Plans_H7147_I-40_KCTI_Cost_Est_Stage_IV.pdf

9/29/23

TRACS NUMBER LOCATION TERMINI ITEM

040 MO 54 H7147 01C KINGMAN CROSSING TI - KINGMAN KINGMAN - ASH FORK HWY (I-40)

FEDERAL NUMBER

040-B(AUE)

COUNTY CONTRACT # GROSS LENGTH NET LENGTH PREPARED BY

MOHAVE NA 1.39 Miles 1.39 Miles AECOM

ARIZONA DEPARTMENT OF TRANSPORTATION

STAGE IV (95%)

INTERMODAL TRANSPORTATION DIVISION

CONTRACTS AND SPECIFICATION SERVICES

COMBINED ESTIMATE

TRACS NO. 040 MO 54 H7147 01C COMBINED ESTIMATE - STAGE IV (95%)

I-40 KINGMAN CROSSING TI

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

2010011 CLEARING AND GRUBBING ACRE 36 $1,500.00 $53,518.60

2020009 REMOVAL OF STRUCTURAL CONCRETE CU.YD. 138 $55.00 $7,590.00

2020029 REMOVAL OF ASPHALTIC CONCRETE PAVEMENT SQ.YD. 30,737 $12.00 $368,846.67

2020041 REMOVAL OF PIPE L.FT. 803 $55.00 $44,165.00

2020052 REMOVE (COMMUNICATIONS LINE AND CONDUIT) L.FT. 4,030 $10.00 $40,300.00

2020085 REMOVE BITUMINOUS PAVEMENT (MILLING) (3") SQ.YD. 3,601 $6.00 $21,607.33

2020102 REMOVE AND SALVAGE FENCE L.FT. 8,240 $13.00 $107,120.00

2020156 REMOVE (END SECTION) EACH 6 $600.00 $3,600.00

2020158 REMOVE (SIGN ASSEMBLY, POST AND FOUNDATION) EACH 1 $1,100.00 $1,100.00

2030301 ROADWAY EXCAVATION CU.YD. 313,225 $12.00 $3,758,700.00

2030401 DRAINAGE EXCAVATION CU.YD. 41,591 $12.00 $499,092.00

2030811 DYKE (TYPE A) (C-03.10) L.FT. 62 $22.00 $1,364.00

2090005 FURNISH WATER M.GAL. 60,000 $14.00 $840,000.00

3030022 AGGREGATE BASE, CLASS 2 CU.YD. 20,569 $75.00 $1,542,675.00

4010009 PORTLAND CEMENT CONCRETE PAVEMENT (9") SQ.YD. 17,614 $80.00 $1,409,128.89

4040111 BITUMINOUS TACK COAT TON 43 $825.00 $35,722.50

4040112 BITUMINOUS TACK COAT (ASPHALT CEMENT) TON 36 $825.00 $29,700.00

4040116 APPLY BITUMINOUS TACK COAT HOUR 146 $130.00 $18,980.00

4040125 FOG COAT TON 1 $1,100.00 $1,100.00

4040165 BLOTTER MATERIAL SQ.YD. 7,452 $130.00 $968,760.00

4040230 ASPHALT BINDER (PG 70-22 PM) TON 1,317 $800.00 $1,053,360.00

4090006 ASPHALTIC CONCRETE (MISCELLANEOUS STRUCTURAL) (SPECIAL MIX) TON 2,363 $190.00 $448,970.00

4140040 ASPHALTIC CONCRETE FRICTION COURSE (ASPHALT-RUBBER) TON 1,267 $90.00 $113,997.44

4140042 ASPHALT RUBBER MATERIAL (FOR AR-ACFC) TON 114 $950.00 $108,297.57

4140044 MINERAL ADMIXTURE (FOR AR-ACFC) TON 11 $165.00 $1,815.00

4160004 ASPHALTIC CONCRETE (3/4" MIX) (END PRODUCT) (SPECIAL MIX) TON 23,971 $75.00 $1,797,825.00

4160031 MINERAL ADMIXTURE TON 248 $150.00 $37,200.00

5010004 PIPE, CORRUGATED METAL, 12" L.FT. 228 $145.00 $33,060.00

5012515 STORM DRAIN PIPE, 15" L.FT. 503 $150.00 $75,450.00

5012518 STORM DRAIN PIPE, 18" L.FT. 660 $165.00 $108,900.00

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 2 of 14

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

5012524 STORM DRAIN PIPE, 24" L.FT. 626 $220.00 $137,720.00

5012530 STORM DRAIN PIPE, 30" L.FT. 125 $245.00 $30,625.00

5012536 STORM DRAIN PIPE 36" L.FT. 492 $265.00 $130,380.00

5012560 STORM DRAIN PIPE, 60" L.FT. 1,423 $350.00 $498,050.00

5012924 PIPE CULVERT, 24" L.FT. 148 $170.00 $25,160.00

5012942 PIPE CULVERT, 42" L.FT. 120 $290.00 $34,800.00

5012954 PIPE CULVERT, 54" L.FT. 27 $330.00 $8,910.00

5014524 FLARED END SECTION, 24" (C-13.20 OR C-13.25) EACH 3 $1,800.00 $5,400.00

5014542 FLARED END SECTION, 42" (C-13.20 OR C-13.25) EACH 2 $240.00 $480.00

5030337 CATCH BASIN,TYPE B, (MAG DET. 531) EACH 1 $2,400.00 $2,400.00

5030348 CATCH BASIN, TYPE D, ONE 10' WING (MAG DET. 533-1) EACH 10 $6,000.00 $60,000.00

5030601 CATCH BASIN (DETAIL DM - BEEHIVE INLET EACH 2 $5,500.00 $11,000.00

5030604 CONCRETE CATCH BASIN (C-15.90) EACH 1 $7,700.00 $7,700.00

5030605 CONCRETE CATCH BASIN (C-15.80) EACH 8 $6,600.00 $52,800.00

5030606 CONCRETE CATCH BASIN (C-15.92) EACH 2 $7,700.00 $15,400.00

5030607 CONCRETE CATCH BASIN (DETAIL DO - BLEEDOFF-STRUCTURE) EACH 3 $6,700.00 $20,100.00

5050001 MANHOLE (C-18.10) (NO. 1) (FOR PIPES 6" TO 36") EACH 2 $11,000.00 $22,000.00

5050065 MANHOLE (MAG DET. 520 & 522) EACH 3 $11,000.00 $33,000.00

5050066 MANHOLE (MAG DET. 521 & 522) EACH 7 $13,000.00 $91,000.00

6016088 HEADWALL (24IN STRAIGHT HDWL)(SD 6.30-2) EACH 1 $4,400.00 $4,400.00

6016089 HEADWALL (36IN DROP INLET HDWL)(C-15.75) EACH 1 $6,600.00 $6,600.00

6016090 HEADWALL (54IN INLET/OUTLET)(SKEW 30 DEG)(SD 6.30-4) EACH 2 $9,000.00 $18,000.00

6016091 HEADWALL (24IN DROP INLET HDWL)(C-15.75) EACH 1 $5,500.00 $5,500.00

6016111 CUT-OFF-WALL L.FT. 253 $150.00 $37,950.00

6060133 CANTILEVER SIGN STRUCTURE (SD9.10, TYPE 3C) EACH 4 $66,000.00 $264,000.00

6060256 FOUNDATION FOR CANTILEVER SIGN STRUCTURE (SD9.10, TYPE 3C) EACH 4 $22,000.00 $88,000.00

6070002 BREAKAWAY SIGN POST S4X7.7 L.FT. 48 $55.00 $2,640.00

6070004 BREAKAWAY SIGN POST W6X12 L.FT. 113 $80.00 $9,040.00

6070006 BREAKAWAY SIGN POST W8X18 L.FT. 334 $80.00 $26,720.00

6070022 FOUNDATION FOR BREAKAWAY SIGN POST S4X7.7 EACH 4 $1,050.00 $4,200.00

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 3 of 14

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

6070024 FOUNDATION FOR BREAKAWAY SIGN POST W6X12 EACH 7 $1,400.00 $9,800.00

6070026 FOUNDATION FOR BREAKAWAY SIGN POST W8X18 EACH 17 $1,800.00 $30,600.00

6070038 SLIP BASE EACH 39 $300.00 $11,700.00

6070054 SIGN POST (PERFORATED) (2 S) L.FT. 88 $24.00 $2,112.00

6070055 SIGN POST (PERFORATED) (2 1/2 S) L.FT. 36 $22.00 $792.00

6070057 SIGN POST (PERFORATED) (2 1/2 T) L.FT. 388 $33.00 $12,804.00

6070060 FOUNDATION FOR SIGN POST (CONCRETE) EACH 67 $380.00 $25,460.00

6080005 REGULATORY, WARNING, OR MARKER SIGN PANEL SQ.FT. 366 $45.00 $16,470.00

6080018 EXTRUDED ALUMINUM SIGN PANEL SQ.FT. 1,549 $45.00 $69,705.00

6080025 FLAT SHEET ALUMINUM SIGN PANEL SQ.FT. 60 $50.00 $3,000.00

6080110 REMOVE AND REINSTALL SIGN EACH 14 $1,300.00 $18,200.00

6110201 METAL HANDRAIL L.FT. 1,752 $110.00 $192,720.00

7015010 TEMPORARY CONCRETE BARRIER (INSTALLATION AND REMOVAL) L.FT. 5,525 $13.00 $71,825.00

7015020 TEMPORARY IMPACT ATTENUATORS (INSTALLATION AND REMOVAL) EACH 3 $1,100.00 $3,300.00

7015052 OBLITERATE PAVEMENT MARKING (STRIPE) L.FT. 31,895 $1.00 $31,895.00

7016020 TEMPORARY CONCRETE BARRIER (IN USE) L.FT.-DAY 519,658 $0.07 $36,376.06

7016021 TEMPORARY IMPACT ATTENUATORS (IN USE) EACH-DAY 270 $50.00 $13,500.00

7016030 BARRICADE (TYPE 1, TYPE 2, VERT.PANEL, TUBULAR MARKER) EACH-DAY 99,069 $0.35 $34,674.15

7016031 BARRICADE (TYPE 3, HIGH LEVEL FLAG TREE) EACH-DAY 6,588 $0.50 $3,294.00

7016033 PORTABLE SIGN STAND (SPRING TYPE) EACH-DAY 1,154 $1.00 $1,154.00

7016035 WARNING LIGHT (TYPE A) EACH-DAY 12,791 $0.35 $4,476.85

7016037 WARNING LIGHT (TYPE C) EACH-DAY 99,069 $0.35 $34,674.15

7016039 EMBEDDED SIGN POST EACH-DAY 26,352 $0.30 $7,905.60

7016052 TEMPORARY SIGN (10 S.F. OR MORE) EACH-DAY 14,711 $0.75 $11,033.25

7016061 FLASHING ARROW PANEL EACH-DAY 184 $25.00 $4,600.00

7016067 CHANGEABLE MESSAGE BOARD (CONTRACTOR FURNISHED) EACH-DAY 2,252 $50.00 $112,600.00

7016079 FLAGGING SERVICES (UNIFORMED OFFICER) HOUR 1,537 $67.00 $102,979.00

7020001 IMPACT ATTENUATION DEVICE (ENERGY ABSORBING TERMINAL) EACH 1 $40,000.00 $40,000.00

7030038 FOUNDATION FOR MILEPOST MARKER EACH 2 $400.00 $800.00

7030095 MILEPOST MARKER (S-10) EACH 2 $500.00 $1,000.00

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 4 of 14

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

7040005 PAVEMENT MARKING (WHITE EXTRUDED THERMOPLASTIC) (0.090") L.FT. 52,646 $1.00 $52,646.00

7040006 PAVEMENT MARKING (YELLOW EXTRUDED THERMOPLASTIC) (0.090") L.FT. 9,362 $1.00 $9,362.00

7042031 PRIMER-SEALER FOR PCCP THERMOPLASTIC STRIPING L.FT. 11,617 $1.00 $11,617.00

7042051 REMOVAL OF CURING COMPOUND FOR STRIPING L.FT. 11,617 $1.00 $11,617.00

7050036 PAVEMENT MARKING, PREFORMED, TYPE II LEGEND EACH 6 $900.00 $5,400.00

7050060 PAVEMENT MARKING, PREFORMED, LEGEND, TYPE IV EACH 17 $1,000.00 $17,000.00

7050063 PAVEMENT MARKING, PREFORMED, SINGLE ARROW, TYPE IV EACH 49 $750.00 $36,750.00

7080201 WATERBORNE-TYPE I PAVEMENT MARKING (PAINTED) (WHITE) L.FT. 69,999 $0.35 $24,499.65

7080202 WATERBORNE-TYPE I PAVEMENT MARKING (PAINTED) (YELLOW) L.FT. 24,481 $0.35 $8,568.35

7080205 WATERBORNE-TYPE I PAVEMENT MARKING (PAINTED SYMBOL) (DOUBLE ARROW) EACH 6 $165.00 $990.00

7080206 WATERBORNE-TYPE I PAVEMENT MARKING (PAINTED SYMBOL) (ARROW) EACH 49 $100.00 $4,900.00

7080208 WATERBORNE-TYPE I PAVEMENT MARKING (PAINTED LEGEND) (ONLY) EACH 17 $100.00 $1,700.00

7080301 PAINT BULL NOSE EACH 5 $165.00 $825.00

7080401 WATERBORNE-TYPE II PAVEMENT MARKING (PAINTED) (WHITE) L.FT. 14,642 $0.45 $6,588.90

7080402 WATERBORNE-TYPE II PAVEMENT MARKING (PAINTED) (YELLOW) L.FT. 13,500 $0.45 $6,075.00

7310010 POLE (TYPE A) EACH 5 $500.00 $2,500.00

7310070 POLE (TYPE G) (STANDARD BASE) EACH 12 $5,000.00 $60,000.00

7310072 POLE (TYPE G) (SLIP AWAY BASE)(BREAKAWAY BASE) EACH 19 $5,500.00 $104,500.00

7310130 POLE (TYPE Q) EACH 2 $3,500.00 $7,000.00

7310190 POLE (TYPE W PER ADOT DET. 4-17) EACH 4 $16,500.00 $66,000.00

7310200 POLE FOUNDATION (TYPE A) EACH 5 $1,300.00 $6,500.00

7310260 POLE FOUNDATION (TYPE G) (STANDARD BASE) EACH 12 $1,700.00 $20,400.00

7310262 POLE FOUNDATION (TYPE G) (SLIP AWAY BASE) (BREAKAWAY BASE) EACH 19 $1,700.00 $32,300.00

7310310 POLE FOUNDATION (TYPE Q) EACH 2 $4,000.00 $8,000.00

7310372 POLE FOUNDATION (TYPE W PER ADOT DETAIL. 4-17) EACH 4 $5,500.00 $22,000.00

7310551 MAST ARM (20 FT.) (TAPERED) EACH 37 $1,500.00 $55,500.00

7310590 MAST ARM (40 FT.) (TAPERED) EACH 2 $4,000.00 $8,000.00

7310635 MAST ARM (60 FT.) (TAPERED) EACH 2 $12,000.00 $24,000.00

7310640 MAST ARM (65 FT.) (TAPERED) EACH 2 $15,000.00 $30,000.00

7320050 ELECTRICAL CONDUIT (2") (PVC) L.FT. 12,970 $25.00 $324,250.00

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 5 of 14

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

7320060 ELECTRICAL CONDUIT (2 1/2") (PVC) L.FT. 810 $30.00 $24,300.00

7320070 ELECTRICAL CONDUIT (3") (PVC) L.FT. 1,690 $40.00 $67,600.00

7320274 ELECTRICAL CONDUIT (2-3") (DIRECTIONAL DRILL) L.FT. 610 $65.00 $39,650.00

7320293 ELECTRICAL CONDUIT (2") (PVC) (DIRECTIONAL DRILL) L.FT. 1,070 $65.00 $69,550.00

7320410 PULL BOX (NO. 5) EACH 34 $800.00 $27,200.00

7320420 PULL BOX (NO. 7) EACH 9 $1,000.00 $9,000.00

7320421 PULL BOX (NO. 7) (WITH EXTENSION) EACH 3 $1,100.00 $3,300.00

7320650 CONDUCTORS L.SUM 2 $17,000.00 $34,000.00

7330060 TRAFFIC SIGNAL FACE (TYPE F) EACH 19 $825.00 $15,675.00

7330135 TRAFFIC SIGNAL FACE (TYPE R) EACH 8 $825.00 $6,600.00

7330212 PEDESTRIAN SIGNAL (COMPLETE COUNTDOWN) EACH 16 $825.00 $13,200.00

7330310 TRAFFIC SIGNAL MOUNTING ASSEMBLY (TYPE II) EACH 17 $250.00 $4,250.00

7330330 TRAFFIC SIGNAL MOUNTING ASSEMBLY (TYPE IV) EACH 1 $550.00 $550.00

7330340 TRAFFIC SIGNAL MOUNTING ASSEMBLY (TYPE V) EACH 9 $550.00 $4,950.00

7330350 TRAFFIC SIGNAL MOUNTING ASSEMBLY (TYPE VI) EACH 2 $650.00 $1,300.00

7330360 TRAFFIC SIGNAL MOUNTING ASSEMBLY (TYPE VII) EACH 6 $770.00 $4,620.00

7330510 SIGN (STREET NAME) EACH 2 $825.00 $1,650.00

7340120 METER PEDESTAL CABINET EACH 1 $5,500.00 $5,500.00

7340251 CONTROLLER (ECONOLOITE SMART CONTROLLER W/BBS) EACH 1 $28,000.00 $28,000.00

7340304 CONTROL CABINET FOUNDATION (ELEVATED BASE) EACH 1 $1,500.00 $1,500.00

7340306 METER PEDESTAL FOUNDATION EACH 1 $1,700.00 $1,700.00

7350060 PEDESTRIAN PUSH BUTTON EACH 14 $1,300.00 $18,200.00

7360104 LUMINAIRE (LED) EACH 37 $900.00 $33,300.00

7360160 POWER SUPPLY (BATTERY BACKUP) EACH 1 $9,000.00 $9,000.00

7360235 LOAD CENTER CABINET (TYPE II) (240/480 VOLT, METERED) EACH 2 $11,000.00 $22,000.00

7360240 LOAD CENTER CABINET FOUNDATION EACH 2 $1,600.00 $3,200.00

7370705 CCTV FIELD EQUIPMENT EACH 2 $12,000.00 $24,000.00

8030104 DECOMPOSED GRANITE (3/4") SQ.YD. 9,905 $10.00 $99,047.78

8030106 DECOMPOSED GRANITE (1 1/4") SQ.YD. 6,939 $10.00 $69,387.78

8050003 SEEDING (CLASS II) ACRE 53 $5,500.00 $291,500.00

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 6 of 14

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

8080187 AIR/VACUUM RELEASE VALVE (COK STD DTL 388) EACH 5 $1,200.00 $6,000.00

8080224 GATE VALVE (12") EACH 3 $5,500.00 $16,500.00

8080243 FLUSH LINE ASSEMBLY (COK STD DTL 390) EACH 3 $4,000.00 $12,000.00

8080398 PIPE (PVC) (12") (SDR 18) (CLASS 150) L.FT. 2,084 $220.00 $458,480.00

8080651 FIRE HYDRANT EACH 6 $6,000.00 $36,000.00

8090086 SEWER PIPE (8") (PVC) L.FT. 2,106 $180.00 $379,080.00

8090501 SEWER STUBOUT AND PLUG EACH 3 $2,500.00 $7,500.00

8091114 MANHOLE, SANITARY SEWER (COK DET. 420-1) (48") EACH 6 $14,000.00 $84,000.00

8101005 EROSION CONTROL (CHECK DAM) (ROCK) CU.YD. 336 $100.00 $33,600.00

8101014 EROSION CONTROL (SEDIMENT WATTLE 20") L.FT. 17,922 $7.00 $125,454.00

8101016 EROSION CONTROL (ROCK MULCH) CU.YD. 139 $110.00 $15,290.00

8101017 EROSION CONTROL (GRAVEL BAG) EACH 320 $20.00 $6,400.00

8101018 EROSION CONTROL (STABILIZED CONSTRUCTION ENTRANCE/EXIT GRAVEL PAD) SQ.YD. 1,768 $30.00 $53,040.00

8101021 EROSION CONTROL (WATTLES) (9") L.FT. 1,985 $3.00 $5,955.00

8101035 EROSION CONTROL (SEDIMENT LOGS) (20") L.FT. 480 $7.00 $3,360.00

9010001 MOBILIZATION L.SUM 1 $3,540,000.00 $3,540,000.00

9020004 CHAIN LINK FENCE, TYPE 1 (72") L.FT. 400 $35.00 $14,000.00

9020111 CHAIN LINK FENCE GATE, TYPE 1 (72") (OVER 6' TO 13' WIDE) EACH 5 $4,000.00 $20,000.00

9020201 CONSTRUCT CHAIN LINK FENCE FROM SALVAGE L.FT. 8,240 $20.00 $164,800.00

9040001 CHAIN LINK CABLE BARRIER L.FT. 126 $350.00 $44,100.00

9050005 GUARD RAIL, W-BEAM, SINGLE FACE (MASH) L.FT. 2,113 $50.00 $105,625.00

9050024 GUARD RAIL TERMINAL (TANGENT TYPE) EACH 9 $5,000.00 $45,000.00

9050036 GUARD RAIL, ANCHOR ASSEMBLY EACH 6 $2,800.00 $16,800.00

9050419 GUARD RAIL TRANSITION (THRIE-BEAM GUARD RAIL TRANSITION SYSTEM) EACH 7 $6,500.00 $45,500.00

9080084 CONCRETE CURB AND GUTTER (C-05.10)(TYPE E) L.FT. 165 $28.00 $4,620.00

9080101 CONCRETE CURB AND GUTTER, TYPE A (MAG DET. 220-1) L.FT. 4,223 $28.00 $118,244.00

9080107 CONCRETE SINGLE CURB (MAG DET. 222) L.FT. 3,675 $22.00 $80,850.00

9080241 CONCRETE SIDEWALK (MAG DET. 230) SQ.FT. 27,121 $7.00 $189,847.00

9080296 CONCRETE SIDEWALK RAMP (C-05.30) (TYPE B) EACH 6 $3,300.00 $19,800.00

9080298 CONCRETE SIDEWALK RAMP (C-05.30) (TYPE C) EACH 9 $3,300.00 $29,700.00

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 7 of 14

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

9080300 CONCRETE SIDEWALK RAMP (C-05.30) (TYPE F) EACH 2 $3,300.00 $6,600.00

9090035 RESET FRAME & COVER FOR VALVE BOX, TYPE B/A (MAG DET ) EACH 1 $700.00 $700.00

9100008 CONCRETE BARRIER (C-10.52 WITH 2.5' GUTTER) L.FT. 281 $170.00 $47,770.00

9100009 CONCRETE BARRIER (C-10.50 32" TYPE F) L.FT. 1,141 $135.00 $154,035.00

9120004 SHOTCRETE (4") SQ.YD. 561 $130.00 $72,930.00

9120006 SHOTCRETE (6") SQ.YD. 1,303 $140.00 $182,420.00

9130051 RIPRAP (DUMPED) (D50 = 6-INCH) CU.YD. 3,330 $160.00 $532,800.00

9130052 RIPRAP (DUMPED) (D50 = 9-INCH) CU.YD. 10 $180.00 $1,800.00

9130053 RIPRAP (DUMPED) (D50 = 12-INCH) CU.YD. 189 $200.00 $37,800.00

9140178 RETAINING WALL (REINFORCED CONCRETE CANTILEVER) SQ.FT. 18,055 $110.00 $1,986,050.00

9141801 PIPE PLUG (C-13.76) L.SUM 1 $5,500.00 $5,500.00

9160001 EMBANKMENT CURB L.FT. 57 $45.00 $2,565.00

9170011 EMBANKMENT DOWNDRAINS (C-4.20) L.FT. 212 $100.00 $21,200.00

9170031 INLET (C-4.20) (SINGLE) EACH 2 $4,500.00 $9,000.00

9170045 OUTLET (C-04.50)(DOWNDRAIN ENERGY DISSIPATOR) EACH 1 $2,200.00 $2,200.00

9210011 MEDIAN PAVING SQ.YD. 647 $90.00 $58,250.00

9240010 FORCE ACCOUNT WORK (PROVIDE ELECTRICAL SERVICES) L.SUM 1 $10,000.00 $10,000.00

9240017 FORCE ACCOUNT WORK (SUPPLEMENTAL EROSION CONTROL) L.SUM 1 $10,000.00 $10,000.00

9240050 MISCELLANEOUS WORK (RADAR DETECTION SYSTEMS) L.SUM 1 $90,000.00 $90,000.00

9240115 MISCELLANEOUS WORK (CAT 5E CABLE FOR CCTV) L.FT. 850 $1.00 $850.00

9240119 MISCELLANEOUS WORK (PIPE CULVERT PLUG) (DETAIL DE1) EACH 2 $5,500.00 $11,000.00

9240120 MISCELLANEOUS WORK (6'x3' CONCRETE BOX CULVERT PLUG) (DETAIL DE2) EACH 1 $15,000.00 $15,000.00

9240121 MISCELLANEOUS WORK (10'x8' CONCRETE BOX CULVERT PLUG) (DETAIL DE2) EACH 1 $25,000.00 $25,000.00

9240122 MISCELLANEOUS WORK (6'x5' CONCRETE BOX CULVERT PLUG) (DETAIL DE2) EACH 1 $20,000.00 $20,000.00

9240126 MISCELLANEOUS WORK (OPTICOM PRE-EMPTION SYSTEM L.SUM 1 $20,000.00 $20,000.00

9240127 MISCELLANEOUS WORK (STORM DRAIN PLUG, STD C-13.76) EACH 1 $5,000.00 $5,000.00

9240133 MISCELLANEOUS WORK (CONTRA COSTA ENERGY DISSIPATOR - DETAIL DL) EACH 1 $5,500.00 $5,500.00

9240139 MISCELLANEOUS WORK (CONCRETE LINED SPILLWAYS) SQ.YD. 2,599 $145.00 $376,855.00

9240170 CONTRACTOR QUALITY CONTROL L.SUM 1 $710,000.00 $710,000.00

9240181 MISCELLANEOUS WORK (CONTROL OF NOXIOUS PLANTS) (MANUAL/MECHNICAL METHODS) SQ.YD. 85,000 $0.80 $68,000.00

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 8 of 14

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

9240182 MISCELLANEOUS WORK (CONTROL OF NOXIOUS PLANTS) (HERBICIDE) SQ.YD. 12,000 $0.50 $6,000.00

9240210 SAWCUT GROOVE FOR STRIPING (DIAMOND BLADE) L.FT. 39,998 $0.90 $35,998.20

9250001 CONSTRUCTION SURVEYING AND LAYOUT L.SUM 1 $350,000.00 $350,000.00

9280037 GROUND-IN RUMBLE STRIP (12 INCH) L.FT. 30,400 $0.50 $15,200.00

$28,576,157.71ROADWAY SUBTOTAL:

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 9 of 14

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

KINGMAN CROSSING BLVD TI OVERPASS (EB)

2030501 A STRUCTURAL EXCAVATION CU.YD. 1,610 $30.00 $48,300.00

2030506 A STRUCTURE BACKFILL CU.YD. 970 $50.00 $48,500.00

6010003 A STRUCTURAL CONCRETE (CLASS S) (F'C = 3,500) CU.YD. 608 $1,200.00 $729,600.00

6010005 A STRUCTURAL CONCRETE (CLASS S) (F'C = 4,500) CU.YD. 245 $1,800.00 $441,000.00

6011150 A SINGLE SLOPE BRIDGE CONCRETE BARRIER AND TRANSITION (38") L.FT. 495 $200.00 $99,000.00

6011347 A DECK JOINT ASSEMBLY (3X3 COMPRESSION SEAL) L.FT. 90 $400.00 $36,000.00

6011371 A APPROACH SLAB (SD 2.01) SQ.FT. 1,345 $50.00 $67,250.00

6014851 A PRECAST, PRESTRESSED CONCRETE BRIDGE MEMBER (UBT-42 GIRDER) L.FT. 707 $400.00 $282,800.00

6015101 A RESTRAINERS, VERTICAL EARTHQUAKE (FIXED) EACH 8 $450.00 $3,600.00

6015102 A RESTRAINERS, VERTICAL EARTHQUAKE (EXPANSION) EACH 8 $650.00 $5,200.00

6050002 A REINFORCING STEEL LB. 150,100 $2.00 $300,200.00

6100025 A PAINT STRUCTURE (BRIDGES & RETAINING WALLS) L.SUM 1 $285,000.00 $285,000.00

9140121 A RETAINING WALL (REINFORCED CONCRETE) SQ.FT. 1,861 $150.00 $279,150.00

9240129 A MISCELLANEOUS WORK (SLOPE PAVING)(SD 2.04) SQ.YD. 712 $400.00 $284,800.00

9999903 A LUMP SUM STRUCTURE (TOTAL OF PRECEEDING STRUCTURE ITEMS) L.SUM 1 ---- $2,910,400.00

$2,910,400.00STRUCTURE SUBTOTAL:

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 10 of 14

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

KINGMAN CROSSING BLVD TI OVERPASS (WB)

2030501 B STRUCTURAL EXCAVATION CU.YD. 1,580 $30.00 $47,400.00

2030506 B STRUCTURE BACKFILL CU.YD. 950 $50.00 $47,500.00

6010003 B STRUCTURAL CONCRETE (CLASS S) (F'C = 3,500) CU.YD. 594 $1,200.00 $712,800.00

6010005 B STRUCTURAL CONCRETE (CLASS S) (F'C = 4,500) CU.YD. 245 $1,800.00 $441,000.00

6011150 B SINGLE SLOPE BRIDGE CONCRETE BARRIER AND TRANSITION (38") L.FT. 495 $200.00 $99,000.00

6011347 B DECK JOINT ASSEMBLY (3X3 COMPRESSION SEAL) L.FT. 90 $400.00 $36,000.00

6011371 B APPROACH SLAB (SD 2.01) SQ.FT. 1,345 $50.00 $67,250.00

6014851 B PRECAST, PRESTRESSED CONCRETE BRIDGE MEMBER (UBT-42 GIRDER) L.FT. 707 $400.00 $282,800.00

6015101 B RESTRAINERS, VERTICAL EARTHQUAKE (FIXED) EACH 8 $450.00 $3,600.00

6015102 B RESTRAINERS, VERTICAL EARTHQUAKE (EXPANSION) EACH 8 $650.00 $5,200.00

6050002 B REINFORCING STEEL LB. 149,100 $2.00 $298,200.00

6100025 B PAINT STRUCTURE (BRIDGES & RETAINING WALLS) L.SUM 1 $285,000.00 $285,000.00

9140121 B RETAINING WALL (REINFORCED CONCRETE) SQ.FT. 1,770 $150.00 $265,500.00

9240129 B MISCELLANEOUS WORK (SLOPE PAVING)(SD 2.04) SQ.YD. 712 $400.00 $284,800.00

9999903 B LUMP SUM STRUCTURE (TOTAL OF PRECEEDING STRUCTURE ITEMS) L.SUM 1 ---- $2,876,050.00

$2,876,050.00STRUCTURE SUBTOTAL:

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 11 of 14

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

2-8'X4' BOX CULVERT BE-B

2020009 C REMOVAL OF STRUCTURAL CONCRETE CU.YD. 31 $1,000.00 $31,000.00

2030501 C STRUCTURAL EXCAVATION CU.YD. 87 $90.00 $7,830.00

2030506 C STRUCTURE BACKFILL CU.YD. 38 $200.00 $7,600.00

6010002 C STRUCTURAL CONCRETE (CLASS S) (F'C = 3,000) CU.YD. 78 $1,000.00 $78,000.00

6050002 C REINFORCING STEEL LB. 11,077 $2.00 $22,154.00

6050101 C PLACE DOWELS EACH 24 $35.00 $840.00

6110201 C METAL HANDRAIL L.FT. 93 $100.00 $9,300.00

9999903 C LUMP SUM STRUCTURE (TOTAL OF PRECEEDING STRUCTURE ITEMS) L.SUM 1 ---- $156,724.00

$156,724.00

6'X3' BOX CULVERT BE-D

2020009 D REMOVAL OF STRUCTURAL CONCRETE CU.YD. 31 $1,000.00 $31,000.00

2030501 D STRUCTURAL EXCAVATION CU.YD. 41 $90.00 $3,690.00

2030506 D STRUCTURE BACKFILL CU.YD. 77 $200.00 $15,400.00

6010002 D STRUCTURAL CONCRETE (CLASS S) (F'C = 3,000) CU.YD. 64 $1,000.00 $64,000.00

6050002 D REINFORCING STEEL LB. 7,528 $2.00 $15,056.00

6050101 D PLACE DOWELS EACH 5 $35.00 $175.00

6110201 C METAL HANDRAIL L.FT. 29 $100.00 $2,900.00

9999903 D LUMP SUM STRUCTURE (TOTAL OF PRECEEDING STRUCTURE ITEMS) L.SUM 1 ---- $132,221.00

$132,221.00

2-8'X4' BOX CULVERT BE-H

2020009 E REMOVAL OF STRUCTURAL CONCRETE CU.YD. 31 $1,000.00 $31,000.00

2030501 E STRUCTURAL EXCAVATION CU.YD. 142 $70.00 $9,940.00

2030506 E STRUCTURE BACKFILL CU.YD. 223 $200.00 $44,600.00

6010002 E STRUCTURAL CONCRETE (CLASS S) (F'C = 3,000) CU.YD. 345 $1,000.00 $345,000.00

6050002 E REINFORCING STEEL LB. 54,665 $2.00 $109,330.00

6050101 E PLACE DOWELS EACH 24 $35.00 $840.00

6110201 C METAL HANDRAIL L.FT. 100 $100.00 $10,000.00

9999903 E LUMP SUM STRUCTURE (TOTAL OF PRECEEDING STRUCTURE ITEMS) L.SUM 1 ---- $550,710.00

STRUCTURE

SUBTOTAL: $550,710.00

STRUCTURE SUBTOTAL:

STRUCTURE SUBTOTAL:

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 12 of 14

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

6'X5' BOX CULVERT BE-J

2020009 F REMOVAL OF STRUCTURAL CONCRETE CU.YD. 30 $1,000.00 $30,000.00

2030501 F STRUCTURAL EXCAVATION CU.YD. 40 $90.00 $3,600.00

2030506 F STRUCTURE BACKFILL CU.YD. 88 $200.00 $17,600.00

6010002 F STRUCTURAL CONCRETE (CLASS S) (F'C = 3,000) CU.YD. 78 $1,000.00 $78,000.00

6050002 F REINFORCING STEEL LB. 8,969 $2.00 $17,938.00

6050101 F PLACE DOWELS EACH 10 $35.00 $350.00

9999903 F LUMP SUM STRUCTURE (TOTAL OF PRECEEDING STRUCTURE ITEMS) L.SUM 1 ---- $147,488.00

$147,488.00

6'X3' BOX CULVERT BE-M

2020009 G REMOVAL OF STRUCTURAL CONCRETE CU.YD. 15 $1,000.00 $15,000.00

2030501 G STRUCTURAL EXCAVATION CU.YD. 30 $90.00 $2,700.00

2030506 G STRUCTURE BACKFILL CU.YD. 23 $200.00 $4,600.00

6010002 G STRUCTURAL CONCRETE (CLASS S) (F'C = 3,000) CU.YD. 30 $1,000.00 $30,000.00

6050002 G REINFORCING STEEL LB. 3,010 $2.00 $6,020.00

6050101 G PLACE DOWELS EACH 10 $35.00 $350.00

9999903 G LUMP SUM STRUCTURE (TOTAL OF PRECEEDING STRUCTURE ITEMS) L.SUM 1 ---- $43,670.00

$43,670.00

STRUCTURE SUBTOTAL:

STRUCTURE SUBTOTAL:

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 13 of 14

2/10/23

Item No. Item Description Unit Quantity Unit Price Amount

SUMMARY

ROADWAY $28,576,157.71

KINGMAN CROSSING BLVD TI OVERPASS (EB) $2,910,400.00

KINGMAN CROSSING BLVD TI OVERPASS (WB) $2,876,050.00

2-8'X4' BOX CULVERT BE-B $156,724.00

6'X3' BOX CULVERT BE-D $132,221.00

2-8'X4' BOX CULVERT BE-H $550,710.00

6'X5' BOX CULVERT BE-J $147,488.00

6'X3' BOX CULVERT BE-M $43,670.00

$35,393,420.71

CONSTRUCTION ENGINEERING COST 9% $3,185,407.86

CONSULTANT SERVICES (PDS) COST 1% $353,934.21

CONSTRUCTION CONTINGENCIES (5%) COST 5% $1,769,671.04

COMMUNICATION COST $10,000.00

$5,319,013.11

AC (3/4" MIX) MATERIAL QUALITY TON 23,971 $3.00 $71,913.00

AR-ACFC SMOOTHNESS LANE-MILE 3.4 $11,000.00 $37,400.00

$109,313.00

$40,821,746.81PROJECT TOTAL:

Non-Bid Items

NON-BID SUBTOTAL:

PROJECT TOTAL BID ITEMS:

PROJECT WIDE:

H7147_I-40_KCTI_Cost Est_Stage IV.xlsx AECOM Page 14 of 14