Welcome to Scribd, the world's digital library. Read, publish, and share books and documents. See more
Download
Standard view
Full view
of .
Look up keyword
Like this
0Activity
0 of .
Results for:
No results containing your search query
P. 1
Infra Financial Eval.

Infra Financial Eval.

Ratings: (0)|Views: 1|Likes:

More info:

Published by: Panabo City Official on Jul 25, 2012
Copyright:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as PDF, TXT or read online from Scribd
See more
See less

07/25/2012

pdf

text

original

 
City of PanaboPackage #1Proposed Two Storey Two (2) Classroom Attached in the Existing Building of Rizal ElementaryRizal Elementary School, Panabo CityContract Title:
Proposed Two Storey Two (2) Classroom Attached in the Existing Building of Rizal Elementary
Location:Rizal Elementary School, Panabo CityBidder:
Mindanao Construction Services & Land Development Corporation (MCSLDC)
 Address:31 - A Aurora Quezon St., Davao CityUnit PriceAmountUnit PriceUnit Price 
DETAILED FINANCIAL EVALUATION
Item No.DescriptionUnitQuantity ABCBid Prices Variance
As ReadAs Calculated
 Amount (Pesos)Amount (Pesos)
 
General Requirementslot 1.0021,289.9121,289.9121,324.8021,324.8021,324.8021,324.80
0.16%
1Earthworkslot 1.0076,181.7976,181.7976,187.6876,187.6876,187.6876,187.68
0.01%
2Concrete Workscu..m. 69.775,911.50412,445.175,762.06402,019.135,762.06402,018.93
-2.53%
3Rebar Workskgs 7,870.6264.24505,577.5067.50531,272.7467.50531,266.85
5.08%
4Formworkssq. m. 386.19626.15241,811.09524.31202,483.24524.31202,483.28
-16.26%
5Masonry Workssq. m. 191.271,065.89203,873.641,147.25219,435.191,147.25219,434.51
7.63%
6Doors and Windowssets 12.008,331.8699,982.2610,684.61128,215.3610,684.61128,215.32
28.24%
7Steel Workskgs 1,788.03112.12200,481.72104.26186,416.37104.26186,420.01
-7.01%
8Roofing Workssq. m. 138.60768.48106,511.27774.78107,384.10774.78107,384.51
0.82%
9Carpentry Workslot 1.0084,362.8984,362.8974,935.1474,935.1474,935.1474,935.14
-11.18%
10Electrical Worksoutlets 60.001,005.9060,354.001,000.7160,042.831,000.7160,042.60
-0.52%
11Sanitary Workslot 1.0030,886.0530,886.0530,871.6530,871.6530,871.6530,871.65
-0.05%
12Painting Workssq. m. 877.33121.42106,522.71121.43106,532.04121.43106,534.18
0.01%
2,147,120.262,147,119.46
-0.15%Remarks:The bidder is a non copperative firm. Bid prices indicated in the financial proposal are inclusive of tax.High variances on items 4 & 6 are observed. However, total variance is within the aceptable range.Bid price is within the Approve Budget for the Contract (ABC).
Total
2,150,280.00 
Page 1 of 10
 
City of PanaboPackage #1Proposed Two Storey Two (2) Classroom Attached in the Existing Building of Rizal ElementaryRizal Elementary School, Panabo CityContract Title:
Proposed Two Storey Two (2) Classroom Attached in the Existing Building of Rizal Elementary
Location:Rizal Elementary School, Panabo CityBidder:
FGM Builders Resources & Development Corporation
 Address:Ecoland Subd., Matina, Davao CityUnit PriceAmountUnit PriceUnit Price 
DETAILED FINANCIAL EVALUATION
Item No.DescriptionUnitQuantity ABCBid Prices Variance
As ReadAs Calculated
 Amount (Pesos)Amount (Pesos)
 
General Requirementslot1.0021,289.9121,289.91 6,334.166,334.166,334.166,334.16
-70.25%
1Earthworkslot1.0076,181.7976,181.79 92,545.3192,545.3192,545.3192,545.31
21.48%
2Concrete Workscu..m.69.775,911.50412,445.17 4,733.20330,235.234,733.20330,235.36
-19.93%
3Rebar Workskgs7,870.6264.24505,577.50 63.83502,367.5263.83502,381.67
-0.63%
4Formworkssq. m.386.19626.15241,811.09 580.77224,287.54580.77224,287.57
-7.25%
5Masonry Workssq. m.191.271,065.89203,873.64 1,194.77228,523.821,194.77228,523.66
12.09%
6Doors and Windowssets12.008,331.8699,982.26 13,024.93156,299.2013,024.93156,299.16
56.33%
7Steel Workskgs1,788.03112.12200,481.72 120.78215,960.96120.78215,958.26
7.72%
8Roofing Workssq. m.138.60768.48106,511.27 747.05103,540.46747.05103,541.13
-2.79%
9Carpentry Workslot1.0084,362.8984,362.89 87,905.2287,905.2287,905.2287,905.22
4.20%
10Electrical Worksoutlets60.001,005.9060,354.00 781.2346,874.05781.2346,873.80
-22.34%
11Sanitary Workslot1.0030,886.0530,886.05 28,156.6128,156.6128,156.6128,156.61
-8.84%
12Painting Workssq. m.877.33121.42106,522.71 142.74125,232.68142.74125,230.08
17.56%
2,148,262.762,148,271.99
-0.09%Remarks:The bidder is a non copperative firm. Bid prices indicated in the financial proposal are inclusive of tax.High variances on most items are observed. However, total variance is within the aceptable range.Bid price is within the Approve Budget for the Contract (ABC).
Total
2,150,280.00 
Page 2 of 10
 
City of PanaboPackage #2Proposed One (1) Storey Four (4) Classroom 7x9 (modified) San Vicente NHS (Panabo NHS - San Vicente NHS - Annex)Brgy. San Vicente, Panabo CityContract Title:
Proposed One (1) Storey Four (4) Classroom 7x9 (modified) San Vicente NHS (Panabo NHS - San Vicente NHS - Annex)
Location:Brgy. San Vicente, Panabo CityBidder:
Mindanao Construction Services & Land Development Corporation (MCSLDC)
 Address:31 - A Aurora Quezon St., Davao CityUnit PriceAmountUnit PriceUnit Price(Pesos)(Pesos)(Pesos)Price w/o taxTaxTotal(Pesos)Price w/o taxTaxTotal
DETAILED FINANCIAL EVALUATION
ItemNo.DescriptionUnitQuantity ABCBid Prices Variance
As ReadAs Calculated
 Amount (Pesos)Amount (Pesos)
 
General Requirementslot 1.0037,307.7237,307.72 17,459.6817,459.6817,459.6817,459.68
-53.20%
1Earthworkslot 1.0054,945.2554,945.25 54,868.9854,868.9854,868.9854,868.98
-0.14%
2Concrete Workscu..m. 61.034,996.77304,952.64 4,992.38304,684.744,992.38304,684.95
-0.09%
3Rebar Workskgs 3,333.8465.51218,383.60 77.13257,148.0277.13257,139.08
17.75%
4Formworkssq. m. 238.45244.8458,381.04 203.4248,504.39203.4248,505.50
-16.92%
5Masonry Workssq. m. 313.61743.94233,306.95 737.29231,222.47737.29231,221.52
-0.89%
6Doors and Windowssets 24.004,031.0996,746.18 6,119.77146,874.566,119.77146,874.48
51.81%
7Steel Workssq. m. 426.40823.42351,106.86 706.86301,404.86706.86301,405.10
-14.16%
8Roofing Workssq. m. 426.40634.72270,644.34 632.17269,556.67632.17269,557.29
-0.40%
9Carpentry Workslot 1.00204,304.45204,304.45 186,866.16186,866.16186,866.16186,866.16
-8.54%
10Electrical Worksoutlets 40.002,527.41101,096.43 2,564.81102,592.282,564.81102,592.40
1.48%
11Painting Workssq. m. 1,077.2396.79104,264.55 104.16112,206.11104.16112,204.28
7.61%
2,033,388.922,033,379.42
-0.10%Remarks:The bidder is a non copperative firm. Bid prices indicated in the financial proposal are inclusive of tax.High variances on items 3, 4 & 6 and General Requirements are observed. However, total variance is within acceptable range.Bid price is within the Approve Budget for the Contract (ABC).
2,035,440.00
Total
Page 3 of 10

You're Reading a Free Preview

Download
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->