Table 4: Project Cost Tracking Schedule, Escalated Dollars (Millions)

Printer Friendly Version


No.

Descrition

Baseline Budget

Contract Award

Approved Changes

Current Contract

Forecasted Changes

Contract to be Awarded

Current Budget Forecast

Expenditures To-Date

 

Preliminary engineering

$10.3

$10.3

$ -

$10.3

 

$ -

$10.3

$10.3

 

Final eng. And mgmnt

$43.8

$42.5

$ -

$42.5

 

$ -

$42.5

$5.5

 

Real estate

$7.6

$7.8

$0.4

$8.2

 

$ -

$ 8.2

$4.9

 

Vehicles

$23.3

$22.5

$ -

$22.5

 

$ -

$22.5

$ -

 

Construction Contracts

               

1

Mintenance facility

$34.7

$32.4

$(0.5)

$31.9

 

$ -

$31.9

$ -

2

Subway cut/cover

$144.1

$148.8

$ -

$148.8

 

$ -

$148.8

$5.2

3

Subway mined tunnel

$90.3

$94.2

$ -

$94.2

 

$ -

$94.2

$1.5

4

Trackwork installation

$5.1

 

$ -

$ -

 

$ 5.1

$5.1

$ -

5

Construct stations

$121.2

 

$ -

$ -

$(2.5)

$121.2

$118.7

$ -

6

Traction power system

$6.3

 

$ -

$ -

 

$6.3

$6.3

$ -

7

Signalling system

$9.8

 

$ -

$ -

 

$9.8

$9.8

$ -

8

Communications system

$3.4

 

$ -

$ -

$(0.2)

$3.4

$3.4

$ -

                   
 

Total

$499.8

$358.5

$(0.1)

$358.4

$(2.7)

$145.7

$501.4

$27.4

A A A    Bookmark and Share