HomeMy WebLinkAboutProject ScheduleMIAMI 21 PROJECT PAYMENT BUDGET SCHEDULE
(Attachment II)
$1,700,000
5299,050
$1,400,950
TOTAL BUDGET
ERA BUDGET (removed) -ERA to bill fees independently s rnugn D
REMAINING BUDGET •Fee includes DPZ & Gannett Fleming, Irc
FINAL: July 15, 2005
TASKS
PAYMENT SCHEDULE
BUDGET BILLING
TASK BREAK -DOWN
PAYMENT
REQUIRED
CUMMULATIVE
PAYMENT
AMOUNT BILLED
AMOUNT BILLED TO
DATE
PHASE 1- KICK-OFF
PROJECT
INITIATION
DPZ
GF
Coordinate wl City GIS & IT Dept.
Web Site Development
Preparation of Materials for Public Participation
Kick-off Seminar (April 16 - 1/2 day event)
Coordinate wl City & DPZ
Preparation of Materials for Public Participation
Kick-off Seminar (April 16 - 1/2 day event)
TOTAL
10%
10%
3idn.o95
1140.095
PHASE II - QUADRANT 1
TASK 1
DPZ
GF
Needs Assessments
City Internal Meetings
Coordination w/ Consultants
Public Workshop 1
Needs Assessments
Participation in Coordination Meetings
Public Workshop 1
TOTAL
10%
20%
51dnp53
,pgr,lr,n
TASK 2
DPZ
GF
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
Participation in Coordination Meetings
Project Reconnaissance & Existing Conditions Assessment / Quadrant
Draft Proposed Typical Street Sections & Street Improvements
Identification of Existing Traffic Conditions / Corndor
Review of Existing Traffic Conditions / Corridor
Present Findings to Public
Revise Draft - Code for Quadrant 1
TOTAL
8%
28%
$112,078
-$392,266
TASK 3
DPZ
^ GF
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
2%
30%
320.n19
5410.2F.5
OPZ C,
42',.Pnyme<,I.S ,IedueAltrcimpnf ll
7115,7005, 1
MIAMI 21 PROJECT PAYMENT BUDGET SCHEDULE
(Attachment II)
TASK BREAK -DOWN
•
PAYMENT
REQUIRED
CUMMULATIVE
PAYMENT
AMOUNT BILLED
AMOUNT BILLED TO
DATE
1
I PHASE III - QUADRANT 2
TASK 1
DPZ
- - ---
GF
Needs Assessments
City Infernal Meetings
Coordination wl Consultants
Public Workshop 2
-- — —
Needs Assessments
Participation in Coordination Meetings
Public Workshop 2
TOTAL
10%
40%
S140,005
556r.. Ana
TASK 2
DPZ
GF
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 1 Corridor
Review of Existing Traffic Conditions / Corridor
Present Findings to Public
Revise Draft - Code for Quadrant 2
TOTAL
8%
48%
5.112A76
S,6-71.a;
TASK 3
DPZ
GF
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
2%
50%
428.019
700.475
0,2 Co
425,Pawnenl Srherltde•A(larhnlenl Il
7,11,2005. 2
MIAMI 21 PROJECT PAYMENT BUDGET SCHEDULE
(Attachment 11)
TASK BREAK -DOWN
PAYMENT
REQUIRED
CUMMULATIVE
PAYMENT
AMOUNT BILLED
AMOUNT BILLED TO
DATE
PHASE IV - QUADRANT 3
TASK 1
DPZ
GF
Needs Assessments
City Internal Meetings
Coordination wl Consultants
Public Workshop 3
Needs Assessments
Participation in Coordination Meetings
Public Workshop 3
TOTAL
10%
60%
$14o.00c
r. nnn.g7c
TASK 2
DPZ
GF
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
Participation in Coordination Meetings.
Project Reconnaissance 8 Existing Conditions Assessment l 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%
S112,076
Sdt52.&'I
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 8 City Commission)
TOTAL
2%
7O%
$28,019
S990.6fii•.
opz ro
435-P.,w,,,,.,r ScI, dWo-Alladvnenl
7 5 2605 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
r
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%
a140,1195
'61.121).rA
TASK 2
DPZ
GF
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 1 Quadrant
Draft Proposed Typical Street Sections 8 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%
ti;117.0%8
s ^^^ ::
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)
1
TOTAL
2%
90%
a2o,019
s+.2s4s5U
PHASE VI - CLOSEOUT
PROJECT
COLLATION
DPZ
GF '..
Project Collation - Revisions
Participation in Coordination Meetings & City Representatives Meetings
Present to 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 Report
Present to Public
Preparation for Public Meetings (PAB & City Commission)
TOTAL
10%
10%
$144095
s1rr.,n95
nPz Cr,
/:15,2005 4
SUMMARY
Phase)
Phase 11
Phase III
Phase IV
Phase V
Phase VI
TOTAL
S140,095
S280,190
S280,190
8280,190
S280,190
S140,095
S1,400,950