(MOXIE 1800 SUPER-ADMIX COMMERCIAL COST
ANALYSIS WITH REGISTERED WARRANTY)
PROJECT:
REGISTERED WARRANTY -COMMERCIAL
PER
DRUM:
$1,944.250
AREA
1:
SECTION:
SLAB-ON-GRADE
PER
GALLON:
$35.350
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:
$13.81
COST
PER SQ FT:
$0.170
BASIC
COSTS
SECTION
DESCRIPTION
UNIT
MAT
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
$0.170
--
$0.170
166,000
$28,299.09
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
$1.035
$0.818
$1.853
REVISED
$307,677.09
REVISED NET COSTS
BASIC
COSTS
$441,394.00
MINUS
- REVISED COSTS
($307,677.09)
*
* * * REDUCTION OF TOTAL JOB COSTS
$133,716.91
* EACH ADDITIONAL SACK OF CEMENT PCY WILL ADD - - - -
0.034
TO THE COST OF 1800 SUPER-ADMIX PER SQUARE FOOT
* * EACH ADDITIONAL SLAB THICKNESS OF 1" WILL ADD - - - -
0.043
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"
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.