Subject: LABOR BREAKDOWN

Project: THE GRANARY

Location: BRGY. SAN ANTONIO, BIÑAN CITY, LAGUNA
Date: MAY 2023
Area: 43.00 SQ. M.

ITEM DESCRIPTION Days Operator Skilled Labor Operator Rate Skilled Rate Labor Rate Total
I. LAYOUT AND CLEARING 1 2 2 1,300.00 1,100.00 2,400.00
II. EXCAVATION WORKS 2.5 2 - 2,750.00 2,750.00
Tie beams
III. STEEL WORKS 17,000.00
Tie beam footings 1 4 2 2,600.00 1,100.00 3,700.00
Slab on grade 1 2 1,300.00 - 1,300.00
GF walls 1 4 4 2,600.00 2,200.00 4,800.00
2F slab 1 2 2 1,300.00 1,100.00 2,400.00
2F walls 1 4 4 2,600.00 2,200.00 4,800.00
IV. FORMWORKS 34,400.00
Tie beam footings 1 2 2 1,300.00 1,100.00 2,400.00
GF walls 14,000.00
2F slab 4,000.00
2F walls 14,000.00
V. CONCRETING WORKS 14,725.00
Tie beam footings 0.5 2 2 650.00 550.00 1,200.00
Slab on grade 0.5 2 2 650.00 550.00 1,200.00
GF walls 1 1 3 3 850.00 1,950.00 1,650.00 4,450.00
2F slab 0.5 1 3 3 425.00 975.00 825.00 2,225.00
2F walls 1 1 4 4 850.00 2,600.00 2,200.00 5,650.00
VI. BACKFILLING WORKS 1 2 - 1,100.00 1,100.00
VIII. STAIR 4,200.00
Form works 1 2 2 1,300.00 1,100.00 2,400.00
Steel works 0.5 2 2 650.00 550.00 1,200.00
Concreting works 0.5 1 1 325.00 275.00 600.00
IX. TILE WORKS 3 1 1 1,950.00 1,650.00 3,600.00
X. KITCHEN COUNTER 2 1 1 1,300.00 1,100.00 2,400.00
XII. PLUMBING WORKS 4 1 1 2,600.00 2,200.00 4,800.00
XIII. ELECTRICAL WORKS 5 1 1 3,250.00 2,750.00 6,000.00
XIV. ROOF FRAMING WORKS 1 4 4 2,600.00 2,200.00 4,800.00
XV. ROOFING WORKS 6,000.00
XVI. SEPTIC TANK 3,150.00
Excavation works 1 1 2 850.00 - 1,100.00 1,950.00
Plumbing works 0.5 1 1 325.00 275.00 600.00
Concreting works 0.5 1 1 325.00 275.00 600.00
XVII. CEILING AND PARTITION WORKS 9,600.00
Metal framing works 2 2 2 2,600.00 2,200.00 4,800.00
Board works 2 2 2 2,600.00 2,200.00 4,800.00
XVIII. DOORS INSTALLATION 2 1 1 1,300.00 1,100.00 2,400.00
XIX. SKIMCOAT WORKS 12,000.00
Ground Floor - Exterior
Ground Floor - Interior
2nd Floor - Exterior
2nd Floor - Interior
XX. PAINTING WORKS 16,000.00
Ground Floor - Exterior
Ground Floor - Interior
2nd Floor - Exterior
2nd Floor - Interior
XI. TUBULARS AND RAILING WORKS 2 1 1 1,300.00 1,100.00 2,400.00
XII. SCAFFOLDING SET-UP 1 2 2 1,300.00 1,100.00 2,400.00
XIII. CLEANING/CLEARING WORKS 1 0 2 - 1,100.00 1,100.00
Fabrication of Form Works 0.5 1 1 325.00 275.00 600.00
TOTAL LABOR COST 153,825.00
APPROVED BUDGET 163,400.00
CONTINGENCY 9,575.00
Prepared by: Approved by:

Engr: Mark Lester Rañada Edward D. Madlambayan

Site Engineer Project Director

Engr. Mark Allandele S. Dedel

Construction Manager

Engr. Earl Mark Christian Auditor

Project Management Coordinator