SETH GENERAL CONSTRUCTION & INDUSTRIES CORPORATION

Cannery Road, Valencia Site, Polomolok, South Cotabato

Telefax No. (083) 500-3085, Tel. No. (083) 225-3028
Contractor / Fabricator
Civil, Mechanical, Electrical, Machine Shop

March 16, 2019

TO: PURCHASING DEPT.
SARANGANI ENERGY CORPORATION KAMANGA, MAASIM, SARANGANI PROVINCE

RE : PROPOSED WAREHOUSE (11.50M X 22.0M)

Item Description Qty Unit U-cost Amount
SCOPE OF WORKS:
A.) GENERAL REQUIREMENTS 271,000.00
A.1 Mobilization 1 lot 45,000.00 45,000.00
A.2 Bonds / CARI 1 lot 25,000.00 25,000.00
A.3 Miscellaneous Documents 1 lot 15,000.00 15,000.00
A.4 Temfacil & Bunk House 1 lot 50,000.00 50,000.00
A.5 Safety, Security & PPE 1 lot 30,000.00 30,000.00
A.6 Proffesional Fee 1 lot 50,000.00 50,000.00
A.7 Permits and Licenses 1 lot 26,000.00 26,000.00
A.8 Drawings for Building permit & As-buil 1 lot 30,000.00 30,000.00
A.) EARTHWORKS 411,524.50
A.1 Excavation works 142.15 cu.m 850 120,827.50
A.2 Backfilling & compaction works 112.85 cu.m 2,100.00 236,985.00
A.3 Gravel bedding 33.57 cu.m 1,600.00 53,712.00
B.) CONCRETE WORKS 1,449,437.06
B.1 Column Footing (C1F1) - 10units

- Premix 29 m3 4,800.00 139,200.00

- DRB 20mmØ 240 lgth 550 132,000.00
- DRB 10mmØ 67 lgth 140 9,380.00
- GI tie wire #16 0.5 roll 1,815.00 907.5
- Black coaltar, Master 10 gal 950 9,500.00
- Formworks 95.2 sq.m 150 14,280.00
B.2 Column Footing (C2F2) - 04units

- Premix 4.27 m3 4,800.00 20,496.00

- DRB 16mmØ 48 lgth 375 18,000.00
- DRB 10mmØ 16 lgth 140 2,240.00
- GI tie wire #16 0.25 roll 1,815.00 453.75
- Formworks 23.8 sq.m 150 3,570.00
B.3 Grade & footing tie beam

- Cement 10.44 m3 4,800.00 50,112.00

- DRB 12mmØ 310 lgth 273 84,630.00
- DRB 10mmØ 58 lgth 140 8,120.00
- GI tie wire #16 1.5 roll 1,815.00 2,722.50
B.4 Concrete flooring

- Premix 37.95 m3 4,800.00 182,160.00

- DRB 12mmØ 156 lgth 273 42,588.00
- GI tie wire #16 1.5 roll 1,815.00 2,722.50
- PE sheet 20 roll 3,500.00 70,000.00
B.5 Ramp

- Premix 6.00 m3 4,800.00 28,800.00

ount
Item Description Qty Unit U-cost Amount
- DRB 12mmØ 20 lgth 273.00 5,460.00

- GI tie wire #16 0.50 roll 1,815.00 907.5

Material cost : 828,249.75
Labor cost : 372,712.39
Tools & Equipments : 82,824.98
Overhead & contingencies : 66,259.98
Mark-up : 99,389.97
C.) MASONRY WORKS 194,898.43
C.1 CHB walling
- CHB 6" 1,600 pc 17.00 27,200.00
- cement 192 bag 270.00 51,840.00
- sand 15.00 cu.m 1,000.00 15,000.00
- gravel 5.00 cu.m 1,200.00 6,000.00
- DRB 10mmØ 10 lgth 140.00 1,400.00
- DRB 12mmØ 11 lgth 273.00 3,003.00
- GI tie wire #16 1 roll 1,815.00 907.5
Material cost : 105,350.50
Labor cost : 57,942.78
Tools & Equipments : 10,535.05
Overhead & contingencies : 8,428.04
Mark-up : 12,642.06
F.) STRUCTURAL & ROOFING WORKS 2,410,742.40
F.1 Column, Rafter & Canopy
- Wide flange 10"x30lbs/ft 10 lgth 28,512.00 285,120.00
- Wide flange 12"x50lbs/ft 11 lgth 29,304.00 322,344.00
- MS base plate 20mmthk x4'x8' 1 sht 28,000.00 28,000.00
- MS connector plate 12mmthkx4'x8 3 sht 17,500.00 52,500.00
- Anchor bolt w/ nut 1"Ø 96 pc 710.00 68,160.00
- HS bolt w/ nut 3/4"Ø x 2-1/2"L 610 pc 55.00 33,550.00
- HS bolt w/ nut 3/8"Ø x 2"L 1,360 pc 32.00 43,520.00
- Nut & washer 3/8"Ø 1,220 pc 5.00 6,100.00
F.2 Roof Framing & supports

- MS C-purlins 2mmthk x 2"x6"x20'L 120 lgth 1,380.00 165,600.00

- 10mmØ x 6.0m Plain Round Bar 53 lgth. 240 12,720.00
- 12mmØ x 6.0m Plain Round Bar 35 lgth. 360 12,600.00
- 1-1/2" x 20' BI Pipe sch-40 16 lgth. 1,250.00 20,000.00
- 3/16"t x 2" x 2" x 20' MS Angle Bar - c 18 lgth. 920 16,560.00
- 6mmt x 3" x 3" x 20' MS Angle Bar 25 lgth. 1,800.00 45,000.00
- 16mmØ Turn Buckle 12 pcs. 460 5,520.00
F.3 Roofing & Cladding

- 0.6mmt x 1.05EW x 7.0m Pre-painte 44 sht. 2,380.00 104,720.00

- 0.6mmt x 1.05EW x 6.0m Pre-painte 44 sht. 2,060.00 90,640.00
- 0.6mmt x 1.05EW x 7.9m Pre-painte 24 sht. 2,690.00 64,560.00
- Ridge Roll 8' 10 sht. 800 8,000.00
- Flashing 8' 20 sht. 800 16,000.00
- Gutter 8' (fabricated bended plat 20 sht. 4,900.00 98,000.00
- Tek screw ### ,000 pcs. 1.5 7,500.00
Material cost : 1,506,714.00
Labor cost : 452,014.20

Tools & Equipments : 150,671.40

Overhead & contingencies : 120,537.12
Mark-up : 180,805.68
G.) PAINTING WORKS 412,693.75
G.1 Concrete & Steel Surfaces
- Skim Coat 60 sack 550.00 33,000.00
ount
75
Item Description Qty Unit U-cost Amount
- Liquid Tile Primer 12 gal. 700 8,400.00

- Liquid Tile Reducer 6 gal. 450 2,700.00

- Liquid Tile, Beige 12 gal. 1,400.00 16,800.00
- Epoxy Primer 70 gal. 760 53,200.00
- Lacquer Thinner 25 gal. 465 11,625.00
- Epoxy Enamel 70 gal. 1,400.00 98,000.00
- Paint Brush 20 pcs. 45 900
- Paint Roller w/ Tray 20 pcs. 65 1,300.00
- Sand Paper 50 mtr. 190 9,500.00
- Waste Rag 5 kls. 60 300
- Old News 10 kls. 10 100
Material cost : 235,825.00
Labor cost : 106,121.25

Tools & Equipments : 23,582.50

Overhead & contingencies : 18,866.00
Mark-up : 28,299.00
H.) ELECTRICAL WORKS 871,972.50

- Panel Board 1 unit 35,000.00 35,000.00

- Main Circuit Breaker 1 unit 3,600.00 3,600.00

- Circuit Breaker 3 unit 490 1,470.00
- THHN Wire 2 roll 18,000.00 36,000.00
- Emergency Light 6 unit 1,800.00 10,800.00
- Switch 8 pcs. 350 2,800.00
- Koten, LED, Highbay Daylight, 200w 12 pcs. 19,000.00 228,000.00
- 3/4" x 10' grounding rod 15 lgth. 1,980.00 29,700.00
- 100 sq.mm Bare Copper wire 80 lm 580 46,400.00
- exothermic welding to grounding 30 sets 500 15,000.00
- grounding pit, pre-cast concrete (3 30 pcs. 450 13,500.00
- Wire tray 40 l.m 1,900.00 76,000.00
Material cost : 498,270.00
Labor cost : 224,221.50
Tools & Equipments : 49,827.00
Overhead & contingencies : 39,861.60
Mark-up : 59,792.40
NG WORKS 578,224.74
.1 Down Spout

- 6"Ø x 20' G.I Pipe 3 lgth. 10,200.00 30,600.00

- 4"Ø x 20' G.I Pipe 12 lgth. 6,800.00 81,600.00
- 6"Ø x 90° G.I Elbow 3 pcs. 790 2,370.00
- 4"Ø x 90° G.I Elbow 18 pcs. 380 6,840.00
.2 Fire Protection

- Sprinkler heads (upright) sch.40 32 pc 520 16,640.00

- BI coupling reducer 1"Ø x 1/2"Ø 32 pc 68 2,176.00
- BI elbow 1/2"Ø x 90 deg 96 pc 180 17,280.00
- BI tee 1/2"Ø 24 pc 160 3,840.00
- BI nipple 1"Ø x 3"L 32 pc 48 1,536.00
- BI flange 3"Ø 14 pc 1,250.00 17,500.00
- BI elbow 3"Ø welded 4 pc 298 1,192.00
- BI blind flange 3"Ø 2 pc 1,450.00 2,900.00
- BI pipe 3"Ø sch.40 5 pc 4,800.00 24,000.00
- BI pipe 1"Ø sch.40 24 pc 980 23,520.00
- MS Flatbar 1/8"thk x 1" x 20'L 8 lgth 335 2,680.00
- MS angle bar 1/4"thk x 1-1/2" x 1-1/ 5 lgth 820 4,100.00
- U-bolt 3/8"Ø w/ nut 20 pc 125 2,500.00
- Full thread rod 3/8"Ø 20 pc 210 4,200.00

I.) PIPI
I
I
 Amount

871,972.50
Item Description Qty Unit U-cost Amount
- Nut & washer 3/8"Ø 100 pc 25 2,500.00

- PRB 12mmØ x 20'L 10 lgth 140 1,400.00

- Fire Hose Cabinet 1 unit 19,500.00 19,500.00
- Epoxy Red Primer 8 gal. 860 6,880.00
- Epoxy Reducer 8 gal. 740 5,920.00
- Epoxy Enamel (International Red) 5 gal. 1,200.00 6,000.00
Material cost : 287,674.00
Labor cost : 186,988.10
Tools & Equipments : 34,520.88
Overhead & contingencies : 28,767.40
Mark-up : 40,274.36
J.) SUPPLY OF CCTV 1 lot 65,000.00 65,000.00 65,000.00

K.) SUPPLY OF MOTORIZED ROLL-UP DOOR 141,100.00

- 4m x 5m Roll up door (motorized) 1 unit 64,000.00 64,000.00
- Motor control 2 unit 12,000.00 24,000.00
Material cost : 88,000.00
Labor cost : 15,600.00
Tools & Equipments : 22,500.00
Overhead & contingencies : 6,700.00
Mark-up : 8,300.00
Duration: 120 Calendar days TOTAL PROJECT COST : 6,806,593.38

SAY : 6,800,000.00

Terms of Payment:
30% Down Payment
70% Progress billing

Prepared by: pp y

Jr.
unt

Jr.