You are on page 1of 1

Spreadsheet Report

Kevin Miller

Page 1
4/30/2014 2:18 PM

Assembly

Group

Phase

03-

Description

Takeoff Quantity

Wst Labor Productivity

Labor
Cost/Unit

Labor Price

Labor
Amount

Material Price

Material
Amount

Sub Price

Sub Amount

Equip
Amount

Other Price

Other
Amount

Total
Amount

CONCRETE
03-21 00

Concrete Reinforcing
Continuous Ftg Rebar
Foundation Wall Rebar

03-30 10

80.000 lbs/mh

0.25 /lbs
0.20 /lbs

20.00 /mh
0.20 /lbs

219
116

0.15 /lbs
0.25 /lbs

132
145

351
262

5.000 sfca/mh
3.000 CY/mh
25.000 LF/mh

4.00 /sfca
6.67 /CY
1.00 /LF
-

20.00 /mh
20.00 /mh
25.00 /mh
-

1,854
110
274
-

1.24
1.24
1.24
99.28
99.28

/sfca
/CY
/LF
/CY
/CY

575
21
340
739
899

2,430
131
614
739
899

6.000 sfca/mh
1.290 CY/mh

3.33 /sfca
15.50 /CY
-

20.00 /mh
20.00 /mh
-

8,503
549
-

1.00 /sfca
1.00 /CY
85.00 /CY
-

2,551
35
3,162
-

425

11,054
585
3,162
425

Continuous Footings
Footing Forms
Place Cont Footing Concrete
Waterstop
3000 PSI Cont Ftg Concrete
3000 PSI Cont Ftg Concrete

03-30 20

877.20 lbs
581.55 lbs
463.58
16.50
274.00
7.44
9.06

sfca
CY
LF
CY
CY

2,550.98
35.43
35.43
35.43

sfca
CY
CY
CY

Foundation Wall
Foundation Forms
Place Fnd Conc
4000 PSI Foundation Concrete
Pump Fnd Concrete

5
5

12.00 /CY

Estimate Totals
Description

Amount

Labor
Material
Subcontract
Equipment
Other

11,626
8,600
425

Profit

Total

20,651
1,446

Totals

Hours

Rate

Cost Basis

572.763 hrs

Percent of Total
52.62%
38.92%
1.92%

20,651
7.000 %

22,097

Cost per Unit

93.46%
6.54%

93.46%

You might also like