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