Piedmont Greenway Master Plan - Town of Kernersville

No. Item Qty. Unit Price Total
V. Kernersville Elementary School to Civitan Park 3,288lf or 0.62 miles
A. OFF ROAD FACILITIES
10' Asphalt Trail 3,168 lf $35.00 $110,880.00
B. ON ROAD FACILITIES
Crosswalks (2) 120 lf $22.00 $2,640.00
Retrofit of Existing R.R tracks 1 each $10,000.00 $10,000.00
C. SITE FURNISHINGS
Bollards 4 each $250.00 $1,000.00
D. SIGNAGE
Mile Markers 4 each $250.00 $1,000.00
Warning Signs 6 each $250.00 $1,500.00
Directional 4 each $250.00 $1,000.00
Minor Trailhead Signs 2 each $1,750.00 $3,500.00
E. LANDSCAPING (Allowance)
Reseed disturbed areas $1,000.00
PHASE FIVE
ITEM
COST
A. OFF ROAD FACILITIES $110,880.00
B. ON ROAD FACILITIES $12,640.00
C. SITE FURNISHINGS $1,000.00
D. SIGNAGE $7,000.00
E. LANDSCAPING $1,000.00
SUBTOTAL $132,520.00
10% Design Fee $13,252.00
15% Contingency $19,878.00
GRAND TOTAL: $165,650.00
No. Item Qty. Unit Price Total
VI. East Forsyth High School to Old Hollow Road 12,444lf or 2.35 miles
A. OFF ROAD FACILITIES
10' Asphalt Trail 12,144 lf $35.00 $425,040.00
B. ON ROAD FACILITIES
Crosswalks (5) 300 lf $22.00 $6,600.00
Retrofit of Existing R.R tracks 3 each $10,000.00 $30,000.00
Bollards 16 each $250.00 $4,000.00
C. SIGNAGE
Mile Markers 2 each $250.00 $500.00
Warning Signs 16 each $250.00 $4,000.00
Directional 6 each $250.00 $1,500.00
E. LANDSCAPING (Allowance)
Reseed disturbed areas $1,000.00
PHASE SIX
ITEM
COST
A. OFF ROAD FACILITIES $425,040.00
B. ON ROAD FACILITIES $40,600.00
C. SIGNAGE $6,000.00
D. LANDSCAPING $1,000.00
SUBTOTAL $472,640.00
10% Design Fee $47,264.00
15% Contingency $70,896.00
GRAND TOTAL: $590,800.00
Figure 33. Phase 6 Cost Estimates
Figure 32. Phase 5 Cost Estimates
PIEDMONT GREENWAY
Final Master Plan Report 63