SANEEDS - dot.state.mn.us · County Name : WASECA Segment Nbr : 081-601-010 ... 212.00039245 Area of Waterway Opening 212.00039245 100% Shared Structure 100% Comments 1 Culvert Group

SANEEDS - CSAH - Segment Report

Roadway SegmentInformation

Status : Original

County Name : WASECA Segment Nbr : 081-601-010

Original Current

Unassigned/Unknown Municipality Unassigned/Unknown

0.2 Segment Length 0.2

MIXED BITUMINOUS Existing Surface Type MIXED BITUMINOUS

2 Existing Surface Lanes 2

NOT DIVIDED Existing Lane Description NOT DIVIDED

FREEBORN CTY LINE TO 0.2 M N Termini FREEBORN CTY LINE TO 0.2 M N

308 Present AADT 306

2012 Year of Count 2016

1.1 Projection Factor 1.2

308 Projected Traffic 306

RURAL Design Type RURAL

2 - RURAL : 150 - 1499 Design Group 2 ( RURAL : 150 - 1499 )

2004 Latest Year SA funds 2004

0 Number of Signal Legs 0

No Special Message Special Message Code No Special Message

COLD INPLACE RECYCLE AND BITSURFACING, PROJECT 81-601-043-22-2005 COMMENTS: BITSURFACING WAS DELETED FROMSAP 81-601-04 PROJECT ANDPLACED IN 2005, PROJECT NO 81-601-05

Comments COLD INPLACE RECYCLE AND BITSURFACING, PROJECT 81-601-043-22-2005 COMMENTS: BITSURFACING WAS DELETED FROMSAP 81-601-04 PROJECT ANDPLACED IN 2005, PROJECT NO 81-601-05

Interchange Override

Segment Override

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

0.2 * 803922.52 / 60 * 25 *1.1

$73,693

Preservation Length * Quantity *UnitCost /PreservationLifeCycle *StatutoryNeedsYear

0.2 * 2112 * 46.78 / 20 * 25 $24,700

ROW Length * UnitCost /ROWLifeCycle *StatutoryNeedsYear

0.2 * 48269.29 / 60 * 25 $4,022

Total Segment Cost Signal Leg + Construction+ Preservation + ROW

$0 + $73,693 + $24,700 +$4,022

$102,415



Status : Original


Original Current






0.2 M N FREEBORN CO LINE TOCR 66

Termini 0.2 M N FREEBORN CO LINE TOCR 66










COLD INPLACE RECYCLE AND BITSURFACING, PROJECT 81-601-043-22-2005 COMMENTS: BITSURFACING WAS DELETED FROM81-601-04 PROJECT AND PLACEDIN 2004 UNDER 81-601-05

Comments COLD INPLACE RECYCLE AND BITSURFACING, PROJECT 81-601-043-22-2005 COMMENTS: BITSURFACING WAS DELETED FROM81-601-04 PROJECT AND PLACEDIN 2004 UNDER 81-601-05


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 803922.52 / 60 * 25 *1.1

$294,772


0.8 * 2112 * 46.78 / 20 * 25 $98,799


0.8 * 48269.29 / 60 * 25 $16,090


$0 + $294,772 + $98,799 +$16,090

$409,661



Status : Original


Original Current


4 Segment Length 4




CO RD 66 TO TH 30 Termini CO RD 66 TO TH 30










COLD INPLACE RECYCLE AND BITSURFACING, PROJECT 81-601-043-22-05 COMMENT: BITSURFACING WAS DELETED FROM81-601-04 AND PLACED IN 2004UNDER 81-601-05

Comments COLD INPLACE RECYCLE AND BITSURFACING, PROJECT 81-601-043-22-05 COMMENT: BITSURFACING WAS DELETED FROM81-601-04 AND PLACED IN 2004UNDER 81-601-05


Segment Override

Culvert Information Status: Original

Original Current

7596 Structure Number 7596

2.46 Milepoint 2.46

1931 Year Built 1931

BOOT CREEK Feature Crossed BOOT CREEK

Type of Service

3 Number of Barrels 3

Culvert Width

Culvert Height

61 Culvert Length 61

212.00039245 Area of Waterway Opening 212.00039245

100% Shared Structure 100%

Comments

1 Culvert Group Code 1


Original Current


1.78 Milepoint 1.78


STREAM Feature Crossed STREAM

Type of Service


7 Culvert Width 7

5 Culvert Height 5




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4 * 803922.52 / 60 * 25 * 1.1 $1,473,858


4 * 2112 * 46.78 / 20 * 25 $493,997


4 * 48269.29 / 60 * 25 $80,449

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

61 * 212.00039245 * 15.47 /100 * 25 * 1.15

$57,517


51 * 69.99979448 * 15.47 /100 * 25 * 1.15

$15,878

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

$0 + $1,473,858 + $493,997+ $80,449 + $57,517 +$15,878

$2,121,699



Status : Original


Original Current

NEW RICHLAND Municipality NEW RICHLAND





TH 30 TO 3RD ST (CSAH 12) Termini TH 30 TO 3RD ST (CSAH 12)





URBAN Design Type URBAN

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




SAP 81-601-06, 2007 GRADE,BASE, SURF, C & G

Comments SAP 81-601-06, 2007 GRADE,BASE, SURF, C & G


Segment Override


Original Current


6.31 Milepoint 6.31


JUD DITCH # 6 Feature Crossed JUD DITCH # 6

Type of Service


7 Culvert Width 7

5 Culvert Height 5




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.37 * 2955801.5 / 60 * 25 *1.15

$524,039


0.37 * 2904 * 46.78 / 15 * 25 $83,774


0.37 * 7751.36 / 60 * 25 $1,195


72 * 69.99979448 * 15.47 /100 * 25 * 1.15

$22,416

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

$0 + $524,039 + $83,774 +$1,195 + $22,416

$631,424



Status : Original


Original Current


3 Segment Length 3

PORT CEMENT CONC Existing Surface Type PORT CEMENT CONC



W CO LINE TO CSAH 3 Termini W CO LINE TO CSAH 3










Comments


Segment Override


Original Current


1.35 Milepoint 1.35



Type of Service


14 Culvert Width 14

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3 * 803922.52 / 60 * 25 * 1.1 $1,105,393


3 * 2112 * 46.78 / 20 * 25 $370,498


3 * 48269.29 / 60 * 25 $60,337


90 * 162.99989048 * 15.47 /100 * 25 * 1.15

$65,247


$0 + $1,105,393 + $370,498+ $60,337 + $65,247

$1,601,475



Status : Original


Original Current






CSAH 3 TO CSAH 17 Termini CSAH 3 TO CSAH 17










3-22-05COMBINED SEGMENTS 602-020,030

Comments 3-22-05COMBINED SEGMENTS 602-020,030


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.2 * 803922.52 / 60 * 25 *1.1

$1,547,551


4.2 * 2112 * 46.78 / 20 * 25 $518,697


4.2 * 48269.29 / 60 * 25 $84,471


$0 + $1,547,551 + $518,697+ $84,471

$2,150,719



Status : Original


Original Current






CSAH 17 TO 1.3 M E CSAH 17 Termini CSAH 17 TO 1.3 M E CSAH 17










Comments


Segment Override


Original Current

81J05 Structure Number 81J05

8.8 Milepoint 8.8


Co Ditch # 38 Feature Crossed Co Ditch # 38

STREAM CROSSING Type of Service STREAM CROSSING


12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.3 * 803922.52 / 60 * 25 *1.1

$479,004


1.3 * 2112 * 46.78 / 20 * 25 $160,549


1.3 * 48269.29 / 60 * 25 $26,146


76 * 65.99992924 * 15.47 /100 * 25 * 1.15

$22,309


$0 + $479,004 + $160,549+ $26,146 + $22,309

$688,008



Status : Original


Original Current


1 Segment Length 1




1.3 MI E TO 2.3 MI E OF CSAH 17 Termini 1.3 MI E TO 2.3 MI E OF CSAH 17










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 803922.52 / 60 * 25 * 1.1 $368,464


1 * 2112 * 46.78 / 20 * 25 $123,499


1 * 48269.29 / 60 * 25 $20,112


$0 + $368,464 + $123,499+ $20,112

$512,075



Status : Original


Original Current






2.3 MI E TO 3.0 MI E OF CSAH 17 Termini 2.3 MI E TO 3.0 MI E OF CSAH 17










INTERCHANGE ANDAPPROACHES BUILT AS PART OFNEW TH 14 CONSTRUCTION

SA FUNDING WAS NOT USED

Comments INTERCHANGE ANDAPPROACHES BUILT AS PART OFNEW TH 14 CONSTRUCTION



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 803922.52 / 60 * 25 *1.1

$257,925


0.7 * 2112 * 46.78 / 20 * 25 $86,449


0.7 * 48269.29 / 60 * 25 $14,079


$0 + $257,925 + $86,449 +$14,079

$358,453



Status : Original


Original Current






3.0 MI E OF CSAH 17 TO CSAH 27 Termini 3.0 MI E OF CSAH 17 TO CSAH 27










NEW CONCRETE PAVEMENT ANDALIGNMENT AS PART OF NEW TH14 CONSTRUCTION


Comments NEW CONCRETE PAVEMENT ANDALIGNMENT AS PART OF NEW TH14 CONSTRUCTION



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 803922.52 / 60 * 25 *1.1

$294,772


0.8 * 2112 * 46.78 / 20 * 25 $98,799


0.8 * 48269.29 / 60 * 25 $16,090


$0 + $294,772 + $98,799 +$16,090

$409,661



Status : Original


Original Current






CSAH 27 TO W LIM WASECA Termini CSAH 27 TO W LIM WASECA










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 1629528.69 / 60 * 25 *1.1

$149,373


0.2 * 2376 * 46.78 / 20 * 25 $27,787


0.2 * 243606.81 / 60 * 25 $20,301


$0 + $149,373 + $27,787 +$20,301

$197,461



Status : Original


Original Current

WASECA Municipality WASECA





WEST LIMITS OF WASECA TO 0.19MI WEST OF TH 14

Termini WEST LIMITS OF WASECA TO 0.19MI WEST OF TH 14










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.37 * 2955801.5 / 60 * 25 *1.15

$524,039


0.37 * 2904 * 46.78 / 15 * 25 $83,774


0.37 * 7751.36 / 60 * 25 $1,195


$0 + $524,039 + $83,774 +$1,195

$609,008



Status : Original


Original Current






0.19 MI WEST OF OLD TH 14 TOOLD TH 14

Termini 0.19 MI WEST OF OLD TH 14 TOOLD TH 14










Comments


Segment Override

RailRoadCrossingInformation

Status: Original

Original Current

DAKOTA, MINNESOTA ANDEASTERN RAILROAD

RailRoad Name DAKOTA, MINNESOTA ANDEASTERN RAILROAD

193318F USDOT Number 193318F

0.13 Located at Milepoint 0.13

1 Mainline Tracks 1

SIGNS ONLY Protection Type SIGNS ONLY

1993 Last Year Protection Upgraded 1993

51 Crossing Length 51

Last Year Surfaced

100% Percentage of Cost 100%

Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.19 * 1629528.69 / 60 * 25* 1.1

$141,905


0.19 * 2376 * 46.78 / 20 * 25 $26,398


0.19 * 243606.81 / 60 * 25 $19,286

RR Crossing Protection UnitCost /RRCrossingLifeCycle *StatutoryNeedsYear

1500 / 25 * 25 $1,500

RR Crossing Surface SurfaceLength * UnitCost/ RRCrossingLifeCycle *StatutoryNeedsYear

51 * 1350 / 25 * 25 $68,850

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

$0 + $141,905 + $26,398 +$19,286 + $1,500 + $68,850

$257,939



Status : Original


Original Current


3 Segment Length 3




SO CO LINE TO TH 30 Termini SO CO LINE TO TH 30










RECONSTRUCTED 2009, SP 81-603-028

Comments RECONSTRUCTED 2009, SP 81-603-028


Segment Override


Original Current

81j10 Structure Number 81j10

0.93 Milepoint 0.93


Feature Crossed

Type of Service


12 Culvert Width 12

12 Culvert Height 12


432 Area of Waterway Opening 432


2009 SAP 081-603-031 Comments 2009 SAP 081-603-031




Computation Result


0 * 56250 / 40 * 25 $0


3 * 803922.52 / 60 * 25 * 1.1 $1,105,393


3 * 2112 * 46.78 / 20 * 25 $370,498


3 * 48269.29 / 60 * 25 $60,337


74 * 432 * 15.47 / 100 * 25 *1.15

$142,182


$0 + $1,105,393 + $370,498+ $60,337 + $142,182

$1,678,410



Status : Original


Original Current

WALDORF Municipality WALDORF


BIT CONC OR ASPH Existing Surface Type BIT CONC OR ASPH



TH 83 TO OLD RR TRACKS Termini TH 83 TO OLD RR TRACKS









THTB - PRIOR TO 1965 Special Message Code THTB - PRIOR TO 1965

COLD INPLACE RECYCLE AND BITSURFACING, PROJECT 81-603-26

Comments COLD INPLACE RECYCLE AND BITSURFACING, PROJECT 81-603-26


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.22 * 803922.52 / 60 * 25 *1.1

$81,062


0.22 * 2112 * 46.78 / 20 * 25 $27,170


0.22 * 48269.29 / 60 * 25 $4,425


$0 + $81,062 + $27,170 +$4,425

$112,657



Status : Original


Original Current






RR TRACKS TO RR STREET Termini RR TRACKS TO RR STREET













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 803922.52 / 60 * 25 *1.1

$25,793


0.07 * 2112 * 46.78 / 20 * 25 $8,645


0.07 * 48269.29 / 60 * 25 $1,408


$0 + $25,793 + $8,645 +$1,408

$35,846



Status : Original


Original Current






RR STREET TO NO ST Termini RR STREET TO NO ST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.17 * 2955801.5 / 60 * 25 *1.15

$240,775


0.17 * 2904 * 46.78 / 15 * 25 $38,491


0.17 * 7751.36 / 60 * 25 $549


$0 + $240,775 + $38,491 +$549

$279,815



Status : Original


Original Current






NORTH STREET TO SCHOOLSTREET

Termini NORTH STREET TO SCHOOLSTREET













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.11 * 2955801.5 / 60 * 25 *1.15

$155,795


0.11 * 2904 * 46.78 / 15 * 25 $24,906


0.11 * 7751.36 / 60 * 25 $355


$0 + $155,795 + $24,906 +$355

$181,056



Status : Original


Original Current






SCHOOL ST TO NO LIM WALDORF Termini SCHOOL ST TO NO LIM WALDORF













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.14 * 803922.52 / 60 * 25 *1.1

$51,585


0.14 * 2112 * 46.78 / 20 * 25 $17,290


0.14 * 48269.29 / 60 * 25 $2,816


$0 + $51,585 + $17,290 +$2,816

$71,691



Status : Original


Original Current






NO LIM WALDORF TO CSAH 4 Termini NO LIM WALDORF TO CSAH 4













Segment Override

Bridge Information Status: Original

Original Current


4.36 Milepoint 4.36


LITTLE COBB RIVER Feature Crossed LITTLE COBB RIVER


0 Number of Spans 0

54.3 Bridge Length 54.3

32 Bridge Width 32


Comments

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



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 803922.52 / 60 * 25 *1.1

$294,772


0.8 * 2112 * 46.78 / 20 * 25 $98,799


0.8 * 48269.29 / 60 * 25 $16,090

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

54.3 * 32 * 152 / 80 * 25 *1.15

$94,916

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

$0 + $294,772 + $98,799 +$16,090 + $94,916

$504,577



Status : Original


Original Current


5 Segment Length 5














Comments


Segment Override


Original Current


6.81 Milepoint 6.81


Feature Crossed

Type of Service

2 Number of Spans 2

35 Bridge Length 35

34.3 Bridge Width 34.3


REMODELED 1990 Comments REMODELED 1990




Computation Result


0 * 56250 / 40 * 25 $0


5 * 803922.52 / 60 * 25 * 1.1 $1,842,322


5 * 2112 * 46.78 / 20 * 25 $617,496


5 * 48269.29 / 60 * 25 $100,561


35 * 34.3 * 152 / 80 * 25 *1.15

$65,577


$0 + $1,842,322 + $617,496+ $100,561 + $65,577

$2,625,956



Status : Original


Original Current
















Comments


Segment Override


Original Current


9.81 Milepoint 9.81


Le Sueur River Feature Crossed Le Sueur River

Type of Service

3 Number of Spans 3




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.3 * 803922.52 / 60 * 25 *1.1

$1,584,397


4.3 * 2112 * 46.78 / 20 * 25 $531,047


4.3 * 48269.29 / 60 * 25 $86,482


141.9 * 43.3 * 152 / 80 * 25* 1.15

$335,631


$0 + $1,584,397 + $531,047+ $86,482 + $335,631

$2,537,557



Status : Original


Original Current






CSAH 2 TO 0.4 MI S OF THE SOLIM JANESVILLE

Termini CSAH 2 TO 0.4 MI S OF THE SOLIM JANESVILLE










Comments


Segment Override


Original Current


14.21 Milepoint 14.21


Judicial Ditch 29 Feature Crossed Judicial Ditch 29



10 Culvert Width 10

5 Culvert Height 5




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 1629528.69 / 60 * 25 *1.1

$1,194,988


1.6 * 2376 * 46.78 / 20 * 25 $222,299


1.6 * 243606.81 / 60 * 25 $162,405


120 * 50 * 15.47 / 100 * 25 *1.15

$26,686


$0 + $1,194,988 + $222,299+ $162,405 + $26,686

$1,606,378



Status : Original


Original Current






0.4 MILES S. TO S. LIMITSJANESVILLE

Termini 0.4 MILES S. TO S. LIMITSJANESVILLE










CONSTRUCTED WITH TRUNKHIGHWAY 14 PROJECT BY MNDOTWITH MNDOT FUNDING

Comments CONSTRUCTED WITH TRUNKHIGHWAY 14 PROJECT BY MNDOTWITH MNDOT FUNDING


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 1629528.69 / 60 * 25 *1.1

$298,747


0.4 * 2376 * 46.78 / 20 * 25 $55,575


0.4 * 243606.81 / 60 * 25 $40,601


$0 + $298,747 + $55,575 +$40,601

$394,923



Status : Original


Original Current

JANESVILLE Municipality JANESVILLE





S LIM JANESVILLE TO C N W RR Termini S LIM JANESVILLE TO C N W RR










Comments


Segment Override


Status: Original

Original Current



193346J USDOT Number 193346J


1 Mainline Tracks 1

SIGNALS ONLY Protection Type SIGNALS ONLY



Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.38 * 1629528.69 / 60 * 25* 1.1

$283,810


0.38 * 2376 * 46.78 / 20 * 25 $52,796


0.38 * 243606.81 / 60 * 25 $38,571


275000 / 25 * 25 $275,000


63 * 1350 / 25 * 25 $85,050


$0 + $283,810 + $52,796 +$38,571 + $275,000 +$85,050

$735,227



Status : Original


Original Current






C & NW RR TO TH 14 Termini C & NW RR TO TH 14










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.11 * 2955801.5 / 60 * 25 *1.15

$155,795


0.11 * 2904 * 46.78 / 15 * 25 $24,906


0.11 * 7751.36 / 60 * 25 $355


$0 + $155,795 + $24,906 +$355

$181,056



Status : Original


Original Current






TH 14 TO0.1 MI NORTH OF TH 14 Termini TH 14 TO0.1 MI NORTH OF TH 14










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 803922.52 / 60 * 25 *1.1

$36,846


0.1 * 2112 * 46.78 / 20 * 25 $12,350


0.1 * 48269.29 / 60 * 25 $2,011


$0 + $36,846 + $12,350 +$2,011

$51,207



Status : Original


Original Current






0.10 MI NORTH OF TH 14 TONORTH LIMITS JANESVILLE

Termini 0.10 MI NORTH OF TH 14 TONORTH LIMITS JANESVILLE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 803922.52 / 60 * 25 *1.1

$257,925


0.7 * 2112 * 46.78 / 20 * 25 $86,449


0.7 * 48269.29 / 60 * 25 $14,079


$0 + $257,925 + $86,449 +$14,079

$358,453



Status : Original


Original Current






NORTH LIMS JANESVILLE TOTWSP RD 108

Termini NORTH LIMS JANESVILLE TOTWSP RD 108










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.2 * 803922.52 / 60 * 25 *1.1

$810,622


2.2 * 2112 * 46.78 / 20 * 25 $271,698


2.2 * 48269.29 / 60 * 25 $44,247


$0 + $810,622 + $271,698+ $44,247

$1,126,567



Status : Original


Original Current






TWP RD 108 TO CSAH 5 Termini TWP RD 108 TO CSAH 5










Comments


Segment Override


Original Current


21.8 Milepoint 21.8


IOSCO CREEK Feature Crossed IOSCO CREEK

Type of Service


12 Culvert Width 12

0 Culvert Height 0




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.7 * 803922.52 / 60 * 25 *1.1

$1,363,319


3.7 * 2112 * 46.78 / 20 * 25 $456,947


3.7 * 48269.29 / 60 * 25 $74,415


86 * 300 * 15.47 / 100 * 25 *1.15

$114,749


$0 + $1,363,319 + $456,947+ $74,415 + $114,749

$2,009,430



Status : Original


Original Current






CSAH 5 TO NORTH COUNTY LINE Termini CSAH 5 TO NORTH COUNTY LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1629528.69 / 60 * 25 *1.1

$74,687


0.1 * 2376 * 46.78 / 20 * 25 $13,894


0.1 * 243606.81 / 60 * 25 $10,150


$0 + $74,687 + $13,894 +$10,150

$98,731



Status : Original


Original Current






W CO LINE TO CO RD 54 Termini W CO LINE TO CO RD 54













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.5 * 803922.52 / 60 * 25 *1.1

$552,697


1.5 * 2112 * 46.78 / 20 * 25 $185,249


1.5 * 48269.29 / 60 * 25 $30,168


$0 + $552,697 + $185,249+ $30,168

$768,114



Status : Original


Original Current






CO RD 54 TO W LIMS WALDORF Termini CO RD 54 TO W LIMS WALDORF













Segment Override


Original Current


3.12 Milepoint 3.12


LITTLE COBB RIVER Feature Crossed LITTLE COBB RIVER

Type of Service


12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.8 * 803922.52 / 60 * 25 *1.1

$663,236


1.8 * 2112 * 46.78 / 20 * 25 $222,299


1.8 * 48269.29 / 60 * 25 $36,202


78 * 131.99985848 * 15.47 /100 * 25 * 1.15

$45,793


$0 + $663,236 + $222,299+ $36,202 + $45,793

$967,530



Status : Original


Original Current






W LIMS WALDORF TO TH 83 Termini W LIMS WALDORF TO TH 83













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.03 * 803922.52 / 60 * 25 *1.1

$11,054


0.03 * 2112 * 46.78 / 20 * 25 $3,705


0.03 * 48269.29 / 60 * 25 $603


$0 + $11,054 + $3,705 +$603

$15,362



Status : Original


Original Current






TH 83 TO RAILROAD ST Termini TH 83 TO RAILROAD ST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 2955801.5 / 60 * 25 *1.15

$141,632


0.1 * 2904 * 46.78 / 15 * 25 $22,642


0.1 * 7751.36 / 60 * 25 $323


$0 + $141,632 + $22,642 +$323

$164,597



Status : Original


Original Current






RAILROAD STREET TO MAINSTREET

Termini RAILROAD STREET TO MAINSTREET










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.12 * 2955801.5 / 60 * 25 *1.15

$169,959


0.12 * 2904 * 46.78 / 15 * 25 $27,170


0.12 * 7751.36 / 60 * 25 $388


$0 + $169,959 + $27,170 +$388

$197,517



Status : Original


Original Current
















2013 SAP 081-604-022 CULVERTREPLACE

Comments 2013 SAP 081-604-022 CULVERTREPLACE


Segment Override


Original Current


5.75 Milepoint 5.75





10 Culvert Width 10

7 Culvert Height 7




2013 SAP 081-604-022 CULVERTREPLACE

Comments 2013 SAP 081-604-022 CULVERTREPLACE




Computation Result


0 * 56250 / 40 * 25 $0


4.5 * 803922.52 / 60 * 25 *1.1

$1,658,090


4.5 * 2112 * 46.78 / 20 * 25 $555,746


4.5 * 48269.29 / 60 * 25 $90,505


68 * 70 * 15.47 / 100 * 25 *1.15

$21,171


$0 + $1,658,090 + $555,746+ $90,505 + $21,171

$2,325,512



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.2 * 803922.52 / 60 * 25 *1.1

$810,622


2.2 * 2112 * 46.78 / 20 * 25 $271,698


2.2 * 48269.29 / 60 * 25 $44,247


$0 + $810,622 + $271,698+ $44,247

$1,126,567



Status : Original


Original Current
















2013 SAP 081-604-023 60INCULVERT (NO BR#)

Comments 2013 SAP 081-604-023 60INCULVERT (NO BR#)


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.4 * 803922.52 / 60 * 25 *1.1

$1,621,244


4.4 * 2112 * 46.78 / 20 * 25 $543,396


4.4 * 48269.29 / 60 * 25 $88,494


$0 + $1,621,244 + $543,396+ $88,494

$2,253,134



Status : Original


Original Current






CSAH 23 TO 1.3 MI NO OF CSAH 23 Termini CSAH 23 TO 1.3 MI NO OF CSAH 23










Comments


Segment Override


Original Current


15.9 Milepoint 15.9


LE SUEUR RIVER Feature Crossed LE SUEUR RIVER

Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.3 * 1629528.69 / 60 * 25 *1.1

$970,928


1.3 * 2376 * 46.78 / 20 * 25 $180,618


1.3 * 243606.81 / 60 * 25 $131,954


146.2 * 43.3 * 152 / 80 * 25* 1.15

$345,801


$0 + $970,928 + $180,618+ $131,954 + $345,801

$1,629,301



Status : Original


Original Current






1.3 MI N OF CSAH 23 TO CO RD 75 Termini 1.3 MI N OF CSAH 23 TO CO RD 75










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 1629528.69 / 60 * 25 *1.1

$373,434


0.5 * 2376 * 46.78 / 20 * 25 $69,468


0.5 * 243606.81 / 60 * 25 $50,751


$0 + $373,434 + $69,468 +$50,751

$493,653



Status : Original


Original Current






CO RD 75 TO CSAH 9 Termini CO RD 75 TO CSAH 9










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.5 * 1629528.69 / 60 * 25 *1.1

$1,120,301


1.5 * 2376 * 46.78 / 20 * 25 $208,405


1.5 * 243606.81 / 60 * 25 $152,254


$0 + $1,120,301 + $208,405+ $152,254

$1,480,960



Status : Original


Original Current






CSAH 9 TO S LIMS WASECA Termini CSAH 9 TO S LIMS WASECA










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 1629528.69 / 60 * 25 *1.1

$597,494


0.8 * 2376 * 46.78 / 20 * 25 $111,149


0.8 * 243606.81 / 60 * 25 $81,202


$0 + $597,494 + $111,149+ $81,202

$789,845



Status : Original


Original Current






S LIMS WASECA TO 0.24 M N Termini S LIMS WASECA TO 0.24 M N










SAP 081-604-026 M&OVLAY Comments SAP 081-604-026 M&OVLAY


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.24 * 1629528.69 / 60 * 25* 1.1

$179,248


0.24 * 2376 * 46.78 / 20 * 25 $33,345


0.24 * 243606.81 / 60 * 25 $24,361


$0 + $179,248 + $33,345 +$24,361

$236,954



Status : Original


Original Current






0.24 M N OF SO LIM TO 10TH AVESW

Termini 0.24 M N OF SO LIM TO 10TH AVESW










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 2955801.5 / 60 * 25 *1.15

$424,896


0.3 * 2904 * 46.78 / 15 * 25 $67,925


0.3 * 7751.36 / 60 * 25 $969


$0 + $424,896 + $67,925 +$969

$493,790



Status : Original


Original Current






10TH AVE SW TO 5TH AVE SW Termini 10TH AVE SW TO 5TH AVE SW










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.42 * 2955801.5 / 60 * 25 *1.15

$594,855


0.42 * 2904 * 46.78 / 15 * 25 $95,094


0.42 * 7751.36 / 60 * 25 $1,356


$0 + $594,855 + $95,094 +$1,356

$691,305



Status : Original


Original Current






5TH AVE SW TO TH 14 Termini 5TH AVE SW TO TH 14










Comments


Segment Override


Status: Original

Original Current



193315K USDOT Number 193315K


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.13 * 2955801.5 / 60 * 25 *1.15

$184,122


0.13 * 2904 * 46.78 / 15 * 25 $29,434


0.13 * 7751.36 / 60 * 25 $420


1500 / 25 * 25 $1,500


64 * 1350 / 25 * 25 $86,400


$0 + $184,122 + $29,434 +$420 + $1,500 + $86,400

$301,876



Status : Original


Original Current






TH 14 TO 0.25 MI NORTH Termini TH 14 TO 0.25 MI NORTH










2007 CONST - Comments 2007 CONST -


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.25 * 803922.52 / 60 * 25 *1.1

$92,116


0.25 * 2112 * 46.78 / 20 * 25 $30,875


0.25 * 48269.29 / 60 * 25 $5,028


$0 + $92,116 + $30,875 +$5,028

$128,019



Status : Original


Original Current






0.25 MI NORTH OF TH 14 TO CSAH13

Termini 0.25 MI NORTH OF TH 14 TO CSAH13










2007 CONST - Comments 2007 CONST -


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 803922.52 / 60 * 25 *1.1

$294,772


0.8 * 2112 * 46.78 / 20 * 25 $98,799


0.8 * 48269.29 / 60 * 25 $16,090


$0 + $294,772 + $98,799 +$16,090

$409,661



Status : Original


Original Current





DIVIDED Existing Lane Description DIVIDED

CSAH 13 TO 0.10 MILES EAST Termini CSAH 13 TO 0.10 MILES EAST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 803922.52 / 60 * 25 *1.1

$36,846


0.1 * 2112 * 46.78 / 20 * 25 $12,350


0.1 * 48269.29 / 60 * 25 $2,011


$0 + $36,846 + $12,350 +$2,011

$51,207



Status : Original


Original Current






0.10 MILES EAST OF CSAH 13 TOEAST COUNTY LINE

Termini 0.10 MILES EAST OF CSAH 13 TOEAST COUNTY LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.1 * 803922.52 / 60 * 25 *1.1

$1,879,169


5.1 * 2112 * 46.78 / 20 * 25 $629,846


5.1 * 48269.29 / 60 * 25 $102,572


$0 + $1,879,169 + $629,846+ $102,572

$2,611,587



Status : Original


Original Current






ON STEELE CO LN TO 0.25 MI NOF JCT CSAH 22

Termini ON STEELE CO LN TO 0.25 MI NOF JCT CSAH 22










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.8 * 803922.52 / 60 * 25 *1.1

$663,236


1.8 * 2112 * 46.78 / 20 * 25 $222,299


1.8 * 48269.29 / 60 * 25 $36,202


$0 + $663,236 + $222,299+ $36,202

$921,737



Status : Original


Original Current






CSAH 15 TO 0.80 MI N Termini CSAH 15 TO 0.80 MI N










RESURFACED UNDER SAP 81-605-023

Comments RESURFACED UNDER SAP 81-605-023


Segment Override


Original Current


0.3 Milepoint 0.3


LITTLE LE SUEUR RIVER Feature Crossed LITTLE LE SUEUR RIVER

Type of Service


10 Culvert Width 10

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 803922.52 / 60 * 25 *1.1

$294,772


0.8 * 2112 * 46.78 / 20 * 25 $98,799


0.8 * 48269.29 / 60 * 25 $16,090


32 * 159.99999155 * 15.47 /100 * 25 * 1.15

$22,772


$0 + $294,772 + $98,799 +$16,090 + $22,772

$432,433



Status : Original


Original Current






0.8 MI N TO 2.9 MI N OF CSAH 15 Termini 0.8 MI N TO 2.9 MI N OF CSAH 15










RESURFACD UNDER SAP 81-605-023

Comments RESURFACD UNDER SAP 81-605-023


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.1 * 803922.52 / 60 * 25 *1.1

$773,775


2.1 * 2112 * 46.78 / 20 * 25 $259,348


2.1 * 48269.29 / 60 * 25 $42,236


$0 + $773,775 + $259,348+ $42,236

$1,075,359



Status : Original


Original Current


2 Segment Length 2




2.9 MI N OF CSAH 15 TO 4.9 MI NOF CSAH 15

Termini 2.9 MI N OF CSAH 15 TO 4.9 MI NOF CSAH 15










RESUFACED UNDER SAP 81-605-023

Comments RESUFACED UNDER SAP 81-605-023


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 803922.52 / 60 * 25 * 1.1 $736,929


2 * 2112 * 46.78 / 20 * 25 $246,998


2 * 48269.29 / 60 * 25 $40,224


$0 + $736,929 + $246,998+ $40,224

$1,024,151



Status : Original


Original Current






4.9 MI TO 5.6 MI NO OF CSAH 15 Termini 4.9 MI TO 5.6 MI NO OF CSAH 15










RESURFACED UNDER SAP 81-605-023

Comments RESURFACED UNDER SAP 81-605-023


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 803922.52 / 60 * 25 *1.1

$257,925


0.7 * 2112 * 46.78 / 20 * 25 $86,449


0.7 * 48269.29 / 60 * 25 $14,079


$0 + $257,925 + $86,449 +$14,079

$358,453



Status : Original


Original Current






5.6 MI NO CSAH 15 TO 0.2 MI SOOF SO LIM WASECA

Termini 5.6 MI NO CSAH 15 TO 0.2 MI SOOF SO LIM WASECA










BRIDGE APPROACHRECONSTRUCTION WITH NEW TH14 CONSTRUCTION


Comments BRIDGE APPROACHRECONSTRUCTION WITH NEW TH14 CONSTRUCTION



Segment Override


Status: Original

Original Current



193400A USDOT Number 193400A


10 Mainline Tracks 10


Last Year Protection Upgraded


Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


1.4 * 803922.52 / 60 * 25 *1.1

$515,850


1.4 * 2112 * 46.78 / 20 * 25 $172,899


1.4 * 48269.29 / 60 * 25 $28,157


1500 / 25 * 25 $1,500


34 * 1350 / 25 * 25 $45,900


$0 + $515,850 + $172,899+ $28,157 + $1,500 +$45,900

$764,306



Status : Original


Original Current






0.2 MI SO TO SO LIM WASECA Termini 0.2 MI SO TO SO LIM WASECA










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 803922.52 / 60 * 25 *1.1

$73,693


0.2 * 2112 * 46.78 / 20 * 25 $24,700


0.2 * 48269.29 / 60 * 25 $4,022


$0 + $73,693 + $24,700 +$4,022

$102,415



Status : Original


Original Current






SO LIM WASECA TO 0.3 MI SO TH14

Termini SO LIM WASECA TO 0.3 MI SO TH14










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.13 * 803922.52 / 60 * 25 *1.1

$47,900


0.13 * 2112 * 46.78 / 20 * 25 $16,055


0.13 * 48269.29 / 60 * 25 $2,615


$0 + $47,900 + $16,055 +$2,615

$66,570



Status : Original


Original Current






0.3 MI SO TO TH 14 Termini 0.3 MI SO TO TH 14










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 2955801.5 / 60 * 25 *1.15

$424,896


0.3 * 2904 * 46.78 / 15 * 25 $67,925


0.3 * 7751.36 / 60 * 25 $969


$0 + $424,896 + $67,925 +$969

$493,790



Status : Original


Original Current






TH 13 TO E LIMS WASECA Termini TH 13 TO E LIMS WASECA










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1629528.69 / 60 * 25 *1.1

$74,687


0.1 * 2376 * 46.78 / 20 * 25 $13,894


0.1 * 243606.81 / 60 * 25 $10,150


$0 + $74,687 + $13,894 +$10,150

$98,731



Status : Original


Original Current






E TO W LIMS WASECA Termini E TO W LIMS WASECA










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 1629528.69 / 60 * 25 *1.1

$373,434


0.5 * 2376 * 46.78 / 20 * 25 $69,468


0.5 * 243606.81 / 60 * 25 $50,751


$0 + $373,434 + $69,468 +$50,751

$493,653



Status : Original


Original Current






W LIMS WASECA TO CSAH 13 Termini W LIMS WASECA TO CSAH 13










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 1629528.69 / 60 * 25 *1.1

$149,373


0.2 * 2376 * 46.78 / 20 * 25 $27,787


0.2 * 243606.81 / 60 * 25 $20,301


$0 + $149,373 + $27,787 +$20,301

$197,461



Status : Original


Original Current






CSAH 13 TO CO RD 73 Termini CSAH 13 TO CO RD 73










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 803922.52 / 60 * 25 *1.1

$73,693


0.2 * 2112 * 46.78 / 20 * 25 $24,700


0.2 * 48269.29 / 60 * 25 $4,022


$0 + $73,693 + $24,700 +$4,022

$102,415



Status : Original


Original Current


1 Segment Length 1




CO RD 73 TO CSAH 27 Termini CO RD 73 TO CSAH 27










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 803922.52 / 60 * 25 * 1.1 $368,464


1 * 2112 * 46.78 / 20 * 25 $123,499


1 * 48269.29 / 60 * 25 $20,112


$0 + $368,464 + $123,499+ $20,112

$512,075



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.6 * 803922.52 / 60 * 25 *1.1

$958,008


2.6 * 2112 * 46.78 / 20 * 25 $321,098


2.6 * 48269.29 / 60 * 25 $52,292


$0 + $958,008 + $321,098+ $52,292

$1,331,398



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.7 * 803922.52 / 60 * 25 *1.1

$994,854


2.7 * 2112 * 46.78 / 20 * 25 $333,448


2.7 * 48269.29 / 60 * 25 $54,303


$0 + $994,854 + $333,448+ $54,303

$1,382,605



Status : Original


Original Current






CSAH 17 TO 0.4 MI N Termini CSAH 17 TO 0.4 MI N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 803922.52 / 60 * 25 *1.1

$147,386


0.4 * 2112 * 46.78 / 20 * 25 $49,400


0.4 * 48269.29 / 60 * 25 $8,045


$0 + $147,386 + $49,400 +$8,045

$204,831



Status : Original


Original Current


4 Segment Length 4




0.40 MI N OF CSAH 17 TO CSAH 35 Termini 0.40 MI N OF CSAH 17 TO CSAH 35










3-22-05 CHANGE IN REPORTEDGRADED DATE FROM 1992 TO1980, THIS SEGMENT WASGRADED IN 1980 UNDER SP 81-617-03SEGMENTS 605-100 AND 605-120WERE GRADED IN 1992

Comments 3-22-05 CHANGE IN REPORTEDGRADED DATE FROM 1992 TO1980, THIS SEGMENT WASGRADED IN 1980 UNDER SP 81-617-03SEGMENTS 605-100 AND 605-120WERE GRADED IN 1992


Segment Override


Original Current




IOSCO CREEK Feature Crossed IOSCO CREEK



12 Culvert Width 12

8 Culvert Height 8




Comments



Original Current




SILVER CREEK Feature Crossed SILVER CREEK



12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4 * 803922.52 / 60 * 25 * 1.1 $1,473,858


4 * 2112 * 46.78 / 20 * 25 $493,997


4 * 48269.29 / 60 * 25 $80,449


54 * 131.99985848 * 15.47 /100 * 25 * 1.15

$31,703


138 * 65.99992924 * 15.47 /100 * 25 * 1.15

$40,509


$0 + $1,473,858 + $493,997+ $80,449 + $31,703 +$40,509

$2,120,516



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.1 * 803922.52 / 60 * 25 *1.1

$405,311


1.1 * 2112 * 46.78 / 20 * 25 $135,849


1.1 * 48269.29 / 60 * 25 $22,123


$0 + $405,311 + $135,849+ $22,123

$563,283



Status : Original


Original Current


1 Segment Length 1




CSAH8 O 1.0 M N Termini CSAH8 O 1.0 M N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 803922.52 / 60 * 25 * 1.1 $368,464


1 * 2112 * 46.78 / 20 * 25 $123,499


1 * 48269.29 / 60 * 25 $20,112


$0 + $368,464 + $123,499+ $20,112

$512,075



Status : Original


Original Current






1.0 M N OF CSAH 8 TO E CO LINE Termini 1.0 M N OF CSAH 8 TO E CO LINE

155 Present AADT 96









2013 SAP 081-606-001 M&OL Comments 2013 SAP 081-606-001 M&OL


Segment Override


Original Current


1.37 Milepoint 1.37



Type of Service

Number of Spans


32 Bridge Width 32


Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 803922.52 / 60 * 25 *1.1

$921,161


2.5 * 2112 * 46.78 / 20 * 25 $308,748


2.5 * 48269.29 / 60 * 25 $50,281


32.6 * 32 * 152 / 80 * 25 *1.15

$56,985


$0 + $921,161 + $308,748+ $50,281 + $56,985

$1,337,175



Status : Original


Original Current






TH 13 TO N CO LN Termini TH 13 TO N CO LN










Comments


Segment Override


Original Current


1.76 Milepoint 1.76


WATERVILLE CREEK Feature Crossed WATERVILLE CREEK

Type of Service


14 Culvert Width 14

10 Culvert Height 10




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.9 * 1629528.69 / 60 * 25 *1.1

$2,912,783


3.9 * 2376 * 46.78 / 20 * 25 $541,853


3.9 * 243606.81 / 60 * 25 $395,861


79 * 98.99989386 * 15.47 /100 * 25 * 1.15

$34,785


$0 + $2,912,783 + $541,853+ $395,861 + $34,785

$3,885,282



Status : Original


Original Current






CSAH 12 TO TH 13 Termini CSAH 12 TO TH 13










Comments


Segment Override


Status: Original

Original Current



195813B USDOT Number 195813B


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 803922.52 / 60 * 25 *1.1

$221,079


0.6 * 2112 * 46.78 / 20 * 25 $74,100


0.6 * 48269.29 / 60 * 25 $12,067


1500 / 25 * 25 $1,500


32 * 1350 / 25 * 25 $43,200


$0 + $221,079 + $74,100 +$12,067 + $1,500 + $43,200

$351,946



Status : Original


Original Current






TH 13 TO CSAH 6 Termini TH 13 TO CSAH 6










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.5 * 803922.52 / 60 * 25 *1.1

$552,697


1.5 * 2112 * 46.78 / 20 * 25 $185,249


1.5 * 48269.29 / 60 * 25 $30,168


$0 + $552,697 + $185,249+ $30,168

$768,114



Status : Original


Original Current






CSAH 6 TO 0.80 M W OF E CO LINE Termini CSAH 6 TO 0.80 M W OF E CO LINE










Comments


Segment Override


Original Current


2.37 Milepoint 2.37


Le Sueur River Feature Crossed Le Sueur River



12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.7 * 803922.52 / 60 * 25 *1.1

$626,390


1.7 * 2112 * 46.78 / 20 * 25 $209,949


1.7 * 48269.29 / 60 * 25 $34,191


77 * 287.99998479 * 15.47 /100 * 25 * 1.15

$98,631


$0 + $626,390 + $209,949+ $34,191 + $98,631

$969,161



Status : Original


Original Current






0.8 M W TO E CO LINE Termini 0.8 M W TO E CO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 803922.52 / 60 * 25 *1.1

$294,772


0.8 * 2112 * 46.78 / 20 * 25 $98,799


0.8 * 48269.29 / 60 * 25 $16,090


$0 + $294,772 + $98,799 +$16,090

$409,661



Status : Original


Original Current






W CO LINE TO CSAH 3 Termini W CO LINE TO CSAH 3










2010 OVERLAY, SAP 81-609-016 Comments 2010 OVERLAY, SAP 81-609-016


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.5 * 803922.52 / 60 * 25 *1.1

$1,289,626


3.5 * 2112 * 46.78 / 20 * 25 $432,247


3.5 * 48269.29 / 60 * 25 $70,393


$0 + $1,289,626 + $432,247+ $70,393

$1,792,266



Status : Revised


Original Current


4 Segment Length 4




CSAH 3 TO 4.0 MI E Termini CSAH 3 TO 4.0 MI E










2016 SAP 081-609-018 RC&OL Comments 2016 SAP 081-609-018 RC&OL


Segment Override


Original Current


7.25 Milepoint 7.25



Type of Service


10 Culvert Width 10

6 Culvert Height 6




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4 * 803922.52 / 60 * 25 * 1.1 $1,473,858


4 * 2112 * 46.78 / 20 * 25 $493,997


4 * 48269.29 / 60 * 25 $80,449


48 * 89.00023076 * 15.47 /100 * 25 * 1.15

$19,000


$0 + $1,473,858 + $493,997+ $80,449 + $19,000

$2,067,304



Status : Revised


Original Current


















Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 803922.52 / 60 * 25 *1.1

$184,232


0.5 * 2112 * 46.78 / 20 * 25 $61,750


0.5 * 48269.29 / 60 * 25 $10,056


$0 + $184,232 + $61,750 +$10,056

$256,038



Status : Revised


Original Current


















Segment Override


Original Current


8.2 Milepoint 8.2



Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 803922.52 / 60 * 25 *1.1

$73,693


0.2 * 2112 * 46.78 / 20 * 25 $24,700


0.2 * 48269.29 / 60 * 25 $4,022


123.9 * 31.1 * 152 / 80 * 25* 1.15

$210,486


$0 + $73,693 + $24,700 +$4,022 + $210,486

$312,901



Status : Revised


Original Current


















Segment Override


Original Current





Type of Service


10 Culvert Width 10

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.7 * 803922.52 / 60 * 25 *1.1

$994,854


2.7 * 2112 * 46.78 / 20 * 25 $333,448


2.7 * 48269.29 / 60 * 25 $54,303


78 * 80.00053397 * 15.47 /100 * 25 * 1.15

$27,753


$0 + $994,854 + $333,448+ $54,303 + $27,753

$1,410,358



Status : Original


Original Current


2 Segment Length 2














BIT RECLAMATION AND BITSURFACING 2011 SAP 081-609-017

Comments BIT RECLAMATION AND BITSURFACING 2011 SAP 081-609-017


Segment Override


Original Current





Type of Service


10 Culvert Width 10

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2 * 803922.52 / 60 * 25 * 1.1 $736,929


2 * 2112 * 46.78 / 20 * 25 $246,998


2 * 48269.29 / 60 * 25 $40,224


52 * 80.00053397 * 15.47 /100 * 25 * 1.15

$18,502


$0 + $736,929 + $246,998+ $40,224 + $18,502

$1,042,653



Status : Original


Original Current
















BIT RECLAMATION AND BITSURFACING 2011 SAP 081-609-017

Comments BIT RECLAMATION AND BITSURFACING 2011 SAP 081-609-017


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 803922.52 / 60 * 25 *1.1

$589,543


1.6 * 2112 * 46.78 / 20 * 25 $197,599


1.6 * 48269.29 / 60 * 25 $32,180


$0 + $589,543 + $197,599+ $32,180

$819,322



Status : Original


Original Current



AGGREGATE SURF Existing Surface Type AGGREGATE SURF




94 Present AADT 114









Comments


Segment Override



Computation Result


4.6 * 401961.26 / 60 * 25 *1.1

$847,468


4.6 * 546 * 10.3 / 2 * 25 $323,369


4.6 * 0 / 60 * 25 $0

Total Segment Cost Construction +Preservation + ROW

$847,468 + $323,369 + $0 $1,170,837



Status : Original


Original Current


2 Segment Length 2














FINAL STATE AID PAYMENTREQUEST IS FOR $211,727.39 OFLOCAL COSTS AND ZERO CSAHCOSTS

SAP 81-610-007, PROJECT LET ON2-17-2006

Comments FINAL STATE AID PAYMENTREQUEST IS FOR $211,727.39 OFLOCAL COSTS AND ZERO CSAHCOSTS

SAP 81-610-007, PROJECT LET ON2-17-2006


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 803922.52 / 60 * 25 * 1.1 $736,929


2 * 2112 * 46.78 / 20 * 25 $246,998


2 * 48269.29 / 60 * 25 $40,224


$0 + $736,929 + $246,998+ $40,224

$1,024,151



Status : Original


Original Current






CSAH 7 TO 0.10 MI EAST Termini CSAH 7 TO 0.10 MI EAST












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 803922.52 / 60 * 25 *1.1

$36,846


0.1 * 2112 * 46.78 / 20 * 25 $12,350


0.1 * 48269.29 / 60 * 25 $2,011


$0 + $36,846 + $12,350 +$2,011

$51,207



Status : Original


Original Current


2 Segment Length 2




0.10 MI E OF CSAH 7 TO E CO LINE Termini 0.10 MI E OF CSAH 7 TO E CO LINE












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 803922.52 / 60 * 25 * 1.1 $736,929


2 * 2112 * 46.78 / 20 * 25 $246,998


2 * 48269.29 / 60 * 25 $40,224


$0 + $736,929 + $246,998+ $40,224

$1,024,151



Status : Original


Original Current






0.5 MI ON SO CO LINE TO CSAH 28 Termini 0.5 MI ON SO CO LINE TO CSAH 28










3-23-05 COMBINED SEGMENTS611-010 AND 020, WEIGHTEDAVERAGE USED FOR GRADINGCOST.

SURFACED 2008, SAP 81-611-009

Comments 3-23-05 COMBINED SEGMENTS611-010 AND 020, WEIGHTEDAVERAGE USED FOR GRADINGCOST.

SURFACED 2008, SAP 81-611-009


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.5 * 803922.52 / 60 * 25 *1.1

$552,697


1.5 * 2112 * 46.78 / 20 * 25 $185,249


1.5 * 48269.29 / 60 * 25 $30,168


$0 + $552,697 + $185,249+ $30,168

$768,114



Status : Original


Original Current



















Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.9 * 803922.52 / 60 * 25 *1.1

$1,068,547


2.9 * 2112 * 46.78 / 20 * 25 $358,148


2.9 * 48269.29 / 60 * 25 $58,325


$0 + $1,068,547 + $358,148+ $58,325

$1,485,020



Status : Original


Original Current


4 Segment Length 4

















Segment Override


Original Current


6.5 Milepoint 6.5


Stream Feature Crossed Stream



10 Culvert Width 10

7 Culvert Height 7




Comments



Original Current


7.8 Milepoint 7.8


Stream Feature Crossed Stream



10 Culvert Width 10

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4 * 803922.52 / 60 * 25 * 1.1 $1,473,858


4 * 2112 * 46.78 / 20 * 25 $493,997


4 * 48269.29 / 60 * 25 $80,449


54 * 70 * 15.47 / 100 * 25 *1.15

$16,812


72 * 80 * 15.47 / 100 * 25 *1.15

$25,618


$0 + $1,473,858 + $493,997+ $80,449 + $16,812 +$25,618

$2,090,734



Status : Original


Original Current
















SAP 81-612-007 Comments SAP 81-612-007


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 803922.52 / 60 * 25 *1.1

$921,161


2.5 * 2112 * 46.78 / 20 * 25 $308,748


2.5 * 48269.29 / 60 * 25 $50,281


$0 + $921,161 + $308,748+ $50,281

$1,280,190



Status : Original


Original Current


2 Segment Length 2














SAP 81-612-007 Comments SAP 81-612-007


Segment Override


Original Current


3.25 Milepoint 3.25


BOOT CREEK Feature Crossed BOOT CREEK

Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2 * 803922.52 / 60 * 25 * 1.1 $736,929


2 * 2112 * 46.78 / 20 * 25 $246,998


2 * 48269.29 / 60 * 25 $40,224


54.2 * 30.7 * 152 / 80 * 25 *1.15

$90,893


$0 + $736,929 + $246,998+ $40,224 + $90,893

$1,115,044



Status : Original


Original Current






CO RD 64 TO 1.5 MI E Termini CO RD 64 TO 1.5 MI E










SAP 81-612-007 Comments SAP 81-612-007


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.5 * 803922.52 / 60 * 25 *1.1

$552,697


1.5 * 2112 * 46.78 / 20 * 25 $185,249


1.5 * 48269.29 / 60 * 25 $30,168


$0 + $552,697 + $185,249+ $30,168

$768,114



Status : Original


Original Current


1 Segment Length 1




1.5 MI E OF CO RD 64 TO 2.5 MI Termini 1.5 MI E OF CO RD 64 TO 2.5 MI










SAP 81-612-007 Comments SAP 81-612-007


Segment Override


Original Current


6.2 Milepoint 6.2


Boot Creek Feature Crossed Boot Creek

Type of Service

3 Number of Spans 3




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1 * 803922.52 / 60 * 25 * 1.1 $368,464


1 * 2112 * 46.78 / 20 * 25 $123,499


1 * 48269.29 / 60 * 25 $20,112


54.2 * 30.7 * 152 / 80 * 25 *1.15

$90,893


$0 + $368,464 + $123,499+ $20,112 + $90,893

$602,968



Status : Original


Original Current






2.5 MI E OF CO RD 64 TO CSAH 8 Termini 2.5 MI E OF CO RD 64 TO CSAH 8










SAP 81-612-007 Comments SAP 81-612-007


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 803922.52 / 60 * 25 *1.1

$589,543


1.6 * 2112 * 46.78 / 20 * 25 $197,599


1.6 * 48269.29 / 60 * 25 $32,180


$0 + $589,543 + $197,599+ $32,180

$819,322



Status : Original


Original Current






CSAH 8 TO NO LIM NEWRICHLAND

Termini CSAH 8 TO NO LIM NEWRICHLAND










SAP 81-612-007 Comments SAP 81-612-007


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 803922.52 / 60 * 25 *1.1

$147,386


0.4 * 2112 * 46.78 / 20 * 25 $49,400


0.4 * 48269.29 / 60 * 25 $8,045


$0 + $147,386 + $49,400 +$8,045

$204,831



Status : Original


Original Current






NO LIM NEW RICHLAND TO 0.10 MISO

Termini NO LIM NEW RICHLAND TO 0.10 MISO










SAP 81-612-007 Comments SAP 81-612-007


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 803922.52 / 60 * 25 *1.1

$36,846


0.1 * 2112 * 46.78 / 20 * 25 $12,350


0.1 * 48269.29 / 60 * 25 $2,011


$0 + $36,846 + $12,350 +$2,011

$51,207



Status : Original


Original Current






0.1 MI SO OF N CORP LIM NEWRICHLAND TO TH 13

Termini 0.1 MI SO OF N CORP LIM NEWRICHLAND TO TH 13










2014 SAP 081-612-008 RECONST Comments 2014 SAP 081-612-008 RECONST


Segment Override


Status: Original

Original Current



195814H USDOT Number 195814H


1 Mainline Tracks 1

SIGNALS ONLY Protection Type SIGNALS ONLY



Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.62 * 2955801.5 / 60 * 25 *1.15

$878,119


0.62 * 2904 * 46.78 / 15 * 25 $140,377


0.62 * 7751.36 / 60 * 25 $2,002


275000 / 25 * 25 $275,000


40 * 1350 / 25 * 25 $54,000


$0 + $878,119 + $140,377+ $2,002 + $275,000 +$54,000

$1,349,498



Status : Original


Original Current






CSAH 5 TO NO LIMITS WASECA Termini CSAH 5 TO NO LIMITS WASECA












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 803922.52 / 60 * 25 *1.1

$184,232


0.5 * 2112 * 46.78 / 20 * 25 $61,750


0.5 * 48269.29 / 60 * 25 $10,056


$0 + $184,232 + $61,750 +$10,056

$256,038



Status : Original


Original Current






NORTH LIMITS WASECA TO 0.4 MISOUTH

Termini NORTH LIMITS WASECA TO 0.4 MISOUTH












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 803922.52 / 60 * 25 *1.1

$147,386


0.4 * 2112 * 46.78 / 20 * 25 $49,400


0.4 * 48269.29 / 60 * 25 $8,045


$0 + $147,386 + $49,400 +$8,045

$204,831



Status : Original


Original Current






0.4 MI S OF N LIMIT OF WASECATO D M & E RR CROSSING

Termini 0.4 MI S OF N LIMIT OF WASECATO D M & E RR CROSSING












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.75 * 2955801.5 / 60 * 25 *1.15

$1,062,241


0.75 * 2904 * 46.78 / 15 * 25 $169,811


0.75 * 7751.36 / 60 * 25 $2,422


$0 + $1,062,241 + $169,811+ $2,422

$1,234,474



Status : Original


Original Current






D M & E RR CROSSING TO 2ND ST.NW

Termini D M & E RR CROSSING TO 2ND ST.NW










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.09 * 2955801.5 / 60 * 25 *1.15

$127,469


0.09 * 2904 * 46.78 / 15 * 25 $20,377


0.09 * 7751.36 / 60 * 25 $291


$0 + $127,469 + $20,377 +$291

$148,137



Status : Original


Original Current






2ND ST NW TO STATE Termini 2ND ST NW TO STATE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 2955801.5 / 60 * 25 *1.15

$99,143


0.07 * 2904 * 46.78 / 15 * 25 $15,849


0.07 * 7751.36 / 60 * 25 $226


$0 + $99,143 + $15,849 +$226

$115,218



Status : Original


Original Current






STATE TO 3RD ST NE Termini STATE TO 3RD ST NE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.13 * 2955801.5 / 60 * 25 *1.15

$184,122


0.13 * 2904 * 46.78 / 15 * 25 $29,434


0.13 * 7751.36 / 60 * 25 $420


$0 + $184,122 + $29,434 +$420

$213,976



Status : Original


Original Current






3RD ST FROM 7TH AVE TO 8THAVE

Termini 3RD ST FROM 7TH AVE TO 8THAVE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 2955801.5 / 60 * 25 *1.15

$141,632


0.1 * 2904 * 46.78 / 15 * 25 $22,642


0.1 * 7751.36 / 60 * 25 $323


$0 + $141,632 + $22,642 +$323

$164,597



Status : Original


Original Current






3RD ST NE TO 8TH ST NE Termini 3RD ST NE TO 8TH ST NE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.36 * 2955801.5 / 60 * 25 *1.15

$509,876


0.36 * 2904 * 46.78 / 15 * 25 $81,509


0.36 * 7751.36 / 60 * 25 $1,163


$0 + $509,876 + $81,509 +$1,163

$592,548



Status : Original


Original Current






8TH ST NE TO 11TH ST NE Termini 8TH ST NE TO 11TH ST NE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.24 * 2955801.5 / 60 * 25 *1.15

$339,917


0.24 * 2904 * 46.78 / 15 * 25 $54,340


0.24 * 7751.36 / 60 * 25 $775


$0 + $339,917 + $54,340 +$775

$395,032



Status : Original


Original Current






11TH STREET TO NORTH LIMWASECA

Termini 11TH STREET TO NORTH LIMWASECA










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.68 * 1629528.69 / 60 * 25* 1.1

$507,870


0.68 * 2376 * 46.78 / 20 * 25 $94,477


0.68 * 243606.81 / 60 * 25 $69,022


$0 + $507,870 + $94,477 +$69,022

$671,369



Status : Original


Original Current






NORTH LIM WASECA TO CSAH 4 Termini NORTH LIM WASECA TO CSAH 4










Comments


Segment Override


Original Current


4.35 Milepoint 4.35


Feature Crossed



Culvert Width

Culvert Height




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.2 * 1629528.69 / 60 * 25 *1.1

$896,241


1.2 * 2376 * 46.78 / 20 * 25 $166,724


1.2 * 243606.81 / 60 * 25 $121,803


46 * 71.9997271 * 15.47 /100 * 25 * 1.15

$14,730


$0 + $896,241 + $166,724+ $121,803 + $14,730

$1,199,498



Status : Original


Original Current






WEST RAMP US 14 TO WEST CITYLIMITS JANESVILLE

Termini WEST RAMP US 14 TO WEST CITYLIMITS JANESVILLE









THTB-RECONSTRUCTED WITH TBFUNDS

Special Message Code THTB-RECONSTRUCTED WITH TBFUNDS

2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.8 * 1629528.69 / 60 * 25 *1.1

$1,344,361


1.8 * 2376 * 46.78 / 20 * 25 $250,086


1.8 * 243606.81 / 60 * 25 $182,705


$0 + $1,344,361 + $250,086+ $182,705

$1,777,152



Status : Original


Original Current






WEST CITY LIMITS JANESVILLETO MAIN ST

Termini WEST CITY LIMITS JANESVILLETO MAIN ST











2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.51 * 2955801.5 / 60 * 25 *1.15

$722,324


0.51 * 2904 * 46.78 / 15 * 25 $115,472


0.51 * 7751.36 / 60 * 25 $1,647


$0 + $722,324 + $115,472+ $1,647

$839,443



Status : Original


Original Current






MAIN ST TO E LIM JANESVILLE Termini MAIN ST TO E LIM JANESVILLE











2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 2955801.5 / 60 * 25 *1.15

$708,161


0.5 * 2904 * 46.78 / 15 * 25 $113,208


0.5 * 7751.36 / 60 * 25 $1,615


$0 + $708,161 + $113,208+ $1,615

$822,984



Status : Original


Original Current






E LIM JANESVILLE TO CSAH 17 Termini E LIM JANESVILLE TO CSAH 17











2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.9 * 803922.52 / 60 * 25 *1.1

$1,437,012


3.9 * 2112 * 46.78 / 20 * 25 $481,647


3.9 * 48269.29 / 60 * 25 $78,438


$0 + $1,437,012 + $481,647+ $78,438

$1,997,097



Status : Original


Original Current


4 Segment Length 4















2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4 * 1629528.69 / 60 * 25 *1.1

$2,987,469


4 * 2376 * 46.78 / 20 * 25 $555,746


4 * 243606.81 / 60 * 25 $406,011


$0 + $2,987,469 + $555,746+ $406,011

$3,949,226



Status : Original


Original Current






CSAH 27 TO W LIM WASECA Termini CSAH 27 TO W LIM WASECA











2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 1629528.69 / 60 * 25 *1.1

$448,120


0.6 * 2376 * 46.78 / 20 * 25 $83,362


0.6 * 243606.81 / 60 * 25 $60,902


$0 + $448,120 + $83,362 +$60,902

$592,384



Status : Original


Original Current






W LIM WASECA TO CSAH 41 Termini W LIM WASECA TO CSAH 41











2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.47 * 2955801.5 / 60 * 25 *1.15

$665,671


0.47 * 2904 * 46.78 / 15 * 25 $106,415


0.47 * 7751.36 / 60 * 25 $1,518


$0 + $665,671 + $106,415+ $1,518

$773,604



Status : Original


Original Current


1 Segment Length 1















2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 2955801.5 / 60 * 25 *1.15

$1,416,322


1 * 2904 * 46.78 / 15 * 25 $226,415


1 * 7751.36 / 60 * 25 $3,230


$0 + $1,416,322 + $226,415+ $3,230

$1,645,967



Status : Original


Original Current






TH 13 TO E CITY LIM Termini TH 13 TO E CITY LIM











2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.22 * 2955801.5 / 60 * 25 *1.15

$1,727,912


1.22 * 2904 * 46.78 / 15 * 25 $276,227


1.22 * 7751.36 / 60 * 25 $3,940


$0 + $1,727,912 + $276,227+ $3,940

$2,008,079



Status : Original


Original Current






E LIM TO S LIM WASECA Termini E LIM TO S LIM WASECA











2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.35 * 1629528.69 / 60 * 25* 1.1

$261,404


0.35 * 2376 * 46.78 / 20 * 25 $48,628


0.35 * 243606.81 / 60 * 25 $35,526


$0 + $261,404 + $48,628 +$35,526

$345,558



Status : Original


Original Current






S LIM WASECA TO E CITY LIMITS Termini S LIM WASECA TO E CITY LIMITS











2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.25 * 1629528.69 / 60 * 25* 1.1

$186,717


0.25 * 2376 * 46.78 / 20 * 25 $34,734


0.25 * 243606.81 / 60 * 25 $25,376


$0 + $186,717 + $34,734 +$25,376

$246,827



Status : Original


Original Current






E CITY LIMITS TO 170TH ST Termini E CITY LIMITS TO 170TH ST











2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.4 * 1629528.69 / 60 * 25 *1.1

$1,792,482


2.4 * 2376 * 46.78 / 20 * 25 $333,448


2.4 * 243606.81 / 60 * 25 $243,607


$0 + $1,792,482 + $333,448+ $243,607

$2,369,537



Status : Original


Original Current


1 Segment Length 1




170TH ST TO E CO LINE Termini 170TH ST TO E CO LINE











2013 CO# 94123 Comments 2013 CO# 94123


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 1629528.69 / 60 * 25 *1.1

$746,867


1 * 2376 * 46.78 / 20 * 25 $138,937


1 * 243606.81 / 60 * 25 $101,503


$0 + $746,867 + $138,937+ $101,503

$987,307



Status : Original


Original Current







156 Present AADT 72









Comments


Segment Override


Original Current


0.42 Milepoint 0.42



Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 803922.52 / 60 * 25 *1.1

$589,543


1.6 * 2112 * 46.78 / 20 * 25 $197,599


1.6 * 48269.29 / 60 * 25 $32,180


54.5 * 39.3 * 152 / 80 * 25 *1.15

$116,999


$0 + $589,543 + $197,599+ $32,180 + $116,999

$936,321



Status : Original


Original Current






COUNTY ROAD 51 TO TH 13 Termini COUNTY ROAD 51 TO TH 13










Comments


Segment Override


Status: Original

Original Current



195810F USDOT Number 195810F


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.9 * 803922.52 / 60 * 25 *1.1

$331,618


0.9 * 2112 * 46.78 / 20 * 25 $111,149


0.9 * 48269.29 / 60 * 25 $18,101


1500 / 25 * 25 $1,500


37 * 1350 / 25 * 25 $49,950


$0 + $331,618 + $111,149+ $18,101 + $1,500 +$49,950

$512,318



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.3 * 803922.52 / 60 * 25 *1.1

$847,468


2.3 * 2112 * 46.78 / 20 * 25 $284,048


2.3 * 48269.29 / 60 * 25 $46,258


$0 + $847,468 + $284,048+ $46,258

$1,177,774



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 803922.52 / 60 * 25 *1.1

$184,232


0.5 * 2112 * 46.78 / 20 * 25 $61,750


0.5 * 48269.29 / 60 * 25 $10,056


$0 + $184,232 + $61,750 +$10,056

$256,038



Status : Original


Original Current






0.5 MI E OF CSAH 5 TO E CO LINE Termini 0.5 MI E OF CSAH 5 TO E CO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.1 * 803922.52 / 60 * 25 *1.1

$773,775


2.1 * 2112 * 46.78 / 20 * 25 $259,348


2.1 * 48269.29 / 60 * 25 $42,236


$0 + $773,775 + $259,348+ $42,236

$1,075,359



Status : Original


Original Current






W LEG CSAH 15 TO 0.3 MI SO AND0.1 MI NO

Termini W LEG CSAH 15 TO 0.3 MI SO AND0.1 MI NO










2013 SAP 081-615-010 M&OL

COMBINED TWO SEGMENTS

Comments 2013 SAP 081-615-010 M&OL

COMBINED TWO SEGMENTS


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 803922.52 / 60 * 25 *1.1

$147,386


0.4 * 2112 * 46.78 / 20 * 25 $49,400


0.4 * 48269.29 / 60 * 25 $8,045


$0 + $147,386 + $49,400 +$8,045

$204,831



Status : Original


Original Current






0.1 TO 0.4 MI NO OF W LEG CSAH15

Termini 0.1 TO 0.4 MI NO OF W LEG CSAH15










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 803922.52 / 60 * 25 *1.1

$110,539


0.3 * 2112 * 46.78 / 20 * 25 $37,050


0.3 * 48269.29 / 60 * 25 $6,034


$0 + $110,539 + $37,050 +$6,034

$153,623



Status : Original


Original Current






CSAH 5 TO E CO LINE Termini CSAH 5 TO E CO LINE










RESURFACED UNDER 81-616-004 Comments RESURFACED UNDER 81-616-004


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.6 * 803922.52 / 60 * 25 *1.1

$958,008


2.6 * 2112 * 46.78 / 20 * 25 $321,098


2.6 * 48269.29 / 60 * 25 $52,292


$0 + $958,008 + $321,098+ $52,292

$1,331,398



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.1 * 803922.52 / 60 * 25 *1.1

$773,775


2.1 * 2112 * 46.78 / 20 * 25 $259,348


2.1 * 48269.29 / 60 * 25 $42,236


$0 + $773,775 + $259,348+ $42,236

$1,075,359



Status : Original


Original Current


















Segment Override


Status: Original

Original Current



193326X USDOT Number 193326X


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 803922.52 / 60 * 25 *1.1

$589,543


1.6 * 2112 * 46.78 / 20 * 25 $197,599


1.6 * 48269.29 / 60 * 25 $32,180


1500 / 25 * 25 $1,500


36 * 1350 / 25 * 25 $48,600


$0 + $589,543 + $197,599+ $32,180 + $1,500 +$48,600

$869,422



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 803922.52 / 60 * 25 *1.1

$589,543


1.6 * 2112 * 46.78 / 20 * 25 $197,599


1.6 * 48269.29 / 60 * 25 $32,180


$0 + $589,543 + $197,599+ $32,180

$819,322



Status : Original


Original Current






T.H. 14 TO 4 TH STREET INJANESVILLE

Termini T.H. 14 TO 4 TH STREET INJANESVILLE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.23 * 2955801.5 / 60 * 25 *1.15

$325,754


0.23 * 2904 * 46.78 / 15 * 25 $52,075


0.23 * 7751.36 / 60 * 25 $743


$0 + $325,754 + $52,075 +$743

$378,572



Status : Original


Original Current






4TH STREET IN JANESVILLE TO0.40 MI. N. OF 4TH ST.

Termini 4TH STREET IN JANESVILLE TO0.40 MI. N. OF 4TH ST.










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 803922.52 / 60 * 25 *1.1

$147,386


0.4 * 2112 * 46.78 / 20 * 25 $49,400


0.4 * 48269.29 / 60 * 25 $8,045


$0 + $147,386 + $49,400 +$8,045

$204,831



Status : Original


Original Current






0.40 M N OF 4TH ST TO N LIMJANESVILLE

Termini 0.40 M N OF 4TH ST TO N LIMJANESVILLE










Comments


Segment Override


Original Current


1 Milepoint 1



Type of Service


14 Culvert Width 14

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 803922.52 / 60 * 25 *1.1

$294,772


0.8 * 2112 * 46.78 / 20 * 25 $98,799


0.8 * 48269.29 / 60 * 25 $16,090


105 * 81.00050028 * 15.47 /100 * 25 * 1.15

$37,827


$0 + $294,772 + $98,799 +$16,090 + $37,827

$447,488



Status : Original


Original Current






N LIM JANESVILLE TO 0.15 MILESSOUTH OF 410 AVE

Termini N LIM JANESVILLE TO 0.15 MILESSOUTH OF 410 AVE










Comments


Segment Override


Original Current


1.73 Milepoint 1.73


Feature Crossed

Type of Service


12.8 Culvert Width 12.8

8.08 Culvert Height 8.08




154" X 97" ARCH PIPE Comments 154" X 97" ARCH PIPE




Computation Result


0 * 56250 / 40 * 25 $0


2.3 * 803922.52 / 60 * 25 *1.1

$847,468


2.3 * 2112 * 46.78 / 20 * 25 $284,048


2.3 * 48269.29 / 60 * 25 $46,258


105 * 81 * 15.47 / 100 * 25 *1.15

$37,827


$0 + $847,468 + $284,048+ $46,258 + $37,827

$1,215,601



Status : Original


Original Current






0.15 MILES SOUTH OF 410 AVE TON CO LN

Termini 0.15 MILES SOUTH OF 410 AVE TON CO LN










Comments


Segment Override


Original Current


5.72 Milepoint 5.72



Type of Service


Culvert Width

Culvert Height




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.8 * 803922.52 / 60 * 25 *1.1

$1,031,701


2.8 * 2112 * 46.78 / 20 * 25 $345,798


2.8 * 48269.29 / 60 * 25 $56,314


61 * 127.99999324 * 15.47 /100 * 25 * 1.15

$34,727


$0 + $1,031,701 + $345,798+ $56,314 + $34,727

$1,468,540



Status : Original


Original Current






TH 14 TO 2ND ST. NO Termini TH 14 TO 2ND ST. NO










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 2955801.5 / 60 * 25 *1.15

$99,143


0.07 * 2904 * 46.78 / 15 * 25 $15,849


0.07 * 7751.36 / 60 * 25 $226


$0 + $99,143 + $15,849 +$226

$115,218



Status : Original


Original Current






2ND ST TO 4TH ST Termini 2ND ST TO 4TH ST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.15 * 2955801.5 / 60 * 25 *1.15

$212,448


0.15 * 2904 * 46.78 / 15 * 25 $33,962


0.15 * 7751.36 / 60 * 25 $484


$0 + $212,448 + $33,962 +$484

$246,894



Status : Original


Original Current






4TH ST TO NORTH LIMITS @ CR 53 Termini 4TH ST TO NORTH LIMITS @ CR 53










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.29 * 2955801.5 / 60 * 25 *1.15

$410,733


0.29 * 2904 * 46.78 / 15 * 25 $65,660


0.29 * 7751.36 / 60 * 25 $937


$0 + $410,733 + $65,660 +$937

$477,330



Status : Original


Original Current






ALONG NORTH ST FROM CR 53TO 0.21 MI EAST

Termini ALONG NORTH ST FROM CR 53TO 0.21 MI EAST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.21 * 2955801.5 / 60 * 25 *1.15

$297,428


0.21 * 2904 * 46.78 / 15 * 25 $47,547


0.21 * 7751.36 / 60 * 25 $678


$0 + $297,428 + $47,547 +$678

$345,653



Status : Original


Original Current






0.21 MI E OF CR 53 TO CSAH 3 Termini 0.21 MI E OF CR 53 TO CSAH 3










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 803922.52 / 60 * 25 *1.1

$110,539


0.3 * 2112 * 46.78 / 20 * 25 $37,050


0.3 * 48269.29 / 60 * 25 $6,034


$0 + $110,539 + $37,050 +$6,034

$153,623



Status : Original


Original Current






CSAH 3 TO 0.50 MI WEST OF CSAH5

Termini CSAH 3 TO 0.50 MI WEST OF CSAH5










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.2 * 803922.52 / 60 * 25 *1.1

$1,179,086


3.2 * 2112 * 46.78 / 20 * 25 $395,197


3.2 * 48269.29 / 60 * 25 $64,359


$0 + $1,179,086 + $395,197+ $64,359

$1,638,642



Status : Original


Original Current






0.50 MI WEST OF CSAH 5 TO CSAH5

Termini 0.50 MI WEST OF CSAH 5 TO CSAH5










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 803922.52 / 60 * 25 *1.1

$184,232


0.5 * 2112 * 46.78 / 20 * 25 $61,750


0.5 * 48269.29 / 60 * 25 $10,056


$0 + $184,232 + $61,750 +$10,056

$256,038



Status : Original


Original Current







99 Present AADT 120









Comments


Segment Override


Original Current


0.39 Milepoint 0.39



Type of Service

Number of Spans

106 Bridge Length 106



Comments




Computation Result


1.6 * 401961.26 / 60 * 25 *1.1

$294,772


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


1.6 * 0 / 60 * 25 $0


106 * 32.3 * 152 / 80 * 25 *1.15

$187,025

Total Segment Cost Construction +Preservation + ROW +Bridge

$294,772 + $112,476 + $0+ $187,025

$594,273



Status : Original


Original Current






1.6 MI E OF CSAH 23 TO TH 13 Termini 1.6 MI E OF CSAH 23 TO TH 13

99 Present AADT 120









Comments


Segment Override


Status: Original

Original Current



195811M USDOT Number 195811M


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


1.7 * 401961.26 / 60 * 25 *1.1

$313,195


1.7 * 546 * 10.3 / 2 * 25 $119,506


1.7 * 0 / 60 * 25 $0


1500 / 25 * 25 $1,500


24 * 1350 / 25 * 25 $32,400

Total Segment Cost Construction +Preservation + ROW + RRCrossing Protection + RRCrossing Surface

$313,195 + $119,506 + $0+ $1,500 + $32,400

$466,601



Status : Original


Original Current






TH 13 TO COUNTY ROAD 56 Termini TH 13 TO COUNTY ROAD 56










2012 GRADING 81-620-006PHASE 1

Comments 2012 GRADING 81-620-006PHASE 1


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.3 * 803922.52 / 60 * 25 *1.1

$479,004


1.3 * 2112 * 46.78 / 20 * 25 $160,549


1.3 * 48269.29 / 60 * 25 $26,146


$0 + $479,004 + $160,549+ $26,146

$665,699



Status : Original


Original Current






CO RD 56 TO E CO LINE Termini CO RD 56 TO E CO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.4 * 803922.52 / 60 * 25 *1.1

$1,252,779


3.4 * 2112 * 46.78 / 20 * 25 $419,897


3.4 * 48269.29 / 60 * 25 $68,381


$0 + $1,252,779 + $419,897+ $68,381

$1,741,057



Status : Original


Original Current


2 Segment Length 2














Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 803922.52 / 60 * 25 * 1.1 $736,929


2 * 2112 * 46.78 / 20 * 25 $246,998


2 * 48269.29 / 60 * 25 $40,224


$0 + $736,929 + $246,998+ $40,224

$1,024,151



Status : Original


Original Current
















3-23-05 BIT RECLAMATION ANDBIT SURFACING IN 2004, SAP 81-622-09

Comments 3-23-05 BIT RECLAMATION ANDBIT SURFACING IN 2004, SAP 81-622-09


Segment Override


Original Current


2.55 Milepoint 2.55



Type of Service


10 Culvert Width 10

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.6 * 803922.52 / 60 * 25 *1.1

$958,008


2.6 * 2112 * 46.78 / 20 * 25 $321,098


2.6 * 48269.29 / 60 * 25 $52,292


49 * 80.00053397 * 15.47 /100 * 25 * 1.15

$17,435


$0 + $958,008 + $321,098+ $52,292 + $17,435

$1,348,833



Status : Original


Original Current


1 Segment Length 1




CO RD 73 TO TH 13 Termini CO RD 73 TO TH 13










3-23-05 BIT RECLAMATION ANDBIT SURFACING IN 2004 SAP 81-622-09

Comments 3-23-05 BIT RECLAMATION ANDBIT SURFACING IN 2004 SAP 81-622-09


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 803922.52 / 60 * 25 * 1.1 $368,464


1 * 2112 * 46.78 / 20 * 25 $123,499


1 * 48269.29 / 60 * 25 $20,112


$0 + $368,464 + $123,499+ $20,112

$512,075



Status : Original


Original Current


2 Segment Length 2














FINAL PAYMENT REQUEST LISTSZERO STATE AID FUND AND$204,115.92 OF LOCAL FUNDSFOR THE PROJECT

SAP 81-622-012

Comments FINAL PAYMENT REQUEST LISTSZERO STATE AID FUND AND$204,115.92 OF LOCAL FUNDSFOR THE PROJECT

SAP 81-622-012


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 803922.52 / 60 * 25 * 1.1 $736,929


2 * 2112 * 46.78 / 20 * 25 $246,998


2 * 48269.29 / 60 * 25 $40,224


$0 + $736,929 + $246,998+ $40,224

$1,024,151



Status : Original


Original Current






CSAH 10 TO EAST COUNTY LINE Termini CSAH 10 TO EAST COUNTY LINE

83 Present AADT 84









Comments


Segment Override



Computation Result


3.2 * 401961.26 / 60 * 25 *1.1

$589,543


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


3.2 * 0 / 60 * 25 $0


$589,543 + $224,952 + $0 $814,495



Status : Original


Original Current
















CSAH 23 FROM CSAH 12 TO CSAH4 WAS SURFACED IN 2006. THEFINAL STATE AID PAYMENTREQUEST WAS FOR $265,405.69OF SA AND $176,748.80 OF LOCALFUNDING.

SAP 81-623-003

Comments CSAH 23 FROM CSAH 12 TO CSAH4 WAS SURFACED IN 2006. THEFINAL STATE AID PAYMENTREQUEST WAS FOR $265,405.69OF SA AND $176,748.80 OF LOCALFUNDING.

SAP 81-623-003


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.1 * 803922.52 / 60 * 25 *1.1

$773,775


2.1 * 2112 * 46.78 / 20 * 25 $259,348


2.1 * 48269.29 / 60 * 25 $42,236


$0 + $773,775 + $259,348+ $42,236

$1,075,359



Status : Original


Original Current
















THE FINAL STATE AID PAYMENTREQUEST FOR CSAH 23 FROM 12TO 4 INCLUDED $265,405.69 IN SAAND $176,748.80 OF LOCALFUNDS

SAP 81-623-003

Comments THE FINAL STATE AID PAYMENTREQUEST FOR CSAH 23 FROM 12TO 4 INCLUDED $265,405.69 IN SAAND $176,748.80 OF LOCALFUNDS

SAP 81-623-003


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.7 * 803922.52 / 60 * 25 *1.1

$994,854


2.7 * 2112 * 46.78 / 20 * 25 $333,448


2.7 * 48269.29 / 60 * 25 $54,303


$0 + $994,854 + $333,448+ $54,303

$1,382,605



Status : Original


Original Current






CSAH 22 TO NO CO LINE Termini CSAH 22 TO NO CO LINE










Comments


Segment Override


Original Current


1.65 Milepoint 1.65



Type of Service


12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.7 * 803922.52 / 60 * 25 *1.1

$994,854


2.7 * 2112 * 46.78 / 20 * 25 $333,448


2.7 * 48269.29 / 60 * 25 $54,303


65 * 131.99985848 * 15.47 /100 * 25 * 1.15

$38,161


$0 + $994,854 + $333,448+ $54,303 + $38,161

$1,420,766



Status : Original


Original Current







72 Present AADT 78









Comments


Segment Override



Computation Result


1.5 * 401961.26 / 60 * 25 *1.1

$276,348


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


1.5 * 0 / 60 * 25 $0


$276,348 + $105,446 + $0 $381,794



Status : Original


Original Current
















2013 SAP 081-626-004 CULVERT Comments 2013 SAP 081-626-004 CULVERT


Segment Override


Original Current


2.8 Milepoint 2.8


stream Feature Crossed stream



10 Culvert Width 10

6 Culvert Height 6




Comments




Computation Result


2.5 * 401961.26 / 60 * 25 *1.1

$460,581


2.5 * 546 * 10.3 / 2 * 25 $175,744


2.5 * 0 / 60 * 25 $0


128 * 60 * 15.47 / 100 * 25 *1.15

$34,158

Total Segment Cost Construction +Preservation + ROW +Culvert

$460,581 + $175,744 + $0+ $34,158

$670,483



Status : Original


Original Current
















Comments


Segment Override


Original Current


6.18 Milepoint 6.18



Type of Service


Culvert Width

Culvert Height




Comments




Computation Result


1.6 * 401961.26 / 60 * 25 *1.1

$294,772


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


1.6 * 0 / 60 * 25 $0


66 * 99.99986017 * 15.47 /100 * 25 * 1.15

$29,354

Total Segment Cost Construction +Preservation + ROW +Culvert

$294,772 + $112,476 + $0+ $29,354

$436,602



Status : Original


Original Current


1 Segment Length 1














CO RD 57 CHANGED TO CSAH 40IN 2012

ONE MILE OF PCCRECONSTRUCTION AS PART OFTH 14 CONSTRUCTION

SA FUNDS WERE NOT USED

Comments CO RD 57 CHANGED TO CSAH 40IN 2012

ONE MILE OF PCCRECONSTRUCTION AS PART OFTH 14 CONSTRUCTION



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 803922.52 / 60 * 25 * 1.1 $368,464


1 * 2112 * 46.78 / 20 * 25 $123,499


1 * 48269.29 / 60 * 25 $20,112


$0 + $368,464 + $123,499+ $20,112

$512,075



Status : Original


Original Current


1 Segment Length 1




CSAH 40 (OLD CR57) TO CSAH 2 Termini CSAH 40 (OLD CR57) TO CSAH 2










2012 SAP 081-627-005

UNBONDED CONCRETE OVERLAY081-627-005CSAH 40 (FORMER CR 57)TO CSAH 2

Comments 2012 SAP 081-627-005

UNBONDED CONCRETE OVERLAY081-627-005CSAH 40 (FORMER CR 57)TO CSAH 2


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 803922.52 / 60 * 25 * 1.1 $368,464


1 * 2112 * 46.78 / 20 * 25 $123,499


1 * 48269.29 / 60 * 25 $20,112


$0 + $368,464 + $123,499+ $20,112

$512,075



Status : Original


Original Current
















RE-CONSTRUCTION TIED TO NEWTH 14 CONSTRUCTION


Comments RE-CONSTRUCTION TIED TO NEWTH 14 CONSTRUCTION



Segment Override


Status: Original

Original Current



193320G USDOT Number 193320G


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 803922.52 / 60 * 25 *1.1

$147,386


0.4 * 2112 * 46.78 / 20 * 25 $49,400


0.4 * 48269.29 / 60 * 25 $8,045


1500 / 25 * 25 $1,500


90 * 1350 / 25 * 25 $121,500


$0 + $147,386 + $49,400 +$8,045 + $1,500 + $121,500

$327,831



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.1 * 803922.52 / 60 * 25 *1.1

$405,311


1.1 * 2112 * 46.78 / 20 * 25 $135,849


1.1 * 48269.29 / 60 * 25 $22,123


$0 + $405,311 + $135,849+ $22,123

$563,283



Status : Original


Original Current






TH 30 TO 2.5 M S Termini TH 30 TO 2.5 M S










SURFACED 2008, SAP 81-628-006 Comments SURFACED 2008, SAP 81-628-006


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 803922.52 / 60 * 25 *1.1

$921,161


2.5 * 2112 * 46.78 / 20 * 25 $308,748


2.5 * 48269.29 / 60 * 25 $50,281


$0 + $921,161 + $308,748+ $50,281

$1,280,190



Status : Original


Original Current






2.5 MILES SOUTH OF TH 30 TOCSAH 11

Termini 2.5 MILES SOUTH OF TH 30 TOCSAH 11












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 803922.52 / 60 * 25 *1.1

$921,161


2.5 * 2112 * 46.78 / 20 * 25 $308,748


2.5 * 48269.29 / 60 * 25 $50,281


$0 + $921,161 + $308,748+ $50,281

$1,280,190



Status : Original


Original Current


2 Segment Length 2




CSAH 11 TO SO CO LINE Termini CSAH 11 TO SO CO LINE












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 803922.52 / 60 * 25 * 1.1 $736,929


2 * 2112 * 46.78 / 20 * 25 $246,998


2 * 48269.29 / 60 * 25 $40,224


$0 + $736,929 + $246,998+ $40,224

$1,024,151



Status : Revised


Original Current
















2016 SAP 081-629-005 OL

2013 SAP 081-629-003 CULVERT

Comments 2016 SAP 081-629-005 OL

2013 SAP 081-629-003 CULVERT


Segment Override


Original Current


0.8 Milepoint 0.8


Tributary to Silver Lake Feature Crossed Tributary to Silver Lake



10 Culvert Width 10

7 Culvert Height 7




2013 SAP 081-629-003 CULVERT Comments 2013 SAP 081-629-003 CULVERT




Computation Result


0 * 56250 / 40 * 25 $0


2.9 * 803922.52 / 60 * 25 *1.1

$1,068,547


2.9 * 2112 * 46.78 / 20 * 25 $358,148


2.9 * 48269.29 / 60 * 25 $58,325


114 * 70 * 15.47 / 100 * 25 *1.15

$35,492


$0 + $1,068,547 + $358,148+ $58,325 + $35,492

$1,520,512



Status : Original


Original Current






W COUNTY LINE TO CSAH 3 Termini W COUNTY LINE TO CSAH 3

44 Present AADT 48









Comments


Segment Override



Computation Result


3.5 * 401961.26 / 60 * 25 *1.1

$644,813


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


3.5 * 0 / 60 * 25 $0


$644,813 + $246,041 + $0 $890,854



Status : Original


Original Current


1 Segment Length 1




CSAH 3 TO 1.0 MI W ALONG SOCO LINE

Termini CSAH 3 TO 1.0 MI W ALONG SOCO LINE










RESURFACED UNDER 81-632-003 Comments RESURFACED UNDER 81-632-003


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 803922.52 / 60 * 25 * 1.1 $368,464


1 * 2112 * 46.78 / 20 * 25 $123,499


1 * 48269.29 / 60 * 25 $20,112


$0 + $368,464 + $123,499+ $20,112

$512,075



Status : Original


Original Current






CSAH 4 TO 2.2 MILES NORTH Termini CSAH 4 TO 2.2 MILES NORTH










COMMISIONERS ORDER # 92973 Comments COMMISIONERS ORDER # 92973


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.2 * 803922.52 / 60 * 25 *1.1

$810,622


2.2 * 2112 * 46.78 / 20 * 25 $271,698


2.2 * 48269.29 / 60 * 25 $44,247


$0 + $810,622 + $271,698+ $44,247

$1,126,567



Status : Original


Original Current






2.2 MILES NORTH OF CSAH 4 TOCSAH 9

Termini 2.2 MILES NORTH OF CSAH 4 TOCSAH 9







Latest Year SA funds



COMMISIONERS ORDER # 92973 Comments COMMISIONERS ORDER # 92973


Segment Override


Original Current


2.8 Milepoint 2.8


Feature Crossed

Type of Service


10 Culvert Width 10

5 Culvert Height 5

0 Culvert Length 0



REMODELED 1999 Comments REMODELED 1999




Computation Result


0 * 56250 / 40 * 25 $0


2.8 * 803922.52 / 60 * 25 *1.1

$1,031,701


2.8 * 2112 * 46.78 / 20 * 25 $345,798


2.8 * 48269.29 / 60 * 25 $56,314


0 * 150 * 15.47 / 100 * 25 *1.15

$0


$0 + $1,031,701 + $345,798+ $56,314 + $0

$1,433,813



Status : Original


Original Current






CSAH 9 TO 0.5 MILES NORTH Termini CSAH 9 TO 0.5 MILES NORTH

94 Present AADT 126









Comments


Segment Override



Computation Result


0.5 * 401961.26 / 60 * 25 *1.1

$92,116


0.5 * 546 * 10.3 / 2 * 25 $35,149


0.5 * 0 / 60 * 25 $0


$92,116 + $35,149 + $0 $127,265



Status : Original


Original Current






0.5 TO 0.8 MI N OF CSAH 9 Termini 0.5 TO 0.8 MI N OF CSAH 9

94 Present AADT 126









Comments


Segment Override


Original Current


0.79 Milepoint 0.79



Type of Service

Number of Spans




Comments




Computation Result


0.3 * 401961.26 / 60 * 25 *1.1

$55,270


0.3 * 546 * 10.3 / 2 * 25 $21,089


0.3 * 0 / 60 * 25 $0


124.7 * 31.1 * 152 / 80 * 25* 1.15

$211,845

Total Segment Cost Construction +Preservation + ROW +Bridge

$55,270 + $21,089 + $0 +$211,845

$288,204



Status : Original


Original Current






0.8M N OF CSAH 9 TO SO JCTCSAH 26

Termini 0.8M N OF CSAH 9 TO SO JCTCSAH 26

94 Present AADT 126









Comments


Segment Override



Computation Result


1.3 * 401961.26 / 60 * 25 *1.1

$239,502


1.3 * 546 * 10.3 / 2 * 25 $91,387


1.3 * 0 / 60 * 25 $0


$239,502 + $91,387 + $0 $330,889



Status : Original


Original Current


1 Segment Length 1




SOUTH TO NORTH JCT CSAH 26 Termini SOUTH TO NORTH JCT CSAH 26

94 Present AADT 126









Comments


Segment Override



Computation Result


1 * 401961.26 / 60 * 25 * 1.1 $184,232


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


1 * 0 / 60 * 25 $0


$184,232 + $70,298 + $0 $254,530



Status : Original


Original Current






N JCT CSAH 26 TO TH 14 Termini N JCT CSAH 26 TO TH 14

94 Present AADT 126









SEGMENT BETWEEN NEW TH 14AND OLD TH 14 GRADED ANDCONCRETE SURFACE WITH NEWTH 14 CONSTRUCTION


Comments SEGMENT BETWEEN NEW TH 14AND OLD TH 14 GRADED ANDCONCRETE SURFACE WITH NEWTH 14 CONSTRUCTION



Segment Override


Status: Original

Original Current



193341A USDOT Number 193341A


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


3.2 * 401961.26 / 60 * 25 *1.1

$589,543


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


3.2 * 0 / 60 * 25 $0


1500 / 25 * 25 $1,500


36 * 1350 / 25 * 25 $48,600

Total Segment Cost Construction +Preservation + ROW + RRCrossing Protection + RRCrossing Surface

$589,543 + $224,952 + $0+ $1,500 + $48,600

$864,595



Status : Original


Original Current






S JCT CSAH 5 TO 0.10 MILES N Termini S JCT CSAH 5 TO 0.10 MILES N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 803922.52 / 60 * 25 *1.1

$36,846


0.1 * 2112 * 46.78 / 20 * 25 $12,350


0.1 * 48269.29 / 60 * 25 $2,011


$0 + $36,846 + $12,350 +$2,011

$51,207



Status : Original


Original Current






0.10 MI N OF SO JCT CSAH 5 TO0.20 MI SO OF N JCT CSAH 5

Termini 0.10 MI N OF SO JCT CSAH 5 TO0.20 MI SO OF N JCT CSAH 5










3-23-05, COMBINED SEGMENTS635-01 AND 635-020, WEIGHTEDAVERAGE USED FOR GRADING

Comments 3-23-05, COMBINED SEGMENTS635-01 AND 635-020, WEIGHTEDAVERAGE USED FOR GRADING


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.7 * 803922.52 / 60 * 25 *1.1

$2,100,248


5.7 * 2112 * 46.78 / 20 * 25 $703,945


5.7 * 48269.29 / 60 * 25 $114,640


$0 + $2,100,248 + $703,945+ $114,640

$2,918,833



Status : Original


Original Current






0.20 MILES S OF N JCT CSAH 5 TON JCT CSAH 5

Termini 0.20 MILES S OF N JCT CSAH 5 TON JCT CSAH 5










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 803922.52 / 60 * 25 *1.1

$73,693


0.2 * 2112 * 46.78 / 20 * 25 $24,700


0.2 * 48269.29 / 60 * 25 $4,022


$0 + $73,693 + $24,700 +$4,022

$102,415



Status : Revised


Original Current






CSAH 9 TO 0.9 MILE NORTH Termini CSAH 9 TO 0.9 MILE NORTH












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.9 * 803922.52 / 60 * 25 *1.1

$331,618


0.9 * 2112 * 46.78 / 20 * 25 $111,149


0.9 * 48269.29 / 60 * 25 $18,101


$0 + $331,618 + $111,149+ $18,101

$460,868



Status : Revised


Original Current






0.9 MI TO 1.2 MI NORTH OF CSAH9

Termini 0.9 MI TO 1.2 MI NORTH OF CSAH9












Segment Override


Original Current


1.04 Milepoint 1.04



Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 803922.52 / 60 * 25 *1.1

$110,539


0.3 * 2112 * 46.78 / 20 * 25 $37,050


0.3 * 48269.29 / 60 * 25 $6,034


106.8 * 39.3 * 152 / 80 * 25* 1.15

$229,274


$0 + $110,539 + $37,050 +$6,034 + $229,274

$382,897



Status : Revised


Original Current






1.2 MI NO OF CSAH 9 TO CSAH 2 Termini 1.2 MI NO OF CSAH 9 TO CSAH 2












Segment Override


Original Current


3.62 Milepoint 3.62


CO DITCH # 6 Feature Crossed CO DITCH # 6

Type of Service

0 Number of Spans 0




SHARED WITH WASECA CSAH 37 -50% OF INPLACE BRIDGE

Comments SHARED WITH WASECA CSAH 37 -50% OF INPLACE BRIDGE




Computation Result


0 * 56250 / 40 * 25 $0


2.8 * 803922.52 / 60 * 25 *1.1

$1,031,701


2.8 * 2112 * 46.78 / 20 * 25 $345,798


2.8 * 48269.29 / 60 * 25 $56,314

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

93.2 * 35.3 * 152 / 80 * 25 *1.15 * 50%

$89,857


$0 + $1,031,701 + $345,798+ $56,314 + $89,857

$1,523,670



Status : Revised


Original Current






CSAH 2 TO 0.9 MI NO Termini CSAH 2 TO 0.9 MI NO












Segment Override


Status: Original

Original Current



193356P USDOT Number 193356P


1 Mainline Tracks 1




0 Last Year Surfaced 0


2016 - SHARED WITH BLUE EARTHCSAH 37 (CROSSING IS NORTH OFSEGMENT, BUT ENTIRE ROUTE ISON COUNTY LINE)

Comments 2016 - SHARED WITH BLUE EARTHCSAH 37 (CROSSING IS NORTH OFSEGMENT, BUT ENTIRE ROUTE ISON COUNTY LINE)



Computation Result


0 * 56250 / 40 * 25 $0


0.9 * 803922.52 / 60 * 25 *1.1

$331,618


0.9 * 2112 * 46.78 / 20 * 25 $111,149


0.9 * 48269.29 / 60 * 25 $18,101

RR Crossing Protection UnitCost /RRCrossingLifeCycle *StatutoryNeedsYear *PercentOfCost

1500 / 25 * 25 * 50% $750

RR Crossing Surface SurfaceLength * UnitCost/ RRCrossingLifeCycle *StatutoryNeedsYear *PercentOfCost

54 * 1350 / 25 * 25 * 50% $36,450


$0 + $331,618 + $111,149+ $18,101 + $750 +$36,450

$498,068



Status : Original


Original Current






CSAH 27 TO WEST LIMITS OFWASECA

Termini CSAH 27 TO WEST LIMITS OFWASECA










2012 SAP 081-640-001 CONC OL

COMMISSIONERS ORDER 92973UNBONDED CONCRETE OVERLAY2012 SAP 81-640-001

Comments 2012 SAP 081-640-001 CONC OL



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.4 * 803922.52 / 60 * 25 *1.1

$515,850


1.4 * 2112 * 46.78 / 20 * 25 $172,899


1.4 * 48269.29 / 60 * 25 $28,157


$0 + $515,850 + $172,899+ $28,157

$716,906



Status : Original


Original Current






WEST LIMITS OF WASECA TOCSAH 4

Termini WEST LIMITS OF WASECA TOCSAH 4










2012 SAP 081-640-001 CONC OL


Comments 2012 SAP 081-640-001 CONC OL



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.35 * 803922.52 / 60 * 25 *1.1

$128,963


0.35 * 2112 * 46.78 / 20 * 25 $43,225


0.35 * 48269.29 / 60 * 25 $7,039


$0 + $128,963 + $43,225 +$7,039

$179,227



Status : Original


Original Current
















THIS SEGMENT HAS A DM&ERAILROAD LINE AT THE NORTHEND

COMMISSIONERS ORDER 92973CREATED THIS SEGMENT

Comments THIS SEGMENT HAS A DM&ERAILROAD LINE AT THE NORTHEND



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.9 * 803922.52 / 60 * 25 *1.1

$331,618


0.9 * 2112 * 46.78 / 20 * 25 $111,149


0.9 * 48269.29 / 60 * 25 $18,101


$0 + $331,618 + $111,149+ $18,101

$460,868



Status : Original


Original Current

















Comments COMMISSIONERS ORDER 92973CREATED THIS SEGMENT


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.54 * 1629528.69 / 60 * 25* 1.1

$403,308


0.54 * 2376 * 46.78 / 20 * 25 $75,026


0.54 * 243606.81 / 60 * 25 $54,812


$0 + $403,308 + $75,026 +$54,812

$533,146



Status : Original


Original Current






MAIN ST TO TH 14 Termini MAIN ST TO TH 14










RECONSTRUCTED IN 2007 SAP081-643-02 MAIN ST TO TEAL ST.0.131 MILES

Comments RECONSTRUCTED IN 2007 SAP081-643-02 MAIN ST TO TEAL ST.0.131 MILES


Segment Override


Status: Original

Original Current



193344V USDOT Number 193344V


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.34 * 2955801.5 / 60 * 25 *1.15

$481,549


0.34 * 2904 * 46.78 / 15 * 25 $76,981


0.34 * 7751.36 / 60 * 25 $1,098


1500 / 25 * 25 $1,500


48 * 1350 / 25 * 25 $64,800


$0 + $481,549 + $76,981 +$1,098 + $1,500 + $64,800

$625,928



Status : Original


Original Current






MAIN ST TO MARKET ST Termini MAIN ST TO MARKET ST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 2955801.5 / 60 * 25 *1.15

$99,143


0.07 * 2904 * 46.78 / 15 * 25 $15,849


0.07 * 7751.36 / 60 * 25 $226


$0 + $99,143 + $15,849 +$226

$115,218



Status : Original


Original Current






MARKET ST TO TEAL ST Termini MARKET ST TO TEAL ST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 2955801.5 / 60 * 25 *1.15

$99,143


0.07 * 2904 * 46.78 / 15 * 25 $15,849


0.07 * 7751.36 / 60 * 25 $226


$0 + $99,143 + $15,849 +$226

$115,218



Status : Original


Original Current


















Segment Override


Original Current





Type of Service


10 Culvert Width 10

6 Culvert Height 6




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.37 * 2955801.5 / 60 * 25 *1.15

$524,039


0.37 * 2904 * 46.78 / 15 * 25 $83,774


0.37 * 7751.36 / 60 * 25 $1,195


58 * 60.00013138 * 15.47 /100 * 25 * 1.15

$15,478


$0 + $524,039 + $83,774 +$1,195 + $15,478

$624,486

Documents

SANEEDS - dot.state.mn.us · County Name : WASECA Segment Nbr : 081-601-010 ... 212.00039245 Area of Waterway Opening 212.00039245 100% Shared Structure 100% Comments 1 Culvert Group