09.01.2015 Views

Intelligent Transportation Systems - City of Oakland

Intelligent Transportation Systems - City of Oakland

Intelligent Transportation Systems - City of Oakland

SHOW MORE
SHOW LESS

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

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

Saved successfully!

Ooh no, something went wrong!