PASALI PHILIPPINES FOUNDATION, INC.

Brgy. Kanipaan, Palimbang, Sultan Kudarat

S.E.C. Reg. CN200525083
T.I.N. 005-979-086
General Santos City address:
Prk. 11-C, Subiyah Bldg., Fil-Am ave., Brgy. Fatima, GSC
Tel No.: (083) 303-5274

October 17, 2011

TECHNICAL STUDY
PROPOSED PROJECT

: WATER SYSTEM PROJECT THROUGH

HYDRAULIC RAM PUMP

LOCATION
PROPONENT
ADDRESS
SURVEYOR
DATE
BENEFICIARY

: Brgy. Dado, Mun. of Alamada, North Cotabato.

: Local Brgy. Council Of Dado.
: Brgy. Dado, Mun. of Alamada, North Cotabato.
: Mcdonnell N. Ty, Jerome T. Losanes
: October 12, 2011
: 150 households
SURVEY RESULTS:

Q (source output)
H1 (Catchment to rampump)
H2 (Catchment to rampump)
h1 (rampump to reservoir tank)
h2 (rampump to reservoir tank)
DISTANCES:
Drive Pipe 1
Drive Pipe 2
Diversion line
Delivery line 1
Delivery line 2
Gravity line
Distribution line
ELEVATIONS: (above sea level)
Spring1
Catchment
Rampump 1
Rampump 2
Reservoir
Intermediate tank
NEEDED STRUCTURES:
Impounding Tank
( 1.0mx1.0mx0.5m )
Catchment Tank
( 1.0mx1.0mx1.0m )
Ram Pump Foundation ( 1.0mx0.6mx0.4m )
Ferrocement Reservoir ( 10,000 liters)
Intermediate tank (1.0mx1.0mx1.0m)
tapstand
Prepared by:
Mcdonnell N. Ty
Jerome T. Losaes
Normelito Salah

200
6
6
108
114

liters/ minute
meters
meters
meters
meters

30
30
20
174
180
1000
600

meters
meters
meters
meters
meters
meters
meters

506
501
495
489
543
549

meters
meters
meters
meters
meters
meters

1
2
2
1
1
6

unit
units
units
unit
unit
units

PASALI PHILIPPINES FOUNDATION, INC.

Brgy. Kanipaan, Palimbang, Sultan Kudarat
S.E.C. Reg. CN200525083
T.I.N. 005-979-086
General Santos City address:
Prk. 11-C, Subiyah Bldg., Fil-Am ave., Brgy. Fatima, GSC
Tel No.: (083) 303-5274

October 17, 2011

TECHNICAL STUDY
DRINKING WATER SYSTEM:
TWO ( 2 ) units - 2" Hydraulic Ram Pump Series type

CALCULATED DELIVERY OUTPUT:

q1 = 2HQ/ 3h
q1 = 2( 6 )( 200 )/ 3( 54 )
q1 = 2,400/162
q1 = 14.8 liters/ minute
q1 = 14.8 liters/ minute x 1440 minutes/ day
q1 = 21,312 liters/ day less 10% friction loose
q1 = 19,180.8 liters/ day or 95 drums/ day

q1 = 2HQ/ 3h
q1 = 2( 6 )( 185.20 )/ 3( 60 )
q1 = 2,222.4/180
q1 = 12.3 liters/ minute
q1 = 12.3 liters/ minute x 1440 minutes/ day
q1 = 17,712 liters/ day less 10% friction loose
q1 = 15,940.8 liters/ day or 79.7 drums/ day

q1+q2 =qt
qt
= 19,180.8 + 15,940.8 = 35,121.6 liters/day or 175.6 drums

qt

= 35,121.6 liters/ day or 175.5 drums/ day

Legend:
where: Q = water required by ram ( liters/ minute )
H = vertical fall ( meters )
h = vertical lift ( meters )
q = water delivered by ram ( liters/ minute )
qt = total water delivered by ram pump ( liters/ day )
The Q is based on the performance of our ram pump

PASALI PHILIPPINES FOUNDATION, INC.

Brgy. Kanipaan, Palimbang, Sultan Kudarat
S.E.C. Reg. CN200525083
T.I.N. 005-979-086
General Santos City address:
Prk. 11-C, Subiyah Bldg., Fil-Am ave., Brgy. Fatima, GSC
Tel No.: (083) 303-5274

October 17, 2011

SUMMARY
A.
B.
C
D.
E.
F.
G.
H.
I.
J.
K.
L.
M.
N.

IMPOUNDING TANK
CATCHMENT TANK
DRIVE PIPES
SUPPORT STAND
RAMPUMP FOUNDATION/PROT/SAFETY COVER
DELIVERY PIPE LINE
FERROCEMENT RESERVOIR (5,000 liters)
FORMS AND SCAFFOLDINGS
DIVERSION LINES
GRAVITY LINE ( 1000 m )
TAPSTAND
OTHER ACCESSORIES
INTERMMEDIATE TANK
DISTRIBUTION LINE ( 600 m ) LEVEL 2

TOTAL MATERIALS COST

TOTAL PRE-FAB, SUPERVISION, TECH TRANSF. & RAMPUMP COST
LOCAL LABOR on clearing/ lay-outing, all civil works,& ram set-up

LOCAL LABOR on excavation & pipe laying/ connection 1,960 lm@P15/lm

SURVEY AND TECHNICAL STUDY FEE
SOCIAL/ COMMUNITY PREPARATION
HAULING/ TRANSPORTATION of materials to the project site.

TOTAL PROJECT COST*

---Using 2units-2" Hydraulic Ram Pump unit w/
estimated delivery output of 35,121.60 liters/day
or 35 cu.m. of drinkable water to Brgy. Dado,
Municipality of Alamada, North Cotabato
NOTE: Prices of materials may vary depending on current market price.

10,776.70
14,515.60
22,748.00
12,181.73
23,166.00
37,958.80
28,254.60
5,902.60
7,084.00
59,994.00
11,309.10
1,751.26
6,791.40
23,952.50
266,386.29
165,924.89
87,000.00
29,400.00
10,000.00
15,000.00
25,000.00

P 309,760.49
598,711.18

PASALI PHILIPPINES FOUNDATION, INC.

Brgy. Kanipaan, Palimbang, Sultan Kudarat
S.E.C. Reg. CN200525083
T.I.N. 005-979-086
General Santos City address:
Prk. 11-C, Subiyah Bldg., Fil-Am ave., Brgy. Fatima, GSC
Tel No.: (083) 303-5274

October 17, 2011

MATERIALS TO BE PURCHASED
Description
Quantity
A. IMPOUNDING TANK ( 1.0m X 1.0m x 0.5m )
Portland Cement
12
Mixing Sand
2
Crushed Rocks 3/4"
1
Wire Mesh # 12-2"x6'x20'
2
Ordinary Plywood 1/4"x4'x8'
3
G.I. Tie Wire # 18
4

Unit
bags
cu.m.
cu.m.
rolls
sheets
kls

10% Contingency
Sub - Total

10% Contingency
Sub-Total

230.00
700.00
800.00
1,780.00
98.00

10
64

10% Contingency
Sub-Total
D.Two ( 2 ) sets - SUPPORT STAND ( 0.6m X 0.6m X 0.15m )
Portland Cement
9
Mixing Sand
1
Crushed Rocks "
1
Deformed Bar 16mmx6m
12
Flat Bar 5/16"x1"x20'
1
Hi-Tensile Bolt & Nut "x1"
24
Welding Rod ( 6013 )
10
10% Contingency
Sub - Total

230.00
700.00
800.00
1,780.00
295.00
98.00

B. Two( 2 ) units -CATCHMENT TANK ( 1.0m X 1.0m x 1.0m )

Portland Cement
16
bags
Mixing Sand
2
cu.m.
Crushed Rocks "
1
cu.m.
Wire Mesh # 12-2"x6'x20'
4
rolls
G.I. Tie Wire # 18
2
kls

C. Two ( 2 ) sets -DRIVE PIPES @ 30M EACH

G.I. Pipe 2"x6m S40
High Tensile Bolt & Nut "x1"

Unit Price

lngths
pcs

1,780.00
45.00

P
@ 6units per set
bags
230.00
cu.m.
700.00
cu.m.
800.00
lngths
415.00
lngths
464.30
pcs
45.00
kls
98.00

Amount
2,760.00
1,400.00
800.00
3,560.00
885.00
392.00
9,797.00
979.70
10,776.70

3,680.00
1,400.00
800.00
7,120.00
196.00
13,196.00
1,319.60
14,515.60

17,800.00
2,880.00
20,680.00
2,068.00
22,748.00

2,070.00
700.00
800.00
4,980.00
464.30
1,080.00
980.00
11,074.30
1,107.43
12,181.73

Description
Quantity
Unit
Unit Price
E. RAM FOUNDATION ( 1.0mx0.6mx0.4m ) PROTECTION, SAFETY COVER (2 Units)
Portland Cement
15
bags
230.00
Mixing Sand
3
cu.m.
800.00
Crushed Rocks 3/4"
2
cu.m.
700.00
Wire Mesh #12-2"x6'x20'
3
rolls
1,780.00
G.I. Tie Wire # 18
3
kilos
98.00
G.I. Pipe 3/4"x6m S40
10
lengths
664.00
Door Hinges
4
pcs
189.00
Deformed Bar 10mmx6m
5
lengths
156.00
10 % Contingency
Sub - Total

F. Two ( 2 ) sets - DELIVERY PIPE (174m+180 = 354meters )

ISO HDPE Hose 1-1/2"x60m SDR -11
6
rolls
ISO Plastic Replacement 1-1/2"
2
pcs
ISO Plastic Coupling 1-1/2"
5
pcs
Teflon Tape "
10
rolls
10% Contingeny
Sub - Total

5,465.00
149.00
234.00
25.00

G. 10,000 ltrs FERROCEMENT RESERVOIR ( d = 2.87m; H = 1.8m; t = 0.05m )

Portland Cement
29
bags
230.00
Sand
3
cum
700.00
Gravel
2
cum
800.00
Wire Mesh #12-2"x6'x20'
8
rolls
1,780.00
G.I. Pipe 1"x6m S40
1
lnght
760.00
G.I. Elbow 1"x90
2
pcs
30.00
G.I. Elbow 1"x45
2
pcs
30.00
G. I. Tie wire
2
kls
98.00
10% contingency
Sub-Total
H. FORMS & SCAFFOLDINGS
Ordinary Plywood "x4'x8'
Ordinary Plywood "x4'x8'
Coco Lumber 2"x2"x8'
C.W. Nails ( Assorted )
G.I. Tie Wire #18

6
4
40
1
2

shts
shts
pcs
box
kls

10% Contingency
Sub - Total
I. DIVERSION LINE ( 20 M )
ISO HDPE Hose 2-"x60 m SDR-11
ISO Plastic Replacement 2-"
ISO Plastic Coupling 2-"
G I Coupling 2"
Teflon Tape "
10%contingency
Sub-Total

285.00
265.00
50.00
400.00
98.00

20
2
1
2
2

meters
pcs
pcs
pcs
rolls

204.50
560.00
1,040.00
75.00
20.00

Amount
3,450.00
2,400.00
1,400.00
5,340.00
294.00
6,640.00
756.00
780.00
21,060.00
2,106.00
23,166.00

32,790.00
298.00
1,170.00
250.00
34,508.00
3,450.80
37,958.80

6,670.00
2,100.00
1,600.00
14,240.00
760.00
60.00
60.00
196.00
25,686.00
2,568.60
28,254.60

1,710.00
1,060.00
2,000.00
400.00
196.00
5,366.00
536.60
5,902.60

4,090.00
1,120.00
1,040.00
150.00
40.00
6,440.00
644.00
7,084.00

Description
J. GRAVITY LINE ( 1000 m )
ISO HDPE Hose 1-1/4"x60 m SDR-11
ISO HDPE Hose 1"x100 m SDR-11
ISO Plastic Replacement 1-1/4"
ISO Plastic Replacement 1"
ISO Plastic Coupling 1-1/4"
ISO Plastic Coupling 1"
G.I. Coupling Reducer 1-1/4" x1"
Brass Gate Valve 1-1/4"

Quantity

Unit

Unit Price

9
5
2
2
8
4
1
3

rlls
rlls
pcs
pcs
pcs
pcs
pc
pc

3,730.00
3,498.00
119.00
41.50
195.00
81.00
135.00
380.00

P
K. TAPSTAND ( 1.0m x 1.0m x 0.05m)
Portland Cement
Washed Sand
Crushed Rocks "
Wire Mesh #12-2"x6'x20'
G.I. Tie Wire #18
G.I. Elbow "x90
G.I. Coupling "
Brass Faucet "
ISO Plastic Replacement "
G.I. Coupling Reducer " x "
Teflon Tape "
Ordinary Plywood "x4'x8'

12
0.5
0.5
1
2
12
12
6
12
6
3
4

bags
cu.m
cu.m
roll
kls
pcs
pcs
pc
pcs
pc
roll
sht

10% Contingency
Sub-Total
L. OTHER ACCESSORIES
G I Doweled Nipple 1 ''x 24'' S-40
G I Nipple 2''x 24'' S-40
G I Cap 2''
G.I. Nipple3/4"x10"
G.I. Nipple "x24"
G.I. Nipple "x6"

2
6
3
3
2
3

pcs
pcs
pc
pcs
pcs
pcs

10% Contingency
Sub-Total
M. INTERMEDIATE TANK
Plastic Drum blue
G.I. Pipe 1-1/2"x6m S40
Deformed Bar 12mmx6m
Portland Cement
Welding Rod ( 6013 )
Crushed Rocks 3/4"
G.I. Tie Wire #18

210.00
700.00
800.00
1,780.00
98.00
13.50
14.00
125.00
165.00
120.00
25.00
295.00

95.00
105.00
107.35
55.00
75.00
45.00

1
3
4
3
2
0.5
2

pc
lngths
lngths
bags
kls
cu.m.
kls

1,450.00
826.00
187.50
240.00
90.00
800.00
98.00

Amount
33,570.00
17,490.00
238.00
83.00
1,560.00
324.00
135.00
1,140.00
54,540.00
5,454.00
59,994.00

2,520.00
350.00
400.00
1,780.00
196.00
162.00
168.00
750.00
1,980.00
720.00
75.00
1,180.00
10,281.00
1,028.10
11,309.10

190.00
630.00
322.05
165.00
150.00
135.00
1,592.05
159.21
1,751.26

1,450.00
2,478.00
750.00
720.00
180.00
400.00
196.00
6,174.00
617.40
6,791.40

Description
N. DISTRIBUTION LINE ( 600 m ) LEVEL 2
ISO HDPE Hose 1"x100 m SDR-11
ISO Plastic Replacement 1"
ISO Plastic Coupling 1
Brass Gate Valve 1"

Quantity

Unit

Unit Price

6
2
5
1

rlls
pcs
pcs
pc

3,498.00
41.00
81.00
300.00

Amount
20,988.00
82.00
405.00
300.00
21,775.00
2,177.50
23,952.50

PASALI PHILIPPINES FOUNDATION, INC.

Brgy. Kanipaan, Palimbang, Sultan Kudarat
S.E.C. Reg. CN200525083
T.I.N. 005-979-086
General Santos City address:
Prk. 11-C, Subiyah Bldg., Fil-Am ave., Brgy. Fatima, GSC
Tel No.: (083) 303-5274

February 23, 2011

AIDFI/PASALI PRE - FABRICATED MATERIALS, SUPERVISION & TECHNOLOGY TRANSFER

AIDFI, Mansilingan, Bacolod City
Description
A. PRE-FABRICATED
Fabricated U-Clamp 1/4"3/4"x2"
Fabricated Intake Strainer ( 12"x24" )
Fabricated Spring Strainers ( 6"x1.5m )
Mild Steel Flanges ( 3/8"x1"x3.5" )
Rubber Gasket ( 3/8"x1"x3.5" )
SS Bolt & Nut w/ Washer 1/2"x1-1/2"
Welding Rod ( 6013 )
G.I. Doweled Nipple 2"x12"
G.I. Doweled Nipple 1"x10"
G.I. Doweled Nipple 2"x10"
G.I. Nipple 1-1/4"x4"
G.I. Nipple 3/4"x12"
Angle Bar 1/4"x1-1/2"

Quantity

Unit

12
2
2
24
10
45
10
2
4
4
2
6
2

pcs
sets
sets
pcs
pcs
pcs
kilos
pcs
pcs
pcs
pcs
pcs
lenghts

10% Contingency
SUB-TOTAL
2" Hydraulic Ram Pump
Toolkit
SUB-TOTAL

2
1

units
set

A. TOTAL PRE-FAB COST (PRE-FAB, RAMPUMP, TOOLKIT)

B. SUPERVISION, ENG'G COST & TECH. TRANSFER
C. TRANSPORTATION COST OF RAMPUMP/PERSONNEL

TOTAL AMOUNT(PRE-FAB, SUPERVISION, RAMPUMP)

Unit Price

110.00
750.00
1,200.00
323.85
55.00
95.50
98.00
120.00
110.00
160.00
40.00
66.00
567.00

Amount

1,320.00
1,500.00
2,400.00
7,772.40
550.00
4,297.50
980.00
240.00
440.00
640.00
80.00
396.00
1,134.00
21,749.90
2,174.99
23,924.89

17,000.00
3,500.00
P

34,000.00
3,500.00
37,500.00

P
P
P

61,424.89
69,500.00
35,000.00

165,924.89