June24,2013

Attention Mr.RobertT.Rivera
President&CEO
RadioPhilippinesNetwork
PanayAve.QuezonCity
Thru Engr.ReynaldoA.Allarde,PECE
ManagerEngineeringDepartment
RadioPhilippinesNetwork
SubjectProposalForAM220ftTowerCebu
1 2
PartI:GeneralRequirements
1 Mobilization/Demobilization
2 Temfancil/fieldoffice/bunkhouse
3 BondsandPermit
A.PerformanceBond
B.Insurance/CARI
C.BuildingPermit(Allpermits)
4 SafetyRequirements
5 Engineeringworks:Design&PreparationofPlans
PartII:220ftGuyedTower(Existing)
2.1 TowerWorks
2.1. TowerRebolting
2.1. TowerRepainting
2.1. CableTray/Ladder/Walkway
2.1. Erection/Installationoftower
2.1. Supplyofguywiresandaccessories(9levels)
2.1. TowerAssembleandGuyingHolderBracket

Qty

UnitCost

TotalCost

1lot
1lot

150,000.00
50,000.00

150,000.00
50,000.00

1lot

70,000.00

1lot
1lot

12,000.00
30,000.00

70,000.00
RPN
RPN
15,000.00
50,000.00

1lot
1lot
1lot
1lot
1lot
1lot

90,000.00
123,200.00
130,000.00
484,147.00
420,000.00
160,600.00

90,000.00
123,200.00
130,000.00
484,147.00
420,000.00
160,600.00

2.2 FoundationWorks
2.2. Excavation
2.2. Concreteworks
2.2. Rebarworks
2.2. Formworks
2.2. Backfill
2.2. ATUFoundation

1lot

1lot

112,200.00

2,800,000.00
Included
Included
Included
Included
Included
112,200.00

2.3 TowerElectrical
2.3. TowerLightningProtectionSystem
2.3. Towerpowersupplyandaccessories
2.3. TowerlightingSystem,obstructionlight

1lot
1lot
1lot

46,000.00
215,000.00
180,000.00

46,000.00
215,000.00
180,000.00

1lot

1,285,000.00

1lot

450,000.00

1,265,000.00
Included
TBD
450,000.00

1lot
1lot

190,000.00
70,000.00

190,000.00
70,000.00

PartIII:TransmitterBuilding(8x10m)
1 Constructionof8x10mTransmitterBuilding
2 HouseElectricalWorks
3 TransmitterElectricalWorks(TBD)
4 EarthWorksandSiteDevelopment
PartIV:GensetHouseandFuelTank
1 ConstructionofGenSetHouse&PADfor75KVAcapacity
2 1000LiDayTankincludingfoundation
PartV:SupplyandInstallationofUnipoleKitandATU
1 UnipoleKit
2 ATU
3 Installation+Commissioningservices
PartVI:constructionofBuilding&Towergroundstripandstrap
1 SolidCopperRod/StainlessGroundRod
2 AWG#4/0GroundingCable&accessories
3 4"GroundingPlate
PartVII:SupplyandInstallationofGroundRadials
1 Supplyofsoftdrawnbarecopperwire#10
2 SupplyGroundingPlatetowerbasetotx,bldg.
3 InstallationServices
PartVIII:Supplyof300ft15/8"FoamtypeTrnamissionline
1 transmissionlineconnector
2 transmissionlinegroundingkit
3 transmissionlinebutterflyclamps&adaptor
TOTALCOST
DISCOUNTED
OVERALLTOTALCOSTVATINCLUSIVEPHP
TermsOfPayment:
30%DownPayment
60%ProgressBilling
10%UponProjectCompletionandAcceptanceoftheproject

DeliveryTime:

EstimatedTimeUponCompletion:
Warranty 1yearwarrantyfortheworkmanship

SincerelyYours,

Engr.TeofiloMacanas
Civil/StructuralEngineer

dys

21

dys

7 8

10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45

30

dys

dys

25

dys

dys

30

dys

dys

dys

N/A
N/A
N/A

1lot
1lot
1lot

35,000.00
97,000.00
60,000.00

35,000.00
97,000.00
60,000.00

26,400
1Lot
1lot

18.00
240,000.00
530,000.00

475,200.00
240,000.00
530,000.00

300

278,000.00

278,000.00
Included
Included
Included
8,786,347.00
595,847.00
8,200,000.00