140 likes | 230 Views
Detailed comparison of capital and staffing costs for Douglas County Sheriff Jail master plan between Omni and Klipp projections, showcasing potential savings in millions. Includes breakdown of cost components and anticipated benefits.
E N D
Douglas County SheriffJail Master Plan Cost ComparisonJanuary 24, 2012
OMNI and Other Jail-Related Capital Cost Projections Pods G & H $ 19,162,600 Work Release Facility $ 10,300,000 Parking Structure $ 10,080,000 Projected Total $ 39,542,600
Direct Costs - Health Services Building $ 6,552,713 Parking Structure $ 4,525,962 Custody Administration* $ 625,720 Inmate Bed Reconfiguration $ 136,221 Direct Cost Subtotal $ 11,840,616 Indirect/Soft Costs $ 8,375,679 FF&E $ 2,106,793 Grand Total $ 22,323,088 *Renovation of Existing Clinic
Direct Costs - Booking and Intake $ 488,209 Showers in Pods $ 241,367 Interview Rooms $ 65,213 Visitation $ 86,909 Central Control $ 165,435 Direct Cost Subtotal $ 1,047,133 Indirect/Soft Costs $ 740,710 FF&E $ 186,316 Grand Total $ 1,974,159
Direct Costs $ 2,257,800 Indirect Costs $ 647,233 Soft Costs $ 718,850 Grand Total $ 3,623,883
Summary of All Klipp-Related Capital Costs – Health Services, Intake Housing and Custody Administration $ 22,323,088 Functional Improvements $ 1,974,159 Subtotal of Above $ 24,297,247 Parking Structure Photovoltaic System Option $ 3,623,883 Grand Total $ 27,921,130
Cost Comparison of Klipp vs. Omni/Other – Omni and Other Jail-Related Capital Cost Projections $ 39,542,600 Klipp-Related Capital Cost Projections WITHOUT Solar Option for Parking Garage $ 24,297,247 Savings $ 15,245,353
Cost Comparison of Klipp vs. Omni/Other – Omni and Other Jail-Related Capital Cost Projections $ 39,542,600 Klipp-Related Capital Cost Projections WITH Solar Option for Parking Garage $ 27,921,130 Savings $ 11,621,470
Cost Comparison of Klipp vs. Omni/Other – Omni and Other Jail-Related Staffing Cost Projections* $3,177,752 ∙ 34.0 Jail FTEs ∙ 3.0 Facilities FTEs Klipp-Related Staffing Cost Projections $ 943,098 ∙ 10.0 Jail FTEs (Net) ∙ 1.0 Facilities FTEs Anticipated Savings $2,234,654 *Reflects 2012 projected costs coinciding with costs presented in Klipp Study