Attachment 4- Cost Estimates — Mayor and City Council, June 17, 2026

Preliminary Engineers Cost Estimate
City: San Bernardino
Project: Baseline Street Study Analysis and Strategy Design Phase: Conceptual
Date: 5/12/2026
ITEM NO. REF

CODE ITEM DESCRIPTION ESTIMATED

QUANTITY UNIT UNIT

PRICE ITEM TOTAL
P1 Remove Type 1-A complet e 2 EA 1,950 $ 3,900 $ P4 Remove Type 19 complet e 5 EA 2,000 $ 10,00 0$ P8 Install 20' mast arm complet e 1 EA 2,350 $ 2,350 $ P9 Install 25' mast arm complet e 6 EA 3,300 $ 19,80 0$ P10 Install 30' mast arm complet e 1 EA 3,600 $ 3,600 $ P17 Install Type 17 standard and foundation complete 1 EA 9,500 $ 9,500 $ P18 Install Type 19 standard and foundation complete 3 EA 12,00 0$ 36,00 0$ P19 Install Type 24 standard and foundation complete 4 EA 17,00 0$ 68,00 0$ Install Pedestrian Scramble 1 EA 150,00 0$ 150,00 0$ Signal Timing Upgrades with Leading Pedestrian Interval (LPI) 9 EA 3,000 $ 27,00 0$ VH1 Remove vehicle head and mounting 25 EA 365 $ 9,125$ PH1 Remove pedestrian head and mounting 11 EA 300 $ 3,300$ PPB1 Remove pedestrian push button 7 EA 150 $ 1,050$ VH2 Install 3-12" LED vehicle head with mounting 32 EA 1,250 $ 40,00 0$ VH4 Install 5-12" LED vehicle head with mounting 14 EA 3,000 $ 42,00 0$ VH7 Install VH retroreflective border on blackplate 70 EA 150 $ 10,50 0$ PH2 Install LED countdown pedestrian head with mounting 11 EA 1,650 $ 18,15 0$ PPB2 Install Type B pedestrian push button 7 EA 750 $ 5,250$ L1 Remove HPSV luminaire 11 EA 350 $ 3,850$
L3 Install LED luminaire complet e 13 EA 800 $ 10,40 0$ ST1 Remove stripe 1,205 LF 1 $ 1,205$
ST2 Install stripe 7,440 LF 2 $ 14,88 0$
ST3 Install pavement marking 95 EA 500 $ 47,50 0$ ST5 Install white continental crosswal k 10,615 SF 7 $ 74,305$ ST6 Remove pavement marking 2 EA 300 $ 600 $
M7 K71-Type bollard delineato r 24 EA 225 $ 5,400$ S3 Install sign panel & post 32 EA 550 $ 17,60 0$ S4 Install sign panel 5 EA 500 $ 2,500$
Install High intensity Activated crossWalK (HAWK) 1 EA 300,00 0$ 300,00 0$ Install Stop-Sign Flashing Beacon 2 EA 500 $ 1,000$ AC1 Demo/unclassified excavation. 361 C Y 100$ 36,089$ AC3 AC pavement (slot patch & base course). 180 TON 125 $ 22,55 6$ M1 CMB 180 TON 100 $ 18,04 4$
PCC3 Install curb and gutter 2,510 LF 40 $ 100,40 0$ PCC7 Install sidewalk 9,74 4 SF 8 $ 77,952$ PCC8 Install curb ramp 76 EA 4,000 $ 304,00 0$
1,497,806$
299,561$
224,671$
149,781$
149,781$
2,321,599$
Civil Improvements
Traffic Improvements
Contingency (20%)
Construction Engineering (15%)
Mobilization (10%)
Traffic Control (10%)
TOTAL

SUBTOTAL
5/12/2026
Medical Center Drive
Mt Vernon Avenue
H Street
G Street
E Street
D Street
Arrowhead Avenue
Sierra Way
Lugo Avenue
Waterman Avenue
TOTAL
P1 Remove Type 1-A complete 22 E A
P4 Remove Type 19 complete 12 2 5 E A
P8 Install 20' mast arm complete 11 E A
P9 Install 25' mast arm complete 11 2 2 6 E A
P10 Install 30' mast arm complete 11 E A
P17 Install Type 17 standard and foundation complete 11 E A P18 Install Type 19 standard and foundation complete 12 3 E A P19 Install Type 24 standard and foundation complete 22 4 E A Install Pedestrian Scramble 11 EA
Signal Timing Upgrades with Leading Pedestrian Interval (LPI) 11 1 11111 1 9 E A VH1 Remove vehicle head and mounting 4 4 2 7 4 4 25 EA
PH1 Remove pedestrian head and mounting 1 6 2 2 11 EA
PPB1 Remove pedestrian push button 12 2 2 7 E A
VH2 Install 3-12" LED vehicle head with mounting 5 4 1 4 6 4 6 2 32 EA VH4 Install 5-12" LED vehicle head with mounting 2 4 2 2 2 2 14 EA VH7 Install VH retroreflective border on blackplate 9 11 17 4 15 6 5 3 70 EA PH2 Install LED countdown pedestrian head with mounting 1 6 2 2 11 EA PPB2 Install Type B pedestrian push button 12 2 2 7 E A L1 Remove HPSV luminaire 14 2 2 2 11 E A
L3 Install LED luminaire complete 14 4 2 2 13 E A
ST1 Remove stri pe 460 380 365 1,205 LF
ST2 Install stri pe 1,080 1,115 1,045 625 605 560 600 590 760 460 7,440 LF ST3 Install pavement marking 8 8 5 1 01 01 01 01 01 4 1 0 9 5 E A ST5 Install white continental crosswalk 2,750 2,490 2,560 2,215 600 10,615 SF ST6 Remove pavement marking 11 2 E A
M7 K71-T ype bollard delineator 12 12 24 EA
S3 Install si gn panel & po s t 55 1 242224 5 3 2 E A
S4 Install si gn panel 1 1 2 1 5 EA
Install High intensity Activated crossWalK (HAWK) 11 E A Install Stop-Sign Flashing Beacon 22 E A
AC1 Demo/unclassified excavation. 57 72 19 26 30 28 31 24 22 51 361 CY AC3 AC
pavement (slot patch & base course). 28 36 10 13 15 14 16 12 11 26 180 TON M1 CMB 28 36 10 13 15 14 16 12 11 26 180 TON
PCC3 Install curb and gutter 370 410 135 205 240 240 225 210 190 285 2,510 LF PCC7 Install sidewalk 1,535 1,940 520 695 819 755 840 650 600 1,390 9,744 SF PCC8 Install curb ram p 88 4 888888 8 7 6 E A
Curb Ramp Area (SF) 1535 1940 520 695 819 755 840 650 600 1390 Curb Ramp Volume (CF) 1535 1940 520 695 819 755 840 650 600 1390 Curb Ramp Volume (CY) 57 72 19 26 30 28 31 24 22 51
Category Ref # Improvement Unit Unit Price
P1 Remove Type 1-A complete EA $1,950
P2 Remove Type 16 complete EA $1,800
P3 Remove Type 17 complete EA $1,500
P3.1 Remove Type 18 complete EA $1,800
P4 Remove Type 19 complete EA $2,000
P5 Remove Type 24 complete EA $3,000
P6 Remove Type 26 complete EA $3,000
P7 Remove Type 29 complete EA $3,800
P7.1 Install 15' mast arm complete EA $2,100
P8 Install 20' mast arm complete EA $2,350
P9 Install 25' mast arm complete EA $3,300
P10 Install 30' mast arm complete EA $3,600
P11 Install 35' mast arm complete EA $4,200
P12 Install 40' mast arm complete EA $4,200
P13 Install 45' mast arm complete EA $4,800
P13.1 Install 55' mast arm complete EA $3,500
P14 Install PPB Post and foundation complete EA $2,050
P15 Install Type 1-A standard and foundation complete EA $3,650 P16 Install Type 15 standard and foundation complete EA $6,500 P16.1 Install Type 16 standard and foundation complete EA $8,000 P17 Install Type 17 standard and foundation complete EA $9,500 P18 Install Type 19 standard and foundation complete EA $12,000 P18.1 Install Type 23 standard and foundation complete EA $16,500 P19 Install Type 24 standard and foundation complete EA $17,000 P20 Install Type 26 standard and foundation complete EA $17,500 P21 Install Type 29 standard and foundation complete EA $18,500 P22 Install Type 61 standard and foundation complete EA $23,500 P23 Remove Type 15 complete EA $1,500
P24 Remove Type 58J complete EA $2,000
P25 Remove mast arm. EA $1,000
VH1 Remove vehicle head and mounting EA $365
PH1 Remove pedestrian head and mounting EA $300
PPB1 Remove pedestrian push button EA $150
PPB4 Remove push button. Plate to smooth finish EA $500 VH2 Install 3-12" LED vehicle head with mounting EA $1,250 VH3 Install 4-12" LED vehicle head with mounting EA $1,650 VH4 Install 5-12" LED vehicle head with mounting EA $3,000 VH5 Repaint existing vehicle head backplate and visor EA $150 VH6 Remove and reinstall decorative base, repaint decorative base EA $200 VH7 Install VH retroreflective border on blackplate EA $150 PH2 Install LED countdown pedestrian head with mounting EA $1,650 PPB2 Install Type B pedestrian push button EA $750
PPB3 Install APS pedestrian push button EA $2,000
L1 Remove HPSV luminaire EA $350
L2 Remove luminaire mast arm & luminaire EA $500
L3 Install LED luminaire complete EA $800
L4 Install 12' luminaire mast arm and luminaire complete EA $1,850 L5 Install 15' luminaire mast arm and luminaire complete EA $1,950 L6 Install 15' luminaire mast arm EA $2,100
L7 Remove luminaire mast arm EA $1,000
L8 Relocate luminaire EA $700
C1 Remove controller cabinet and foundation EA $2,500
C2 Remove service cabinet and foundation EA $2,000
C3 Install 332 controller cabinet complete EA $25,000
C4 Install service meter cabinet complete EA $7,500
C5 Install new cabinet complete with 2070ATC controller EA $30,000 C6 Install 2070ATC controller with OMNI eX controller program EA $5,000 C7 Install Safety Monitor (2010ECLip) EA $3,000
C8 Install battery backup system and cabinet complete EA $5,000 C9 Install GPS Time Source Unit Module EA $1,000
C10 Replace BBS batteries and rewire as needed LS $2,000 C11 Install ethernet switch EA $3,300
C12 Remove pole mounted service meter EA $1,000
C13 Install 332 controller cabinet complete EA $25,000
C14 Install McCain ATX Flex controller program EA $5,000 C15 Furnish and install Type III-BF service cabinet and foundation complete EA $22,000 I1 Remove video detection camera EA $1,000
I2 Remove wireless antenna EA $1,000
I3 Relocate wireless antenna EA $1,500
I4 Relocate existing CCTV camera EA $1,500
I5 Relocate existing video detection EA $1,500
I6 Install EVP LS $10,000
I7 Install Iteris Vector Hybrid Video Detection System complete. (4 cameras) LS $32,000 Vehicle Heads,
Pedestrian
Heads, and
Pedestrian
Push Buttons
ITS Elements
Luminaires and
Luminaire
Mast Arms
Controller
Cabinet,
Service, and
Internal
Elements
Traffic Signal
Signal Poles
and Mast Arms
Category Ref # Improvement Unit Unit Price
I8 Install two (2) Iteris Vector Hybrid and two (2) Iteris RZ4 video detection cameras (4 cameras total) LS $28,600 I9 Install Gridsmart Video Detection System complete. (2 cameras) LS $22,102 I10 Re-wire intersection LS $15,000
I11 Relocate EVP EA $1,500
I12 Wiring and integration LS $5,000
I13 Install #10 wire LF $2
I14 Install 48 single mode fiber optic cable LF $13
PB1 Remove pull box complete and repair concrete panel EA $500 PB2 Install #6E pull box EA $1,200
PB3 Install #6 pull box EA $1,000
PB4 Install N48E splice vault EA $1,200
PB5 Remove pull box EA $150
CO1 Install 2" conduit LF $55
CO2 Install 3" conduit LF $70
CO3 Install 4" conduit LF $60
CO4 Install 1.5" galvanized rigid steel conduit LF $30
TSS1 Remove sign LS $150
TSS2 Relocate sign EA $200
TSS3 Relocate Reflectorized Street Name Sign EA $550
TSS4 Install sign on mast arm EA $800
TSS5 Install RSNS EA $1,100
TSS6 Install LED IISNS EA $2,500
TSS7 Remove IISNS EA $500
TSS8 Install sign on pole EA $250
TSS9 Remove RSNS EA $200
TSC1 Clean and paint existing Type 1-A EA $500
TSC2 Clean and paint existing Type 19 & mast arm EA $1,000 TSC3 Decorative base (Type 1-A) EA $2,000
TSC4 Decorative base (Type 19 & 26) EA $3,000
TSC5 Decorative pole toper EA $800
TSC6 Decorative luminaire mast arm EA $2,300
TSC7 Decorative LED luminaire EA $500
TSC8 Install Type E detector loops EA $700
TSC9 Install Type D detector loops EA $700
TSC10 Remove and reinstall decorative base, repaint decorative base EA $200 PCC1 Remove curb and gutter LF $5
PCC2 Remove sidewalk, curb ramps, and driveways SF $2
PCC3 Install curb and gutter LF $40
PCC4 Install curb only LF $30
PCC5 Install cross-gutter or bus pad SF $15
PCC6 Install bus pad SF $15
PCC7 Install sidewalk SF $8
PCC8 Install curb ramp EA $4,000
PCC9 Install driveway SF $15
AC1 Demo/unclassifi ed excavation. CY $100
AC2 Cold mill AC pavement, variable depth. SF $0.5
AC3 AC pavement (slot patch & base course). TON $125
AC4 ARHM TON $100
U1 Remove & replace utility box/cover EA $950
U2 Adjust manhole to grade EA $1,200
U2 Adjust valve cover to grade EA $500
U4 Modify water service line EA $1,000
LI1 Remove tree EA $800
LI2 Top soil and grading CY $100
LI3 Landscape and irrigation modification SF $8
M1 CMB TON $100
M3 Cobble stone SF $11
M4 Install metal hand railing LF $100
M5 Remove street light EA $1,000
M6 Relocate street light EA $1,500
M7 K71-Type bollard delineator EA $225
M8 Wheel stop EA $100
PCC
Conduit and
Pull Boxes
Custom
ITS Elements
MISC.

Utilities
AC
Civil
Landscaping
and Irrigation
Signage
Category Ref # Improvement Unit Unit Price
ST1 Remove stripe LF $1
ST2 Install stripe LF $2
ST3 Install pavement marking EA $500
ST4 Install yellow continental crosswalk SF $7
ST5 Install white continental crosswalk SF $7
ST6 Remove pavement marking EA $300
ST7 Install green conflict zone striping SF $7
ST8 Install red, yellow, or blue curb. LF $2
ST9 Remove continental crosswalk SF $1
S1 Remove sign panel & post EA $150
S2 Remove sign panel EA $50
S3 Install sign panel & post EA $550
S4 Install sign panel EA $500
S5 Relocate sign panel and/or post EA $250
S6 Install rectangular rapid flashing beacon (RRFB) EA $15,000 S7 Install Bike Blvd Sign Topper EA $100
Signage
Striping
Signing and
Striping
Preliminary Engineers Cost Estimate
City: San Bernardino
Project: Baseline Street Study Analysis and Strategy Design Phase: Conceptual - Medical Center Drive
Date: 5/12/2026
ITEM NO. REF

CODE ITEM DESCRIPTION ESTIMATED

QUANTITY UNIT UNIT

PRICE ITEM TOTAL
P1 Remove Type 1-A complet e 0 EA 1,950 $ - $
P4 Remove Type 19 complet e 1 EA 2,000 $ 2,000 $ P8 Install 20' mast arm complet e 0 EA 2,350 $ - $ P9 Install 25' mast arm complet e 1 EA 3,300 $ 3,300 $ P10 Install 30' mast arm complet e 0 EA 3,600 $ - $ P17 Install Type 17 standard and foundation complete 0 EA 9,500 $ - $ P18 Install Type 19 standard and foundation complete 1 EA 12,00 0$ 12,00 0$ P19 Install Type 24 standard and foundation complete 0 EA 17,00 0$ - $ Install Pedestrian Scramble 0 EA 150,00 0$ - $
Signal Timing Upgrades with Leading Pedestrian Interval (LPI) 1 EA 3,000 $ 3,000 $ VH1 Remove vehicle head and mounting 4 EA 365 $ 1,460$ PH1 Remove pedestrian head and mounting 1 EA 300 $ 300 $ PPB1 Remove pedestrian push button 1 EA 150 $ 150 $ VH2 Install 3-12" LED vehicle head with mounting 5 EA 1,250 $ 6,250 $ VH4 Install 5-12" LED vehicle head with mounting 2 EA 3,000 $ 6,000 $ VH7 Install VH retroreflective border on blackplate 9 EA 150 $ 1,350$ PH2 Install LED countdown pedestrian head with mounting 1 EA 1,650 $ 1,650 $ PPB2 Install Type B pedestrian push button 1 EA 750 $ 750 $ L1 Remove HPSV luminaire 1 EA 350 $ 350 $
L3 Install LED luminaire complet e 1 EA 800 $ 800 $ ST1 Remove stripe 460 LF 1 $ 460$
ST2 Install stripe 1,080 LF 2 $ 2,160$
ST3 Install pavement marking 8 EA 500 $ 4,000$ ST5 Install white continental crosswal k 0S F 7 $ - $ ST6 Remove pavement marking 1 EA 300 $ 300 $
M7 K71-Type bollard delineato r 12 EA 225 $ 2,700$ S3 Install sign panel & post 5 EA 550 $ 2,750$ S4 Install sign panel 1 EA 500 $ 500 $
Install High intensity Activated crossWalK (HAWK) 0 EA 300,00 0$ - $ Install Stop-Sign Flashing Beacon 0 EA 500 $ - $ AC1 Demo/unclassified excavation. 57 C Y 100$ 5,685$ AC3 AC pavement (slot patch & base course). 28 TON 125 $ 3,553$ M1 CMB 28 TON 100 $ 2,843$
PCC3 Install curb and gutter 370 LF 40 $ 14,80 0$ PCC7 Install sidewalk 1,535 SF 8 $ 12,28 0$ PCC8 Install curb ramp 8 EA 4,000 $ 32,00 0$
123,391$
24,678$
18,509$
12,339$
12,339$
191,256$
Traffic Control (10%)
TOTAL
Traffic Improvements
Civil Improvements

SUBTOTAL
Contingency (20%)
Construction Engineering (15%)
Mobilization (10%)
5/12/2026
Preliminary Engineers Cost Estimate
City: San Bernardino
Project: Baseline Street Study Analysis and Strategy Design Phase: Conceptual - Mt Vernon Avenue
Date: 5/12/2026
ITEM NO. REF

CODE ITEM DESCRIPTION ESTIMATED

QUANTITY UNIT UNIT

PRICE ITEM TOTAL
P1 Remove Type 1-A complet e 0 EA 1,950 $ - $
P4 Remove Type 19 complet e 0 EA 2,000 $ - $
P8 Install 20' mast arm complet e 0 EA 2,350 $ - $ P9 Install 25' mast arm complet e 0 EA 3,300 $ - $ P10 Install 30' mast arm complet e 0 EA 3,600 $ - $ P17 Install Type 17 standard and foundation complete 0 EA 9,500 $ - $ P18 Install Type 19 standard and foundation complete 0 EA 12,00 0$ - $ P19 Install Type 24 standard and foundation complete 0 EA 17,00 0$ - $ Install Pedestrian Scramble 1 EA 150,00 0$ 150,00 0$ Signal Timing Upgrades with Leading Pedestrian Interval (LPI) 1 EA 3,000 $ 3,000 $ VH1 Remove vehicle head and mounting 4 EA 365 $ 1,460$ PH1 Remove pedestrian head and mounting 0 EA 300 $ - $ PPB1 Remove pedestrian push button 0 EA 150 $ - $ VH2 Install 3-12" LED vehicle head with mounting 4 EA 1,250 $ 5,000 $ VH4 Install 5-12" LED vehicle head with mounting 4 EA 3,000 $ 12,00 0$ VH7 Install VH retroreflective border on blackplate 11 EA 150 $ 1,650$ PH2 Install LED countdown pedestrian head with mounting 0 EA 1,650 $ - $ PPB2 Install Type B pedestrian push button 0 EA 750 $ - $ L1 Remove HPSV luminaire 0 EA 350 $ - $
L3 Install LED luminaire complet e 0 EA 800 $ - $ ST1 Remove stripe 380 LF 1 $ 380$
ST2 Install stripe 1,115 LF 2 $ 2,230$
ST3 Install pavement marking 8 EA 500 $ 4,000$ ST5 Install white continental crosswal k 2,750 SF 7 $ 19,25 0$ ST6 Remove pavement marking 1 EA 300 $ 300 $
M7 K71-Type bollard delineato r 12 EA 225 $ 2,700$ S3 Install sign panel & post 5 EA 550 $ 2,750$ S4 Install sign panel 1 EA 500 $ 500 $
Install High intensity Activated crossWalK (HAWK) 0 EA 300,00 0$ - $ Install Stop-Sign Flashing Beacon 0 EA 500 $ - $ AC1 Demo/unclassified excavation. 72 C Y 100$ 7,185$ AC3 AC pavement (slot patch & base course). 36 TON 125 $ 4,491$ M1 CMB 36 TON 100 $ 3,593$
PCC3 Install curb and gutter 410 LF 40 $ 16,40 0$ PCC7 Install sidewalk 1,940 SF 8 $ 15,52 0$ PCC8 Install curb ramp 8 EA 4,000 $ 32,00 0$
284,409$
56,882$
42,661$
28,441$
28,441$
440,833$
Traffic Control (10%)
TOTAL
Traffic Improvements
Civil Improvements

CODE ITEM DESCRIPTION ESTIMATED

QUANTITY UNIT UNIT

PRICE ITEM TOTAL
P1 Remove Type 1-A complet e 0 EA 1,950 $ - $
P4 Remove Type 19 complet e 0 EA 2,000 $ - $
P8 Install 20' mast arm complet e 0 EA 2,350 $ - $ P9 Install 25' mast arm complet e 0 EA 3,300 $ - $ P10 Install 30' mast arm complet e 0 EA 3,600 $ - $ P17 Install Type 17 standard and foundation complete 0 EA 9,500 $ - $ P18 Install Type 19 standard and foundation complete 0 EA 12,00 0$ - $ P19 Install Type 24 standard and foundation complete 0 EA 17,00 0$ - $ Install Pedestrian Scramble 0 EA 150,00 0$ - $
Signal Timing Upgrades with Leading Pedestrian Interval (LPI) 1 EA 3,000 $ 3,000 $ VH1 Remove vehicle head and mounting 2 EA 365 $ 730 $ PH1 Remove pedestrian head and mounting 0 EA 300 $ - $ PPB1 Remove pedestrian push button 0 EA 150 $ - $ VH2 Install 3-12" LED vehicle head with mounting 1 EA 1,250 $ 1,250 $ VH4 Install 5-12" LED vehicle head with mounting 2 EA 3,000 $ 6,000 $ VH7 Install VH retroreflective border on blackplate 17 EA 150 $ 2,550$ PH2 Install LED countdown pedestrian head with mounting 0 EA 1,650 $ - $ PPB2 Install Type B pedestrian push button 0 EA 750 $ - $ L1 Remove HPSV luminaire 4 EA 350 $ 1,400$
L3 Install LED luminaire complet e 4 EA 800 $ 3,200$ ST1 Remove stripe 365 LF 1 $ 365$
ST2 Install stripe 1,045 LF 2 $ 2,090$
ST3 Install pavement marking 5 EA 500 $ 2,500$ ST5 Install white continental crosswal k 0S F 7 $ - $ ST6 Remove pavement marking 0 EA 300 $ - $
M7 K71-Type bollard delineato r 0 EA 225 $ - $ S3 Install sign panel & post 1 EA 550 $ 550 $ S4 Install sign panel 0 EA 500 $ - $
Install High intensity Activated crossWalK (HAWK) 0 EA 300,00 0$ - $ Install Stop-Sign Flashing Beacon 0 EA 500 $ - $ AC1 Demo/unclassified excavation. 19 C Y 100$ 1,926$ AC3 AC pavement (slot patch & base course). 10 TON 125 $ 1,20 4$ M1 CMB 10 TON 100 $ 963 $
PCC3 Install curb and gutter 135 LF 40 $ 5,400$ PCC7 Install sidewalk 520 SF 8 $ 4,160$
PCC8 Install curb ramp 4 EA 4,000 $ 16,00 0$
53,288$
10,658$
7,993$
5,329$
5,329$
82,596$
Traffic Control (10%)
TOTAL
Traffic Improvements
Civil Improvements

CODE ITEM DESCRIPTION ESTIMATED

QUANTITY UNIT UNIT

PRICE ITEM TOTAL
P1 Remove Type 1-A complet e 2 EA 1,950 $ 3,900 $ P4 Remove Type 19 complet e 0 EA 2,000 $ - $
P8 Install 20' mast arm complet e 1 EA 2,350 $ 2,350 $ P9 Install 25' mast arm complet e 1 EA 3,300 $ 3,300 $ P10 Install 30' mast arm complet e 1 EA 3,600 $ 3,600 $ P17 Install Type 17 standard and foundation complete 1 EA 9,500 $ 9,500 $ P18 Install Type 19 standard and foundation complete 2 EA 12,00 0$ 24,00 0$ P19 Install Type 24 standard and foundation complete 0 EA 17,00 0$ - $ Install Pedestrian Scramble 0 EA 150,00 0$ - $
Signal Timing Upgrades with Leading Pedestrian Interval (LPI) 1 EA 3,000 $ 3,000 $ VH1 Remove vehicle head and mounting 7 EA 365 $ 2,555$ PH1 Remove pedestrian head and mounting 6 EA 300 $ 1,800$ PPB1 Remove pedestrian push button 2 EA 150 $ 300 $ VH2 Install 3-12" LED vehicle head with mounting 4 EA 1,250 $ 5,000 $ VH4 Install 5-12" LED vehicle head with mounting 2 EA 3,000 $ 6,000 $ VH7 Install VH retroreflective border on blackplate 4 EA 150 $ 600 $ PH2 Install LED countdown pedestrian head with mounting 6 EA 1,650 $ 9,900 $ PPB2 Install Type B pedestrian push button 2 EA 750 $ 1,500$ L1 Remove HPSV luminaire 2 EA 350 $ 700 $
L3 Install LED luminaire complet e 4 EA 800 $ 3,200$ ST1 Remove stripe 0 LF 1 $ - $
ST2 Install stripe 625 LF 2 $ 1,250$
ST3 Install pavement marking 10 EA 500 $ 5,000$ ST5 Install white continental crosswal k 0S F 7 $ - $ ST6 Remove pavement marking 0 EA 300 $ - $
M7 K71-Type bollard delineato r 0 EA 225 $ - $ S3 Install sign panel & post 2 EA 550 $ 1,100$ S4 Install sign panel 0 EA 500 $ - $
Install High intensity Activated crossWalK (HAWK) 0 EA 300,00 0$ - $ Install Stop-Sign Flashing Beacon 0 EA 500 $ - $ AC1 Demo/unclassified excavation. 26 C Y 100$ 2,57 4$ AC3 AC pavement (slot patch & base course). 13 TON 125 $ 1,609$ M1 CMB 13 TON 100 $ 1,287$
PCC3 Install curb and gutter 205 LF 40 $ 8,200$ PCC7 Install sidewalk 695 SF 8 $ 5,560$
PCC8 Install curb ramp 8 EA 4,000 $ 32,00 0$
139,785$
27,957$
20,968$
13,978$
13,978$
216,667$
Traffic Control (10%)
TOTAL
Traffic Improvements
Civil Improvements

CODE ITEM DESCRIPTION ESTIMATED

QUANTITY UNIT UNIT

PRICE ITEM TOTAL
P1 Remove Type 1-A complet e 0 EA 1,950 $ - $
P4 Remove Type 19 complet e 2 EA 2,000 $ 4,000 $ P8 Install 20' mast arm complet e 0 EA 2,350 $ - $ P9 Install 25' mast arm complet e 2 EA 3,300 $ 6,600 $ P10 Install 30' mast arm complet e 0 EA 3,600 $ - $ P17 Install Type 17 standard and foundation complete 0 EA 9,500 $ - $ P18 Install Type 19 standard and foundation complete 0 EA 12,00 0$ - $ P19 Install Type 24 standard and foundation complete 2 EA 17,00 0$ 34,00 0$ Install Pedestrian Scramble 0 EA 150,00 0$ - $
Signal Timing Upgrades with Leading Pedestrian Interval (LPI) 1 EA 3,000 $ 3,000 $ VH1 Remove vehicle head and mounting 4 EA 365 $ 1,460$ PH1 Remove pedestrian head and mounting 2 EA 300 $ 600 $ PPB1 Remove pedestrian push button 2 EA 150 $ 300 $ VH2 Install 3-12" LED vehicle head with mounting 6 EA 1,250 $ 7,500 $ VH4 Install 5-12" LED vehicle head with mounting 2 EA 3,000 $ 6,000 $ VH7 Install VH retroreflective border on blackplate 15 EA 150 $ 2,250$ PH2 Install LED countdown pedestrian head with mounting 2 EA 1,650 $ 3,300 $ PPB2 Install Type B pedestrian push button 2 EA 750 $ 1,500$ L1 Remove HPSV luminaire 2 EA 350 $ 700 $
L3 Install LED luminaire complet e 2 EA 800 $ 1,600$ ST1 Remove stripe 0 LF 1 $ - $
ST2 Install stripe 605 LF 2 $ 1,210$
ST3 Install pavement marking 10 EA 500 $ 5,000$ ST5 Install white continental crosswal k 0S F 7 $ - $ ST6 Remove pavement marking 0 EA 300 $ - $
M7 K71-Type bollard delineato r 0 EA 225 $ - $ S3 Install sign panel & post 4 EA 550 $ 2,200$ S4 Install sign panel 0 EA 500 $ - $
Install High intensity Activated crossWalK (HAWK) 0 EA 300,00 0$ - $ Install Stop-Sign Flashing Beacon 0 EA 500 $ - $ AC1 Demo/unclassified excavation. 30 C Y 100$ 3,033$ AC3 AC pavement (slot patch & base course). 15 TON 125 $ 1,896$ M1 CMB 15 TON 100 $ 1,517$
PCC3 Install curb and gutter 240 LF 40 $ 9,600$ PCC7 Install sidewalk 819 SF 8 $ 6,552$
PCC8 Install curb ramp 8 EA 4,000 $ 32,00 0$
135,818$
27,164$
20,373$
13,582$
13,582$
210,518$
Traffic Control (10%)
TOTAL
Traffic Improvements
Civil Improvements

CODE ITEM DESCRIPTION ESTIMATED

QUANTITY UNIT UNIT

PRICE ITEM TOTAL
P1 Remove Type 1-A complet e 0 EA 1,950 $ - $
P4 Remove Type 19 complet e 0 EA 2,000 $ - $
P8 Install 20' mast arm complet e 0 EA 2,350 $ - $ P9 Install 25' mast arm complet e 0 EA 3,300 $ - $ P10 Install 30' mast arm complet e 0 EA 3,600 $ - $ P17 Install Type 17 standard and foundation complete 0 EA 9,500 $ - $ P18 Install Type 19 standard and foundation complete 0 EA 12,00 0$ - $ P19 Install Type 24 standard and foundation complete 0 EA 17,00 0$ - $ Install Pedestrian Scramble 0 EA 150,00 0$ - $
Signal Timing Upgrades with Leading Pedestrian Interval (LPI) 1 EA 3,000 $ 3,000 $ VH1 Remove vehicle head and mounting 0 EA 365 $ - $ PH1 Remove pedestrian head and mounting 0 EA 300 $ - $ PPB1 Remove pedestrian push button 0 EA 150 $ - $ VH2 Install 3-12" LED vehicle head with mounting 0 EA 1,250 $ - $ VH4 Install 5-12" LED vehicle head with mounting 0 EA 3,000 $ - $ VH7 Install VH retroreflective border on blackplate 0 EA 150 $ - $ PH2 Install LED countdown pedestrian head with mounting 0 EA 1,650 $ - $ PPB2 Install Type B pedestrian push button 0 EA 750 $ - $ L1 Remove HPSV luminaire 0 EA 350 $ - $
L3 Install LED luminaire complet e 0 EA 800 $ - $ ST1 Remove stripe 0 LF 1 $ - $
ST2 Install stripe 560 LF 2 $ 1,120$
ST3 Install pavement marking 10 EA 500 $ 5,000$ ST5 Install white continental crosswal k 2,490 SF 7 $ 17,43 0$ ST6 Remove pavement marking 0 EA 300 $ - $
M7 K71-Type bollard delineato r 0 EA 225 $ - $ S3 Install sign panel & post 2 EA 550 $ 1,100$ S4 Install sign panel 0 EA 500 $ - $
Install High intensity Activated crossWalK (HAWK) 0 EA 300,00 0$ - $ Install Stop-Sign Flashing Beacon 0 EA 500 $ - $ AC1 Demo/unclassified excavation. 28 C Y 100$ 2,796$ AC3 AC pavement (slot patch & base course). 14 TON 125 $ 1,748$ M1 CMB 14 TON 100 $ 1,398$
PCC3 Install curb and gutter 240 LF 40 $ 9,600$ PCC7 Install sidewalk 755 SF 8 $ 6,040$
PCC8 Install curb ramp 8 EA 4,000 $ 32,00 0$
81,232$
16,246$
12,185$
8,123$
8,123$
125,910$
Traffic Control (10%)
TOTAL
Traffic Improvements
Civil Improvements

CODE ITEM DESCRIPTION ESTIMATED

QUANTITY UNIT UNIT

PRICE ITEM TOTAL
P1 Remove Type 1-A complet e 0 EA 1,950 $ - $
P4 Remove Type 19 complet e 2 EA 2,000 $ 4,000 $ P8 Install 20' mast arm complet e 0 EA 2,350 $ - $ P9 Install 25' mast arm complet e 2 EA 3,300 $ 6,600 $ P10 Install 30' mast arm complet e 0 EA 3,600 $ - $ P17 Install Type 17 standard and foundation complete 0 EA 9,500 $ - $ P18 Install Type 19 standard and foundation complete 0 EA 12,00 0$ - $ P19 Install Type 24 standard and foundation complete 2 EA 17,00 0$ 34,00 0$ Install Pedestrian Scramble 0 EA 150,00 0$ - $
Signal Timing Upgrades with Leading Pedestrian Interval (LPI) 1 EA 3,000 $ 3,000 $ VH1 Remove vehicle head and mounting 4 EA 365 $ 1,460$ PH1 Remove pedestrian head and mounting 2 EA 300 $ 600 $ PPB1 Remove pedestrian push button 2 EA 150 $ 300 $ VH2 Install 3-12" LED vehicle head with mounting 4 EA 1,250 $ 5,000 $ VH4 Install 5-12" LED vehicle head with mounting 2 EA 3,000 $ 6,000 $ VH7 Install VH retroreflective border on blackplate 6 EA 150 $ 900 $ PH2 Install LED countdown pedestrian head with mounting 2 EA 1,650 $ 3,300 $ PPB2 Install Type B pedestrian push button 2 EA 750 $ 1,500$ L1 Remove HPSV luminaire 2 EA 350 $ 700 $
L3 Install LED luminaire complet e 2 EA 800 $ 1,600$ ST1 Remove stripe 0 LF 1 $ - $
ST2 Install stripe 600 LF 2 $ 1,200$
ST3 Install pavement marking 10 EA 500 $ 5,000$ ST5 Install white continental crosswal k 2,560 SF 7 $ 17,92 0$ ST6 Remove pavement marking 0 EA 300 $ - $
M7 K71-Type bollard delineato r 0 EA 225 $ - $ S3 Install sign panel & post 2 EA 550 $ 1,100$ S4 Install sign panel 0 EA 500 $ - $
Install High intensity Activated crossWalK (HAWK) 0 EA 300,00 0$ - $ Install Stop-Sign Flashing Beacon 0 EA 500 $ - $ AC1 Demo/unclassified excavation. 31 C Y 100$ 3,111$ AC3 AC pavement (slot patch & base course). 16 TON 125 $ 1,94 4$ M1 CMB 16 TON 100 $ 1,556$
PCC3 Install curb and gutter 225 LF 40 $ 9,000$ PCC7 Install sidewalk 840 SF 8 $ 6,720$
PCC8 Install curb ramp 8 EA 4,000 $ 32,00 0$
148,511$
29,702$
22,277$
14,851$
14,851$
230,192$
Traffic Control (10%)
TOTAL
Traffic Improvements
Civil Improvements

CODE ITEM DESCRIPTION ESTIMATED

QUANTITY UNIT UNIT

PRICE ITEM TOTAL
P1 Remove Type 1-A complet e 0 EA 1,950 $ - $
P4 Remove Type 19 complet e 0 EA 2,000 $ - $
P8 Install 20' mast arm complet e 0 EA 2,350 $ - $ P9 Install 25' mast arm complet e 0 EA 3,300 $ - $ P10 Install 30' mast arm complet e 0 EA 3,600 $ - $ P17 Install Type 17 standard and foundation complete 0 EA 9,500 $ - $ P18 Install Type 19 standard and foundation complete 0 EA 12,00 0$ - $ P19 Install Type 24 standard and foundation complete 0 EA 17,00 0$ - $ Install Pedestrian Scramble 0 EA 150,00 0$ - $
Signal Timing Upgrades with Leading Pedestrian Interval (LPI) 1 EA 3,000 $ 3,000 $ VH1 Remove vehicle head and mounting 0 EA 365 $ - $ PH1 Remove pedestrian head and mounting 0 EA 300 $ - $ PPB1 Remove pedestrian push button 0 EA 150 $ - $ VH2 Install 3-12" LED vehicle head with mounting 6 EA 1,250 $ 7,500 $ VH4 Install 5-12" LED vehicle head with mounting 0 EA 3,000 $ - $ VH7 Install VH retroreflective border on blackplate 5 EA 150 $ 750 $ PH2 Install LED countdown pedestrian head with mounting 0 EA 1,650 $ - $ PPB2 Install Type B pedestrian push button 0 EA 750 $ - $ L1 Remove HPSV luminaire 0 EA 350 $ - $
L3 Install LED luminaire complet e 0 EA 800 $ - $ ST1 Remove stripe 0 LF 1 $ - $
ST2 Install stripe 590 LF 2 $ 1,180$
ST3 Install pavement marking 10 EA 500 $ 5,000$ ST5 Install white continental crosswal k 2,215 SF 7 $ 15,505$ ST6 Remove pavement marking 0 EA 300 $ - $
M7 K71-Type bollard delineato r 0 EA 225 $ - $ S3 Install sign panel & post 2 EA 550 $ 1,100$ S4 Install sign panel 0 EA 500 $ - $
Install High intensity Activated crossWalK (HAWK) 0 EA 300,00 0$ - $ Install Stop-Sign Flashing Beacon 0 EA 500 $ - $ AC1 Demo/unclassified excavation. 24 C Y 100$ 2,407$ AC3 AC pavement (slot patch & base course). 12 TON 125 $ 1,505$ M1 CMB 12 TON 100 $ 1,20 4$
PCC3 Install curb and gutter 210 LF 40 $ 8,400$ PCC7 Install sidewalk 650 SF 8 $ 5,200$
PCC8 Install curb ramp 8 EA 4,000 $ 32,00 0$
84,751$
16,950$
12,713$
8,475$
8,475$
131,364$
Traffic Control (10%)
TOTAL
Traffic Improvements
Civil Improvements

CODE ITEM DESCRIPTION ESTIMATED

QUANTITY UNIT UNIT

PRICE ITEM TOTAL
P1 Remove Type 1-A complet e 0 EA 1,950 $ - $
P4 Remove Type 19 complet e 0 EA 2,000 $ - $
P8 Install 20' mast arm complet e 0 EA 2,350 $ - $ P9 Install 25' mast arm complet e 0 EA 3,300 $ - $ P10 Install 30' mast arm complet e 0 EA 3,600 $ - $ P17 Install Type 17 standard and foundation complete 0 EA 9,500 $ - $ P18 Install Type 19 standard and foundation complete 0 EA 12,00 0$ - $ P19 Install Type 24 standard and foundation complete 0 EA 17,00 0$ - $ Install Pedestrian Scramble 0 EA 150,00 0$ - $
Signal Timing Upgrades with Leading Pedestrian Interval (LPI) 0 EA 3,000 $ - $ VH1 Remove vehicle head and mounting 0 EA 365 $ - $ PH1 Remove pedestrian head and mounting 0 EA 300 $ - $ PPB1 Remove pedestrian push button 0 EA 150 $ - $ VH2 Install 3-12" LED vehicle head with mounting 0 EA 1,250 $ - $ VH4 Install 5-12" LED vehicle head with mounting 0 EA 3,000 $ - $ VH7 Install VH retroreflective border on blackplate 0 EA 150 $ - $ PH2 Install LED countdown pedestrian head with mounting 0 EA 1,650 $ - $ PPB2 Install Type B pedestrian push button 0 EA 750 $ - $ L1 Remove HPSV luminaire 0 EA 350 $ - $
L3 Install LED luminaire complet e 0 EA 800 $ - $ ST1 Remove stripe 0 LF 1 $ - $
ST2 Install stripe 760 LF 2 $ 1,520$
ST3 Install pavement marking 14 EA 500 $ 7,000$ ST5 Install white continental crosswal k 600 SF 7 $ 4,200$ ST6 Remove pavement marking 0 EA 300 $ - $
M7 K71-Type bollard delineato r 0 EA 225 $ - $ S3 Install sign panel & post 4 EA 550 $ 2,200$ S4 Install sign panel 2 EA 500 $ 1,000$
Install High intensity Activated crossWalK (HAWK) 1 EA 300,00 0$ 300,00 0$ Install Stop-Sign Flashing Beacon 2 EA 500 $ 1,000$ AC1 Demo/unclassified excavation. 22 C Y 100$ 2,222$ AC3 AC pavement (slot patch & base course). 11 TON 125 $ 1,389$ M1 CMB 11 TON 100 $ 1,111$
PCC3 Install curb and gutter 190 LF 40 $ 7,600$ PCC7 Install sidewalk 600 SF 8 $ 4,800$
PCC8 Install curb ramp 8 EA 4,000 $ 32,00 0$
366,042$
73,208$
54,906$
36,604$
36,604$
567,365$
Traffic Control (10%)
TOTAL
Traffic Improvements
Civil Improvements

CODE ITEM DESCRIPTION ESTIMATED

QUANTITY UNIT UNIT

PRICE ITEM TOTAL
P1 Remove Type 1-A complet e 0 EA 1,950 $ - $
P4 Remove Type 19 complet e 0 EA 2,000 $ - $
P8 Install 20' mast arm complet e 0 EA 2,350 $ - $ P9 Install 25' mast arm complet e 0 EA 3,300 $ - $ P10 Install 30' mast arm complet e 0 EA 3,600 $ - $ P17 Install Type 17 standard and foundation complete 0 EA 9,500 $ - $ P18 Install Type 19 standard and foundation complete 0 EA 12,00 0$ - $ P19 Install Type 24 standard and foundation complete 0 EA 17,00 0$ - $ Install Pedestrian Scramble 0 EA 150,00 0$ - $
Signal Timing Upgrades with Leading Pedestrian Interval (LPI) 1 EA 3,000 $ 3,000 $ VH1 Remove vehicle head and mounting 0 EA 365 $ - $ PH1 Remove pedestrian head and mounting 0 EA 300 $ - $ PPB1 Remove pedestrian push button 0 EA 150 $ - $ VH2 Install 3-12" LED vehicle head with mounting 2 EA 1,250 $ 2,500 $ VH4 Install 5-12" LED vehicle head with mounting 0 EA 3,000 $ - $ VH7 Install VH retroreflective border on blackplate 3 EA 150 $ 450 $ PH2 Install LED countdown pedestrian head with mounting 0 EA 1,650 $ - $ PPB2 Install Type B pedestrian push button 0 EA 750 $ - $ L1 Remove HPSV luminaire 0 EA 350 $ - $
L3 Install LED luminaire complet e 0 EA 800 $ - $ ST1 Remove stripe 0 LF 1 $ - $
ST2 Install stripe 460 LF 2 $ 920$
ST3 Install pavement marking 10 EA 500 $ 5,000$ ST5 Install white continental crosswal k 0S F 7 $ - $ ST6 Remove pavement marking 0 EA 300 $ - $
M7 K71-Type bollard delineato r 0 EA 225 $ - $ S3 Install sign panel & post 5 EA 550 $ 2,750$ S4 Install sign panel 1 EA 500 $ 500 $
Install High intensity Activated crossWalK (HAWK) 0 EA 300,00 0$ - $ Install Stop-Sign Flashing Beacon 0 EA 500 $ - $ AC1 Demo/unclassified excavation. 51 C Y 100$ 5,148$ AC3 AC pavement (slot patch & base course). 26 TON 125 $ 3,218$ M1 CMB 26 TON 100 $ 2,57 4$
PCC3 Install curb and gutter 285 LF 40 $ 11,40 0$ PCC7 Install sidewalk 1,390 SF 8 $ 11,12 0$ PCC8 Install curb ramp 8 EA 4,000 $ 32,00 0$
80,580$
16,116$
12,087$
8,058$
8,058$
124,899$
Traffic Control (10%)
TOTAL
Traffic Improvements
Civil Improvements

SUBTOTAL
Contingency (20%)
Construction Engineering (15%)
Mobilization (10%)
5/12/2026

Mayor and City CouncilJune 17, 2026

Mayor and City Council
June 17, 2026