AGENDA TOWN COUNCIL SPECIAL MEETING
Wednesday September 18, 2019 6:30 pm
I. CALL TO ORDER
II. PLEDGE OF ALLEGIANCE
III. ROLL CALL
IV. DETERMINATION OF QUORUM
V. PUBLIC COMMENT-The name and address of each speaker shall be provided and aspeaking limit of three (3) minutes shall apply.
VI. OLD BUSINESS
A. Update on Sidewalk Project – Sam Finz’ report (pages 2-4)B. Additional VDOT funds and Town contribution (pages 5-32)
VII. ACTION ITEMS
A. Acceptance of additional VDOT funding; Motion to approve increased Towncontribution (Motion 1, page 33)
B. Award of Contract (Motion 2, page 34)
VIII. ADJOURNMENT
MEMO
Date: September 13, 2019
To: Mayor Simpson and Members of the Town Council
From: Samuel Finz, Local Government Consultant
Subject: Request Approval for Local Match for VDOT Sidewalk Project
Town of Hamilton VDOT UPC 107659
ISSUE
The Town of Hamilton has received approval from VDOT on September 6, 2019 of a request for an increase in funding for the Sidewalk project and has authorized the Town to proceed with the Award of a Construction Contract to M and F Concrete in the amount of $457,931.
BACKGROUND
The Town of Hamilton was originally awarded a grant on September 22, 2015 for engineering and construction of a Pedestrian Improvements (Sidewalks) Project )”Project”) in the amount of $422,471. In the past several months the engineering work has been completed, easements have been recorded, the Project has been advertised, the Town has received three bids, the lowest qualified bidder was confirmed by the Town’s engineering firm J-2, and VDOT has issued all necessary approvals.
The bid was from the firm of M & F Concrete of Manassas. The low bid of $457,931 for construction exceeded the engineer’s estimate in the original VDOT Project document of $297,271 by $160,660 or 54 percent. It appears that much of the increase is attributable to current economic conditions which have greatly affected the cost of construction in the Washington Metropolitan area and particularly in Northern Virginia. Numerous towns, as well as Loudoun County, have experienced similar situations.
To fully fund the project, the Mayor requested that VDOT consider additional funding. A telephone conversation with the VDOT Project Coordinator, Christer Carshult was encouraging. The Town in turn submitted a request for additional funding on September 3, 2019, which was approved by VDOT on September 6, 2019.
Total project funding including Engineering, Construction, Contingency, and Oversight increased from $509,365 to $768,342.
Page 2
The original cost structure and VDOT amounts were somewhat different in 2015, and the Town share at the time was estimated to be $171,388. The new cost structure, including an increase in construction costs, and a reevaluation of other related costs such as engineering and construction oversight, actually reduces the Town share from $171,388 to $165,993.
ACTION REQUIRED:
The Town Council must review the Project documents and determine whether it will accept the additional VDOT amounts and commit to the local funding portion. The Council should review the bids and decide whether to award the contract to M&F Concrete, the low bidder.
In the event that the Town awards the contract to M&F, the contractor can proceed to submit the signed contract, insurance documents, performance and payment bonds. Upon receipt and approval of the contractor documents, mobilization and construction can begin. Barring any unforeseen circumstances, the work should take approximately 60 days and be completed before the end of the calendar year.
Attached to the memo is a Cost Table, titled, Project Funding Analysis - Comparison Request vs. VDOT Matrix of 9.3.19, further explains the cost considerations of this project.
RECOMMENDATION
I recommend that the Mayor and Town Council accept the additional VDOT funding for the Project; authorize the expenditure of up to $165,993 in Town funds to be used as the local funding match for VDOT Enhancement; and award the Project construction contract to M&F Concrete of Manassas, Virginia.
Copies:
Treasurer Town Attorney
Page 3
Project Funding Analysis - Comparison Request vs. VDOT Matrix of 9.3.19
Original Estimate Revised Revised VDOTSidewalk Project Add'l. Fnds Phase I Request Approval
Phase I Needed w/ Actual Eng. to VDOT 9/6/2019VDOT 8/27/2019 and M&F 9/3/2019
Total Engineering 88,876$ -$ 88,876$ 158,274$ * Orig. Engineering Award 158,274$ including VDOT OS at $15,000
Construction: Construction 297,270$ 160,661$ 457,931$ 457,931$ * M and F Bid 457,931$ Contingency 15% 44,591$ 24,099$ 68,690$ 68,690$ * Plus 15% of M and F Bid 68,690$ Local Oversight 68,372$ -$ 68,372$ 68,372$ * Less than estimate of 20% 68,372$ VDOT Oversight 3% 10,256$ 4,819$ 15,075$ 15,075$ * 3% VDOT Oversight 15,075$
Total Construction 420,489$ 189,579$ 610,068$ 610,068$ * Total New Construction Cost 610,068$
Total Project Cost 509,365$ 184,443$ 698,944$ 768,342$ * Total New Project Cost 768,342$
VDOT Enhancement Funds 337,977$ 189,838$ 527,815$ 463,010$ * Total VDOT Enhancement FundsNet Town Share 84,494$ 47,460$ 131,954$ 115,753$ * Town Share
Total VDOT Request 422,471$ 237,298$ 659,769$ 578,763$ or Needed
189,579$ * Additional Proj. Funding Needed 189,579$
Difference Between TotalCost and VDOT Award 86,894$ 52,855$ 39,175$ equals Add'l. Town Share 139,339$ * Additional Enhancement Funds 139,339$
Requested
Total Town Share 171,388$ 5,395$ 171,129$ 34,835$ * Additional Local match Required 34,835$ 33.65% 24.44%
150,588$ * Total Local Match Required 150,558$ 15,405$ * Add'l Local Match Funds Required 15,405$
165,993$ * Total Town Share 165,993$ Prepared by S.Finz 21.60% * Total VDOT Commitment 602,349$
9/13/2019 768,342$ * Local Match Percentage of TNPC 21.60%
Page 4
PE Phase Amount
Locality PE (Including Consultant Fee) * $143,274
VDOT PE over‐sight * $15,000
Total PE Project Estimate $158,274
* value from Appendix A
RW Phase Amount
Locality RW/Utility Relocation(Including Consultant Fee) $0
Total RW Project Estimate $0
CN Phase Amount
Construction Estimate (Bid Award Amount M&F Concrete) $457,931
Contingency (15%) $68,690
Sub‐Total CN $526,621
CEI ‐ Locality 20% $105,324 reduced down to 68,372 $68,372
CEI ‐ VDOT over‐sight (3%) reduced down to 15,075 $15,075
Total CN project Estimate $610,068
Total Project Estimate $768,342
Total Enhancement Funds $463,010
Total Local Match $115,753
Additional Funding Needed $189,579
Additional Enhancment Funds Requested $139,339
Additional Local Match Required $34,835
Total Local Funding Required as match $150,588
Total Local Funding additional N/Post $15,405
Total Local Funding available for the project per Letter from Locality $165,993
Project Estimate SummaryProject Name: Town of Hamilton Pedestrian Improvements Date: 9/3/19UPC: 107659 Locality PM: Mayor David Simpson VDOT PC: Christer CarshultR RW Authorization
CN Authorization
Page 5
53 East Colonial Highway P.O. Box 130 Hamilton, VA 20159-0130 Phone: (540) 338-2811 Fax: (540) 338-9263 Web: www.hamiltonva.gov Email: [email protected]
Christer Carshult
VDOT
4975 Alliance Drive
Fairfax, VA 22030
Subject
Re: Award Notice Town of Hamilton Pedestrian Improvement
EN15-053-111, C501 (UPC 107659)
Dear Mr. Carshult:
The above listed project received three bids after a 30-day advertisement period.
On August 26, 2019 at 12:01 PM the sealed bids were opened in the Town Office in the Town of Hamilton. I as Mayor of the Town of Hamilton, read the bids aloud in the presence of representatives from staff, engineers, residents, and contractors.
At this time, the Town of Hamilton wishes to notify you of its intent to award the contract to M and F Concrete, Inc. as the lowest qualified bidder. M and F Concrete, Inc. mailing address is 9515 Contractors Ct., Ste.100, Manassas, VA 20109.
The M and F Concrete Bid is: $457,930.75
Our Engineers (J2 Engineering) estimate was : $290,270.00
Included are several documents in compliance with VDOT Section 12.6.9.1 for your review. Included are a bid tabulation sheet comparing the bid from M and F Concrete to our engineer’s estimate. Highlighted are several line items where the bid prices of M and F are significantly higher than the engineer’s estimates. There are a significant number of line items where the differences are in excess of ten percent. In addition, the low bid of $457,930.75 was more than twenty five percent greater than the engineer’s construction estimate of $297,270.00.
Each highlighted line item in the bid tabulation appears to be the result of the current construction market in Northern Virginia which has been extremely active, limiting the number of firms available to do the work, and driving construction prices to extremely high levels. We have noted several articles in local newspapers which have reported on these economic conditions and where other local governments are experiencing the same conditions, including Loudoun County, which as you know the Town of Hamilton is a part of.
Mayor David R. Simpson
Town Council
Matthew L. Clark Craig Green
Rebecca Jones Catherine Salter
John D. Unger Kenneth C. Wine
Zoning Administrator
Martha M. Semmes, FAICP
Treasurer Tina M. Staples
Town Recorder
Jennifer Noel
Page 6
53 East Colonial Highway P.O. Box 130 Hamilton, VA 20159-0130 Phone: (540) 338-2811 Fax: (540) 338-9263 Web: www.hamiltonva.gov Email: [email protected]
There is no other explanation for these increases that we can think of after carefully reviewing the bid against our engineer’s estimate. The estimate prepared by J2 was bases largely on other Loudoun County projects undertaken over the past year or so, suggesting that this economic phenomenon, causing construction prices to rise, is recent, and a function of an increase in demand in the growing Northern Virginia market.
M and F Concrete, Inc. has provided all the required forms C111, C112, C48, C49, as well as proof of bond and the contractor certification forms C-104 and C-105, all of which are attached.
Pending funding availability, we would like to proceed to award our project to M and F Concrete, Inc. and hope we have provided you all the information required to meet VDOT requirements. If you have any questions, please call me at (540) 338-2811.
Sincerely,
David R. Simpson, Mayor
Town of Hamilton
Copies:
Samuel A. Finz, Project Manager
Jon Wilfong, J2 Engineering
Attachments:
1. Bid Comparison M and F Concrete verses Engineers’ Estimate
2. Bid Summary Sheet, M and F Concrete3. Bid Bond Document A310, M and F Concrete4. C-485. C-496. C-1047. C-1058. C-1119. C-112
Page 7
Townof
Ham
ilton
Pede
stria
nIm
provem
ents
TownofHam
ilton
ContractID:C000107659
StateProjectNo:(NFO
)15053111,C501
FHWANo:TA
P5B01(35)
%more
ContractBidItem
sUnitPrice
TotalPrice
UnitPrice
TotalPrice
UnitPrice
TotalPrice
UnitPrice
TotalPrice
Item
ID
Num
ber
Spec
No
Item
Des
crip
tion
Uni
t of
Mea
sure
App
rox.
Qua
ntity
00100
513
MOBILIZATION
LS1
11,433.46
$11,433.46
$21,800.00
$21,800.00
$90.67%
25,000.00
$25,000.00
$37,500.00
$37,500.00
$
00101
517
CONSTRUCTIONSU
RVEYING
LS1
5,000.00
$5,000.00
$9,000.00
$9,000.00
$80.00%
12,500.00
$12,500.00
$12,000.00
$12,000.00
$
00110
301
CLEARINGANDGRUBBING
LS1
5,000.00
$5,000.00
$5,000.00
$5,000.00
$7,500.00
$7,500.00
$10,000.00
$10,000.00
$
01152
302
15"CONCRETEPIPE
LF47
76.85
$3,611.95
$125.00
$5,875.00
$62.65%
350.00
$16,450.00
$275.00
$12,925.00
$
01242
302
24"CONCRETEPIPE
LF23
104.49
$2,403.27
$250.00
$5,750.00
$139.26%
450.00
$10,350.00
$475.00
$10,925.00
$
06240
302
24"EN
DSECTIONES
1OR2
11
970.00
$970.00
$1,625.00
$1,625.00
$67.53%
1,850.00
$1,850.00
$2,250.00
$2,250.00
$
06815
302
DROPINLETDI3A
EA1
4,420.28
$4,420.28
$7,000.00
$7,000.00
$58.36%
6,400.00
$6,400.00
$5,750.00
$5,750.00
$
07305
302
NSDROPINLETDI4D(M
ODIFIED)
EA1
10,000.00
$10,000.00
$7,000.00
$7,000.00
$6,900.00
$6,900.00
$6,250.00
$6,250.00
$
09055
302
MANHOLE
MH2
LF2
647.15
$1,294.30
$7,000.00
$14,000.00
$981.67%
3,500.00
$7,000.00
$4,000.00
$8,000.00
$
10121
308
AGGR.M
AT'L.TY.1.N
O21AOR21B
TON
466
36.72
$17,111.52
$35.00
$16,310.00
$65.00
$30,290.00
$35.00
$16,310.00
$
10635
315,SPCN
ASPHALT
CONCRETETY.9.5A
TON
30
146.09
$4,309.66
$281.25
$8,437.50
$95.78%
285.00
$8,550.00
$125.00
$3,750.00
$
10642
315,SPCN
ASPHALT
CONCRETETY.B
M25.0A
TON
11.4
94.24
$1,074.34
$$
281.25
3,206.25
$198.44%
350.00
$3,990.00
$125.00
$1,425.00
$
12021
502
NSSTD.C
URBCG2ATHANDICAPRAMPS
LF382
18.63
$7,116.66
$22.00
$8,404.00
$18.09%
45.00
$17,190.00
$35.00
$13,370.00
$
12600
502
STDCOMB.CURB&GUTTER
CG6
LF197
35.00
$6,895.00
$34.00
$6,698.00
$45.00
$8,865.00
$40.00
$7,880.00
$
12700
502
STDCOMB.CURB&GUTTER
CG7
LF1406
32.29
$45,399.74
$34.00
$47,804.00
$36.50
$51,319.00
$40.00
$56,240.00
$
12701
502/Plan
GUTTER
)LF
98
32.29
$3,164.42
$34.00
$3,332.00
$45.00
$4,410.00
$50.00
$4,900.00
$
12941
502/PLAN
NSEN
TRANCEGUTTER
CG9DMod
SY136
77.00
$10,472.00
$103.50
$14,076.00
$34.42%
160.00
$21,760.00
$180.00
$24,480.00
$
13108
504/ATTD
CG12DETEC
TABLE
WARNINGSU
RFA
CE
SY51
250.00
$12,500.00
$270.00
$13,770.00
$10.16%
375.00
$19,125.00
$360.00
$18,360.00
$
13215
521
MAILBOXPOST
(INSTALL
&ATTACH)
EA9
365.00
$3,285.00
$250.00
$2,250.00
$650.00
$5,850.00
$350.00
$3,150.00
$
13220
504
HYD
R.CEM
ENTSIDEW
ALK
4"
SY651
58.14
$37,849.14
$71.00
$46,221.00
$22.12%
60.00
$39,060.00
$75.00
$48,825.00
$
13220
504
HYD
R.CEM
ENTSIDEW
ALK
7"
SY215
77.00
$16,555.00
$103.50
$22,252.50
$34.42%
98.00
$21,070.00
$126.00
$27,090.00
$14100
ATTD
REM
OVALOFSIDEW
ALK
ANDEN
TRANCE
SY474
15.00
$7,110.00
$45.00
$21,330.00
$200.00%
20.00
$9,480.00
$18.00
$8,532.00
$
14120
ATTD
REM
OVALOFCOMB.CURB&GUTTER
LF54
12.00
$648.00
$15.00
$810.00
$25.00%
20.00
$1,080.00
$25.00
$1,350.00
$
14450
315,SPEC
SAWCUTEXISTINGPAVEM
ENT
LF2238
2.70
$6,042.60
$4.00
$8,952.00
$48.15%
2.00
$4,476.00
$5.00
$11,190.00
$
15400
512
MAINTENANCEOFTR
AFFIC
LS1
37,500.00
$37,500.00
$70,000.00
$70,000.00
$86.67%
45,000.00
$45,000.00
$45,000.00
$45,000.00
$
24430
508
DEM
O.O
FPAVEM
ENT(FLEXIBLE)
SY589
9.00
$5,301.00
$25.00
$14,725.00
$177.78%
20.00
$11,780.00
$27.00
$15,903.00
$
24501
510
NSREM
OVE&DISPOSE
EXISTINGWALL
LF6
160.00
$960.00
$700.00
$4,200.00
$337.50%
500.00
$3,000.00
$200.00
$1,200.00
$
24502
PLAN/SPCN
PLU
GANDCAPEXISTING12"PIPE
EA1
3,500.00
$3,500.00
$625.00
$625.00
$875.00
$875.00
$2,500.00
$2,500.00
$
24503
510
REM
OVE&REPLACEEXT.GATE
&FENCE
EA1
*12,000.00
$12,000.00
$3,000.00
$3,000.00
$7,500.00
$7,500.00
$
24810
510/SP
REM
OVEANDRESET
IRONFENCE
EA1
2,305.00
$2,305.00
$12,000.00
$12,000.00
$420.61%
10,500.00
$10,500.00
$25,000.00
$25,000.00
$
24825
PLAN
CONVER
TEXISTINGINLETTO
MANHOLE
EA1
4,000.00
$4,000.00
$5,000.00
$5,000.00
$25.00%
4,200.00
$4,200.00
$5,000.00
$5,000.00
$
24826
PLAN
ADJUST
STORM
TOP
EA1
629.52
$629.52
$1,062.50
$1,062.50
$68.78%
1,900.00
$1,900.00
$3,000.00
$3,000.00
$
27300
604
SOD
SY6
27.00
$108.00
$220.00
$1,320.00
$1122.22%
120.00
$720.00
$150.00
$900.00
$
27461
303
INLETPROTECTIONTYPEB
EA15
185.00
$2,775.00
$150.00
$2,250.00
$295.00
$4,425.00
$300.00
$4,500.00
$
27505
303
TEMP.SILTFENCETYPEA.
LF608
5.00
$3,040.00
$3.75
$2,280.00
$6.00
$3,648.00
$10.00
$6,080.00
$
36817
302
DROPINLETDI3B,L=4'
EA1
435.70
$4,435.70
$6,250.00
$6,250.00
$40.90%
6,200.00
$6,200.00
$5,750.00
$5,750.00
$
41102
510
RELOCATE
ENSI.SIGNS
EA17
250.00
$4,250.00
$650.00
$11,050.00
$160.00%
625.00
$10,625.00
$350.00
$5,950.00
$
41104
510
ADJUST
EXIST.VALVEBOX
EA3
181.37
$544.11
$625.00
$1,875.00
$244.60%
750.00
$2,250.00
$350.00
$1,050.00
$
41976
510
RELOC.EXIST.WATERMETER
&BOX
EA4
500.00
$2,000.00
$1,875.00
$7,500.00
$275.00%
2,300.00
$9,200.00
$3,500.00
$14,000.00
$
51937
ATTD
REM
OVEEXISTINGSTRUCTU
RE
EA1
1,200.00
$1,200.00
$2,500.00
$2,500.00
$108.33%
1,600.00
$1,600.00
$2,500.00
$2,500.00
$
66123
414
CL1RIPRAP
SY7
125.00
$825.00
$250.00
$1,750.00
$112.12%
430.00
$3,010.00
$350.00
$2,450.00
$
70510
ATTD
TREE
PROTECTION
LF64
3.60
$230.40
$10.00
$640.00
$177.78%
22.00
$1,408.00
$10.00
$640.00
$
$$
$$
$$
$$
$$
$$
$$
$$
$$
$$
$$
$$
297,270.07
$457,930.75
$463,806.00
$501,375.00
$
*Item
leftoutoforiginalestimate
$1,425
Webelieve
therewas
anerrorbyAurthurConstructiononthislineitem
.Itwas
inputas
$14,250.00butbased
onfinaloverallbid,thisshouldhavebeen$1,425.00
10.00%
BidsExceed
ing10%
25.00%
BidsExceed
ing25%
M&F
A&M
Concrete
AurthurConst.
Estimate
Page 8
Page 9
Page 10
Page 11
Page 12
Page 13
Page 14
Page 15
Page 16
Page 17
Page 18
Page 19
Page 20
Page 21
Page 22
Page 23
Page 24
Page 25
Page 26
Page 27
Page 28
Page 29
Page 30
Page 31
Page 32
TOWNOFHAMILTON–SPECIALTOWNCOUNCILMEETINGSeptember18,2019
ACTIONITEMMOTION(1)
IMOVETHATTHEHAMILTONTOWNCOUNCILACCEPTTHEADDITIONAL
TRANSPORTATIONIMPROVEMENTPROJECTFUNDINGFORTOWNOFHAMILTON
PROJECTNUMBERVDOTUPC107659.
IMOVETHATTHEHAMILTONTOWNCOUNCILAPPROVELOCALFUNDINGOFUP
TO$165,993,FORVDOTUPC107659.
Page 33
TOWN OF HAMILTON – SPECIAL TOWN COUNCIL MEETING September 18, 2019
ACTION ITEM MOTION (2)
I MOVE THAT THE HAMILTON TOWN COUNCIL AWARD THE CONSTRUCTION
CONTRACT FOR VDOT UPC 107659 TO M&F CONCRETE, MANASSAS, VIRGINIA, AS THE
APPARENT LOW BIDDER ON THE PROJECT AND AUTHORIZE THE MAYOR AND TOWN
STAFF TO PROCESS THE NECESSARY DOCUMENTS FOR CONSTRUCTION TO BEGIN.
Page 34