Loading...
HomeMy WebLinkAboutPACKET Light and Power 1988-09-01LIGHT AND POWER COMMITTEE September 1, 1988 2:00 p.m. AGENDA 1. Property Acquisition 2. Reports a. Service Building Site b. Ski Estes Park C. APPA Seminar d. Platte River Power Authority Delinquent Accounts f. Engineer's Registration g. Other U.-/ i 0.0»I.'60 i.-4:- i~2.11<:~i;i~~j,GEWEULsi%4 0 I'll I ./ J : y.14.94.9. 694*.2,129,-101& f L«»r·.3-4-7»-4 7.35 ' 9 -I'.•'·Ll-1 + . I '1 ..'' ......,2 2:-,9~flifti~4·0·r.>.209.ix· \K, . I - 31 'U -21-1....r . i 1 0 1 1 UN'.UN'..,7'LIt..W.£ j .- 'KNO. 1.626.:.10'.':r 0 1 '41, : '. -4 ./·hi.t'.3:.i;€2~4:2' t \ »Mfr;24,1 7,49 C3 \riaq@3*2, ~*':4 r=7-mUTSJT ~11.:00(,17. jill - 1 .r,Airr.2 1 -%1 r- 1954U I ' ler-, .-I --- ,-- .4 ·· CO . i u'.prolt, . .·, 1 'f 1; ,- ,„6 24 1 - 1--- / 1 U,f ·e <C . -ZN, f/1 3% O - N 1-1 /1 48,4 J \' 73_..~ -, ·· 'l. ·t rl>P€1?71 ~ - \ U) 1.- ,-·~·-,40·.- ,~·4..... ..............:......0/'.....:.. : 111 - ' I '!·''</i' 7 -4 ·4 03 , .51. + , - .' al' 4 , r"·"32'r-r/».7-3.1.! t·,3 624·317,2- ~%44636 344.lk&~fib~-4 L/ -94#17 -994004:1?49 tr-x·~)4 Ch .TO.,77,v·v' f \1+.9.9 4 . · .' - 4::„J-.t~...4 41'12-«-· . '.'14 1 · _49444 ,~929,~-4..i . Chi p·'· ' u' 1 -,-'~.t.~i #re ,: ;...',4 .. . · ... 24 ,-,· 4 4 ... 1 ., 1 . 1. 1 -h·' - *79¥r- >.~ a ' b - I ' £ gO 43 ,j r- i'(('1·44'ESS·.C~,/J<4'7~.·,0 4;49: 1 . ·62/5.2,19~.-'fi 31 f ' L - 1 ..1.4 l/3 LLI 001:li~ 4-1, ,.Ct·«4 0.;I,<,· ~ .1.. 4 0.'t· cu.. v.' I -:' FAI*:M..~ h,-,i·»*-6&~646/.List lit SA/36 ··· 1 1 00 O , r. · Xi CNI 77-. -· 120?7243-4?.dr, ' 1,9,4,lut~r.-un R.' ' . .... UJ 04.1 + U /- \49 13) r-4 ..1 Te :4 A L,) tor--h\ r- . 1 #t-#L„~~;~.'4tlc ' 41 . P J ./ 1, ....i -1 - 1 - /· P.*E?> 7-9.t? Z ki * 1 Ch ..... r-- Ft - CD , .-»-41-----4 1 ----~1 ---*-- . 1 .. 4606:.1*41:39 LU 1 1 0-4 / \/ A l - 1 - col TOWN SHOPS ~ SANITtlrN D FILL 12 26 SUNRISE - '4 L- CIRCLE * 4,2 September 1, 1988 PRICE COMPARISONS Elm Road Properties PROPERTY ACRES PRICE PER SQ. FT. Williams 2.80 $160,750 $1.32 Johnson * 0.35 24,731 1.64 Weighted Average 1.36 Oepping 0.86 27,500 .73 TOTAL 4.01 $212,980 1.22 CONFIDENTIAL , '' ' ,41·,.4., CONFIDENTIAL ' PROJECT FEE ESTIMATE & MANAGEMENT WORKSHEET. ****Estimate by Task begins at cell A56**** THORP ASSOCIATES, P.C. ARCHITECTS AND PLANNERS t ESTES PARK. COLORADO. 80517 PROJ.NAME:LIGHT & POWER SERVICE BLDG. (REVISED) PROJ.NMBR:87-58E ESTM.DATE:08-30-88 ********************************************************************* ESTIMATE BY FEE : ***************** ESTIMATED PROJECT COST: 12000 S.F. XS 35 /SF=$ 420000 ARCH.FEE = 4 % OF $ 420000 =$ 17850 -------- S 17850 CONSULTANTS' FEES: , StrctS 1900 ( 0 *OF 420000 ) Mech S 1200 ( 0 % OF 420000 ) ElectS 1200 ( 0 %OF 420000 ) Civil ·1500 ( 0 %OF 420000 ) $ 0 C 0 *OF 420000 ) TOTAL CONSULTANTS' FEES $ 5800 (96 of Arch. Fee = 32 %) OTHER DIRECT COSTS: ReproS 500 Tele $ 150 Trav $ 50 RndrgS 0 SoilsS 0 $ 0 TOTAL OTHER DIRRECT COSTS $ 700 REMAINING ARCHITEECTURAL FEE $ 11350 INDIRECT COSTS AND PROFIT: Arch.Fiirm Profit 4 % ofS 17850 =S 785 Continggency 3 % ofs 17850 =S 607 Bonus/Prft Shrg 0 % of$ 11350 =5 0 TOTAL INDIRECT COSTS AND PROFIT $ 1392 WORKING ARCHITECTURAL FEE . S 9958 HOURS AVAILABLE TO PROJECT: Ave. Cost of Employee/Hr....=S 23 Hours Allocated to Project = 433 Sch Desn = 0% ofS 9958 =5 0 = 0 Hrs. Desn Dev =15% ofS 9958 =S 1494 = 65 Hrs. Cont Doc =65% ofS 9958 = S 6473 = 281 Hrs. Bid/Negn = 9% ofS 9958 = 5 896 = 39 Hrs. Con Admn =11% ofS 9958 = S 1095 = 48 Hrs. TOTAL HOUR 433 Hrs. y KA .IxiC· .... rilk:*79 .- ,€ ·~ .4 :€ l *.CX******:KAX***XXIX:€*AA><**7:X*********pt****x.-***+ ., '.€RI·iT - 1 I CONFIDENTIAL PROJECT FEE ESTIMATE & MANAGEMENT WORKSHEET ****Estimate by Task begins at cell A56**** *** *********** ****** ***:04 ******44 :1,5 t *:t it<titit:T:ti f :T-ti::tri '.T fit tit THORP ASSOCIATES, P.C. ARCHITECTS AND PLANNERS 1 ESTES PARK, COLORADO. 80517 ********************************************************************* PROJ.NAME:LIGHT & POWER SERVICE BLDG. PROJ.NMBR:87-58 ESTM.DATE:02-01-88 ********************************************************************* ESTIMATE BY FEE : ***************** ESTIMATED PROJECT COST: 12000 S.F. X $ 30 /SF=$ 360000 ARCH.FEE = 8 % OF 5 360000 =5 28800 -------- s 28800 CONSULTANTS' FEES: Strcta 1925 ( 1 %OF 360000 ) Mech S 1500 ( 0 %OF 360000 ) ElectS 1500 ( 0 %OF 360000 ) Civil 2000 ( 0 %OF 360000 ) $ 0 C 0 % OF 360000 ) TOTAL CONSULTANTS' FEES $ 6925 (% of Arch. Fee = 24 %) OTHER DIRECT COSTS: ReproS 50 Tele S 150 Trav $ 200 RndrgS 0 SoilsS 0 $ 0 TOTAL OTHER DIRRECT COSTS $ 400 REMAINING ARCHITEECTURAL FEE $ 21475 INDIRECT COSTS AND PROFIT: Arch.Fiirm Profit 8 % ofS 28800 =5 2304 Continggency 3 % ofS 28800 =S 864 Bonus/Prft Shrg 0 % ofs 21475 =$ 0 TOTAL INDIRECT COSTS AND PROFIT $ 3168 WORKING ARCHITECTURAL FEE $ 18307 HOURS AVAILABLE TO PROJECT: Ave. Cost of Employee/Hr....=S 22 Hours Allocated to ProJect = 832 Sch Desn =15% ofS 18307 = S 2746 = 125 Hrs. Desn Dev =13% ofS 18307 = S 2380 = 108 Hrs. Cont Doc =57% ofS 18307 = S 10435 = 474 Hrs. Bid/Negn = 5% ofS 18307 = S 915 = 42 Hrs. Con Admn =10% ofS 18307 =S 1831 = 83 Hrs. TOTAL HOUR 832 Hrs. 9 -4. •: ·41 '•- i' t. A€yX+t€ '•. N k X '·f X XX ,*. AR *XAX*XM ~:'T *·€ i 1,·AXX;PX&*.4*7:XX#,XM****X**1-X t€ 0 9: ··+ .i*4I' .! r 46 4 ..8 LU 111 0% 5 6 2 A - A 2 1 i 3 8 4 2 2 2 01 49 - = 0% = ri -0 E~-alfl E- EDI E© EP r- = -- E © - -1 = Eol 4 Ec.4 -A Err) -0-0 - -CD-0 - - E 01 _ E E EDIECNE- = re) = i 04 i el - --i - --P-- I--.- - =ZErO -- --- grfl *01 -- - Wormn £ 2 2 4 OP- U.1 E D 0 EO 2 ill 0 1 3 3> 9 3 U.1 ZE 1 PROPSE) SG-ED lilli [*FE© [PA[EN &0@007 2 [P©ME[R] *[E®WO©[E [3[LI©@ SEPT. MOV 21-26 12-17 19-24 26-1 3-0 24-29 31-5 ~11 ~ ~ ~ ~ ~ ~ < ~ ~7-~ ~19Q~U ~U ~EL ~61~ ~ 1~~18 Tk·ORP ASSOOATES PL. AROW 6,BADING FLAPI |||||~| ||~~ SNOI1936 EIGIAN-al ~iiimfiiii [119[1916 Esl/\El-9 *- FLOOS PLAM BEVISIOMS *3 11111~1 1 111 SITE FLAM BEVISIONS 1111111~Ij'll BEVISE ASSEEMEMT M. FIM./WDW SOWEDULES TITLE SWEET BEVI BEDO ELEVATIONS 617130 36IAN-al VOILIVHOEW EIGIAN·21 1IWEIEN 60-19 k.ll*12|0 SITE SUBVET 01 1IWI€!Ing 913/V\OCILIVW bo 4 r 00 q. Shutoffs for August, 1988: 91 calls, 28 notes, 15 off. 18 3 2 3 94.901 o6 6 '84 + MEMORANDUM TOWN OF ESTES PARK Date August 31, 1988 Light & Power Committee