|
APPENDIX B
<br />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 Ekment
<br />Est. No.
<br />of Parcds
<br />STAFF HOURS BY CLASSIFICATION
<br />Total
<br />Hours
<br />SUBCONSULTANT
<br />COST
<br />P" Manager
<br />Sen. E g
<br />Civil E g.
<br />Senior Tech
<br />C1.1149
<br />APPRAISALS
<br />Appraisal Problem Analysis
<br />3
<br />S 7,260.00
<br />Appralsails
<br />Waiver Valuation
<br />1
<br />$ 500.00
<br />Value Finding
<br />9
<br />1
<br />1
<br />1
<br />3
<br />S 18,000.00
<br />Short Form Residential _ _
<br />Short Form Commercial
<br />4
<br />1
<br />1
<br />s 8,000.00
<br />3
<br />s 11,700.00
<br />Long Form Residential
<br />2
<br />s 7,600.00
<br />Long Form Industrial
<br />1
<br />s 7,800.00
<br />Long Form Commercial
<br />13
<br />I
<br />I
<br />1
<br />3
<br />S 120,900.00
<br />lt"ksr Appraisals
<br />Waiver Valuation
<br />1
<br />s 225.00
<br />Value Find'
<br />9
<br />1
<br />1
<br />1
<br />3
<br />s 8,100.00
<br />Short Form Rmidenial
<br />4
<br />1
<br />1
<br />S 3,600.00
<br />Short Form Commercial
<br />3
<br />S 5,400.00
<br />Ling Form Residential
<br />2
<br />s 3,600.00
<br />Long Form Industrial
<br />1
<br />3 3,600.00
<br />Long Form Commercial
<br />13
<br />1
<br />1
<br />I
<br />3
<br />s 54,600.00
<br />APPRAISAL SUBTOTAL
<br />33
<br />S
<br />7
<br />0
<br />0
<br />S
<br />17
<br />s 260,885.00
<br />NEGOTIATION SERVICES
<br />Negotiation and AcquLstion Coordination Stmks
<br />33
<br />1
<br />1
<br />2
<br />4
<br />S 125,400.00
<br />Coordination for Dedication of Ci -Owned Panmis
<br />4
<br />1
<br />1
<br />2
<br />s 4,000.00
<br />Titk and Encumbrance R Update
<br />37
<br />1
<br />1
<br />2
<br />4
<br />S 3,700.00
<br />R/W Staking
<br />33
<br />1
<br />4
<br />5o
<br />55
<br />NEGOTIATION SUBTOTAL
<br />4
<br />7
<br />0
<br />50
<br />4
<br />65
<br />s 133,100.00
<br />RELOCATION ASSISTANCE
<br />Rdocation Assistance to the City of South Bend
<br />6
<br />1
<br />1
<br />2
<br />4
<br />S 9,000.00
<br />RELOCATION SUBTOTAL
<br />1
<br />1
<br />0
<br />0
<br />2
<br />4
<br />S 9,000.00
<br />CLOSING SERVICES
<br />Closing Services
<br />33
<br />1
<br />1
<br />2
<br />4
<br />S 14,850.00
<br />Recording Fees
<br />$ 3,700.00
<br />CLOSING SUBTOTAL
<br />I
<br />1
<br />0
<br />0
<br />2
<br />4
<br />S 18,550.00
<br />DOCUMENTATION SERVICES
<br />Remrdad Subdivision Plat
<br />1
<br />4
<br />14
<br />12
<br />2
<br />33
<br />Morutnentation
<br />1
<br />2
<br />12
<br />14
<br />DOCUMENTATION SUBTOTAL
<br />1
<br />6
<br />14
<br />24 1
<br />2
<br />47
<br />f
<br />SUBTOTAL - Appoisals
<br />5
<br />7
<br />0
<br />0
<br />5
<br />17
<br />s 260,885.00
<br />SUBTOTAL -Negotiation
<br />4
<br />7
<br />0
<br />5o
<br />4
<br />65
<br />S 133,100.00
<br />SUBTOTAL - Relocation
<br />1
<br />1
<br />0
<br />0
<br />2
<br />4
<br />s 9,000.00
<br />SUBTOTAL - Closin
<br />1
<br />1
<br />0
<br />6
<br />2
<br />4
<br />s 18,550.00
<br />SUBTOTAL - Domrnmtation
<br />1
<br />6
<br />14
<br />24
<br />2
<br />47
<br />S
<br />TOTAL HOURS
<br />12
<br />22
<br />14
<br />74
<br />15
<br />137
<br />HOURLY RATES (2011)
<br />$ 165.00
<br />$ 160.00
<br />$ 115.00
<br />$ 105.00
<br />S 85.00
<br />COSTS
<br />S 1,950.00
<br />$ 3,520.00
<br />S 1,610.00
<br />$ 7,770.00
<br />$ 1,275.00
<br />TOTAL COST
<br />s 16,155.00
<br />EXPENSES (Computer, Stake & Misc.)
<br />s 809.00
<br />SUBCONSULTANTS-
<br />S 421,535.00
<br />TOTAL FEE
<br />S 438 ,499.00
<br />(LABOR) COSTS BY CATEGORY
<br />APPRAISALS
<br />$ 825.00
<br />$ 1,120.00
<br />$
<br />S
<br />S 425.00
<br />S 263,255.00
<br />NEGOTIATION SERVICES
<br />S 660.00
<br />S 1,120.00
<br />S
<br />S 5.250.00
<br />S 340.00
<br />$ 140,470.00
<br />RELOCATION ASSISTANCE
<br />$ 165.00
<br />S 160.00
<br />S
<br />$
<br />$ 170.00
<br />S 9,495.00
<br />CLOSING SERVICES
<br />S 165.00
<br />S 160.00
<br />$
<br />$
<br />$ 170.00
<br />S 19,045.00
<br />DOCUMENTATION SERVICES
<br />S 165.00
<br />$ %0.00
<br />s 1,610.00
<br />S 2,520.00
<br />$ 170.00
<br />S 5,425.00
<br />TOTAL SUPPLEMENTAL AGREEMENT
<br />$ 438,499.00
<br />Lawson- Fisher Assodares P.C.
<br />Project File No. 9019.79
<br />Jam— 2011
<br />
|