89-18 Attachment.pdf

ITEM No, Lee AMEX Eric L, Keller, P.E., P.P. PROPOSED CONSTRUCTION COST ESTIMATE PRISM GREEN URBAN RENEWAL ASSOCIATES IV, LLC TOWNSHIP OF WEST ORANGE DATE: FEBRUARY 25, 2016 APPLICATION NUMBER: P8-12-09 BASED ON SITE PLANS REVISED THROUGH 11/17/15 PREPARED BY LANGAN ENGINEERING & ENVIRONMENTAL SERVICES ITEM DESCRIPTION SITE PREPARATION SOIL EROSION INLETS, NYLOPLAST INLETS, CONCRETE INLETS, RETROFIT EXISTING MANHOLES, STORM OUTLET CONTROL STRUCTURE e° HDPE 10" HOPE 12" HDPE 15" RCP 18" DIP (STORM) 48" ROP 24" RCP 42" HDPE HDPE RISERS (DETENTION SYSTEM) TRENCH DRAIN CONNECTION TO EXISTING SYSTEM (STORM) 4" PVC (SANITARY) 6" PVC (SANITARY) 8" PVC (SANITARY) 10" PVC (SANITARY) 12" PVC (SANITARY) MANHOLES, SANITARY CONNECTION TO EXISTING SYSTEM (SANITARY) HYDRANT ASSEMBLY 40IP 6" IP 8" DIP CONNECTION TO EXISTING SYSTEM (WATER) ADA CURB RAMPS CONCRETE PAVER SIDEWALK CONCRETE SIDEWALK, COURTYARD CURBING TRAFFIC SIGNS STREETSCAPE/PEDESTRIAN AMENITIES FENCING/GATES. STRIPING SITE LIGHTING, FREESTANDING PLANTERS/WATER FEATURES STRUCTURAL CONTROLLEDIPLANT FILL HARDSCAPE DECIDUOUS TREES (STREETSCAPE) EVERGREEN TREES (STREETSCAPE) SHRUBBERY (STREETSCAPE) PERENNIALS (STREETSCAPE) GROUNDCOVER (STREETSCAPE) DECIDUOUS TREES (COURTYARD) EVERGREEN TREES (COURTYARD) SHRUBBERY (COURTYARD) PERENNIALS (COURTYARD) GROUNDCOVER (COURTYARD) Township Consulting Engineer UNIT QUANTITY us 1$ Ls 1$ EA 1208 EA, 25 EA 2$ EA 7 § EA, 18 LF 233 § LF 37 8 LF 1508 S$ uF 44 LF 230 § LF 18 $ uF 2 8 uF 1005 $ FA 3 8 LF 43 § EA. 5S itz 7 $ uF oo § uF 1433 § uF 307 § LF 865 § EA, a § EA 1$§ EA 48 LF 7s uF 3a uF 34g EA. 45 EA. 10 § SF 26111 § SF 14605 $ LF 3762 $ EA. 5 $ Ls 1 § Ls 1§ Ls 18 Ls 18 Ls 18 cy 325 § Ls 1$ EA a2 EA 2s EA 195 § EA 326 § EA 530 § EA 2 § EA a2 § EA, 27 EA 1607 $ EA. 1745 120% PER M.L.U.L= PERFORMANCE GUARANTEES PER MLUL 90% SURETY= 10% CASH= 5% ENGINEERING INSPECTION FEE= UNIT cosT 25,000.00 30,000.00 2,500.00 3,000.00 4,250.00 4,000.00 6,000.00 40.00 45.00 45,00 55.00 65.00 75.00 80.00 100.00 2,800.00 50.00 1,500.00 30.00 35.00 40.00 85.00 70.00 4,000.00 4,500.00 5,000.00 35.00 60.00 80.00 3,000.00 2,800.00 12.00 8.00 22.00 150.00 7,500.00 12,000.00 10,000.00 60,000.00 30,000.00 65.00 10,000.00 Total ITEM TOTAL vA Complete 25,000.00 “yy 30,000.00 jo 30,000.00 jon 6,000.00 18 2,500.00 acy 28,000.00 8x 8,000.00 $ 8 $ $ $ $ $ 8 9,320.00 8 4,685.00 S

000.00 30,000.00 65.00 10,000.00 Total ITEM TOTAL vA Complete 25,000.00 “yy 30,000.00 jo 30,000.00 jon 6,000.00 18 2,500.00 acy 28,000.00 8x 8,000.00 $ 8 $ $ $ $ $ 8 9,320.00 8 4,685.00 S 71,820.00 5 2,420.00 S 14,950.00 $ 1,350.00 s 2,000.00 $ — 100,500:00 8 7,500.00 $ 2,150.00 —~ $ 7,500.00 70.0 $ 510.00 foe $ 2,100.00 104 $ 57,320.00 -— $ 21,835.00 — $ 60,550.00 $ 84,000.00 $ 1,500.00 § 20,000.00 $ 595,00 $ $ $ s $ $s $ $ $ $ $ $ $ 3 8 5 $ $ $ $ $ $ § 8 $ 2,040.00 2,720.00 12,000.00 25,000.00 313,392.00 116,840.00 82,764.00 750.00 7,500.00 12,000.00 —~ 10,000.00 60,000.00 30,000.00 24,125.00 10,000.00 —~ 27,900.00 7,360.00 — 6,825.00 3,260.00 4,925.00 2,600.00 14,700.00 7,595.00 16,070.00 4,362.50 $ 1,402,781.00 4 3 $ — 1,683,337.20 fet, $,~ 1,515,003.48 $168,333.72 $ 84,168.86 PGS 21g.