89-18 Attachment.pdf

PROPOSED CONSTRUCTION COST ESTIMATE PRISM GREEN URBAN RENEWAL ASSOCIATES IV, LLC TOWNSHIP OF WEST ORANGE DATE: DECEMBER 28, 2017 APPLICATION NUMBER: PB-12-09 BASED ON SITE PLANS REVISED THROUGH 11/17/15 PREPARED BY LANGAN ENGINEERING & ENVIRONMENTAL SERVICES. ITEM No. ITEM DESCRIPTION UNIT QUANTITY UNITCOST _ITEMTOTAL] CO. 1 ‘SITE PREPARATION us 1 $ 25,000.00 § 25,000.00) 2 SOIL EROSION Ls 1 $ — 30,000.00 $ 30,000.00 3 INLETS, NYLOPLAST EA 12 § 2,500.00 $ 30,000.00 4 INLETS, CONCRETE EA 28 3,000.00 $ 6,000.00 5 INLETS, RETROFIT EXISTING EA. 258 1,260.00 $ 2,500.00 6 MANHOLES, STORM EA. 7 S$ 4,000.00 $ 28,000.00 7 OUTLET CONTROL STRUCTURE EA 1 $ 8,000.00 $ 8,000.00 8 8" HDPE LF 233 $ 40.00 $ 9,320.00 9 10" HDPE LF 37 45.00 $ 1,665.00 10 12" HDPE LF 1596 $ 45.00 $ 71,820.00 "1 15"RCP LF 44 § 55.00 $ 2,420.00 12 15" DIP (STORM) LF 230 $ 65.00 $ 14,950.00 13 18" RCP LF 18 $ 75.00 $ 1,350.00 14 24" RCP LF 25 § 80.00 $ 2,000.00 15 42" HDPE LF 1005 § 100.00 $ — 100,500.00 16 HDPE RISERS (DETENTION SYSTEM) EA. 38 2,500.00 $ 7,500.00 17 TRENCH DRAIN LF 43 50.00 $ 2,150.00 18 CONNECTION TO EXISTING SYSTEM (STORM) EA. 5 $ 1,500.00 $ 7,500.00 19 4" PVC (SANITARY) LF 17 $ 30.00 $ 510.00 20 6" PVC (SANITARY) LF 60 $ 35.00 § 2,100.00 24 8" PVC (SANITARY) LF 1433 $ 40.00 $ 57,320.00 22 10" PVC (SANITARY) LF 307 $ 55.00 $ 21,835.00 23 12" PVC (SANITARY) LF 865 $ 70.00 $ — 60,550.00 24 MANHOLES, SANITARY EA. 21 § 4,000.00 $ 84,000.00 25 CONNECTION TO EXISTING SYSTEM (SANITARY) EA. 1$ 1,500.00 $ 1,500.00 26 HYDRANT ASSEMBLY EA 48 5,000.00 $ 20,000.00 27 4" DIP LF 7 $ 35.00 § 595.00 28 6" DIP LF 34 § 60.00 $ 2,040.00 29 8" DIP LF 34 § 80.00 $ 2,720.00 30 CONNECTION TO EXISTING SYSTEM (WATER) EA. 45 3,000.00 $ 12,000.00 31 ADA CURB RAMPS EA. 10 $ 2,500.00 $ 25,000.00 32 CONCRETE PAVER SIDEWALK SF 26111 $ 12.00 $ 313,332.00 33 CONCRETE SIDEWALK, COURTYARD SF 14605 $ 8.00 $ 116,840.00 34 CURBING LF 3762 § 22.00 $ 82,764.00 36 TRAFFIC SIGNS EA. 5S 150.00 $ 750.00 36 STREETSCAPE/PEDESTRIAN AMENITIES LS 1§ 7,500.00 $ 7,500.00 37 FENCING/GATES LS 1 § 12,000.00 $ 12,000.00 38 STRIPING Ls 1 $ 10,000.00 $ — 10,000.00 39 SITE LIGHTING, FREESTANDING Ls 1 $ 60,000.00 $ 60,000.00 40 PLANTERS/WATER FEATURES LS 1 $ 30,000.00 $ 30,000.00 “1 STRUCTURAL CONTROLLED/PLANT FILL cy 325 $ 65.00 $ 21,125.00 42 HARDSCAPE LS 1 $ 10,000.00 $ 10,000.00 43 DECIDUOUS TREES (STREETSCAPE) EA. 62 $ 450.00 $

/WATER FEATURES LS 1 $ 30,000.00 $ 30,000.00 “1 STRUCTURAL CONTROLLED/PLANT FILL cy 325 $ 65.00 $ 21,125.00 42 HARDSCAPE LS 1 $ 10,000.00 $ 10,000.00 43 DECIDUOUS TREES (STREETSCAPE) EA. 62 $ 450.00 $ 27,900.00 44 EVERGREEN TREES (STREETSCAPE) EA 21 $ 350.00 $ 7,350.00 45 SHRUBBERY (STREETSCAPE) EA 195 $ 35.00 $ 6,825.00 46 PERENNIALS (STREETSCAPE) EA, 326 $ 10.00 § 3,260.00 47 GROUNDCOVER (STREETSCAPE) EA. 530 $ 250 § 1,325.00 48 DECIDUOUS TREES (COURTYARD) EA. 28 § 450.00 $ 12,600.00 49 EVERGREEN TREES (COURTYARD) EA. 42 § 350.00 $ 14,700.00 50 SHRUBBERY (COURTYARD) EA. 217 $ 35.00 § 7,595.00 51 PERENNIALS (COURTYARD) EA 1607 $ 10.00 $ 18,070.00 52 GROUNDCOVER (COURTYARD) EA 1745 $ 250 $ 4,362.50 a Total 5 1,402,761.00 5 Lote AGE 120% PER M.L.U.L= $ — 1,683,337.20 eo PERFORMANCE GUARANTEES PER MLUL Eric L. Keller, P.E., P.P. 90% SURETY= $ — 1,515,003.48 Township Consulting Engineer 10% CASH= $ 168,333.72 5% ENGINEERING INSPECTION FEE= $ 84,166.86