Intelligent Transportation Systems - City of Oakland
Intelligent Transportation Systems - City of Oakland
Intelligent Transportation Systems - City of Oakland
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Table 8.3 – Long-Term Deployment Plan - Estimate <strong>of</strong> Probable Costs<br />
(Adjusted for Inflation)<br />
Item Quantity Unit Unit Price Total<br />
Modify Cabinet and Install New Controller 340 EA $6,000 $2,040,000<br />
Install New Cabinet 230 EA $10,000 $2,300,000<br />
Modems 340 EA $500 $170,000<br />
Central Signal System Hardware (upgrades) 2 EA $5,000 $10,000<br />
Central Signal System License and S<strong>of</strong>tware (upgrades) 1 LS $100,000 $100,000<br />
Corporate Service Yard Comm Equipment 1 LS $20,000 $20,000<br />
TMC Central Equipment 1 EA $80,000 $80,000<br />
Signal Timing Improvements 340 EA $2,000 $680,000<br />
Conduit and pull boxes (to remaining signals) 65050 LF $35 $2,276,750<br />
Fiber 25000 LF $4.00 $100,000<br />
Fiber Optic Branch Cable (12 Strand) 25000 LF $2.50 $62,500<br />
Fiber Optic Trunk Cable (144 Strand) 15050 LF $4.00 $60,200<br />
TMC Expansion and Remodel 1 LS $50,000 $50,000<br />
EVP 100 EA $10,000 $1,000,000<br />
VID Implementation (per intersection) 100 EA $20,000 $2,000,000<br />
CCTV 50 EA $25,000 $1,250,000<br />
DMS 10 EA $40,000 $400,000<br />
MVDS 30 EA $15,000 $450,000<br />
Traveler Information Kiosks 4 EA $5,000 $20,000<br />
Parking Guidance System w/ DMS 1 EA $400,000 $400,000<br />
Sub-Total $13,469,450<br />
Contingencies at 30% $4,040,835<br />
Sub-Total $17,510,285<br />
Engineering and Construction Admin at 35% $6,128,600<br />
Inflation (5% per year) $13,032,784<br />
Additional Planning (updates to Strategic Plan) $400,000<br />
Total (rounded) $37,000,000<br />
Table 8.4 – <strong>Oakland</strong> ITS Deployment – Summary <strong>of</strong> Estimated Costs<br />
Project Grouping<br />
Cost Estimate<br />
Near-term Projects (0-5 years) $25M<br />
Medium-term Projects (5-10 years)<br />
Long-term Projects (10-20 years)<br />
Total Cost<br />
$35M*<br />
$37M*<br />
$97M*<br />
* Takes into account 5% annual adjustment for inflation<br />
<strong>City</strong> <strong>of</strong> <strong>Oakland</strong> ITS Strategic Plan<br />
110 September, 2003