City of Panabo

Package No. 4
CONCRETING OF SAN ISIDRO ROAD - CRYSTAL PLAIN (2ND LANE - PHASE 3)
Brgy. Gredu, Panabo City

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

CONCRETING OF SAN ISIDRO ROAD - CRYSTAL PLAIN (2ND LANE - PHASE 3)

Brgy. Gredu, Panabo City
ASTROBUILT CONSTRUCTION & DEVELOPMENT

Buhangin, Davao City

PHP 1,879,365.19

Bid Prices

ABC
Item No.

Description

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

Surplus Common Excavation

Embankment
Sub-Grade preparation
Aggregate Base Course
Portland Cement Concrete Pavement
311 (0.20m thk.)
SPL-1 Project Signboard
SPL-2 Warning Devices
SPL-3 Concrete Tapping (0.075m thick)

Unit

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

cu.m.
cu.m.
sq.m.
cu.m.
sq.m.

183.00
64.00
908.30
137.00

160.20
435.49
39.86
1,011.20

29,316.11
27,871.58
36,205.00
138,533.99

106.98
697.17
344.79
1,055.04

19,577.34
44,618.88
313,172.76
144,540.48

19,577.34
44,618.88
313,172.76
144,540.48

-33.22%
60.09%
765.00%
4.34%

908.30

1,316.92

1,196,162.86

1,460.97

1,326,999.05

1,326,999.05

10.94%

unit
units
cu.m.

1.00
2.00
35.38

2,629.04
3,286.31
12,495.03

2,629.04
6,572.61
442,073.99

3,220.00
4,186.00
509.67

3,220.00
8,372.00
18,032.12

3,220.00
8,372.00
18,032.12

22.48%
27.38%
-95.92%

1,879,365.19
Remarks:

As Read
Unit Price
Amount
(Pesos)
(Pesos)

1,878,532.63

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).

1,878,532.63

-0.04%

No. 4

SE 3)

o City

City of Panabo

Package No. 4
CONCRETING OF SAN ISIDRO ROAD - CRYSTAL PLAIN (2ND LANE - PHASE 3)
Brgy. Gredu, Panabo City

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

CONCRETING OF SAN ISIDRO ROAD - CRYSTAL PLAIN (2ND LANE - PHASE 3)

Brgy. Gredu, Panabo City
RSP ENTERPRISES, INC.

Gen. Luna St., Davao City

PHP 1,879,365.19

Bid Prices

ABC
Item No.

Description

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

Surplus Common Excavation

Embankment
Sub-Grade preparation
Aggregate Base Course
Portland Cement Concrete Pavement
311 (0.20m thk.)
SPL-1 Project Signboard
SPL-2 Warning Devices
SPL-3 Concrete Tapping (0.075m thick)

Unit

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

cu.m.
cu.m.
sq.m.
cu.m.
sq.m.

183.00
64.00
908.30
137.00

160.20
435.49
39.86
1,011.20

29,316.11
27,871.58
36,205.00
138,533.99

188.96
464.75
39.33
1,014.38

34,579.68
29,744.00
35,723.44
138,970.06

34,579.68
29,744.00
35,723.44
138,970.06

17.95%
6.72%
-1.33%
0.31%

908.30

1,316.92

1,196,162.86

1,279.08

1,161,788.36

1,161,788.36

-2.87%

unit
units
cu.m.

1.00
2.00
35.38

2,629.04
3,286.31
12,495.03

2,629.04
6,572.61
442,073.99

6,318.00
5,382.00
12,697.23

6,318.00
10,764.00
449,228.00

6,318.00
10,764.00
449,228.00

1,879,365.19
Remarks:

As Read
Unit Price
Amount
(Pesos)
(Pesos)

1,867,115.54

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).

1,867,115.54

140.32%
63.77%
1.62%

-0.65%

No. 4

SE 3)

o City