DARING BAPTIST CHURCH
CONCRETE REPORT BREAKDOWN
DARING BAPTIST CHURCH PLANNED POUR
COST CODE / MIX DESIGN BUDGETED COST / CY BUDGETED CONC. COST BUDGETED PUMP COST ACTUAL CY ACTUAL COST / CY
DATE: 12-Aug-08 PROJECT #: 30-97-09
LAST UPDATED : 31-Mar-07
DEVIATION DEV%
TOTAL BUDGET POUR DATE
BUDGET CY
ACTUAL CONC. ACTUAL COST PUMP COST
FOOTINGS & FOUNDATIONS COMPLETED 100%
$49,842.25
4/23/1998 3300.2 / 3000PSI 4/24/1998 3300.2 / 3000PSI 4/27/1998 3300.2 / 3000PSI 4/28/1998 3300.2 / 3000PSI 4/29/1998 3300.2 / 3000PSI 4/30/1998 3300.2 / 3000PSI 5/1/1998 5/5/1998 5/8/1998 3300.2 / 3000PSI 3300.2 / 3000PSI 3300.2 / 3000PSI
60.00 20.00 160.00 50.00 50.00 120.00 10.00 10.00 20.00 20.00 30.00 50.00 10.00 50.00 80.00 1.50
$48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $49.25 $49.25 $49.25
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
2,895.00 965.00 7,720.00 2,412.50 2,412.50 5,790.00 482.50 482.50 965.00 965.00 1,447.50 2,412.50 482.50 2,462.50 3,940.00 73.88
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
69.00 29.00 204.00 62.00 54.50 130.00 18.00 25.00 30.00 22.50 38.50 70.00 17.00 60.00 90.00 1.50
$48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25 $48.25
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
3,329.25 1,399.25 9,843.00 2,991.50 2,629.63 6,272.50 868.50 1,206.25 1,447.50 1,085.63 1,857.63 3,377.50 820.25 2,895.00 4,342.50 72.38
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
(434.25) (434.25) (2,123.00) (579.00) (217.13) (482.50) (386.00) (723.75) (482.50) (120.63) (410.13) (965.00) (337.75) (432.50) (402.50) 1.50
-15.0% -45.0% -27.5% -24.0% -9.0% -8.3% -80.0% -150.0% -50.0% -12.5% -28.3% -40.0% -70.0% -20.0% -12.5% 0.0%
5/11/1998 3300.2 / 3000PSI 5/12/1998 3300.2 / 3000PSI 5/13/1998 3300.2 / 3000PSI 5/14/1998 3300.2 / 3000PSI 9/2/1998 3300.2 / 3000PSI 10/8/1998 3300.2 / 3000PSI 10/16/1998 3300.2 / 3000PSI
TOTALS ELEV. DECKS & RISERS COMPLETED 100% $ 25,573.75
3300.2 / 3000PSI 11/25/1998 3300.2 / 3000PSI 12/4/1998 3300.2 / 3000PSI 12/4/1998 3300.2 / 3000PSI 12/17/1998 3300.2 / 3000PSI 12/23/1998 3300.2 / 3000PSI 12/31/1998 3300.2 / 3000PSI 1/14/1999 3300.2 / 3000PSI 1/20/1999 3300.2 / 3000PSI 1/25/1999 3300.2 / 3000PSI 1/27/1999 3300.2 / 3000PSI 1/29/1999 3300.2 / 3000PSI 2/3/1999 2/8/1999 3300.2 / 3000PSI 3300.2 / 3000PSI
741.50 80.00 40.00 10.00 77.00 3.00 20.00 70.00 36.00 20.00 13.00 20.00 20.00 20.00 21.00 20.00 28.00 20.00 20.00 20.00 3.00 30.00 3.50 2.00 596.50 190.00 140.00 5.00
$48.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $52.65 $52.65 $52.65
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
35,777.38 4,100.00 2,050.00 512.50 3,946.25 153.75 1,025.00 3,587.50 1,845.00 1,025.00 666.25 1,025.00 1,025.00 1,025.00 1,076.25 1,025.00 1,435.00 1,025.00 1,025.00 1,025.00 153.75 1,537.50 179.38 102.50 4,100.00 10,003.50 7,371.00 263.25
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
921.00 80.00 45.50 10.00 77.00 3.00 20.00 70.00 36.00 20.00 13.00 20.00 20.00 20.00 21.00 20.00 28.00 20.00 20.00 20.00 3.00 30.00 3.50 2.00 602.00 190.00 150.00 5.00
$48.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 1178.75 52.65 52.65 52.65
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
37,128.38 4,100.00 2,331.88 512.50 3,946.25 153.75 1,025.00 3,587.50 1,845.00 1,025.00 666.25 1,025.00 1,025.00 1,025.00 1,076.25 1,025.00 1,435.00 1,025.00 1,025.00 1,025.00 153.75 1,537.50 179.38 102.50 4,100.00 10,003.50 7,897.50 263.25
0.00 $ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
(1,351.00) (281.88) (526.50) -
-24.2% 0.0% -13.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -0.9% 0.0% -7.1% 0.0%
2/10/1999 3300.2 / 3000PSI 2/12/1999 3300.2 / 3000PSI 2/17/1999 3300.2 / 3000PSI 2/22/1999 3300.2 / 3000PSI 2/26/1999 3300.2 / 3000PSI 3/4/1999 3/8/1999 4/7/1999 4/9/1999 3300.2 / 3000PSI 3300.2 / 3000PSI 3300.2 / 3000PSI 3300.2 / 3000PSI
4/13/1999 3300.2 / 3000PSI TOTALS SLAB COMPLETED 100% 3300.2 / 3000PSI
$45,279.00
5/21/1998 3300.2 / 4000PSI 6/2/1998 3300.2 / 4000PSI 6/19/1998 3300.2 / 4000PSI
© Copyright, 2006, JaxWorks, All Rights Reserved.
DARING BAPTIST CHURCH
CONCRETE REPORT BREAKDOWN
DARING BAPTIST CHURCH PLANNED POUR
COST CODE / MIX DESIGN BUDGETED COST / CY BUDGETED CONC. COST BUDGETED PUMP COST ACTUAL CY ACTUAL COST / CY
DATE: 12-Aug-08 PROJECT #: 30-97-09
LAST UPDATED : 31-Mar-07
DEVIATION DEV%
TOTAL BUDGET POUR DATE
BUDGET CY
ACTUAL CONC. ACTUAL COST PUMP COST
9/22/1998 3300.2 / 4000PSI 11/30/1998 3300.2 / 4000PSI 12/14/1998 3300.2 / 4000PSI 12/18/1998 3300.2 / 4000PSI 12/23/1998 3300.2 / 4000PSI 1/8/1999 3300.2 / 4000PSI 2/18/1999 3300.2 / 4000PSI
60.00 50.00 150.00 110.00 80.00 80.00 2.00
$52.65 $52.65 $52.65 $52.65 $52.65 $52.65 $52.65
$ $ $ $ $ $ $
3,159.00 2,632.50 7,897.50 5,791.50 4,212.00 4,212.00 105.30
0.00 0.00 0.00 0.00 0.00 0.00 0.00
60.00 55.50 156.00 120.00 87.00 85.00 2.00
52.65 52.65 52.65 52.65 52.65 52.65 52.65
$ $ $ $ $ $ $
3,159.00 2,922.08 8,213.40 6,318.00 4,580.55 4,475.25 105.30
0.00 0.00 0.00 0.00 0.00 0.00 0.00
$ $ $ $ $ $ $
(289.58) (315.90) (526.50) (368.55) (263.25) -
0.0% -11.0% -4.0% -9.1% -8.7% -6.3% 0.0%
TOTALS CASTING BEDS COMPLETED 100%
3300.2 / 4000PSI
867.00 100.00 40.00 100.00 2.00 110.00 90.00 20.00 80.00 20.00 50.00 80.00 50.00 50.00 792.00 120.00 20.00 320.00 100.00 90.00 110.00 40.00 27.00 130.00 80.00 1.00 70.00 20.00 110.00 50.00 10.00 10.00 1308.00 160.00 10.00 190.00 230.00
$52.65 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $51.50 $54.75 $54.75 $54.75 $54.75
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
17,637.75 5,125.00 2,050.00 5,125.00 102.50 5,637.50 4,612.50 1,025.00 4,100.00 1,025.00 2,562.50 4,100.00 2,562.50 2,562.50 40,590.00 6,180.00 1,030.00 16,480.00 5,150.00 4,635.00 5,665.00 2,060.00 1,390.50 6,695.00 4,120.00 51.50 3,605.00 1,030.00 5,665.00 2,575.00 515.00 515.00 67,362.00 8,760.00 547.50 10,402.50 12,592.50
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
910.50 155.00 60.00 141.00 2.00 124.00 110.00 20.00 85.00 25.00 60.00 90.00 50.00 75.50 997.50 120.00 20.00 320.00 100.00 100.00 112.50 40.00 27.00 138.50 80.00 1.00 77.50 20.00 110.00 50.00 17.00 10.00 1343.50 170.00 13.00 206.00 230.00
52.65 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 48.25 48.25 48.25 48.25 48.25 48.25 48.25 48.25 48.25 48.25 48.25 48.25 48.25 48.25 48.25 48.25 48.25 48.25 54.75 54.75 54.75 54.75
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
18,164.25 7,943.75 3,075.00 7,226.25 102.50 6,355.00 5,637.50 1,025.00 4,356.25 1,281.25 3,075.00 4,612.50 2,562.50 3,869.38 24,702.50 5,790.00 965.00 15,440.00 4,825.00 4,825.00 5,428.13 1,930.00 1,302.75 6,682.63 3,860.00 48.25 3,739.38 965.00 5,307.50 2,412.50 820.25 482.50 64,823.88 9,307.50 711.75 11,278.50 12,592.50
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
(526.50) (2,818.75) (1,025.00) (2,101.25) (717.50) (1,025.00) (256.25) (256.25) (512.50) (512.50) (1,306.88) 15,887.50 390.00 65.00 1,040.00 325.00 (190.00) 236.88 130.00 87.75 12.38 260.00 3.25 (134.38) 65.00 357.50 162.50 (305.25) 32.50 2,538.13 (547.50) (164.25) (876.00) -
-5.0% -55.0% -50.0% -41.0% 0.0% -12.7% -22.2% 0.0% -6.3% -25.0% -20.0% -12.5% 0.0% -51.0% -25.9% 0.0% 0.0% 0.0% 0.0% -11.1% -2.3% 0.0% 0.0% -6.5% 0.0% 0.0% -10.7% 0.0% 0.0% 0.0% -70.0% 0.0% -2.7% -6.3% -30.0% -8.4% 0.0%
34,100.00
5/26/1998 3300.2 / 3000PSI 5/26/1998 3300.2 / 3000PSI 6/10/1998 3300.2 / 3000PSI 6/18/1998 3300.2 / 3000PSI 6/24/1998 3300.2 / 3000PSI 7/8/1998 3300.2 / 3000PSI 7/13/1998 3300.2 / 3000PSI 7/22/1998 3300.2 / 3000PSI 7/27/1998 3300.2 / 3000PSI 7/31/1998 3300.2 / 3000PSI 8/7/1998 9/4/1998 3300.2 / 3000PSI 3300.2 / 3000PSI 3300.2 / 3000PSI 8/20/1998 3300.2 / 3000PSI
TOTALS TILT-WALL PANELS 3000 COMPLETED 100%
$ 93,730.00
7/2/1998
3300.2 / 3000PSI
7/20/1998 3300.2 / 3000PSI 7/27/1998 3300.2 / 3000PSI 7/31/1998 3300.2 / 3000PSI 8/6/1998 3300.2 / 3000PSI 8/14/1998 3300.2 / 3000PSI 8/20/1998 3300.2 / 3000PSI 8/26/1998 3300.2 / 3000PSI 8/28/1998 3300.2 / 3000PSI 9/1/1998 3300.2 / 3000PSI 9/10/1998 3300.2 / 3000PSI 9/17/1998 3300.2 / 3000PSI 9/29/1998 3300.2 / 3000PSI 10/2/1998 3300.2 / 3000PSI 10/9/1998 3300.2 / 3000PSI 10/14/1998 3300.2 / 3000PSI 11/6/1998 3300.2 / 3000PSI
TOTALS TILT-WALL PANELS 5000 COMPLETED 100%
3300.2 / 5000PSI
$ 50,370.00
6/23/1998 3300.2 / 5000PSI 6/23/1998 3300.2 / 5000PSI 7/2/1998 3300.2 / 5000PSI 7/13/1998 3300.2 / 5000PSI
© Copyright, 2006, JaxWorks, All Rights Reserved.
DARING BAPTIST CHURCH
CONCRETE REPORT BREAKDOWN
DARING BAPTIST CHURCH PLANNED POUR
COST CODE / MIX DESIGN BUDGETED COST / CY BUDGETED CONC. COST BUDGETED PUMP COST ACTUAL CY ACTUAL COST / CY
DATE: 12-Aug-08 PROJECT #: 30-97-09
LAST UPDATED : 31-Mar-07
DEVIATION DEV%
TOTAL BUDGET POUR DATE
BUDGET CY
ACTUAL CONC. ACTUAL COST PUMP COST
7/20/1998 3300.2 / 5000PSI 8/5/1998 8/6/1998 9/2/1998 3300.2 / 5000PSI 3300.2 / 5000PSI 3300.2 / 5000PSI
210.00 18.00 10.00 200.00 110.00 100.00 60.00 20.00 1318.00 20.00 40.00 10.00 50.00 4.00 20.00 20.00 1.50 5.00 4.00 5.00 179.50 70.00 20.00 40.00 49.50 61.00 41.00 30.00 20.00 30.00 10.00 14.00 2.00 2.00 389.50 30.00 26.00 25.00 26.00 28.00 35.00
$54.75 $54.75 $54.75 $54.75 $54.75 $54.75 $54.75 $54.75 $54.75 $51.25 $51.25 $52.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $51.25 $57.50 $57.50 $57.50 $57.50 $57.50 $57.50
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
11,497.50 985.50 547.50 10,950.00 6,022.50 5,475.00 3,285.00 1,095.00 72,160.50 1,025.00 2,050.00 522.50 2,562.50 205.00 1,025.00 1,025.00 76.88 256.25 205.00 256.25 9,199.38 3,587.50 1,025.00 2,050.00 2,536.88 3,126.25 2,101.25 1,537.50 1,025.00 1,537.50 512.50 717.50 102.50 102.50 19,961.88 1,725.00 1,495.00 1,437.50 1,495.00 1,610.00 2,012.50
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
217.50 18.00 10.00 210.00 110.00 100.00 62.00 20.00 1366.50 20.00 40.00 10.00 50.00 4.00 20.00 20.00 1.50 5.00 4.00 5.00 179.50 70.00 20.00 40.00 49.50 61.00 41.00 30.00 28.50 37.00 20.50 14.00 2.00 2.00 415.50 24.50 26.00 25.00 25.50 28.00 35.00
54.75 54.75 54.75 54.75 54.75 54.75 54.75 54.75 54.75 51.25 51.25 52.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 51.25 57.50 57.50 57.50 57.50 57.50 57.50
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
11,908.13 985.50 547.50 11,497.50 6,022.50 5,475.00 3,394.50 1,095.00 74,815.88 1,025.00 2,050.00 522.50 2,562.50 205.00 1,025.00 1,025.00 76.88 256.25 205.00 256.25 2,572.50 3,587.50 1,025.00 2,050.00 2,536.88 3,126.25 2,101.25 1,537.50 1,460.63 1,896.25 1,050.63 717.50 102.50 102.50 21,294.38 1,408.75 1,495.00 1,437.50 1,466.25 1,610.00 2,012.50
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
(410.63) (547.50) (109.50) (2,655.38) 6,626.88 (435.63) (358.75) (538.13) (1,332.50) 316.25 28.75 -
-3.6% 0.0% 0.0% -5.0% 0.0% 0.0% -3.3% 0.0% -3.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -42.5% -23.3% -105.0% 0.0% 0.0% 0.0% -6.7% 18.3% 0.0% 0.0% 1.9% 0.0% 0.0%
8/14/1998 3300.2 / 5000PSI 9/23/1998 3300.2 / 5000PSI 10/7/1998 3300.2 / 5000PSI 10/13/1998 3300.2 / 5000PSI TOTALS DEADMEN COMPLETED 100% 3300.2 / 5000PSI
$ 23,750.00
5/26/1998 3300.2 / 3000PSI 6/24/1998 3300.2 / 3000PSI 7/2/1998 7/6/1998 3300.2 / 3000PSI 3300.2 / 2500PSI
8/10/1998 3300.2 / 2500PSI 8/31/1998 3300.2 / 2500PSI 9/1/1998 3300.2 / 2500PSI 9/14/1998 3300.2 / 2500PSI 9/15/1998 3300.2 / 2500PSI 9/24/1998 3300.2 / 2500PSI 10/2/1998 3300.2 / 2500PSI TOTALS SIDEWALKS & PAVING 3300.2 / 2500PSI
$ 18,383.25
2/24/1999 3300.2 / 3000PSI 3/3/1999 3300.2 / 3000PSI 3/19/1999 3300.2 / 3000PSI 3/25/1999 3300.2/ 3000PSI 3/30/1999 3300.2/ 3000PSI 4/2/1999 5/3/1999 5/7/1999 3300.2/ 3000PSI 3300.2/ 3000PSI 3300.2/ 3000PSI 4/26/1999 3300.2/ 3000PSI
5/13/1999 3300.2/ 3000PSI 5/17/1999 3300.2/ 3000PSI 5/18/1999 3300.2/ 3000PSI 5/25/1999 3300.2/ 3000PSI TOTALS STAMPED CONCRETE COMPLETED 100% 3300.2 / 2500PSI
$
9,775.00
4/13/1999 3330.2 / 4000 PSI 4/14/1999 3330.2 / 4000 PSI 4/14/1999 3330.2 / 4000 PSI 4/15/1999 3330.2 / 4000 PSI 4/19/1999 3330.2 / 4000 PSI 4/20/1999 3330.2 / 4000 PSI
TOTALS
3300.2 / 4000PSI
170.00
$51.25
$
8,712.50
0.00
164.00
51.25
$
8,405.00
0.00
$
307.50
3.5%
© Copyright, 2006, JaxWorks, All Rights Reserved.
DARING BAPTIST CHURCH
CONCRETE REPORT BREAKDOWN
DARING BAPTIST CHURCH PLANNED POUR SIGN CONCRETE
COST CODE / MIX DESIGN BUDGETED COST / CY BUDGETED CONC. COST BUDGETED PUMP COST ACTUAL CY ACTUAL COST / CY
DATE: 12-Aug-08 PROJECT #: 30-97-09
LAST UPDATED : 31-Mar-07
DEVIATION DEV%
TOTAL BUDGET POUR DATE
BUDGET CY
ACTUAL CONC. ACTUAL COST PUMP COST
$
-
5/7/1999
3300.2/ 3000PSI
10.00
$51.25
$
512.50
0.00
10.00
51.25
$
512.50
0.00
$
-
0.0%
TOTALS
3300.2 / 4000PSI
10.00
$51.25
$
512.50
0.00
10.00
51.25
$
512.50
0.00
$
-
0.0%
© Copyright, 2006, JaxWorks, All Rights Reserved.
CONCRETE
PROJECT:
SUMMARY
REPORT
DATE: PROJECT #: LAST UPDATED :
12-Aug-08 30-97-09
DARING BAPTIST CHURCH
01-Jun-07
PROJECTION
DARING BAPTIST CHURCH PLANNED POUR
STATUS/TOTAL BUDGET
PERCENT COMPLETE
COST CODE / MIX DESIGN
BUDGET CY
BUDGETED COST / CY
BUDGETED CONC. COST
BUDGETED PUMP COST
ACTUAL CY
ACTUAL COST / CY
ACTUAL CONC. ACTUAL PUMP COST COST
*Additional 110 CY added to sidewalk concrete
SIDEWALKS & CONC. PAVING TILT-WALL PANELS 3000 TILT-WALL PANELS 5000 FOOTINGS & FOUNDATIONS ELEV. DECKS & RISERS CASTING BEDS SLAB ON GRADE DEADMEN STAMPED CONCRETE ENTRANCE SIGN COMPLETE COMPLETE COMPLETE COMPLETE COMPLETE COMPLETE COMPLETE COMPLETE COMPLETE COMPLETE 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 3327.2 / 3000 PSI 3300.2 / 3000 PSI 3300.2 / 5000 PSI 3301.2 / 3000 PSI 3322.2 / 3000 PSI 3500.2 / 3000 PSI 3321.2 / 4000 PSI 3300.2 / 2500 PSI 3330.2 / 4000 PSI 3327.2 / 3000 PSI 381.00 1820.00 920.00 1049.00 499.00 631.00 860.00 500.00 170.00 0.00 $48.25 $51.50 $54.75 $48.25 $51.25 $51.25 $52.65 $47.50 $57.50 $0.00 $ $ $ $ $ $ $ $ $ $ 18,383.25 93,730.00 50,370.00 50,614.25 25,573.75 32,338.75 45,279.00 23,750.00 9,775.00 415.50 1343.50 1366.50 921.00 602.00 997.50 910.50 179.50 164.00 10.00 $51.50 $52.50 $55.00 $48.25 $57.00 $50.00 $55.00 $51.25 $61.00 $51.50 $ $ $ $ $ $ $ $ $ $ 21,398.25 70,533.75 75,157.50 44,438.25 34,314.00 49,875.00 50,077.50 9,199.38 10,004.00 515.00 $ $ $ $ $ $ $ $ $ $ 21,398.25 70,533.75 75,157.50 44,438.25 34,314.00 49,875.00 50,077.50 9,199.38 10,004.00 515.00
*PERCENT COMPLETE PERCENTAGES VERIFIED BY TIM JONES. 06-01-99
ORIGINAL BUDGET COST: $
349,814.00
TOTAL PROJECTED COST: $
365,512.63
PROJECTED CONCRETE DEVIATION:
$
(3,412.63)
REVISED CONCRETE BUDGET TARMAC PURCHASE ORDER
$ $
362,100.00 362,100.00
TOTAL BUDGET CY:
6830.00
ORIGINAL BUDGET DEVIATION:
$
(15,698.63)
© Copyright, 2006, JaxWorks, All Rights Reserved.
Since 1996, JaxWorks has offered a suite of Free Excel workbooks and spreadsheets, and asso HTML documents, that cover a number of financial, accounting and sales functions. These are i tools.
Also included Free are: - business plan tools, including spreadsheets and excellent instructions - Excel functions glossary and guide; - free training courses for most Microsoft Office applications. These guides are in PDF format and rival commercial books! - comprehensive list of acronyms, ratios and formulas in customer financial analysis, and financial terms; - suite of online calculators, including, breakeven analysis, productivity analysis, business evaluation; - Altman Z-Score (covering publicly and privately held firms, and small businesses); - and payroll analysis.
If you are involved in financial analysis at any level, or want to learn more about MS Excel and o Office suite this site is invaluable.
JaxWorks Small Business Spreadsheet Factory
and spreadsheets, and associated MS Word, PDF and ales functions. These are invaluable small business
e guides are in financial
tivity analysis,
more about MS Excel and other applications in the
dsheet Factory