RAIK CONSTRUCTION AND SUPPLY

Linusungan Rd., Brgy. Nagbunga

San Marcelino, Zambales 2207
Tel #: (047)603-2002
Mobile #: 0930-071-0211/ 0920-275-3930
Email Add.: raikkonstruct@yahoo.com

October 11, 2023

To: Aristotle I. Guillermo

Contract Administrator
Sta. Clara International Corporation

Subject: Cost Proposal for Western Luzon Backbone Project Stage 2-

Schedule I (Foundation Works for Pad and Chimney)
Sta. Clara International Corporation

We Would like to thank you for giving us opportunity to submit a quotation for the
above-mentioned subject, our proposal are as follows;

1. Tower CB-03
2. Tower CB-26
3. Tower CB-27
4. Tower CB-59
5. Tower CB-60
6. Tower CB-63
7. Tower CB-64
8. Tower CB-65

Should you have any concern please don’t hesitate to contact the undersigned.

Looking forward for your favorable response.

Sincerely,

Cristopher R. Gongora
Owner/Amo
Project :WESTERN LUZON BACKBONE PROJECT STAGE 2 - SCHEDULE I (Foundation Works)
Owner : Sta. Clara International Corporation
Subject : Cost Proposal for Foundation Works for Tower CB-03
:Pad and Chimney
Location : San Rafael, San Marcelino
Date : October 11,2023

DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

ITEM NO.
(1) (2) (3) (4) (5) (6) (3)x(5)
1.0 GENERAL REQUIREMENT
Perfomance Bond & Surety Bond 1.00 l.s. 53,057.21 53,057.21
Temporary Facility 1.00 l.s. 92,053.27 92,053.27
Occupational Safety and Health 1.00 l.s. 167,237.19 167,237.19
Mobilization and Demobilization 1.00 l.s. 264,000.00 264,000.00
SUB-TOTAL 1.0 576,347.67
2.0 PAD AND CHIMNEY FOUNDATION
2.1 Excavation including Dewatering 2,181.53 cum 749.57 1,635,211.03
2.2 Installation of Rebars (including supply of Tie Wire) 56,977.60 kg 22.47 1,280,286.67
2.3 Lean Concrete (1000 PSI) 44.52 cum 4,622.01 205,771.89
2.4 Formworks and Temporary Chutes 347.44 sq 1,513.95 526,006.79
2.5 Concreting Works (PCD 3000 psi) 643.75 cum 6,885.43 4,432,495.56
Installation of Anchor Bolts, Setting of Dummy Base Plate and
2.6 Grounding Assembly 1.00 lot 39,932.98 39,932.98
2.7 Backfilling & Compaction (Including spreading of soil) 1,507.70 cum 498.74 751,943.66
2.8 Supply and application of Non-Shrink Grout 0.73 cum 102,388.31 74,743.47
SUB-TOTAL 2.0 8,946,392.05

TOTAL 9,522,739.71

Overhead, Contingencies and Miscellaneous (OCM) 5% 476,136.99

Contractor's Profit (CP) 10% 952,273.97
Value Added Tax (VAT) 12% 12% 1,142,728.77

TOTAL AMOUNT 12,093,879.43

Terms of Payment:
15% Downpayment and Progress Billing

Submitted by:

CRISTOPHER R. GONGORA
Owner/AMO
Raik Construction and Supply
Project :WESTERN LUZON BACKBONE PROJECT STAGE 2 - SCHEDULE I (Foundation Works)
Owner : Sta. Clara International Corporation
Subject : Cost Proposal for Foundation Works for Tower CB-26
:Pad and Chimney
Location : Simminublan , San Narciso
Date : October 11,2023

DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

ITEM NO.
(1) (2) (3) (4) (5) (6) (3)x(5)
1.0 GENERAL REQUIREMENT
Perfomance Bond & Surety Bond 1.00 l.s. 61,712.07 61,712.07
Temporary Facility 1.00 l.s. 92,053.27 92,053.27
Occupational Safety and Health 1.00 l.s. 167,237.19 167,237.19
Mobilization and Demobilization 1.00 l.s. 264,000.00 264,000.00
SUB-TOTAL 1.0 585,002.53
2.0 PAD AND CHIMNEY FOUNDATION
2.1 Excavation including Dewatering 2,683.04 cum 749.57 2,011,128.24
2.2 Installation of Rebars (including supply of Tie Wire) 53,778.51 kg 22.47 1,208,403.12
2.3 Lean Concrete (1000 PSI) 54.76 cum 4,622.01 253,101.27
2.4 Formworks and Temporary Chutes 387.36 sq 1,513.95 586,443.67
2.5 Concreting Works (PCD 3000 psi) 776.63 cum 6,885.43 5,347,431.50
Installation of Anchor Bolts, Setting of Dummy Base Plate and
2.6 Grounding Assembly 1.00 lot 39,932.98 39,932.98
2.7 Backfilling & Compaction (Including spreading of soil) 1,871.10 cum 498.74 933,184.18
2.8 Supply and application of Non-Shrink Grout 0.65 cum 102,388.31 66,552.40
SUB-TOTAL 2.0 10,446,177.37

TOTAL 11,031,179.90

Overhead, Contingencies and Miscellaneous (OCM) 5% 551,558.99

Contractor's Profit (CP) 10% 1,103,117.99
Value Added Tax (VAT) 12% 12% 1,323,741.59

TOTAL AMOUNT 14,009,598.47

Terms of Payment:
15% Downpayment and Progress Billing

Submitted by:

CRISTOPHER R. GONGORA
Owner/AMO
Raik Construction and Supply
Project :WESTERN LUZON BACKBONE PROJECT STAGE 2 - SCHEDULE I (Foundation Works)
Owner : Sta. Clara International Corporation
Subject : Cost Proposal for Foundation Works for Tower CB-26
:Pad and Chimney
Location : Simminublan , San Narciso
Date : October 11,2023

DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

ITEM NO.
(1) (2) (3) (4) (5) (6) (3)x(5)
1.0 GENERAL REQUIREMENT
Perfomance Bond & Surety Bond 1.00 l.s. 49,033.05 49,033.05
Temporary Facility 1.00 l.s. 92,053.27 92,053.27
Occupational Safety and Health 1.00 l.s. 167,237.19 167,237.19
Mobilization and Demobilization 1.00 l.s. 264,000.00 264,000.00
SUB-TOTAL 1.0 572,323.51
2.0 PAD AND CHIMNEY FOUNDATION
2.1 Excavation including Dewatering 2,140.37 cum 749.57 1,604,358.70
2.2 Installation of Rebars (including supply of Tie Wire) 40,416.28 kg 22.47 908,153.81
2.3 Lean Concrete (1000 PSI) 43.68 cum 4,622.01 201,889.40
2.4 Formworks and Temporary Chutes 346.30 sq 1,513.95 524,274.83
2.5 Concreting Works (PCD 3000 psi) 619.05 cum 6,885.43 4,262,425.44
Installation of Anchor Bolts, Setting of Dummy Base Plate and
2.6 Grounding Assembly 1.00 lot 39,932.98 39,932.98
2.7 Backfilling & Compaction (Including spreading of soil) 1,493.00 cum 498.74 744,612.25
2.8 Supply and application of Non-Shrink Grout 0.52 cum 102,388.31 53,241.92
SUB-TOTAL 2.0 8,338,889.33

TOTAL 8,911,212.83

Overhead, Contingencies and Miscellaneous (OCM) 5% 445,560.64

Contractor's Profit (CP) 10% 891,121.28
Value Added Tax (VAT) 12% 12% 1,069,345.54

TOTAL AMOUNT 11,317,240.30

Terms of Payment:
15% Downpayment and Progress Billing

Submitted by:

CRISTOPHER R. GONGORA
Owner/AMO
Raik Construction and Supply
Project :WESTERN LUZON BACKBONE PROJECT STAGE 2 - SCHEDULE I (Foundation Works)
Owner : Sta. Clara International Corporation
Subject : Cost Proposal for Foundation Works for Tower CB-59
:Pad and Chimney
Location : Rosete, San Felipe
Date : October 11,2023

DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

ITEM NO.
(1) (2) (3) (4) (5) (6) (3)x(5)
1.0 GENERAL REQUIREMENT
Perfomance Bond & Surety Bond 1.00 l.s. 30,700.78 30,700.78
Temporary Facility 1.00 l.s. 92,053.27 92,053.27
Occupational Safety and Health 1.00 l.s. 167,237.19 167,237.19
Mobilization and Demobilization 1.00 l.s. 264,000.00 264,000.00
SUB-TOTAL 1.0 553,991.24
2.0 PAD AND CHIMNEY FOUNDATION
2.1 Excavation including Dewatering 1,237.22 cum 749.57 927,383.89
2.2 Installation of Rebars (including supply of Tie Wire) 25,762.27 kg 22.47 578,878.21
2.3 Lean Concrete (1000 PSI) 26.90 cum 4,622.01 124,313.58
2.4 Formworks and Temporary Chutes 298.56 sq 1,513.95 452,004.91
2.5 Concreting Works (PCD 3000 psi) 338.14 cum 6,960.40 2,353,589.66
Installation of Anchor Bolts, Setting of Dummy Base Plate and
2.6 Grounding Assembly 1.00 lot 39,932.98 39,932.98
2.7 Backfilling & Compaction (Including spreading of soil) 881.79 cum 498.74 439,780.06
2.8 Supply and application of Non-Shrink Grout 0.50 cum 102,388.31 51,194.16
SUB-TOTAL 2.0 4,967,077.45

TOTAL 5,521,068.69

Overhead, Contingencies and Miscellaneous (OCM) 5% 276,053.43

Contractor's Profit (CP) 10% 552,106.87
Value Added Tax (VAT) 12% 12% 662,528.24

TOTAL AMOUNT 7,011,757.23

Terms of Payment:
15% Downpayment and Progress Billing

Submitted by:

CRISTOPHER R. GONGORA
Owner/AMO
Raik Construction and Supply
Project :WESTERN LUZON BACKBONE PROJECT STAGE 2 - SCHEDULE I (Foundation Works)
Owner : Sta. Clara International Corporation
Subject : Cost Proposal for Foundation Works for Tower CB-60
:Pad and Chimney
Location : Faranal, San Felipe
Date : October 11,2023

DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

ITEM NO.
(1) (2) (3) (4) (5) (6) (3)x(5)
1.0 GENERAL REQUIREMENT
Perfomance Bond & Surety Bond 1.00 l.s. 30,700.78 30,700.78
Temporary Facility 1.00 l.s. 92,053.27 92,053.27
Occupational Safety and Health 1.00 l.s. 167,237.19 167,237.19
Mobilization and Demobilization 1.00 l.s. 264,000.00 264,000.00
SUB-TOTAL 1.0 553,991.24
2.0 PAD AND CHIMNEY FOUNDATION
2.1 Excavation including Dewatering 1,298.30 cum 749.57 973,167.67
2.2 Installation of Rebars (including supply of Tie Wire) 26,768.95 kg 22.47 601,498.31
2.3 Lean Concrete (1000 PSI) 28.22 cum 4,622.01 130,451.61
2.4 Formworks and Temporary Chutes 302.72 sq 1,513.95 458,302.94
2.5 Concreting Works (PCD 3000 psi) 352.75 cum 6,960.40 2,455,267.18
Installation of Anchor Bolts, Setting of Dummy Base Plate and
2.6 Grounding Assembly 1.00 lot 39,932.98 39,932.98
2.7 Backfilling & Compaction (Including spreading of soil) 926.94 cum 498.74 462,298.97
2.8 Supply and application of Non-Shrink Grout 0.50 cum 102,388.31 51,194.16
2.9 Supply and Installation of Protective Cap 0.65 cum 4,622.01 3,004.31
SUB-TOTAL 2.0 5,175,118.13

TOTAL 5,729,109.37

Overhead, Contingencies and Miscellaneous (OCM) 5% 286,455.47

Contractor's Profit (CP) 10% 572,910.94
Value Added Tax (VAT) 12% 12% 687,493.12

TOTAL AMOUNT 7,275,968.90

Terms of Payment:
15% Downpayment and Progress Billing

Submitted by:

CRISTOPHER R. GONGORA
Owner/AMO
Raik Construction and Supply
Project :WESTERN LUZON BACKBONE PROJECT STAGE 2 - SCHEDULE I (Foundation Works)
Owner : Sta. Clara International Corporation
Subject : Cost Proposal for Foundation Works for Tower CB-63
:Pad and Chimney
Location : Sindol, San Felipe
Date : October 11,2023

DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

ITEM NO.
(1) (2) (3) (4) (5) (6) (3)x(5)
1.0 GENERAL REQUIREMENT
Perfomance Bond & Surety Bond 1.00 l.s. 36,052.11 36,052.11
Temporary Facility 1.00 l.s. 92,053.27 92,053.27
Occupational Safety and Health 1.00 l.s. 167,237.19 167,237.19
Mobilization and Demobilization 1.00 l.s. 264,000.00 264,000.00
SUB-TOTAL 1.0 559,342.57
2.0 PAD AND CHIMNEY FOUNDATION
2.1 Excavation including Dewatering 1,473.89 cum 749.57 1,104,784.80
2.2 Installation of Rebars (including supply of Tie Wire) 33,778.54 kg 22.47 759,003.79
2.3 Lean Concrete (1000 PSI) 32.04 cum 4,622.01 148,089.20
2.4 Formworks and Temporary Chutes 314.16 sq 1,513.95 475,622.53
2.5 Concreting Works (PCD 3000 psi) 403.32 cum 6,960.40 2,807,268.53
Installation of Anchor Bolts, Setting of Dummy Base Plate and
2.6 Grounding Assembly 1.00 lot 39,932.98 39,932.98
2.7 Backfilling & Compaction (Including spreading of soil) 1,050.09 cum 498.74 523,717.27
2.8 Supply and application of Non-Shrink Grout 0.58 cum 102,388.31 59,385.22
SUB-TOTAL 2.0 5,917,804.32

TOTAL 6,477,146.89

Overhead, Contingencies and Miscellaneous (OCM) 5% 323,857.34

Contractor's Profit (CP) 10% 647,714.69
Value Added Tax (VAT) 12% 12% 777,257.63

TOTAL AMOUNT 8,225,976.55

Terms of Payment:
15% Downpayment and Progress Billing

Submitted by:

CRISTOPHER R. GONGORA
Owner/AMO
Raik Construction and Supply
Project :WESTERN LUZON BACKBONE PROJECT STAGE 2 - SCHEDULE I (Foundation Works)
Owner : Sta. Clara International Corporation
Subject : Cost Proposal for Foundation Works for Tower CB-64
:Pad and Chimney
Location : Sindol, San Felipe
Date : October 11,2023

DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

ITEM NO.
(1) (2) (3) (4) (5) (6) (3)x(5)
1.0 GENERAL REQUIREMENT
Perfomance Bond & Surety Bond 1.00 l.s. 31,850.81 31,850.81
Temporary Facility 1.00 l.s. 92,053.27 92,053.27
Occupational Safety and Health 1.00 l.s. 167,237.19 167,237.19
Mobilization and Demobilization 1.00 l.s. 264,000.00 264,000.00
SUB-TOTAL 1.0 555,141.27
2.0 PAD AND CHIMNEY FOUNDATION
2.1 Excavation including Dewatering 1,298.30 cum 749.57 973,167.67
2.2 Installation of Rebars (including supply of Tie Wire) 26,768.95 kg 22.47 601,498.31
2.3 Lean Concrete (1000 PSI) 28.22 cum 4,622.01 130,451.61
2.4 Formworks and Temporary Chutes 302.72 sq 1,513.95 458,302.94
2.5 Concreting Works (PCD 3000 psi) 352.75 cum 6,960.40 2,455,267.18
Installation of Anchor Bolts, Setting of Dummy Base Plate and
2.6 Grounding Assembly 1.00 lot 39,932.98 39,932.98
2.7 Backfilling & Compaction (Including spreading of soil) 926.94 cum 498.74 462,298.97
2.8 Supply and application of Non-Shrink Grout 0.50 cum 102,388.31 51,194.16
SUB-TOTAL 2.0 5,172,113.82

TOTAL 5,727,255.09

Overhead, Contingencies and Miscellaneous (OCM) 5% 286,362.75

Contractor's Profit (CP) 10% 572,725.51
Value Added Tax (VAT) 12% 12% 687,270.61

TOTAL AMOUNT 7,273,613.97

Terms of Payment:
15% Downpayment and Progress Billing

Submitted by:

CRISTOPHER R. GONGORA
Owner/AMO
Raik Construction and Supply
Project :WESTERN LUZON BACKBONE PROJECT STAGE 2 - SCHEDULE I (Foundation Works)
Owner : Sta. Clara International Corporation
Subject : Cost Proposal for Foundation Works for Tower CB-65
:Pad and Chimney
Location : Sindol, San Felipe
Date : October 11,2023

DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

ITEM NO.
(1) (2) (3) (4) (5) (6) (3)x(5)
1.0 GENERAL REQUIREMENT
Perfomance Bond & Surety Bond 1.00 l.s. 32,037.14 32,037.14
Temporary Facility 1.00 l.s. 92,053.27 92,053.27
Occupational Safety and Health 1.00 l.s. 167,237.19 167,237.19
Mobilization and Demobilization 1.00 l.s. 264,000.00 264,000.00
SUB-TOTAL 1.0 555,327.60
2.0 PAD AND CHIMNEY FOUNDATION
2.1 Excavation including Dewatering 1,298.30 cum 749.57 973,167.67
2.2 Installation of Rebars (including supply of Tie Wire) 26,768.95 kg 22.47 601,498.31
2.3 Lean Concrete (1000 PSI) 28.22 cum 4,622.01 130,451.61
2.4 Formworks and Temporary Chutes 302.72 sq 1,513.95 458,302.94
2.5 Concreting Works (PCD 3000 psi) 352.75 cum 6,960.40 2,455,267.18
Installation of Anchor Bolts, Setting of Dummy Base Plate and
2.6 Grounding Assembly 1.00 lot 39,932.98 39,932.98
2.7 Backfilling & Compaction (Including spreading of soil) 926.94 cum 498.74 462,298.97
2.8 Supply and application of Non-Shrink Grout 0.50 cum 102,388.31 51,194.16
SUB-TOTAL 2.0 5,172,113.82

TOTAL 5,727,441.42

Overhead, Contingencies and Miscellaneous (OCM) 5% 286,372.07

Contractor's Profit (CP) 10% 572,744.14
Value Added Tax (VAT) 12% 12% 687,292.97

TOTAL AMOUNT 7,273,850.60

Terms of Payment:
15% Downpayment and Progress Billing

Submitted by:

CRISTOPHER R. GONGORA
Owner/AMO
Raik Construction and Supply