Piedmont Greenway Master Plan - Town of Kernersville

COST ESTIMATE FROM SALEM LAKE & LINVILLE ROAD TO LAKE HIGGINS MARINA
PHASE I, II, III, IV, V, VI, VII, VIII, VIIII, X, XI, XII, XIII
No. Item Qty. Unit Price Total
I. Linville Rd. (Salem Lake) to West Mountain Street 8,020 lf or 1.52 miles
A. OFF ROAD FACILITIES
12' Boardwalk 200 lf $170.00 $34,000.00
10' Asphalt Trail 7,520 lf $35.00 $263,200.00
10' Concrete Trail 200 lf $70.00 $14,000.00
B
SITE FURNISHINGS
Benches 2 each $400.00 $800.00
Bicycle Racks 2 each $250.00 $500.00
Information Kiosk w/tables 2 each $3,500.00 $7,000.00
Trash Receptacles 2 each $200.00 $400.00
Bollards 6 each $250.00 $1,500.00
C. ELECTRICAL
Phones 1 each $3,500.00 $3,500.00
lighting for box-culvert 4 each $1,800.00 $7,200.00
D. SIGNAGE
Mile Markers 2 each $250.00 $500.00
Warning Signs 4 each $250.00 $1,000.00
Directional 4 each $250.00 $1,000.00
Educational 1 each $2,000.00 $2,000.00
Minor Trailhead Signs 2 each $1,750.00 $3,500.00
E. STRUCTURAL
Business I-40 Box Culvert Retro
by others
Concrete Ramps either side 100 lf $70.00 $7,000.00
Safety Railing 40 lf $40.00 $1,600.00
F. LANDSCAPING (Allowance)
Reseed disturbed areas along School property $1,000.00
PHASE ONE
ITEM
COST
A. OFF ROAD FACILITIES $311,200.00
B. SITE FURNISHINGS $10,200.00
C. ELECTRICAL $10,700.00
D. SIGNAGE $8,000.00
E. STRUCTURAL $8,600.00
F. LANDSCAPING $1,000.00
SUBTOTAL $349,700.00
10% Design Fee $34,970.00
15% Contingency $52,455.00
GRAND TOTAL: $437,125.00
No. Item Qty. Unit Price Total
II. Lake Higgins TH and ends at Pleasant Ridge Road TH 10,624 lf or 2.1 miles
A. OFF ROAD FACILITIES
12' Boardwalk 300 lf $170.00 $51,000.00
10' concrete Trail 200 lf $70.00 $14,000.00
10' Asphalt Trail 10,032 lf $35.00 $351,120.00
12' wide Pedestrian Bridge 50 lf $1,000.00 $50,000.00
10' Asphalt Connector Trail 300 lf $35.00 $10,500.00
B. ON ROAD FACILITIES
Minor TrailHead Pleasant Ridge Road
Crosswalks 60 lf $22.00 $1,320.00
Route Signage 1 each $250.00 $250.00
Access Road to Parking area 20lf X32lf $3,500.00
10-car gravel parking lot $32,000.00
C. SITE FURNISHINGS
Benches 1 each $400.00 $400.00
Bicycle Racks 2 each $500.00 $1,000.00
Information Kiosk w/tables 1 each $3,500.00 $3,500.00
Trash Receptacles 1 each $100.00 $100.00
Bollards 2 each $250.00 $500.00
D. ELECTRICAL
Lighting Under Bridge 2 each $1,800.00 $3,600.00
Phones 1 each $3,500.00 $3,500.00
E. SIGNAGE
Mile Markers 4 each $250.00 $1,000.00
Warning Signs 2 each $250.00 $500.00
Directional 6 each $250.00 $1,500.00
Educational 3 each $2,000.00 $6,000.00
Minor Trailhead Signs 1 each $1,750.00 $1,750.00
F. LANDSCAPING (Allowance)
Reseed disturbed areas along School property $1,000.00
PHASE TWO
ITEM
COST
A. OFF ROAD FACILITIES $476,620.00
B. ON ROAD FACILITIES $37,070.00
C. SITE FURNISHINGS $5,500.00
D. ELECTRICAL $7,100.00
E. SIGNAGE $10,750.00
F. LANDSCAPING $1,000.00
SUBTOTAL $537,040.00
10% Design Fee $53,704.00
15% Contingency $80,556.00
GRAND TOTAL: $671,300.00
Figure 28. Phase 1 Cost Estimates
Figure 29. Phase 2 Cost Estimates
PIEDMONT GREENWAY
Final Master Plan Report 61