City of Panabo

Package No. 4
CONCRETING OF ROAD WITH CONCRETE CANAL LINING NEW PANDAN (FROM ROXAS ST. QUEZON ST.)
Brgy. New Pandan, Panabo City

Contract Titile:
Location:
Bidder:
Address:
Approved Budget for the Contract (ABC):

CONCRETING OF ROAD WITH CONCRETE CANAL LINING NEW PANDAN (FROM ROXAS ST. QUEZON ST.)
Brgy. New Pandan, Panabo City
MINDANAO CONSTRUCTION SERVICES & LAND DEVELOPMENT CORPORATION

Quezon St., Davao City

PHP 1,925,292.08

Bid Prices

ABC
Item No.

Description

102 (2)
103
104 (1)
105 (1)
201

Surplus Common Excavation

Structure Excavation
Embankment
Sub-Grade preparation
Aggregate Base Course
Portland Cement Concrete Pavement
311 (0.20m thk.)
404 Reinforcing Steel
405 Structural Concrete
SPL-1 6" CHB Canal Lining with Plastering
SPL-2 Project Signboard
SPL-3 Warning Devices

Unit

cu.m.
cu.m.
cu.m.
sq.m.
cu.m.
sq.m.
kgs
cu.m.
sq.m.
unit
lot

Quantity

Unit Price
(Pesos)

Amount
(Pesos)

As Calculated
w/o 12% Tax

Amount
12% Tax

w/ 12% Tax

Unit Price
(w/o Tax)

Total
(w/o Tax)

Variance

61.00
108.00
207.00
1,080.00
162.00

86.52
141.27
794.82
16.85
924.67

5,277.43
15,257.08
164,528.01
18,197.58
149,797.08

198.83
121.71
814.89
32.42
923.57

12,128.50
13,144.50
168,681.40
35,013.90
149,618.70

12,128.63
13,144.68
168,682.23
35,013.60
149,618.34

720.00

1,232.70

887,546.51

1,333.73

960,285.10

960,285.60

8.20%

2,480.08
16.50

86.76
6,949.49

215,169.70
114,666.58

78.10
5,059.22

193,704.21
83,477.10

193,694.25
83,477.13

-9.98%
-27.20%

320.00

1,080.41

345,732.61

926.98

296,633.90

296,633.60

-14.20%

1.00
1.00

2,605.57
6,513.93

2,605.57
6,513.93

1,800.00
4,500.00

1,800.00
4,500.00

1,800.00
4,500.00

-30.92%
-30.92%

1,925,292.08
Remarks:

As Read
Unit Price
Amount
(Pesos)
(Pesos)

1,918,987.31

The bidder is a non-cooperative firm. Bid prices indicated in the financial proposal are inclusive of tax.
High variances for most items are observed. However, total variance is within acceptable range.
Bid price is within the Approved Budget for the Contract (ABC).

1,918,978.06

129.82%
-13.85%
2.52%
92.41%
-0.12%

-0.33%

No. 4

N ST.)

o City

City of Panabo

Package No. 4
CONCRETING OF ROAD WITH CONCRETE CANAL LINING NEW PANDAN (FROM ROXAS ST. QUEZON ST.)
Brgy. New Pandan, Panabo City

Contract Titile:
Location:
Bidder:
Address:
Approved Budget for the Contract (ABC):

CONCRETING OF ROAD WITH CONCRETE CANAL LINING NEW PANDAN (FROM ROXAS ST. QUEZON ST.)
Brgy. New Pandan, Panabo City
ASTROBUILT

Quezon St., Davao City

PHP 1,925,292.08

Bid Prices

ABC
Item No.

Description

102 (2)
103
104 (1)
105 (1)
201

Surplus Common Excavation

Structure Excavation
Embankment
Sub-Grade preparation
Aggregate Base Course
Portland Cement Concrete Pavement
311 (0.20m thk.)
404 Reinforcing Steel
405 Structural Concrete
SPL-1 6" CHB Canal Lining with Plastering
SPL-2 Project Signboard
SPL-3 Warning Devices

Unit

cu.m.
cu.m.
cu.m.
sq.m.
cu.m.
sq.m.
kgs
cu.m.
sq.m.
unit
lot

Quantity

Unit Price
(Pesos)

Amount
(Pesos)

As Calculated
w/o 12% Tax

Amount
12% Tax

w/ 12% Tax

Unit Price
(w/o Tax)

Total
(w/o Tax)

Variance

61.00
108.00
207.00
1,080.00
162.00

86.52
141.27
794.82
16.85
924.67

5,277.43
15,257.08
164,528.01
18,197.58
149,797.08

101.35
143.11
502.92
243.29
829.57

6,182.35
15,455.88
104,104.44
262,753.20
134,390.34

6,182.35
15,455.88
104,104.44
262,753.20
134,390.34

720.00

1,232.70

887,546.51

1,358.06

977,803.20

977,803.20

10.17%

2,480.08
16.50

86.76
6,949.49

215,169.70
114,666.58

51.06
7,527.43

126,632.88
124,169.60

126,632.88
124,202.60

-41.15%
8.32%

320.00

1,080.41

345,732.61

515.00

164,800.00

164,800.00

-52.33%

1.00
1.00

2,605.57
6,513.93

2,605.57
6,513.93

2,576.00
5,409.60

2,576.00
5,409.60

2,576.00
5,409.60

-1.13%
-16.95%

1,925,292.08
Remarks:

As Read
Unit Price
Amount
(Pesos)
(Pesos)

1,924,277.49

The bidder is a non-cooperative firm. Bid prices indicated in the financial proposal are inclusive of tax.
High variances for most items are observed. However, total variance is within acceptable range.
Bid price is within the Approved Budget for the Contract (ABC).

1,924,310.49

17.15%
1.30%
-36.73%
1343.89%
-10.29%

-0.05%

No. 4

N ST.)

o City