I thought the GO numbers in TBM were very rosy were they not?
...and just to kick the dead horse again:
Cost to complete Sheppard as subway today: $4,700,000,000
Assume annual ridership doubles from 16 million to 32 million immediately...
Using the same useless formula, that's $147 per...