29.12.2014 Views

(Blue Diamond Road) Corridor Study - Regional Transportation ...

(Blue Diamond Road) Corridor Study - Regional Transportation ...

(Blue Diamond Road) Corridor Study - Regional Transportation ...

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

8. Estimated System Costs RTC SR-160 <strong>Corridor</strong> <strong>Study</strong><br />

EXHIBIT 8-2: Alternative 1 – High Growth, Capital Costs<br />

Alternative 1 –<br />

2008<br />

(’06 $)<br />

Alternative 1 –<br />

2015<br />

(’06 $)<br />

Alternative 1 –<br />

2025<br />

(’06 $)<br />

Guideway Costs<br />

Re-striping/Transit Signal Priority -- $500,000 $500,000<br />

Acquisition -- -- --<br />

Subtotal: Guideway Costs -- $500,000 $500,000<br />

Vehicle Costs<br />

40’ Coaches $0 - $5,250,000<br />

(15 coaches)<br />

$0 - $3,500,000<br />

(10 coaches)<br />

$0 - $5,950,000<br />

(17 coaches)<br />

Station Costs<br />

BRT Vehicles (8 vehicles) -- $10,480,000 $10,480,000<br />

$10,480,000 - $10,480,000 -<br />

Subtotal: Vehicles $0-$5,250,000<br />

$13,980,000 $16,430,000<br />

Park & Ride Stations (2) -- $7,000,000 $7,000,000<br />

Land Acquisition -- $0 - $28,612,000 $0 - $28,612,000<br />

Intermediate Stations (3) -- $3,750,000 $3,750,000<br />

Surface Parking (at P&R stations) -- $1,200,000 $1,200,000<br />

Other Costs<br />

Bus Stop Amenities $26,000 $27,000 $50,000<br />

Subtotal: Station Costs $26,000<br />

$11,977,000 -<br />

$40,589,000<br />

$12,000,000 -<br />

$40,612,000<br />

Maintenance/Storage Costs -- $500,000 $500,000<br />

Ticket Vending Machines -- $560,000 $560,000<br />

Operations Control -- $250,000 $250,000<br />

Subtotal: Other Costs -- $860,000 $860,000<br />

Cost Contingencies<br />

Program Implementation<br />

Guideway Costs (10%) -- $50,000 $50,000<br />

Design/Construction (25%) -- $2,994,250 $3,000,000<br />

Vehicle Costs (10%) $0 - $525,000<br />

Subtotal: Cost Contingencies $0 - $525,000<br />

$1,048,000 -<br />

$1,398,000<br />

$4,092,250 -<br />

$4,443,000<br />

$1,048,000 -<br />

$1,643,000<br />

$4,098,000 -<br />

$4,693,000<br />

Design/Construction (31%) -- $3,713,000 $3,713,000<br />

Guideway (15%) -- $75,000 $75,000<br />

Vehicle Procurement (5%) $0 -$262,500 $524,000 - $699,000 $524,000 - $821,500<br />

Project Reserve (10%)<br />

Subtotal: Program Implementation<br />

TOTAL<br />

$2,600 - $580,100<br />

$2,600 –<br />

$842,600<br />

$28,600 -<br />

$6,643,600<br />

$2,790,925 -<br />

$6,037,200<br />

$7,103,000 -<br />

$10,524,200<br />

$35,012,250 -<br />

$70,896,200<br />

$2,793,800 -<br />

$6,309,500<br />

$7,105,800 -<br />

$10,919,000<br />

$35,043,800 -<br />

$74,014,000<br />

8-4

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!