 45

1 PROJECT MANAGER

2 PROJECT ENGINEER

3 MATERIALS ENGINEER

4 PROJECT SUPERVISOR

5 FOREMAN

6 SKILLED

7 UNSKILLED

Prepared By: Approved by:

ARCHIEVAL S. FRIANELA JEMMAR S. SAPORNA

Project Engineer General Manager/Owner
 PROGRAM OF WORKS
Furnishing Labor, Materials and Equipment Rental for the CONSTRUCTION OF BOX
Project Title
CULVERT, Brgy. Amoingon, Boac, Marinduque (Rebidding) (Rebidding)

Total Project Cost Php 994,458.61

Scope of Work %
Item No. Quantity Unit Unit Price Total
(Direct Cost) Wt.

Mobilization/Demobilization 1.27% 1.00 l.s. 12,626.00 12,626.00

Project Billboard/ Signboard 0.74% 1.00 each 7,379.90 7,379.90

Structure Excavation (Common Soil) 7.30% 34.75 cu.m. 2,088.8308 72,586.87

Embankment from Borrow 13.64% 95.00 cu.m. 1,427.4025 135,603.24

Reinforcing Steel Bar, Grade 40 (minor

structures)
34.98% 3,234.71 kg. 107.548269 347,887.46

Structural Concrete Class A (minor

structures)
42.07% 53.21 cu.m. 7,862.7164 418,375.14

Total 100% 994,458.61

Prepared By: Approved by:

ARCHIEVAL S. FRIANELA JEMMAR S. SAPORNA

Project Engineer General Manager/Owner
Contract I.D. :

Furnishing Labor, Materials and Equipment Rental for the CONSTRUCTION

OF BOX CULVERT, Brgy. Amoingon, Boac, Marinduque (Rebidding)
Project Name:
(Rebidding)

SUMMARY OF ESTIMATES
Item No. DESCRIPTION AMOUNT

Summary of Work

Mobilization/Demobilization 12,626.00

Project Billboard/ Signboard 7,379.90

Structure Excavation (Common Soil) 72,586.87

Embankment from Borrow 135,603.24

Reinforcing Steel Bar, Grade 40 (minor structures) 347,887.46

Structural Concrete Class A (minor structures) 418,375.14

Total of Amounts 994,458.61

Total of Amounts in Words
NINE HUNDRED NINETY-FOUR THOUSAND FOUR HUNDRED FIFTY-EIGHT PESOS AND 61/100

Prepared By: Approved by:

ARCHIEVAL S. FRIANELA JEMMAR S. SAPORNA

Project Engineer General Manager/Owner
 Furnishing Labor, Materials and Equipment Rental for the CONSTRUCTION OF BOX
CULVERT, Brgy. Amoingon, Boac, Marinduque (Rebidding) (Rebidding)

Brgy. Amoingon, Boac, Marinduque

BILL OF QUANTITIES & DETAILED ESTIMATE

RATE PER
No. of
DAY/
ITEM NO ITEM DESCRIPTION QUANTITY UNIT Crew / TOTAL
UNIT
Labor
COST

Mobilization/Demobilization 1.00 l.s.

Equipment Rental
Various Tools and Equipment 10,000.00 10,000.00
sub-total 10,000.00

Unit Direct Cost 10,000.00

OCM&Contructors Profit 18% 1,800.00
Vat 7% 826.00
Total Direct Cost 12,626.00
Unit 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 1.00 400.00 400.00
Unskilled 1.00 day 1.00 350.00 350.00
sub-total 1,250.00

Equipment Rental
Minor Tools (10% of Labor Cost) 125.00
sub-total 125.00

Materials
Good Lumber 45.00 bd.ft 70.00 3,150.00
4'x8' Tarpaulin 32.00 ft2
35.00 1,120.00
Assorted CW Nail 2.00 kg 100.00 200.00
sub-total 4,470.00

Unit Direct Cost 5,845.00

OCM&Contructors Profit 18% 1,052.10
Vat 7% 482.80
Total Direct Cost 7,379.90
Unit Direct Cost 7,379.90

Structure Excavation (Common Soil) 34.75 cu.m.

Direct Labor
Project Supervisor 2.00 days 1.00 600.00 1,200.00
Foreman 3.00 days 1.00 500.00 1,500.00
Skilled 4.00 days 3.00 400.00 4,800.00
 Unskilled 6.00 days 4.00 350.00 8,400.00
sub-total 15,900.00

Equipment Rental
Backhoe (0.8 cu.m.) 20.00 hours 1,000.00 20,000.00
Dump Truck (10 cu.m.) 20.00 hours 1,000.00 20,000.00
Minor Tools (10% of Labor Cost) 1,590.00
sub-total 41,590.00

Unit Direct Cost 57,490.00

OCM&Contructors Profit 18% 10,348.20
Vat 7% 4,748.67
Total Direct Cost 72,586.87
Unit Direct Cost 2,088.8308

Embankment from Borrow 95.00 cu.m.

Direct Labor
Project Supervisor 3.00 days 1.00 600.00 1,800.00
Foreman 4.00 days 1.00 500.00 2,000.00
Skilled 7.00 days 3.00 400.00 8,400.00
Unskilled 8.00 days 4.00 350.00 11,200.00
sub-total 23,400.00

Equipment Rental
Dump Truck (10 cu.m.) 8.00 hours 1,000.00 8,000.00
Vibratory Roller 8.00 hours 1,000.00 8,000.00
Motorized Road Grader 8.00 hours 1,000.00 8,000.00
sub-total 24,000.00

Materials
Common Borrow (w/ 25% Shrinkage Factor) 120.00 cu.m. 500.00 60,000.00
sub-total 60,000.00

Unit Direct Cost 107,400.00

OCM&Contructors Profit 18% 19,332.00
Vat 7% 8,871.24
Total Direct Cost 135,603.24
Unit Direct Cost 1,427.4025

Reinforcing Steel Bar, Grade 40 (minor structures) 3,234.71 kg.

Direct Labor
Project Supervisor 8.00 days 1.00 600.00 4,800.00
Foreman 13.00 days 1.00 500.00 6,500.00
Skilled 15.00 days 3.00 400.00 18,000.00
Unskilled 18.00 days 4.00 350.00 25,200.00
sub-total 54,500.00

Equipment Rental
Bar Cutter 15.00 hours 500.00 7,500.00
Bar Bender 15.00 hours 500.00 7,500.00
Minor Tools (10% of Labor) 5,450.00
sub-total 20,450.00

Materials
RSB, Grade 40 (w/ 5% Shrinkage) 3,234.71 kg 60.00 194,082.60
 Tie Wire (2% of RSB) 65.00 kg 100.00 6,500.00
sub-total 200,582.60

Unit Direct Cost 275,532.60

OCM&Contructors Profit 18% 49,595.87
Vat 7% 22,758.99
Total Direct Cost 347,887.46
Unit Direct Cost 107.548269

Structural Concrete Class A (minor structures) 53.21 cu.m.

Direct Labor
Project Supervisor 5.00 days 1.00 600.00 3,000.00
Foreman 6.00 days 1.00 500.00 3,000.00
Skilled 10.00 days 3.00 400.00 12,000.00
Unskilled 12.00 days 4.00 350.00 16,800.00
sub-total 34,800.00

Equipment Rental
Water Truck (1000 gal) 12.00 hours 1,000.00 12,000.00
One bagger Mixer 12.00 hours 800.00 9,600.00
Minor Tools (10% of Labor) 3,480.00
sub-total 25,080.00

Materials
Ordinary Gravel 38.00 cu.m 1,200.00 45,600.00
Ordinary Sand 19.00 cu.m 1,200.00 22,800.00
Cement 486.00 bags 280.00 136,080.00
Steel Wire Mesh 1.00 ln.m. 1,000.00 1,000.00
Assorted CW Nail 8.00 kg 100.00 800.00
Weep Hole (75mmø) 1.00 ln.m. 200.00 200.00
Phenolic Board 35.00 pcs 1,000.00 35,000.00
Lumber - 4 uses 600.00 bd.ft. 50.00 30,000.00
sub-total 271,480.00

Unit Direct Cost 331,360.00

OCM&Contructors Profit 18% 59,644.80
Vat 7% 27,370.34
Total Direct Cost 418,375.14
Unit Direct Cost 7,862.7164

TOTAL ESTIMATED COST 994,458.61

Prepared By: Approved by:

ARCHIEVAL S. FRIANELA JEMMAR S. SAPORNA

Project Engineer General Manager/Owner
Contract I.D. :

Project Name: Furnishing Labor, Materials and Equipment Rental for the CONSTRUCTION
OF BOX CULVERT, Brgy. Amoingon, Boac, Marinduque (Rebidding)
(Rebidding)

SUMMARY SHEET
DESCRIPTION UNIT PRICE / RENTAL
MATERIALS

Good Lumber 70.00 /bd.ft

4'x8' Tarpaulin 35.00 /ft2

Assorted CW Nail 100.00 /kg

Common Borrow (w/ 25% Shrinkage Factor) 500.00 /cu.m

RSB, Grade 40 (w/ 5% Shrinkage) 60.00 /kg

Tie Wire (2% of RSB) 100.00 /kg

Gravel 1,200.00 /cu.m

Sand 1,200.00 /cu.m

Cement 280.00 /bag

Steel Wire Mesh 1,000.00 /ln.m.

Weep Hole (75mmø) 200.00 /ln.m.

Phenolic Board 1,000.00 /pc

Lumber - 4 uses 50.00 /bd.ft.

EQUIPMENT

Bar Bender 500.00 /hour

Bar Cutter 500.00 /hour

Backhoe (0.8 cu.m.) 1,000.00 /hour
Dump Truck (10 cu.m.) 1,000.00 /hour

Water Truck (1000 gal.) 1,000.00 /hour

Vibratory Roller 1,000.00 /hour

Motorized Road Grader 1,000.00 /hour

One bagger mixer 800.00 /hour

Minor Tools

Various Tools and Equipment

LABOR

Project Supervisor 600.00 /day

Foreman 500.00 /day

Skilled 400.00 /day

Unskilled 350.00 /day

Prepared By: Approved by:

ARCHIEVAL S. FRIANELA JEMMAR S. SAPORNA

Project Engineer General Manager/Owner
 BILL OF QUANTITIES
ITEM QTY UNIT ITEM DESCRIPTION UNIT COST TOTAL COST

Sch. IV-Furnishing Labor, Materials and Equipment

Rental for the Construction of Box Culvert, Brgy.
Amoingon, Boac, Marinduque (Rebidding)
(Rebidding)

SCOPE OF WORK:

1.00 l.s. Mobilization/Demobilization 12,626.00 12,626.00

1.00 each Project Billboard/ Signboard 7,379.90 7,379.90
34.75 cu.m. Structure Excavation (Common Soil) 2,088.8308 72,586.87
95.00 cu.m. Embankment from Borrow 1,427.4025 135,603.24
3,234.71 kg. Reinforcing Steel Bar, Grade 40 (minor structures) 107.548269 347,887.46
53.21 cu.m. Structural Concrete Class A (minor structures) 7,862.7164 418,375.14

No. of days to complete: 45 Calendar Days

NINE HUNDRED NINETY-FOUR THOUSAND FOUR HUNDRED FIFTY-

TOTAL: ₱ 994,458.61
EIGHT PESOS AND 61/100

Submitted by:

ENGR. JEMMAR S. SAPORNA

(Name of Representative of the Bidder)

GENERAL MANAGER/ OWNER

(Position)

January 21, 2023

(Date)