1-05. TransCore Pricing Summary (1).xlsx

XLSX spreadsheet 19 KB Posted

Attached to
UDOT Notice of Sole Source- Roadside Toll System Equipment Ongoing Support
Solicitation number
UDOT260099MPSS
Issued by
Utah

About this file

This is a pricing summary document for TransCore, a roadside toll system equipment vendor, in support of the Utah Department of Transportation's (UDOT) notice of sole source procurement for ongoing support of express lanes toll infrastructure. The document outlines a comprehensive ten-year implementation and maintenance program for the Tooele Area Communication (KAC) express lanes system, including Congestion Pricing System (CPS) software licensing, server and backoffice system migration, roadside equipment replacement, and lane controller installations with new and retrofit cabinets. The pricing structure spans from Year 1 through Year 10, with annual costs increasing progressively from $481,314.00 in Year 1 to $599,102.35 in Year 10, resulting in a grand total contract value of $6,074,700.85 over the ten-year period.

The pricing summary reflects escalating annual costs across multiple line items, including CPS licensing that grows from $217,704.00 to $284,064.00 annually, lane controller replacements with new cabinets ranging from $164,995.00 to $197,184.30 annually, and retrofit cabinet installations ranging from $98,615.00 to $117,854.05 annually. Initial Year 1 costs include substantial one-time capital expenditures for server migration ($579,067.80) and roadside replacement setup ($93,393.09). The document also contains detailed traffic statistics and transaction data for the KAC express lanes system, projecting approximately 61.2 million annual vehicle zone transactions with 3.3 million SOV toll transactions and 57.9 million HOV zone transactions, supporting the technical requirements and operational demands that justify the pricing structure. The sole source justification indicates that TransCore is considered the only qualified supplier, with transitional costs being a significant consideration in this procurement decision.

View the file

Other files

On GovTribe

Work with this file

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file

Text version

Transcore Pricing Activity/Product Implementation Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

CPS$217,704.00$224,244.00$230,964.00$237,900.00$245,028.00$252,384.00$259,956.00$267,756.00$275,784.00$284,064.00
Server Migration$579,067.80
BOS Migration$20,000.00
Roadside Replacement
In lane testing and set up$93,393.09
Lane Controllers w/new Cabinets (5 per year)$164,995.00$168,294.90$171,660.80$175,094.01$178,595.89$182,167.81$185,811.17$189,527.39$193,317.94$197,184.30
Lane Controllers w/Retrofit Cabinets (5 per year)$98,615.00$100,587.30$102,599.05$104,651.03$106,744.05$108,878.93$111,056.51$113,277.64$115,543.19$117,854.05

Annual Total $692,460.89 $481,314.00 $493,126.20 $505,223.85 $517,645.04 $530,367.94 $543,430.74 $556,823.68 $570,561.03 $584,645.13 $599,102.35

Grand Total $6,074,700.85

KAC

FY2024 Statistics Express Lanes Sanity Check EXISTING

Projected Total Annual Vehicle Zone Transactions61,248,808.65
Projected Annual SOV Zone Toll Transactions (AVI)3,302,075.00
Projected Annual HOV Zone Transactions57,946,733.65
Projected Annual Pay By Mail Zone Transactions
Project Annual Pay By Mail Zone Transactions (Unrecoverable)
Projected Annual Uncollectable Zone Transactions
Projected Total Annual Zone Trips22,684,743.94
Projected Annual Registered SOV Zone Toll Trips1,222,990.74
Projected Annual Registered HOV Zone Trips21,461,753.20
Projected Annual Pay By Mail Zone Trips
Projected Annual Pay By Mail Trips (Unrecoveable)
Projected Annual Uncollectable Zone Trips

FY24 Traffic (By Zone) KAC Basi

plaza_idzone_idavg_passavg_no_passavg_%passavg_%nopasssystem_weighttotal_vehDaily weighted.average (system, traffic by plaza)FYTransactions
13513016867692.42%97.58%0.01089606256937wavg_%pass5.39%siTollToChargerevenuetransactions
14013015560062.52%97.48%0.00967718636161wavg_pass48100161
14513020266922.93%97.07%0.01082852176894wavg_nopass813125392569.251570277
15013021265163.15%96.85%0.01056778276728wavg_traffic86123082843.8276146
15513022664893.37%96.63%0.010547363467153558223.55166353
16013025869483.58%96.42%0.01131858547206Daily Average Transactions (adjusted for multiple plaza reads)4046284.8115712
16513523867403.41%96.59%0.01096046196978All (Unadjusted)636,652.004533777.4575061
17013528671123.87%96.13%0.0116201637398AVI (Unadjusted)34,328.005029184.558369
17513529778273.66%96.34%0.01276050348124All167,804.965526260.347746
18013541386694.55%95.45%0.01426525019082AVI9,047.97602644844080
18513542088304.54%95.46%0.01452913059250Average Plazas Per Transaction = 3.7946524314.5537407
19013543689094.67%95.33%0.014678348693457027236.338909
20114038185844.25%95.75%0.01408147628965Expected Annual Transactions752121028280
21014048087675.19%94.81%0.01452441849247All61,248,808.658026246.432808
21214062093816.20%93.80%0.015708738810001AVI3,302,509.2312,529,720.008521841.625696
21514065896556.38%93.62%0.0161988025103139026214.329127
22014570199196.60%93.40%0.016681012510620Actual Annual Transactions9525215.8526543
22514561195985.98%94.02%0.016035447910209AVI3,302,075.001002479324793
23014548795024.88%95.12%0.0156898902998910520169.4519209
24014573986767.85%92.15%0.01478829889415Average Toll Transactions Per Trip = 2.7111026629.924209
24515081795727.86%92.14%0.0163181771038911520599.9517913
25015089699948.23%91.77%0.01710510611089012023294.419412
25515086099357.97%92.03%0.016955888107951252656521252
26015076192257.62%92.38%0.0156851781998613019375.214904
26515057784416.40%93.60%0.0141647242901813524127.217872
30015563288076.70%93.30%0.014825996943914025975.618554
30515561585866.68%93.32%0.0144521654920114525828.8517813
31015557081556.53%93.47%0.01370450428725150144549636
31515552876036.49%93.51%0.0127714984813115528791.2518575
27016047171006.22%93.78%0.011891897757116026374.416484
27516038366395.45%94.55%0.0110295735702216519814.8512009
28016035569214.88%95.12%0.011428535572761702912117130
33516036766425.24%94.76%0.01100915417009175137277844
34016535065025.11%94.89%0.0107625516685218033589.818661
34516531261024.86%95.14%0.0100745776641418514474.47824
35016525161183.94%96.06%0.0100038954636919028653.915081
35516527364734.05%95.95%0.0105960556674619519847.110178
43523515847743.20%96.80%0.00774677534932200800416400208
44023525663213.89%96.11%0.01033060456577
44523529970954.04%95.96%0.01161388017394
45023531464204.66%95.34%0.0105772076734
45523534466744.90%95.10%0.01102329067018
50023540974765.19%94.81%0.01238510217885
47524047883335.43%94.57%0.01383958588811
48524054093125.48%94.52%0.0154747029852
50524036966465.26%94.74%0.01101857847015
51024050989315.39%94.61%0.01482756679440
49024545969196.22%93.78%0.01158874867378
49524533974944.33%95.67%0.01230342487833
51524549767786.83%93.17%0.01142696487275
52024552571766.82%93.18%0.01209609027701
52524554679756.41%93.59%0.0133840788521
53025062794266.24%93.76%0.015790416110053
53525062380827.16%92.84%0.01367308998705
54025070985147.69%92.31%0.01448672129223
54525058078256.90%93.10%0.01320187488405
55025067095766.54%93.46%0.016093564510246
555255825101327.53%92.47%0.017210344110957
560255685106476.04%93.96%0.017799362911332
56525565495686.40%93.60%0.016055867310222
570255669102096.15%93.85%0.017086257510878
575255603102385.56%94.44%0.01702814110841
580255625102035.77%94.23%0.017007721610828
585260580101885.39%94.61%0.016913478610768
59026045790584.80%95.20%0.01494537059515
60026037477404.61%95.39%0.01274479628114
61026540380574.76%95.24%0.01328826428460
61526536979494.44%95.56%0.01306522248318
62026534079054.12%95.88%0.01295056018245
62526524162833.69%96.31%0.01024735656524
63026522060703.50%96.50%0.00987980876290
63526520159453.27%96.73%0.00965362556146
64027018952923.45%96.55%0.00860909885481
64527019057233.21%96.79%0.00928764855913
65027018354303.26%96.74%0.00881643355613
65527014047702.85%97.15%0.00771221954910
66027012347662.52%97.48%0.00767923454889

File details come from the government source that posted it. Updated .