Rosario Planning Fundamentals Final
-
Upload
victoria-lachica-boado -
Category
Documents
-
view
218 -
download
0
Transcript of Rosario Planning Fundamentals Final
-
8/3/2019 Rosario Planning Fundamentals Final
1/23
Existing Population Data from National Statistic Office
Growth R
Sept 1995 May 2000 August 20071995 to
2000
Quezon Province 1,359,992 1,482,955 1,646,510 1.87 1 Infanta Municipality 39,772 50,992 60,346 5.47
Laguna Province 1,631,082 1,965,872 2,473,530 4.08
2 Pagsanjan Municipality 28,999 32,622 35,944 2.38
La Union Province 597,442 657,945 720,972 2.09
3 Rosario Municipality 38,376 43,497 49,025 2.72
Oriental Mindoro 608,616 681,818 735,769 2.46
4 Roxas Municipality 34,045 41,265 46,711 4.21
Leyte Province 1,511,251 1,592,336 1,724,240 1.13
5 Abuyog Municipality 48,905 53,837 56,097 2.08
6 Jaro Municipality 32,726 37,437 38,797 2.92
Capiz Province 624,469 654,156 701,664 1.00
7 Dumarao Municipality 38,037 40,303 42,603 1.25
Surigao Del Norte 341,666 374,465 409,468 1.988 Bacuag Municipality 12,309 12,206 13,066 (0.18)
Davao Del Norte 671,333 743,811 847,440 2.22
9 Carmen Municipality 51,055 55,144 61,656 1.66
Lanao Del Norte 440,783 473,062 538,283 1.53
10 Linamon Municipality 14,529 14,959 16,340 0.63
Province/Municpality
Total Population
-
8/3/2019 Rosario Planning Fundamentals Final
2/23
te (%)
2000 to
2007
2007 to
2010
2010 to
2020
2020 to
2030
1.452.35 2.00 1.50
3.22
1.40 1.40 1.30 1.20
1.27
1.66 1.50 1.20
1.06
1.72 1.50 1.20
1.10
0.57 0.57 0.57
0.49 0.49 0.49
0.97
0.77 0.77 0.77
1.240.94 0.94 0.94
1.81
1.55 1.50 1.50
1.801.22 1.22 1.22
-
8/3/2019 Rosario Planning Fundamentals Final
3/23
2010 2015 2020 20
1.60 1.60 1.50 1
Municipal Population 49,025 % by Brgy 51,400 55,700 60,000
1 Alipang 865 1.76% 900 980 1,060
2 Ambangonan 446 0.91% 470 510 550 3 Amlang 1,974 4.03% 2,070 2,240 2,420
4 Bacani 1,153 2.35% 1,210 1,310 1,410
5 Bangar 746 1.52% 780 850 910
6 Bani 1,517 3.09% 1,590 1,720 1,850
7 Benteng-Sapilang 896 1.83% 940 1,020 1,100
8 Cadumanian 927 1.89% 970 1,050 1,130
9 Camp One 2,591 5.29% 2,720 2,950 3,170
10 Carunuan East 1,419 2.89% 1,490 1,610 1,730
11 Carunuan West 1,336 2.73% 1,400 1,520 1,640
12 Casilagan 579 1.18% 610 660 710
13 Cataguingtingan 2,505 5.11% 2,630 2,850 3,070
14 Concepcion 2,937 5.99% 3,080 3,340 3,590
15 Damortis 2,191 4.47% 2,300 2,490 2,680
16 Gumot-Nagcolaran 1,495 3.05% 1,570 1,700 1,830
17 Inabaan Norte 1,439 2.94% 1,510 1,640 1,760
18 Inabaan Sur 1,174 2.39% 1,230 1,330 1,430
19 Nagtagaan 1,562 3.19% 1,640 1,780 1,910
20 Nangcamotian 751 1.53% 790 850 920
21 Parasapas 1,650 3.37% 1,730 1,880 2,020
22 Poblacion East 2,557 5.22% 2,680 2,910 3,130
23 Poblacion West 1,698 3.46% 1,780 1,930 2,080
24 Puzon 821 1.67% 860 930 1,000
25 Rabon 736 1.50% 770 840 900
26 San Jose 484 0.99% 510 550 590
27 Marcos 1,222 2.49% 1,280 1,390 1,490
28 Subusub 2,423 4.94% 2,540 2,750 2,960
29Tabtabungao 2,592 5.29% 2,720 2,950 3,170 30 Tanglag 602 1.23% 630 690 740
31 Tay-ac 2,207 4.50% 2,310 2,510 2,700
32 Udiao 2,236 4.56% 2,340 2,540 2,740
33 Villa 1,294 2.64% 1,360 1,470 1,580
Total 49,025 100% 51,410 55,740 59,970
Annual Growth Rate -
Present Population * Projected Population
Year 2007
-
8/3/2019 Rosario Planning Fundamentals Final
4/23
51,416 55,663 59,965
2010 2015 2020
1.60 1.60 1.50
Municipal Population 49,025 % by Brgy 51,400 55,700 60,000
1 Subusub 2,423 4.94% 2,540 2,750 2,960
2 Poblacion East 2,557 5.22% 2,680 2,910 3,140
3 Poblacion West 1,698 3.46% 1,780 1,930 2,080
4 Concepcion 2,937 5.99% 3,070 3,330 3,600
5 Inabaan Norte 1,439 2.94% 1,510 1,640 1,760
6 Inabaan Sur 1,174 2.39% 1,230 1,330 1,430
7 Cataguingtingan 2,505 5.11% 2,630 2,850 3,070
8 Amlang 1,974 4.03% 2,070 2,240 2,420
9 Alipang 865 1.76% 900 980 1,060
10 Ambangonan 446 0.91% 470 510 550
11 Bacani 1,153 2.35% 1,210 1,310 1,410 12 Bangar 746 1.52% 780 850 910
13 Bani 1,517 3.09% 1,590 1,720 1,850
14 Benteng-Sapilang 896 1.83% 940 1,020 1,100
15 Cadumanian 927 1.89% 970 1,050 1,130
16 Camp One 2,591 5.29% 2,720 2,940 3,170
17 Carunuan East 1,419 2.89% 1,490 1,610 1,730
18 Carunuan West 1,336 2.73% 1,400 1,520 1,640
19 Casilagan 579 1.18% 610 660 710
20 Damortis 2,191 4.47% 2,300 2,490 2,680
21 Gumot-Nagcolaran 1,495 3.05% 1,570 1,700 1,830
22 Nagtagaan 1,562 3.19% 1,640 1,780 1,910
23 Nangcamotian 751 1.53% 790 850 920
24 Parasapas 1,650 3.37% 1,730 1,880 2,020
25 Puzon 821 1.67% 860 930 1,000
26 Rabon 736 1.50% 770 840 900
27 San Jose 484 0.99% 510 550 590
28 Marcos 1,222 2.49% 1,280 1,390 1,490
29 Tabtabungao 2,592 5.29% 2,720 2,940 3,180
30 Tanglag 602 1.23% 630 690 740
31 Tay-ac 2,207 4.50% 2,310 2,510 2,700
32 Udiao 2,236 4.56% 2,340 2,530 2,740
33 Villa 1,294 2.64% 1,360 1,470 1,580
Total 32,318 66% 51,400 55,700 60,000
Annual Growth Rate -
Present and Projected Municipal Population by Barangay (Rosario, La Union)
Present Population * Projected Population
Year 2007
-
8/3/2019 Rosario Planning Fundamentals Final
5/23
Table 5.4.1 Additional Source Development
System
Existing Water
Source Capacity
(m3/day)
Water Demand in
2030 (m3/day)
Additional Source
Requirement
(m3/day)
Roxas Q, lps No. of Hrs Q, lps No. of Hrs
System 1 1,901 #REF! #REF! 22 24 1,901 #REF! 24"2 432 3,937 3,505 5 24 432 40.6 24
"3 432 672 240 5 24 432 2.8 24
"4 432 101 no need 5 24 432 #VALUE! 24
"5 0 1,256 1,256 14.5 24
"6 0 57 57 0.7 24
"7 0 208 208 2.4 24
"8 0 186 186 2.2 24
"9 0 213 213 2.5 24
"10 0 202 202 2.3 24
"11 0 #REF! #REF! #REF! 24
"12 0 #REF! #REF! #REF! 24
Table 6.3.1 Additional Source Development for Mid-Term Plan
System
Existing Water
Source Capacity
(m3/day)
Water Demand in
2020 (m3/day)
Additional Source
Requirement
(m3/day)
System 1 1,210 #REF! #REF! 14 24 1,210 #REF! 24
"2 0 152 152 0 -1.8 24
"3 0 1 1 0 0.0 24
"4 0 160 160 0 -1.9 24
Table 5.4.1 Additional Source Development for Stage-I Project
System
Existing Water
Source Capacity
(m3/day)
Water Demand in
2015 (m3/day)
Additional Source
Requirement
(m3/day)
RoxasSystem 1 950 1,529 579 11.0 -6.7 24
Peak-hour Q, lps as of Sep 2010
Rosario 27.2 PS-1 1.5 17 92
0.0 PS-2 2.0 24 173
Exist Supply
Addl'l. Source
Discharge Rate
-
8/3/2019 Rosario Planning Fundamentals Final
6/23
Table 5.3.2 Water Demand Projection for 2015
Bgy. Coverage
2010 2015
Poblacion System
19% 20% 1 Subusub 2,750 550 92 90
54% 60% 2 Poblacion East 2,910 1,746 291 90 1
59% 70% 3 Poblacion West 1,930 1,351 225 90 1
46% 70% 4 Concepcion 3,330 2,331 389 90 2
50% 5-1 Cataguingtingan (Part) 2,280 1,140 190 90 1
60% 6 Bacani 1,310 786 131 90
50% 7 Tanglag 690 345 58 90
sub-total 15,200 8,249 1,376 7
Inabaan System
6% 6% 8 Inabaan Norte 1,640 98 16 907% 7% 9 Inabaan Sur 1,330 93 16 90
sub-total 2,970 191 32
Cataguingtingan Spring System
2% 2% 5-2 Cataguingtingan (Part) 570 11 2 90
1% 1% 10 Amlang 2,240 22 4 90
sub-total 2,810 33 6
0% 0% Other 23 Brgy 34,720 - -
15% 55,700 8,473 1,414 - 7
Table 5.3.3 Water Demand Projection for 2020 and Table 6.2.1 Water Demand for Medium-Te
Bgy. Coverage
% Served
2010 2015 2020 Poblacion System
19% 20% 50% 1 Subusub 2,960 1,480 247 100 1
54% 60% 70% 2 Poblacion East 3,140 2,198 366 100 2
59% 70% 70% 3 Poblacion West 2,080 1,456 243 100 1
46% 70% 70% 4 Concepcion 3,600 2,520 420 100 250% 55% Cataguingtingan (Part) 2,456 1,351 225 100 1
60% 65% 9 Bacani 1,410 917 153 100
50% 55% 10 Tanglag 740 407 68 100
30% 11 Gumot Nagcolaran 1,830 549 92 100
30% 12 Tay-ac 2,700 810 135 100sub-total 20,916 11,688 1,949 1,1
Inabaan System6% 6% 50% 5 Inabaan Norte 1,760 880 147 100
7% 7% 50% 6 Inabaan Sur 1,430 715 119 100
50% 13 Casilagan 710 355 59 100sub-total 3,900 1,950 325 1
Cataguingtingan Spring System
2% 2% 2% 7 Cataguingtingan (Part) 614 12 2 100
1% 1% 1% 8 Amlang 2,420 24 4 100
AverageConsumpt
(m3/day
Per CapitaConsumptio
n (Lpcd)
Barangay
Population
AverageConsumpt
(m3/day
Populationto be
Served
TOTAL
Barangay
Barangay
Population
Populationto be
Served
Number of
Connections
Barangay
Number of
Connections
Per CapitaConsumptio
n (Lpcd)
-
8/3/2019 Rosario Planning Fundamentals Final
7/23
sub-total 3,034 36 6
Other 21 Brgy 32,15023% 60,000 13,674 2,280 - 1,TOTAL
-
8/3/2019 Rosario Planning Fundamentals Final
8/23
Table 6.5.1 Cost Estimates
I. Engineering Basic Cost Items Quantity Unit
Unit Cost
(P) Cost (P)
Total Cost
(P)
A. Source Development 0
Drilling of well m 18,000 0
Spring Development Lump SumB. Pumping Facilities 0
a. Pumphouse m2
10,200 0
b. 7.5 Hp submersible pump set 290,520 0
c. 10 KVA transformer unit 44,508 0
d. 75 mm flowmeter unit 50,400 0
e. 75 mm check valve unit 12,324 0
f. 75 mm gate valve unit 15,348 0
g. Powerline extension km 1,000,000 0
h. Generator set (25 KVA) set 762,048 0
i. Hypochlorinator set 78,000 0
C. Pipelines 0
1. Transmission Pipelines
200 mm Series 10 PVC pipes m 1,878 0
150 mm Series 10 PVC pipes m 1,392 0
100 mm Series 10 PVC pipes m 828 0
75 mm Series 10 PVC pipes m 558 0
50 mm Series 10 PVC pipes m 396 0
Sub-total 0
2. Distribution Pipelines
200 mm Series 10 PVC pipes m 1,878 0
150 mm Series 10 PVC pipes m 1,392 0
100 mm Series 10 PVC pipes m 828 0
75 mm Series 10 PVC pipes m 558 0
50 mm Series 10 PVC pipes m 396 0
Sub-total 0
3. Valves and Fittings (5% of pipeline cost) Lump Sum 0
D. Storage Facilities m3
48,000 0 0E. Service Connections set 2,000 0 0
0
0
0
0
II. Non-Engineering Basic Cost Items Quantity Unit
Unit Cost
(P) Cost (P)
Total Cost
(P)
Land acquisition 0
Well site m2
1,000 0
Reservoir site m2
1,000 0
0
00
0
Sub-Total II
Contingencies (5% of Sub-Total II)Total Cost II
TOTAL PROJECT COST
Sub-Total I
Contingencies (5% of Sub-Total I)
Engineering Cost (13% of Sub-total I & Contingencies)
Total Cost I
-
8/3/2019 Rosario Planning Fundamentals Final
9/23
Unit Cost Cost
I. ENGINEERING BASIC COST
1. Source Development -
Deepwell 18,000 per m - 16,000/m if
Spring Intake Box 100,000 per unit -
2. Pumping Facilities -
Pump & Motor (Hp)
3 Hp - 3 Lps 164,928 per set -
5 Hp - 5 Lps 254,310 per set -
7.5 Hp - 8 Lps 290,520 per set -
10 Hp - 10 Lps 333,870 per set -
15 Hp - 12 Lps 373,794 per set -
20 Hp - 15 Lps 397,842 per set -
25 Hp - 20 Lps 534,414 per set -
30 Hp - 20 Lps 635,562 per set -
40 Hp - 25 Lps 823,356 per set -
50 Hp - 30 Lps 963,180 per set -
Accessories (motor control, riser pipe, submersible cable and discharge pipe etc.)
(250,000-300,000 depending on PWL)
Distribution Transformer (KVA)
10 44,508 per pc -
15 48,990 per pc -
20 56,580 per pc -
Pumphouse 10,200 per sqm -
Powerline Extension 1,000,000 per km -
Hypochlorinator 78,000 per unit -
Flowmeter
75 50,400 per pc -
100 68,400 per pc -
150 108,000 per pc -
200 153,600 per pc -
Gate Valve
50 11,634 per pc -
75 15,348 per pc -
100 16,278 per pc -
150 25,908 per pc -
200 29,640 per pc -Check Valve
75 12,324 per pc -
100 17,250 per pc -
150 40,626 per pc -
200 59,010 per pc -
Generator Set
25 762,048 per unit -
30 871,182 per unit -
-
8/3/2019 Rosario Planning Fundamentals Final
10/23
40 954,624 per unit -
50 1,019,910 per unit -
60 1,102,074 per unit -
70 1,144,500 per unit -
80 1,233,252 per unit -
3. Storage Facilities -
Elev. Steel 48,000 per cum -Conc. Ground 21,246 per cum -
4. Pipelines and Fittings -
Pipelines (Series 8)
50 402 per m -
75 738 per m -
100 1,122 per m -
150 2,028 per m -
200 3,090 per m -
250 4,278 per m -
Total length -
Pipelines (Series 10)
50 396 per m -
75 558 per m -
100 828 per m -
150 1,392 per m -
200 1,878 per m -
250 4,278 per m -
Total length -
Lateral Pipes
38 155 per m -
Valves and Fittings (5% of cost of pipes)
AV/AR Valves (50) 44,772 per unit -AV/AR Valves (25) 14,874 per unit -
Pavement Demolition 366 per sqm -
conc. curb & gutter 210 per sqm -
Surface Restoration 6,414 per cum -
conc. curb & gutter 918 per sqm -
-
5. Service Connection
2,000 per unit -
Sub-Total -
Contingencies (5%) -ES & CS -
Total I -
II. NON-ENGINEERING BASIC COST
1. Land Acquisition
Pumphouse per sqm -
Tank Site per sqm -
-
8/3/2019 Rosario Planning Fundamentals Final
11/23
Sub-Total -
Contingencies (5%) -
Total II -
TOTAL PROJECT COST -
-
Elevated Tank Lot Area
Volume, cum 50 75 100 150 200
Req'd. width 14 16 18 18 20
Re'd. length 14 16 18 18 20
Req'd. lot area, sqm 196 256 324 324 400
Package-type WTP
Capacity, cumd cost X Million
100 2.25
200 2.98300 3.53
400 4.67
500 5.47
Filter media to be changed every 3-5 years
-
8/3/2019 Rosario Planning Fundamentals Final
12/23
in Luzon area
-
8/3/2019 Rosario Planning Fundamentals Final
13/23
-
8/3/2019 Rosario Planning Fundamentals Final
14/23
250 300 400 500
22 24 24 24
24 24 24 25
528 576 576 600
-
8/3/2019 Rosario Planning Fundamentals Final
15/23
BILLING AND PRODUCTION
No. of
Days Month Dingle Pototan Total Dingle Pototan
31 Jan -
28 Feb 09 - 23,341 15,490
31 Mar - 24,652 16,51630 Apr - 24,714 18,401
31 May - 26,732 21,409
30 Jun - 22,885 16,817
31 Jul 1,497 1,030 2,527 28,009 16,411
31 Aug -
30 Sep -
31 Oct -
30 Nov 08 -
31 Dec -
365 Total/Ave. 1,497 1,030 - - - 2,527 150,333 105,044 - -
cons cumd 904 529
Billed No. of Connections Billed Consumption, cum (based on m
-
8/3/2019 Rosario Planning Fundamentals Final
16/23
-
8/3/2019 Rosario Planning Fundamentals Final
17/23
PPH
Moroboro Abangay 15 lps, 19 hrs (30 lps well cap)
38-42 lps, 24 hrs Vida Grande 18 lps, 7 hrs (20 lps well cap) 5 5 5
Total, cumd Dingle Pototan Total, cum Total, cumd Dingle Pototan
- - - - #DIV/0! #DIV/0! #DIV/0!
1,387 89,463 30,710 120,173 4,292 #DIV/0! #DIV/0! #DIV/0!
1,328 86,315 49,169 135,484 4,370 #DIV/0! #DIV/0! #DIV/0!1,437 87,933 47,583 135,516 4,517 #DIV/0! #DIV/0! #DIV/0!
1,553 97,994 49,377 147,371 4,754 #DIV/0! #DIV/0! #DIV/0!
1,323 99,895 47,026 146,921 4,897 #DIV/0! #DIV/0! #DIV/0!
1,433 97,138 46,924 144,062 4,647 121 103 #DIV/0!
- - - #DIV/0! #DIV/0! #DIV/0!
- - - - #DIV/0! #DIV/0! #DIV/0!
- - - - #DIV/0! #DIV/0! #DIV/0!
- - - #DIV/0! #DIV/0! #DIV/0!
- - - - #DIV/0! #DIV/0! #DIV/0!
700 558,738 270,789 - - - 829,527 2,273 660 671 #DIV/0!
0 cumd Min 0 #DIV/0! #DIV/0! #DIV/0!
1553 cumd Max 4897 #DIV/0! #DIV/0! #DIV/0!
700 cumd Ave 2273 660 671 #DIV/0!
Production, cum (based on flowmeter reading) Unit Consum
-
8/3/2019 Rosario Planning Fundamentals Final
18/23
Prod cumd 3,133 1,514
-
8/3/2019 Rosario Planning Fundamentals Final
19/23
OPERATION AND MAINTENANCE
5
Total No. Conn. Per Total Average P
Average Dingle Pototan Average of Employees Employee Ratio Cost (P) Employe
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0
#DIV/0! 74% 50% #DIV/0! #DIV/0! #DIV/0! 68% #DIV/0! #DIV/0
#DIV/0! 71% 66% #DIV/0! #DIV/0! #DIV/0! 70% #DIV/0! #DIV/0#DIV/0! 72% 61% #DIV/0! #DIV/0! #DIV/0! 68% #DIV/0! #DIV/0
#DIV/0! 73% 57% #DIV/0! #DIV/0! #DIV/0! 67% #DIV/0! #DIV/0
#DIV/0! 77% 64% #DIV/0! #DIV/0! #DIV/0! 73% #DIV/0! #DIV/0
113 71% 65% #DIV/0! #DIV/0! #DIV/0! 69% #DIV/0! #DIV/0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0
664 73% 61% #DIV/0! #DIV/0! #DIV/0! 69% - #DIV/0! - #DIV/0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
664 73% 61% #DIV/0! #DIV/0! #DIV/0! 69%
Employees SalariesUFW (%)
-
8/3/2019 Rosario Planning Fundamentals Final
20/23
-
8/3/2019 Rosario Planning Fundamentals Final
21/23
Average Total Average Total Ave. Cost
Cost/cum Cost (P) Cost/cum Cost per conn
#DIV/0! #DIV/0! #DIV/0!
- - #DIV/0!
- - #DIV/0!- - #DIV/0!
- - #DIV/0!
- - #DIV/0!
- - -
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
- - - - -
Other O & Ming Chemical
-
8/3/2019 Rosario Planning Fundamentals Final
22/23
year Billed amount (m3/month) day daily Ave.
2009 10 10,864 31 350 wet season
11 11,551 30 385 dry season
12 11,368 31 367 "
2010 1 12,120 31 391 "
2 11,017 28 393 "
3 10,408 31 336 "4 12,628 30 421 "
5 10,428 31 336 wet season
6 10,676 30 356 "
7 10,527 31 340 "
8 10,667 31 344 "
9 11,256 30 375 "
133,510 365 366
-
8/3/2019 Rosario Planning Fundamentals Final
23/23