SANEEDS - CSAH - Segment Report Roadway Segment … · SANEEDS - CSAH - Segment Report Roadway Segment Information Status : Original County Name : CASS Segment Nbr : 011-601-010 Original

SANEEDS - CSAH - Segment Report

Roadway SegmentInformation

Status : Original

County Name : CASS Segment Nbr : 011-601-010

Original Current

PILLAGER Municipality PILLAGER

0.38 Segment Length 0.38

MIXED BITUMINOUS Existing Surface Type MIXED BITUMINOUS

2 Existing Surface Lanes 2

NOT DIVIDED Existing Lane Description NOT DIVIDED

SO CO LINE TO 0.38 MI NO INPILLAGER

Termini SO CO LINE TO 0.38 MI NO INPILLAGER

2050 Present AADT 2050

2015 Year of Count 2015

1 Projection Factor 1

2050 Projected Traffic 2050

URBAN Design Type URBAN

5 - URBAN : 0 - 9999 Design Group 5 ( URBAN : 0 - 9999 )

2015 Latest Year SA funds 2015

0 Number of Signal Legs 0

No Special Message Special Message Code No Special Message

2015 - 049-601-024 / 011-601-024.BR 49520 OVERLAY AND REHAB -SHARED WITH CASS CO

Comments 2015 - 049-601-024 / 011-601-024.BR 49520 OVERLAY AND REHAB -SHARED WITH CASS CO

Interchange Override

Segment Override

Bridge Information Status: Original

Original Current

49520 Structure Number 49520

0 Milepoint 0

1976 Year Built 1976

CROW WING RIVER Feature Crossed CROW WING RIVER

Type of Service

4 Number of Spans 4

242.6 Bridge Length 242.6

43.1 Bridge Width 43.1

50% Shared Structure 50%

2015 - 049-601-024 / 011-601-024.BR 49520 OVERLAY AND REHAB -

SHARED WITH CASS CSAH 01

Comments 2015 - 049-601-024 / 011-601-024.BR 49520 OVERLAY AND REHAB -

SHARED WITH CASS CSAH 01

2 ( 150-999,999 ) Bridge Group Code 2 ( 150-999,999 )

Segment CostInformation

Computation Factor Computation Formula Values Used ForCalculation

Computation Result

Signal Leg TrafficSignalLegs *UnitCost / SignalLifeCycle* StatutoryNeedsYear

0 * 56250 / 40 * 25 $0

Construction Length * UnitCost /ConstrLifeCycle *StatutoryNeedsYear *DevelopmentCost

0.38 * 1369859.45 / 60 * 25* 1.15

$249,429

Preservation Length * Quantity *UnitCost /PreservationLifeCycle *StatutoryNeedsYear

0.38 * 2904 * 48.87 / 15 * 25 $89,882

ROW Length * UnitCost /ROWLifeCycle *StatutoryNeedsYear

0.38 * 71309.22 / 60 * 25 $11,291

Bridge BridgeLength *BridgeWidth * UnitCost /BridgeLifeCycle *StatutoryNeedsYear *DevelopmentCost *PercentOfCost

242.6 * 43.1 * 138 / 80 * 25* 1.15 * 50%

$259,278

Total Segment Cost Signal Leg + Construction+ Preservation + ROW +Bridge

$0 + $249,429 + $89,882 +$11,291 + $259,278

$609,880



Status : Original


Original Current






0.38 MI NO TO 0.56 MI NO OF SOCO LINE

Termini 0.38 MI NO TO 0.56 MI NO OF SOCO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.18 * 1369859.45 / 60 * 25* 1.15

$118,150


0.18 * 2904 * 48.87 / 15 * 25 $42,576


0.18 * 71309.22 / 60 * 25 $5,348

Total Segment Cost Signal Leg + Construction+ Preservation + ROW

$0 + $118,150 + $42,576 +$5,348

$166,074



Status : Original


Original Current






0.56 MI N TO 0.70 MI N OF S COLINE

Termini 0.56 MI N TO 0.70 MI N OF S COLINE










Comments


Segment Override

RailRoadCrossingInformation

Status: Original

Original Current

BURLINGTON NORTHERN SANTAFE RAILWAY

RailRoad Name BURLINGTON NORTHERN SANTAFE RAILWAY

076276B USDOT Number 076276B

0.12 Located at Milepoint 0.12

1 Mainline Tracks 1

SIGNALS & GATES Protection Type SIGNALS & GATES

1996 Last Year Protection Upgraded 1996

48 Crossing Length 48

Last Year Surfaced

100% Percentage of Cost 100%

Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.14 * 1369859.45 / 60 * 25* 1.15

$91,895


0.14 * 2904 * 48.87 / 15 * 25 $33,114


0.14 * 71309.22 / 60 * 25 $4,160

RR Crossing Protection UnitCost /RRCrossingLifeCycle *StatutoryNeedsYear

325000 / 25 * 25 $325,000

RR Crossing Surface SurfaceLength * UnitCost/ RRCrossingLifeCycle *StatutoryNeedsYear

48 * 1350 / 25 * 25 $64,800

Total Segment Cost Signal Leg + Construction+ Preservation + ROW +RR Crossing Protection +RR Crossing Surface

$0 + $91,895 + $33,114 +$4,160 + $325,000 +$64,800

$518,969



Status : Original


Original Current






0.7 MI N OF S CO LINE TO E JCTTH 210

Termini 0.7 MI N OF S CO LINE TO E JCTTH 210





RURAL Design Type RURAL

3 - RURAL : 1500 - 6999 Design Group 3 ( RURAL : 1500 - 6999 )




Comments


Segment Override


Original Current


0.78 Milepoint 0.78


PILLAGER CREEK Feature Crossed PILLAGER CREEK

Type of Service

Number of Spans

51 Bridge Length 51



Comments

1 ( 0-149 ) Bridge Group Code 1 ( 0-149 )



Computation Result


0 * 56250 / 40 * 25 $0


0.17 * 832238.66 / 60 * 25 *1.1

$64,845


0.17 * 2376 * 48.87 / 20 * 25 $24,674


0.17 * 49526.15 / 60 * 25 $3,508

Bridge BridgeLength *BridgeWidth * UnitCost /BridgeLifeCycle *StatutoryNeedsYear *DevelopmentCost

51 * 54.3 * 152 / 80 * 25 *1.15

$151,273


$0 + $64,845 + $24,674 +$3,508 + $151,273

$244,300



Status : Original


Original Current

Unassigned/Unknown Municipality Unassigned/Unknown





WEST JCT TH 210 TO 0.10 MI N(OUTSIDE LIMITS)

Termini WEST JCT TH 210 TO 0.10 MI N(OUTSIDE LIMITS)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 832238.66 / 60 * 25 *1.1

$38,144


0.1 * 2376 * 48.87 / 20 * 25 $14,514


0.1 * 49526.15 / 60 * 25 $2,064


$0 + $38,144 + $14,514 +$2,064

$54,722



Status : Original


Original Current






0.10 MI N (OUTSIDE LIMITS) OF TH210 TO 0.20 MI N (INSIDE)

Termini 0.10 MI N (OUTSIDE LIMITS) OF TH210 TO 0.20 MI N (INSIDE)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 832238.66 / 60 * 25 *1.1

$38,144


0.1 * 2376 * 48.87 / 20 * 25 $14,514


0.1 * 49526.15 / 60 * 25 $2,064


$0 + $38,144 + $14,514 +$2,064

$54,722



Status : Original


Original Current






0.2 MI N TH 210 (N LIM PILLAGER)TO CSAH 34

Termini 0.2 MI N TH 210 (N LIM PILLAGER)TO CSAH 34










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.5 * 832238.66 / 60 * 25 *1.1

$1,716,492


4.5 * 2376 * 48.87 / 20 * 25 $653,148


4.5 * 49526.15 / 60 * 25 $92,862


$0 + $1,716,492 + $653,148+ $92,862

$2,462,502



Status : Revised


Original Current






CSAH 34 TO0.80 M N OF CSAH 29 Termini CSAH 34 TO0.80 M N OF CSAH 29










2016 SP 011-601-023 5.75M RC107TO CSAH 24 - RECONST,CULVERT R&R, DELETE CULVERT88228 REPLACE W/ SM CULVERT

Comments 2016 SP 011-601-023 5.75M RC107TO CSAH 24 - RECONST,CULVERT R&R, DELETE CULVERT88228 REPLACE W/ SM CULVERT


Segment Override

Culvert Information Status: Revised

Original Current

11J17 Structure Number 11J17

13.13 Milepoint 13.13


COVY BROOK Feature Crossed COVY BROOK

STREAM CROSSING Type of Service STREAM CROSSING

1 Number of Barrels 1

12 Culvert Width 12

5 Culvert Height 5

72 Culvert Length 72

60 Area of Waterway Opening 60


2016 SP 011-601-023 RECONST,CULVERT R&R, DELETE CULVERT88228 REPLACE W/ SM CULVERT

Comments 2016 SP 011-601-023 RECONST,CULVERT R&R, DELETE CULVERT88228 REPLACE W/ SM CULVERT

1 Culvert Group Code 1

Culvert Information Status: Deleted

Original Current




COVY BROOK Feature Crossed COVY BROOK

Type of Service


5 Culvert Width 5

4 Culvert Height 4


30.00006569 Area of Waterway Opening 30.00006569


REPLACED WITH 8 X 6 CULVERT,NO BR#, AND DELETEDSTRUCTURE

Comments REPLACED WITH 8 X 6 CULVERT,NO BR#, AND DELETEDSTRUCTURE


Culvert Information Status: Original

Original Current




Home Brook Feature Crossed Home Brook



20.5 Culvert Width 20.5

6 Culvert Height 6




Comments




Computation Result


0 * 56250 / 40 * 25 $0


10.6 * 832238.66 / 60 * 25 *1.1

$4,043,293


10.6 * 2376 * 48.87 / 20 * 25 $1,538,525


10.6 * 49526.15 / 60 * 25 $218,740

Culvert CulvertLength * Area *UnitCost /CulvertLifeCycle *StatutoryNeedsYear *DevelopmentCost

72 * 60 * 15.47 / 100 * 25 *1.15

$19,214


100 * 120 * 15.47 / 100 * 25* 1.15

$53,372

Total Segment Cost Signal Leg + Construction+ Preservation + ROW +Culvert + Culvert

$0 + $4,043,293 +$1,538,525 + $218,740 +$19,214 + $53,372

$5,873,144



Status : Original


Original Current






0.80 M N OF CSAH 29 TO 1.10 M N Termini 0.80 M N OF CSAH 29 TO 1.10 M N










RECONSTRUCTED UNDER PLAN #SAP 11-601-016

Comments RECONSTRUCTED UNDER PLAN #SAP 11-601-016


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 468839.66 / 60 * 25 *1.1

$64,465


0.3 * 2112 * 48.87 / 20 * 25 $38,705


0.3 * 51.09 / 60 * 25 $6


$0 + $64,465 + $38,705 +$6

$103,176



Status : Original


Original Current






1.10 M N OF CSAH 29 TO 0.7 M EOF CSAH 24

Termini 1.10 M N OF CSAH 29 TO 0.7 M EOF CSAH 24










2014 SAP 011-601-022 RECONST Comments 2014 SAP 011-601-022 RECONST


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.6 * 468839.66 / 60 * 25 *1.1

$558,701


2.6 * 2112 * 48.87 / 20 * 25 $335,444


2.6 * 51.09 / 60 * 25 $55


$0 + $558,701 + $335,444+ $55

$894,200



Status : Original


Original Current






0.7 MI E TO 1.1 MI NE OF CSAH 24 Termini 0.7 MI E TO 1.1 MI NE OF CSAH 24










2014 SAP 011-601-025 BR# 11530

2014 SAP 011-601-022 RECONST

Comments 2014 SAP 011-601-025 BR# 11530

2014 SAP 011-601-022 RECONST


Segment Override


Original Current




Stoney Brook Feature Crossed Stoney Brook


1 Number of Spans 1

57 Bridge Length 57



REPLACED BR 7223 Comments REPLACED BR 7223




Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 468839.66 / 60 * 25 *1.1

$85,954


0.4 * 2112 * 48.87 / 20 * 25 $51,607


0.4 * 51.09 / 60 * 25 $9


57 * 35.33 * 152 / 80 * 25 *1.15

$110,004


$0 + $85,954 + $51,607 +$9 + $110,004

$247,574



Status : Original


Original Current






1.1 MI NE OF CSAH 24 TO 0.1 MI SOF CSAH 28

Termini 1.1 MI NE OF CSAH 24 TO 0.1 MI SOF CSAH 28










2014 SAP 011-601-022 TWOCULVERTS AND RECONSTRUCT

Comments 2014 SAP 011-601-022 TWOCULVERTS AND RECONSTRUCT


Segment Override


Original Current


23.2 Milepoint 23.2


Feature Crossed



12 Culvert Width 12

6 Culvert Height 6




REPLACED BR88229. ENTEREDTO MATCH BR LOG

Comments REPLACED BR88229. ENTEREDTO MATCH BR LOG



Original Current




Mayo Creek Feature Crossed Mayo Creek



10 Culvert Width 10

8 Culvert Height 8




REPLACED BR 7171. PLAN & BRLOG SHOW 74FT LENGTH

Comments REPLACED BR 7171. PLAN & BRLOG SHOW 74FT LENGTH


Segment Cost

Information


Computation Result


0 * 56250 / 40 * 25 $0


3.4 * 468839.66 / 60 * 25 *1.1

$730,608


3.4 * 2112 * 48.87 / 20 * 25 $438,657


3.4 * 51.09 / 60 * 25 $72


78 * 72 * 15.47 / 100 * 25 *1.15

$24,978


74 * 160 * 15.47 / 100 * 25 *1.15

$52,660


$0 + $730,608 + $438,657+ $72 + $24,978 + $52,660

$1,246,975



Status : Original


Original Current






0.1 MI S TO 0.3 MI E OF CSAH 28 Termini 0.1 MI S TO 0.3 MI E OF CSAH 28












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 468839.66 / 60 * 25 *1.1

$85,954


0.4 * 2112 * 48.87 / 20 * 25 $51,607


0.4 * 51.09 / 60 * 25 $9


$0 + $85,954 + $51,607 +$9

$137,570



Status : Original


Original Current






0.3 MI E TO 0.8 MI E OF CSAH 28 Termini 0.3 MI E TO 0.8 MI E OF CSAH 28










Comments


Segment Override


Original Current




STREAM Feature Crossed STREAM

Type of Service


Culvert Width

Culvert Height




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 468839.66 / 60 * 25 *1.1

$107,442


0.5 * 2112 * 48.87 / 20 * 25 $64,508


0.5 * 51.09 / 60 * 25 $11


34 * 60.00013138 * 15.47 /100 * 25 * 1.15

$9,073

Total Segment Cost Signal Leg + Construction+ Preservation + ROW +Culvert

$0 + $107,442 + $64,508 +$11 + $9,073

$181,034



Status : Original


Original Current






0.8 MI E OF CSAH 28 TO CR 171 Termini 0.8 MI E OF CSAH 28 TO CR 171










2010, SP 11-601-017 Comments 2010, SP 11-601-017


Segment Override


Original Current





Type of Service


6 Culvert Width 6

5 Culvert Height 5




Comments




Computation Result


0 * 56250 / 40 * 25 $0


5.2 * 468839.66 / 60 * 25 *1.1

$1,117,401


5.2 * 2112 * 48.87 / 20 * 25 $670,887


5.2 * 51.09 / 60 * 25 $111


34 * 71.9997271 * 15.47 /100 * 25 * 1.15

$10,888


$0 + $1,117,401 + $670,887+ $111 + $10,888

$1,799,287



Status : Original


Original Current






CR 171 TO SW LIM PINE RIVER Termini CR 171 TO SW LIM PINE RIVER










GRADED 2010, SP 11-601-017 Comments GRADED 2010, SP 11-601-017


Segment Override


Original Current




S FK PINE RIVER Feature Crossed S FK PINE RIVER

Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.9 * 468839.66 / 60 * 25 *1.1

$193,396


0.9 * 2112 * 48.87 / 20 * 25 $116,115


0.9 * 51.09 / 60 * 25 $19


78.1 * 29.6 * 152 / 80 * 25 *1.15

$126,280


$0 + $193,396 + $116,115+ $19 + $126,280

$435,810



Status : Original


Original Current

PINE RIVER Municipality PINE RIVER





SW LIM PINE RIVER TO 0.28 MI ONRDGE AVE

Termini SW LIM PINE RIVER TO 0.28 MI ONRDGE AVE












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.28 * 1369859.45 / 60 * 25* 1.15

$183,789


0.28 * 2904 * 48.87 / 15 * 25 $66,229


0.28 * 71309.22 / 60 * 25 $8,319


$0 + $183,789 + $66,229 +$8,319

$258,337



Status : Original


Original Current






0.28 MI N OF SW LIM PINE RIVERTO TH 371

Termini 0.28 MI N OF SW LIM PINE RIVERTO TH 371












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.19 * 1369859.45 / 60 * 25* 1.15

$124,714


0.19 * 2904 * 48.87 / 15 * 25 $44,941


0.19 * 71309.22 / 60 * 25 $5,645


$0 + $124,714 + $44,941 +$5,645

$175,300



Status : Original


Original Current


8 Segment Length 8




TH 64 TO CSAH 25 Termini TH 64 TO CSAH 25










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


8 * 468839.66 / 60 * 25 * 1.1 $1,719,079


8 * 2112 * 48.87 / 20 * 25 $1,032,134


8 * 51.09 / 60 * 25 $170


$0 + $1,719,079 +$1,032,134 + $170

$2,751,383



Status : Original


Original Current






CSAH 25 TO WEST LIMS PINERIVER

Termini CSAH 25 TO WEST LIMS PINERIVER










Comments


Segment Override


Original Current


9.9 Milepoint 9.9


S FK PINE RIVER Feature Crossed S FK PINE RIVER

Type of Service

Number of Spans




Comments



Original Current


8.19 Milepoint 8.19


BUNGO CREEK Feature Crossed BUNGO CREEK



12 Culvert Width 12

6 Culvert Height 6




Comments




Computation Result


0 * 56250 / 40 * 25 $0


5.8 * 832238.66 / 60 * 25 *1.1

$2,212,368


5.8 * 2376 * 48.87 / 20 * 25 $841,835


5.8 * 49526.15 / 60 * 25 $119,688


65.2 * 46.5 * 152 / 80 * 25 *1.15

$165,612


168 * 144.00053059 * 15.47/ 100 * 25 * 1.15

$107,597

Total Segment Cost Signal Leg + Construction+ Preservation + ROW +Bridge + Culvert

$0 + $2,212,368 + $841,835+ $119,688 + $165,612 +$107,597

$3,447,100



Status : Original


Original Current






W LIMITS PINE RIVER TO TH 371 Termini W LIMITS PINE RIVER TO TH 371










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.44 * 832238.66 / 60 * 25 *1.1

$167,835


0.44 * 2376 * 48.87 / 20 * 25 $63,863


0.44 * 49526.15 / 60 * 25 $9,080


$0 + $167,835 + $63,863 +$9,080

$240,778



Status : Original


Original Current






TH 84 TO 0.16 M S ON 5TH PINE R Termini TH 84 TO 0.16 M S ON 5TH PINE R










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.16 * 1369859.45 / 60 * 25* 1.15

$105,023


0.16 * 2904 * 48.87 / 15 * 25 $37,845


0.16 * 71309.22 / 60 * 25 $4,754


$0 + $105,023 + $37,845 +$4,754

$147,622



Status : Original


Original Current






5TH STREET TO E LIMITS PINERIVER

Termini 5TH STREET TO E LIMITS PINERIVER










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 1369859.45 / 60 * 25 *1.15

$328,195


0.5 * 2904 * 48.87 / 15 * 25 $118,265


0.5 * 71309.22 / 60 * 25 $14,856


$0 + $328,195 + $118,265+ $14,856

$461,316



Status : Original


Original Current






E LIMS TO W LIMS PINE RIVER(OUTSIDE)

Termini E LIMS TO W LIMS PINE RIVER(OUTSIDE)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 832238.66 / 60 * 25 *1.1

$76,289


0.2 * 2376 * 48.87 / 20 * 25 $29,029


0.2 * 49526.15 / 60 * 25 $4,127


$0 + $76,289 + $29,029 +$4,127

$109,445



Status : Original


Original Current






W LIMS TO E LIMS PINE RIVER Termini W LIMS TO E LIMS PINE RIVER










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 832238.66 / 60 * 25 *1.1

$114,433


0.3 * 2376 * 48.87 / 20 * 25 $43,543


0.3 * 49526.15 / 60 * 25 $6,191


$0 + $114,433 + $43,543 +$6,191

$164,167



Status : Original


Original Current






E LIMS PINE RIVER TO E CO LINE Termini E LIMS PINE RIVER TO E CO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 832238.66 / 60 * 25 *1.1

$610,308


1.6 * 2376 * 48.87 / 20 * 25 $232,230


1.6 * 49526.15 / 60 * 25 $33,017


$0 + $610,308 + $232,230+ $33,017

$875,555



Status : Original


Original Current






NO JCT MISS RIVER TO 0.2 MI SO Termini NO JCT MISS RIVER TO 0.2 MI SO










Comments


Segment Override


Original Current


0 Milepoint 0


MISSISSIPPI RIVER Feature Crossed MISSISSIPPI RIVER

Type of Service

0 Number of Spans 0




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 468839.66 / 60 * 25 *1.1

$42,977


0.2 * 2112 * 48.87 / 20 * 25 $25,803


0.2 * 51.09 / 60 * 25 $4


247.6 * 35.3 * 138 / 80 * 25* 1.15 * 50%

$216,732


$0 + $42,977 + $25,803 +$4 + $216,732

$285,516



Status : Original


Original Current






0.2 MI SO TO 3.4 MI SO NO JCTMISS RIVER

Termini 0.2 MI SO TO 3.4 MI SO NO JCTMISS RIVER










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.2 * 468839.66 / 60 * 25 *1.1

$687,632


3.2 * 2112 * 48.87 / 20 * 25 $412,854


3.2 * 51.09 / 60 * 25 $68


$0 + $687,632 + $412,854+ $68

$1,100,554



Status : Original


Original Current


4 Segment Length 4




3.4 MI SO OF NO JCT MISS RIVERTO CSAH 74

Termini 3.4 MI SO OF NO JCT MISS RIVERTO CSAH 74










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4 * 468839.66 / 60 * 25 * 1.1 $859,539


4 * 2112 * 48.87 / 20 * 25 $516,067


4 * 51.09 / 60 * 25 $85


$0 + $859,539 + $516,067+ $85

$1,375,691



Status : Original


Original Current






CSAH 74 TO SO JCT MISS RIVER Termini CSAH 74 TO SO JCT MISS RIVER










Comments


Segment Override


Original Current


8.1 Milepoint 8.1


MISSISSIPPI RIVER Feature Crossed MISSISSIPPI RIVER

Type of Service

0 Number of Spans 0




SHARED W/ ITASCA CASH 18 Comments SHARED W/ ITASCA CASH 18




Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 468839.66 / 60 * 25 *1.1

$150,419


0.7 * 2112 * 48.87 / 20 * 25 $90,312


0.7 * 51.09 / 60 * 25 $15


245.6 * 39.8 * 138 / 80 * 25* 1.15 * 50%

$242,386


$0 + $150,419 + $90,312 +$15 + $242,386

$483,132



Status : Original


Original Current


1 Segment Length 1

AGGREGATE SURF Existing Surface Type AGGREGATE SURF



CSAH 8 TO CO RD 172 Termini CSAH 8 TO CO RD 172










Comments


Segment Override



Computation Result


1 * 234419.83 / 60 * 25 * 1.1 $107,442


1 * 546 * 10.3 / 2 * 25 $70,298


1 * 0 / 60 * 25 $0

Total Segment Cost Construction +Preservation + ROW

$107,442 + $70,298 + $0 $177,740



Status : Original


Original Current






CO RD 172 TO CSAH 63 Termini CO RD 172 TO CSAH 63










Comments


Segment Override



Computation Result


1.5 * 234419.83 / 60 * 25 *1.1

$161,164


1.5 * 546 * 10.3 / 2 * 25 $105,446


1.5 * 0 / 60 * 25 $0


$161,164 + $105,446 + $0 $266,610



Status : Original


Original Current

BOY RIVER Municipality BOY RIVER





CSAH 63 TO 0.35 MI S Termini CSAH 63 TO 0.35 MI S










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.35 * 468839.66 / 60 * 25 *1.1

$75,210


0.35 * 2112 * 48.87 / 20 * 25 $45,156


0.35 * 51.09 / 60 * 25 $7


$0 + $75,210 + $45,156 +$7

$120,373



Status : Original


Original Current






0.35 MILES SOUTH OF CSAH 63 TOEAST THIRD STREET

Termini 0.35 MILES SOUTH OF CSAH 63 TOEAST THIRD STREET










2013 SAP 011-604-016 M&OL Comments 2013 SAP 011-604-016 M&OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.31 * 468839.66 / 60 * 25 *1.1

$66,614


0.31 * 2112 * 48.87 / 20 * 25 $39,995


0.31 * 51.09 / 60 * 25 $7


$0 + $66,614 + $39,995 +$7

$106,616



Status : Original


Original Current






EAST END THIRD STREET TOEAST LIMITS BOY RIVER

Termini EAST END THIRD STREET TOEAST LIMITS BOY RIVER












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 468839.66 / 60 * 25 *1.1

$64,465


0.3 * 2112 * 48.87 / 20 * 25 $38,705


0.3 * 51.09 / 60 * 25 $6


$0 + $64,465 + $38,705 +$6

$103,176



Status : Original


Original Current


5 Segment Length 5




E LIMS BOY RIVER TO CSAH 65 Termini E LIMS BOY RIVER TO CSAH 65










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5 * 468839.66 / 60 * 25 * 1.1 $1,074,424


5 * 2112 * 48.87 / 20 * 25 $645,084


5 * 51.09 / 60 * 25 $106


$0 + $1,074,424 + $645,084+ $106

$1,719,614



Status : Original


Original Current






CSAH 65 TO CR 130 Termini CSAH 65 TO CR 130










2015 SAP 011-604-017 RECONST N5.8 MILES OF SEGMENT.

2013 SAP 011-604-015 RECONST;

Comments 2015 SAP 011-604-017 RECONST N5.8 MILES OF SEGMENT.

2013 SAP 011-604-015 RECONST;


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


8.8 * 468839.66 / 60 * 25 *1.1

$1,890,987


8.8 * 2112 * 48.87 / 20 * 25 $1,135,348


8.8 * 51.09 / 60 * 25 $187


$0 + $1,890,987 +$1,135,348 + $187

$3,026,522



Status : Original


Original Current



BIT CONC OR ASPH Existing Surface Type BIT CONC OR ASPH



CR 130 TO NO LIM REMER Termini CR 130 TO NO LIM REMER










2013 SAP 011-604-015 RECONST

SP 11-604-14, 2008 GRADE, BASE,SURF

Comments 2013 SAP 011-604-015 RECONST



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.9 * 468839.66 / 60 * 25 *1.1

$408,281


1.9 * 2112 * 48.87 / 20 * 25 $245,132


1.9 * 51.09 / 60 * 25 $40


$0 + $408,281 + $245,132+ $40

$653,453



Status : Original


Original Current

REMER Municipality REMER


BIT CONC OR ASPH Existing Surface Type BIT CONC OR ASPH



N LIM REMER TO TH 200 Termini N LIM REMER TO TH 200











Comments SP 11-604-14, 2008 GRADE, BASE,SURF


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.72 * 468839.66 / 60 * 25 *1.1

$154,717


0.72 * 2112 * 48.87 / 20 * 25 $92,892


0.72 * 51.09 / 60 * 25 $15


$0 + $154,717 + $92,892 +$15

$247,624



Status : Original


Original Current

HACKENSACK Municipality HACKENSACK





TH 371 TO E LIM HACKENSACK Termini TH 371 TO E LIM HACKENSACK










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 832238.66 / 60 * 25 *1.1

$114,433


0.3 * 2376 * 48.87 / 20 * 25 $43,543


0.3 * 49526.15 / 60 * 25 $6,191


$0 + $114,433 + $43,543 +$6,191

$164,167



Status : Original


Original Current






E LIM HACKENSACK TO 0.6 MI WOF CSAH 46

Termini E LIM HACKENSACK TO 0.6 MI WOF CSAH 46










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.1 * 832238.66 / 60 * 25 *1.1

$1,563,915


4.1 * 2376 * 48.87 / 20 * 25 $595,090


4.1 * 49526.15 / 60 * 25 $84,607


$0 + $1,563,915 + $595,090+ $84,607

$2,243,612



Status : Original


Original Current






0.6 MI WEST TO CSAH 46 Termini 0.6 MI WEST TO CSAH 46










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 832238.66 / 60 * 25 *1.1

$228,866


0.6 * 2376 * 48.87 / 20 * 25 $87,086


0.6 * 49526.15 / 60 * 25 $12,382


$0 + $228,866 + $87,086 +$12,382

$328,334



Status : Original


Original Current






0.2 MILE WEST OF CSAH 46 TOCSAH 11

Termini 0.2 MILE WEST OF CSAH 46 TOCSAH 11










Comments


Segment Override


Original Current


9.74 Milepoint 9.74


BOY RIVER Feature Crossed BOY RIVER

Type of Service


Culvert Width

Culvert Height




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.9 * 832238.66 / 60 * 25 *1.1

$1,869,069


4.9 * 2376 * 48.87 / 20 * 25 $711,205


4.9 * 49526.15 / 60 * 25 $101,116


120 * 208.00052721 * 15.47/ 100 * 25 * 1.15

$111,013


$0 + $1,869,069 + $711,205+ $101,116 + $111,013

$2,792,403



Status : Original


Original Current






JCT CSAH 11 TO 0.7 MI NE Termini JCT CSAH 11 TO 0.7 MI NE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 468839.66 / 60 * 25 *1.1

$150,419


0.7 * 2112 * 48.87 / 20 * 25 $90,312


0.7 * 51.09 / 60 * 25 $15


$0 + $150,419 + $90,312 +$15

$240,746



Status : Original


Original Current






0.7 MI NE CSAH 11 TO 3.2 MI NECSAH 11

Termini 0.7 MI NE CSAH 11 TO 3.2 MI NECSAH 11










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 468839.66 / 60 * 25 *1.1

$537,212


2.5 * 2112 * 48.87 / 20 * 25 $322,542


2.5 * 51.09 / 60 * 25 $53


$0 + $537,212 + $322,542+ $53

$859,807



Status : Original


Original Current






3.2 MI NE OF CSAH 11 TO NW LIMLONGVILLE

Termini 3.2 MI NE OF CSAH 11 TO NW LIMLONGVILLE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.4 * 468839.66 / 60 * 25 *1.1

$1,160,378


5.4 * 2112 * 48.87 / 20 * 25 $696,691


5.4 * 51.09 / 60 * 25 $115


$0 + $1,160,378 + $696,691+ $115

$1,857,184



Status : Original


Original Current

LONGVILLE Municipality LONGVILLE





NORTHWEST LIMITS LONGVILLETO 0.58 MILES EAST

Termini NORTHWEST LIMITS LONGVILLETO 0.58 MILES EAST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.58 * 1369859.45 / 60 * 25* 1.15

$380,707


0.58 * 2904 * 48.87 / 15 * 25 $137,188


0.58 * 71309.22 / 60 * 25 $17,233


$0 + $380,707 + $137,188+ $17,233

$535,128



Status : Original


Original Current






0.58 M E OF NW LIM TO TH 84 Termini 0.58 M E OF NW LIM TO TH 84










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1369859.45 / 60 * 25 *1.15

$65,639


0.1 * 2904 * 48.87 / 15 * 25 $23,653


0.1 * 71309.22 / 60 * 25 $2,971


$0 + $65,639 + $23,653 +$2,971

$92,263



Status : Original


Original Current






W CO LINE TO 3.9 MI E Termini W CO LINE TO 3.9 MI E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.9 * 468839.66 / 60 * 25 *1.1

$838,051


3.9 * 2112 * 48.87 / 20 * 25 $503,166


3.9 * 51.09 / 60 * 25 $83


$0 + $838,051 + $503,166+ $83

$1,341,300



Status : Original


Original Current






3.9 MI E OF W CO LINE TO TH 371 Termini 3.9 MI E OF W CO LINE TO TH 371










RECONSTRUCTED SAP 11-606-07IN 2004

Comments RECONSTRUCTED SAP 11-606-07IN 2004


Segment Override


Original Current


7.95 Milepoint 7.95


Boy River Feature Crossed Boy River

Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.5 * 468839.66 / 60 * 25 *1.1

$966,982


4.5 * 2112 * 48.87 / 20 * 25 $580,576


4.5 * 51.09 / 60 * 25 $96


59.2 * 39.3 * 152 / 80 * 25 *1.15

$127,088


$0 + $966,982 + $580,576+ $96 + $127,088

$1,674,742



Status : Original


Original Current
















2015 SAP 011-607-012.RECONSTRUCTION

Comments 2015 SAP 011-607-012.RECONSTRUCTION


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.31 * 1369859.45 / 60 * 25* 1.15

$203,481


0.31 * 2904 * 48.87 / 15 * 25 $73,325


0.31 * 71309.22 / 60 * 25 $9,211


$0 + $203,481 + $73,325 +$9,211

$286,017



Status : Original


Original Current






CSAH 54 TO E LIM LONGVILLE Termini CSAH 54 TO E LIM LONGVILLE













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.14 * 468839.66 / 60 * 25 *1.1

$30,084


0.14 * 2112 * 48.87 / 20 * 25 $18,062


0.14 * 51.09 / 60 * 25 $3


$0 + $30,084 + $18,062 +$3

$48,149



Status : Original


Original Current






E LIM LONGVILLE TO 1.8 MI E Termini E LIM LONGVILLE TO 1.8 MI E













Segment Override


Original Current


1.31 Milepoint 1.31


Boy River Feature Crossed Boy River

Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.8 * 468839.66 / 60 * 25 *1.1

$386,793


1.8 * 2112 * 48.87 / 20 * 25 $232,230


1.8 * 51.09 / 60 * 25 $38


84.6 * 43.3 * 152 / 80 * 25 *1.15

$200,101


$0 + $386,793 + $232,230+ $38 + $200,101

$819,162



Status : Original


Original Current






1.80 MI E OF E LIM LONGVILLE TOCR 129

Termini 1.80 MI E OF E LIM LONGVILLE TOCR 129













Segment Override


Original Current


3.99 Milepoint 3.99


INGUADONA BAY Feature Crossed INGUADONA BAY

Type of Service

Number of Spans

56 Bridge Length 56



Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.6 * 468839.66 / 60 * 25 *1.1

$558,701


2.6 * 2112 * 48.87 / 20 * 25 $335,444


2.6 * 51.09 / 60 * 25 $55


56 * 30.6 * 152 / 80 * 25 *1.15

$93,605


$0 + $558,701 + $335,444+ $55 + $93,605

$987,805



Status : Original


Original Current






CR 129 TO TH 6 Termini CR 129 TO TH 6










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


8.4 * 468839.66 / 60 * 25 *1.1

$1,805,033


8.4 * 2112 * 48.87 / 20 * 25 $1,083,741


8.4 * 51.09 / 60 * 25 $179


$0 + $1,805,033 +$1,083,741 + $179

$2,888,953



Status : Original


Original Current






TH 2 TO NORTH LIMITS BENA Termini TH 2 TO NORTH LIMITS BENA










Comments


Segment Override


Status: Original

Original Current



097791J USDOT Number 097791J


1 Mainline Tracks 1

SIGNALS ONLY Protection Type SIGNALS ONLY



Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 468839.66 / 60 * 25 *1.1

$21,488


0.1 * 2112 * 48.87 / 20 * 25 $12,902


0.1 * 51.09 / 60 * 25 $2


275000 / 25 * 25 $275,000


48 * 1350 / 25 * 25 $64,800


$0 + $21,488 + $12,902 +$2 + $275,000 + $64,800

$374,192



Status : Original


Original Current

BENA Municipality BENA





NO LIM TO SO LIM BENA Termini NO LIM TO SO LIM BENA










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.76 * 468839.66 / 60 * 25 *1.1

$163,312


0.76 * 2112 * 48.87 / 20 * 25 $98,053


0.76 * 51.09 / 60 * 25 $16


$0 + $163,312 + $98,053 +$16

$261,381



Status : Original


Original Current






SO LIM BENA TO DIKE ATFEDERAL DAM

Termini SO LIM BENA TO DIKE ATFEDERAL DAM










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


6.4 * 468839.66 / 60 * 25 *1.1

$1,375,263


6.4 * 2112 * 48.87 / 20 * 25 $825,708


6.4 * 51.09 / 60 * 25 $136


$0 + $1,375,263 + $825,708+ $136

$2,201,107



Status : Original


Original Current






DIKE AT FED DAM TO BRIDGE NO.11504

Termini DIKE AT FED DAM TO BRIDGE NO.11504










Comments


Segment Override


Original Current


14.775 Milepoint 14.775


LEECH LAKE RIVER Feature Crossed LEECH LAKE RIVER

Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 468839.66 / 60 * 25 *1.1

$42,977


0.2 * 2112 * 48.87 / 20 * 25 $25,803


0.2 * 51.09 / 60 * 25 $4


130.3 * 30.9 * 152 / 80 * 25* 1.15

$219,935


$0 + $42,977 + $25,803 +$4 + $219,935

$288,719



Status : Original


Original Current

FEDERAL DAM Municipality FEDERAL DAM





BRIDGE NO. 11504 TO SO LIM FEDDAM

Termini BRIDGE NO. 11504 TO SO LIM FEDDAM










2009 OVERLAY, SP 11-608-012 Comments 2009 OVERLAY, SP 11-608-012


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 468839.66 / 60 * 25 *1.1

$150,419


0.7 * 2112 * 48.87 / 20 * 25 $90,312


0.7 * 51.09 / 60 * 25 $15


$0 + $150,419 + $90,312 +$15

$240,746



Status : Original


Original Current






SO LIM FED DAM TO CO. RD. 157 Termini SO LIM FED DAM TO CO. RD. 157










2013 SAP 011-608-015 R&R BR

2010 OVERLAY, SAP 11-608-013

Comments 2013 SAP 011-608-015 R&R BR

2010 OVERLAY, SAP 11-608-013


Segment Override


Original Current





Type of Service

3 Number of Spans 3




2013 SAP 011-608-015 R&R BR Comments 2013 SAP 011-608-015 R&R BR




Computation Result


0 * 56250 / 40 * 25 $0


8.4 * 468839.66 / 60 * 25 *1.1

$1,805,033


8.4 * 2112 * 48.87 / 20 * 25 $1,083,741


8.4 * 51.09 / 60 * 25 $179


142.5 * 51.5 * 152 / 80 * 25* 1.15

$400,879


$0 + $1,805,033 +$1,083,741 + $179 +$400,879

$3,289,832



Status : Original


Original Current






CO. RD. 157 SO TO TH 200 Termini CO. RD. 157 SO TO TH 200










2012 SAP 011-608-014 SA,STP ANDLOCAL FUNDS USED

Comments 2012 SAP 011-608-014 SA,STP ANDLOCAL FUNDS USED


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.6 * 468839.66 / 60 * 25 *1.1

$1,203,355


5.6 * 2112 * 48.87 / 20 * 25 $722,494


5.6 * 51.09 / 60 * 25 $119


$0 + $1,203,355 + $722,494+ $119

$1,925,968



Status : Original


Original Current


9 Segment Length 9




TH 2 TO 0.2 MI W OF E COUNTYLINE

Termini TH 2 TO 0.2 MI W OF E COUNTYLINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


9 * 468839.66 / 60 * 25 * 1.1 $1,933,964


9 * 2112 * 48.87 / 20 * 25 $1,161,151


9 * 51.09 / 60 * 25 $192


$0 + $1,933,964 +$1,161,151 + $192

$3,095,307



Status : Original


Original Current






0.2 MI W TO E CO LINE(MISS. RIV.) Termini 0.2 MI W TO E CO LINE(MISS. RIV.)










Comments


Segment Override


Original Current


9.15 Milepoint 9.15


MISSISSIPPI RIVER (DAM) Feature Crossed MISSISSIPPI RIVER (DAM)

Type of Service

0 Number of Spans 0

169 Bridge Length 169



SHARED W/ ITASCA CSAH 9 Comments SHARED W/ ITASCA CSAH 9




Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 468839.66 / 60 * 25 *1.1

$42,977


0.2 * 2112 * 48.87 / 20 * 25 $25,803


0.2 * 51.09 / 60 * 25 $4


169 * 45.9 * 138 / 80 * 25 *1.15 * 50%

$192,352


$0 + $42,977 + $25,803 +$4 + $192,352

$261,136



Status : Original


Original Current






TH 2 TO NO CO LINE Termini TH 2 TO NO CO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.7 * 468839.66 / 60 * 25 *1.1

$580,189


2.7 * 2112 * 48.87 / 20 * 25 $348,345


2.7 * 51.09 / 60 * 25 $57


$0 + $580,189 + $348,345+ $57

$928,591



Status : Original


Original Current






CSAH 5 TO TH 84 Termini CSAH 5 TO TH 84










OVERLAY PROJECT COMPLETEDIN 2010. SAP 11-611-004

Comments OVERLAY PROJECT COMPLETEDIN 2010. SAP 11-611-004


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.8 * 468839.66 / 60 * 25 *1.1

$816,562


3.8 * 2112 * 48.87 / 20 * 25 $490,264


3.8 * 51.09 / 60 * 25 $81


$0 + $816,562 + $490,264+ $81

$1,306,907



Status : Original


Original Current






WEST CO LINE TO CSAH 37 Termini WEST CO LINE TO CSAH 37










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 468839.66 / 60 * 25 *1.1

$64,465


0.3 * 2112 * 48.87 / 20 * 25 $38,705


0.3 * 51.09 / 60 * 25 $6


$0 + $64,465 + $38,705 +$6

$103,176



Status : Original


Original Current






CSAH 37 TO 2.7 MI NE OF W COLINE

Termini CSAH 37 TO 2.7 MI NE OF W COLINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.4 * 468839.66 / 60 * 25 *1.1

$515,724


2.4 * 2112 * 48.87 / 20 * 25 $309,640


2.4 * 51.09 / 60 * 25 $51


$0 + $515,724 + $309,640+ $51

$825,415



Status : Original


Original Current






2.7 M NE W CO L TO W L WALKER Termini 2.7 M NE W CO L TO W L WALKER










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.7 * 468839.66 / 60 * 25 *1.1

$580,189


2.7 * 2112 * 48.87 / 20 * 25 $348,345


2.7 * 51.09 / 60 * 25 $57


$0 + $580,189 + $348,345+ $57

$928,591



Status : Original


Original Current

WALKER Municipality WALKER





W LIMS WALKER TO 0.07 MILESSO. OF TH 371

Termini W LIMS WALKER TO 0.07 MILESSO. OF TH 371










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.36 * 1369859.45 / 60 * 25* 1.15

$236,301


0.36 * 2904 * 48.87 / 15 * 25 $85,151


0.36 * 71309.22 / 60 * 25 $10,696


$0 + $236,301 + $85,151 +$10,696

$332,148



Status : Original


Original Current






FROM 0.07 MILES SO. OF TH 371TO TH 371.

Termini FROM 0.07 MILES SO. OF TH 371TO TH 371.










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 1369859.45 / 60 * 25* 1.15

$45,947


0.07 * 2904 * 48.87 / 15 * 25 $16,557


0.07 * 71309.22 / 60 * 25 $2,080


$0 + $45,947 + $16,557 +$2,080

$64,584



Status : Original


Original Current
















Comments


Segment Override


Original Current




ROOSEVELT CANAL Feature Crossed ROOSEVELT CANAL


3 Number of Spans 3




Comments




Computation Result


0 * 56250 / 40 * 25 $0


6.5 * 468839.66 / 60 * 25 *1.1

$1,396,751


6.5 * 2112 * 48.87 / 20 * 25 $838,609


6.5 * 51.09 / 60 * 25 $138


90.5 * 43.3 * 152 / 80 * 25 *1.15

$214,056


$0 + $1,396,751 + $838,609+ $138 + $214,056

$2,449,554



Status : Original


Original Current






FROM CSAH 2 TO W CITY LIMITSPINE RIVER

Termini FROM CSAH 2 TO W CITY LIMITSPINE RIVER










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 1369859.45 / 60 * 25 *1.15

$196,917


0.3 * 2904 * 48.87 / 15 * 25 $70,959


0.3 * 71309.22 / 60 * 25 $8,914


$0 + $196,917 + $70,959 +$8,914

$276,790



Status : Original


Original Current






FROM W CITY LIMITS PINE RIVERTO T.H. 371

Termini FROM W CITY LIMITS PINE RIVERTO T.H. 371










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.25 * 1369859.45 / 60 * 25* 1.15

$164,098


0.25 * 2904 * 48.87 / 15 * 25 $59,133


0.25 * 71309.22 / 60 * 25 $7,428


$35,156 + $164,098 +$59,133 + $7,428

$265,815



Status : Original


Original Current






CSAH 1 TO 3.1 MILES EAST Termini CSAH 1 TO 3.1 MILES EAST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.1 * 468839.66 / 60 * 25 *1.1

$666,143


3.1 * 2112 * 48.87 / 20 * 25 $399,952


3.1 * 51.09 / 60 * 25 $66


$0 + $666,143 + $399,952+ $66

$1,066,161



Status : Original


Original Current






3.1 M E OF CSAH 1 TO CSAH 77 Termini 3.1 M E OF CSAH 1 TO CSAH 77










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 468839.66 / 60 * 25 *1.1

$85,954


0.4 * 2112 * 48.87 / 20 * 25 $51,607


0.4 * 51.09 / 60 * 25 $9


$0 + $85,954 + $51,607 +$9

$137,570



Status : Original


Original Current






CSAH 1 TO E CO LINE Termini CSAH 1 TO E CO LINE










011-617-005 REMOVED 2CULVERTS

Comments 011-617-005 REMOVED 2CULVERTS


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.5 * 468839.66 / 60 * 25 *1.1

$1,181,867


5.5 * 2112 * 48.87 / 20 * 25 $709,592


5.5 * 51.09 / 60 * 25 $117


$0 + $1,181,867 + $709,592+ $117

$1,891,576



Status : Original


Original Current






TH 210 TO SO LIMS E GULL LAKE Termini TH 210 TO SO LIMS E GULL LAKE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.2 * 832238.66 / 60 * 25 *1.1

$839,174


2.2 * 2376 * 48.87 / 20 * 25 $319,317


2.2 * 49526.15 / 60 * 25 $45,399


$0 + $839,174 + $319,317+ $45,399

$1,203,890



Status : Revised


Original Current

EAST GULL LAKE Municipality EAST GULL LAKE





S LIM EAST GULL LAKE TO E JCTCSAH 77

Termini S LIM EAST GULL LAKE TO E JCTCSAH 77












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.2 * 832238.66 / 60 * 25 *1.1

$457,731


1.2 * 2376 * 48.87 / 20 * 25 $174,173


1.2 * 49526.15 / 60 * 25 $24,763


$0 + $457,731 + $174,173+ $24,763

$656,667



Status : Revised


Original Current






W JCT CSAH 77 TO 0.58 MI N Termini W JCT CSAH 77 TO 0.58 MI N












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.58 * 468839.66 / 60 * 25 *1.1

$124,633


0.58 * 2112 * 48.87 / 20 * 25 $74,830


0.58 * 51.09 / 60 * 25 $12


$0 + $124,633 + $74,830 +$12

$199,475



Status : Revised


Original Current






0.58 MI N TO 0.71 MI N OF CSAH 77 Termini 0.58 MI N TO 0.71 MI N OF CSAH 77












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.13 * 468839.66 / 60 * 25 *1.1

$27,935


0.13 * 2112 * 48.87 / 20 * 25 $16,772


0.13 * 51.09 / 60 * 25 $3


$0 + $27,935 + $16,772 +$3

$44,710



Status : Original


Original Current


4 Segment Length 4




WEST COUNTY LINE TO TH 64 Termini WEST COUNTY LINE TO TH 64

90 Present AADT 90









Comments


Segment Override



Computation Result


4 * 234419.83 / 60 * 25 * 1.1 $429,770


4 * 546 * 10.3 / 2 * 25 $281,190


4 * 0 / 60 * 25 $0


$429,770 + $281,190 + $0 $710,960



Status : Original


Original Current






W CO LINE TO TH 64 Termini W CO LINE TO TH 64










Comments


Segment Override


Original Current


3.28 Milepoint 3.28


BEAVER CREEK Feature Crossed BEAVER CREEK

Type of Service


10 Culvert Width 10

7 Culvert Height 7




Comments




Computation Result


0 * 56250 / 40 * 25 $0


6.1 * 468839.66 / 60 * 25 *1.1

$1,310,798


6.1 * 2112 * 48.87 / 20 * 25 $787,002


6.1 * 51.09 / 60 * 25 $130


86 * 55.00029983 * 15.47 /100 * 25 * 1.15

$21,037


$0 + $1,310,798 + $787,002+ $130 + $21,037

$2,118,967



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.9 * 468839.66 / 60 * 25 *1.1

$408,281


1.9 * 2112 * 48.87 / 20 * 25 $245,132


1.9 * 51.09 / 60 * 25 $40


$0 + $408,281 + $245,132+ $40

$653,453



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.6 * 468839.66 / 60 * 25 *1.1

$558,701


2.6 * 2112 * 48.87 / 20 * 25 $335,444


2.6 * 51.09 / 60 * 25 $55


$0 + $558,701 + $335,444+ $55

$894,200



Status : Original


Original Current


4 Segment Length 4














Comments


Segment Override


Original Current


2.26 Milepoint 2.26


FARNHAM CREEK Feature Crossed FARNHAM CREEK

Type of Service


12 Culvert Width 12

7 Culvert Height 7




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4 * 468839.66 / 60 * 25 * 1.1 $859,539


4 * 2112 * 48.87 / 20 * 25 $516,067


4 * 51.09 / 60 * 25 $85


84 * 63.99999662 * 15.47 /100 * 25 * 1.15

$23,910


$0 + $859,539 + $516,067+ $85 + $23,910

$1,399,601



Status : Revised


Original Current






TH 64 TO 0.2 MI W CSAH 25 Termini TH 64 TO 0.2 MI W CSAH 25










2016 SAP 011-624-006 RC&OL Comments 2016 SAP 011-624-006 RC&OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.4 * 468839.66 / 60 * 25 *1.1

$1,160,378


5.4 * 2112 * 48.87 / 20 * 25 $696,691


5.4 * 51.09 / 60 * 25 $115


$0 + $1,160,378 + $696,691+ $115

$1,857,184



Status : Revised


Original Current






0.2 MILE WEST OF CSAH 25 TOCSAH 1

Termini 0.2 MILE WEST OF CSAH 25 TOCSAH 1










2016 SAP 011-624-006 RC&OL Comments 2016 SAP 011-624-006 RC&OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


6.5 * 468839.66 / 60 * 25 *1.1

$1,396,751


6.5 * 2112 * 48.87 / 20 * 25 $838,609


6.5 * 51.09 / 60 * 25 $138


$0 + $1,396,751 + $838,609+ $138

$2,235,498



Status : Original


Original Current






JCT CSAH 24 TO 5.0 MILES SOUTHOF CSAH 2

Termini JCT CSAH 24 TO 5.0 MILES SOUTHOF CSAH 2










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


8.7 * 468839.66 / 60 * 25 *1.1

$1,869,498


8.7 * 2112 * 48.87 / 20 * 25 $1,122,446


8.7 * 51.09 / 60 * 25 $185


$0 + $1,869,498 +$1,122,446 + $185

$2,992,129



Status : Original


Original Current


5 Segment Length 5




5.0 MI S OF CSAH 2 TO CSAH 2 Termini 5.0 MI S OF CSAH 2 TO CSAH 2










Comments


Segment Override


Original Current


9.25 Milepoint 9.25


BUNGO CREEK Feature Crossed BUNGO CREEK

Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


5 * 468839.66 / 60 * 25 * 1.1 $1,074,424


5 * 2112 * 48.87 / 20 * 25 $645,084


5 * 51.09 / 60 * 25 $106


20.5 * 19.5 * 152 / 80 * 25 *1.15

$21,836


$0 + $1,074,424 + $645,084+ $106 + $21,836

$1,741,450



Status : Original


Original Current


6 Segment Length 6














Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


6 * 468839.66 / 60 * 25 * 1.1 $1,289,309


6 * 2112 * 48.87 / 20 * 25 $774,101


6 * 51.09 / 60 * 25 $128


$0 + $1,289,309 + $774,101+ $128

$2,063,538



Status : Original


Original Current


6 Segment Length 6




CSAH 28 TO CSAH 2 Termini CSAH 28 TO CSAH 2










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


6 * 468839.66 / 60 * 25 * 1.1 $1,289,309


6 * 2112 * 48.87 / 20 * 25 $774,101


6 * 51.09 / 60 * 25 $128


$0 + $1,289,309 + $774,101+ $128

$2,063,538



Status : Original


Original Current


2 Segment Length 2




FROM CSAH 25 TO TH 87 Termini FROM CSAH 25 TO TH 87










Comments


Segment Override



Computation Result


2 * 234419.83 / 60 * 25 * 1.1 $214,885


2 * 546 * 10.3 / 2 * 25 $140,595


2 * 0 / 60 * 25 $0


$214,885 + $140,595 + $0 $355,480



Status : Original


Original Current


3 Segment Length 3




CSAH 25 TO 0.3 MI W OF CSAH 26 Termini CSAH 25 TO 0.3 MI W OF CSAH 26

70 Present AADT 70









Comments


Segment Override



Computation Result


3 * 234419.83 / 60 * 25 * 1.1 $322,327


3 * 546 * 10.3 / 2 * 25 $210,893


3 * 0 / 60 * 25 $0


$322,327 + $210,893 + $0 $533,220



Status : Original


Original Current






0.3 MI W OF CSAH 26 TO CSAH 1 Termini 0.3 MI W OF CSAH 26 TO CSAH 1










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.1 * 468839.66 / 60 * 25 *1.1

$666,143


3.1 * 2112 * 48.87 / 20 * 25 $399,952


3.1 * 51.09 / 60 * 25 $66


$0 + $666,143 + $399,952+ $66

$1,066,161



Status : Original


Original Current


3 Segment Length 3




CSAH 1 TO W CORP LIMLAKESHORE

Termini CSAH 1 TO W CORP LIMLAKESHORE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3 * 468839.66 / 60 * 25 * 1.1 $644,655


3 * 2112 * 48.87 / 20 * 25 $387,050


3 * 51.09 / 60 * 25 $64


$0 + $644,655 + $387,050+ $64

$1,031,769



Status : Original


Original Current

LAKE SHORE Municipality LAKE SHORE

1 Segment Length 1




W CORP LIM OF LAKESHORE TO1.0 MI E

Termini W CORP LIM OF LAKESHORE TO1.0 MI E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 468839.66 / 60 * 25 * 1.1 $214,885


1 * 2112 * 48.87 / 20 * 25 $129,017


1 * 51.09 / 60 * 25 $21


$0 + $214,885 + $129,017+ $21

$343,923



Status : Revised


Original Current






1.0 MI E OF W LIM LAKE SHORETO E CO LINE

Termini 1.0 MI E OF W LIM LAKE SHORETO E CO LINE










2016 SAP 011-629-007 OL Comments 2016 SAP 011-629-007 OL


Segment Override


Original Current




STONY BROOK Feature Crossed STONY BROOK

Type of Service


10 Culvert Width 10

7 Culvert Height 7




Comments



Original Current




MAYO CREEK Feature Crossed MAYO CREEK

Type of Service


14 Culvert Width 14

10 Culvert Height 10




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.7 * 468839.66 / 60 * 25 *1.1

$580,189


2.7 * 2112 * 48.87 / 20 * 25 $348,345


2.7 * 51.09 / 60 * 25 $57


82 * 155.00016 * 15.47 /100 * 25 * 1.15

$56,529


160 * 98.99989386 * 15.47 /100 * 25 * 1.15

$70,450


$0 + $580,189 + $348,345+ $57 + $56,529 + $70,450

$1,055,570



Status : Original


Original Current


4 Segment Length 4




WEST COUNTY LINE TO COUNTYROAD 106

Termini WEST COUNTY LINE TO COUNTYROAD 106

70 Present AADT 70









Comments


Segment Override



Computation Result


4 * 234419.83 / 60 * 25 * 1.1 $429,770


4 * 546 * 10.3 / 2 * 25 $281,190


4 * 0 / 60 * 25 $0


$429,770 + $281,190 + $0 $710,960



Status : Original


Original Current


2 Segment Length 2




COUNTY ROAD 106 TO TH 64 Termini COUNTY ROAD 106 TO TH 64

70 Present AADT 70









Comments


Segment Override



Computation Result


2 * 234419.83 / 60 * 25 * 1.1 $214,885


2 * 546 * 10.3 / 2 * 25 $140,595


2 * 0 / 60 * 25 $0


$214,885 + $140,595 + $0 $355,480



Status : Original


Original Current


4 Segment Length 4




T.H.210 TO WEST LIM PILLAGER Termini T.H.210 TO WEST LIM PILLAGER










RECONSTRUCTED SAP 11-631-01 Comments RECONSTRUCTED SAP 11-631-01


Segment Override


Original Current




SEVEN MILE CREEK Feature Crossed SEVEN MILE CREEK



10 Culvert Width 10

7 Culvert Height 7




Comments



Status: Original

Original Current



076278P USDOT Number 076278P


1 Mainline Tracks 1

SIGNALS & GATES Protection Type SIGNALS & GATES



Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


4 * 468839.66 / 60 * 25 * 1.1 $859,539


4 * 2112 * 48.87 / 20 * 25 $516,067


4 * 51.09 / 60 * 25 $85


50 * 51.00043459 * 15.47 /100 * 25 * 1.15

$11,342


325000 / 25 * 25 $325,000


56 * 1350 / 25 * 25 $75,600

Total Segment Cost Signal Leg + Construction+ Preservation + ROW +Culvert + RR CrossingProtection + RR CrossingSurface

$0 + $859,539 + $516,067+ $85 + $11,342 +$325,000 + $75,600

$1,787,633



Status : Original


Original Current






WEST LIM PILLAGER TO CSAH 1 Termini WEST LIM PILLAGER TO CSAH 1










RECONSTRUCTED SAP 11-631-01 Comments RECONSTRUCTED SAP 11-631-01


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 1369859.45 / 60 * 25 *1.15

$328,195


0.5 * 2904 * 48.87 / 15 * 25 $118,265


0.5 * 71309.22 / 60 * 25 $14,856


$0 + $328,195 + $118,265+ $14,856

$461,316



Status : Original


Original Current
















Comments


Segment Override


Original Current




SWAN CREEK Feature Crossed SWAN CREEK

Type of Service


Culvert Width

Culvert Height




Comments




Computation Result


0 * 56250 / 40 * 25 $0


5.4 * 468839.66 / 60 * 25 *1.1

$1,160,378


5.4 * 2112 * 48.87 / 20 * 25 $696,691


5.4 * 51.09 / 60 * 25 $115


78 * 81.00050028 * 15.47 /100 * 25 * 1.15

$28,100


$0 + $1,160,378 + $696,691+ $115 + $28,100

$1,885,284



Status : Original


Original Current
















Comments


Segment Override


Original Current


0 Milepoint 0



Type of Service

0 Number of Spans 0




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.2 * 468839.66 / 60 * 25 *1.1

$902,516


4.2 * 2112 * 48.87 / 20 * 25 $541,871


4.2 * 51.09 / 60 * 25 $89


285.3 * 39.8 * 138 / 80 * 25* 1.15 * 50%

$281,567


$0 + $902,516 + $541,871+ $89 + $281,567

$1,726,043



Status : Original


Original Current
















Comments


Segment Override


Original Current


0.91 Milepoint 0.91


MOSQUITO CREEK Feature Crossed MOSQUITO CREEK

Type of Service


16 Culvert Width 16





Comments




Computation Result


0 * 56250 / 40 * 25 $0


7.6 * 468839.66 / 60 * 25 *1.1

$1,633,125


7.6 * 2112 * 48.87 / 20 * 25 $980,528


7.6 * 51.09 / 60 * 25 $162


109 * 118.00033014 * 15.47/ 100 * 25 * 1.15

$57,206


$0 + $1,633,125 + $980,528+ $162 + $57,206

$2,671,021



Status : Original


Original Current


4 Segment Length 4














GRADED 2009, SAP 11-635-001

OVERLAY 2010, SAP 11-635-002

Comments GRADED 2009, SAP 11-635-001

OVERLAY 2010, SAP 11-635-002


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4 * 468839.66 / 60 * 25 * 1.1 $859,539


4 * 2112 * 48.87 / 20 * 25 $516,067


4 * 51.09 / 60 * 25 $85


$0 + $859,539 + $516,067+ $85

$1,375,691



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


8.5 * 468839.66 / 60 * 25 *1.1

$1,826,521


8.5 * 2112 * 48.87 / 20 * 25 $1,096,643


8.5 * 51.09 / 60 * 25 $181


$0 + $1,826,521 +$1,096,643 + $181

$2,923,345



Status : Original


Original Current






E JCT TH 210 TO 2.1 MI SO Termini E JCT TH 210 TO 2.1 MI SO










Comments


Segment Override


Status: Original

Original Current



076268J USDOT Number 076268J


1 Mainline Tracks 1

SIGNS ONLY Protection Type SIGNS ONLY



Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


2.1 * 468839.66 / 60 * 25 *1.1

$451,258


2.1 * 2112 * 48.87 / 20 * 25 $270,935


2.1 * 51.09 / 60 * 25 $45


1500 / 25 * 25 $1,500


32 * 1350 / 25 * 25 $43,200


$0 + $451,258 + $270,935+ $45 + $1,500 + $43,200

$766,938



Status : Original


Original Current


2 Segment Length 2




2.1 MI SE JCT TH 210 TO BR 11508 Termini 2.1 MI SE JCT TH 210 TO BR 11508










Comments


Segment Override


Original Current


2.04 Milepoint 2.04


GULL RIVER Feature Crossed GULL RIVER

Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2 * 468839.66 / 60 * 25 * 1.1 $429,770


2 * 2112 * 48.87 / 20 * 25 $258,034


2 * 51.09 / 60 * 25 $43


120 * 38.2 * 152 / 80 * 25 *1.15

$250,401


$0 + $429,770 + $258,034+ $43 + $250,401

$938,248



Status : Original


Original Current






BR 11508 TO W JCT TH 210 Termini BR 11508 TO W JCT TH 210










Comments


Segment Override


Status: Original

Original Current



076272Y USDOT Number 076272Y


1 Mainline Tracks 1

SIGNS ONLY Protection Type SIGNS ONLY



Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


2.1 * 468839.66 / 60 * 25 *1.1

$451,258


2.1 * 2112 * 48.87 / 20 * 25 $270,935


2.1 * 51.09 / 60 * 25 $45


1500 / 25 * 25 $1,500


40 * 1350 / 25 * 25 $54,000


$0 + $451,258 + $270,935+ $45 + $1,500 + $54,000

$777,738



Status : Original


Original Current



DESIG. NON-EXIST Existing Surface Type DESIG. NON-EXIST



CSAH 50 TO WEST CITY LIMITS Termini CSAH 50 TO WEST CITY LIMITS

0 Present AADT 0

0 Year of Count 0

1.3 Projection Factor 1.3







NEW 2012 CO#93555 Comments NEW 2012 CO#93555


Segment Override



Computation Result

Non-Existing Segment If ExistingSurfaceType isDESIG. NON-EXIST, resultis zero

$0

Total Segment Cost Non-Existing Segment $0 $0



Status : Original


Original Current



DESIG. NON-EXIST Existing Surface Type DESIG. NON-EXIST



WEST CITY LIMITS TO EXISITINGROADWAY

Termini WEST CITY LIMITS TO EXISITINGROADWAY

0 Present AADT 0

0 Year of Count 0










Segment Override



Computation Result

Non-Existing Segment If ExistingSurfaceType isDESIG. NON-EXIST, resultis zero

$0

Total Segment Cost Non-Existing Segment $0 $0



Status : Original


Original Current






EXISITING ROADWAY TO TH 371 Termini EXISITING ROADWAY TO TH 371









THTB-RECONSTRUCTED WITH TBFUNDS

Special Message Code THTB-RECONSTRUCTED WITH TBFUNDS



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 468839.66 / 60 * 25 *1.1

$85,954


0.4 * 2112 * 48.87 / 20 * 25 $51,607


0.4 * 51.09 / 60 * 25 $9


$0 + $85,954 + $51,607 +$9

$137,570



Status : Original


Original Current






W CO LINE TO 1.3 MI E Termini W CO LINE TO 1.3 MI E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.3 * 468839.66 / 60 * 25 *1.1

$279,350


1.3 * 2112 * 48.87 / 20 * 25 $167,722


1.3 * 51.09 / 60 * 25 $28


$0 + $279,350 + $167,722+ $28

$447,100



Status : Original


Original Current






1.3 MI E OF W CO LINE TO TH 371 Termini 1.3 MI E OF W CO LINE TO TH 371










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.4 * 468839.66 / 60 * 25 *1.1

$300,839


1.4 * 2112 * 48.87 / 20 * 25 $180,624


1.4 * 51.09 / 60 * 25 $30


$0 + $300,839 + $180,624+ $30

$481,493



Status : Original


Original Current






TH 200 TO 0.3 MI E OF BREVIK Termini TH 200 TO 0.3 MI E OF BREVIK












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.4 * 468839.66 / 60 * 25 *1.1

$515,724


2.4 * 2112 * 48.87 / 20 * 25 $309,640


2.4 * 51.09 / 60 * 25 $51


$0 + $515,724 + $309,640+ $51

$825,415



Status : Original


Original Current






0.3 MI E OF BREVIK TO TH 200 Termini 0.3 MI E OF BREVIK TO TH 200

35 Present AADT 35









Comments


Segment Override



Computation Result


3.7 * 234419.83 / 60 * 25 *1.1

$397,537


3.7 * 546 * 10.3 / 2 * 25 $260,101


3.7 * 0 / 60 * 25 $0


$397,537 + $260,101 + $0 $657,638



Status : Original


Original Current






W CO LINE TO 3.1 MILES EAST Termini W CO LINE TO 3.1 MILES EAST










SAP 11-640-03, 2008 GRADING

SAP 11-640-04, 2009 BASE & SURF

Comments SAP 11-640-03, 2008 GRADING

SAP 11-640-04, 2009 BASE & SURF


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.1 * 468839.66 / 60 * 25 *1.1

$666,143


3.1 * 2112 * 48.87 / 20 * 25 $399,952


3.1 * 51.09 / 60 * 25 $66


$0 + $666,143 + $399,952+ $66

$1,066,161



Status : Original


Original Current


4 Segment Length 4




3.1 MILES EAST W.CO. LINE TOWEST LIMITS HACKENSACK

Termini 3.1 MILES EAST W.CO. LINE TOWEST LIMITS HACKENSACK










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4 * 468839.66 / 60 * 25 * 1.1 $859,539


4 * 2112 * 48.87 / 20 * 25 $516,067


4 * 51.09 / 60 * 25 $85


$0 + $859,539 + $516,067+ $85

$1,375,691



Status : Original


Original Current






W LIM HACKENSACK TO TH 371 Termini W LIM HACKENSACK TO TH 371










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.14 * 468839.66 / 60 * 25 *1.1

$30,084


0.14 * 2112 * 48.87 / 20 * 25 $18,062


0.14 * 51.09 / 60 * 25 $3


$0 + $30,084 + $18,062 +$3

$48,149



Status : Original


Original Current


6 Segment Length 6




TH 87 TO WEST COUNTY LINE Termini TH 87 TO WEST COUNTY LINE

75 Present AADT 75









Comments


Segment Override



Computation Result


6 * 234419.83 / 60 * 25 * 1.1 $644,655


6 * 546 * 10.3 / 2 * 25 $421,785


6 * 0 / 60 * 25 $0


$644,655 + $421,785 + $0 $1,066,440



Status : Original


Original Current


1 Segment Length 1




ALONG WEST COUNTY LINE Termini ALONG WEST COUNTY LINE

35 Present AADT 35









Comments


Segment Override



Computation Result


1 * 234419.83 / 60 * 25 * 1.1 $107,442


1 * 546 * 10.3 / 2 * 25 $70,298


1 * 0 / 60 * 25 $0


$107,442 + $70,298 + $0 $177,740



Status : Original


Original Current






WEST COUNTY LINE TO CSAH 40 Termini WEST COUNTY LINE TO CSAH 40

35 Present AADT 35









Comments


Segment Override



Computation Result


1.9 * 234419.83 / 60 * 25 *1.1

$204,141


1.9 * 546 * 10.3 / 2 * 25 $133,565


1.9 * 0 / 60 * 25 $0


$204,141 + $133,565 + $0 $337,706



Status : Original


Original Current






TH 371 TO 0.33 MI N Termini TH 371 TO 0.33 MI N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.33 * 832238.66 / 60 * 25 *1.1

$125,876


0.33 * 2376 * 48.87 / 20 * 25 $47,897


0.33 * 49526.15 / 60 * 25 $6,810


$0 + $125,876 + $47,897 +$6,810

$180,583



Status : Original


Original Current






0.33 MI N OF TH 371 TO N LIMSPINE RIVER

Termini 0.33 MI N OF TH 371 TO N LIMSPINE RIVER










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.32 * 832238.66 / 60 * 25 *1.1

$122,062


0.32 * 2376 * 48.87 / 20 * 25 $46,446


0.32 * 49526.15 / 60 * 25 $6,603


$0 + $122,062 + $46,446 +$6,603

$175,111



Status : Original


Original Current






N LIMS PINE RIVER TO 3.7 MI N Termini N LIMS PINE RIVER TO 3.7 MI N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.7 * 832238.66 / 60 * 25 *1.1

$1,411,338


3.7 * 2376 * 48.87 / 20 * 25 $537,032


3.7 * 49526.15 / 60 * 25 $76,353


$0 + $1,411,338 + $537,032+ $76,353

$2,024,723



Status : Original


Original Current






3.7 MI N OF N LIM PINE RIVER TOTH 87

Termini 3.7 MI N OF N LIM PINE RIVER TOTH 87










Comments


Segment Override



Computation Result


5.7 * 234419.83 / 60 * 25 *1.1

$612,422


5.7 * 546 * 10.3 / 2 * 25 $400,696


5.7 * 0 / 60 * 25 $0


$612,422 + $400,696 + $0 $1,013,118



Status : Original


Original Current


1 Segment Length 1




TH 84 TO E CO LINE Termini TH 84 TO E CO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 468839.66 / 60 * 25 * 1.1 $214,885


1 * 2112 * 48.87 / 20 * 25 $129,017


1 * 51.09 / 60 * 25 $21


$0 + $214,885 + $129,017+ $21

$343,923



Status : Original


Original Current






ALONG E CO LINE TO CO RD 118 Termini ALONG E CO LINE TO CO RD 118










Comments


Segment Override


Original Current


2.6 Milepoint 2.6


ADA BROOK Feature Crossed ADA BROOK

Type of Service

0 Number of Spans 0

31 Bridge Length 31



SHARED W/ CROW WING CSAH 43 Comments SHARED W/ CROW WING CSAH 43




Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 468839.66 / 60 * 25 *1.1

$343,816


1.6 * 2112 * 48.87 / 20 * 25 $206,427


1.6 * 51.09 / 60 * 25 $34


31 * 22.5 * 152 / 80 * 25 *1.15 * 50%

$19,050


$0 + $343,816 + $206,427+ $34 + $19,050

$569,327



Status : Original


Original Current






COUNTY ROAD 118 TO CSAH 49 Termini COUNTY ROAD 118 TO CSAH 49

80 Present AADT 80









Comments


Segment Override



Computation Result


3.5 * 234419.83 / 60 * 25 *1.1

$376,048


3.5 * 546 * 10.3 / 2 * 25 $246,041


3.5 * 0 / 60 * 25 $0


$376,048 + $246,041 + $0 $622,089



Status : Original


Original Current
















Comments


Segment Override


Original Current


0.72 Milepoint 0.72


ARVIG CREEK Feature Crossed ARVIG CREEK

Type of Service


10 Culvert Width 10

6 Culvert Height 6




Comments



Original Current




ARVIG CREEK Feature Crossed ARVIG CREEK

Type of Service


10 Culvert Width 10

6 Culvert Height 6




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.7 * 468839.66 / 60 * 25 *1.1

$365,304


1.7 * 2112 * 48.87 / 20 * 25 $219,329


1.7 * 51.09 / 60 * 25 $36


82 * 89.00023076 * 15.47 /100 * 25 * 1.15

$32,459


97 * 90.00019707 * 15.47 /100 * 25 * 1.15

$38,828


$0 + $365,304 + $219,329+ $36 + $32,459 + $38,828

$655,956



Status : Original


Original Current


1 Segment Length 1














Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 468839.66 / 60 * 25 * 1.1 $214,885


1 * 2112 * 48.87 / 20 * 25 $129,017


1 * 51.09 / 60 * 25 $21


$0 + $214,885 + $129,017+ $21

$343,923



Status : Original


Original Current


5 Segment Length 5














Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5 * 468839.66 / 60 * 25 * 1.1 $1,074,424


5 * 2112 * 48.87 / 20 * 25 $645,084


5 * 51.09 / 60 * 25 $106


$0 + $1,074,424 + $645,084+ $106

$1,719,614



Status : Original


Original Current






TH 84 TO 0.5 MILES WEST Termini TH 84 TO 0.5 MILES WEST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 468839.66 / 60 * 25 *1.1

$107,442


0.5 * 2112 * 48.87 / 20 * 25 $64,508


0.5 * 51.09 / 60 * 25 $11


$0 + $107,442 + $64,508 +$11

$171,961



Status : Original


Original Current






0.5 M W OF TH 84 TO CO RD 173 Termini 0.5 M W OF TH 84 TO CO RD 173










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.6 * 468839.66 / 60 * 25 *1.1

$773,585


3.6 * 2112 * 48.87 / 20 * 25 $464,460


3.6 * 51.09 / 60 * 25 $77


$0 + $773,585 + $464,460+ $77

$1,238,122



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.6 * 468839.66 / 60 * 25 *1.1

$988,470


4.6 * 2112 * 48.87 / 20 * 25 $593,477


4.6 * 51.09 / 60 * 25 $98


$0 + $988,470 + $593,477+ $98

$1,582,045



Status : Original


Original Current






TH 84 TO 1.7 MI E Termini TH 84 TO 1.7 MI E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.7 * 468839.66 / 60 * 25 *1.1

$365,304


1.7 * 2112 * 48.87 / 20 * 25 $219,329


1.7 * 51.09 / 60 * 25 $36


$0 + $365,304 + $219,329+ $36

$584,669



Status : Original


Original Current






1.7 MI E TH 84 TO 0.5 MI E CSAH 56 Termini 1.7 MI E TH 84 TO 0.5 MI E CSAH 56










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.7 * 468839.66 / 60 * 25 *1.1

$580,189


2.7 * 2112 * 48.87 / 20 * 25 $348,345


2.7 * 51.09 / 60 * 25 $57


$0 + $580,189 + $348,345+ $57

$928,591



Status : Original


Original Current






0.5 MI E OF CSAH 56 TO CSAH 54 Termini 0.5 MI E OF CSAH 56 TO CSAH 54

30 Present AADT 30









Comments


Segment Override



Computation Result


2.4 * 234419.83 / 60 * 25 *1.1

$257,862


2.4 * 546 * 10.3 / 2 * 25 $168,714


2.4 * 0 / 60 * 25 $0


$257,862 + $168,714 + $0 $426,576



Status : Original


Original Current






SOUTH COUNTY LINE TO CSAH 56 Termini SOUTH COUNTY LINE TO CSAH 56

30 Present AADT 30









Comments


Segment Override



Computation Result


4.1 * 234419.83 / 60 * 25 *1.1

$440,514


4.1 * 546 * 10.3 / 2 * 25 $288,220


4.1 * 0 / 60 * 25 $0


$440,514 + $288,220 + $0 $728,734



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.7 * 468839.66 / 60 * 25 *1.1

$365,304


1.7 * 2112 * 48.87 / 20 * 25 $219,329


1.7 * 51.09 / 60 * 25 $36


$0 + $365,304 + $219,329+ $36

$584,669



Status : Original


Original Current






1.7 MI E OF CSAH 55 TO TH 6 Termini 1.7 MI E OF CSAH 55 TO TH 6










Comments


Segment Override


Original Current




DAGGETT BROOK Feature Crossed DAGGETT BROOK

Type of Service


14 Culvert Width 14

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.7 * 468839.66 / 60 * 25 *1.1

$795,074


3.7 * 2112 * 48.87 / 20 * 25 $477,362


3.7 * 51.09 / 60 * 25 $79


100 * 96.99996124 * 15.47 /100 * 25 * 1.15

$43,142


$0 + $795,074 + $477,362+ $79 + $43,142

$1,315,657



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.2 * 468839.66 / 60 * 25 *1.1

$257,862


1.2 * 2112 * 48.87 / 20 * 25 $154,820


1.2 * 51.09 / 60 * 25 $26


$0 + $257,862 + $154,820+ $26

$412,708



Status : Original


Original Current






CSAH 43 TO 4.40 MI E OF CSAH 43 Termini CSAH 43 TO 4.40 MI E OF CSAH 43










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.4 * 468839.66 / 60 * 25 *1.1

$945,493


4.4 * 2112 * 48.87 / 20 * 25 $567,674


4.4 * 51.09 / 60 * 25 $94


$0 + $945,493 + $567,674+ $94

$1,513,261



Status : Original


Original Current


1 Segment Length 1




4.4 MI E OFCSAH 43 TO CSAH 48 Termini 4.4 MI E OFCSAH 43 TO CSAH 48

85 Present AADT 85









Comments


Segment Override



Computation Result


1 * 234419.83 / 60 * 25 * 1.1 $107,442


1 * 546 * 10.3 / 2 * 25 $70,298


1 * 0 / 60 * 25 $0


$107,442 + $70,298 + $0 $177,740



Status : Original


Original Current


1 Segment Length 1




TH 371 TO 1.0 MILE NW Termini TH 371 TO 1.0 MILE NW










RECONSTRUCTED SAP 11-650-004 AND 11-650-003

Comments RECONSTRUCTED SAP 11-650-004 AND 11-650-003


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 468839.66 / 60 * 25 * 1.1 $214,885


1 * 2112 * 48.87 / 20 * 25 $129,017


1 * 51.09 / 60 * 25 $21


$0 + $214,885 + $129,017+ $21

$343,923



Status : Original


Original Current






1.0 M NW TH 371 TO CSAH 71 Termini 1.0 M NW TH 371 TO CSAH 71










RECONSTRUCTED SAP 11-650-004

Comments RECONSTRUCTED SAP 11-650-004


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 468839.66 / 60 * 25 *1.1

$171,908


0.8 * 2112 * 48.87 / 20 * 25 $103,213


0.8 * 51.09 / 60 * 25 $17


$0 + $171,908 + $103,213+ $17

$275,138



Status : Original


Original Current






CSAH 71 TO 2.8 MI S OF TH 34 Termini CSAH 71 TO 2.8 MI S OF TH 34










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.7 * 468839.66 / 60 * 25 *1.1

$580,189


2.7 * 2112 * 48.87 / 20 * 25 $348,345


2.7 * 51.09 / 60 * 25 $57


$0 + $580,189 + $348,345+ $57

$928,591



Status : Original


Original Current






2.8 MI TO 2.3 MI S OF TH 34 Termini 2.8 MI TO 2.3 MI S OF TH 34










Comments


Segment Override


Original Current




SHINGOBEE CREEK Feature Crossed SHINGOBEE CREEK

Type of Service

Number of Spans

62 Bridge Length 62

34 Bridge Width 34


Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 468839.66 / 60 * 25 *1.1

$107,442


0.5 * 2112 * 48.87 / 20 * 25 $64,508


0.5 * 51.09 / 60 * 25 $11


62 * 34 * 152 / 80 * 25 *1.15

$115,150


$0 + $107,442 + $64,508 +$11 + $115,150

$287,111



Status : Original


Original Current






2.3 MI S TO TH 34 Termini 2.3 MI S TO TH 34










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.3 * 468839.66 / 60 * 25 *1.1

$494,235


2.3 * 2112 * 48.87 / 20 * 25 $296,739


2.3 * 51.09 / 60 * 25 $49


$0 + $494,235 + $296,739+ $49

$791,023



Status : Original


Original Current






JCT CSAH 4 TO 3.6 MILES NORTH Termini JCT CSAH 4 TO 3.6 MILES NORTH










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.6 * 468839.66 / 60 * 25 *1.1

$773,585


3.6 * 2112 * 48.87 / 20 * 25 $464,460


3.6 * 51.09 / 60 * 25 $77


$0 + $773,585 + $464,460+ $77

$1,238,122



Status : Original


Original Current






3.6 MI N CSAH 4 TO CSAH 65 Termini 3.6 MI N CSAH 4 TO CSAH 65










Comments


Segment Override


Original Current




BEAR RIVER Feature Crossed BEAR RIVER

Type of Service

Number of Spans

20 Bridge Length 20



Comments




Computation Result


0 * 56250 / 40 * 25 $0


5.5 * 468839.66 / 60 * 25 *1.1

$1,181,867


5.5 * 2112 * 48.87 / 20 * 25 $709,592


5.5 * 51.09 / 60 * 25 $117


20 * 25.2 * 152 / 80 * 25 *1.15

$27,531


$0 + $1,181,867 + $709,592+ $117 + $27,531

$1,919,107



Status : Original


Original Current






JCT TH 200 TO JCT CSAH 4 Termini JCT TH 200 TO JCT CSAH 4










Comments


Segment Override


Original Current


3.51 Milepoint 3.51



Type of Service

Number of Spans

44 Bridge Length 44



Comments




Computation Result


10.3 * 234419.83 / 60 * 25 *1.1

$1,106,657


10.3 * 546 * 10.3 / 2 * 25 $724,064


10.3 * 0 / 60 * 25 $0


44 * 23.6 * 152 / 80 * 25 *1.15

$56,723

Total Segment Cost Construction +Preservation + ROW +Bridge

$1,106,657 + $724,064 + $0+ $56,723

$1,887,444



Status : Original


Original Current






CSAH 47 TO 2.1 MILES NW Termini CSAH 47 TO 2.1 MILES NW

40 Present AADT 40









Comments


Segment Override



Computation Result


2.1 * 234419.83 / 60 * 25 *1.1

$225,629


2.1 * 546 * 10.3 / 2 * 25 $147,625


2.1 * 0 / 60 * 25 $0


$225,629 + $147,625 + $0 $373,254



Status : Original


Original Current






2.1 MI NW OF CSAH 47 TO CSAH 7 Termini 2.1 MI NW OF CSAH 47 TO CSAH 7










Comments


Segment Override


Original Current




CH. LITTLE BOY-WABEDO LK Feature Crossed CH. LITTLE BOY-WABEDO LK

Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


5.4 * 468839.66 / 60 * 25 *1.1

$1,160,378


5.4 * 2112 * 48.87 / 20 * 25 $696,691


5.4 * 51.09 / 60 * 25 $115


54.5 * 31.3 * 152 / 80 * 25 *1.15

$93,182


$0 + $1,160,378 + $696,691+ $115 + $93,182

$1,950,366



Status : Original


Original Current
















Comments


Segment Override


Original Current


3.56 Milepoint 3.56


DAGGETT BROOK Feature Crossed DAGGETT BROOK

Type of Service

Number of Spans

20 Bridge Length 20



Comments




Computation Result


0 * 56250 / 40 * 25 $0


9.1 * 468839.66 / 60 * 25 *1.1

$1,955,452


9.1 * 2112 * 48.87 / 20 * 25 $1,174,053


9.1 * 51.09 / 60 * 25 $194


20 * 30.1 * 152 / 80 * 25 *1.15

$32,884


$0 + $1,955,452 +$1,174,053 + $194 +$32,884

$3,162,583



Status : Original


Original Current






E CO LINE TO 1.6 MI SO OF JCT TH200

Termini E CO LINE TO 1.6 MI SO OF JCT TH200

60 Present AADT 60









Comments


Segment Override



Computation Result


3.4 * 234419.83 / 60 * 25 *1.1

$365,304


3.4 * 546 * 10.3 / 2 * 25 $239,012


3.4 * 0 / 60 * 25 $0


$365,304 + $239,012 + $0 $604,316



Status : Original


Original Current






1.6 MI SO TO TH 200 Termini 1.6 MI SO TO TH 200

60 Present AADT 60









Comments


Segment Override


Original Current


3.41 Milepoint 3.41


WILLOW RIVER Feature Crossed WILLOW RIVER

Type of Service


14 Culvert Width 14





Comments




Computation Result


1.6 * 234419.83 / 60 * 25 *1.1

$171,908


1.6 * 546 * 10.3 / 2 * 25 $112,476


1.6 * 0 / 60 * 25 $0


82 * 197.99978772 * 15.47 /100 * 25 * 1.15

$72,212

Total Segment Cost Construction +Preservation + ROW +Culvert

$171,908 + $112,476 + $0+ $72,212

$356,596



Status : Original


Original Current






TH 6 TO 1.80 MI E Termini TH 6 TO 1.80 MI E










2015 CONSTRUCTION 011-658-006.TH 6 TO .83 MILES EASTRECONSTRUCTION.

Comments 2015 CONSTRUCTION 011-658-006.TH 6 TO .83 MILES EASTRECONSTRUCTION.


Segment Override


Original Current


0.3 Milepoint 0.3


LAWRENCE CREEK Feature Crossed LAWRENCE CREEK

Type of Service

Number of Spans

26 Bridge Length 26



Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.8 * 468839.66 / 60 * 25 *1.1

$386,793


1.8 * 2112 * 48.87 / 20 * 25 $232,230


1.8 * 51.09 / 60 * 25 $38


26 * 29.8 * 152 / 80 * 25 *1.15

$42,323


$0 + $386,793 + $232,230+ $38 + $42,323

$661,384



Status : Original


Original Current






1.80 MI TO 4.0 MI E TH 6 Termini 1.80 MI TO 4.0 MI E TH 6










2015 SAP 011-658-006 OVERLAY.83 MILES EAST OF TH6 TO 4MILES EAST

Comments 2015 SAP 011-658-006 OVERLAY.83 MILES EAST OF TH6 TO 4MILES EAST


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.2 * 468839.66 / 60 * 25 *1.1

$472,747


2.2 * 2112 * 48.87 / 20 * 25 $283,837


2.2 * 51.09 / 60 * 25 $47


$0 + $472,747 + $283,837+ $47

$756,631



Status : Original


Original Current






4.0 MILES EAST OF TH 6 TO EASTCOUNTY LINE

Termini 4.0 MILES EAST OF TH 6 TO EASTCOUNTY LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


6.5 * 468839.66 / 60 * 25 *1.1

$1,396,751


6.5 * 2112 * 48.87 / 20 * 25 $838,609


6.5 * 51.09 / 60 * 25 $138


$0 + $1,396,751 + $838,609+ $138

$2,235,498



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.4 * 832238.66 / 60 * 25 *1.1

$534,020


1.4 * 2376 * 48.87 / 20 * 25 $203,201


1.4 * 49526.15 / 60 * 25 $28,890


$0 + $534,020 + $203,201+ $28,890

$766,111



Status : Original


Original Current






1.4 MILES EAST OF CSAH 75 TOC.R. 148

Termini 1.4 MILES EAST OF CSAH 75 TOC.R. 148










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 832238.66 / 60 * 25 *1.1

$228,866


0.6 * 2376 * 48.87 / 20 * 25 $87,086


0.6 * 49526.15 / 60 * 25 $12,382


$0 + $228,866 + $87,086 +$12,382

$328,334



Status : Original


Original Current

CASS LAKE Municipality CASS LAKE





T.H. 2 TO C.R. 148 Termini T.H. 2 TO C.R. 148










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.8 * 1369859.45 / 60 * 25 *1.15

$525,113


0.8 * 2904 * 48.87 / 15 * 25 $189,225


0.8 * 71309.22 / 60 * 25 $23,770


$35,156 + $525,113 +$189,225 + $23,770

$773,264



Status : Original


Original Current



GRADED & DRAINED Existing Surface Type GRADED & DRAINED













Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 468839.66 / 60 * 25 *1.1

$343,816


1.6 * 2112 * 48.87 / 20 * 25 $206,427


1.6 * 51.09 / 60 * 25 $34


$0 + $343,816 + $206,427+ $34

$550,277



Status : Original


Original Current
















Comments


Segment Override



Computation Result


1.2 * 234419.83 / 60 * 25 *1.1

$128,931


1.2 * 546 * 10.3 / 2 * 25 $84,357


1.2 * 0 / 60 * 25 $0


$128,931 + $84,357 + $0 $213,288



Status : Original


Original Current


















Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.4 * 468839.66 / 60 * 25 *1.1

$1,160,378


5.4 * 2112 * 48.87 / 20 * 25 $696,691


5.4 * 51.09 / 60 * 25 $115


$0 + $1,160,378 + $696,691+ $115

$1,857,184



Status : Original


Original Current

FEDERAL DAM Municipality FEDERAL DAM





MAIN STREET TO CSAH 8 Termini MAIN STREET TO CSAH 8










2009 OVERLAY, SP 11-663-006 Comments 2009 OVERLAY, SP 11-663-006


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.25 * 1369859.45 / 60 * 25* 1.15

$164,098


0.25 * 2904 * 48.87 / 15 * 25 $59,133


0.25 * 71309.22 / 60 * 25 $7,428


$0 + $164,098 + $59,133 +$7,428

$230,659



Status : Original


Original Current






CSAH 4 TO CO RD 135 Termini CSAH 4 TO CO RD 135










2015 SAP 011-665-009 OL

2013 SAP 011-665-008 M&OL SMCULVERTS

Comments 2015 SAP 011-665-009 OL



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.1 * 468839.66 / 60 * 25 *1.1

$666,143


3.1 * 2112 * 48.87 / 20 * 25 $399,952


3.1 * 51.09 / 60 * 25 $66


$0 + $666,143 + $399,952+ $66

$1,066,161



Status : Original


Original Current






CO RD 135 TO CO RD 158 Termini CO RD 135 TO CO RD 158










2015 SAP 011-665-009 OL


Comments 2015 SAP 011-665-009 OL



Segment Override


Original Current


4.47 Milepoint 4.47


BEAR RIVER Feature Crossed BEAR RIVER

Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.9 * 468839.66 / 60 * 25 *1.1

$838,051


3.9 * 2112 * 48.87 / 20 * 25 $503,166


3.9 * 51.09 / 60 * 25 $83


54.1 * 30.5 * 152 / 80 * 25 *1.15

$90,134


$0 + $838,051 + $503,166+ $83 + $90,134

$1,431,434



Status : Original


Original Current


















Segment Override


Original Current


9.55 Milepoint 9.55



Type of Service


7 Culvert Width 7

7 Culvert Height 7




Comments




Computation Result


0 * 56250 / 40 * 25 $0


5.5 * 468839.66 / 60 * 25 *1.1

$1,181,867


5.5 * 2112 * 48.87 / 20 * 25 $709,592


5.5 * 51.09 / 60 * 25 $117


84 * 115.00043121 * 15.47 /100 * 25 * 1.15

$42,964


$0 + $1,181,867 + $709,592+ $117 + $42,964

$1,934,540



Status : Original


Original Current






CSAH 74 TO E CO LINE Termini CSAH 74 TO E CO LINE












Segment Override


Original Current




VERMILLION RIVER Feature Crossed VERMILLION RIVER

Type of Service


Culvert Width

Culvert Height




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.2 * 468839.66 / 60 * 25 *1.1

$472,747


2.2 * 2112 * 48.87 / 20 * 25 $283,837


2.2 * 51.09 / 60 * 25 $47


124 * 99.99986017 * 15.47 /100 * 25 * 1.15

$55,150


$0 + $472,747 + $283,837+ $47 + $55,150

$811,781



Status : Original


Original Current






ALONG WEST CO LINE Termini ALONG WEST CO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 468839.66 / 60 * 25 *1.1

$64,465


0.3 * 2112 * 48.87 / 20 * 25 $38,705


0.3 * 51.09 / 60 * 25 $6


$0 + $64,465 + $38,705 +$6

$103,176



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 468839.66 / 60 * 25 *1.1

$343,816


1.6 * 2112 * 48.87 / 20 * 25 $206,427


1.6 * 51.09 / 60 * 25 $34


$0 + $343,816 + $206,427+ $34

$550,277



Status : Original


Original Current






S CO LINE TO 2.9 MI N ON E COLINE

Termini S CO LINE TO 2.9 MI N ON E COLINE










2012 SAP 011-667-004 RECLAIM,OL

Comments 2012 SAP 011-667-004 RECLAIM,OL


Segment Override


Original Current


0 Milepoint 0



Type of Service

0 Number of Spans 0




SHARED W/ WADENA CSAH 30 Comments SHARED W/ WADENA CSAH 30




Computation Result


0 * 56250 / 40 * 25 $0


2.9 * 468839.66 / 60 * 25 *1.1

$623,166


2.9 * 2112 * 48.87 / 20 * 25 $374,149


2.9 * 51.09 / 60 * 25 $62


302.8 * 35.3 * 138 / 80 * 25* 1.15 * 50%

$265,050


$0 + $623,166 + $374,149+ $62 + $265,050

$1,262,427



Status : Original


Original Current


1 Segment Length 1




AITKIN CO CSAH 20 TO CSAH 57 Termini AITKIN CO CSAH 20 TO CSAH 57










Comments


Segment Override



Computation Result


1 * 234419.83 / 60 * 25 * 1.1 $107,442


1 * 546 * 10.3 / 2 * 25 $70,298


1 * 0 / 60 * 25 $0


$107,442 + $70,298 + $0 $177,740



Status : Original


Original Current






3.2 MI S TO CSAH 22 Termini 3.2 MI S TO CSAH 22










Comments


Segment Override



Computation Result


3.2 * 234419.83 / 60 * 25 *1.1

$343,816


3.2 * 546 * 10.3 / 2 * 25 $224,952


3.2 * 0 / 60 * 25 $0


$343,816 + $224,952 + $0 $568,768



Status : Original


Original Current






CSAH 77 TO 0.2 MI SW GULL DAM Termini CSAH 77 TO 0.2 MI SW GULL DAM










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.8 * 832238.66 / 60 * 25 *1.1

$686,597


1.8 * 2376 * 48.87 / 20 * 25 $261,259


1.8 * 49526.15 / 60 * 25 $37,145


$0 + $686,597 + $261,259+ $37,145

$985,001



Status : Original


Original Current


2 Segment Length 2




CSAH 6 TO 2.0 MI N Termini CSAH 6 TO 2.0 MI N










GRADING, SP 11-671-002 Comments GRADING, SP 11-671-002


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 468839.66 / 60 * 25 * 1.1 $429,770


2 * 2112 * 48.87 / 20 * 25 $258,034


2 * 51.09 / 60 * 25 $43


$0 + $429,770 + $258,034+ $43

$687,847



Status : Original


Original Current






2.0 MI N OF CSAH 6 TO 5.5 MI N OFCSAH 6

Termini 2.0 MI N OF CSAH 6 TO 5.5 MI N OFCSAH 6












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.5 * 468839.66 / 60 * 25 *1.1

$752,097


3.5 * 2112 * 48.87 / 20 * 25 $451,559


3.5 * 51.09 / 60 * 25 $75


$0 + $752,097 + $451,559+ $75

$1,203,731



Status : Original


Original Current






5.5 MILES NORTH OF CSAH 6 TOCSAH 50

Termini 5.5 MILES NORTH OF CSAH 6 TOCSAH 50












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.9 * 468839.66 / 60 * 25 *1.1

$408,281


1.9 * 2112 * 48.87 / 20 * 25 $245,132


1.9 * 51.09 / 60 * 25 $40


$0 + $408,281 + $245,132+ $40

$653,453



Status : Original


Original Current






CSAH 13 TO 3.2 MI NORTH Termini CSAH 13 TO 3.2 MI NORTH










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.2 * 468839.66 / 60 * 25 *1.1

$687,632


3.2 * 2112 * 48.87 / 20 * 25 $412,854


3.2 * 51.09 / 60 * 25 $68


$0 + $687,632 + $412,854+ $68

$1,100,554



Status : Original


Original Current






CSAH 8 TO W JCT CR 136 Termini CSAH 8 TO W JCT CR 136










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


7.3 * 468839.66 / 60 * 25 *1.1

$1,568,659


7.3 * 2112 * 48.87 / 20 * 25 $941,823


7.3 * 51.09 / 60 * 25 $155


$0 + $1,568,659 + $941,823+ $155

$2,510,637



Status : Original


Original Current


3 Segment Length 3
















Segment Override


Original Current


0.26 Milepoint 0.26


VERMILLION RIVER Feature Crossed VERMILLION RIVER

Type of Service


12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3 * 468839.66 / 60 * 25 * 1.1 $644,655


3 * 2112 * 48.87 / 20 * 25 $387,050


3 * 51.09 / 60 * 25 $64


86 * 95.99999493 * 15.47 /100 * 25 * 1.15

$36,720


$0 + $644,655 + $387,050+ $64 + $36,720

$1,068,489



Status : Revised


Original Current


2 Segment Length 2




TH 2 TO N CO LINE Termini TH 2 TO N CO LINE










2016 SP 011-675-002 RC&OL Comments 2016 SP 011-675-002 RC&OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 832238.66 / 60 * 25 * 1.1 $762,885


2 * 2376 * 48.87 / 20 * 25 $290,288


2 * 49526.15 / 60 * 25 $41,272


$0 + $762,885 + $290,288+ $41,272

$1,094,445



Status : Original


Original Current






EAST CO LINE TO 0.32 MI E OF WLIMITS

Termini EAST CO LINE TO 0.32 MI E OF WLIMITS










MILL AND INLAY PROJECTCOMPLETED IN 2010. SAP 11-677-012

Comments MILL AND INLAY PROJECTCOMPLETED IN 2010. SAP 11-677-012


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.29 * 832238.66 / 60 * 25 *1.1

$1,254,947


3.29 * 2376 * 48.87 / 20 * 25 $477,523


3.29 * 49526.15 / 60 * 25 $67,892


$0 + $1,254,947 + $477,523+ $67,892

$1,800,362



Status : Original


Original Current






0.32 MILE EAST OF WEST LIMITSTO WEST LIMITS EAST GULL LA5)

Termini 0.32 MILE EAST OF WEST LIMITSTO WEST LIMITS EAST GULL LA5)










MILL AND INLAY PROJECTCOMPLETED IN 2010. SAP 11-677-012

Comments MILL AND INLAY PROJECTCOMPLETED IN 2010. SAP 11-677-012


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.32 * 468839.66 / 60 * 25 *1.1

$68,763


0.32 * 2112 * 48.87 / 20 * 25 $41,285


0.32 * 51.09 / 60 * 25 $7


$0 + $68,763 + $41,285 +$7

$110,055



Status : Original


Original Current






WEST LIMITS EAST GULL LAKETO 5.40 MILES WEST AND NORTH

Termini WEST LIMITS EAST GULL LAKETO 5.40 MILES WEST AND NORTH










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.4 * 468839.66 / 60 * 25 *1.1

$1,160,378


5.4 * 2112 * 48.87 / 20 * 25 $696,691


5.4 * 51.09 / 60 * 25 $115


$0 + $1,160,378 + $696,691+ $115

$1,857,184



Status : Original


Original Current






5.4 MI W AND N OF W LIM E GULLLAKE TO S LIM LAKESHORE VIL.

Termini 5.4 MI W AND N OF W LIM E GULLLAKE TO S LIM LAKESHORE VIL.










WIDEN IN 1999 Comments WIDEN IN 1999


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 468839.66 / 60 * 25 *1.1

$537,212


2.5 * 2112 * 48.87 / 20 * 25 $322,542


2.5 * 51.09 / 60 * 25 $53


$0 + $537,212 + $322,542+ $53

$859,807



Status : Original


Original Current






S LIMS LAKESHORE TO 0.8 MILESN

Termini S LIMS LAKESHORE TO 0.8 MILESN










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 468839.66 / 60 * 25 *1.1

$171,908


0.8 * 2112 * 48.87 / 20 * 25 $103,213


0.8 * 51.09 / 60 * 25 $17


$0 + $171,908 + $103,213+ $17

$275,138



Status : Original


Original Current






0.8 M TO 1.2 M N OF S L LAKESHR Termini 0.8 M TO 1.2 M N OF S L LAKESHR










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 832238.66 / 60 * 25 *1.1

$152,577


0.4 * 2376 * 48.87 / 20 * 25 $58,058


0.4 * 49526.15 / 60 * 25 $8,254


$0 + $152,577 + $58,058 +$8,254

$218,889



Status : Original


Original Current






1.2 MI N TO 1.8 MI N OF S LIMSLAKE SHORE

Termini 1.2 MI N TO 1.8 MI N OF S LIMSLAKE SHORE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 832238.66 / 60 * 25 *1.1

$228,866


0.6 * 2376 * 48.87 / 20 * 25 $87,086


0.6 * 49526.15 / 60 * 25 $12,382


$0 + $228,866 + $87,086 +$12,382

$328,334



Status : Original


Original Current






1.8 MI N OF S LIMS LAKESHORETO CSAH 78

Termini 1.8 MI N OF S LIMS LAKESHORETO CSAH 78










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.4 * 832238.66 / 60 * 25 *1.1

$915,463


2.4 * 2376 * 48.87 / 20 * 25 $348,345


2.4 * 49526.15 / 60 * 25 $49,526


$0 + $915,463 + $348,345+ $49,526

$1,313,334



Status : Original


Original Current






CSAH 78 LAKESHORE TO EASTCO LINE

Termini CSAH 78 LAKESHORE TO EASTCO LINE










Comments


Segment Override


Original Current


15.8 Milepoint 15.8


GULL LAKE NARROWS Feature Crossed GULL LAKE NARROWS

Type of Service

Number of Spans


46 Bridge Width 46


Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.5 * 832238.66 / 60 * 25 *1.1

$572,164


1.5 * 2376 * 48.87 / 20 * 25 $217,716


1.5 * 49526.15 / 60 * 25 $30,954


128 * 46 * 152 / 80 * 25 *1.15

$321,632


$0 + $572,164 + $217,716+ $30,954 + $321,632

$1,142,466



Status : Revised


Original Current






CSAH 77 TO 0.59 MILES WEST OFCSAH 77

Termini CSAH 77 TO 0.59 MILES WEST OFCSAH 77












Segment Override


Original Current


2.55 Milepoint 2.55


HOME BROOK Feature Crossed HOME BROOK

Type of Service

Number of Spans

98 Bridge Length 98

40 Bridge Width 40


Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.59 * 1369859.45 / 60 * 25* 1.15

$387,271


0.59 * 2904 * 48.87 / 15 * 25 $139,553


0.59 * 71309.22 / 60 * 25 $17,530


98 * 40 * 152 / 80 * 25 *1.15

$214,130


$0 + $387,271 + $139,553+ $17,530 + $214,130

$758,484



Status : Revised


Original Current






0.59 MILE W OF CSAH 77 TO CORD 107

Termini 0.59 MILE W OF CSAH 77 TO CORD 107












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.49 * 468839.66 / 60 * 25 *1.1

$105,294


0.49 * 2112 * 48.87 / 20 * 25 $63,218


0.49 * 51.09 / 60 * 25 $10


$0 + $105,294 + $63,218 +$10

$168,522



Status : Revised


Original Current


















Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.47 * 468839.66 / 60 * 25 *1.1

$315,881


1.47 * 2112 * 48.87 / 20 * 25 $189,655


1.47 * 51.09 / 60 * 25 $31


$0 + $315,881 + $189,655+ $31

$505,567



Status : Original


Original Current


1 Segment Length 1














Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 468839.66 / 60 * 25 * 1.1 $214,885


1 * 2112 * 48.87 / 20 * 25 $129,017


1 * 51.09 / 60 * 25 $21


$0 + $214,885 + $129,017+ $21

$343,923



Status : Original


Original Current






TH 2 TO A POINT 6.7 MILES NW Termini TH 2 TO A POINT 6.7 MILES NW










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


6.7 * 468839.66 / 60 * 25 *1.1

$1,439,728


6.7 * 2112 * 48.87 / 20 * 25 $864,413


6.7 * 51.09 / 60 * 25 $143


$0 + $1,439,728 + $864,413+ $143

$2,304,284



Status : Original


Original Current


3 Segment Length 3




6.7 MILES NO. OF TH 2 TO W COLINE

Termini 6.7 MILES NO. OF TH 2 TO W COLINE









SB APPROVED MILEAGESEGMENT

Special Message Code SB APPROVED MILEAGESEGMENT

Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3 * 468839.66 / 60 * 25 * 1.1 $644,655


3 * 2112 * 48.87 / 20 * 25 $387,050


3 * 51.09 / 60 * 25 $64


$0 + $644,655 + $387,050+ $64

$1,031,769



Status : Original


Original Current






NORTH CO LINE TO CSAH 10 Termini NORTH CO LINE TO CSAH 10










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.1 * 468839.66 / 60 * 25 *1.1

$236,373


1.1 * 2112 * 48.87 / 20 * 25 $141,918


1.1 * 51.09 / 60 * 25 $23


$0 + $236,373 + $141,918+ $23

$378,314



Status : Original


Original Current






RIVER ST TO 0.17 MILE EAST Termini RIVER ST TO 0.17 MILE EAST










CONSTRUCTED UNDER SAP 11-801-01

Comments CONSTRUCTED UNDER SAP 11-801-01


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.17 * 468839.66 / 60 * 25 *1.1

$36,530


0.17 * 2112 * 48.87 / 20 * 25 $21,933


0.17 * 51.09 / 60 * 25 $4


$0 + $36,530 + $21,933 +$4

$58,467



Status : Original


Original Current






ON PARK, 1ST, AND NORWAY - TH371 TO TH 371

Termini ON PARK, 1ST, AND NORWAY - TH371 TO TH 371












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.23 * 1369859.45 / 60 * 25* 1.15

$150,970


0.23 * 2904 * 48.87 / 15 * 25 $54,402


0.23 * 71309.22 / 60 * 25 $6,834


$0 + $150,970 + $54,402 +$6,834

$212,206



Status : Original


Original Current

BACKUS Municipality BACKUS





TH 87 TO LAKE AVE Termini TH 87 TO LAKE AVE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1369859.45 / 60 * 25 *1.15

$65,639


0.1 * 2904 * 48.87 / 15 * 25 $23,653


0.1 * 71309.22 / 60 * 25 $2,971


$0 + $65,639 + $23,653 +$2,971

$92,263



Status : Original


Original Current






LAKE AVE TO PARK AVE Termini LAKE AVE TO PARK AVE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 1369859.45 / 60 * 25* 1.15

$45,947


0.07 * 2904 * 48.87 / 15 * 25 $16,557


0.07 * 71309.22 / 60 * 25 $2,080


$0 + $45,947 + $16,557 +$2,080

$64,584



Status : Original


Original Current






PARK AVE TO NO LIM BACKUS Termini PARK AVE TO NO LIM BACKUS










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.08 * 1369859.45 / 60 * 25* 1.15

$52,511


0.08 * 2904 * 48.87 / 15 * 25 $18,922


0.08 * 71309.22 / 60 * 25 $2,377


$0 + $52,511 + $18,922 +$2,377

$73,810



Status : Original


Original Current






ON WHIPPLE, 1ST, AND MURRAY -TH 371 TO TH 371

Termini ON WHIPPLE, 1ST, AND MURRAY -TH 371 TO TH 371










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 1369859.45 / 60 * 25 *1.15

$196,917


0.3 * 2904 * 48.87 / 15 * 25 $70,959


0.3 * 71309.22 / 60 * 25 $8,914


$0 + $196,917 + $70,959 +$8,914

$276,790



Status : Revised


Original Current






TH 371 TO FRONT ST Termini TH 371 TO FRONT ST












Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.06 * 1369859.45 / 60 * 25* 1.15

$39,383


0.06 * 2904 * 48.87 / 15 * 25 $14,192


0.06 * 71309.22 / 60 * 25 $1,783


$35,156 + $39,383 +$14,192 + $1,783

$90,514



Status : Revised


Original Current






FRONT ST TO CLEVELAND BLVD Termini FRONT ST TO CLEVELAND BLVD












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.05 * 1369859.45 / 60 * 25* 1.15

$32,820


0.05 * 2904 * 48.87 / 15 * 25 $11,827


0.05 * 71309.22 / 60 * 25 $1,486


$0 + $32,820 + $11,827 +$1,486

$46,133



Status : Revised


Original Current






CLEVELAND BLVD TO LEECHLAKE

Termini CLEVELAND BLVD TO LEECHLAKE












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.04 * 1369859.45 / 60 * 25* 1.15

$26,256


0.04 * 2904 * 48.87 / 15 * 25 $9,461


0.04 * 71309.22 / 60 * 25 $1,188


$0 + $26,256 + $9,461 +$1,188

$36,905



Status : Original


Original Current






TH 371 TO BASSWOOD ON 2ND ST Termini TH 371 TO BASSWOOD ON 2ND ST












Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.14 * 1369859.45 / 60 * 25* 1.15

$91,895


0.14 * 2904 * 48.87 / 15 * 25 $33,114


0.14 * 71309.22 / 60 * 25 $4,160


$35,156 + $91,895 +$33,114 + $4,160

$164,325



Status : Original


Original Current






BASSWOOD AV W TO BIRCH AV W Termini BASSWOOD AV W TO BIRCH AV W












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 1369859.45 / 60 * 25* 1.15

$45,947


0.07 * 2904 * 48.87 / 15 * 25 $16,557


0.07 * 71309.22 / 60 * 25 $2,080


$0 + $45,947 + $16,557 +$2,080

$64,584



Status : Original


Original Current






BIRCH AV W TO ELM AV W Termini BIRCH AV W TO ELM AV W












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.15 * 1369859.45 / 60 * 25* 1.15

$98,459


0.15 * 2904 * 48.87 / 15 * 25 $35,480


0.15 * 71309.22 / 60 * 25 $4,457


$0 + $98,459 + $35,480 +$4,457

$138,396



Status : Original


Original Current






ELM AV W TO MAPLE Termini ELM AV W TO MAPLE












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.14 * 1369859.45 / 60 * 25* 1.15

$91,895


0.14 * 2904 * 48.87 / 15 * 25 $33,114


0.14 * 71309.22 / 60 * 25 $4,160


$0 + $91,895 + $33,114 +$4,160

$129,169



Status : Original


Original Current






MAPLE AVE TO .32 MI E Termini MAPLE AVE TO .32 MI E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.32 * 1369859.45 / 60 * 25* 1.15

$210,045


0.32 * 2904 * 48.87 / 15 * 25 $75,690


0.32 * 71309.22 / 60 * 25 $9,508


$0 + $210,045 + $75,690 +$9,508

$295,243



Status : Original


Original Current






0.32 MI E OF MAPLE TO TH 2 Termini 0.32 MI E OF MAPLE TO TH 2










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 468839.66 / 60 * 25 *1.1

$42,977


0.2 * 2112 * 48.87 / 20 * 25 $25,803


0.2 * 51.09 / 60 * 25 $4


$0 + $42,977 + $25,803 +$4

$68,784



Status : Original


Original Current






2ND ST TO 3RD ST N CASS LAKE Termini 2ND ST TO 3RD ST N CASS LAKE












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 1369859.45 / 60 * 25* 1.15

$45,947


0.07 * 2904 * 48.87 / 15 * 25 $16,557


0.07 * 71309.22 / 60 * 25 $2,080


$0 + $45,947 + $16,557 +$2,080

$64,584



Status : Original


Original Current






3RD ST N TO 5TH ST N Termini 3RD ST N TO 5TH ST N












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.13 * 1369859.45 / 60 * 25* 1.15

$85,331


0.13 * 2904 * 48.87 / 15 * 25 $30,749


0.13 * 71309.22 / 60 * 25 $3,863


$0 + $85,331 + $30,749 +$3,863

$119,943



Status : Original


Original Current






5TH ST N TO N LIM CASS LAKE Termini 5TH ST N TO N LIM CASS LAKE










Comments


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.18 * 832238.66 / 60 * 25 *1.1

$68,660


0.18 * 2376 * 48.87 / 20 * 25 $26,126


0.18 * 49526.15 / 60 * 25 $3,714


$70,313 + $68,660 +$26,126 + $3,714

$168,813

Documents

SANEEDS - CSAH - Segment Report Roadway Segment … · SANEEDS - CSAH - Segment Report Roadway Segment Information Status : Original County Name : CASS Segment Nbr : 011-601-010 Original