April 10, 2021

S & P CONSTRUCTION TECHNOLOGY & DEVELOPMENT CO., INC.

GF - 1168-B Veca Bldg., Chino Roces Ave., cor. Estrella Ave.
San Antonio Village, Makati City

Attention: MR. FRANZ L. CANTOS

Commercial Officer

Subject: SMART NEW FTK PROJECT IN BINTANHUAN BAYBAY CITY (V1166)

Sir,

Relative to the subject, we are pleased to submit to you our proposal for the supply of labor, tools, materials and engineering supervision for the
completion of the above subject as follows:

Item Item Description Unit QTY Unit Price Unit Price (tax ex) Tax Rate Unit Price (tax in)
supply & intall exposed (above ground) power
cables 2-38mm2 THHN & 1-14mm2, in 32mm=D
1 IMC pipe M 10 1,561.74 15,617.40 2,342.61 17,960.01
supply & intall photo cell (adaptable to perimeter
2 light) SET 1 2,313.63 2,313.63 347.04 2,660.67

supply & install power cables (ob light). 2-3.5mm2

3 THHN & 1-3.5mm2, in 15mm=D IMC pipe M 47 523.11 24,586.17 3,687.93 28,274.10
supply & intall grounding Bus bar (32 holes,340
4 mm x 100mm x 6mm) SET 4 8,815.14 35,260.56 5,289.08 40,549.64
supply & intall grounding Bus bar (32 holes,340
5 mm x 100mm x 6mm) SET 1 5,202.44 5,202.44 780.37 5,982.81
supply & intall grounding Bus bar (32 holes,340
6 mm x 100mm x 6mm) PCS 9 1,897.96 17,081.64 2,562.25 19,643.89
supply & intall 50mm2 bare copper wire in
7 20mm=D PVC pipe M 12 563.29 6,759.48 1,013.92 7,773.40
supply & intall 50mm2 bare copper wire
8 (underground ring) M 100 554.88 55,488.00 8,323.20 63,811.20
supply & intall 50mm2 insulated copper wire (color
9 green) M 110 607.30 66,803.00 10,020.45 76,823.45
supply & intall perimeter light and all
10 accessories(2*20w) SET 3 6,910.82 20,732.46 3,109.87 23,842.33
supply & intall underground power cables
(perimeter light). 2-3.5mm2 THHN & 1-3.5mm2, in
11 10mm=D PVC pipe,co M 52 297.01 15,444.52 2,316.68 17,761.20

supply & intall underground power cables . 2-

12 38mm2 THHN & 1-14mm2, in 40mm=D PVC pipe M 12 1,266.30 15,195.60 2,279.34 17,474.94
supply ,level and compaction of 100mm thick
13 gravel M*M 220 189.13 41,608.60 6,241.29 47,849.89
supply & intall copper lightning arrester (20 mm D x
14 3 m) with accessories SET 1 10,744.41 10,744.41 1,611.66 12,356.07

supply and installation of two (2) sets of aviation

15 light and conctrol system (LED type with photocell) SET 1 92,566.74 92,566.74 13,885.01 106,451.75
supply and install all electrical accessories for
16 service entrance pedestal SET 1 15,221.27 15,221.27 2,283.19 17,504.46
GF tower erection works (40m<tower<=55 m 4
17 legged SST tower) LOT 1 263,483.21 263,483.21 39,522.48 303,005.69
supply and install OD type ACPDB/MTS
18 standframe KG 48 135.01 6,480.48 972.07 7,452.55
 19 100 mm thick CHB works M*M 3.31 586.01 1,939.69 290.95 2,230.65
20 service entrance pedestal works LOT 1 22,169.49 22,169.49 3,325.42 25,494.91
supply & intall steel gate 3m width with all
21 accessories SET 1 34,551.07 34,551.07 5,182.66 39,733.73
perimeter full CHB fence 2.7 m high with top guard
22 barbed wire M 51 4,890.74 249,427.74 37,414.16 286,841.90
23 supply ,level and compaction of imported soil CU.M 110 570.98 62,807.80 9,421.17 72,228.97
24 concrete works for tower foundation CU.M 112.77 6,298.95 710,332.59 106,549.89 816,882.48
25 lean concrete CU.M 12.1 2,933.00 35,489.30 5,323.40 40,812.70
back filling works and compaction for tower
26 foundation CU.M 220.5 287.46 63,384.93 9,507.74 72,892.67
27 excavation works for soil CU.M 337.9 333.62 112,730.20 16,909.53 129,639.73
28 sea freight services for SSLZ/VIS/Mindanao SITE 1 127,357.51 127,357.51 19,103.63 146,461.14
delevery services for tower & related amterials from
Huawei Wharehouse to site(GF) (total weight
29 above 20 TON) SITE 1 59,986.57 59,986.57 8,997.99 68,984.56
mobilazation,preliminaries & demolation services
30 for GF site SITE 1 104,591.97 104,591.97 15,688.80 120,280.77
31 concreting works for other civil works CU.M 0.65 5,896.44 3,832.69 574.90 4,407.59
32 formworks M*M - - - -

33 supply & installation MCB/ECB in NEMA 3R-125A SET 1 12,566.60 12,566.60 1,884.99 14,451.59
34 plastering works M*M 3.31 250.51 829.19 124.38 953.57
35 rebar works -CW KG - - - -
36 asbuilt documentation (end to end) srevices-CW SITE 1 9,847.95 9,847.95 1,477.19 11,325.14
supply and installation of ACPDB
(Main:125AT,2P,230V,Branches: 4-70AT,6-20AT)
37 in Nema 3R enclosure SET 1 44,044.91 44,044.91 6,606.74 50,651.65
38 supply and installation of TVSS 120Kaic PCS 1 32,792.05 32,792.05 4,918.81 37,710.86
supply and installation of MTS
(125AT/125AF,240V,22kAIC,2P,60HZ), in Nema
39 3R enclosure SET 1 39,888.16 39,888.16 5,983.22 45,871.38
40 removal of loose concrete @ tower foundation LOT 1 200,000.00 200,000.00 30,000.00 230,000.00
TOTAL 2,639,160.02 395,874.00 PHP 3,035,034.02

ENGR. MAXIMILIANO VIEJA JR.

Project Coordinator/Engineer