HomeMy WebLinkAboutBudget ScheduleMIAMI 21 PROJECT PAYMENT BUDGET SCHEDULE
(Attachment I1)
51,700,000
$299,050
51,400,950
TOTAL BUDGET
ERA BUDGET (removed) -ERA to bill fees independently through DPZ
REMAINING BUDGET -Fee includes DPZ & Gannett Fleming, Inc
FINAL: July 15, 2005
TASKS
PAYMENT SCHEDULE
BUDGET BILLING
TASK BREAK -DOWN
PAYMENT
REQUIRED
CUMMULATIVE
PAYMENT
AMOUNT BILLED
AMOUNT BILLED TO
DATE
s
f yt PIT v�tAgs,
*g "
Coordinate w/ City GIS & IT Dept.
Web Site Development
Preparation of Materials for Public Participation
Kick-off Seminar (April 16 - 1/2 day event)
y
�ka�s
t
Coordinate w/ City & DPZ
Preparation of Materials for Public Participation
Seminar (April 16 - 1/2 day event)
,.:Kickoff
v'
TOTAL _ .. _
10%
10%
-$140.095
5140.095
JPHASE 11 • QUADRANT 1
TASK 1
:. DPZ - .
Needs Assessments
City Internal Meetings
Coordination w/ Consultants
Public Workshop 1
GF -
Needs Assessments
Participation in Coordination Meetings
Public Workshop 1
TOTAL
10%
20% :...
' 3140,095-
3280,190
TASK 2
DPZ
Participation in Coordination Meetings
Open House Meetings (NET Public)
Draft Code for Quadrant 1
Present Draft to Public
Revise Draft - Code for Quadrant 1
Preparation for Public Meetings (PAB & City Commission)
Submit Document to PAB
GF `.
•
Participation in Coordination Meetings
Project Reconnaissance & Existing Conditions Assessment I Quadrant
Draft Proposed Typical Street Sections & Street Improvements
Identification of Existing Traffic Conditions / Corridor
Review of Existing Traffic Conditions / Corridor
Present Findings to Public
Revise Draft - Code for Quadrant 1
TOTAL "
8%
28%
...
• 5112,076
5392,266
TASK 3
DP2 =;
City Commission (First Reading)
Comprehensive Plan (Development of Master Plan)
Final Document (Code for Quadrant 1) ready for Adoption
GF -'-
Participation in Coordination Meetings
Final Documents
Preparation for Public Meetings (PAB & City Commission)
TOTAL
2%
30%
328,019
3420,283
OPZ C .
425.Pryment 5 .Mtluh-Afl0Nntint ll
711512005. 1
MIAMI 21 PROJECT PAYMENT BUDGET SCHEDULE
(Attachment I1)
TASK BREAK -DOWN
PAYMENT
REQUIRED
CUMMULATIVE
PAYMENT
AMOUNT BILLED
AMOUNT BILLED TO
DATE
ry
Needs Assessments
City Internal Meetings
Coordination w/ Consultants
Public Workshop 2
Needs Assessments
Participation in Coordination Meetings
Public Workshop 2
TOTAL
Participation in Coordination Meetings
Open House Meetings (NET Public)
Draft Code for Quadrant 2
Present Draft to Public
Revise Draft - Code for Quadrant 2
Preparation for Public Meetings (PAB & City Commission)
Submit Document to PAB
Participation in Coordination Meetings -
Project Reconnaissance & Existing Conditions Assessment / Quadrant
Draft Proposed Typical Street Sections & Street Improvements
Identification of Existing Traffic Conditions / Corridor
Review of Existing Traffic Conditions / Corridor
Present Findings 10 Public
Revise Draft - Code for Quadrant 2
TOTAL
City Commission (First Reading)
Comprehensive Plan (Development of Master Plan)
Final Document (Code for Quadrant 1) ready for Adoption
Participation in Coordination Meetings
Final Documents
Preparation for Public Meetings (PAB & City Commission)
TOTAL'
10%
8%
2%
40%
48%'
50%
S140.095
$112,078
328,019
$560.300
$072,456.:.
S700,475
OP2 Co.
425-Payment Schedule -Attachment /l
7115/2005. 2
MIAMI 21 PROJECT PAYMENT BUDGET SCHEDULE
(Attachment I1)
TASK BREAK -DOWN
PAYMENT
REQUIRED
CUMMULATIVE
PAYMENT
AMOUNT BILLED
AMOUNT BILLED TO
DATE
IPHASE IV- QUADRANT 3
TASK 1
DPZ
GF
Needs Assessments
City Internal Meetings
Coordination wf Consultants
Public Workshop 3
Needs Assessments
Participation in Coordination Meetings
Public Workshop 3
TOTAL -
10%
60%
$140,095 '-
$840,570 •
TASK 2
DPZ
Participation in Coordination Meetings
Open House Meetings (NET Public)
Draft Code for Quadrant 3
Present Draft to Public
Revise Draft - Code for Quadrant 3
Preparation for Public Meetings (PAB & City Commission)
Submit Document to PAB
GF
Participation in Coordination Meetings
Project Reconnaissance & Existing Conditions Assessment / Quadrant
Draft Proposed Typical Street Sections & Street Improvements
Identification of Existing Traffic Conditions / Corridor
Review of Existing Traffic Conditions I Corridor
Present Findings. to Public
Revise Draft - Code for Quadrant 3
TOTAL
8%
68% .
•$112,076
$952,646
TASK 3
DPZ
GF
City Commission (First Reading)
Comprehensive Plan (Development of Master Plan)
Final Document (Code for Quadrant 3) ready for Adoption
Participation in Coordination Meetings
Final Documents
Preparation for Public Meetings (PAB & City Commission)
TOTAL
2%
70% .
• $28,019 •,
$980,665
OnCo.
425-Paymerrt SrhetlNe-Attachment 11
1if5l2QA5. 3
MIAMI 21 PROJECT PAYMENT BUDGET SCHEDULE
(Attachment 11)
TASK BREAK -DOWN
PAYMENT
REQUIRED
CUMMULATIVE
PAYMENT
AMOUNT BILLED
AMOUNT BILLED TO
DATE
PHASE V- QUADRANT 4
TASK 1
DPZ
GF
Needs Assessments
City Internal Meetings
Coordination w/ Consultants
Public Workshop 4
Needs Assessments
Participation In Coordination Meetings
Public Workshop 4
TOTAL
10%
- 80%
$140,085
$1,120.760
TASK 2
- _
DPZ '.
OF
Participation in Coordination Meetings
Open House Meetings (NET Public)
Draft Code for Quadrant 4
Present Draft to Public
Revise Draft - Code for Quadrant 4
Preparation for Public Meetings (PAB & City Commission)
Submit Document to PAB
Participation in Coordination Meetings
Project Reconnaissance & Existing Conditions Assessment / Quadrant
Draft Proposed Typical Street Sections & Street improvements
Identification of Existing Traffic Conditions / Corridor
Review of Existing Traffic Conditions / Corridor
Present Findings to Public
Revise Draft - Code for Quadrant 4
TOTAL -
8%
88%
$112,076
F1,232,836
TASK 3
-
DPZ -
-
GF
City Commission (First Reading)
Comprehensive Plan (Development of Master Plan)
Final Document (Code for Quadrant 4) ready for Adoption
.___
�
——~
Participation in Coordination Meetings
Final Documents
Preparation for Public Meetings (PAB & City Commission)
TOTAL
2%
90%
$28,019-
$1,260,855
41'Div
3 r-e"
e
:�'
`
Project Collation - Revisions
Participation in Coordination Meetings & City Representatives Meetings
Present 10 Public
Preparation for Public Meetings (PAB & City Commission)
Submit Document to PAB
City Commission (First Reading)
Comprehensive Plan (Development of Master Plan)
Final Code (ready for Adoption)
Project Collation - Final Reportvx Present to Public
Preparation for Public Meetings (PAB & City Commission)
s ,;e
TOTAL
10%
10%
S140,095
$140,095
OPZ Co
425.Psymenr Schedule -Attachment it
71152005. a
SUMMARY
Phase 5140,095
Phase 11 9280,190
Phase III 9280,190
Phase IV S280,190
Pnase V 1280,190
Phase VI 9140,095
TOTAL 91,400,950