City of Panabo

Package No. 1
CANAL LINING - PHASE 2 AT DUTERTE ST.
Brgy. San Francisco, Panabo City

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

CANAL LINING - PHASE 2 AT DUTERTE ST.

Brgy. San Francisco, Panabo City

ALLIED TRADE RESOURCES MULTI-PURPOSE COOPERATIVE (ALLTRADE)

San Pedro St., Davao City

PHP 1,046,589.86

Bid Prices

ABC
Item No.

101
103 (1)
103 (3)
404
405
406
SPL-1
SPL-2
SPL-3

Description

Removal of Structures and

Obstruction
Excavation for Structure
Foundation Fill
Reinforcing Steel
Structural Concrete
Pipe Culverts, 35" dia.
CHB Canal Lining
Project Signboard
Warning Devices

Unit

Quantity

Unit Price
(Pesos)

Amount
(Pesos)

As Calculated
w/ 12% Tax

Amount
12% Tax

w/o 12% Tax

Unit Price
(w/o Tax)

Total
(w/o Tax)

Variance

cu.m.

30.00

212.78

6,383.27

210.13

6,304.03

6,303.90

675.42

5,628.48

187.62

5,628.60

-1.24%

cu.m.
cu.m.
kgs
cu.m.
ln.m.
sq.m.
lot
lot

68.00
24.00
3,738.19
50.40
7.00
252.00
1.00
1.00

155.23
946.67
86.37
6,830.75
6,188.06
1,148.53
3,209.47
3,851.36

10,555.58
22,720.04
322,854.55
344,269.64
43,316.40
289,429.55
3,209.47
3,851.36

153.93
923.47
86.40
6,802.62
6,133.17
1,136.55
3,304.00
3,964.00

10,467.07
22,163.23
322,979.22
342,852.12
42,932.18
286,410.54
3,304.00
3,964.80

10,467.24
22,163.28
322,979.62
342,852.05
42,932.19
286,410.60
3,304.00
3,964.00

1,121.49
2,374.64
34,604.96
36,734.15
4,599.88
30,686.85
354.00
424.71

9,345.75
19,788.64
288,374.66
306,117.90
38,332.31
255,723.75
2,950.00
3,539.29

137.44
824.53
77.14
6,073.77
5,476.04
1,014.78
2,950.00
3,539.29

9,345.92
19,788.72
288,363.98
306,118.01
38,332.28
255,724.56
2,950.00
3,539.29

-0.84%
-2.45%
0.04%
-0.41%
-0.89%
-1.04%
2.95%
2.92%

1,041,377.19

1,041,376.87

111,576.09

929,800.78

929,791.35

-0.50%

1,046,589.86
Remarks:

As Read
Unit Price
Amount
(Pesos)
(Pesos)

ALLTRADE 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. Low variances for most items are observed.
Bid price is within the Approved Budget for the Contract (ABC).