Adjusted Regular Regular

Original Rate/hr Rate/day Rate/hr

Original Rate per day

Leadman 550 68.75 687.5 86
Surveyor 700 87.5 875 110
Surveyor- helper 380 47.5 475 60
Carpenter - finishing 537 67.125 671.25 84
Carpenter - structural 537 67.125 671.25 84
Mason - finishing 537 67.125 671.25 84
Mason - rough works 537 67.125 671.25 84
Tile setter 537 67.125 671.25 84
Master plumber 700 87.5 875 110
Plumber 537 67.125 671.25 84
Tinsmith 550 68.75 687.5 86
Tinsmith helper 380 47.5 475 60
Welder - Class B 537 67.125 671.25 84
Welder - Class C 500 62.5 625 79
Welder - helper 380 47.5 475 60
Driver 537 67.125 671.25 84
Operator - heavy equipment 600 75 750 94
Operator - light equipment 600 75 750 94
Steelman 500 62.5 625 79
Rigger 480 60 600 75
Painter 550 68.75 687.5 86
Painter - helper 380 47.5 475 60
Laborer 400 50 500 63
 Total
Overtime Number Aug-19
With OT/4hrs of Days
work/hr
Work Total Rate
1 2 3
107.5 430 1117.5 558 1,331,000.00 1
137.5 550 1425 1 1 1
75 300 775
105 420 1091.25
105 420 1091.25
105 420 1091.25
105 420 1091.25
105 420 1091.25
137.5 550 1425
105 420 1091.25
107.5 430 1117.5
75 300 775
105 420 1091.25
98.75 395 1020
75 300 775
105 420 1091.25
117.5 470 1220
117.5 470 1220
98.75 395 1020
93.75 375 975
107.5 430 1117.5
75 300 775
78.75 315 815
 TOTAL Total
TOTAL
Aug-19 Total Rate Sep-19 NUMBE Number
NUMBER
Total Number R of Days
of Days Work Work
4 1 2 3 4
1 1 12 8250 1 1 1 1 1 26
1 1 26 22750 1 1 1 1 1 26
 TOTAL Total
Total Rate Oct-19 NUMBE Number Total Rate Nov-19
R of Days
Work
1 2 3 4 1 2
17875 1 1 1 1 1 26 17875 1 1
22750 1 1 1 1 1 26 22750 2 2
 TOTAL Total TOTAL
Nov-19 NUMBE Number Total Rate Dec-19 NUMBE
R of Days R
Work
3 4 1 2 3 4
1 1 1 26 17875 3 3 3 3 3
2 2 2 26 45500 2 2 2 2 2
 Total TOTAL Total
Number Total Rate Jan-20 NUMBE Number Total Rate Feb-20
of Days R of Days
Work Work
1 2 3 4 1
26 53625 3 3 3 3 3 26 53625 3
26 45500 2 2 2 2 2 26 45500 2
 TOTAL Total
Feb-20 NUMBE Number Total Rate Mar-20
R of Days
Work
2 3 4 1 2 3 4
3 3 3 3 26 53625 3 3 3 3
2 2 2 2 26 45500 2 2 2 2
 TOTAL Total TOTAL Total
NUMBE Number Total Rate Apr-20 NUMBE Number Total Rate
R of Days R of Days
Work Work
1 2 3 4
3 26 53625 5 5 5 5 5 26 89375
2 26 45500 2 2 2 2 2 26 45500
 TOTAL Total
May-20 NUMBE Number Total Rate Jun-20
R of Days
Work
1 2 3 4 1 2 3
5 5 5 5 5 26 89375 5 5 5
2 2 2 2 2 26 45500 2 2 2
 TOTAL Total TOTAL TOTAL
n-20 NUMBE Number Total Rate Jul-20 NUMBE NUMBE
R of Days R R
Work
4 1 2 3 4
5 5 26 89375 5 5 5 5 5
2 2 26 45500 2 2 1 1 2 1
 Total TOTAL Total
Number Total Rate Aug-20 NUMBE Number Total Rate Sep-20
of Days R of Days
Work Work
1 2 3 4 1
26 89375 3 3 3 3 3 26 53625 3
26 68250
 TOTAL Total TOTAL Total
Sep-20 NUMBE Number NUMBE Number Total Rate Oct-20
R of Days R of Days
Work Work
2 3 4 1 2
3 3 1 3 26 1 26 71500 3 3
 TOTAL Total TOTAL Total
Oct-20 NUMBE Number NUMBE Number Total Rate Nov-20
R of Days R of Days
Work Work
3 4 1 2 3
3 1 3 26 1 26 71500 3 3 3
 TOTAL Total TOTAL Total
v-20 NUMBE Number NUMBE Number Total Rate Dec-20
R of Days R of Days
Work Work
4 1 2 3 4
1 3 26 1 26 71500 3 3 3 1
 TOTAL Total TOTAL Total TOTAL
NUMBE Number NUMBE Number Total Rate Jan-21 NUMBE
R of Days R of Days R
Work Work
1 2 3 4
3 26 1 26 71500 3 3 3 1 3
 Total TOTAL Total TOTAL Total
Number NUMBE Number Total Rate Feb-21 NUMBE Number
of Days R of Days R of Days
Work Work Work
1 2 3 4
26 1 26 71500 3 3 3 1 3 26
 TOTAL Total TOTAL Total TOTAL
NUMBE Number Total Rate Mar-21 NUMBE Number NUMBE
R of Days R of Days R
Work Work
1 2 3 4
1 26 71500 3 3 3 1 3 26 1
 Total TOTAL Total TOTAL Total
Number Total Rate Apr-21 NUMBE Number NUMBE Number
of Days R of Days R of Days
Work Work Work
1 2 3 4
26 71500 3 3 3 1 3 26 1 26
 TOTAL Total TOTAL Total
Total Rate May-21 NUMBE Number NUMBE Number Total Rate
R of Days R of Days
Work Work
1 2 3 4
71500 3 3 3 1 3 26 1 26 71500
 Description Operating rate/hour
Water truck - 1300 Gallons 250
Concrete cutter 5000
Air compressor - 175 CFM 4205.25
Water pump - 100mm diameter 6875
Concrete mixer - 1 bagger 6250
Cargo truck - 12 tons 11875
Light cargo truck - 5 tons 9875
Concrete vibrator 625
Welding machine - 300 AMP 1625
Welding machine - 500 AMP 1875
Backhoe - 0,75m3 capacity 7000
Portable generator set 11500
Mobile crane - 20 tons 34375
Mini-loader - bobcat 19750
Wheel loader - 1,15m3 capacity 12500
Dump truck - 12 tons 11250
Manually operated rammer 625
Vibro-plate compactor 625
Shortcrete Equipment 1250
Soil Nailing Equipment 1250
rate QTY TOTAL
2000 60 120,000.00
40000 15 600,000.00
33642 20 672,840.00
55000 20 1,100,000.00
50000 20 1,000,000.00
95000 10 950,000.00
79000 10 790,000.00
5000 150 750,000.00
13000 150 1,950,000.00
15000 150 2,250,000.00
56000 30 1,680,000.00
92000 15 1,380,000.00
275000 30 8,250,000.00
158000 5 790,000.00
100000 5 500,000.00
90000 10 900,000.00
5000 30 150,000.00
5000 60 300,000.00
10000 90 900,000.00
10000 75 750,000.00
25,782,840.00
COSMO SUITES PROJECT - MANPOWER LOADING

Aug-19 Sep-19 Oct-19

ITEM DESCRIPTION
1 2 3 4 1 2 3 4 1

PROJECT STAFF
A
Project Manager 1 1 1 1 1 1 1 1 1

Project in Charge 1 1 1 1 1 1 1 1 1

Quantity Surveyor 1 1 1 1 1 1 1 1 1

CAD Operator 1 1 1 1 1 1 1 1 1

Site Engineer 1 1 1 1 1 1 1 1 1

Surveyor 1 1 1 1 1 1 1 1 1

Technical Assistant/ Document Controller 1 1 1 1 1 1 1 1 1

Architect 1 1 1 1 1 1 1 1 1

Electrical Engineer

Mechanical Engineer

Safety Officer 1 1 1 1 1 1 1 1 1

sub total 9 9 9 9 9 9 9 9 9

Secondary staf

Warehouseman 1 1 1 1 1 1 1

General Foreman 1 1 1 1 1 1 1
 Foreman 1 1 1 1 1 1 1

Leadman 1 1 1 1 1 1 1

Warehouse Aid 1 1 1 1 1 1 1

Survey Aid 2 2 2 2 2 2 2

Nurse 1 1 1 1 1

Utility 1 1 1 1 1

sub total 7 7 9 9 9 9 9

Equipment operator
B
Backhoe Operator 2 2 2 2 2 2 2 2 2

Tower Crane Operator 2

Rigger 2

Dumptruck Driver

Service Vehicle Driver 3 3 3 3 3 3 3 3 3

sub total

Skilled worker
C
Rough Carpenter 5 5 5 5 10 10 10 10 25

Formworks Installer 5 5 5 5 10 10 10 10 25

Mason 10 10 10 10 25

Steelmen 10 10 10 10 25

Finishing Carpenter

Finishing Mason
Tile Setter

Painter

Plumber

Electrcian Pipe Fitter/Welder

Helper/ Laborer 5 5 5 5 5

sub total 10 10 10 10 45 45 45 45 105

Grand Total 19 19 26 26 63 63 63 63 123

Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20

2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

9 9 9 12 12 12 12 12 12 12 12 12 12 12 12 13 13 13 13 13 13 13

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 3 3 3 3 3 3 3 3 3 3 3

1 1 1 1 1 1 1 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

1 1 1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

9 9 9 9 9 9 9 11 11 11 11 14 14 14 14 14 14 14 14 14 14 14

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

9 9 9 9 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11

25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25

25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25

25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25

25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25 25
 8 8 8 8 8 8 8

5 5 8 8 8 8 8 8 8

5 5 5 6 6 6 6 6 6 6 6 10 10 10 10 15 15 15 15 15 15 15

105 105 105 106 106 106 106 106 106 106 106 110 110 115 115 131 131 131 131 131 131 131

123 132 132 136 136 138 138 140 140 140 140 147 147 152 152 169 169 169 169 169 169 169
Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20

4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 12 12 11 11 11 11 11

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 2 2 2 2 2 2

3 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 3 3 3 3 3

1 1 1 1

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 1

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

14 16 16 16 16 16 17 17 17 17 16 16 16 16 16 16 15 13 13 13 13 11

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

11 9 9 9 9 9 9 9 9 7 7 7 7 7 7 7 7 7 7 7 7 7

25 25 25 25 25 25 25 25 25 10 10 10 10 5 5 5 5 5 5 5 5

25 25 25 25 25 25 25 25 25 10 10 10 10 5 5 5 5 5 5 5 5

25 25 25 25 25 25 25 25 25 10 10 10 10 5 5 5 5 5 5 5 5

25 25 25 25 25 25 25 25 25 10 10 10 10 5 5 5 5 5 5 5 5

8 8 8 8 8 8 8 8 8

10 10 10 10 10 10 10 10 16
 10 10 10 10 10 10 10 10 16

10 10 10 10 10 10 10 10 16

8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 16 16 16 16 16 16 16

8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 16 16 16 16 16 16 16

15 20 20 20 20 30 30 30 30 30 30 30 30 30 30 30 30 30 30 30 30 30

131 136 136 136 136 146 146 146 146 86 86 86 86 104 104 120 120 120 120 120 120 118

169 174 174 174 174 184 185 185 185 123 122 122 122 140 140 155 154 151 151 151 151 147
Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21

2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
2 2 1 2 2 2 1 2 2 2 1 2 2 2 1 2 2 2 1 2 2 2

3 3 1 3 3 3 1 3 3 3 1 3 3 3 1 3 3 3 1 3 3 3

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

11 11 8 11 11 11 8 11 11 11 8 11 11 11 8 11 11 11 8 11 11 11

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3

7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7

8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8

16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16
 16 16 8 16 16 16 8 16 16 16 8 16 16 16 8 16 16 16 8 16 16 16

16 16 8 16 16 16 8 16 16 16 8 16 16 16 8 16 16 16 8 16 16 16

16 16 8 16 16 16 8 16 16 16 8 16 16 16 8 16 16 16 8 16 16 16

16 16 8 16 16 16 8 16 16 16 8 16 16 16 8 16 16 16 8 16 16 16

30 20 20 30 30 20 20 30 30 20 20 30 30 20 20 30 30 20 20 30 30 20

118 108 76 118 118 108 76 118 118 108 76 118 118 108 76 118 118 108 76 118 118 108

147 137 102 147 147 137 102 147 147 137 102 147 147 137 102 147 147 137 102 147 147 137
Feb-21 Mar-21 Apr-21 May-21

4 1 2 3 4 1 2 3 4 1 2 3 4

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

11 11 11 11 11 11 11 11 11 11 11 11 11

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1
1 2 2 2 1 2 2 2 1 2 2 2 1

1 3 3 3 1 3 3 3 1 3 3 3 1

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1 1 1 1

8 11 11 11 8 11 11 11 8 11 11 11 8

2 2 2 2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3 3 3 3

7 7 7 7 7 7 7 7 7 7 7 7 7

8 8 8 8 8 8 8 8 8 8 8 8 8

16 16 16 16 16 16 16 16 16 16 16 16 16
 8 16 16 16 16 16 16 16 16 16 16 16 16

8 16 16 16 16 16 16 16 16 16 16 16 16

8 16 16 16 16 16 16 16 16 16 16 16 16

8 16 16 16 16 16 16 16 16 16 16 16 16

20 30 30 20 20 30 30 20 20 30 30 20 20

76 118 118 108 108 118 118 108 108 118 118 108 108

102 147 147 137 134 147 147 137 134 147 147 137 134