Loading...
17-T-15 - budget adjustment to fund fire station #2 repairs and to remodel the Senior CenterWHEREAS, funds were previously set aside by Ordinance 14 -T -14 and 14 -T -42 to fix the recreation center windows and building repairs respectively; and WHEREAS, the City plans to issue Certificates of Obligation (Bonds) to fully fund the Fire Station #2 repairs and partially fund the Senior Center Remodel; and WHEREAS, the City needs to authorize use of the funds previously allocated to the recreation center window repairs and other building repairs to complete the Senior Center Remodel in the amount of $500,000; and WHEREAS, the City needs to authorize the use of fund balance up to $660,000 for these projects until the delivery of the bond funds; and WHEREAS, the City will reimburse the fund balance with the bond funds for any related project expenditures that use fund balance; and WHEREAS, the City Council of the City has determined that it is in the best interest of the City to authorize the use of funds previously allocated to the recreation center window and other building repairs and the use of fund balance for these projects which will be repaid by the issuance of bonds, as more fully set forth in this Ordinance. NOW, THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF SCHERTZ, TEXAS: Section 1. The City shall authorize the use $500,000 for the Senior Center Remodel previous identified for the recreation center window and other building repairs. Section 2. The City shall authorize the use of fund balance for Senior Center Remodel and the Fire Station #2 Repairs until the bonds are sold and the funds are received. Section 3. The City shall reimburse the fund balance with the bond funds for expenditures made on these projects before the bonds were sold and the funds are received. Section 4. The recitals contained in the preamble hereof are hereby found to be true, and such recitals are hereby made a part of this Ordinance for all purposes and are adopted as a part of the judgment and findings of the Council. Section 5. All ordinances and codes, or parts thereof, which are in conflict or inconsistent with any provision of this Ordinance are hereby repealed to the extent of such conflict, and the provisions of this Ordinance shall be and remain controlling as to the matters resolved herein. Section 6. This Ordinance shall be construed and enforced in accordance with the laws of the State of Texas and the United States of America. Section 7. If any provision of this Ordinance or the application thereof to any person or circumstance shall be held to be invalid, the remainder of this Ordinance and the application of such provision to other persons and circumstances shall nevertheless be valid, and the City hereby declares that this Ordinance would have been enacted without such invalid provision. Section 8. It is officially found, determined, and declared that the meeting at which this Ordinance is adopted was open to the public and public notice of the time, place, and subject matter of the public business to be considered at such meeting, including this Ordinance, was given, all as required by Chapter 551, as amended, Texas Government Code. Section 9. This Ordinance shall be effective upon the date of final adoption hereof and any publication required by law. 50558021.1 - 2 - PASSED ON FIRST READING AND FINAL READING, this 1101 day of April, 2017. CITY OF SbTZ. TEXAS ATTEST: (c4 n ecretary (CITY SEAL) 50558021.1 - 3 - 470 CONSTRUCTION SERVICES Amendment 1 - Exhibit A April 4, 2017 Mr. John Kessel City of Schertz — City Manager 1400 Schertz Parkway Schertz. Texas 78154 Re: City of Schertz — Fire Station #2 & Senior Center Renovations Dear Mr. Kessel, Thos. S. Byrne, Inc, is pleased to submit the GMP for renovation of the City of Schertz Fire Station #2 & Senior Center project based on available information and drawings provided by LPA Architects. Fire Station #2: $366,533 Senior Center: $743,042 Overall Total: $1,110,224 Please find attached the following components included as part of this estimate: 1. Estimate Summary 2. Qualification 3. Self- Perform If you have any questions or need any additional information, please contact me via email at cmorris(aD-tsbyrne.com or via phone at 210 - 402 -3335. Sincerely, Thos. S. Byrne, Ltd. Chris Morris Senior Estimator — South Texas T. S. Byrne Construction Services 14220 Northbrook Dr. Suite 400 San Antonio, Texas 78232 Telephone: (210) 402 -3335 Fax: (210) 402 -3376 NINE DECADES OF EXCELLENCE I WWW.TSBYRNE.COM Page 1 of 1 CONSTRUCTION SERVICES Date: March 29, 2017 NINE DECADES OF EXCELLENCE 14220 Northbrook Dr, Amendment 1 - Exhibit A San Antonio, Texas178232 Phone: (817) 335 -3394 Fax: (817) 877 -5507 Cost Estimate Summary Sheet Schertz Fire Station #2 CD Budget Building Square Feet: 3,645 Bid Bid ge Description Package # Cost CostJSF Notes 011000 :General Conditions $ 27,515 $ 7.55 011010 :Construction Aids $ 73,934 $ 20.28 020000 :Demo $ 35,910 $ 9.85 030000 = Concrete $ 3,038 $ 0.83 040000 = Masonry $ 17,586 $ 4.82 050000 _Steel $ 12,550 $ 3.44 060000 =Rough Carpentry $ 5,468 $ 1.50 072500 Mater proofing Consultant Allowance $ 10,000 $ 2.74 072500 Mater proofing $ 55,832 $ 15.32 092116 ,Gyp Board Assemblies $ 19,664 $ 5.39 092239 :Plaster $ 35,669 $ 9.79 099100 :Paint $ 15,838 $ 4.35 320000 :Landscape & Exterior Im rovments $ 10,700 $ 2.94 Cost of Work Subtotal 1 $ 323,703 $ 88.81 Contractor's Contingency 10.00% $ 32,370 $ 8.88 Building Permit 0.00% $ - $ - Data Processing (Acounting /IT) 0.33% $ 1,210 $ 0.33 Construction Costs Subtotal F $ 357,283 $ 98.02 CGL & Umbrella Insurance 0.80% $ 2,932 $ 0.80 Builder's Risk 0.25% $ 87 $ 0.02 Payment & Performance Bond 0.85%1 $ 3,116 $ 0.85 Construction Costs & Insurance Subtotal $ 363,418 $ 99.70 Preconstruction Fee 0.00% $ - $ - Feel 3.25%1 $ 11,811 1 $ 3.24 Project SubTotal $ 366,533 $ 100.56 Alternates Add Rigid Insulation to Exterior Backup Wall 8,680 Reuse Existing Masonry Veneer in Lieu of New 16,750 Utilize 2" EIFS System in Lieu of 3 Coat Plaster S stem 10,793 Page 1 Cost Breakdown by Bid Package CONSTRUCTION SERVICES Date: March 29, 2017 NINE DECADES OF EXCELLENCE 14220 Northbrook Dr. Suite 400 Amendment 1 - Exhibit A San Antonio, TX 78232 Phone: (210) 402 -3335 Fax: (210) 402 -3376 Qualifications & Clarifications Schertz Fire Station #2 CD Budget Page 1 Qualifications & Clarifications Conditions: 1 A Contractor's Construction Contingency of 10% is included in this estimate, and is intended for construction use only. Owner contingency is excluded from this estimate. 2 A construction fee of 3.25% is included on the cost summary, and is based upon the total construction cost. 3 Builders Risk Insurance is included, and based upon the total cost. 4 CGL & Umbrella Insurance is included, and based upon the total cost. 5 Payment and Performance bonds for Byrne have been included on the cost summary, and are based upon the total cost. 6 Dividends will not be provided for scopes of work that require a bond. 7 The CM re- construction services fee is excluded from this budget. 8 All costs associated with approvals, easements, assessments, fees, deposits, charges, permits, studies, impact fees, tap fees, services fees, or similar, required by any governing agency to include County, City, State, or Federal entities, in addition to any and all utility entities are specifically excluded. 9 Buildinci permit cost is excluded. 10 Testing Lab services for materials, mock -ups, or delegated engineering components are to be provided by the Owner, and are excluded. 11 Testing of building components for water or air intrusion is included, but as a $10,000 Allowance only. 12 Testing and Balancing of the building systems is to be provided by the Owner. 13 Commissioning Agent and Services are to be provided by the Owner. 14 Design Fees or services are not included. Where required in the specifications, the Construction Manager will provide design calculations and information provided by the Trade Contractors to the Architect and Engineer for approval and acceptance of the design. 15 The CM does not warrant of guarantee functionality of the design with the Owner's requirements. The CM relies upon the designers to provide and implement the Owner's requirements into the design documents. 16 The CM will provide oversight and review of submittals for compliance with the contract documents, however, the design team shall bear the full responsibility for acceptance and approval of all submittals. 17 Includes trucks, fuel, tolls, and maintenance related to the Byrne personnel assigned to this project. Truck / Auto Allowance is inclusive of vehicle costs, insurance, fuel and maintenance. 18 All costs for mobile phones is inclusive of mobile data management. 19 All initial and final survey's and plats required by the City are by the Owner. 20 All costs associated with temporary fencing is by the Owner including onsite relocation based to maintain project hasin . 21 All electrical costs associated with construction is by the Owner. 22 All water costs associated with construction is by the Owner. 23 This budget is to be reviewed as a whole; not as individual line items. .. 1 Sales tax is excluded 2 This budget is based upon electronic design document files and models being available to all subcontractors at no additional cost. 3 All FF &E, OFE, and furnishings are excluded from this budget, unless specifically noted in the budget detail. 4 �_51&te All hazardous or contaminated material and soil testing, remediation, investigation, and abatement is excluded. is assumed to be free of any contaminates, unencumbered, and ready to begin demo work. Page 1 Qualifications & Clarifications NINE DECADES OF EXCELLENCE BYRIhE 14220 Northbrook Dr. Suite 400 CONSTRUCTION SERVICES Amendment 1 - Exhibit A San Antonio, TX 78232 Phone: (210) 402 -3335 Fax: (210) 402 -3376 Qualifications & Clarifications Schertz Fire Station #2 CD Budget Date: March 29, 2017 Page 2 Qualifications & Clarifications 11 No materials will be salvaged. Division 4 - Masonry: 1 Existin q stone veneer will not be salva ed. Division 1 GMP includes a galvanized awning at existing electrical service in lieu of demoing existing veneer. 2 GMP includes a galvanize angle to extend the brick lug for additional air space between stone veneer and backup wall. rr Division ... Plastics and Composites: 1 I GMP includes a metal base flashing in lieu of flexible flashing. Flexible flashing is to easy to puncture while setting stone veneer. f •. 1 lExisting windows will not be removed they will receive new flashing at the exterior frame. 1 I GMP includes repainting the entire buildin to ensure a seamless look. iDivision Division bivislon biv�isdon Division ion i .• 11 -Equipment: 12 - Furnishings: 13- Special Construction: 14---Conveying Equipment: 21 - Fire Suppression: 1 All work is excluded. 1 All work is excluded. and Air C ditioning: 1 JAII work is excluded. � Division rr 25 - Integrated Automation: 1 JAII work is excluded. rr 1 JAII work is excluded. Division 1 All work is excluded. Division 1 All work is excluded. rr Improvements: 1 Misc. landscape repairs included 5' strip of new Bermuda sod around the building, 25 ea. 3 gal, ornamental grass plants, Misc. topsoil, 6' of steel edging, and 4" of mulch at main entry planting bed. rr 1 JAII work is excluded. Page 2 Qualifications & Clarifications CONSTRUCTION SERVICES Date: March 28, 2017 NINE DECADES OF EXCELLENCE 14220 Northbrook Dr. Suite 400 Amendment 1 - Exhibit A San Antonio, TX 78232 Phone: (210) 402 -3335 Fax: (210) 402 -3376 Self- Perform Summary Byrne Self- Preform Fire Station #2 .- Bid Bid Package Package 010000 - Construction Aids .- Byrne 01.001 _Project Scaffolding $ 55,153 Byrne 01.002 .Project Boom Lift $ 7,031 Byrne 01.003 =Project Fork Lift $ 6,094 Byrne 01.004 - Project Bobcat $ 3,906 Byrne 01.005 ;Small Tools $ 1,750 020000 -Demo Byrne 02.001 _Sup lemental Clean Up $ 3,563 Byrne 02.002 _Partial Deck Removal $ 1,429 030000 :Concrete Byrne 03.001 'Misc. Rub and Patch at Building Foundation $ 3,038 040000 = Masonry Byrne 04.001 lSup lemental Clean Up $ 2,313 Byrne 04.002 :Palletize Existing Masonry Veneer $ 12,750 Byrne 04.003 =Clean Existing Masonry Veneer $ 4,000 050000 :Steel Byrne 05.001 :Galvanized Awning at Exterior Electrical Service $ 7,229 :Galvanized Angle for Additional Air Space Byrne 05.002 :Behind Stone Veneer. $ 5,321 060000 :Millwork, Rough & Finish Carpentry Byrne 06.001 New Roof Blocking $ 5,468 070000 'Thermal & Moisture Protection ?Temporary Moisture Protection at Open Backup Byrne 07.001 Walls $ 5,536 'Misc. Through Wall Flashing and Termination Byrne 07.002 :Bars at the Existing Parapets $ 4,813 Byrne 07.003 -Reflash Existing Awning $ 3,234 Byrne 07.004 -Misc. Sealants & Through Wall Flashing $ 2,313 090000 - Finishes Byrne 09.001 - Temporary Protection for Painting $ 1,063 Byrne 09.002 = Supplemental Clean Up $ 2,744 Byrne 09.003 :New In Light Gauge Blocking/Framing $ 4,981 323000 :Exterior Improvements Byrne 32.001 :Landscape Protection $ 1,563 Byrne 32.002 'Misc. Landscape Repairs $ 7,456 Byrne 32.003 =Reinstall Existing Deck $ 1,681 331000 -Site Utilities Total Self- Preform $ 154,425 Page 1 Self- Preform NINE DECADES OF EXCELLENCE BYRIG 14220 Northbrook Dr. Amendment 1 - Exhibit A Suite 400 CONSTRUCTION SERVICES San Antonio, TX 78232 Phone: (210) 402 -3335 Fax: (210) 402 -3376 Cost Estimate Summary Sheet Senior Center GMP Date: April 4, 2017 Building Square Feet: 2,396 Bid .d Package Description Package# e� GMP Cost Cost/SF Notes 011000 °General Conditions $ 58,213 $ 24.30 011010 Construction Aids $ 3,850 $ 1.61 020000 `Demo $ 47,824 $ 19.96 030000 _Concrete $ 5,421 $ 2.26 040000 = Masonry $ 6,825 $ 2.85 050000 :Steel $ 6,945 $ 2.90 060000 :Rough Carpentry $ 2,214 $ 0.92 072500 :Waterproofing $ 10,750 $ 4.49 080000 ,Doors $ 4,310 $ 1.80 092116 ;Gyp Board Assemblies $ 39,360 $ 16.43 New Acoustical Ceilings Allowance " Existing 092116 'Space" $ 25,416 $ 10.61 093000 :Tile $ 7,770 $ 3.24 096000 = Resilient Flooring $ 21,600 $ 9.02 099100 Paint $ 32,930 $ 13.74 100000 .Misc. Specialties $ 8,235 $ 3.44 210000 :Fire Suppression $ 30,470 $ 12.72 220000 .Plumbing $ 25,875 $ 10.80 230000 HVAC $ 48,702 $ 20.33 260000 ,Electrical $ 32,292 $ 13.48 260000 ,New Lighting Allowance "Existing Space" $ 74,281 $ 31.00 320000 :Misc Landscape Repairs $ 3,500 $ 1.46 330000 :Utilities $ 164,731 $ 68.75 Cost of Work Subtotal $ 661,514 1 $ 276.09 Contractor's Contingency Calc $ 60,953 $ 25.44 Building Permit 0.00% $ - $ - Data Processing (Accounting /IT) 0.33% $ 2,454 $ 1.02 Construction Costs Subtotal $ 724,921 $ 302.55 CGL & Umbrella Insurance 0.80% $ 5,950 $ 2.48 Builder's Risk 0.25% $ 177 $ 0.07 Payment & Performance Bond 0.85% $ 6,321 $ 2.64 Construction Costs & Insurance Subtotal $ 737,369 $ 307.75 Preconstruction Fee 0.00% $ - $ - Feel 3.25%1 $ 23,965 1 $ 10.00 Project Total $ 743,691 1 $ 310.39 Page 1 Cost Breakdown by Bid Package ;ice CONSTRUCTION SERVICES Date: April 4, 2017 NINE DECADES OF EXCELLENCE 14220 Northbrook Dr. Amendment 1 - Exhibit A Suite San Antonio, 78232 TX 78232 Phone: (210) 402 -3335 Fax: (210) 402 -3376 Qualifications & Clarifications Senior Center GMP Page 1 Qualifications & Clarifications 1 A Contractor's Construction Contingency of $60,953 is included in this estimate, and is intended for construction use only. Owner contingency is excluded from this estimate. 2 A construction fee of 3.25% is included on the cost summary, and is based upon the total construction cost. 3 Builders Risk Insurance is included, and based upon the total cost. 4 CGL & Umbrella Insurance is included, and based upon the total cost. 5 Payment and Performance bonds for Byrne have been included on the cost summary, and are based upon the total cost. 6 Dividends will not be provided for scopes of work that require a bond. 7 The CM pre- construction services fee is excluded from this budget. 8 All costs associated with approvals, easements, assessments, fees, deposits, charges, permits, studies, impact fees, tap fees, services fees, or similar, required by any governing agency to include County, City, State, or Federal entities, in addition to any and all utility entities are specifically excluded. 9 Building permit cost is excluded. 10 Testing Lab services for materials, mock -ups, or delegated engineering components are to be provided by the Owner, and are excluded. 11 Testing of building components for water or air intrusion is excluded. 12 Testing and Balancing of the building systems is to be provided by the Owner. 13 Commissioning Agent and Services are to be provided by the Owner. 14 Design Fees or services are not included. Where required in the specifications, the Construction Manager will provide design calculations and information provided by the Trade Contractors to the Architect and Engineer for approval and acceptance of the design. 15 The CM does not warrant of guarantee functionality of the design with the Owner's requirements. The CM relies upon the designers to provide and implement the Owner's requirements into the design documents. 16 The CM will provide oversight and review of submittals for compliance with the contract documents, however, the design team shall bear the full responsibility for acceptance and approval of all submittals. 17 Includes trucks, fuel, tolls, and maintenance related to the Byrne personnel assigned to this project. Truck / Auto Allowance is inclusive of vehicle costs, insurance, fuel and maintenance. 18 All costs for mobile phones is inclusive of mobile data management. 19 All initial and final survey's and plats required by the City are by the Owner. 20 All costs associated with temporary fencing is by the Owner including onsite relocation based to maintain project phasing. 21 All electrical costs associated with construction is by the Owner. 22 All water costs associated with construction is by the Owner. 23 This budget is to be reviewed as a whole; not as individual line items. excluded s based upon electronic design document files and models being available to all subcontractors at no 7additional ost. 3 All FF &E, OFE, and furnishings are excluded from this budget, unless specifically noted in the budget detail. 4 All hazardous or contaminated material and soil testing, remediation, investigation, and abatement is excluded. Page 1 Qualifications & Clarifications CONSTRUCTION SERVICES Date: April 4, 2017 NINE DECADES OF EXCELLENCE 14220 Northbrook Dr. Amendment 1 - Exhibit A Suite San Antonio, TX 78232 Phone: (210) 402 -3335 Fax: (210) 402 -3376 Qualifications & Clarifications Senior Center GMP 5 1 Site is assumed to be free of any contaminates, unencumbered, and ready to begin demo work. 1 I No materials will be salvaged. Division 3 - Concrete: Division 4 - Masonry: Division 5 - Metals: Division 6 ... Plastics and Composites: Openings: Division 7 - Thermal and Moisture Protection: 1 GMP includes reusing all existing door hardware. No new door hardware has been included. 1 GMP includes repainting the entire building interior to ensure a seamless look. 2 GMP includes an allowance of $25,416 for new 2x2 ceiling and grid at existing area. fivision IT - Specialties: �Division 11 - Equipment: Division 12 - Furnishings: Division 14 - Conveying Equipment: s Suppression: 1 GMP includes a new fire suppression system. Division 22 - Plumbing: Division 23 - Heating, Ventilating and Air Conditioning: 1 New Air Handlers are excluded. The existing will be reused. bivision n5--integrated Automation: 11 Replacing existing single phase system with a three phase system is excluded. 2 An allowance of $74,281 is included for new lights that includes the following: 70 - 2x4 Lay ins, 18 - 2x4 Lay ins with emergency battery, 14 - 2x2 Lay ins, 2 - 2x2 Lay ins with emergency battery, Wiring as required for new fixtures using the existing circuits, remove and reinstall up to 4 existing exit lights, Provide new dimmers and Occ sensors modeled after the remodeled area, using the existing conduits, switch locations and circuits. If additional conduit installations are required we will provide additional pricing. Division 27 - Communications: 1 JAH work is excluded. Division 28 - Electronic Safety and Security: 1 JAII work is excluded. Division 31 - Earthwork: 1 JAH work is excluded. Exterior •. Division 33 - Utilities: 1 GMP includes 325 If of new fire line connecting to the existing 6" line, 112sy of asphalt repair in parking lots, 601f of boring, 100' of 6" sanitary sewer, and 3 - 6" cleanouts. Page 2 Qualifications & Clarifications � -W� v j IMI k, CONSTRUCTION SERVICES NINE DECADES OF EXCELLENCE 14220 Northbrook Dr. Amendment 1 - Exhibit A Suite San Antonio, TX 778232 8232 Phone: (210) 402 -3335 Fax: (210) 402 -3376 Qualifications & Clarifications Date: April 4, 2017 2 All street repairs are excluded. Senior Center GMP Page 3 Qualifications & Clarifications BYRAE NINE DECADES OF EXCELLENCE 14220 Northbrook Dr. Suite 400 CONSTRUCTION SERVICES Amendment 1 - Exhibit�A San Antonio, TX 78232 Phone: (210) 402 -3335 Fax: (210) 402 -3376 Self- Perform Summary Byrne Self- Preform Senior Center Date: April 4, 2017 Bid Bid Package Description Package # ME T.7 010000 =Construction Aids Notes Byrne 01.001 ;Project Rolling Scaffolding & Small Tools $ 3,850 020000 :Demo Byrne 02.001 'Supplemental Clean Up $ 4,523 Byrne 02.002 ;Saw Cutting $ 3,125 Byrne 02.003 'Interior Demo $ 40,176 030000 _Concrete Byrne 03.001 :Misc. Floor Patching $ 3,826 Byrne 03.002 'Misc Sidewalk and Curb Repair $ 1,595 040000 _Masonry Byrne 04.001 :Supplemental Clean Up & Misc Patching $ 6,825 050000 :Steel Byrne 05.001 :Galvanized Angle for Lintels at Louvers $ 6,945 060000 :Millwork, Rough & Finish Carpentry Byrne 06.001 Inwall Blocking $ 2,214 070000 = Thermal & Moisture Protection Byrne 07.001 'Misc Site Caulking $ 3,500 Byrne 07.002 'Misc. Sealants & Through Wall Flashing $ 7,250 090000 =Finishes Byrne 09.001 ' Temporary Protection for Painting $ 3,500 Byrne 09.002 = Interior Painting $ 29,430 Byrne 09.002 _Supplemental Clean Up $ 8,570 Byrne 09.003 :Interior Drywall & Ceilings $ 30,790 Byrne 09.004 I Resilient Flooring $ 17,020 Byrne 09.005 The $ 7,770 Byrne 09.006 'Temp Floor Protection $ 4,580 1000000 :Misc. Specialties Byrne 10.001 =Toilet Accessories &Partitions $ 8,235 2100000 :Fire Suppression Byrne 21.001 'Fire Sprinkler System $ 30,470 222326 =MEP 310000 Earthwork 323000 =Exterior Improvements Byrne32.001 'Misc. Landscape Repairs $ 3,500 331000 'Site Utilities M —4r4+n Total Self- Preform $ 232,875 Page 1 Self- Preform L • • s CD a FRI 121g; �'JpulQ !'-p q-, j; g'; ta;Ii j pi ix r -- II 2 ffl yGo -H 150 -101 50 -101 '-1—M IM NO 5 1 HIM ul 05 ip ly 11 11111 i 1111211 HIM H 54 1 II z 29g 8 M �11 leg, N I 1XII H 161 1 — 1 11 Hj all, 11 CITY OF SCHERTZ LPAoQ, 000000(,'�)o SENIOR CENTER RENOVATIONS MTV, Sh- Pk-. 8tl. TX78%4 a c: H z IN { \ Z9 ig M ITY OF SCHFRTZ 4JU SENIOR CENTER RENOVATIONS N) Niaar Smith Road L� 0 - -o and Hwy 16 South now - pir2 c