SUMMARY OF BILL OF MATERIALS

Name of Project: Proposed Construction of Residential House with Swimming Poool

Francisco-Sterzinger
Location Bara, Milarogros, Masbate
Subject: Bill of Materials/Estimate Cost

Area Material Cost Labor Cost Project Cost

Tree House 175,119.22 87,559.61 262,678.83
Cabana 254,350.26 127,175.13 381,525.39
Function Hall 174,531.97 87,265.99 261,797.96
Swimming Pool 332,728.50 166,364.25 499,092.75
Kitchen 86,446.94 43,223.47 129,670.41
1,023,176.90 511,588.45 1,534,765.35

Prepared By:

Engr. Pruto T. Francisco Jr.

PRC No.:
Validity :
PTR No.:
Date Issued :
Place Issued :
TIN:
imming Poool
 BILL OF MATERIALS

Name of Project: Proposed Construction of Residential House with Swimming Poool

Francisco-Sterzinger
Area: TREE HOUSE
Location Bara, Milarogros, Masbate
Project Description:

DESCRIPTION OF MATERIALS UNIT QTY UNIT COST AMOUNT

I CLEARING AND GRUBBING
EARTH FILL cum 4 40.00 160.00
160.00
II MASONRY WORKS
CHB 4" THICK pc 275 22.00 6,050.00
PORTLAND CEMENT bag 10 265.00 2,763.42
SAND cu.m. 1 405.00 465.10
RSB 10MM DIA pc 17 115.00 1,955.00
G.I. TIE WIRE # 16 kg 3 60.00 191.25
11,424.77
III FLOORING WORKS
GRAVEL BED cu.m. 2 250.00 506.25
PORTLAND CEMENT bag 17 230.00 4,005.45
GRAVEL or CRASHED STONE cu.m. 6 750.00 4,556.25
WASHED SAND cu.m. 10 700.00 7,087.50
RSB 12MM DIA pcs 0 245.00 -
RSB 10MM DIA pcs 36 140.00 5,040.00
G.I. TIRE WIRE #16 kg 7 60.00 405.00
21,600.45
III FLOORING WORKS-TIMBER
4' X 8' MARINE PLYBOARD set 15 1,275.00 19,125.00
Bamboo pc 150 30.00 4,500.00
2" X 2" X 3.6m COCO LUMBER pc 70 95.00 6,650.00
2" X 4" X 3.6m GOOD LUMBER pc 36 250.00 9,000.00
TABAW SIZE 6 pc 30 35.00 1,050.00
NAILS kl 30 90.00 2,700.00
43,025.00
V WINDOWS AND DOORS
WOOD JALOUSIE WINDOW set 4 2,500.00 10,000.00
DOOR KNOB set 2 300.00 600.00
DOOR HINGES 3" X 3" pc 8 50.00 400.00
11,000.00
VI WALL WORKS
3" X 6" X12' MARINE PLYWOOD set 2 350.00 700.00
Bamboo pc 150 30.00 4,500.00
2" X 2" X 3.6m COCO LUMBER pc 70 95.00 6,650.00
2" X 4" X 3.6m GOOD LUMBER pc 5 95.00 475.00
TABAW SIZE 6 pc 30 35.00 1,050.00
TABAW POST pc 4 400.00 1,600.00
NAILS kl 20 90.00 1,800.00
subtotal 16,775.00
VII PAINTING WORKS
WOOD FILLER pcs 1 80.00 80.00
 JOINT COMPOUND gal 1 420.00 420.00
PUTTY KNIFE pcs 2 80.00 160.00
SEALING PRIMER gal 1 550.00 550.00
PAINT TRAY pcs 2 120.00 240.00
FLOTEROL (ACRYLIC ADDITIVE) gal 2 450.00 900.00
FLAT WALL ENAMEL gal 2 700.00 1,400.00
QUICK DRYING GLOSS ENAMEL gal 2 708.00 1,416.00
FLAT WALL LATEX gal 2 700.00 1,400.00
SEMI-GLOSS LATEX gal 2 900.00 1,800.00
TINTING COLOR qt. 1 250.00 250.00
ROLLER BRUSH set 3 56.00 168.00
PAINT BRUSH 3" pc 2 30.00 60.00
PAINT BRUSH 1" pc 3 20.00 60.00
NEUTRALIZER gal 1 600.00 600.00
9,504.00
VIII ROOFING WORKS
NATIVE ROOF pcs 500 7.00 3,500.00
4' X 8' MARINE PLYBOARD set 15 1,275.00 19,125.00
Bamboo pc 5 20.00 100.00
2" X 2" X 3.6m COCO LUMBER pc 22 95.00 2,090.00
2" X 4" X 3.6m GOOD LUMBER pc 18 250.00 4,500.00
TABAW SIZE 6 pc 30 35.00 1,050.00
NAILS kl 5 90.00 450.00
30,815.00
IX ELECTRICAL WORKS
NATIVE ROOF pcs 500 7.00 3,500.00
4' X 8' MARINE PLYBOARD set 15 1,275.00 19,125.00
Bamboo pc 5 20.00 100.00
2" X 2" X 3.6m COCO LUMBER pc 22 95.00 2,090.00
2" X 4" X 3.6m GOOD LUMBER pc 18 250.00 4,500.00
TABAW SIZE 6 pc 30 35.00 1,050.00
NAILS kl 5 90.00 450.00
30,815.00

Total Material Cost: ###

TotalLabor Cost: ###
Tree House Project Cost: ###

Prepared By:

Engr. Pruto T. Francisco Jr.

PRC No.:
Validity :
PTR No.:
Date Issued :
Place Issued :
TIN:
CEMENT
1 Certificate Electrical completion
2 Certificate of Structural Stability
3 BOQ
4 Asbuilt
5 PERSON office to pay
EE 3,500.00
Business Permit 4,000.00
FICS 500.00
BIR 10,000.00
OR 1,500.00
 BILL OF MATERIALS

Name of Project: Proposed Construction of Residential House with Swimming Poool

Francisco-Sterzinger
Area: CABANA
Location Bara, Milarogros, Masbate
Project Description:

DESCRIPTION OF MATERIALS UNIT QUANTITY

UNIT COST AMOUNT
I CLEARING AND GRUBBING
EARTH FILL cum 14 150.00 2,025.00
2,025.00
II MASONRY WORKS
CHB 4" THICK pc 325 22.00 7,150.00
PORTLAND CEMENT bag 12 265.00 3,265.86
SAND cu.m. 1 405.00 549.67
RSB 10MM DIA pc 26 115.00 2,990.00
G.I. TIE WIRE # 16 kg 5 60.00 292.50
14,248.03
III CONCRETE WORKS
GRAVEL BED cu.m. 0.25125 250 62.81
PORTLAND CEMENT bag 2.16075 230 496.97
GRAVEL or CRASHED STONE cu.m. 0.75375 750 565.31
WASHED SAND cu.m. 1.25625 700 879.38
RSB 12MM DIA pcs 20.4 245 4,998.00
RSB 10MM DIA pcs 17 140 2,380.00
G.I. TIRE WIRE #16 kg 7.0125 60 420.75
9,803.22
IV FLOORING WORKS
.4x.4 FLOOR TILE pcs 239.688 95 22,770.31
ABC TILE GROUT 2 KG/BAG 9 85 765.00
ABC TILE CEMENT 25 KG BAG 13.025 462 6,017.55
GRAVEL BED cu.m. 3.675 250 918.75
PORTLAND CEMENT bag 31.605 230 7,269.15
GRAVEL or CRASHED STONE cu.m. 11.025 750 8,268.75
WASHED SAND cu.m. 18.375 700 12,862.50
RSB 12MM DIA pcs 0 245 -
RSB 10MM DIA pcs 140 140 19,600.00
G.I. TIRE WIRE #16 kg 26.25 60 1,575.00
80,047.01
V WINDOWS AND DOORS
WINDOWS AND DOORS set 1 46,000.00 46,000.00
46,000.00
VI WALL WORKS
3" X 6" X12' SAWALI pc 13 330.00 4,290.00
3" X 6" X12' MARINE PLYWOOD pc 13 300.00 3,900.00
Bamboo pc 150 30.00 4,500.00
2" X 2" X 3.6m COCO LUMBER pc 66 95.00 6,270.00
TABAW SIZE 6 pc 30 30.00 900.00
NAILS kl 20 90.00 1,800.00
subtotal 21,660.00
VII PAINTING WORKS
WOOD FILLER pcs 1 80.00 80.00
JOINT COMPOUND gal 1 420.00 420.00
PUTTY KNIFE pcs 2 80.00 160.00
SEALING PRIMER gal 1 550.00 550.00
PAINT TRAY pcs 2 120.00 240.00
FLOTEROL (ACRYLIC ADDITIVE) gal 3 450.00 1,350.00
FLAT WALL ENAMEL gal 3 700.00 2,100.00
QUICK DRYING GLOSS ENAMEL gal 3 708.00 2,124.00
FLAT WALL LATEX gal 3 700.00 2,100.00
SEMI-GLOSS LATEX gal 3 900.00 2,700.00
TINTING COLOR qt. 2 250.00 500.00
ROLLER BRUSH set 3 56.00 168.00
PAINT BRUSH 3" pc 5 30.00 150.00
PAINT BRUSH 1" pc 3 20.00 60.00
NEUTRALIZER gal 1 600.00 600.00
13,302.00
VIII ROOFING WORKS
G.I. CORR. SHEET 12' pc 26 325.00 8,450.00
G.I. CORR. SHEET 10' pc 14 270.00 3,780.00
G.I. GUTTER pc 6 385.00 2,310.00
3" X 6" X 3.6m COCO LUMBER pc 12 225.00 2,700.00
2" X 4" X 3.6m COCO LUMBER pc 23 175.00 4,025.00
2" X 2" X 3.6m COCO LUMBER pc 40 95.00 3,800.00
2" X 4" X 3.6m COCO LUMBER pc 8 800.00 6,400.00
TABAW SIZE 6 pc 30 30.00 900.00
NAILS kl 35 90.00 3,150.00
35,515.00
VIII CEILING WORKS
"4'x8' MARINE PLYWOOD pc 12 325.00 3,900.00
2" X 2" X 3.6m COCO LUMBER pc 30 120.00 3,600.00
NAILS kl 25 90.00 2,250.00
9,750.00
IX PLUMBING WORKS
LUMP SUMP lot 1 12,000.00 12,000.00

12,000.00

X ELECTRICAL WORKS
LUMP SUMP lot 1 10,000.00 10,000.00

10,000.00

Total Material Cost: ###

TotalLabor Cost: ###
Function Hall Project Cost: ###

Prepared By:

Engr. Pruto T. Francisco Jr.

PRC No.:
Validity :
PTR No.:
Date Issued :
Place Issued :
TIN:
ng Poool
 BILL OF MATERIALS

Name of Project: Proposed Construction of Residential House with Swimming Poool

Francisco-Sterzinger
Area: Swimming Pool
Location Bara, Milarogros, Masbate
Project Description:

DESCRIPTION OF MATERIALS UNIT QTY UNIT COST AMOUNT

I FLOORING WORKS
GRAVEL BED cu.m. 1 750.00 936.56
PORTLAND CEMENT bag 11 230.00 2,470.03
GRAVEL or CRASHED STONE cu.m. 4 1,310.00 4,907.59
WASHED SAND cu.m. 6 1,435.00 8,959.78
RSB 12MM DIA pcs 170 230.00 39,100.00
G.I. TIRE WIRE #16 kg 32 60.00 1,912.50
58,286.46
II MASONRY WALL WORKS
CHB 4" THICK pc 763 25.00 19,062.50
PORTLAND CEMENT bag 29 250.00 7,228.50
SAND cu.m. 3 1,435.00 4,569.33
RSB 10MM DIA pc 26 180.00 4,680.00
G.I. TIE WIRE # 16 kg 5 60.00 292.50
35,832.83
III REINFORCED WALL WORKS
GRAVEL BED cu.m. 2 750.00 1,440.00
PORTLAND CEMENT bag 3 230.00 759.55
GRAVEL or CRASHED STONE cu.m. 1 1,310.00 1,509.12
WASHED SAND cu.m. 2 1,435.00 2,755.20
RSB 12MM DIA pcs 180 230.00 41,400.00
G.I. TIRE WIRE #16 kg 34 60.00 2,025.00
49,888.87

IV REINFORCED WALL WORKS

PORTLAND CEMENT bag 13 261.00 3,393.00
PURE SAND cu.m. 3 1,435.00 4,305.00
7,698.00
V TILE WORKS
.4x.4 FLOOR TILE pc 221 95.00 20,989.06
ABC TILE GROUT 2 KG/BAG 12 85.00 1,020.00
ABC TILE CEMENT 25 KG BAG 5 462.00 2,513.28
24,522.34

V FILTER SYSTEM
POOL FILTRATION SYSTEM Lump Sump+D7 156,500.00
 156,500.00

Total Material Cost: ###

TotalLabor Cost: ###
Function Hall Project Cost: ###

Prepared By:

PRC No.:
Validity :
PTR No.:
Date Issued :
Place Issued :
TIN:
ng Poool
 BILL OF MATERIALS

Name of Project: Proposed Construction of Residential House with Swimming Poool

Francisco-Sterzinger
Area: Function Hall
Location Bara, Milarogros, Masbate
Project Description:

DESCRIPTION OF MATERIALS UNIT QTY UNIT COST AMOUNT

I CLEARING AND GRUBBING
Earth works cum 48 100.00 4,800.00
4,800.00
II MASONRY WORKS
CHB 4" THICK pc 413 22.00 9,075.00
PORTLAND CEMENT bag 16 261.00 4,082.56
SAND cu.m. 2 405.00 697.65
RSB 10MM DIA pc 26 156.00 4,056.00
G.I. TIE WIRE # 16 kg 5 60.00 292.50
18,203.72
III FLOORING WORKS
BRICKS pc 468 30.00 14,040.00
GRAVEL BED cu.m. 2 250.00 621.75
PORTLAND CEMENT bag 4 230.00 829.67
GRAVEL or CRASHED STONE cu.m. 1 750.00 943.76
WASHED SAND cu.m. 2 700.00 1,468.08
RSB 12MM DIA pcs 29 245.00 7,105.00
RSB 10MM DIA pcs 3 140.00 420.00
G.I. TIRE WIRE #16 kg 6 60.00 360.00
25,788.26
IV ROOFING WORKS
G.I. CORR. SHEEFIBER GLASS pc 30 720.00 21,600.00
G.I. GUTTER pc 2 385.00 770.00
3" X 6" X 3.6m pc 25 574.00 14,350.00
2" X 4" X 3.6m pc 27 420.00 11,340.00
2" X 2" X 3.6m pc 30 320.00 9,600.00
TABAW SIZE 3 pc 24 80.00 1,920.00
TABAW SIZE 6 pc 4 400.00 1,600.00
NAILS kl 15 90.00 1,350.00
62,530.00
V TILE WORKS
.4x.4 FLOOR TILE pc 385 95.00 36,575.00
ABC TILE GROUT 2 KG/BAG 87 85.00 7,395.00
ABC TILE CEMENT 25 KG BAG 20 462.00 9,240.00
53,210.00
VII ELECTRICAL WORKS
LUMP SUMP lot 1 10,000.00 10,000.00

10,000.00

Total Material Cost: ###

TotalLabor Cost: ###
Function Hall Project Cost: ###

Prepared By:

Engr. Pruto T. Francisco Jr.

PRC No.:
Validity :
PTR No.:
Date Issued :
Place Issued :
TIN:
ng Poool
 BILL OF MATERIALS

Name of Project: Proposed Construction of Residential House with Swimming Poool

Francisco-Sterzinger
Area: KITCHEN
Location Bara, Milagros, Masbate
Project Description:

DESCRIPTION OF MATERIALS UNIT QUANTITY

UNIT COST AMOUNT
I CLEARING AND GRUBBING
EARTH FILL cum 5 150.00 750.00
Material Cost 750.00
II MASONRY WORKS
CHB 4" THICK pc 383 22.00 8,415.00
PORTLAND CEMENT bag 15 265.00 3,843.67
SAND cu.m. 2 405.00 646.91
RSB 10MM DIA pc 16 115.00 1,840.00
G.I. TIE WIRE # 16 kg 2 60.00 120.00
14,865.58
III FLOORING WORKS
.4x.4 FLOOR TILE pcs 128.563 95 12,213.44
ABC TILE GROUT 2 KG/BAG 3 85 255.00
ABC TILE CEMENT 25 KG BAG 6.075 462 2,806.65
GRAVEL BED cu.m. 2.025 250 506.25
PORTLAND CEMENT bag 17.415 230 4,005.45
GRAVEL or CRASHED STONE cu.m. 6.075 750 4,556.25
WASHED SAND cu.m. 10.125 700 7,087.50
RSB 12MM DIA pcs 0 245 -
RSB 10MM DIA pcs 35 140 4,900.00
G.I. TIRE WIRE #16 kg 6.5625 60 393.75
36,724.29
IV CONCRETE WORKS
GRAVEL BED cu.m. 0.0875 250 21.88
PORTLAND CEMENT bag 0.7525 230 173.08
GRAVEL or CRASHED STONE cu.m. 0.2625 750 196.88
WASHED SAND cu.m. 0.4375 700 306.25
RSB 12MM DIA pcs 20 245 4,900.00
RSB 10MM DIA pcs 10 140 1,400.00
G.I. TIRE WIRE #16 kg 5.625 60 337.50
7,335.58

V PLASTERING WORKS
PORTLAND CEMENT bag 7 265 1,855.00
PURE SAND cu.m. 1.5 405 607.50
2,462.50
VI WALL WORKS
Bamboo pc 2 350.00 700.00
NAILS kl 2 90.00 180.00
880.00

VII ROOFING WORKS

G.I. CORR. SHEET 12' pc 12 325.00 3,900.00
 G.I. GUTTER pc 1 385.00 385.00
2" X 4" X 3.6m pc 3 420.00 1,260.00
2" X 2" X 3.6m pc 11 320.00 3,520.00
FASCIA BOARD pc 1 450.00 450.00
NAILS kl 15 90.00 1,350.00
10,865.00
VIII PAINTING WORKS
WOOD FILLER pcs 1 80.00 80.00
JOINT COMPOUND gal 1 420.00 420.00
PUTTY KNIFE pcs 2 80.00 160.00
PAINT TRAY pcs 2 120.00 240.00
FLOTEROL (ACRYLIC ADDITIVE) gal 1 450.00 450.00
FLAT WALL ENAMEL gal 1 700.00 700.00
QUICK DRYING GLOSS ENAMEL gal 1 708.00 708.00
FLAT WALL LATEX gal 1 700.00 700.00
SEMI-GLOSS LATEX gal 1 900.00 900.00
ROLLER BRUSH set 1 56.00 56.00
NEUTRALIZER gal 0.25 600.00 150.00
4,564.00
XI PLUMBING WORKS
PLUMBING FIXTURE set 1 8,000.00 8,000.00
8,000.00

Total Material Cost: ###

TotalLabor Cost: ###
Kitchen Project Cost: ###

Prepared By:

Engr. Pruto T. Francisco Jr.

PRC No.:
Validity :
PTR No.:
Date Issued :
Place Issued :
TIN:
ng Poool
 CEMENT RSB LUMBER
QTY RSB KG/M QTY
TREE HOUSE 10 BAG 17 10 31.970472 14.4 70
17 BAG 36 10 67.702176 28.8 36
CABANAS 12 BAG 26 10 48.896016 14.4 66
3 BAG 20 12 37.61232 64.8 12
32 BAG 17 10 31.970472 28.8 23
140 10 263.28624 14.4 40
28.8 8
14.4 30
SWIMMING POOL 11 BAG 26 10 48.896016
29 BAG 180 12 338.51088
3 BAG
13 BAG
FUNCTION HALLL 16 BAG 64.8 25
4 BAG 28.8 27
14.4 30
KITCHEN 15 BAG 26 10 48.896016 64.8 25
29 12 54.537864 28.8 27
35 12 65.82156 14.4 30
165.00 1,038.10
265 79.03225806
43,725.00 82,043.39
 GI SHEETS
BRDFT
1008 12ft 70
1036.8 14ft 5
950.4 12ft 26
777.6
662.4
576
230.4
432
12ft 26
12ft 10

1620 12ft 30
777.6 ###
432
1620 12ft 12
777.6
432
11,332.80 179.00
42.33 720
479,717.42 128,880.00 734,365.81
288,811.09
### 1,534,765.35