1-05. TransCore Pricing Summary (1).xlsx
XLSX spreadsheet 19 KB Posted
- 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
| File | Type | Posted |
|---|---|---|
| 4-02. Notice of Intended Sole Source Procurement.docx | DOCX document | |
| 5-01. General Information- Notice of Sole Source (2).docx | DOCX document | |
| 3-03. Express Lanes Roadside Scope of Work (1).docx | DOCX document | |
| 2-04. Copy of UDOT - Toll Cost Model Comparison - V3 - Sole Source Analysis (2).xlsx | XLSX spreadsheet |
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 Transactions | 61,248,808.65 |
| Projected Annual SOV Zone Toll Transactions (AVI) | 3,302,075.00 |
| Projected Annual HOV Zone Transactions | 57,946,733.65 |
| Projected Annual Pay By Mail Zone Transactions | |
| Project Annual Pay By Mail Zone Transactions (Unrecoverable) | |
| Projected Annual Uncollectable Zone Transactions | |
| Projected Total Annual Zone Trips | 22,684,743.94 |
| Projected Annual Registered SOV Zone Toll Trips | 1,222,990.74 |
| Projected Annual Registered HOV Zone Trips | 21,461,753.20 |
| 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_id | zone_id | avg_pass | avg_no_pass | avg_%pass | avg_%nopass | system_weight | total_veh | Daily weighted.average (system, traffic by plaza) | FYTransactions | ||||
| 135 | 130 | 168 | 6769 | 2.42% | 97.58% | 0.0108960625 | 6937 | wavg_%pass | 5.39% | siTollToCharge | revenue | transactions | |
| 140 | 130 | 155 | 6006 | 2.52% | 97.48% | 0.0096771863 | 6161 | wavg_pass | 481 | 0 | 0 | 161 | |
| 145 | 130 | 202 | 6692 | 2.93% | 97.07% | 0.0108285217 | 6894 | wavg_nopass | 8131 | 25 | 392569.25 | 1570277 | |
| 150 | 130 | 212 | 6516 | 3.15% | 96.85% | 0.0105677827 | 6728 | wavg_traffic | 8612 | 30 | 82843.8 | 276146 | |
| 155 | 130 | 226 | 6489 | 3.37% | 96.63% | 0.0105473634 | 6715 | 35 | 58223.55 | 166353 | |||
| 160 | 130 | 258 | 6948 | 3.58% | 96.42% | 0.0113185854 | 7206 | Daily Average Transactions (adjusted for multiple plaza reads) | 40 | 46284.8 | 115712 | ||
| 165 | 135 | 238 | 6740 | 3.41% | 96.59% | 0.0109604619 | 6978 | All (Unadjusted) | 636,652.00 | 45 | 33777.45 | 75061 | |
| 170 | 135 | 286 | 7112 | 3.87% | 96.13% | 0.011620163 | 7398 | AVI (Unadjusted) | 34,328.00 | 50 | 29184.5 | 58369 | |
| 175 | 135 | 297 | 7827 | 3.66% | 96.34% | 0.0127605034 | 8124 | All | 167,804.96 | 55 | 26260.3 | 47746 | |
| 180 | 135 | 413 | 8669 | 4.55% | 95.45% | 0.0142652501 | 9082 | AVI | 9,047.97 | 60 | 26448 | 44080 | |
| 185 | 135 | 420 | 8830 | 4.54% | 95.46% | 0.0145291305 | 9250 | Average Plazas Per Transaction = 3.794 | 65 | 24314.55 | 37407 | ||
| 190 | 135 | 436 | 8909 | 4.67% | 95.33% | 0.0146783486 | 9345 | 70 | 27236.3 | 38909 | |||
| 201 | 140 | 381 | 8584 | 4.25% | 95.75% | 0.0140814762 | 8965 | Expected Annual Transactions | 75 | 21210 | 28280 | ||
| 210 | 140 | 480 | 8767 | 5.19% | 94.81% | 0.0145244184 | 9247 | All | 61,248,808.65 | 80 | 26246.4 | 32808 | |
| 212 | 140 | 620 | 9381 | 6.20% | 93.80% | 0.0157087388 | 10001 | AVI | 3,302,509.23 | 12,529,720.00 | 85 | 21841.6 | 25696 |
| 215 | 140 | 658 | 9655 | 6.38% | 93.62% | 0.0161988025 | 10313 | 90 | 26214.3 | 29127 | |||
| 220 | 145 | 701 | 9919 | 6.60% | 93.40% | 0.0166810125 | 10620 | Actual Annual Transactions | 95 | 25215.85 | 26543 | ||
| 225 | 145 | 611 | 9598 | 5.98% | 94.02% | 0.0160354479 | 10209 | AVI | 3,302,075.00 | 100 | 24793 | 24793 | |
| 230 | 145 | 487 | 9502 | 4.88% | 95.12% | 0.0156898902 | 9989 | 105 | 20169.45 | 19209 | |||
| 240 | 145 | 739 | 8676 | 7.85% | 92.15% | 0.0147882988 | 9415 | Average Toll Transactions Per Trip = 2.71 | 110 | 26629.9 | 24209 | ||
| 245 | 150 | 817 | 9572 | 7.86% | 92.14% | 0.016318177 | 10389 | 115 | 20599.95 | 17913 | |||
| 250 | 150 | 896 | 9994 | 8.23% | 91.77% | 0.0171051061 | 10890 | 120 | 23294.4 | 19412 | |||
| 255 | 150 | 860 | 9935 | 7.97% | 92.03% | 0.016955888 | 10795 | 125 | 26565 | 21252 | |||
| 260 | 150 | 761 | 9225 | 7.62% | 92.38% | 0.0156851781 | 9986 | 130 | 19375.2 | 14904 | |||
| 265 | 150 | 577 | 8441 | 6.40% | 93.60% | 0.0141647242 | 9018 | 135 | 24127.2 | 17872 | |||
| 300 | 155 | 632 | 8807 | 6.70% | 93.30% | 0.014825996 | 9439 | 140 | 25975.6 | 18554 | |||
| 305 | 155 | 615 | 8586 | 6.68% | 93.32% | 0.0144521654 | 9201 | 145 | 25828.85 | 17813 | |||
| 310 | 155 | 570 | 8155 | 6.53% | 93.47% | 0.0137045042 | 8725 | 150 | 14454 | 9636 | |||
| 315 | 155 | 528 | 7603 | 6.49% | 93.51% | 0.0127714984 | 8131 | 155 | 28791.25 | 18575 | |||
| 270 | 160 | 471 | 7100 | 6.22% | 93.78% | 0.011891897 | 7571 | 160 | 26374.4 | 16484 | |||
| 275 | 160 | 383 | 6639 | 5.45% | 94.55% | 0.0110295735 | 7022 | 165 | 19814.85 | 12009 | |||
| 280 | 160 | 355 | 6921 | 4.88% | 95.12% | 0.0114285355 | 7276 | 170 | 29121 | 17130 | |||
| 335 | 160 | 367 | 6642 | 5.24% | 94.76% | 0.0110091541 | 7009 | 175 | 13727 | 7844 | |||
| 340 | 165 | 350 | 6502 | 5.11% | 94.89% | 0.0107625516 | 6852 | 180 | 33589.8 | 18661 | |||
| 345 | 165 | 312 | 6102 | 4.86% | 95.14% | 0.0100745776 | 6414 | 185 | 14474.4 | 7824 | |||
| 350 | 165 | 251 | 6118 | 3.94% | 96.06% | 0.0100038954 | 6369 | 190 | 28653.9 | 15081 | |||
| 355 | 165 | 273 | 6473 | 4.05% | 95.95% | 0.0105960556 | 6746 | 195 | 19847.1 | 10178 | |||
| 435 | 235 | 158 | 4774 | 3.20% | 96.80% | 0.0077467753 | 4932 | 200 | 800416 | 400208 | |||
| 440 | 235 | 256 | 6321 | 3.89% | 96.11% | 0.0103306045 | 6577 | ||||||
| 445 | 235 | 299 | 7095 | 4.04% | 95.96% | 0.0116138801 | 7394 | ||||||
| 450 | 235 | 314 | 6420 | 4.66% | 95.34% | 0.010577207 | 6734 | ||||||
| 455 | 235 | 344 | 6674 | 4.90% | 95.10% | 0.0110232906 | 7018 | ||||||
| 500 | 235 | 409 | 7476 | 5.19% | 94.81% | 0.0123851021 | 7885 | ||||||
| 475 | 240 | 478 | 8333 | 5.43% | 94.57% | 0.0138395858 | 8811 | ||||||
| 485 | 240 | 540 | 9312 | 5.48% | 94.52% | 0.015474702 | 9852 | ||||||
| 505 | 240 | 369 | 6646 | 5.26% | 94.74% | 0.0110185784 | 7015 | ||||||
| 510 | 240 | 509 | 8931 | 5.39% | 94.61% | 0.0148275667 | 9440 | ||||||
| 490 | 245 | 459 | 6919 | 6.22% | 93.78% | 0.0115887486 | 7378 | ||||||
| 495 | 245 | 339 | 7494 | 4.33% | 95.67% | 0.0123034248 | 7833 | ||||||
| 515 | 245 | 497 | 6778 | 6.83% | 93.17% | 0.0114269648 | 7275 | ||||||
| 520 | 245 | 525 | 7176 | 6.82% | 93.18% | 0.0120960902 | 7701 | ||||||
| 525 | 245 | 546 | 7975 | 6.41% | 93.59% | 0.013384078 | 8521 | ||||||
| 530 | 250 | 627 | 9426 | 6.24% | 93.76% | 0.0157904161 | 10053 | ||||||
| 535 | 250 | 623 | 8082 | 7.16% | 92.84% | 0.0136730899 | 8705 | ||||||
| 540 | 250 | 709 | 8514 | 7.69% | 92.31% | 0.0144867212 | 9223 | ||||||
| 545 | 250 | 580 | 7825 | 6.90% | 93.10% | 0.0132018748 | 8405 | ||||||
| 550 | 250 | 670 | 9576 | 6.54% | 93.46% | 0.0160935645 | 10246 | ||||||
| 555 | 255 | 825 | 10132 | 7.53% | 92.47% | 0.0172103441 | 10957 | ||||||
| 560 | 255 | 685 | 10647 | 6.04% | 93.96% | 0.0177993629 | 11332 | ||||||
| 565 | 255 | 654 | 9568 | 6.40% | 93.60% | 0.0160558673 | 10222 | ||||||
| 570 | 255 | 669 | 10209 | 6.15% | 93.85% | 0.0170862575 | 10878 | ||||||
| 575 | 255 | 603 | 10238 | 5.56% | 94.44% | 0.017028141 | 10841 | ||||||
| 580 | 255 | 625 | 10203 | 5.77% | 94.23% | 0.0170077216 | 10828 | ||||||
| 585 | 260 | 580 | 10188 | 5.39% | 94.61% | 0.0169134786 | 10768 | ||||||
| 590 | 260 | 457 | 9058 | 4.80% | 95.20% | 0.0149453705 | 9515 | ||||||
| 600 | 260 | 374 | 7740 | 4.61% | 95.39% | 0.0127447962 | 8114 | ||||||
| 610 | 265 | 403 | 8057 | 4.76% | 95.24% | 0.0132882642 | 8460 | ||||||
| 615 | 265 | 369 | 7949 | 4.44% | 95.56% | 0.0130652224 | 8318 | ||||||
| 620 | 265 | 340 | 7905 | 4.12% | 95.88% | 0.0129505601 | 8245 | ||||||
| 625 | 265 | 241 | 6283 | 3.69% | 96.31% | 0.0102473565 | 6524 | ||||||
| 630 | 265 | 220 | 6070 | 3.50% | 96.50% | 0.0098798087 | 6290 | ||||||
| 635 | 265 | 201 | 5945 | 3.27% | 96.73% | 0.0096536255 | 6146 | ||||||
| 640 | 270 | 189 | 5292 | 3.45% | 96.55% | 0.0086090988 | 5481 | ||||||
| 645 | 270 | 190 | 5723 | 3.21% | 96.79% | 0.0092876485 | 5913 | ||||||
| 650 | 270 | 183 | 5430 | 3.26% | 96.74% | 0.0088164335 | 5613 | ||||||
| 655 | 270 | 140 | 4770 | 2.85% | 97.15% | 0.0077122195 | 4910 | ||||||
| 660 | 270 | 123 | 4766 | 2.52% | 97.48% | 0.0076792345 | 4889 |
File details come from the government source that posted it. Updated .