Greenbelt East Trail Project Cost Estimator v2.xlsx

	B	C	D	E	F	G
1	Greenbelt East Trail
2	Notional Cost Estimates
3	Length	Linear Feet		23,760
4	Length	Miles		4.5
5	Two-Way Protected Bike Lane On One Side of Roadway
6	Length	Linear Feet		19,760
7	Length	Miles		4.0
8	Intersections	Each		12
9	Intersection Width (Avg)	Linear Feet		40
10	Expanded Double Wide Sidewalk On One Side of Roadway
11	Hanover Parkway to Greenbelt City Limit (Greenbelt)
12		Linear Feet		3,000
13		Miles		0.6
14	Good Luck Road to the Bus Stop (Prince George's Co.)
15	Length	Linear Feet		1,000
16	Length	Miles		0.2
17	Construction
18		Linear Feet	Sq Feet	Unit Cost	Total Cost	Replacement Interval?
19	Greenbelt Sidewalk Section	3,000	15,000	10	$150,000	15 years?
20	Good Luck Sidewalk Section (?)	1,000	5,000	10	$50,000	15 years?
21		Frequency	Number	Unit Cost	Total Cost
22	Flexposts	16'	1,235	50	$61,750	5 years?
23	8'x12"x8" Truck Curbstops	16'	1,235	500	$617,500	20 years
24	Trail Centerline White Paint				$10,000	3 years
25	Green Pavement Markings at Intersections				$25,000	5 years
26	R4-4 (Right Turn Yield to Bikes)	36" x 30"	12	400	$4,800	5 years
27	Raised Crosswalks		6	10,000	$60,000	20 Years
28	Curb Extensions/Squaring Slip Lanes		12	20,000	$240,000	20 Years
29	Subtotal, Construction				$1,219,050
30	Mobilization
31	Construction x .1				$121,905
32	Contingency
33	Construction x .1				$121,905
34	Design and Permitting
35	Construction x .25				$304,763
36	Preliminary Site Investigation
37	Design x .1	NOTE SHA MAY DO THIS IN HOUSE			$30,476
38		UNDER INNOVATIVE CONTRACTING DIVISION
39	Project Total				$1,798,099
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100