Water System Design

Name of Project: Provision of Water System
A. Location:
Barangay: Nagotgot, Pawa, Hologan, Balabagon
Municipality: Manito
Province: Albay
Region: 5
B. Design Parameters:
Demand:
Particular Description Data Unit
Number of Household Actual number of household beneficiaries 1770 HH
Average Household Size 5 No.
Total Population (No. of HH)(Ave. HH Member) 8,850.00 No.
Average Population Growth Rate Percent annualy 3%
Growth rate factor 1+Growth rate^lifespan 1.55796742
Design Project Life No. of years 15 Years
Design Population PP(1+GR)^Life Span 13,788.01 No.
Average Daily Water Demand Ave. daily consumption per capita 100 Liter
per Capita per Day average demand per day
PCWC ADD/24x60x60) 0.00115741
Average Daily Demand (ADD) (Design population)(ADW DCD) 1,378,801 Liter
Average Demand per Second ADD/24x60x60) 15.958 LPS
Supply:
Type of Source: Spring (Pumped)

Number of Sources:
Spring Discharge: 25.00 lps
Water Quality: Result Remarks (Pass/Fail)

Bacteriological (result/standard)
Physical
Chemical
Note:
If water quality failed in the bacteriological test, request treatment plan from RHU
252.85714
Water Consumption Pattern per Hour per HH
PCWC = 100 liter

R = ASF ÷ ADD
Ave. HH Size = 5 members

R = 1.5665783123
Ave. Consumption per 500 liter Use: 1/4 of the average

HH=
daily demand
Reservoir Size if
R>1: 448.11 cu.m.
Adopted Result: 1/4 of the average daily demand
Operational Size = 448.11

Emergency = 114.90
Reservoir Size = 563.01
Reservoir Dimensions:
Note: Dimensions are inside Dimensions
If Rectangular: If Cylindrical:
Dimension = 8.2573145 m Height = 3
length= 15 m Less:
width= 15 m dead volume: 0.2
height= 3m freeboard: 0.2
Less: Radius = (Vol/(∏h))^.5
dead volume: 0.2 m 7.4067959941
freeboard: 0.2 m Diameter = 17
Volume: 585 cu.m Volume: 590.164588

Ratio Storage Capacity
inadequate source
< 1.0 use mass diagram
1/4 of the average

1.0-3.0 daily demand
1/8 of the average

3.0-4.0 daily demand
no storage facility
> 4.0 required
Time to fill
Reservoir
m If rectangular:
6.50
m If cylindrical:
m 6.56
m
m
Pipeline Section Household Peak Available Pipe
Section Node Length Served Flow Head Diameter
from to (L) (HH) (Q) (Hr+elev.h) (D)
(m) (no.) (lps) (m) (mm)
1 2 3 4 5 6 7 8
1 A A1 2,000.00 Reservoir 15.9583468 94.31 150
2 A1 B 2,380.00 Reservoir 15.9583468 142.99 100
3 B C 1,240.00 1770 39.895867 60.42 150
4 C D 2,800.00 400 9.016015142 92.56 100
2 C E 1,714.50 1370 30.87985186 95.48 150
3 E F 2,960.51 500 11.27001893 103.03 100
4 E G 860.00 520 11.72081969 52.43 100
5 G H 2,968.45 400 9.016015142 110.57 100
6 G I 969.28 120 2.704804543 131.93 50
Column Description
1 Pipe section under consideration
2-3 Node under consideration
4 Length of pipe section under consideration (meter)
5 Number of household served
6 Computed Peak Flow = 2.5*Average Flow (liter per second)
Average Flow = 2.5 x GRF x N x Average Household Size x PCWC / 86,400
Where:
GRF= Growth Rate Factor
N= Number of households served by pipe section
PCWC= Per Capita Water Consumption
7 Residual Head from Junction plus Difference in elevation between nodes under consideration (meter)
8 Nominal pipe diameter taken from commercially available pipe sizes(mm)
9 Pipe material (GI or Plastic)
10 Absolute Roughness (G.I.=.15, Plastic = .0015)
11 Reynolds Number = (Water Density x Velocity x Diameter)/Water Viscosity
12 Friction Factor = Rough pipes in turbulent flow
13 Actual Head loss for the considered section computed using Darcy Weisbach Fomula
14 Residual Head = Avalable Head - Head Loss
15 Remarks = Pass/Fail (Transmission > 10.0 m., Distribution > 3.0 m.)
Pipe Absolute Reynolds Friction Actual Residual
Material Roughness Number Factor Headloss Head Pressure Airflow
Remarks
(e) (Re) (f) (Hf) (Hr) (PSI) (SCFM)
(mm) (m) (m)
9 10 11 12 13 14 15 16 17
Plastic 0.01 135187.96 0.0172605 9.5628 84.75 pass 120.58 0.6762764
Plastic 0.01 202781.94 0.0163546 81.8793 61.11 pass 86.95 0.6762764
Plastic 0.01 337969.91 0.0148422 31.8639 28.56 pass 40.63 1.6906911
Plastic 0.01 114566.07 0.0180009 33.8424 58.71 pass 83.54 0.3820771
Plastic 0.01 261592.53 0.0154316 27.4425 68.03 pass 96.80 1.308614
Plastic 0.01 143207.59 0.0173111 53.7675 49.27 pass 70.10 0.4775964
Plastic 0.01 148935.89 0.0171962 16.7813 35.65 pass 50.73 0.4967002
Plastic 0.01 114566.07 0.0180009 35.8783 74.69 pass 106.28 0.3820771
Plastic 0.01 68739.642 0.0202818 38.0152 93.92 pass 133.63 0.1146231
Node Elev Section Distance HH
A 369.98 A-A1 2000 Reservoir
A1 272.67 A1-B 2380 Reservoir
B 214.43 B-C 1240 1770
C 154.01 C-D 2800 400 A
C-E 1714.5 1370
D 90.01
E 87.09 E-F 2960.51 500
E-G 860 520
F 52.09
G 102.69 G-H 2968.45 400
G-I 969.28 120
H 27.77
I 6.41
F
A
Pawa
500 HH
C
B
E
Nagotgot
750 HH
D
H
Hologon
400 HH
G I
Balabagon
120 HH
Schedule of Valves along Pipe Line
Station Pipe Connection Fitting
6" dia flange
0+000 (intake box)
6" dia stub end
6" x 1" Saddle Clamp

0+880
1" dia. X 12" GI Nipple

1+460
1+900
2+880
3+680
4+400 (reservoir)
Section CD
0+100
0+560
0+900 4" x 1" Saddle Clamp
SECTION CE
Section EF
Section EG
es along Pipe Line Summary
Valve Type Valve Type Number
1/16" Orifice Air Release Valve w/ I"
6" dia mechanical gate valve inlet; CWP=175 PSI 16
1" Air/Vacuum Valve w/ 1" inlet; CWP
= 300 3
1/16" Orifice Air Release Valve w/ I" inlet; 5/64" Orifice Combination Air Valve
CWP=175 PSI w/ I" inlet; CWP=300 PSI 1
2" Diameter 90 deg, Angle Valve (Blow
Off) 6
1/16" Orifice Air Release Valve w/ I" inlet; 6" Mechanical Gate Valve
CWP=175 PSI 2
4" Screw Type Gate Valve 2
5/64" Orifice Combination Air Valve w/ I" 4" Mechanical Gate Valve
inlet; CWP=300 PSI 2
1/16" Orifice Air Release Valve w/ I" inlet;

CWP=175 PSI

CWP=175 PSI
1" Air/Vacuum Valve w/ 1" inlet; CWP = 300
on CD
2" dia. 90 deg angle valve (blow-off)

CWP=175 PSI

CWP=175 PSI

CWP=175 PSI

CWP=175 PSI
ON CE

CWP=175 PSI
CWP=175 PSI
on EF

CWP=175 PSI

CWP=175 PSI

CWP=175 PSI

CWP=175 PSI

CWP=175 PSI
on EG
CWP=175 PSI

Pipe Fittings
Node Pipe Fitting Quantity
A (Intake) 6" x 12" dia GI nipple 3
6" x 12" dia GI nipple 1
6" dia 90 degree GI elbow 3
2" dia. X 36" GI Nipple 3
2" dia 90 deg GI elbow 4
6" Sleeve Type Coupling 1
B(reservoir) 4" Sleeve Type Coupling 1
4" Flange Type Tee 1
4" Flange Type 90 deg. Elbow 1
4" x 6" Reducer/Expander 1
6" dia Flange Type Tee 1
6"x 6 meters HDPE Pipe 5
Node C 6" x 4" HDPE Tee (Butt fused) 1
Node D 4" dia End Cap 1
Node E 6" x 4" HDPE Tee (Butt fused) 1
Node F 4" dia End Cap 1
Node G 6" x 4" HDPE Reducer 1
4" dia HDPE Tee (Butt fused) 1
Node H 4" dia End Cap 1
Node I 4" dia End Cap 1
Component
Overflow
Outlet Pipe
Overflow
Airvent
Airvent
Drain
Outlet Pipe
Inlet Pipe
Diversion Pipe
Inlet Pipe
Inlet Pipe
Diversion Pipe
Outlet Pipe
Outlet Pipe
Diversion Pipe
Diversion Pipe
Diversion Pipe
Outlet Pipe
Section CD
Section CD
Section EF
Section EF
Section GI
Section GH
Section GH
Section GI
Summary
Description Quantity
2" dia. X 36" GI Nipple 3
2" dia 90 deg GI elbow 4
4" x 6" Reducer/Expander 1
6" dia Flange Type Tee 1
6"x 6 meters HDPE Pipe 5
6" x 4" HDPE Tee (Butt fused) 2
4" dia End Cap 4
4" dia HDPE Tee (Butt fused) 1
6" x 4" HDPE Reducer 1
BILL OF QUANTITIES
No. of Crew/
ITEM NO. ITEM DESCRIPTION QUANTITY UNIT Labor
I INTAKE STRUCTURE
I - 1. Clearing and Grubbing 225.00 sq.m.
Length 15.00 m
Width 15.00 m
Estimated Quantity 225.00 sq.m.
A. Labor
Productivity Rate:
150.00 sq. m./ man-day
Laborer 2.00 day/s 2.00
Foreman 2.00 day/s 1.00
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 2. Diversion of Water 1.00 lot
A. Materials
Empty Cement Bags 200.00 pc/s
Sub-Total
B. Labor
Sub-Total
C. Equipment
15 hp Diesel Powered Water Pump 6.00 day/s 1.00
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 3. Layout 1.00 lot
A. Materials
2 x 2 Coco Lumber 80.00 bdf
Nylon String #80 1.00 kg
Asstd. CW Nails 5.00 kg
Sub-Total
B. Labor
Skilled Laborer 2.00 day/s 2.00
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 4. Excavation 5.76 cu.m.
Intake Box Base
Length 12.00 m
Width 0.80 m
Depth 0.60 m
Volume 5.76 cu.m.
Estimated Quantity 5.76 cu.m.
A. Labor
Productivity Rate:
1.50 cu.m. per m-day
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 5. Handlaid Boulder 18.90 cu.m.
Length 3.50 m
Width 12.00 m
Depth 0.45 m
18.90 cu.m.
A. Materials
0.15-0.20 m. dia. Boulders 20.00 cu.m.
Sub-Total
B. Labor
Productivity Rate
Sub-Total
C. Hauling
0.15-0.20 m. dia. Boulders 982.80 cans
-52 cans per cu.m.
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 6. Concrete Works 3.49 cu.m.
Footing
Length 12.00 m
Width 0.45 m
Depth 0.20 m
Volume 1.08 cu.m.
Intake Box Slab
Length 4.00 m
Width 1.15 m
Depth 0.15 m
Volume 0.69 cu.m.
Intake Box Wall
Length 5.70 m
Width 0.70 m
Depth 0.15 m
Volume 0.60 cu.m.
Intake Box Floor and Apron
Length 5.00 m
Width 1.50 m
Depth 0.15 m
Volume 1.13 cu.m.
A. Materials
Portland Cement Type 1 55.00 bags
Washed Sand 3.00 cu.m.
Washed Gravel 3/4 6.00 cu.m.
Waterproofing Compound 55.00 packs
Plastic Pail 10.00 pc/s.
Water Drum 1.00 pc/s.
Sub-Total
B. Labor
Productivity Rate:
2.50 cu.m. per gang - day
Sub-Total
C. Equipment
1 Bagger Concrete Mixer 3.00 day/s 1.00
Sub-Total
D. Hauling
Washed Sand 156.00 cans
Washed Gravel 3/4 312.00 cans
1 Bagger Concrete Mixer (Mob and Demob) 1.00 Unit
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 7. RSB Works 427.20 kgs.
A. Materials
12 mm. dia. X 6.0 m. def. bars 80.00 pc/s
Ga. 16 Tie Wire 9.00 kgs
Hacksaw Blade 10.00 pc/s
Sub-Total
B. Labor
Productivity Rate Cut,Place,Bend
80.00 kgs. Per - mday
Sub-Total
C. Hauling
12 mm. dia. X 6.0 m. def. bars 80.00 pcs
Ga. 16 Tie Wire 1.00 lot
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 8. Form Works 44.80 sq.m.
A. Materials
2 x 2 x 12 Coco Lumber 200.00 bdf.
Asstd. CW Nails 40.00 kgs
1/2" thk. Marine Plywood 15.00 pc/s
Sub-Total
B. Labor
Productivity Rate: Fab., Inst., Rem.
3.50 sq.m. per gday
Sub-Total
C. Hauling
2 x 2 x 12 Coco Lumber 50.00 pc/s
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 9. Pipe Fittings 1.00 lot
A. Materials
6" (0.20m) dia. Mechanical Gate Valve Flange Type 1.00 unit
6" (0.20m) dia. Flange with gasket (GI) 1.00 pc/s
6" (0.20m) dia. Nipple 1.00 pc/s
2" dia. GI Pipe (6.0m) 1.00 pc/s
2" GI Elbow 90 deg 2.00 pc/s
6" dia. HDPE Pipe SDR 9 (6.0m) 2.00 pc/s
6" dia. Elbow (buttfused) 1.00 pc/s
4" floor drain 1.00 pc/s
Sub-Total
B. Labor
Sub-Total
C. Fabrication of Outlet Pipes 1.00 lot
Sub-Total
D. Hauling 1.00 lot
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
II PIPE LINES
II-1. Clearing and Grubbing 8,946.37 sq.m.
Length 17,892.74
Width 0.50
Area 8,946.37
A. Labor
Productivity Rate:
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
II-2.Excavation 7,157.10 cu.m.
Length 17,892.74 m
Width 0.50 m
Depth 0.80 m
Estimated Quantity 7,157.10 cu.m.
A. Labor
Productivity Rate:
Sub-Total
B. Equipment
Concrete Cutter 10.00 day/s 1.00
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
II-3. Pipe Laying 17,900.00 m
Estimated Quantity
A. Materials
6" dia HDPE Pipe SDR 11 4,955.00 m
2" dia HDPE Pipe SDR 11 975.00 m
6" x 12" dia GI nipple 4 pcs
6" dia 90 degree GI elbow 5 pcs
2" dia. X 36" GI Nipple 3 pcs
2" dia 90 deg GI elbow 4 pcs
6" Sleeve Type Coupling 1 pcs
4" Flange Type Tee 2 pcs
4" Flange Type 90 deg. Elbow 3 pcs
4" x 6" Reducer/Expander 1 pcs
6" dia Flange Type Tee 1 pcs
6"x 6 meters HDPE Pipe 5 pcs
6" x 4" HDPE Tee (Butt fused) 2 pcs
4" dia End Cap 4 pcs
4" dia HDPE Tee (Butt fused) 1 pcs
6" x 4" HDPE Reducer 1 pcs
Sub-Total
B. Labor
Productivity Rate
2.00 Units per m-day
Sub-Total
C. Hauling
Pipes and Fittings 1.00 lot
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
II-4. Installation of Valves 26.00 sets
A. Materials
1/16" Orifice Air Release Valve w/ I" inlet; CWP=175 16 set
PSI
1" Air/Vacuum Valve w/ 1" inlet; CWP = 300 3 set
5/64" Orifice Combination Air Valve w/ I" inlet;
1 set
CWP=300 PSI
2" Diameter 90 deg, Angle Valve (Blow Off) 6 set
6" Mechanical Gate Valve 2 pc
4" Screw Type Gate Valve 2 pcs
4" Mechanical Gate Valve 2 pcs
6" dia flange w/ bolt and nut 4 pcs
6" dia stub end 2 pcs
6" x 1" Saddle Clamp 4 pcs
Sub-Total
B. Labor
Productivity Rate
4.00 Sets per m-day
Sub-Total
C. Hauling
Valves and Fittings 1.00 lot
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
II-5. Valve Box 26.00 Units
A. Materials
6"CHB 650.00 pcs
Portland Cement 65.00 bags
10 mm dia. RSB 85.00 pcs
Ga. Tie Wire 10.00 kgs
Plastic Pail 5.00 pcs
Water Drum 1.00 pc
Sub-Total
B. Labor
Productivity Rate
2.00 units per day
Sub-Total
C. Equipment
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
III RESERVOIR
III- 1. Clearing and Grubbing 256.00 sq.m.
Length 16.00 m
Width 16.00 m
A. Labor
Productivity Rate:
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
III- 2. Layout 1.00 lot
A. Materials
Sub-Total
B. Labor
Direct Cost
Profit
OCM
Tax
Total Item Cost
III - 3. Excavation 32.70 cu.m.
Length 16.00 m
Width 16.00 m
Depth 0.70 m
A. Labor
Productivity Rate:
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
III - 4. Boulder Fill 51.20 cu.m.
Length 16.00 m
Width 16.00 m
Depth 0.20 m
51.20 cu.m.
A. Materials
Sub-Total
B. Labor
Productivity Rate
Sub-Total
C. Hauling
0.15-0.20 m. dia. Boulders 2,704.00 cans
-52 cans per cu.m.
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
III- 5. Concrete Works 178.50 cu.m.
Foundation
Length 16.00 m
Width 16.00 m
Depth 0.30 m
Volume 76.80 cu.m.
Reservoir Slab
Length 14.10 m
Width 14.50 m
Depth 0.10 m
Volume 20.45 cu.m.
Reservoir Wall
Length 57.20 m
Depth 3.10 m
Thickness 0.25 m
Volume 44.33 cu.m.
Beam
Length 15.50 m
Width 0.25 m
Depth 0.40 m
Number 8.00
Volume 12.40 cu.m.
Column
Height 3.50 m
Width 0.25 m
Length 0.35 m
Number 16.00
Volume 4.90 cu.m.
Service Path Walk
Length 66.00 m
Width 1.20 m
Thickness 0.10 m
Volume 7.92 cu.m.
Valve Box
Length 9.00 m
Width 2.60 m
Thickness 0.10 m
Volume 11.70 cu.m.
ESTIMATED QUANTITY 178.50 cu.m.
A. Materials
Portland Cement Type 1 2,141.94 bags
Waterproofing Compound 2,141.94 packs
Sub-Total
B. Labor
Productivity Rate:
Sub-Total
C. Equipment
Sub-Total
D. Hauling
Washed Sand 4,680.00 cans
Washed Gravel 3/4 9,308.00 cans
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
III - 6. RSB Works 15,491.20 kgs.
A. Materials
12 mm. dia. X 6.0 m. def. bars 1,510.00 pc/s
Sub-Total
B. Labor
Sub-Total
C. Equipment
Bar Cutter 33.00 day/s 1.00
Sub-Total
D. Hauling
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
III - 7. Form Works 746.25 sq.m.
A. Materials
2 x 2 x 12 Coco Lumber 1,600.00 bdf.
1/2" thk. Phenolic Board 100.00 pc/s
Sub-Total
B. Labor
3.50 sq.m. per gday
Sub-Total
C. Hauling
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
IV COMMUNAL FAUCETS 250.00 Units
IV - 1. Concrete Works 47.50 cu.m.
A. Materials
Washed Gravel 3/4" 50.00 cu.m.
Plastic Container ( Capacity 20 lit ) 100.00 pc/s
Sub-Total
B. Labor
Common Laborer 16.00 day/s 8.00
Sub-Total
C. Equipment
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
IV - 2. RSB 1850.00 kgs.
A. Materials
10mm dia. x 6.0m RSB 500.00 pc/s
#16 G.I. Tie Wire 50.00 kg
Sub-Total
B. Labor
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
IV - 3. Form Works 1.00 lot
A. Materials
2" x 3" x 12' Coco Lumber 600.00 bdf
1/4 thk. 4' x 8' Marine Plywood 50.00 pc/s
#3'' CWN 100.00 kg
#2'' CWN 100.00 kg
Sub-Total
B. Labor
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
IV - 4. Pipe Fittings 1.00 lot
A. Materials
6" x 1/2" Saddle Clamp 70.00 pc/s
1/2" HDPE Pipe SDR 13.5 1,500.00 m
1/2''dia. X 6m GI. Pipe S-40 50.00 pc/s
1/2'' dia. HDPE to GI. Male adapter 250.00 pc/s
1/2'' dia. Brass Faucet 250.00 pc/s
1/2'' dia. X 10 '' G.I Nipple 250.00 pc/s
1/2'' dia. 90 deg. GI. Elbow 500.00 pc/s
1/2'' dia. GI. Coupling 500.00 pc/s
Sub-Total
B. Labor
Sub-Total
C. Equipment
Pipe Threader 125.00 day/s 1.00
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
SUMMARY
I INTAKE BOX
II PIPELINES
III RESERVOIR
IV COMMUNAL FAUCETS
TOTAL
A DIRECT COST
MATERIALS
EQUIPMENT
LABOR
SKILLED
UNSKILLED
TOTAL ESTIMATED COST
MATERIALS LABOR EQUIPMENT
RATE PER SKILLED UNSKILLED
DAY/ UNIT TOTAL
COST
738,355.99
550.00 2,200.00 2,200.00

300.00 600.00 600.00
2,800.00
2,800.00
252.00
224.00
393.12
3,669.12
5.00 1,000.00 1,000.00

1,000.00
550.00 19,800.00 19,800.00

300.00 1,800.00 1,800.00
21,600.00
1,500.00 9,000.00 9,000.00

9,000.00
31,600.00
2,844.00
2,528.00
4,436.64
41,408.64
20.00 1,600.00
20.00 2,400.00
80.00 80.00
75.00 375.00
4,455.00 4,455.00
550.00 1,100.00 1,100.00

450.00 1,800.00 1,800.00
300.00 1,200.00 1,200.00
4,100.00
8,555.00
769.95
684.40
1,201.12
11,210.47
550.00 2,750.00 2,750.00

450.00 9,000.00 9,000.00
300.00 15,000.00 15,000.00
26,750.00
26,750.00
2,407.50
2,140.00
3,755.70
35,053.20
1,000.00 20,000.00 20,000.00

20,000.00
550.00 1,100.00 1,100.00

450.00 1,800.00 1,800.00
300.00 2,400.00 2,400.00
5,300.00
150.00 147,420.00 147,420.00
147,420.00
172,720.00
15,544.80
13,817.60
24,249.89
226,332.29
300.00 16,500.00
1,000.00 3,000.00
1,000.00 6,000.00
150.00 8,250.00
200.00 2,000.00
1,000.00 1,000.00
36,750.00 36,750.00
550.00 1,650.00 1,650.00

450.00 2,700.00 2,700.00
300.00 7,200.00 7,200.00
11,550.00
2,000.00 6,000.00 6,000.00

6,000.00
150.00 8,250.00
150.00 23,400.00
150.00 46,800.00
2,000.00 2,000.00
80,450.00 80,450.00
134,750.00
12,127.50
10,780.00
18,918.90
176,576.40
235.00 18,800.00
80.00 720.00
100.00 1,000.00
20,520.00 20,520.00
550.00 3,300.00 3,300.00

450.00 2,700.00 2,700.00
300.00 1,800.00 1,800.00
7,800.00
50.00 4,000.00
100.00 100.00
4,100.00 4,100.00
32,420.00
2,917.80
2,593.60
4,551.77
42,483.17
20.00 4,000.00
20.00 8,400.00
20.00 8,000.00
75.00 3,000.00
950.00 14,250.00
37,650.00 37,650.00
550.00 3,850.00 3,850.00

450.00 12,600.00 12,600.00
300.00 8,400.00 8,400.00
24,850.00
50.00 2,500.00
50.00 3,500.00
50.00 2,500.00
8,500.00 8,500.00
71,000.00
6,390.00
5,680.00
9,968.40
93,038.40
40,000.00 40,000.00
1,950.00 1,950.00
500.00 500.00
2,200.00 2,200.00
150.00 300.00
11,235.24 22,470.48
3,093.00 3,093.00
150.00 150.00
70,663.48 70,663.48
550.00 2,200.00 2,200.00

450.00 3,600.00 3,600.00
300.00 2,400.00 2,400.00
8,200.00
1,000.00 1,000.00 1,000.00
1,000.00
3,000.00 3,000.00 3,000.00
3,000.00
82,863.48
7,457.71
6,629.08
11,634.03
108,584.30
27,617,420.31
300.00 18,000.00 18,000.00

550.00 6,600.00 6,600.00
24,600.00
24,600.00
2,214.00
1,968.00
3,453.84
32,235.84
550.00 66,000.00 66,000.00

300.00 2,160,000.00 2,160,000.00
2,226,000.00
2,000.00 20,000.00 20,000.00

20,000.00
2,246,000.00
202,140.00
179,680.00
315,338.40
2,943,158.40
18,248,022.95
1,659.75 8,224,061.25
750.75 8,986,477.50
235.00 229,125.00
500.00 2,000.00
800.00 4,000.00
300.00 900.00
150.00 600.00
500.00 1,000.00
6,000.00 6,000.00
4,000.00 16,000.00
800.00 1,600.00
500.00 1,500.00
500.00 500.00
2,000.00 2,000.00
11,235.24 56,176.20
4,573.00 9,146.00
1,000.00 4,000.00
2,707.00 2,707.00
1,980.00 1,980.00
17,549,772.95 17,549,772.95
550.00 2,750.00 2,750.00

450.00 4,500.00 4,500.00
300.00 6,000.00 6,000.00
13,250.00
685,000.00 685,000.00 685,000.00

685,000.00
18,248,022.95
1,642,322.07
1,459,841.84
2,562,022.42
23,912,209.27
10,000.00 160,000.00
10,000.00 30,000.00
10,000.00 10,000.00
3,500.00 21,000.00
40,000.00 80,000.00
5,000.00 10,000.00
29,000.00 58,000.00
2,700.00 10,800.00
1,400.00 2,800.00
1,375.00 5,500.00
100.00 2,000.00
936.00 5,616.00
400.00 2,400.00
736.00 11,776.00
409,892.00 409,892.00
550.00 3,850.00 3,850.00

450.00 6,300.00 6,300.00
300.00 8,400.00 8,400.00
18,550.00
10,000.00 10,000.00 10,000.00

10,000.00
438,442.00
39,459.78
35,075.36
61,557.26
574,534.40
20.00 13,000.00
300.00 19,500.00
1,000.00 10,000.00
150.00 12,750.00
80.00 800.00
200.00 1,000.00
1,000.00 1,000.00
58,050.00 58,050.00
550.00 7,150.00 7,150.00

450.00 11,700.00 11,700.00
300.00 15,600.00 15,600.00
34,450.00
2,000.00 26,000.00 26,000.00

26,000.00
118,500.00
10,665.00
9,480.00
16,637.40
155,282.40
5,588,561.16
550.00 1,100.00 1,100.00

450.00 450.00 450.00
1,550.00
1,550.00
139.50
124.00
217.62
2,031.12
20.00 1,600.00
20.00 2,400.00
80.00 80.00
75.00 375.00
4,455.00 4,455.00
550.00 550.00 550.00

450.00 900.00 900.00
300.00 600.00 600.00
2,050.00
6,505.00
585.45
520.40
913.30
8,524.15
550.00 2,750.00 2,750.00

450.00 4,500.00 4,500.00
300.00 12,000.00 12,000.00
19,250.00
19,250.00
1,732.50
1,540.00
2,702.70
25,225.20
1,500.00 78,000.00 78,000.00

78,000.00
550.00 2,750.00 2,750.00

450.00 4,500.00 4,500.00
300.00 6,000.00 6,000.00
13,250.00
50.00 135,200.00 135,200.00

135,200.00
226,450.00
20,380.50
18,116.00
31,793.58
296,740.08
300.00 642,582.00
1,000.00 90,000.00
1,000.00 179,000.00
150.00 321,291.00
200.00 6,000.00
1,000.00 10,000.00
1,248,873.00 1,248,873.00
550.00 4,950.00 4,950.00

450.00 32,400.00 32,400.00
300.00 86,400.00 86,400.00
123,750.00
2,000.00 72,000.00 72,000.00

72,000.00
50.00 107,097.00
50.00 234,000.00
50.00 465,400.00
1,000.00 4,000.00
810,497.00 810,497.00
2,255,120.00
202,960.80
180,409.60
316,618.85
2,955,109.25
390.00 280,800.00
235.00 354,850.00
150.00 25,500.00
80.00 20,000.00
400,350.00 400,350.00
550.00 18,150.00 18,150.00

450.00 89,100.00 89,100.00
300.00 59,400.00 59,400.00
166,650.00
500.00 16,500.00 16,500.00

16,500.00
20.00 14,400.00
15.00 22,650.00
10.00 1,700.00
300.00 75,000.00
113,750.00 113,750.00
697,250.00
62,752.50
55,780.00
97,893.90
913,676.40
20.00 32,000.00
20.00 67,200.00
20.00 64,000.00
75.00 15,000.00
1,200.00 120,000.00
298,200.00 298,200.00
550.00 14,850.00 14,850.00

450.00 388,800.00 388,800.00
300.00 259,200.00 259,200.00
662,850.00
10.00 4,000.00
15.00 12,600.00
20.00 16,000.00
300.00 60,000.00
50.00 5,000.00
97,600.00 97,600.00
1,058,650.00
95,278.50
84,692.00
148,634.46
1,387,254.96
1,656,385.40
300.00 150,000.00
1,000.00 50,000.00
1,000.00 50,000.00
200.00 20,000.00
270,000.00 270,000.00
550.00 8,800.00 8,800.00

450.00 57,600.00 57,600.00
300.00 38,400.00 38,400.00
104,800.00
2,000.00 32,000.00 32,000.00

32,000.00
406,800.00
36,612.00
32,544.00
57,114.72
533,070.72
150.00 75,000.00
80.00 4,000.00
79,000.00 79,000.00
550.00 13,200.00 13,200.00

450.00 21,600.00 21,600.00
300.00 14,400.00 14,400.00
49,200.00
128,200.00
11,538.00
10,256.00
17,999.28
167,993.28
20.00 12,000.00
20.00 8,000.00
495.00 24,750.00
75.00 7,500.00
75.00 7,500.00
59,750.00 59,750.00
550.00 8,250.00 8,250.00

450.00 13,500.00 13,500.00
300.00 9,000.00 9,000.00
30,750.00
90,500.00
8,145.00
7,240.00
12,706.20
118,591.20
1,099.00 76,930.00
658.00 118,440.00
24.50 36,750.00
380.00 19,000.00
55.00 13,750.00
185.00 46,250.00
70.00 17,500.00
80.00 40,000.00
80.00 40,000.00
408,620.00 408,620.00
550.00 8,800.00 8,800.00

450.00 57,600.00 57,600.00
300.00 38,400.00 38,400.00
104,800.00
1,000.00 125,000.00 125,000.00

125,000.00
638,420.00
57,457.80
51,073.60
89,778.80
836,730.20
738,355.99
27,617,420.31
5,588,561.16
1,656,385.40
35,600,722.86 23,054,918.43 1,013,650.00 2,792,650.00 306,500.00
3,806,300.00
35,600,722.86
Republic of the Philippines
DEPARTMENT OF AGRICULTURE
PHILIPPINE RURAL DEVELOPMENT PROJECT
MUNICIPALITY OF MANITO, ALBAY
SUB-PROJECT PROGRAM OF WORKS

(For Level II Potable Water Supply)
PROJECT IDENTIFICATION NO.: PRDP-IB-R04A-

Project Title : Construction of PWS Level II, Eastern Cluster, Manito, Albay
Category : Potable Water Supply

Brgy/Mun/Province : Nagotgot, Hologan, Pawa, Balabagon
Total Project Cost : Php 0.00
Physical Target : 0.00 kms. of pipelines, intake box, reservoir and 250 communal fauctes
Project Duration : 275 c.d. inclusive of 30 unworkable days
Implementation Mode : By Contract
Project Description: Equipment Needed: Equipment Needed:
Owned Leased Description Owned Leased Description
Construction of Intake box 2 cu.m. 1 Bar Cutter
Construction of Reservoir 585 cu.m. 1 Pipe Threader
Installation of Pipelines 17.9 kms 1 Con. Mixer
1 Dump Truck
(Transmission and Distribution) 1 Stake Truck
Public Faucet (PF) 250 unit
Item No. Scope of Work % Weight Quantity Unit
I INTAKE STRUCTURE 97.75%

I - 1. Clearing and Grubbing 0.00% 225.00 sq.m.
0 0.37% 0.00 0
Foreman 0.24% 6.00 0
2 x 2 Coco Lumber 0.21% 80.00 bdf
0 1.48% 0.00 0
0 4.64% 0.00 0
0 0.00% 0.00 0
1 Bagger Concrete Mixer 0.79% 3.00 day/s
Productivity Rate 0.00% 0.00 0
0 1/2" thk. Marine Plywood 1.89%
0 4.98% 0.00 0
2 x 3 x 12 Coco Lumber 0.46% 70.00 pc/s
2" GI Elbow 90 deg 0.04% 2.00 pc/s
0 0.26% 0.00 0
2" dia HDPE Pipe SDR 11 30.33% 975.00 m
0 Foreman 0.36%
Skilled Laborer 0.60% 5.00 day/s
0 3165.69% 0.00 0
6" x 1" Saddle Clamp 0.73% 4.00 pcs
0 2.46% 0.00 0
B. Labor 0.00% 0.00 0
0 0.36% 0.00 0
0 2.40% 0.00 0
0 Depth 0.00%
Number 0.00% 8 0
Width 0.00% 3 m
Water Drum 1.32% 10 pc/s.
Portland Cement Type 1 14.18% 2142 bags
Breakdown of Estimated SOURCE OF FUND

Project Cost WB DA Grant CASH (LGU)
A. Direct Cost 13,200.00 1,650.00 1,650.00
Equipment 13,200.00 1,650.00 1,650.00
Labor - - -
Materials - - -
B. Indirect Cost 1,338,943.12 167,367.89 167,367.89
OCM 50,202.00 6,275.25 6,275.25
Contractor's Profit 557,800.00 69,725.00 69,725.00
Taxes 730,941.12 91,367.64 91,367.64
C. Project Cost 1,352,143.12 169,017.89 169,017.89
D. Percentage 80% 10% 10%
Prepared by: Reviewed by:
Technical Staff Municipal Engineer
Recommending Approval: Approved by:
MPDC Municipal Mayor

munal fauctes
Technical Personnel:
No. Description
1 Civil Engineer
1 Foreman
28 Skilled Laborers
50 Unskilled Laborer
100 Common Laborers
Unit Cost Total
738,355.99
- -
#DIV/0! 2,800.00
300.00 1,800.00
20.00 1,600.00
#DIV/0! 11,210.47
#DIV/0! 35,053.20
#DIV/0! -
2,000.00 6,000.00
#DIV/0! -
14,250.00
#DIV/0! 37,650.00
50.00 3,500.00
150.00 300.00
#DIV/0! 1,968.00
235.00 229,125.00
2,750.00
900.00 4,500.00
#DIV/0! 23,912,209.27
1,375.00 5,500.00
#DIV/0! 18,550.00
#DIV/0! -
#DIV/0! 2,702.70
#DIV/0! 18,116.00
-
- -
- -
1,000.00 10,000.00
50.00 107,097.00
755,355.99
Total Cost
₱16,500.00
16,500.00
0.00
0.00
₱1,673,678.90
62,752.50
697,250.00
913,676.40
₱1,690,178.90
100%
Municipal Engineer
Municipal Mayor
ACTIVITY ANNOTATION PREDECESSOR DURATION (DAYS)
I INTAKE STRUCTURE A -
I - 1. Clearing and Grubbing A1 NONE 2.00
I - 2. Diversion of Water A2 A1 6.00
I - 3. Layout A3 A2 2.00
I - 4. Excavation A4 A3 5.00
I - 5. Handlaid Boulder A5 A6 2.00
I - 6. Concrete Works A6 A7,A8 3.00
I - 7. RSB Works A7 A3 6.00
I - 8. Form Works A8 A3 7.00
I - 9. Pipe Fittings A9 A6 4.00
II PIPE LINES B
II-1. Clearing and Grubbing B1 A3 12.00
II-2.Excavation
Transmission B2a B3a 30.00
Distribution B2b C2 90.00
II-3. Pipe Laying
Transmission B3a B1,A6 5.00
Distribution B3b B2b 15.00
II-4. Installation of Valves
II-5. Valve Box B5 B4b,B4a 13.00
III RESERVOIR C
III- 1. Clearing and Grubbing C1 B3a 2.00
III- 2. Layout C2 C1 1.00
III - 3. Excavation C3 C2 5.00
III - 4. Boulder Fill C4 C3 5.00
III- 5. Concrete Works C5 C4,C6,C7 9.00
III - 6. RSB Works C6 C2 33.00
III - 7. Form Works C7 C2 27.00
IV COMMUNAL FAUCETS D
IV - 1. Concrete Works D1 D2,D3,D4 16.00
IV - 2. RSB D2 B4b 24.00
IV - 3. Form Works D3 B4b 15.00
IV - 4. Pipe Fittings D4 B4b 16.00
Qty Unit Cost

I INTAKE STRUCTURE
I - 1. Clearing and Grubbing 225.00 sq.m. -
I - 2. Diversion of Water - 0 2,800.00
I - 3. Layout 6.00 day/s 1,800.00
I - 4. Excavation 80.00 bdf 1,600.00
I - 5. Handlaid Boulder - 0 11,210.47
I - 6. Concrete Works - 0 35,053.20
I - 7. RSB Works - 0 -
I - 8. Form Works 3.00 day/s 6,000.00
I - 9. Pipe Fittings - 0 -
II PIPE LINES
II-1. Clearing and Grubbing - 0 37,650.00
II-2.Excavation 70.00 pc/s 3,500.00
Transmission
Distribution
II-3. Pipe Laying 2.00 pc/s 300.00
Transmission
Distribution
II-4. Installation of Valves - 0 1,968.00
Transmission
Distribution
II-5. Valve Box 975.00 m 229,125.00
III RESERVOIR
III- 1. Clearing and Grubbing 5.00 day/s 4,500.00
III- 2. Layout - 0 23,912,209.27
III - 3. Excavation 4.00 pcs 5,500.00
III - 4. Boulder Fill - 0 18,550.00
III- 5. Concrete Works - 0 -
III - 6. RSB Works - 0 2,702.70
III - 7. Form Works - 0 18,116.00
IV COMMUNAL FAUCETS
IV - 1. Concrete Works 8.00 0 -
IV - 2. RSB 2.60 m -
IV - 3. Form Works 10.00 pc/s. 10,000.00
IV - 4. Pipe Fittings 2,141.94 bags 107,097.00
24,409,681.65
Physical Accomplishment Periodic

Cumulative
Financial Accomplishment Periodic
Cumulative
0 0 0 2
A1 0 2 A2 2 8 A3 8 10 A4 10
2 0 2 6 2 8 2 8 10 5 12
1
A7 10
6 11
0
A8 10
7 10
S A= ANNOTATION
A ES EF t= TIME/DURATION 2
t LS LF S= SLACK B1 10
ES= EARLY START 12 12
EF= EARLY FINISH
LS= LATE START
LF= LATE FINISH
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
%RW
0.00% 0 0
0.01% ### ### ### ### ### ###
0.01% ### ###
0.01% ### ### ### ###
0.05%
0.14% 0 0 0
0.00% 0 0 0 0 0 0
0.02% ### ### ### ### ### ### ###
0.00%
0.15% 0 0 0 0 0 0 0 0 0 0
0.01%
0.00%
0.00%
0.00%
0.00%
0.00%
0.01%
0.00%
0.00%
0.94%
0.02%
97.96%
0.02%
0.08%
0.00%
0.01%
0.07%
0.00%
0.00%
0.04%
0.44%
100.00%
0 0 ### ### ### ### ### ### ### ### 0 0 0 0 0 0 0 0 0 0
- 0.0076% 0.0472% 0.1458% 0.1931%
- 0.0076% 0.0549% 0.2007% 0.3938%
- 1,866.67 11,522.62 35,595.11 47,129
- 1,866.67 13,389.29 48,984.40 96,113
190
A5 20 22
2 210 212
0 0
15 A6 17 20 A9 20 24
17 3 17 20 4 20 24
16
17
17
17
0 168
22 B3a 24 29 B4a 29 31
24 5 24 29 2 197 199
0
B2a 29 59
30 29 59
0
C1 59 61
2 59 61
21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43
0 0
0 0 0 0
0 0
### ### ### ### ###1E-06 ### ### ### ### ### ### ### ###
### ### ### ### ###
0 0 0 0 ### ### ### ### ### ### ### ### ### ###1E-06 ### ### ### ### ### ### ### ###
0.1931% 0.0004% 0.0007% 0.0007% 0.0007%
0.3938% 0.3942% 0.3949% 0.3956% 0.3963%
47,129.27 104.17 175.00 175.00 1
96,113.67 96,217.84 96,392.84 96,567.84 96,7
27
B5 172 185
13 199 212
0
D2 172
24 172
0 0 0
B2b 62 152 B3b 152 167 B4b 167 172 9
90 62 152 15 152 167 5 167 172 D3 172
15 181
8
D4 172
16 180
0 103 131
C2 61 62 C3 62 67 C4 67 72
1 61 62 5 165 170 5 198 203
103
C6 67 100
33 170 203
109
C7 67 94
27 176 203
44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65
### ### ### ### ### ### ### ### ### ### ###1E-06 ### ### ### ###
### ### ###
### ###
###9E-05
97.96%
### ### ###
### ### ### ### ### ### ### ### ### ### ###1E-06 ### ### ### ### ###9E-05 0.9796 ### ### ###
0.0007% 0.0007% 0.0121% 97.9897%
0.3963% 0.3970% 0.4092% 98.3989%
175.00 175.00 2,958.12 23,918,975.94
96,742.84 96,917.84 99,875.96 24,018,851.90
0
F 212 212
0 212 212
0
196 D1 196 212
196 16 196 212
187
196
188
196
103
C5 100 109
9 203 212
66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89
1E-06 ### ### ###1E-06 1E-06 ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
5E-05 ###
0 0 0 0 0
### ###3E-06 3E-06 ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ###3E-05 3E-05 ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
5E-05 ### 0 0 0 0 0 ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
897% 0.0966% 0.0192% 0.0192% 0.0192%
989% 98.4955% 98.5147% 98.5340% 98.5532%
23,918,975.94 23,589.31 4,692.18 4,692.18 4,692.18
24,018,851.90 24,042,441.21 24,047,133.39 24,051,825.57 24,056,517.75
90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
.0192% 0.0137% 0.0021% 0.0007% 0.0007%
8.5532% 98.5669% 98.5690% 98.5697% 98.5704%
4,692.18 3,350.25 502.60 175.00 175.00
24,056,517.75 24,059,868.00 24,060,370.60 24,060,545.60 24,060,720.60
114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0007% 0.0007% 0.0007% 0.0007% 0.0007%
5704% 98.5711% 98.5718% 98.5725% 98.5733%
175.00 175.00 175.00 175.00 175.00
24,060,720.60 24,060,895.60 24,061,070.60 24,061,245.60 24,061,420.60
137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0.0007% 0.0007% 0.0007% 0.0005% 0.0004%
98.5733% 98.5740% 98.5747% 98.5752% 98.5756%
175.00 175.00 175.00 118.33 90.00
24,061,420.60 24,061,595.60 24,061,770.60 24,061,888.93 24,061,978.93
160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182
### ### ### ### ### ### ### ###
### ### ### ### ###

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 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### 0 0 0 0 0 0 0 0 0 0
0.0004% 0.0015% 0.2093% 0.6141% 0.5419%
98.5756% 98.5770% 98.7863% 99.4005% 99.9424%
90.00 356.14 51,095.03 149,911.38 132,28
24,061,978.93 24,062,335.07 24,113,430.10 24,263,341.48 24,395,62
183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204
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 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
0.5419% 0.0576% 0.0000% 0.0000%
99.9424% 100.0000% 100.0000% 100.0000%
132,286.38 14,053.79 - -
24,395,627.85 24,409,681.65 24,409,681.65 24,409,681.65
205 206 207 208 209 210 211 212
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0.0000% 0.0000%
100.0000% 100.0000%
- -
24,409,681.65 24,409,681.65
BILL OF QUANTITIES
No. of Crew/
ITEM NO. ITEM DESCRIPTION QUANTITY UNIT Labor
I INTAKE STRUCTURE
I - 1. Clearing and Grubbing 225.00 sq.m.
Length 15.00 m
Width 15.00 m
A. Labor
Productivity Rate:
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 2. Diversion of Water 1.00 lot
A. Materials
Empty Cement Bags 200.00 pc/s
Sub-Total
B. Labor
Sub-Total
C. Equipment
15 hp Diesel Powered Water Pump 6.00 day/s 1.00
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 3. Layout 1.00 lot
A. Materials
Sub-Total
B. Labor
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 4. Excavation 5.76 cu.m.
Intake Box Base
Length 12.00 m
Width 0.80 m
Depth 0.60 m
Volume 5.76 cu.m.
A. Labor
Productivity Rate:
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 5. Handlaid Boulder 18.90 cu.m.
Length 3.50 m
Width 12.00 m
Depth 0.45 m
18.90 cu.m.
A. Materials
Sub-Total
B. Labor
Productivity Rate
Sub-Total
C. Hauling
0.15-0.20 m. dia. Boulders 982.80 cans
-52 cans per cu.m.
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 6. Concrete Works 3.49 cu.m.
Footing
Length 12.00 m
Width 0.45 m
Depth 0.20 m
Volume 1.08 cu.m.
Intake Box Slab
Length 4.00 m
Width 1.15 m
Depth 0.15 m
Volume 0.69 cu.m.
Intake Box Wall
Length 5.70 m
Width 0.70 m
Depth 0.15 m
Volume 0.60 cu.m.
Intake Box Floor and Apron
Length 5.00 m
Width 1.50 m
Depth 0.15 m
Volume 1.13 cu.m.
A. Materials
Waterproofing Compound 55.00 packs
Sub-Total
B. Labor
Productivity Rate:
Sub-Total
C. Equipment
Sub-Total
D. Hauling
Washed Sand 156.00 cans
Washed Gravel 3/4 312.00 cans
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 7. RSB Works 427.20 kgs.
A. Materials
Hacksaw Blade 10.00 pc/s
Sub-Total
B. Labor
Sub-Total
C. Hauling
12 mm. dia. X 6.0 m. def. bars 80.00 pcs
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 8. Form Works 44.80 sq.m.
A. Materials
Sub-Total
B. Labor
3.50 sq.m. per gday
Sub-Total
C. Hauling
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
I - 9. Pipe Fittings 1.00 lot
A. Materials
6" (0.20m) dia. Mechanical Gate Valve Flange Type 1.00 unit
6" (0.20m) dia. Flange with gasket (GI) 1.00 pc/s
6" (0.20m) dia. Nipple 1.00 pc/s
2" dia. GI Pipe (6.0m) 1.00 pc/s
2" GI Elbow 90 deg 2.00 pc/s
6" dia. HDPE Pipe SDR 9 (6.0m) 2.00 pc/s
6" dia. Elbow (buttfused) 1.00 pc/s
4" floor drain 1.00 pc/s
Sub-Total
B. Labor
Sub-Total
C. Fabrication of Outlet Pipes 1.00 lot
Sub-Total
D. Hauling 1.00 lot
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
II PIPE LINES
II-1. Clearing and Grubbing 8,946.37 sq.m.
Length 17,892.74
Width 0.50
Area 8,946.37
A. Labor
Productivity Rate:
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
II-2.Excavation 7,157.10 cu.m.
Length 17,892.74 m
Width 0.50 m
Depth 0.80 m
Estimated Quantity 7,157.10 cu.m.
A. Labor
Productivity Rate:
Sub-Total
B. Equipment
Concrete Cutter 10.00 day/s 1.00
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
II-3. Pipe Laying 17,900.00 m
Estimated Quantity
A. Materials
2" dia HDPE Pipe SDR 11 975.00 m
6" dia 90 degree GI elbow 5 pcs
2" dia 90 deg GI elbow 4 pcs
4" Flange Type Tee 2 pcs
4" Flange Type 90 deg. Elbow 3 pcs
4" x 6" Reducer/Expander 1 pcs
6" dia Flange Type Tee 1 pcs
6"x 6 meters HDPE Pipe 5 pcs
6" x 4" HDPE Tee (Butt fused) 2 pcs
4" dia End Cap 4 pcs
4" dia HDPE Tee (Butt fused) 1 pcs
6" x 4" HDPE Reducer 1 pcs
Sub-Total
B. Labor
Productivity Rate
2.00 Units per m-day
Sub-Total
C. Hauling
Pipes and Fittings 1.00 lot
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
II-4. Installation of Valves 26.00 sets
A. Materials
1/16" Orifice Air Release Valve w/ I" inlet; CWP=175 16 set
PSI
1" Air/Vacuum Valve w/ 1" inlet; CWP = 300 3 set
5/64" Orifice Combination Air Valve w/ I" inlet;
1 set
CWP=300 PSI
2" Diameter 90 deg, Angle Valve (Blow Off) 6 set
6" Mechanical Gate Valve 2 pc
4" Screw Type Gate Valve 2 pcs
4" Mechanical Gate Valve 2 pcs
6" dia flange w/ bolt and nut 4 pcs
6" dia stub end 2 pcs
Sub-Total
B. Labor
Productivity Rate
4.00 Sets per m-day
Sub-Total
C. Hauling
Valves and Fittings 1.00 lot
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
II-5. Valve Box 26.00 Units
A. Materials
6"CHB 650.00 pcs
10 mm dia. RSB 85.00 pcs
Ga. Tie Wire 10.00 kgs
Plastic Pail 5.00 pcs
Water Drum 1.00 pc
Sub-Total
B. Labor
Productivity Rate
2.00 units per day
Sub-Total
C. Equipment
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
III RESERVOIR
III- 1. Clearing and Grubbing 256.00 sq.m.
Length 16.00 m
Width 16.00 m
A. Labor
Productivity Rate:
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
III- 2. Layout 1.00 lot
A. Materials
Sub-Total
B. Labor
Direct Cost
Profit
OCM
Tax
Total Item Cost
III - 3. Excavation 32.70 cu.m.
Length 16.00 m
Width 16.00 m
Depth 0.70 m
A. Labor
Productivity Rate:
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
III - 4. Boulder Fill 51.20 cu.m.
Length 16.00 m
Width 16.00 m
Depth 0.20 m
51.20 cu.m.
A. Materials
Sub-Total
B. Labor
Productivity Rate
Sub-Total
C. Hauling
0.15-0.20 m. dia. Boulders 2,704.00 cans
-52 cans per cu.m.
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
III- 5. Concrete Works 178.50 cu.m.
Foundation
Length 16.00 m
Width 16.00 m
Depth 0.30 m
Volume 76.80 cu.m.
Reservoir Slab
Length 14.10 m
Width 14.50 m
Depth 0.10 m
Volume 20.45 cu.m.
Reservoir Wall
Length 57.20 m
Depth 3.10 m
Thickness 0.25 m
Volume 44.33 cu.m.
Beam
Length 15.50 m
Width 0.25 m
Depth 0.40 m
Number 8.00
Volume 12.40 cu.m.
Column
Height 3.50 m
Width 0.25 m
Length 0.35 m
Number 16.00
Volume 4.90 cu.m.
Service Path Walk
Length 66.00 m
Width 1.20 m
Thickness 0.10 m
Volume 7.92 cu.m.
Valve Box
Length 9.00 m
Width 2.60 m
Thickness 0.10 m
Volume 11.70 cu.m.
ESTIMATED QUANTITY 178.50 cu.m.
A. Materials
Waterproofing Compound 2,141.94 packs
Sub-Total
B. Labor
Productivity Rate:
Sub-Total
C. Equipment
Sub-Total
D. Hauling
Washed Sand 4,680.00 cans
Washed Gravel 3/4 9,308.00 cans
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
III - 6. RSB Works 15,491.20 kgs.
A. Materials
Sub-Total
B. Labor
Sub-Total
C. Equipment
Bar Cutter 33.00 day/s 1.00
Sub-Total
D. Hauling
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
III - 7. Form Works 746.25 sq.m.
A. Materials
1/2" thk. Phenolic Board 100.00 pc/s
Sub-Total
B. Labor
3.50 sq.m. per gday
Sub-Total
C. Hauling
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
IV COMMUNAL FAUCETS 250.00 Units
IV - 1. Concrete Works 47.50 cu.m.
A. Materials
Washed Gravel 3/4" 50.00 cu.m.
Plastic Container ( Capacity 20 lit ) 100.00 pc/s
Sub-Total
B. Labor
Sub-Total
C. Equipment
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
IV - 2. RSB 1850.00 kgs.
A. Materials
10mm dia. x 6.0m RSB 500.00 pc/s
#16 G.I. Tie Wire 50.00 kg
Sub-Total
B. Labor
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
IV - 3. Form Works 1.00 lot
A. Materials
1/4 thk. 4' x 8' Marine Plywood 50.00 pc/s
#3'' CWN 100.00 kg
#2'' CWN 100.00 kg
Sub-Total
B. Labor
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
IV - 4. Pipe Fittings 1.00 lot
A. Materials
1/2" HDPE Pipe SDR 13.5 1,500.00 m
1/2''dia. X 6m GI. Pipe S-40 50.00 pc/s
1/2'' dia. HDPE to GI. Male adapter 250.00 pc/s
1/2'' dia. Brass Faucet 250.00 pc/s
1/2'' dia. X 10 '' G.I Nipple 250.00 pc/s
1/2'' dia. 90 deg. GI. Elbow 500.00 pc/s
1/2'' dia. GI. Coupling 500.00 pc/s
Sub-Total
B. Labor
Sub-Total
C. Equipment
Pipe Threader 125.00 day/s 1.00
Sub-Total
Direct Cost
Profit
OCM
Tax
Total Item Cost
SUMMARY
I INTAKE BOX
II PIPELINES
III RESERVOIR
IV COMMUNAL FAUCETS
TOTAL
A DIRECT COST
MATERIALS
EQUIPMENT
LABOR
SKILLED
UNSKILLED
TOTAL ESTIMATED COST
MATERIALS LABOR EQUIPMENT
RATE PER SKILLED UNSKILLED
DAY/ UNIT TOTAL
COST
738,355.99
550.00 2,200.00 2,200.00

300.00 600.00 600.00
2,800.00
2,800.00
252.00
224.00
393.12
3,669.12
5.00 1,000.00 1,000.00

1,000.00
550.00 19,800.00 19,800.00

300.00 1,800.00 1,800.00
21,600.00
1,500.00 9,000.00 9,000.00

9,000.00
31,600.00
2,844.00
2,528.00
4,436.64
41,408.64
20.00 1,600.00
20.00 2,400.00
80.00 80.00
75.00 375.00
4,455.00 4,455.00
550.00 1,100.00 1,100.00

450.00 1,800.00 1,800.00
300.00 1,200.00 1,200.00
4,100.00
8,555.00
769.95
684.40
1,201.12
11,210.47
550.00 2,750.00 2,750.00

450.00 9,000.00 9,000.00
300.00 15,000.00 15,000.00
26,750.00
26,750.00
2,407.50
2,140.00
3,755.70
35,053.20
1,000.00 20,000.00 20,000.00

20,000.00
550.00 1,100.00 1,100.00

450.00 1,800.00 1,800.00
300.00 2,400.00 2,400.00
5,300.00
150.00 147,420.00 147,420.00
147,420.00
172,720.00
15,544.80
13,817.60
24,249.89
226,332.29
300.00 16,500.00
1,000.00 3,000.00
1,000.00 6,000.00
150.00 8,250.00
200.00 2,000.00
1,000.00 1,000.00
36,750.00 36,750.00
550.00 1,650.00 1,650.00

450.00 2,700.00 2,700.00
300.00 7,200.00 7,200.00
11,550.00
2,000.00 6,000.00 6,000.00

6,000.00
150.00 8,250.00
150.00 23,400.00
150.00 46,800.00
2,000.00 2,000.00
80,450.00 80,450.00
134,750.00
12,127.50
10,780.00
18,918.90
176,576.40
235.00 18,800.00
80.00 720.00
100.00 1,000.00
20,520.00 20,520.00
550.00 3,300.00 3,300.00

450.00 2,700.00 2,700.00
300.00 1,800.00 1,800.00
7,800.00
50.00 4,000.00
100.00 100.00
4,100.00 4,100.00
32,420.00
2,917.80
2,593.60
4,551.77
42,483.17
20.00 4,000.00
20.00 8,400.00
20.00 8,000.00
75.00 3,000.00
950.00 14,250.00
37,650.00 37,650.00
550.00 3,850.00 3,850.00

450.00 12,600.00 12,600.00
300.00 8,400.00 8,400.00
24,850.00
50.00 2,500.00
50.00 3,500.00
50.00 2,500.00
8,500.00 8,500.00
71,000.00
6,390.00
5,680.00
9,968.40
93,038.40
40,000.00 40,000.00
1,950.00 1,950.00
500.00 500.00
2,200.00 2,200.00
150.00 300.00
11,235.24 22,470.48
3,093.00 3,093.00
150.00 150.00
70,663.48 70,663.48
550.00 2,200.00 2,200.00

450.00 3,600.00 3,600.00
300.00 2,400.00 2,400.00
8,200.00
1,000.00 1,000.00 1,000.00
1,000.00
3,000.00 3,000.00 3,000.00
3,000.00
82,863.48
7,457.71
6,629.08
11,634.03
108,584.30
27,617,420.31
300.00 18,000.00 18,000.00

550.00 6,600.00 6,600.00
24,600.00
24,600.00
2,214.00
1,968.00
3,453.84
32,235.84
550.00 66,000.00 66,000.00

300.00 2,160,000.00 2,160,000.00
2,226,000.00
2,000.00 20,000.00 20,000.00

20,000.00
2,246,000.00
202,140.00
179,680.00
315,338.40
2,943,158.40
18,248,022.95
1,659.75 8,224,061.25
750.75 8,986,477.50
235.00 229,125.00
500.00 2,000.00
800.00 4,000.00
300.00 900.00
150.00 600.00
500.00 1,000.00
6,000.00 6,000.00
4,000.00 16,000.00
800.00 1,600.00
500.00 1,500.00
500.00 500.00
2,000.00 2,000.00
11,235.24 56,176.20
4,573.00 9,146.00
1,000.00 4,000.00
2,707.00 2,707.00
1,980.00 1,980.00
17,549,772.95 17,549,772.95
550.00 2,750.00 2,750.00
450.00 4,500.00 4,500.00
300.00 6,000.00 6,000.00
13,250.00
685,000.00 685,000.00 685,000.00

685,000.00
18,248,022.95
1,642,322.07
1,459,841.84
2,562,022.42
23,912,209.27
10,000.00 160,000.00
10,000.00 30,000.00
10,000.00 10,000.00
3,500.00 21,000.00
40,000.00 80,000.00
5,000.00 10,000.00
29,000.00 58,000.00
2,700.00 10,800.00
1,400.00 2,800.00
1,375.00 5,500.00
100.00 2,000.00
936.00 5,616.00
400.00 2,400.00
736.00 11,776.00
409,892.00 409,892.00
550.00 3,850.00 3,850.00

450.00 6,300.00 6,300.00
300.00 8,400.00 8,400.00
18,550.00
10,000.00 10,000.00 10,000.00

10,000.00
438,442.00
39,459.78
35,075.36
61,557.26
574,534.40
20.00 13,000.00
300.00 19,500.00
1,000.00 10,000.00
150.00 12,750.00
80.00 800.00
200.00 1,000.00
1,000.00 1,000.00
58,050.00 58,050.00
550.00 7,150.00 7,150.00

450.00 11,700.00 11,700.00
300.00 15,600.00 15,600.00
34,450.00
2,000.00 26,000.00 26,000.00

26,000.00
118,500.00
10,665.00
9,480.00
16,637.40
155,282.40
5,588,561.16
550.00 1,100.00 1,100.00

450.00 450.00 450.00
1,550.00
1,550.00
139.50
124.00
217.62
2,031.12
20.00 1,600.00
20.00 2,400.00
80.00 80.00
75.00 375.00
4,455.00 4,455.00
550.00 550.00 550.00
450.00 900.00 900.00
300.00 600.00 600.00
2,050.00
6,505.00
585.45
520.40
913.30
8,524.15
550.00 2,750.00 2,750.00

450.00 4,500.00 4,500.00
300.00 12,000.00 12,000.00
19,250.00
19,250.00
1,732.50
1,540.00
2,702.70
25,225.20
1,500.00 78,000.00 78,000.00

78,000.00
550.00 2,750.00 2,750.00

450.00 4,500.00 4,500.00
300.00 6,000.00 6,000.00
13,250.00
50.00 135,200.00 135,200.00
135,200.00
226,450.00
20,380.50
18,116.00
31,793.58
296,740.08
300.00 642,582.00
1,000.00 90,000.00
1,000.00 179,000.00
150.00 321,291.00
200.00 6,000.00
1,000.00 10,000.00
1,248,873.00 1,248,873.00
550.00 4,950.00 4,950.00

450.00 32,400.00 32,400.00
300.00 86,400.00 86,400.00
123,750.00
2,000.00 72,000.00 72,000.00

72,000.00
50.00 107,097.00
50.00 234,000.00
50.00 465,400.00
1,000.00 4,000.00
810,497.00 810,497.00
2,255,120.00
202,960.80
180,409.60
316,618.85
2,955,109.25
390.00 280,800.00
235.00 354,850.00
150.00 25,500.00
80.00 20,000.00
400,350.00 400,350.00
550.00 18,150.00 18,150.00

450.00 89,100.00 89,100.00
300.00 59,400.00 59,400.00
166,650.00
500.00 16,500.00 16,500.00

16,500.00
20.00 14,400.00
15.00 22,650.00
10.00 1,700.00
300.00 75,000.00
113,750.00 113,750.00
697,250.00
62,752.50
55,780.00
97,893.90
913,676.40
20.00 32,000.00
20.00 67,200.00
20.00 64,000.00
75.00 15,000.00
1,200.00 120,000.00
298,200.00 298,200.00
550.00 14,850.00 14,850.00

450.00 388,800.00 388,800.00
300.00 259,200.00 259,200.00
662,850.00
10.00 4,000.00
15.00 12,600.00
20.00 16,000.00
300.00 60,000.00
50.00 5,000.00
97,600.00 97,600.00
1,058,650.00
95,278.50
84,692.00
148,634.46
1,387,254.96
1,656,385.40
300.00 150,000.00
1,000.00 50,000.00
1,000.00 50,000.00
200.00 20,000.00
270,000.00 270,000.00
550.00 8,800.00 8,800.00

450.00 57,600.00 57,600.00
300.00 38,400.00 38,400.00
104,800.00
2,000.00 32,000.00 32,000.00
32,000.00
406,800.00
36,612.00
32,544.00
57,114.72
533,070.72
150.00 75,000.00
80.00 4,000.00
79,000.00 79,000.00
550.00 13,200.00 13,200.00

450.00 21,600.00 21,600.00
300.00 14,400.00 14,400.00
49,200.00
128,200.00
11,538.00
10,256.00
17,999.28
167,993.28
20.00 12,000.00
20.00 8,000.00
495.00 24,750.00
75.00 7,500.00
75.00 7,500.00
59,750.00 59,750.00
550.00 8,250.00 8,250.00

450.00 13,500.00 13,500.00
300.00 9,000.00 9,000.00
30,750.00
90,500.00
8,145.00
7,240.00
12,706.20
118,591.20
1,099.00 76,930.00
658.00 118,440.00
24.50 36,750.00
380.00 19,000.00
55.00 13,750.00
185.00 46,250.00
70.00 17,500.00
80.00 40,000.00
80.00 40,000.00
408,620.00 408,620.00
550.00 8,800.00 8,800.00

450.00 57,600.00 57,600.00
300.00 38,400.00 38,400.00
104,800.00
1,000.00 125,000.00 125,000.00

125,000.00
638,420.00
57,457.80
51,073.60
89,778.80
836,730.20
738,355.99
27,617,420.31
5,588,561.16
1,656,385.40
35,600,722.86 23,054,918.43 1,013,650.00 2,792,650.00 306,500.00
3,806,300.00
35,600,722.86
ACTIVITY ANNOTATION PREDECESSOR DURATION (DAYS)
I INTAKE STRUCTURE A -
I - 1. Clearing and Grubbing A1 NONE 2.00
I - 2. Diversion of Water A2 A1 6.00
I - 3. Layout A3 A2 2.00
I - 4. Excavation A4 A3 5.00
I - 5. Handlaid Boulder A5 A6 2.00
I - 6. Concrete Works A6 A7,A8 3.00
I - 7. RSB Works A7 A3 6.00
I - 8. Form Works A8 A3 7.00
I - 9. Pipe Fittings A9 A6 4.00
II PIPE LINES B
II-1. Clearing and Grubbing B1 A3 12.00
II-2.Excavation
Distribution B2b C2 90.00
II-3. Pipe Laying
Transmission B3a B1,A6 5.00
II-4. Installation of Valves
II-5. Valve Box B5 B4b,B4a 13.00
III RESERVOIR C
III- 1. Clearing and Grubbing C1 B3a 2.00
III- 2. Layout C2 C1 1.00
III - 3. Excavation C3 C2 5.00
III - 4. Boulder Fill C4 C3 5.00
III- 5. Concrete Works C5 C4,C6,C7 9.00
III - 6. RSB Works C6 C2 33.00
III - 7. Form Works C7 C2 27.00
IV COMMUNAL FAUCETS D
IV - 1. Concrete Works D1 D2,D3,D4 16.00
IV - 2. RSB D2 B4b 24.00
IV - 3. Form Works D3 B4b 15.00
IV - 4. Pipe Fittings D4 B4b 16.00
Finish F A5,B5,C5,D1 Critical Path - 212 Days
Qty Unit Cost

I INTAKE STRUCTURE
I - 1. Clearing and Grubbing 225.00 sq.m. 3,669.12
I - 2. Diversion of Water - 0 41,408.64
I - 3. Layout 6.00 day/s 11,210.47
I - 4. Excavation 80.00 bdf 35,053.20
I - 5. Handlaid Boulder - 0 226,332.29
I - 6. Concrete Works - 0 176,576.40
I - 7. RSB Works - 0 42,483.17
I - 8. Form Works 3.00 day/s 93,038.40
I - 9. Pipe Fittings - 0 108,584.30
II PIPE LINES
II-1. Clearing and Grubbing - 0 32,235.84
II-2.Excavation 70.00 pc/s 2,943,158.40
Transmission
Distribution
II-3. Pipe Laying 2.00 pc/s 23,912,209.27
Transmission
Distribution
II-4. Installation of Valves - 0 574,534.40
Transmission
Distribution
II-5. Valve Box 975.00 m 155,282.40
III RESERVOIR
III- 1. Clearing and Grubbing 5.00 day/s 2,031.12
III- 2. Layout - 0 8,524.15
III - 3. Excavation 4.00 pcs 25,225.20
III - 4. Boulder Fill - 0 296,740.08
III- 5. Concrete Works - 0 2,955,109.25
III - 6. RSB Works - 0 913,676.40
III - 7. Form Works - 0 1,387,254.96
IV COMMUNAL FAUCETS
IV - 1. Concrete Works 8.00 0 533,070.72
IV - 2. RSB 2.60 m 167,993.28
IV - 3. Form Works 10.00 pc/s. 118,591.20
IV - 4. Pipe Fittings 2,141.94 bags 836,730.20
35,600,722.86
Physical Accomplishment Periodic

Cumulative
Financial Accomplishment Periodic
Cumulative
A1 A2 A3 A4
A7
A8
S A= ANNOTATION
A ES EF t= TIME/DURATION
t LS LF S= SLACK B1
ES= EARLY START
EF= EARLY FINISH
LS= LATE START
LF= LATE FINISH
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
%RW
0.01% ### ###
0.12% 0 0 0 0 0 0
0.03% 0 0
0.10% 0 0 0 0
0.64%
0.50% 0 0 0
0.12% 0 0 0 0 0 0
0.26% 0 0 0 0 0 0 0
0.31%
0.09% ### ### ### ### ### ### ### ### ### ###
8.27%
0.00%
0.00%
67.17%
0.00%
0.00%
1.61%
0.00%
0.00%
0.44%
0.01%
0.02%
0.07%
0.83%
8.30%
2.57%
3.90%
1.50%
0.47%
0.33%
2.35%
100.00%
### ### 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
- 0.0878% 0.2490% 0.5261% 1.3016%
- 0.0878% 0.3369% 0.8629% 2.1645%
- 31,274.88 88,656.05 187,281.43 463,379
- 31,274.88 119,930.93 307,212.36 770,591
A5
A4 A6 A9
A7
A8
B1 B3a B4a
B2a
C1
21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43
0 0
0 0 0 0
### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.03 0 0 0 0
0 0 0 0 0.03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1.3016% 16.8608% 0.4134% 0.4134% 0.4134%
2.1645% 19.0254% 19.4387% 19.8521% 20.2654%
463,379.47 6,002,578.64 147,157.92 147,157.92 147,1
770,591.83 6,773,170.47 6,920,328.39 7,067,486.31 7,214,6
B5
D2
B2b B3b B4b

D3
D4
C2 C3 C4
C6
C7
44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0
0 0
###3E-05
0.02%
0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 ###3E-05 0.0002 0 0 0
0.4134% 0.4134% 0.8084% 0.3591%
20.2654% 20.6788% 21.4872% 21.8463%
147,157.92 147,157.92 287,799.84 127,825.15
7,214,644.23 7,361,802.15 7,649,602.00 7,777,427.15
F
D2 D1
D3
D4
C5
66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89
0 0 0 0 0 0.001 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0
0 0 0 0.002 0
0 0 0 0.001 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0.001 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0.005 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
91% 2.3715% 1.7459% 1.7459% 1.7459%
463% 24.2178% 25.9637% 27.7096% 29.4555%
127,825.15 844,277.92 621,559.78 621,559.78 621,559.78
7,777,427.15 8,621,705.07 9,243,264.85 9,864,824.64 10,486,384.42
90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01

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 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0 0 0 0

.7459% 1.4573% 2.5690% 5.9472% 1.3357%
9.4555% 30.9128% 33.4819% 39.4290% 40.7647%
621,559.78 518,800.16 914,597.52 2,117,230.75 475,503.39
10,486,384.42 11,005,184.57 11,919,782.09 14,037,012.84 14,512,516.24
114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136
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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3357% 0.4134% 0.4134% 0.4134% 0.4134%
7647% 41.1780% 41.5914% 42.0047% 42.4181%
475,503.39 147,157.92 147,157.92 147,157.92 147,157.92
14,512,516.24 14,659,674.16 14,806,832.08 14,953,990.00 15,101,147.92
137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.03 0.03 0.03 0.03 0.03 0.03 0.03
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.03 0.03 0.03 0.03 0.03 0.03 0.03

0.4134% 0.4134% 0.4134% 13.5713% 20.1503%
42.4181% 42.8315% 43.2448% 56.8161% 76.9665%
147,157.92 147,157.92 147,157.92 4,831,494.49 7,173,662.78
15,101,147.92 15,248,305.84 15,395,463.76 20,226,958.25 27,400,621.03
160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182
0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03
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 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

20.1503% 17.0225% 1.3668% 1.3339% 1.3003%
76.9665% 93.9890% 95.3558% 96.6897% 97.9900%
7,173,662.78 6,060,128.66 486,597.84 474,877.42 462,93
27,400,621.03 33,460,749.69 33,947,347.54 34,422,224.96 34,885,15
183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204
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 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 0 0
1.3003% 0.4340% 0.2658% 0.5615%
97.9900% 98.4240% 98.6898% 99.2513%
462,932.62 154,495.67 94,632.72 199,901.52
34,885,157.59 35,039,653.26 35,134,285.98 35,334,187.50
205 206 207 208 209 210 211 212
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0.5615% 0.1872%
99.8128% 100.0000%
199,901.52 66,633.84
35,534,089.02 35,600,722.86

Water System Design

Uploaded by

Document Information

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

Water System Design

Uploaded by

Copyright:

Available Formats

Name of Project: Provision of Water System

Type of Source: Spring (Pumped)

Water Quality: Result Remarks (Pass/Fail)

PCWC = 100 liter

Ave. HH Size = 5 members

Ave. Consumption per 500 liter Use: 1/4 of the average

Adopted Result: 1/4 of the average daily demand

Operational Size = 448.11

Volume: 585 cu.m Volume: 590.164588

1/4 of the average

1/8 of the average

6" x 1" Saddle Clamp

6" x 1" Saddle Clamp

1/16" Orifice Air Release Valve w/ I" inlet;

1/16" Orifice Air Release Valve w/ I" inlet;

1" Air/Vacuum Valve w/ 1" inlet; CWP = 300

1/16" Orifice Air Release Valve w/ I" inlet;

1/16" Orifice Air Release Valve w/ I" inlet;

1/16" Orifice Air Release Valve w/ I" inlet;

1/16" Orifice Air Release Valve w/ I" inlet;

1/16" Orifice Air Release Valve w/ I" inlet;

1/16" Orifice Air Release Valve w/ I" inlet;

2" dia. 90 deg angle valve (blow-off)

1/16" Orifice Air Release Valve w/ I" inlet;

1/16" Orifice Air Release Valve w/ I" inlet;

1" Air/Vacuum Valve w/ 1" inlet; CWP = 300

1/16" Orifice Air Release Valve w/ I" inlet;

1/16" Orifice Air Release Valve w/ I" inlet;

2" dia. 90 deg angle valve (blow-off)

1" Air/Vacuum Valve w/ 1" inlet; CWP = 300

550.00 2,200.00 2,200.00

5.00 1,000.00 1,000.00

550.00 19,800.00 19,800.00

1,500.00 9,000.00 9,000.00

550.00 1,100.00 1,100.00

550.00 2,750.00 2,750.00

1,000.00 20,000.00 20,000.00

550.00 1,100.00 1,100.00

150.00 147,420.00 147,420.00

550.00 1,650.00 1,650.00

2,000.00 6,000.00 6,000.00

550.00 3,300.00 3,300.00

550.00 3,850.00 3,850.00

550.00 2,200.00 2,200.00

300.00 18,000.00 18,000.00

550.00 66,000.00 66,000.00

2,000.00 20,000.00 20,000.00

550.00 2,750.00 2,750.00

685,000.00 685,000.00 685,000.00

550.00 3,850.00 3,850.00

10,000.00 10,000.00 10,000.00

550.00 7,150.00 7,150.00

2,000.00 26,000.00 26,000.00

550.00 1,100.00 1,100.00

550.00 550.00 550.00

550.00 2,750.00 2,750.00

1,500.00 78,000.00 78,000.00

550.00 2,750.00 2,750.00

50.00 135,200.00 135,200.00

550.00 4,950.00 4,950.00

2,000.00 72,000.00 72,000.00

550.00 18,150.00 18,150.00

500.00 16,500.00 16,500.00

550.00 14,850.00 14,850.00