|
CITY OF SOUTH BEND, INDIANA
<br />SOUTH MAIN STREET TO LAFAYETTE CONNECTOR AND ROUNDABOUT
<br />STAFF HOUR JUSTIFICATION -SUPPLEMENTAL AGREEMENT NO. 1 - R/W ACQUISITION AND RELATED SERVICES
<br /> Work Elemrnt Est. No. STAFF HOURS BY CLASSIFICATION Total SUBCONSULTANT
<br /> o(Parcels lioj. Manager Sarior Eng Civil Eng. Senior ish. Clerk.~al Hours COST
<br /> APPRAISALS
<br />
<br /> Appnisal Problem Analysis 33 I I I 3 S 7,260.00
<br /> Appraisals
<br />Waives Valuation
<br />Value Finding
<br />Short Form Residrntial
<br />Short Form Commercial
<br />Long Form Residrntial
<br />Long Form Industrial
<br />Long Form Commercial 1
<br />9
<br />4
<br />3
<br />2
<br />1
<br />13
<br />I
<br />
<br />
<br />
<br />I
<br />1
<br />I
<br />
<br />
<br />I
<br />I
<br />
<br />
<br />
<br />I
<br />3
<br />I
<br />
<br />
<br />3 S 500.00
<br />S 18,000.00
<br />S 8,000.00
<br />S 11,700.00
<br />S 7,600.00
<br />S 7,800.00
<br />S 120,900.00
<br />Review Appraisals
<br />Waiver Valuation
<br />Value Finding
<br />Short F~ortn Residrntial
<br />Shoe Form Commercal
<br />Long Form Residrntial
<br />Long Form Industrial
<br />Long Form Commersial _ 1
<br />9
<br />4
<br />3
<br />2
<br />1
<br />13
<br />I
<br />
<br />
<br />
<br />1
<br />I
<br />1
<br />
<br />
<br />1
<br />I
<br />
<br />
<br />
<br />I
<br />3
<br />I
<br />
<br />
<br />3 S 225.00
<br />S 8,100.00
<br />$ 3,600.00
<br />S 5,400.00
<br />S 3,600.00
<br />S 3,600.00
<br />S 54,600.00
<br />
<br />APPRAISAL SUBTOTAL 33 5 7 0 0 5 17 S 260,885.00
<br />NEGOTIATION SERVICES
<br />
<br />Negotiation and AcquisUOn Coordina0an Servies
<br />Coordination for Dedimtion o(Ci -Owned Parcels
<br />Title and Enwmbnnce Report Update
<br />R/W Slaking 33
<br />4
<br />37
<br />33 I
<br />I
<br />1
<br />1 1
<br />I
<br />I
<br />4
<br />
<br />
<br />0 2
<br />
<br />2 4
<br />2
<br />4
<br />55 S 125,400.00
<br />S 4,000.00
<br />S 3,700.00
<br />
<br />
<br />NEGOTIATION SUBTOTAL 4 7 0 So a 65 S 133,100.00
<br />RELOCATION ASSISTANCE
<br />
<br />Relontion Assisunce ro the City of South Bend _ 6 I I 2 4 S 9,000.00
<br />
<br />RELOCATION SUBTOTAL 1 1 0 0 z 4 $ 9,000.00
<br />
<br />__ CLOSING SERVICES
<br />
<br />Closing Services
<br />Recordirrg Fees 33 I I 2 4 S 14,850.00
<br />S 3,700.00
<br />
<br />_ CLOSING SUBTOTAL 1 1 0 0 z 4 $ Issso.oo
<br />
<br />DOCUMENTATION SERVICES
<br />
<br />Recorded Subdivision Plat I 4 14 12 2 33
<br />Mommrntation 2 I2 14
<br />
<br />
<br />DOCUMENTATION SUBTOTAL 1 6 14 z4 z 47 $
<br />
<br />
<br />SUBTOTAL -Appraisals
<br />SUBTOTAL-Negotiation
<br />SUBTOTAL -Relocation
<br />SUBTOTAL-Closing
<br />SUBTOTAL - Documrntation 5
<br />4
<br />I
<br />I
<br />1 7
<br />7
<br />I
<br />1
<br />6 0
<br />0
<br />0
<br />0
<br />14 0
<br />50
<br />0
<br />0
<br />24 5
<br />4
<br />2
<br />2
<br />2 17
<br />65
<br />4
<br />4
<br />47 S 260,885.00
<br />S 133,100.00
<br />$ 9,000.00
<br />S 18,550.00
<br />S
<br />
<br />
<br />T07AL HOURS 12 22 14 74 IS 137
<br />HOURLY RATES (2011) S 165.0(1 $ 160.00 S II5.00 S 105.00 $ 85.00
<br />COSTS
<br />TOTAL COST
<br />EXPENSES (Ctnnputa, Stara & Misc) S 1,980.00 S 3,520.00 S 1,610.00 S 7,770.00 S 1,275.00
<br />S 16,155.00
<br />S 809.00
<br />
<br />SUBCONSULTANTS-
<br />S 121,535.00
<br />
<br />TOTAL FEE S 438,499.00
<br />
<br />(LABOR) COSTS BY CATEGORY
<br />APPRAISALS
<br />NEGOTIATION SERVICES
<br />RELOCATION ASSISTANCE
<br />CLOSING SERVICES
<br />DOCUMENTATION SERVICES E 625.00
<br />S 660.00
<br />S 165.00
<br />S 165.00
<br />S 165.00 S 1,120.00
<br />$ 1,120.00
<br />S 160.00
<br />S 160.00
<br />S 96Q.(q S
<br />$
<br />$ -
<br />S -
<br />$ 1,610.00 S
<br />S 5,250.00
<br />S
<br />E -
<br />$ 2,520.00 S 425.00
<br />S 340.00
<br />$ 170.00
<br />$ 170.00
<br />$ 170.00 $ 263,255.00
<br />S 14Q,470.00
<br />S 9,495.00
<br />S 19,045.00
<br />$ 5,425.00
<br />
<br />
<br />TOTAL SUPPLEMENTAL AGREEMENT $ 438,499.00
<br />
<br />Lawson-Fisher A.csnciorec FC
<br />Rnjecr File Nn 9019 ?9
<br />Jannarv 20/l
<br />
|