1922 Greenspring Drive, Suite 5
Timonium, Md. 21093
Phone 410-453-4132
Fax 410- 453-6709
November 2, 2017
Gerard J Wit, Principal
Springhill Equities LLC
Representing Greenfield Partners in Maryland
307 International Circle Suite 360
Hunt Valley, Maryland 21031
RE: Masonic Homes Residential-Revised
Mr. Wit:
We are pleased to submit the following budget pricing for sitework on the referenced project based on a Preliminary Plans as follows:
Mass Grading Plans, Sheets 1 and 2 of 2,dated July 28, 2017, without revision, and
Sanitary Sewer Exhibit, Sheet 1 of 1, dated July 28, 2017, without revision
These plans are preliminary,not for construction and unapprovedwe therefore reserve the right to modify our pricing as design and approvals progress. All prices are subject to the exclusions and qualifications noted at the end of this proposal.
Description of Work Quantity UnitAmount
Preliminary / $282,8201010 / MOBILIZATION / 1 / LS / 50,000.00 / 50000
1020 / CONSTRUCTION LAYOUT / 1 / LS / 37,400.00 / 37400
1030 / CLEARING AND GRUBBING / 1 / LS / 188,000.00 / 188000
1040 / MAINTENANCE OF TRAFFIC / 1 / LS / 5,500.00 / 5500
1050 / REMOVAL OF EXISTING GUARDRAIL / 80 / LF / 10.00 / 800
1070 / REMOVAL OF EXISTING CURB AND GUTTER / 80 / LF / 14.00 / 1120
Earthwork and Erosion Control / $4,200,200
2010 / STRIP AND STOCKPILE TOPSOIL / 33,000 / CY / 2.85 / 94050
2020 / ON-SITE CUT TO FILL EARTHWORK / 90,000 / CY / 3.20 / 288000
2025 / OFF SITE CUT TO FILL EARTHWORK / 31,000 / CY / 4.20 / 130200
2030 / COMMON BORROW FOR FILL / 169,000 / CY / 19.65 / 3320850
2040 / FINE GRADE SUBGRADES / 19,000 / SY / 1.40 / 26600
2050 / RESPREAD TOPSOIL 6" DEPTH-OPEN SPACE ONLY / 58,000 / SY / 0.75 / 43500
2500 / EROSION AND SEDIMENT CONTROL BUDGET / 1 / LS / 297,000.00 / 297000
Storm Drain and Stormwater Management / $1,719,000
3000 / STORM DRAIN BUDGET / 1 / LS / 897,000.00 / 897000
3500 / STORMWATER MANAGEMENT, ESD'S / 1 / LS / 822,000.00 / 822000
Modular Retaining Walls / $734,470
4000 / MODULAR RETAINING WALLS / 30,350 / SF / 24.20 / 734470
RE: Masonic Homes Residential-Revisedpage 2 of 3
November 2, 2017
Description of Work Quantity UnitAmount
Stone Base, Hot Mix Paving and Curb / $940,1755010 / 8" GRADED AGGREGATE BASE FOR ON-SITE PAVEMENT / 20,000 / SY / 11.20 / 224000
5020 / 8" GRADED AGGREGATE BASE RESTORATION-INTERNATIONAL / 1,000 / SY / 11.00 / 11000
5110 / 4" ASPHALT BASE, SITE PAV'T 19.0 mm PG 64-22, L-2 / 17,100 / SY / 17.00 / 290700
5120 / 6" ASPHALT BASE INTERNATIONAL 19.0 mm PG64-22, L-2 / 1,000 / SY / 29.50 / 29500
5140 / 2" ASPHALT SURFACE COURSE, 12.0mm PG64-22 L-2 / 18,100 / SY / 9.00 / 162900
5210 / MDSHA TYPE A CURB AND GUTTER / 10,500 / LF / 19.00 / 199500
5235 / BACKFILL/GRADE BEHIND CURB AND GUTTER / 10,500 / LF / 2.15 / 22575
Watermains / $951,550
7010 / 8" CLASS 54 DUCTILE IRON WATERMAIN / 4,570 / LF / 71.00 / 324470
7015 / JACK AND BORE 8" DIP WATERMAIN IN 24" CASING / 170 / LF / 400.00 / 68000
7018 / WATERMAIN CONCRETE ENCASEMENT IN UTILITY CORRIDOR / 40 / LF / 75 / 3000
7020 / 6" FIRE HYDRANT, LEAD AND VALVE / 16 / EA / 4,530.00 / 72480
7030 / 8" X 8" TAPPING TEE, VALVE AND WET TAP / 2 / EA / 5,300.00 / 10600
7040 / DOMESTIC WATER SERVICE CONNECTIONS / 172 / EA / 2,750.00 / 473000
Sanitary Sewer / $835,760
8010 / 8" SDR-35 PVC SANITARY SEWER / 4,840 / LF / 44.00 / 212960
8020 / STANDARD 48" SANITARY MANHOLE / 35 / EA / 3,200.00 / 112000
8030 / JACK AND BORE 8" PVC SANITARY SEWER IN 24" CASING / 170 / LF / 400.00 / 68000
8035 / SEWER MAIN CONCRETE ENCASEMENT IN UTILITY CORRIDOR / 40 / LF / 75.00 / 3000
8040 / CORE AND SEAL EXISTING MANHOLE AT TIE IN / 1 / LS / 1,200.00 / 1200
8050 / SANITARY SEWER HOUSE SERVICE / 172 / EA / 2,550.00 / 438600
Total Budget Bid: / $9,663,975
Exclusions:
Landscaping, Permanent Stabilization, Maintenance or Mowing of Seeded Areas
Driveways, Sidewalks, Topsoil Respread on Lots or Lot Work of Any Nature
Excavation for Other Trades or Disposal of Spoils Generated by Others
Footing or Foundation Excavation or Backfill
Dewatering Beyond the Capacity of a 3” Pump
Lighting, Electrical Work or Underground Dry Utilities
Rock or Removal of Underground Obstructions
Handling or Disposal of Contaminated or Hazardous Soils
Undercut or Refill Below Proposed Subgrades or
Chemical Modification or Drying of Subgrades as exposed.
Geotechnical or Material Testing of Any Nature
Permits, Bonds or Inspection Fees
PE or PLS Certified As-builts for the Stormwater Management Facilities or Other Construction
*** KINSLEY CONSTRUCTION ***
RE: Masonic Homes Residential-Revisedpage 3 of 3
November 2, 2017
Notes:
- Not all boring logs have been provided in the available information. Based on those provided rock within the limits of cuts and fills does not appear to have a significant monetary impact. Profiles for the proposed underground utilities have not been provided. We would suggest the owner include some allowance in the project’s budget for removal of rock in utility trenches. Without further information we would consider $150,000 to be appropriate.
- We anticipate approximately 31,000 cubic yards of fill will be generated from the remote site east of the residential development. In order to transport this material to the residential development it will be necessary to travel on International Circle. Our price includes restoration of International Circle with a full depth pavement section, 12’ wide.
- Our price includes respreading of topsoil in open spaces only. A stockpile of available topsoil will be left for others to respreads on and in the vicinity of the lots.
- Removal of Underground Obstructions or Hoe Ramming of Obstructions for incorporation within proposed fills will be considered a concealed condition and invoiced as such.
- Our price includes Wage Rate Determination MD170079, dated May 5, 2017.
- We specifically exclude work involving frozen or wet subgrades or work during periods of inclement weather.
- No work should be assumed to be included in our scope unless specifically noted above.
Please call my direct line 410-453-4132 or my cell phone 410-493-9320 with any questions.
Very truly yours,
Thomas M. Miner
*** KINSLEY CONSTRUCTION ***