City of Panabo

Package No. 5
CONCRETING OF J. P. LAUREL ROAD FROM NATIONAL HIGHWAY TO BRGY. SITE
Brgy. J. P. Laurel, Panabo City

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

CONCRETING OF J. P. LAUREL ROAD FROM NATIONAL HIGHWAY TO BRGY. SITE

Brgy. J. P. Laurel, Panabo City
KILUSANG MAGKAIBIGAN MULTI-PURPOSE COOPERATIVE (KMMPC)

Magallanes St., Davao City

PHP 2,789,778.60

Bid Prices

ABC
Item No.

102 (2)
103 (1)
103 (3)
104 (1)
105 (1)
201
311
404
405
SPL-1
SPL-2
SPL-3

Description

Unit

Surplus Common Excavation

Structure Excavation
Foundation Fill
Embankment

cu.m.
cu.m.
cu.m.
cu.m.
Sub-Grade Preparation
sq.m.
Aggregate Base Preparation
cu.m.
Portland Cement Concrete Pavement sq.m.
Class A (0.20m thick)
Reinforcing Steel
Structural Concrete
CHB Canal Lining with Plastering
Project Signboard
Warning Devices

kgs
cu.m.
sq.m.
units
units

Quantity

Unit Price
(Pesos)

Amount
(Pesos)

As Calculated
w/o Tax

Amount
12% Tax

w/ 12% Tax

Unit Price
(w/o Tax)

Total
(w/o Tax)

Variance

186.00
16.59
9.00
316.00
1,528.35
276.00

157.56
265.66
1,534.43
543.71
24.66
892.37

29,305.28
4,407.28
13,809.91
171,810.93
37,689.78
246,295.32

200.86
573.55
1,718.16
699.56
58.31
969.23

37,359.96
9,515.19
15,463.44
221,060.96
89,118.09
267,507.48

33,357.10
8,495.70
13,806.64
197,375.85
79,569.74
238,845.97

4,002.85
1,019.48
1,656.80
23,685.10
9,548.37
28,661.52

37,359.95
9,515.18
15,463.44
221,060.95
89,118.11
267,507.49

179.34
512.10
1,534.07
624.61
52.06
865.38

33,357.24
8,495.74
13,806.63
197,376.76
79,565.90
238,844.88

1,528.35

1,240.44

1,895,825.89

1,170.77

1,789,346.33

1,597,630.65

191,715.68

1,789,346.33

1,045.33

1,597,630.11

-5.62%

90.20
7,401.30
1,196.81
2,628.07
6,570.18

110,089.74
94,218.50
177,127.70
2,628.07
6,570.18

77.85
6,335.78
1,109.31
5,085.56
11,413.56

95,021.37
80,654.48
164,177.88
5,085.56
11,413.56

84,840.70
72,012.93
146,587.39
4,540.68
10,190.68

10,180.88
8,641.55
17,590.49
544.88
1,222.88

95,021.58
80,654.48
164,177.88
5,085.56
11,413.56

69.51
5,656.95
990.46
4,540.68
10,190.68

84,841.82
72,012.97
146,588.08
4,540.68
10,190.68

-13.69%
-14.40%
-7.31%
93.51%
73.72%

2,785,724.31

2,487,254.03

298,470.48

2,785,724.51

2,487,251.49

-0.15%

1,220.57
12.73
148.00
1.00
1.00

2,789,778.60
Remarks:

As Read
Unit Price
Amount
(Pesos)
(Pesos)

KMMPC is a tax exempt cooperative. Inclusion of tax is considered in the correction of bids pursuant to GPPB Circular No. 02-2010 issued on 24 November 2010.
Bid price as read of the bidder is inclusive of tax as reflected in the detailed estimates. High variances for most items are observed.
Bid price is within the Approved Budget for the Contract (ABC).

27.49%
115.90%
11.97%
28.67%
136.45%
8.61%

No. 5
SITE

o City

179.34
512.10
1,534.07
624.61
52.06
865.38

0.00
0.00
(0.00)
0.00
(0.00)
(0.00)

1,045.33
69.51
5,656.95
990.46
4,540.68
10,190.68

(0.00)
0.00
0.00
0.00
0.00
0.00

City of Panabo

Package No. 5
CONCRETING OF J. P. LAUREL ROAD FROM NATIONAL HIGHWAY TO BRGY. SITE
Brgy. J. P. Laurel, Panabo City

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

CONCRETING OF J. P. LAUREL ROAD FROM NATIONAL HIGHWAY TO BRGY. SITE

Brgy. J. P. Laurel, Panabo City
BUILDERS MULTI-PURPOSE COOPERATIVE (BMPC)

Magallanes St., Davao City

PHP 2,789,778.60

Bid Prices

ABC
Item No.

102 (2)
103 (1)
103 (3)
104 (1)
105 (1)
201
311
404
405
SPL-1
SPL-2
SPL-3

Description

Unit

Surplus Common Excavation

Structure Excavation
Foundation Fill
Embankment

cu.m.
cu.m.
cu.m.
cu.m.
Sub-Grade Preparation
sq.m.
Aggregate Base Preparation
cu.m.
Portland Cement Concrete Pavement sq.m.
Class A (0.20m thick)
Reinforcing Steel
Structural Concrete
CHB Canal Lining with Plastering
Project Signboard
Warning Devices

kgs
cu.m.
sq.m.
units
units

Quantity

Unit Price
(Pesos)

Amount
(Pesos)

As Calculated
w/o Tax

Amount
12% Tax

w/ 12% Tax

Unit Price
(w/o Tax)

Total
(w/o Tax)

Variance

186.00
16.59
9.00
316.00
1,528.35
276.00

157.56
265.66
1,534.43
543.71
24.66
892.37

29,305.28
4,407.28
13,809.91
171,810.93
37,689.78
246,295.32

141.63
340.25
1,321.60
557.59
30.60
859.72

26,343.18
5,644.75
11,894.40
176,198.44
46,767.51
237,282.72

23,520.78
5,040.05
10,620.00
157,320.04
41,756.31
211,859.52

2,822.49
604.81
1,274.40
18,878.40
5,010.76
25,423.14

26,343.27
5,644.86
11,894.40
176,198.44
46,767.07
237,282.66

126.46
303.80
1,180.00
497.85
27.32
767.61

23,521.56
5,040.04
10,620.00
157,320.60
41,754.52
211,860.36

1,528.35

1,240.44

1,895,825.89

1,250.00

1,910,437.50

1,705,747.26

204,689.67

1,910,436.93

1,116.07

1,705,745.58

90.20
7,401.30
1,196.81
2,628.07
6,570.18

110,089.74
94,218.50
177,127.70
2,628.07
6,570.18

80.45
6,462.39
1,165.15
4,000.00
9,000.00

98,194.86
82,266.22
172,442.20
4,000.00
9,000.00

87,674.22
73,451.98
153,966.28
4,000.00
9,000.00

10,520.91
8,814.24
18,475.95
480.00
1,080.00

98,195.13
82,266.22
172,442.23
4,480.00
10,080.00

71.83
5,769.99
1,040.31
4,000.00
9,000.00

87,673.54
73,451.97
153,965.88
4,000.00
9,000.00

-10.80%
-12.69%
-2.65%
70.47%
53.42%

2,780,471.78

2,483,956.44

298,074.77

2,782,031.21

2,483,954.06

-0.28%

1,220.57
12.73
148.00
1.00
1.00

2,789,778.60
Remarks:

As Read
Unit Price
Amount
(Pesos)
(Pesos)

BMPC is a tax exempt cooperative. Inclusion of tax is considered in the correction of bids pursuant to GPPB Circular No. 02-2010 issued on 24 November 2010.
Bid price as read of the bidder is inclusive of tax as reflected in the detailed estimates. High variances for some items are observed.
Bid price is within the Approved Budget for the Contract (ABC).

-10.11%
28.08%
-13.87%
2.55%
24.08%
-3.66%
0.77%

No. 5
SITE

o City

126.46
303.80
1,180.00
497.85
27.32
767.61

0.00
(0.00)
0.00
(0.00)
0.00

1,116.07
71.83
5,769.99
1,040.31
4,000.00
9,000.00

(0.00)
(0.00)
(0.00)
(0.00)
-