Abstract Detail Construction of School Building - LGU/DEPED Counterpart

City of Panabo
Package No. 3
CONSTRUCTION OF SCHOOL BUILDINGS - LGU/DEPED COUNTERPART (VALENTIN N. DAQUIO ELEM. SCHOOL)
Brgy. Manay, Panabo City
Contract Titile:
Location:
Bidder:
Address:
Approved Budget for the Contract (ABC):

LEAMOR CONSTRUCTION AND SUPPLY
Mintal, Davao City

PHP 1,432,254.36
Bid Prices
ABC
Item No.
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
Description
Unit
EARTHWORKS
A) EXCAVATION
cu.m.
B) GRAVEL FILL
cu.m.
C) EMBANKMENT
cu.m.
CONCRETE WORKS
cu.m.
REINFORCING STEEL BARS
kgs.
MASONRY WORKS
A) CHB WALL WITH REINFORCEMENT
sq.m.
B) PLASTERING
sq.m.
WINDOWS
sets
DOORS
units
CEILING WORKS
A) INTERIOR CEILING
sq.m.
B) EXTERIOR CEILING
sq.m.
BLACKBOARD
units
ROOF FRAMING WORKS
kgs.
ROOFING WORKS
l.m.
FASCIA, GUTTER AND FLASHING
l.m.
PAINTING WORKS
sq.m.
ELECTRICAL WORKS
1. SERVICE ENTRANCE AND
lot
PEDESTAL
2. ELECTRICAL ROUGH-IN
sq.m.
3. WIRES
sq.m.
4. ELECTRICAL FIXTURES
sq.m.
SCAFFOLDINGS
bd.ft.
Quantity
Unit Price
(Pesos)
Amount
(Pesos)
As Read
Unit Price
Amount
(Pesos)
(Pesos)
w/ 12% Tax
w/o 12% Tax
Unit Price
(w/o Tax)
Total
(w/o Tax)
Variance
19.50
18.50
66.00
27.50
1,399.28
261.77
1,151.24
733.56
7,318.14
85.80
5,104.48
21,297.89
48,415.01
201,248.83
120,056.15
276.92
1,269.73
589.09
5,940.98
79.27
5,399.94
23,490.01
38,879.94
163,376.95
110,920.93
5,399.94
23,490.01
38,879.94
163,376.95
110,920.93
5.79%
10.29%
-19.69%
-18.82%
-7.61%
179.72
361.20
8.00
4.00
650.16
230.03
3,880.86
8,583.43
116,847.48
83,086.99
31,046.90
34,333.70
704.22
121.54
6,515.78
5,906.25
126,562.42
43,900.25
52,126.24
23,625.00
126,562.42
43,900.25
52,126.24
23,625.00
8.31%
-47.16%
67.90%
-31.19%
126.00
45.00
2.00
1,398.92
521.80
693.98
4,613.99
110.33
819.92
946.95
6,662.93
200.23
763.93
1,360.66
246.97
103,309.92
42,612.75
13,325.86
280,105.75
144,382.77
23,267.29
131,141.07
103,309.92
42,612.75
13,325.86
280,105.75
144,382.77
23,267.29
131,141.07
57.13%
36.45%
44.41%
81.48%
-7.38%
-74.84%
71.51%
189.00
17.10
531.00
824.78
5,408.27
144.00
65,746.38
31,228.95
9,227.97
154,342.27
155,883.24
92,481.42
76,464.52
1.00
16,376.38
16,376.38
17,820.00
17,820.00
126.00
126.00
126.00
400.00
311.98
570.91
246.88
66.79
39,309.55
71,934.11
31,106.78
26,715.34
71.14
195.48
248.12
52.44
8,963.64
24,630.48
31,263.12
20,976.00
17,820.00
8,963.64
24,630.48
31,263.12
20,976.00
1,430,080.31
1,430,080.33
1,432,254.36
Remarks:
As Calculated
Amount
12% Tax
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).
8.82%
-77.20%
-65.76%
0.50%
-21.48%
-0.15%
City of Panabo
Package No. 3
Contract Titile:
Location:
Bidder:
Address:

ASTROBUILT CONSTRUCTION & DEVELOPMENT
Buhangin, Davao City

PHP 1,432,254.36
Bid Prices
ABC
Item No.
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
Description
Unit
EARTHWORKS
A) EXCAVATION
cu.m.
B) GRAVEL FILL
cu.m.
C) EMBANKMENT
cu.m.
CONCRETE WORKS
cu.m.
kgs.
MASONRY WORKS
sq.m.
B) PLASTERING
sq.m.
WINDOWS
sets
DOORS
units
CEILING WORKS
A) INTERIOR CEILING
sq.m.
B) EXTERIOR CEILING
sq.m.
BLACKBOARD
units
ROOF FRAMING WORKS
kgs.
ROOFING WORKS
l.m.
l.m.
PAINTING WORKS
sq.m.
ELECTRICAL WORKS
lot
PEDESTAL
sq.m.
3. WIRES
sq.m.
sq.m.
SCAFFOLDINGS
bd.ft.
Quantity
Unit Price
(Pesos)
Amount
(Pesos)
As Read
Unit Price
Amount
(Pesos)
(Pesos)
w/ 12% Tax
w/o 12% Tax
Unit Price
(w/o Tax)
Total
(w/o Tax)
Variance
19.50
18.50
66.00
27.50
1,399.28
261.77
1,151.24
733.56
7,318.14
85.80
5,104.48
21,297.89
48,415.01
201,248.83
120,056.15
495.38
662.80
554.92
6,676.08
97.23
9,659.91
12,261.80
36,624.72
183,592.20
136,051.99
9,659.91
12,261.80
36,624.72
183,592.20
136,051.99
89.24%
-42.43%
-24.35%
-8.77%
13.32%
179.72
361.20
8.00
4.00
650.16
230.03
3,880.86
8,583.43
116,847.48
83,086.99
31,046.90
34,333.70
523.04
213.14
6,118.00
9,102.94
94,000.75
76,986.17
48,944.00
36,411.76
94,000.75
76,986.17
48,944.00
36,411.76
-19.55%
-7.34%
57.65%
6.05%
126.00
45.00
2.00
1,398.92
521.80
693.98
4,613.99
110.33
550.07
821.47
9,114.21
207.39
711.72
1,213.43
153.97
69,308.82
36,966.15
18,228.42
290,122.02
134,515.08
20,749.65
81,758.07
69,308.82
36,966.15
18,228.42
290,122.02
134,515.08
20,749.65
81,758.07
5.42%
18.37%
97.53%
87.97%
-13.71%
-77.56%
6.92%
189.00
17.10
531.00
824.78
5,408.27
144.00
65,746.38
31,228.95
9,227.97
154,342.27
155,883.24
92,481.42
76,464.52
1.00
16,376.38
16,376.38
30,912.00
30,912.00
126.00
126.00
126.00
400.00
311.98
570.91
246.88
66.79
39,309.55
71,934.11
31,106.78
26,715.34
124.02
272.50
272.16
75.48
15,626.52
34,335.00
34,292.16
30,192.00
30,912.00
15,626.52
34,335.00
34,292.16
30,192.00
1,431,539.19
1,431,539.19
1,432,254.36
Remarks:
As Calculated
Amount
12% Tax
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.
88.76%
-60.25%
-52.27%
10.24%
13.01%
-0.05%
City of Panabo
Package No. 3
Contract Titile:
Location:
Bidder:
Address:

KILUSANG MAGKAIBIGAN MULTI-PURPOSE COOPERATIVE (KMMPC)
Magallanes St., Davao City

PHP 1,432,254.36
Bid Prices
ABC
Item No.
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
Description
Unit
EARTHWORKS
A) EXCAVATION
cu.m.
B) GRAVEL FILL
cu.m.
C) EMBANKMENT
cu.m.
CONCRETE WORKS
cu.m.
kgs.
MASONRY WORKS
sq.m.
B) PLASTERING
sq.m.
WINDOWS
sets
DOORS
units
CEILING WORKS
A) INTERIOR CEILING
sq.m.
B) EXTERIOR CEILING
sq.m.
BLACKBOARD
units
ROOF FRAMING WORKS
kgs.
ROOFING WORKS
l.m.
l.m.
PAINTING WORKS
sq.m.
ELECTRICAL WORKS
lot
PEDESTAL
sq.m.
3. WIRES
sq.m.
sq.m.
SCAFFOLDINGS
bd.ft.
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
19.50
18.50
66.00
27.50
1,399.28
261.77
1,151.24
733.56
7,318.14
85.80
5,104.48
21,297.89
48,415.01
201,248.83
120,056.15
254.22
1,135.55
704.79
7,088.46
85.75
4,957.29
21,007.68
46,516.14
194,932.65
119,988.26
4,957.29
21,007.68
46,516.14
194,932.65
119,988.26
531.14
2,250.82
4,983.87
20,885.64
12,855.89
4,426.15
18,756.86
41,532.27
174,047.01
107,132.38
226.98
1,013.88
629.28
6,328.98
76.56
4,426.11
18,756.78
41,532.48
174,046.95
107,128.88
-2.88%
-1.36%
-3.92%
-3.14%
-0.06%
179.72
361.20
8.00
4.00
650.16
230.03
3,880.86
8,583.43
116,847.48
83,086.99
31,046.90
34,333.70
641.07
237.75
4,707.08
13,618.48
115,213.10
85,875.30
37,656.64
54,473.92
115,213.10
85,875.30
37,656.64
54,473.92
12,344.26
9,200.93
4,034.64
5,836.49
102,868.84
76,674.38
33,622.00
48,637.43
572.38
212.28
4,202.75
12,159.36
102,868.13
76,675.54
33,622.00
48,637.44
-1.40%
3.36%
21.29%
58.66%
126.00
45.00
2.00
1,398.92
521.80
693.98
4,613.99
110.33
506.28
679.10
4,478.94
105.92
800.21
5,247.32
139.72
63,791.28
30,559.50
8,957.88
148,173.61
151,239.69
89,729.17
74,191.32
63,791.28
30,559.50
8,957.88
148,173.61
151,239.69
89,729.17
74,191.32
6,834.78
3,274.23
959.77
15,875.74
16,204.25
9,613.84
7,949.07
56,956.50
27,285.27
7,998.11
132,297.87
135,035.44
80,115.33
66,242.25
452.04
606.34
3,999.05
94.57
714.47
4,685.11
124.75
56,957.04
27,285.30
7,998.10
132,295.86
135,034.83
80,115.38
66,242.25
-2.97%
-2.14%
-2.93%
-4.00%
-2.98%
-2.98%
-2.97%
1,702.84
14,190.34
14,190.34
-2.95%
4,086.72
7,478.06
3,234.06
2,777.57
34,056.00
62,317.13
26,950.50
23,146.43
34,056.54
62,317.08
26,950.14
23,148.00
-2.97%
-2.97%
-2.96%
-2.96%
152,914.61
1,274,288.46
1,274,285.17
-0.35%
189.00
17.10
531.00
824.78
5,408.27
144.00
65,746.38
31,228.95
9,227.97
154,342.27
155,883.24
92,481.42
76,464.52
1.00
16,376.38
16,376.38
15,893.18
15,893.18
126.00
126.00
126.00
400.00
311.98
570.91
246.88
66.79
39,309.55
71,934.11
31,106.78
26,715.34
302.72
553.93
239.56
64.81
38,142.72
69,795.18
30,184.56
25,924.00
15,893.18
38,142.72
69,795.18
30,184.56
25,924.00
1,427,203.06
1,427,203.07
1,432,254.36
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.
14,190.34
270.29
494.58
213.89
57.87

Abstract Detail Construction of School Building - LGU/DEPED Counterpart

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Abstract Detail Construction of School Building - LGU/DEPED Counterpart

Uploaded by

Copyright:

Available Formats

City of Panabo

CONSTRUCTION OF SCHOOL BUILDINGS - LGU/DEPED COUNTERPART (VALENTIN N. DAQUIO ELEM. SCHOOL)

Mintal, Davao City

w/o 12% Tax

CONSTRUCTION OF SCHOOL BUILDINGS - LGU/DEPED COUNTERPART (VALENTIN N. DAQUIO ELEM. SCHOOL)

Buhangin, Davao City

w/o 12% Tax

CONSTRUCTION OF SCHOOL BUILDINGS - LGU/DEPED COUNTERPART (VALENTIN N. DAQUIO ELEM. SCHOOL)

Magallanes St., Davao City

w/o 12% Tax

You might also like