City of Panabo

Package No. 3
CONCRETING OF MANAY ROAD PHASE III
Brgy. Manay, Panabo City

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

CONCRETING OF MANAY ROAD PHASE III

Brgy. Manay, Panabo City

KILUSANG MAGKAIBIGAN MULTI-PURPOSE COOPERATIVE (KMMPC)

Magallanes St., Davao City

PHP 1,909,899.23

Bid Prices

ABC
Item No.

102 (2)
104 (1)
105 (1)
201
311

Description

Unit

Surplus Common Excavation

Embankment

cu.m.
cu.m.
Sub-Grade Preparation
sq.m.
Aggregate Base Preparation
cu.m.
Portland Cement Concrete Pavement sq.m.

SPL-1 Project Signboard

SPL-2 Warning Devices

units
lot

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

368.00
423.00
1,392.00
161.00

159.28
376.32
24.92
933.64

58,614.13
159,182.63
34,694.28
150,315.34

153.02
376.93
27.32
944.48

56,311.36
159,441.39
38,029.44
152,061.28

50,278.00
142,358.38
33,954.86
135,769.00

6,033.36
17,083.01
4,074.58
16,292.28

56,311.36
159,441.39
38,029.44
152,061.28

136.63
336.54
24.39
843.29

50,279.84
142,356.42
33,950.88
135,769.69

-3.93%
0.16%
9.61%
1.16%

1,072.00

1,397.29

1,497,894.02

1,388.89

1,488,890.08

1,329,366.14

159,523.94

1,488,890.08

1,240.08

1,329,365.76

-0.60%

1.00
1.00

2,628.24
6,570.58

2,628.24
6,570.58

2,962.40
6,440.00

2,962.40
6,440.00

2,645.00
5,750.00

317.40
690.00

2,962.40
6,440.00

2,645.00
5,750.00

2,645.00
5,750.00

12.71%
-1.99%

1,904,135.95

1,700,121.38

204,014.57

1,904,135.95

1,700,117.59

-0.30%

1,909,899.23
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 some items are observed.
Bid price is within the Approved Budget for the Contract (ABC).