B

SI Unit Highway
Bridge Bid-Item
Summary
Sheets

323

324
Summary Sheet

Job: Highway Bridge

Cost
Work Type
Code
32220.10 Excavation,
unclassified

Total Bid Item No. 1

Bid Item No. 1: Excavation, unclassifed

Quantity Unit
1,275 m3 Labor
foreman
operator
laborer

Calculations

1 @
$34.00 =
$34.00
1 @
$33.00 =
$33.00
2 @
$22.00 =
$44.00
Crew hourly rate =
$111.00
m3/hr
production rate
=
53.5
1,275
53.5 x $111.00 =
$2,643
Equipment
dozer
1 @ $39.00 per hr
1,275
54
x
$39.00 =
$929
Total this account

Labor Cost
Direct
Indirect

$2,643

$925

$2,643
$2,643
$3,569

$925
$925

Equipment
Cost

Estimator: GAS
Material
Total
Cost
Cost

$3,569

$929
$929

$0

$929
$4,497

$929

$0

$4,497

Summary Sheet

Job: Highway Bridge

Cost
Work Type
Code
32222.10 Excavation,
structural

Total Bid Item No. 2

Bid Item No. 2: Excavation, structural

Quantity Unit

92

Calculations

Labor Cost
Direct
Indirect

Equipment
Cost

Estimator: GAS
Material
Total
Cost
Cost

m3 Labor
foreman
operator
laborers

$34.00 =
$34.00
1 @
$33.00 =
$33.00
1 @
$22.00 =
$132.00
6 @
Crew hourly rate =
$199.00
m3/hr
production rate
=
6.1
92

6.1
x
$199.00 =
$2,985
Equipment
backhoe
$37.00 per hr
1 @
6
92

x
$37.00 =
$555
Total this account

$2,985

$746

$2,985
$2,985
$3,731

$746
$746

$3,731

$555
$555

$0

$555
$4,286

$555

$0

$4,286

325

326
Summary Sheet

Job: Highway Bridge

Cost
Work Type
Code
32226.10 Backfill,
compacted

Bid Item No. 3: Backfill, compacted

Quantity Unit
260 m3 Labor
labor unit cost
260 x $11.05
Equipment
equipment unit cost
260 x $2.55

Labor Cost
Direct
Indirect

Calculations

=
=
=
=

$11.05 per m3
$2,872

$718

$2,872
$2,872
$3,591

$718
$718

$2.55 per m3
$663
Total this account

Total Bid Item No. 3

$2,872

Equipment
Cost

Estimator: GAS
Material
Total
Cost
Cost

$3,591

$663
$663

$0

$663
$4,254

$663

$0

$4,254

327

328

329

330

331

332

Summary Sheet

Job: Highway Bridge

Cost
Work Type
Code
03200.00 Steel, reinforcing,
place

Quantity Unit
40,823 kg Labor:
labor unit cost
40,823 x $0.64
Equipment:
equipment unit cost
40,823 x $0.13
Materials:
material unit cost
40,823 x $0.93
Total this account

Calculations

=
$0.64
= $26,100

per kg

=
=

$0.13
$5,400

per kg

=
$0.93
= $37,798

per kg

Bid Item No. 8a: Reinforcing steel

Labor Cost
Equipment
Cost
Direct
Indirect

$26,100

Estimator: GAS
Material
Total
Cost
Cost

$11,745

$37,844

$5,400

$26,100
$11,745
$26,100
$11,745
$37,844

Total Bid Item No. 8a

$5,400

$5,400

$37,798
$37,798

$37,798
$81,042

$5,400

$37,798

$81,042

Summary Sheet
Job: Highway Bridge
Cost
Work Type
Code
03200.00 Steel, reinforcing,
place
Total Bid Item No. 8b

Bid Item No. 8b: Reinforcing steel (Subcontracted)

Quantity Unit
40,823 kg Subcontract
subbid quotation

Calculations
=

$66,240

Labor Cost
Direct
Indirect
$0
$0
$0

Equipment
Cost

Estimator: GAS
Material
Total
Cost
Cost

$0

$0

$66,240

$0

$0

$66,240

$0

333

334
Summary Sheet
Job: Highway Bridge
Cost
Work Type
Code
05120.00 Steel,
structural, place

Total Bid Item No. 9

Bid Item No. 9: Steel, structural

Quantity Unit
Calculations
29,710 kg Labor:
labor unit cost
= $0.068
per kg
29,710 x $0.07 = $2,030
16
hours of 50-ton crane time
operator
1
@ $33.00
oiler
1
@ $22.00
Crew hourly r = $55.00
16
x $55.00 =
$880.00
Equipment:
16 hours of 50-ton crane time
16
x $105
= $1,680
Material:
material unit cost
= $2,480.20 per
tn
29,710 1,000 x $2,480 = $73,687
Total this account

Labor Cost
Direct
Indirect

Equipment
Cost

Estimator: GAS
Material
Total
Cost
Cost

$2,030

$914

$2,944

$880

$396

$1,276

$1,680

$2,910
$1,310
$2,910
$1,310
$4,220

$1,680

$1,680

$73,687
$73,687

$73,687
$79,588

$1,680

$73,687

$79,588

Summary Sheet
Job: Highway Bridge
Cost
Code
Work Type
05812.00 Bearing plates

Total Bid Item No. 10

Bid Item No. 10: Bearing plates

Quantity Unit
Calculations
1,451 kg Labor
labor unit cost
=
$0.77
per kg
1,451 x $0.77 = $1,119.97
4
hours of 50-ton crane time
operator
1
@ $33.00
oiler
1
@ $22.00
Crew hourly rate = $55.00
4
x $55.00 = $220.00
Equipment
4
hours of 50-ton crane time
4
x $105
= $420.00
Materials
price quotation
= $3,250
Total this account

Labor Cost
Direct
Indirect

Equipment
Cost

Estimator: GAS
Material
Total
Cost
Cost

$1,120

$504

$1,624

$220

$99

$319

$420

$1,340
$1,340
$1,943

$603
$603

$420

$420

$3,250
$3,250

$3,250
$5,613

$420

$3,250

$5,613

335

336
Summary Sheet
Job: Highway Bridge
Cost
Work Type
Code
05520.00 Guardrails

Estimator: GAS

Bid Item No. 11: Guardrails

Quantity Unit
Calculations
37 m Labor
labor unit cost
= $27.23 per m
37
x $27.23 =
$996
4
hours of 50-ton crane time
operator
1
@ $33.00
oiler
1
@ $22.00
Crew hourly rate = $55.00
4
x $55.00 = $220.00
Equipment
4
hours of 50-ton crane time
4
x $105
= $420.00
Materials
price quotation
= $5,650
anchor bolts
64
@ $2.75
Total this account

Total Bid Item No. 11

Labor Cost
Direct
Indirect

Equipment
Cost

Material
Cost

$996

$349

$1,345

$220

$99

$319

$420

Total
Cost

$420

$420

$5,650
$176
$5,826

$5,650
$176
$7,910

$420

$5,826

$7,910

Labor Cost
Equipment
Direct
Indirect
Cost
$0
$0
$0
$0
$0
$0

Material
Cost
$0

Total
Cost
$8,550

$0

$8,550

$176
$1,216
$1,216
$1,664

$448
$448

Summary Sheet
Job: Highway Bridge
Cost
Code

Work Type
Painting

Total Bid Item No. 12

Estimator: GAS

Bid Item No. 12: Painting

Quantity Unit
job
ls subbid quotation

Calculations
$8,550

Summary Sheet
Job: Highway Bridge
Cost
Code
Work Type
01500.00 Move In

01700.00 Cleanup

Total Move In & Cleanup

Field Overhead: Move in & Cleanup

Quantity Unit Calculations
1
ls Labor
foreman
1 @ $34.00
carpenters
2 @ $31.00
laborers
4 @ $22.00
operator
2 @ $33.00
truck drivers
4 @ $22.00
Crew hourly rate
Three 8-hour days required
3 x
8
Equipment
50-ton crane
1 @ $105.00
25-ton crane
1 @ $62.00
atbed trucks
4 @ $25.00
Equipment hourly rate
12 hours required
12
x $267.00
Total this account
1
ls Labor
foreman
1 @ $34.00
laborers
6 @ $22.00
Crew hourly rate
Two 8-hour days required
2
x
8
foreman
1 @ $34.00
laborers
3 @ $22.00
operator
1 @ $33.00
Oiler
1 @ $22.00
truck drivers
2 @ $22.00
Crew hourly rate
One 8-hour day required
8
x $199.00
Equipment
50-ton crane
1 @ $105.00
Flatbed trucks
2 @ $25.00
Equipment hourly rate
One 8-hour day required
8
x $155.00
Total this account

Labor Cost
Direct
Indirect
=
=
=
=
=

Equipment
Cost

Estimator: GAS
Material
Total
Cost
Cost

$34.00
$62.00
$88.00
$66.00
$88.00
$338.00
$338.00 =

=
=
=

$105.00
$62.00
$100.00
$267.00

$3,204

=
=

$34.00
$132.00
$166.00

x
=
=
=
=
=

$166.00
$34.00
$66.00
$33.00
$22.00
$44.00
$199.00

$1,592

=
=

$105.00
$50.00
$155.00

$1,240

$8,112

$2,656

$8,112

$2,839

$8,112

$2,839

$2,656

$664

$3,320

$1,592

$557

$2,149

$4,248
$1,221
$12,360
$4,060
$16,420

$10,951

$3,204
$3,204

$0

$3,204
$14,155

$1,240
$1,240

$0

$1,240
$6,709

$4,444

$0

$20,864

337

338

B SI Unit Highway Bridge Bid-Item Summary Sheets

C
Fixed
Bearing

C
Expansion
bearing
60-0 (18288 mm) c.c. bearings

Abut.
no. 1

Abut.
no. 2

Present
ground surface
28 - 12 54 steel H piles,
each 40 ft.(12192 mm) long
Figure B.1
Highway bridge, prole

C
Bridge

150
(4572 mm)

Guardrail

10 (254 mm) reinforced

concrete pavement
10(254 mm)

W 36150
typical
46
(1372 mm)
Figure B.2
Highway bridge, transverse section

46
(1372 mm)

46
(1372 mm)

16
(457 mm)

B SI Unit Highway Bridge Bid-Item Summary Sheets

339

Work Quantities
Cost
Code
02220.10
02222.10
02226.10
02350.00
02361.10
03150.10
03150.20
03157.10
03159.10
03157.20
03159.20
03157.30
03159.30
03200.00
03251.30
03311.10
03311.20
03311.30
03345.30
03346.20
03370.20
03370.30
05120.00
05520.00
05812.00

WorkType
Sitework:
Excavation, unclassied
Excavation, structural
Backfill, compacted
Piledriving rig, mobilization & demobilization
Piling, steel, driving
Concrete
Footing forms, fabricate
Abutment forms, prefabricate
Footing forms, place
Footing forms, strip
Abutment forms, place
Abutment forms, strip
Deck forms, place
Deck forms, strip
Steel, reinforcing, place
Concrete, deck, saw joints
Concrete, footings, place
Concrete, abutments, place
Concrete, deck, place & screed
Concrete, deck, nish
Concrete, abutments, rub
Concrete, abutments, curing
Concrete, deck, curing
Metals
Steel, structural, place
Guardrail
Bearing plates

Unit

Quantity

m3
m3
m3
ls
m

1,274.5
91.7
259.9
job
682.8

m2
m2
m2
m2
m2
m2
m2
m2
kg
m
m3
m3
m2
m2
m2
m2
m2

33.4
168.2
66.9
66.9
336.3
336.3
167.2
167.2
40,823.4
18.3
91.7
214.1
167.2
167.2
182.1
354.9
167.2

kg
m
kg

29,710.3
36.6
1,451.5

Figure B.3
Highway bridge, work quantities

Item
No.
[1]
1
2
3
4
5
6
7
8
9
10
11
12

Description
[2]
Excavation, unclassied
Excavation, structural
Backfill, compacted
Piling, steel
Concrete, footings
Concrete, abutments
Concrete, deck slab, 10 in.
Steel, reinforcing
Steel, structural
Bearing plates
Guardrail
Paint

Figure B.4
Highway bridge, bid form

Unit Price Schedule

Estimated
Unit
Quantity
[3]
[4]
m3
m3
m3
m
m3
m3
m2
kg
kg
kg
m
ls

Unit
Price
[5]

1,274.5
91.7
259.9
682.8
91.7
214.1
167.2
40,823.3
29,710.0
1,451.5
36.6
job
Total Estimated Amount =

Estimated
Amount
[6]

340

B SI Unit Highway Bridge Bid-Item Summary Sheets

Project Overhead Estimate

Job: Highway Bridge

Overhead Item
Project manager
Project superintendent
Utilities
Electricity
Telephone
Fax
Utility installation charges
Facilities
Job office
2 ea. tool sheds
Toilet
Travel expense
Water tank & water service
Soil & concrete testing
Scaffolding
Trash removal
Tire repair
Photographs
Computer
Surveys
Project insurance
First aid
Sign
Reproductions
Fence
Move In
Clean Up

Figure B.5
Highway bridge, overhead estimate

Estimator: GAS
Calculations
$5,500 x 3.5 mo
$5,000 x 3.5 mo
$225
$350
$100
$675
(job)

/
/
/
/

mo
mo
mo
mo

x
=

0.5 time =

3.5 mo =

Amount
$9,625.00
$17,500.00

Totals

$2,362.50
$1,520.00

$350
$600
$125
$1,075
$212
$80
$600
$480
$190
$100
$130
$140

/ mo
/ mo
/ mo
/ mo x 3.5 mo. =
$3,762.50
/ wk x 15 wk =
$3,180.00
/ wk x 15 wk =
$1,200.00
$2,100.00
/ mo x 3.5 mo =
1
mo =
$480.00
/ mo x
/ mo x 3.5 mo =
$665.00
$350.00
/ mo x 3.5 mo =
/ mo x 3.5 mo =
$455.00
/ mo x 3.5 mo =
$490.00
Subtotal of time variable overhead expenses =
(job)
$1,600.00
(job)
$1,164.00
(job)
$220.00
(job)
$570.00
(job)
$400.00
$6.56 /
m x 207 m =
$1,360.00
See calculations, Appendix A
$14,155.20
See calculations, Appendix A
$6,709.20
Subtotal of time constant overhead expenses =
Total project overhead =

$43,690.00

$26,178.40
$69,868.40

Recap Sheet
Bid Date: April 25, 20
Job: Highway Bridge
Item
No. Bid Item
1 Excavation, unclassified
2 Excavation, structural
3 Backfill, compacted
4 Piling, steel
5 Concrete, footings
6 Concrete, abutments
7 Concrete, deck slab, 10 in.
8 Steel, reinforcing
9 Steel, structural
10 Bearing plates
11 Guardrail
12 Paint

Unit
m3
m3
m3
m
m3
m3
m2
kg
kg
kg
m
ls

Estimated
Quantity
1,275
92
260
683
92
214
167
40,823
29,710
1,451
37
job
Totals

Factor = $566,514
$398,974

Labor
Equipment
Cost
Cost
$3,569
$929
$3,731
$555
$3,591
$663
$21,390
$11,176
$3,661
$685
$37,458
$7,104
$11,745
$1,790
$0
$0
$4,220
$1,680
$1,943
$420
$1,664
$420
$0
$0
$92,972
$25,422

1.4199

Material
Subcontract
Cost
Cost
$0
$0
$0
$0
$0
$0
$72,281
$0
$12,185
$0
$30,541
$0
$8,020
$0
$0
$66,240
$73,687
$0
$3,250
$0
$5,826
$0
$0
$8,550
$205,790
$74,790
Job overhead

Direct
Cost
$4,497
$4,286
$4,254
$104,847
$16,531
$75,103
$21,554
$66,240
$79,588
$5,613
$7,910
$8,550
$398,974
$69,868
$468,842
Small tools (5% of labor)
$4,649
$473,491
Tax
3%
$14,205
$487,695
Markup
15%
$73,154
$560,850
Bonds
$5,665
Total Project Bid
$566,514

Note: Values change slightly from U.S. units in Figure 3.8 due to rounding errors.

Figure B.6
Highway bridge, recap sheet

Estimator: GAS
Bid
Total
Unit
$6,386
$5.01
$6,086
$66.34
$6,040
$23.23
$148,876
$218.05
$23,473
$255.85
$106,641
$498.15
$30,606
$183.02
$94,056
$2.304
$113,009
$3.804
$7,970
$5.49
$11,231
$307.06
$12,140
$12,140.39
$566,514

341

342

B SI Unit Highway Bridge Bid-Item Summary Sheets

Unit Price Schedule
Item
No.
[1]
1
2
3
4
5
6
7
8
9
10
11
12

Description
[2]
Excavation, unclassified
Excavation, structural
Backfill, compacted
Piling, steel
Concrete, footings
Concrete, abutments
Concrete, deck slab, 10 in.
Steel, reinforcing
Steel, structural
Bearing plates
Guardrail
Paint

Unit
[3]
m3
m3
m3
m
m3
m3
m2
kg
kg
kg
m
ls

Estimated
Unit
Quantity
Price
[4]
[5]
1,275
$5.01
92
$66.34
260
$23.34
683
$218.05
92
$255.85
214
$498.15
167
$183.02
40,823
$2.304
29,710
$3,804
1,451
$5.49
37
$307.06
job
$12,140.39
Total Estimated Amount =

Estimated
Amount
[6]
$6,385.31
$6,086.17
$6,038.61
$148,874.07
$23,473.36
$106,641.64
$30,605.61
$94,056.91
$113,016.84
$7,968.71
$11,231.03
$12,140.39
$566,518.65

Note: Values change slightly from U.S. units in Figure 3.9 due to rounding errors.

Figure B.7
Highway bridge, complete bid form

Project Budget
Job: Highway Bridge
Cost
Code

Estimator: GAS
Work Type

General Requirements
01500.00 Move In
01700.00 Clean Up

02220.10
02222.10
02226.10
02350.00
02361.10

Sitework
Excavation, unclassified
Excavation, structural
Backfill, compacted
Piledriving rig, mobilization & demobilization
Piling, steel, driving

03150.10
03150.20
03157.10
03159.10
03157.20
03159.20
03157.30
03159.30
03251.30
03311.10
03311.20
03311.30
03345.30
03346.20
03370.20
03370.30

Concrete
Footing forms, fabricate
Abutment forms, prefabricate
Footing forms, place
Footing forms, strip
Abutment forms, place
Abutment forms, strip
Deck forms, place
Deck forms, strip
Concrete, deck, saw joints
Concrete, footings, place
Concrete, abutments, place
Concrete, deck, place & screed
Concrete, deck, finish
Concrete, abutments, rub
Concrete, abutments, curing
Concrete, deck, curing

Metals
05120.00 Steel, structural, place
05520.00 Guardrail
05812.00 Bearing plates

Quantity
ls
ls

Unit

Direct
Labor Cost

Labor
Unit Cost

Equipment
Cost

Material
Cost

1
1
Subtotals

$8,112
$4,248
$12,360

$8,112
$4,248

$3,204
$1,240
$4,444

$3,204
$1,240

$0
$0
$0

1,275
92
260
job
683

m3
m3
m3
ls
m
Subtotals

$2,643
$2,985
$2,872
$6,528
$8,224
$23,253

$2.07
$32.54
$11.05
$6,528.00
$12.05

$929
$555
$663
$5,448
$5,728
$13,323

$0.73
$6.05
$2.55
$5,448.00
$8.39

$0
$0
$0
$300
$71,981
$72,281

33
168
67
67
336
336
167
167
18
92
214
167
167
182
355
167

m2
m2
m2
m2
m2
m2
m2
m2
m
m3
m3
m2
m2
m2
m2
m2
Subtotals

$936
$3,548
$360
$158
$7,311
$3,511
$3,190
$1,460
$360
$1,200
$9,088
$1,200
$2,250
$3,763
$244
$108
$38,688

$27.99
$21.10
$5.38
$2.37
$21.74
$10.44
$19.08
$8.73
$19.68
$13.08
$42.45
$7.18
$13.45
$20.66
$0.69
$0.65

$0
$0
$0
$0
$2,520
$840
$420
$210
$110
$685
$3,744
$980
$70
$0
$0
$0
$9,579

$0.00
$0.00
$0.00
$0.00
$7.49
$2.50
$2.51
$1.26
$6.01
$7.47
$17.49
$5.86
$0.42
$0.00
$0.00
$0.00

$392
$2,153
$201
$0
$1,014
$0
$1,890
$0
$0
$11,592
$27,048
$5,410
$630
$235
$92
$90
$50,746

29,710
37
1,451

kg
m
kg
Subtotals

$2,910
$1,216
$1,340
$5,466

$0.10
$33.25
$0.92

$1,680
$420
$420
$2,520

$0.06
$11.48
$0.29

$73,687
$5,826
$3,250
$82,763

Note: Values change slightly from U.S. units in Figure 3.10 due to rounding errors.

343

Figure B.8
Highway bridge, project budget

Equipment
Unit Cost