City of Cathedral City
HSIP 11A: 18 Unsignalized Intersection Upgrades
Bid Analysis / Tabulation
02/17/2026
1 Mobilization/Demobilization LS 1 25,000.00$ 25,000.00 $ 135,000.00 $ 135,000.00 $ 2 Surveying and Construction Staking LS 1 30,000.00$ 30,000.00 $ 31,000.00 $ 31,000.00 $ 3 Clearing and Grubbing LS 1 10,000.00$ 10,000.00 $ 42,000.00 $ 42,000.00 $ 4 Traffic Control LS 1 10,000.00$ 10,000.00 $ 71,000.00 $ 71,000.00 $ 5 Stormwater And Non-Stormwater Pollution Control LS 1 10,000.00$ 10,000.00 $ 8,500.00 $ 8,500.00 $ 6 Fugitive Dust Control LS 1 10,000.00$ 10,000.00 $ 18,500.00 $ 18,500.00 $ 7 Sawcut and Remove AC to Subgrade SF 1560 7.00$ 10,920.00$ 5.50 $ 8,580.00$ 8 Sawcut, Remove and Dispose of Concrete Surfacing
(Ramp,Sidewalk, Spandrel and Cross Gutter) SY 1725 35.00$ 60,375.00$ 48.00 $ 82,800.00$ 9 Sawcut, Remove and Dispose of
Existing Curb/Curb & Gutter LF 210 22.00$ 4,620.00$ 37.50 $ 7,875.00$ 10 Remove and Salvage Existing Sign and Post EA 31 100.00$ 3,100.00 $ 83.50 $ 2,588.50$ 11 Remove Existing Fence LF 60 10.00$ 600.00 $ 44.50 $ 2,670.00$ 12 Remove and Salvage Existing Fence and Gates LF 60 27.00$ 1,620.00$ 39.50 $ 2,370.00$ 13 Remove and Salvage Existing Pavers SF 135 7.00$ 945.00$ 18.00 $ 2,430.00$ 14 Remove Existing Conflicting Striping and
Pavement Marking LS 1 10,000.00$ 10,000.00 $ 39,250.00 $ 39,250.00 $ 15 Remove Existing RRFB and/or Push Button Assembly EA 5 1,200.00$ 6,000.00 $ 800.00 $ 4,000.00 $ 16 Remove Existing Flashing Beacon Assembly EA 2 1,200.00$ 2,400.00 $ 5,350.00 $ 10,700.00 $ 17 Remove Existing Luminaire and Mast Arm EA 2 1,200.00$ 2,400.00 $ 800.00 $ 1,600.00 $ 18 Remove and Salvage Existing pole, Luminaire,
Mast Arm and Foundation EA 1 5,000.00$ 5,000.00 $ 6,350.00 $ 6,350.00 $ 19 Adjust to Grade and/or Relocate Sign and Post EA 2 200.00$ 400.00 $ 800.00 $ 1,600.00 $ 20 Adjust to Grade Street Light Pull Box EA 2 1,300.00$ 2,600.00 $ 800.00 $ 1,600.00 $ 21 Construct 6" Curb and Gutter LF 160 50.00$ 8,000.00$ 47.50 $ 7,600.00$ 22 Construct 6" Median Curb LF 12 50.00$ 600.00 $ 189.00 $ 2,268.00 $ 23 Construct Curb Transition LF 50 50.00$ 2,500.00$ 70.00 $ 3,500.00$ 24 Construct 4" Thick PCC Sidewalk SF 5775 13.00$ 75,075.00$ 9.50 $ 54,862.50$ 25 Construct Concrete Spandrel/Cross Gutter SF 2580 20.00$ 51,600.00$ 17.25 $ 44,505.00$ 26 Construct Curb Ramp and Detectable Warning Surface EA 45 5,500.00$ 247,500.00$ 3,600.00 $ 162,000.00$ 27 Construct Driveway SF 300 30.00$ 9,000.00$ 16.00 $ 4,800.00$ 28 Install Detectable Warning Surface SF 30 50.00$ 1,500.00$ 144.00 $ 4,320.00 $ BASE BID SCHEDULE : HSIP 11A
Engineer Estimate
UNIT COST TOTAL ITEM DESCRIPTION UNIT QUANTITY UNIT COST TOTAL LC Paving & Sealing, Inc.
City of Cathedral City
HSIP 11A: 18 Unsignalized Intersection Upgrades
Bid Analysis / Tabulation
02/17/2026
Engineer Estimate
UNIT COST TOTAL ITEM DESCRIPTION UNIT QUANTITY UNIT COST TOTAL LC Paving & Sealing, Inc.
29 Construct 4" AC Pavement TON 40 150.00$ 6,000.00 $ 300.00 $ 12,000.00$ 30 Construct Class 2 Aggregate Base CY 40 120.00$ 4,800.00 $ 195.00 $ 7,800.00 $ 31 Construct Raised Crosswalk SF 850 15.00$ 12,750.00$ 10.50 $ 8,925.00$ 32 Construct Pavers SF 135 30.00$ 4,050.00$ 48.00 $ 6,480.00$ 33 Install Salvaged Fence and Gates LF 60 60.00$ 3,600.00$ 120.00 $ 7,200.00 $ 34 Install New Sign and Pole EA 7 300.00$ 2,100.00 $ 425.00 $ 2,975.00 $ 35 Install Pavement Striping Lines, Marking,Legends,
and Pavement Markers LS 1 32,000.00$ 32,000.00 $ 44,500.00 $ 44,500.00 $ 36 Furnish and Install New 50 Watt HPSV Equivalent 4000K CT LED Luminaire
on Existing Mast Arm Per the Riverside County Road Stds. 2023
EA 4
1,000.00$ 4,000.00 $ 1,050.00 $ 4,200.00 $ 37 Furnish and Install New 70 Watt HPSV Equivalent 4000K CT LED Luminaire
on Existing Mast Arm Per the Riverside County Road Stds. 2023
EA 1
1,000.00$ 1,000.00 $ 1,250.00 $ 1,250.00 $ 38 Furnish and Install New 250 Watt HPSV Equivalent 4000K CT LED Luminaire
on Existing Mast Arm Per the Riverside County Road Stds. 2023
EA 2
1,000.00$ 2,000.00 $ 1,600.00 $ 3,200.00 $ 39 Furnish and Install New 50 Watt HPSV Equivalent 4000K CT LED Luminaire
on New 8 Foot Mast Arm Per the Riverside County Road
Stds. 2023
EA 4
1,250.00$ 5,000.00 $ 3,200.00 $ 12,800.00 $ 40 Furnish and Install Flashing Beacon System EA 2 17,000.00$ 34,000.00 $ 16,000.00 $ 32,000.00 $ 41 Furnish and Install New Type 17-3-100 Pole
and Foundation EA 2 12,000.00$ 24,000.00 $ 21,500.00 $ 43,000.00 $ 42 Furnish and Install 35-foot Mast Arm EA 2 7,000.00$ 14,000.00 $ 6,350.00 $ 12,700.00 $ 43 Furnish and Install Carmanah
R920-MX Solar-Powered RRFB with 1 Safety Light EA 4 7,500.00$ 30,000.00 $ 32,500.00 $ 130,000.00 $ 44 Furnish and Install Carmanah
R920-MX Solar-Powered RRFB EA 2 5,000.00$ 10,000.00 $ 20,250.00 $ 40,500.00 $ City of Cathedral City
HSIP 11A: 18 Unsignalized Intersection Upgrades
Bid Analysis / Tabulation
02/17/2026
Engineer Estimate
UNIT COST TOTAL ITEM DESCRIPTION UNIT QUANTITY UNIT COST TOTAL LC Paving & Sealing, Inc.
45 Furnish and Install Type 15-FBS Poles and
Foundation Complete EA 4 7,000.00$ 28,000.00 $ 12,500.00 $ 50,000.00 $ 46 Furnish and Install LED Street Light and Pole EA 5 12,000.00$ 60,000.00 $ 10,500.00 $ 52,500.00 $ 47 Furnish and Install Carmanah Solar
R247-MX LED Enhanced Stop Sign (R1-1) and Post EA 31 2,900.00$ 89,900.00 $ 4,400.00 $ 136,400.00$ 48 Furnish and Install #6 pull box EA 1 2,500.00$ 2,500.00 $ 1,600.00 $ 1,600.00 $ 49 Furnish and Install #3 1/2 pull box EA 12 1,500.00$ 18,000.00 $ 625.00 $ 7,500.00 $ 50 Furnish and Install #5 pull box EA 2 2,200.00$ 4,400.00 $ 850.00 $ 1,700.00 $ 51 Furnish and Install 3" Conduit LF 30 130.00$ 3,900.00 $ 136.00 $ 4,080.00 $ 52 Furnish and Install 2" Conduit LF 415 105.00$ 43,575.00$ 110.00 $ 45,650.00$ 53 Furnish and Install Pedestrian Push Button (PPB)
Pole and Foundation EA 1 2,150.00$ 2,150.00 $ 3,200.00 $ 3,200.00 $ 54 Furnish and Install #8 AWG Conductors LF 445 1.00$ 445.00$ 6.25 $ 2,781.25$ 55 Furnish and Install Type III-BF Service Enclosure
with Foundation EA 2 7,000.00$ 14,000.00 $ 15,750.00 $ 31,500.00 $ 1,057,925.00$ 1,470,710.25$ TOTAL AMOUNT BASE BID SCHEDULE (BID ITEMS 1-55) City of Cathedral City
HSIP 11A: 18 Unsignalized Intersection Upgrades
Bid Analysis / Tabulation
02/17/2026
1 Mobilization/Demobilization LS 1
2 Surveying and Construction Staking LS 1
3 Clearing and Grubbing LS 1
4 Traffic Control LS 1
5 Stormwater And Non-Stormwater Pollution Control LS 1
6 Fugitive Dust Control LS 1
7 Sawcut and Remove AC to Subgrade SF 1560
8 Sawcut, Remove and Dispose of Concrete Surfacing
(Ramp,Sidewalk, Spandrel and Cross Gutter) SY 1725
9 Sawcut, Remove and Dispose of
Existing Curb/Curb & Gutter LF 210
10 Remove and Salvage Existing Sign and Post EA 31
11 Remove Existing Fence LF 60
12 Remove and Salvage Existing Fence and Gates LF 60
13 Remove and Salvage Existing Pavers SF 135
14 Remove Existing Conflicting Striping and
Pavement Marking LS 1
15 Remove Existing RRFB and/or Push Button Assembly EA 5 16 Remove Existing Flashing Beacon Assembly EA 2
17 Remove Existing Luminaire and Mast Arm EA 2
18 Remove and Salvage Existing pole, Luminaire,
Mast Arm and Foundation EA 1
19 Adjust to Grade and/or Relocate Sign and Post EA 2
20 Adjust to Grade Street Light Pull Box EA 2
21 Construct 6" Curb and Gutter LF 160
22 Construct 6" Median Curb LF 12
23 Construct Curb Transition LF 50
24 Construct 4" Thick PCC Sidewalk SF 5775
25 Construct Concrete Spandrel/Cross Gutter SF 2580
26 Construct Curb Ramp and Detectable Warning Surface EA 45 27 Construct Driveway SF 300
28 Install Detectable Warning Surface SF 30
BASE BID SCHEDULE : HSIP 11A
ITEM DESCRIPTION UNIT QUANTITY
45,150.00$ 45,150.00 $
66,187.00$ 66,187.00 $
11,820.00$ 11,820.00 $
27,000.00$ 27,000.00 $
1,600.00$ 1,600.00 $
3,600.00$ 3,600.00 $
6.00$ 9,360.00$
68.00$ 117,300.00$
36.00$ 7,560.00$
95.00$ 2,945.00$
89.00$ 5,340.00$
60.00$ 3,600.00$
24.00$ 3,240.00$
42,889.00$ 42,889.00 $
1,500.00$ 7,500.00 $
745.00$ 1,490.00 $
500.00$ 1,000.00 $
3,100.00$ 3,100.00 $
119.00$ 238.00 $
1,000.00$ 2,000.00 $
101.00$ 16,160.00$
60.00$ 720.00 $
95.00$ 4,750.00$
8.40$ 48,510.00$
24.00$ 61,920.00$
7,683.00$ 345,735.00$
26.00$ 7,800.00$
83.00$ 2,490.00$
UNIT COST TOTAL
Elecnor Belco electric, Inc.
City of Cathedral City
HSIP 11A: 18 Unsignalized Intersection Upgrades
Bid Analysis / Tabulation
02/17/2026
ITEM DESCRIPTION UNIT QUANTITY
29 Construct 4" AC Pavement TON 40
30 Construct Class 2 Aggregate Base CY 40
31 Construct Raised Crosswalk SF 850
32 Construct Pavers SF 135
33 Install Salvaged Fence and Gates LF 60
34 Install New Sign and Pole EA 7
35 Install Pavement Striping Lines, Marking,Legends,
and Pavement Markers LS 1
36 Furnish and Install New 50 Watt HPSV Equivalent 4000K CT LED Luminaire
on Existing Mast Arm Per the Riverside County Road Stds. 2023
EA 4
37 Furnish and Install New 70 Watt HPSV Equivalent 4000K CT LED Luminaire
on Existing Mast Arm Per the Riverside County Road Stds. 2023
EA 1
38 Furnish and Install New 250 Watt HPSV Equivalent 4000K CT LED Luminaire
on Existing Mast Arm Per the Riverside County Road Stds. 2023
EA 2
39 Furnish and Install New 50 Watt HPSV Equivalent 4000K CT LED Luminaire
on New 8 Foot Mast Arm Per the Riverside County Road
Stds. 2023
EA 4
40 Furnish and Install Flashing Beacon System EA 2
41 Furnish and Install New Type 17-3-100 Pole
and Foundation EA 2
42 Furnish and Install 35-foot Mast Arm EA 2
43 Furnish and Install Carmanah
R920-MX Solar-Powered RRFB with 1 Safety Light EA 4
44 Furnish and Install Carmanah
R920-MX Solar-Powered RRFB EA 2
UNIT COST TOTAL
Elecnor Belco electric, Inc.
355.00$ 14,200.00$
178.00$ 7,120.00 $
28.00$ 23,800.00$
36.00$ 4,860.00$
148.00$ 8,880.00 $
467.00$ 3,269.00 $
50,202.00$ 50,202.00 $
1,100.00$ 4,400.00 $
1,100.00$ 1,100.00 $
1,500.00$ 3,000.00 $
2,700.00$ 10,800.00 $
13,000.00$ 26,000.00 $
22,500.00$ 45,000.00 $
5,600.00$ 11,200.00 $
16,500.00$ 66,000.00 $
16,500.00$ 33,000.00 $
City of Cathedral City
HSIP 11A: 18 Unsignalized Intersection Upgrades
Bid Analysis / Tabulation
02/17/2026
ITEM DESCRIPTION UNIT QUANTITY
45 Furnish and Install Type 15-FBS Poles and
Foundation Complete EA 4
46 Furnish and Install LED Street Light and Pole EA 5
47 Furnish and Install Carmanah Solar
R247-MX LED Enhanced Stop Sign (R1-1) and Post EA 31
48 Furnish and Install #6 pull box EA 1
49 Furnish and Install #3 1/2 pull box EA 12
50 Furnish and Install #5 pull box EA 2
51 Furnish and Install 3" Conduit LF 30
52 Furnish and Install 2" Conduit LF 415
53 Furnish and Install Pedestrian Push Button (PPB)
Pole and Foundation EA 1
54 Furnish and Install #8 AWG Conductors LF 445
55 Furnish and Install Type III-BF Service Enclosure
with Foundation EA 2
TOTAL AMOUNT BASE BID SCHEDULE (BID ITEMS 1-55)
UNIT COST TOTAL
Elecnor Belco electric, Inc.
10,700.00$ 42,800.00 $
10,000.00$ 50,000.00 $
4,350.00$ 134,850.00$
1,264.00$ 1,264.00 $
670.00$ 8,040.00 $
1,071.00$ 2,142.00 $
57.00$ 1,710.00$
146.00$ 60,590.00$
2,500.00$ 2,500.00 $
2.60$ 1,157.00$
10,000.00$ 20,000.00 $
1,488,888.00$