(MOXIE 1800 SUPER-ADMIX COMMERCIAL COST
ANALYSIS WITH STANDARD WARRANTY)
PROJECT:
STANDARD
WARRANTY -COMMERCIAL
PER DRUM:
$1,595.000
AREA 1:
SECTION:
SLAB-ON-GRADE
PER GALLON:
$29.000
AREA 2:
CONTRACTOR:
AREA 3:
SUPERVISOR:
AREA 4:
PHONE:
(999) 555-1212
THICKNESS:
4
"
TOTAL SQ. FEET:
166,000
FAX:
(999) 555-1212
SACK MIX:
5.0
CUBIC YARDS:
2,049
1800 SUPER-ADMIX
- OZ PER YARD:
50
SQ FT PCY:
81
CU YARDS PER GAL
1800 SUPER-ADMIX:
2.56
* COST PCY:
$11.33
COST PER SQ FT:
$0.140
BASIC COSTS
SECTION
DESCRIPTION
UNIT
MATERIALS
LABOR
TOTAL
QUANTITY
EXT TOTAL
3.3104061
SLABS, ON GRADE
4" TO 5" THICK
SF
$0.865
$0.213
$1.078
166,000
$178,948.00
3.3600011
FLOAT ONLY
SF
$0.000
$0.290
$0.290
166,000
$48,140.00
3.3600021
TROWEL,STEEL,BY
MACHINE
SF
$0.000
$0.440
$0.440
166,000
$73,040.00
3.3600071
VAPOR BARRIER,
SAND 2"
SF
$0.070
$0.080
$0.150
166,000
$24,900.00
3.0807021
VISQ., VAPOR, .006
MIL
SF
$0.030
$0.020
$0.050
166,000
$8,300.00
3.3002013
PLASTICIZER,
HR/WR, TY E
SF
$0.093
$0.000
$0.093
166,000
$15,438.00
3.3002101
POLYFIBERS-CRACK
CONTROL
SF
$0.093
$0.000
$0.093
166,000
$15,438.00
3.3002121
SURFACE SAND,
POLYFIBERS
SF
$0.000
$0.055
$0.055
166,000
$9,130.00
3.3600121
CURING COMPOUND,
SPRAY
SF
$0.030
$0.020
$0.050
166,000
$8,300.00
3.3900011
SANDBLASTING WHIP
CLEAN UP
SF
$0.130
$0.230
$0.360
166,000
$59,760.00
SF
$1.311
$1.348
$2.659
BASIC
$441,394.00
REVISED
COSTS
SECTION
DESCRIPTION
UNIT
MAT
* * *
LABOR
TOTAL
QUANTITY
EXT TOTAL
3.3104061
SLABS, ON GRADE
4" TO 5" THICK
SF
$0.865
$0.160
$1.025
166,000
$170,150.00
3.3600011
FLOAT ONLY
SF
$0.000
$0.218
$0.218
166,000
$36,188.00
3.3600021
TROWEL,STEEL,BY
MACHINE
SF
$0.000
$0.440
$0.440
166,000
$73,040.00
3.0501999
MOXIE 1800
SUPER-ADMIX
SF
$0.140
--
$0.140
166,000
$23,215.66
3.0806071
VAPOR BARRIER,
SAND 2"
SF
--
--
--
166,000
--
3.0807021
VISQ., VAPOR, .006
MIL
SF
--
--
--
166,000
--
3.3002013
PLASTICIZER,
HR/WR, TY E
SF
--
--
--
166,000
--
3.3002101
POLYFIBERS-CRACK
CONTROL
SF
--
--
--
166,000
--
3.3002121
SURFACE SAND,
POLYFIBERS
SF
--
--
--
166,000
--
3.3600121
CURING COMPOUND,
SPRAY
SF
--
--
--
166,000
--
3.3900011
SANDBLASTING WHIP
CLEAN UP
SF
--
--
--
166,000
--
SF
$1.005
$0.818
$1.823
REVISED
$302,593.66
REVISED
NET COSTS
BASIC COSTS
$441,394.00
MINUS - REVISED
COSTS
($302,593.66)
* * * * REDUCTION OF TOTAL JOB COSTS
$138,800.34
* EACH
ADDITIONAL SACK OF CEMENT PCY WILL ADD - - - -
0.028
TO THE
COST OF 1800 SUPER-ADMIX PER SQUARE FOOT
* *
EACH ADDITIONAL SLAB THICKNESS OF 1" WILL ADD - - - -
0.035
TO THE
COST OF 1800 SUPER-ADMIX PER SQUARE FOOT
* * *
REFLECTS A 25% REDUCTION IN FINISHING LABOR COSTS
* * *
* BASED ON ACTUAL FIELD RESULTS, PROJECTS 100,000 SQ. FT PLUS, COMMERCIAL, ACTUAL
REDUCTION IN JOB COSTS MAY VARY
FREIGHT
NOT INCLUDED
REFERENCE:
SAYLOR PUBLICATIONS, INC., COPYRIGHT 1996 ALL RIGHTS RESERVED
TO DOWNLOAD THIS DOCUMENT IN ORIGINAL MICROSOFT OFFICE FORMAT
PLEASE CLICK "DOWNLOAD " DOWNLOAD "
BECAUSE THIS IS A SPREADSHEET FILE, YOU MAY USE IT AS A WORKING TEMPLATE
FOR YOUR OWN COST ANALYSIS. DOWNLOAD THIS FILE AND SAVE IT TO YOUR HARD DISK, THEN SAVE IT
AGAIN AS A TEMPLATE USING THE "SAVE AS" FUNCTION ON THE "FILE "
PULL DOWN MENU.
We manufacture concrete admixtures,
penetrating concrete sealers, penetrating concrete floor sealers, flooring sealers, concrete
waterproofers, brick
sealers, block sealers, stucco sealers, plaster waterproofers, shotcrete
waterproofers,
gunite waterproofers, mortar sealers, concrete cleaners, and concrete repair products.