(MOXIE 1800 SUPER-ADMIX SCHOOL COST
ANALYSIS WITH REGISTERED WARRANTY)
PROJECT:
REGISTERED
WARRANTY - SCHOOL
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:
54,000
FAX:
(999)
555-1212
SACK MIX:
5.0
CUBIC
YARDS:
667
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
54,000
$58,212.00
3.3600011
FLOAT ONLY
SF
$0.000
$0.290
$0.290
54,000
$15,660.00
3.3600021
TROWEL,STEEL,BY
MACHINE
SF
$0.000
$0.440
$0.440
54,000
$23,760.00
3.3600071
VAPOR
BARRIER, SAND 2"
SF
$0.070
$0.080
$0.150
54,000
$8,100.00
3.0807021
VISQ.,
VAPOR, .006 MIL
SF
$0.030
$0.020
$0.050
54,000
$2,700.00
3.3002013
PLASTICIZER,
HR/WR, TY E
SF
$0.093
$0.000
$0.093
54,000
$5,022.00
3.3002101
POLYFIBERS-CRACK
CONTROL
SF
$0.093
$0.000
$0.093
54,000
$5,022.00
3.3002121
SURFACE
SAND, POLYFIBERS
SF
$0.000
$0.055
$0.055
54,000
$2,970.00
3.3600121
CURING
COMPOUND, SPRAY
SF
$0.030
$0.020
$0.050
54,000
$2,700.00
3.3900011
SANDBLASTING
WHIP CLEAN UP
SF
$0.130
$0.230
$0.360
54,000
$19,440.00
SF
$1.311
$1.348
$2.659
BASIC
$143,586.00
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
54,000
$55,350.00
3.3600011
FLOAT ONLY
SF
$0.000
$0.218
$0.218
54,000
$11,772.00
3.3600021
TROWEL,STEEL,BY
MACHINE
SF
$0.000
$0.440
$0.440
54,000
$23,760.00
3.0501999
MOXIE 1800
SUPER-ADMIX
SF
$0.170
--
$0.170
54,000
$9,205.73
3.0806071
VAPOR
BARRIER, SAND 2"
SF
--
--
--
54,000
--
3.0807021
VISQ.,
VAPOR, .006 MIL
SF
--
--
--
54,000
--
3.3002013
PLASTICIZER,
HR/WR, TY E
SF
--
--
--
54,000
--
3.3002101
POLYFIBERS-CRACK
CONTROL
SF
--
--
--
54,000
--
3.3002121
SURFACE
SAND, POLYFIBERS
SF
--
--
--
54,000
--
3.3600121
CURING
COMPOUND, SPRAY
SF
--
--
--
54,000
--
3.3900011
SANDBLASTING
WHIP CLEAN UP
SF
--
--
--
54,000
--
SF
$1.035
$0.818
$1.853
REVISED
$100,087.73
REVISED NET
COSTS
BASIC
COSTS
$143,586.00
MINUS -
REVISED COSTS
($100,087.73)
*
* * * REDUCTION OF TOTAL JOB COSTS
$43,498.27
* 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 - - - -
0.042
TO THE COST OF 1800 SUPER-ADMIX PER SQUARE FOOT
* * * REFLECTS A 25% REDUCTION IN FINISHING LABOR COSTS
*
* * * * BASED ON ACTUAL FIELD
RESULTS, PROJECTS 54,000 SQ. FT. PLUS, SCHOOLS, ACTUAL REDUCTION IN JOB COSTS MAY VARY ** * * * BASED ON ACTUAL FIELD
RESULTS, PROJECTS 54,000 SQ. FT. PLUS, SCHOOLS, 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
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.