- CSAH - Segment Report Roadway Segment Information Status : Original County Name : BELTRAMI Segment...

SANEEDS - CSAH - Segment Report

Roadway SegmentInformation

Status : Original

County Name : BELTRAMI Segment Nbr : 004-601-010

Original Current

Unassigned/Unknown Municipality Unassigned/Unknown

5.8 Segment Length 5.8

MIXED BITUMINOUS Existing Surface Type MIXED BITUMINOUS

2 Existing Surface Lanes 2

NOT DIVIDED Existing Lane Description NOT DIVIDED

0.7 MI NO OF CO RD 706 TO NO COLINE

Termini 0.7 MI NO OF CO RD 706 TO NO COLINE

480 Present AADT 480

2014 Year of Count 2014

1.2 Projection Factor 1.2

480 Projected Traffic 480

RURAL Design Type RURAL

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

2003 Latest Year SA funds 2003

0 Number of Signal Legs 0

No Special Message Special Message Code No Special Message

Comments

Interchange Override

Segment Override

Culvert Information Status: Original

Original Current

91578 Structure Number 91578

0 Milepoint 0

1978 Year Built 1978

MOOSE RIVER (JD #21) Feature Crossed MOOSE RIVER (JD #21)

Type of Service

3 Number of Barrels 3

10 Culvert Width 10

10 Culvert Height 10

37.5 Culvert Length 37.5

299.99958051 Area of Waterway Opening 299.99958051

50% Shared Structure 50%

Comments

1 Culvert Group Code 1


Original Current


3.77 Milepoint 3.77


JUD DITCH # 21;BR A Feature Crossed JUD DITCH # 21;BR A

Type of Service


10 Culvert Width 10

7 Culvert Height 7

56 Culvert Length 56



SHARED W/ MARSHALL THEY DOINSPECTION

Comments SHARED W/ MARSHALL THEY DOINSPECTION


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

5.8 * 830978.91 / 60 * 25 *1.1

$2,209,019

Preservation Length * Quantity *UnitCost /PreservationLifeCycle *StatutoryNeedsYear

5.8 * 2112 * 53.09 / 20 * 25 $812,914

ROW Length * UnitCost /ROWLifeCycle *StatutoryNeedsYear

5.8 * 18690.87 / 60 * 25 $45,170

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

37.5 * 299.99958051 *15.47 / 100 * 25 * 1.15 *50%

$25,018


56 * 102.9997591 * 15.47 /100 * 25 * 1.15 * 50%

$12,827

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

$0 + $2,209,019 + $812,914+ $45,170 + $25,018 +$12,827

$3,104,948



Status : Original


Original Current






0.9 MI W TH 71 TO TH 71 Termini 0.9 MI W TH 71 TO TH 71










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.9 * 830978.91 / 60 * 25 *1.1

$342,779


0.9 * 2112 * 53.09 / 20 * 25 $126,142


0.9 * 18690.87 / 60 * 25 $7,009

Total Segment Cost Signal Leg + Construction+ Preservation + ROW

$0 + $342,779 + $126,142+ $7,009

$475,930



Status : Original


Original Current






TH 71 TO HUBBARD 36 Termini TH 71 TO HUBBARD 36










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.4 * 830978.91 / 60 * 25 *1.1

$914,077


2.4 * 2112 * 53.09 / 20 * 25 $336,378


2.4 * 18690.87 / 60 * 25 $18,691


$0 + $914,077 + $336,378+ $18,691

$1,269,146



Status : Original


Original Current






HUBBARD 36 TO TH 2 Termini HUBBARD 36 TO TH 2










C.O. 93007 RENUMBER CSAH 45TO CSAH 2

Comments C.O. 93007 RENUMBER CSAH 45TO CSAH 2


Segment Override

RailRoadCrossingInformation

Status: Original

Original Current

BURLINGTON NORTHERN SANTAFE RAILWAY

RailRoad Name BURLINGTON NORTHERN SANTAFE RAILWAY

097814N USDOT Number 097814N

3.4 Located at Milepoint 3.4

1 Mainline Tracks 1

SIGNALS & GATES Protection Type SIGNALS & GATES

0 Last Year Protection Upgraded 0

32 Crossing Length 32

0 Last Year Surfaced 0

100% Percentage of Cost 100%

FORMERLY ON CSAH 45 DELETEDTHAT ROUTE A FEW YRS AGO

Comments FORMERLY ON CSAH 45 DELETEDTHAT ROUTE A FEW YRS AGO



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 830978.91 / 60 * 25 *1.1

$76,173


0.2 * 2112 * 53.09 / 20 * 25 $28,032


0.2 * 18690.87 / 60 * 25 $1,558

RR Crossing Protection UnitCost /RRCrossingLifeCycle *StatutoryNeedsYear

325000 / 25 * 25 $325,000

RR Crossing Surface SurfaceLength * UnitCost/ RRCrossingLifeCycle *StatutoryNeedsYear

32 * 1350 / 25 * 25 $43,200

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

$0 + $76,173 + $28,032 +$1,558 + $325,000 +$43,200

$473,963



Status : Revised


Original Current



AGGREGATE SURF Existing Surface Type AGGREGATE SURF



CSAH 22 TO 4.8 MI N Termini CSAH 22 TO 4.8 MI N










2013 - SAP 004-603-005 M&OL.27MILES, HMA IN 2013

Comments 2013 - SAP 004-603-005 M&OL.27MILES, HMA IN 2013


Segment Override

Culvert Information Status: New

Original Current

15J03 Structure Number 15J03

0 Milepoint 0


CLEARWATER RIVER Feature Crossed CLEARWATER RIVER

STREAM CROSSING Type of Service STREAM CROSSING


12.833 Culvert Width 12.833

8.083 Culvert Height 8.083




SHARED WITH CLEARWATER (17) Comments SHARED WITH CLEARWATER (17)




Computation Result


0 * 56250 / 40 * 25 $0


4.8 * 830978.91 / 60 * 25 *1.1

$1,828,154


4.8 * 2112 * 53.09 / 20 * 25 $672,756


4.8 * 18690.87 / 60 * 25 $37,382


54 * 162.99989048 * 15.47 /100 * 25 * 1.15 * 50%

$19,574

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

$0 + $1,828,154 + $672,756+ $37,382 + $19,574

$2,557,866



Status : Original


Original Current






0.9 MI E OF TH 2 TO SO CO LINE Termini 0.9 MI E OF TH 2 TO SO CO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.5 * 830978.91 / 60 * 25 *1.1

$1,333,029


3.5 * 2112 * 53.09 / 20 * 25 $490,552


3.5 * 18690.87 / 60 * 25 $27,258


$0 + $1,333,029 + $490,552+ $27,258

$1,850,839



Status : Original


Original Current






SOUTH COUNTY LINE TO CSAH 16 Termini SOUTH COUNTY LINE TO CSAH 16










Comments


Segment Override

Bridge Information Status: Original

Original Current


1.58 Milepoint 1.58


MISSISSIPPI RIVER Feature Crossed MISSISSIPPI RIVER

Type of Service

Number of Spans

69.2 Bridge Length 69.2

31.7 Bridge Width 31.7


Comments

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


Original Current


3.17 Milepoint 3.17


LITTLE MISSISSIPPI RIVER Feature Crossed LITTLE MISSISSIPPI RIVER



12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


5.1 * 830978.91 / 60 * 25 *1.1

$1,942,413


5.1 * 2112 * 53.09 / 20 * 25 $714,804


5.1 * 18690.87 / 60 * 25 $39,718

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

69.2 * 31.7 * 152 / 80 * 25 *1.15

$119,828

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

72 * 131.99985848 * 15.47 /100 * 25 * 1.15

$42,270

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

$0 + $1,942,413 + $714,804+ $39,718 + $119,828 +$42,270

$2,859,033



Status : Original


Original Current


2 Segment Length 2




CSAH 16 TO SO LIM SOLWAY Termini CSAH 16 TO SO LIM SOLWAY










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 830978.91 / 60 * 25 * 1.1 $761,731


2 * 2112 * 53.09 / 20 * 25 $280,315


2 * 18690.87 / 60 * 25 $15,576


$0 + $761,731 + $280,315+ $15,576

$1,057,622



Status : Original


Original Current

SOLWAY Municipality SOLWAY





SO Lim Solway to 0.04 Mi So of TH2

Termini SO Lim Solway to 0.04 Mi So of TH2










Comments


Segment Override


Status: Original

Original Current



081813J USDOT Number 081813J


1 Mainline Tracks 1






Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.34 * 830978.91 / 60 * 25 *1.1

$129,494


0.34 * 2112 * 53.09 / 20 * 25 $47,654


0.34 * 18690.87 / 60 * 25 $2,648


325000 / 25 * 25 $325,000


32 * 1350 / 25 * 25 $43,200


$0 + $129,494 + $47,654 +$2,648 + $325,000 +$43,200

$547,996



Status : Original


Original Current






0.04 Mi So to TH 2 Termini 0.04 Mi So to TH 2










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.04 * 830978.91 / 60 * 25 *1.1

$15,235


0.04 * 2112 * 53.09 / 20 * 25 $5,606


0.04 * 18690.87 / 60 * 25 $312


$0 + $15,235 + $5,606 +$312

$21,153



Status : Original


Original Current






TH 2 TO SECOND ST SOLWAY Termini TH 2 TO SECOND ST SOLWAY





URBAN Design Type URBAN

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




2014 SAP 004-605-026 RC&OL Comments 2014 SAP 004-605-026 RC&OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.08 * 1601747.96 / 60 * 25* 1.15

$61,400


0.08 * 2904 * 53.09 / 15 * 25 $20,556


0.08 * 7653.01 / 60 * 25 $255


$0 + $61,400 + $20,556 +$255

$82,211



Status : Original


Original Current






SECOND TO FOURTH ST SOLWAY Termini SECOND TO FOURTH ST SOLWAY












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.12 * 830978.91 / 60 * 25 *1.1

$45,704


0.12 * 2112 * 53.09 / 20 * 25 $16,819


0.12 * 18690.87 / 60 * 25 $935


$0 + $45,704 + $16,819 +$935

$63,458



Status : Original


Original Current






FOURTH TO NORTH LIMITSSOLWAY

Termini FOURTH TO NORTH LIMITSSOLWAY












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.46 * 830978.91 / 60 * 25 *1.1

$175,198


0.46 * 2112 * 53.09 / 20 * 25 $64,472


0.46 * 18690.87 / 60 * 25 $3,582


$0 + $175,198 + $64,472 +$3,582

$243,252



Status : Original


Original Current


5 Segment Length 5




N LIM SOLWAY TO 1ST AVEPINEWD

Termini N LIM SOLWAY TO 1ST AVEPINEWD












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5 * 830978.91 / 60 * 25 * 1.1 $1,904,327


5 * 2112 * 53.09 / 20 * 25 $700,788


5 * 18690.87 / 60 * 25 $38,939


$0 + $1,904,327 + $700,788+ $38,939

$2,644,054



Status : Original


Original Current






FIRST TO SECOND AVEPINEWOOD

Termini FIRST TO SECOND AVEPINEWOOD










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 830978.91 / 60 * 25 *1.1

$38,087


0.1 * 2112 * 53.09 / 20 * 25 $14,016


0.1 * 18690.87 / 60 * 25 $779


$0 + $38,087 + $14,016 +$779

$52,882



Status : Original


Original Current






2ND AVE IN PINEWOOD TO CSAH24

Termini 2ND AVE IN PINEWOOD TO CSAH24










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.4 * 830978.91 / 60 * 25 *1.1

$2,056,673


5.4 * 2112 * 53.09 / 20 * 25 $756,851


5.4 * 18690.87 / 60 * 25 $42,054


$0 + $2,056,673 + $756,851+ $42,054

$2,855,578



Status : Original


Original Current






CSAH 24 TO 2.0 MI SO DEBS Termini CSAH 24 TO 2.0 MI SO DEBS










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.4 * 830978.91 / 60 * 25 *1.1

$914,077


2.4 * 2112 * 53.09 / 20 * 25 $336,378


2.4 * 18690.87 / 60 * 25 $18,691


$0 + $914,077 + $336,378+ $18,691

$1,269,146



Status : Original


Original Current






2.0 MI S DEBS TO C.S.A.H.32 Termini 2.0 MI S DEBS TO C.S.A.H.32










Comments


Segment Override


Original Current


24.91 Milepoint 24.91


SANDY RIVER Feature Crossed SANDY RIVER



14 Culvert Width 14





Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.3 * 830978.91 / 60 * 25 *1.1

$1,637,721


4.3 * 2112 * 53.09 / 20 * 25 $602,678


4.3 * 18690.87 / 60 * 25 $33,488


90 * 98.99989386 * 15.47 /100 * 25 * 1.15

$39,628


$0 + $1,637,721 + $602,678+ $33,488 + $39,628

$2,313,515



Status : Original


Original Current






CSAH 11 TO W CORP LIM BEMIDJI Termini CSAH 11 TO W CORP LIM BEMIDJI










2012 SAP 004-606-004 SEALCOAT

SURFACED 2008, SAP 4-606-003

Comments 2012 SAP 004-606-004 SEALCOAT

SURFACED 2008, SAP 4-606-003


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 982366.25 / 60 * 25 *1.1

$135,075


0.3 * 2376 * 53.09 / 20 * 25 $47,303


0.3 * 70748.6 / 60 * 25 $8,844


$0 + $135,075 + $47,303 +$8,844

$191,222



Status : Original


Original Current

BEMIDJI Municipality BEMIDJI





W CORP LIM BEMIDJI TO E R/WLINE OF TH 2 BYPASS

Termini W CORP LIM BEMIDJI TO E R/WLINE OF TH 2 BYPASS










2012 SAP 004-606-004 SEALCOAT

SURFACED 2008, SAP 4-606-003


SURFACED 2008, SAP 4-606-003


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 982366.25 / 60 * 25 *1.1

$90,050


0.2 * 2376 * 53.09 / 20 * 25 $31,535


0.2 * 70748.6 / 60 * 25 $5,896


$0 + $90,050 + $31,535 +$5,896

$127,481



Status : Original


Original Current






E R/W LINE TH 2 BYPASS TO 0.11MI W WAGNER AVE

Termini E R/W LINE TH 2 BYPASS TO 0.11MI W WAGNER AVE










2012 SAP 004-606-004 SEALCOAT

SURFACED 2008, SAP 4-606-003


SURFACED 2008, SAP 4-606-003


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.89 * 982366.25 / 60 * 25 *1.1

$400,724


0.89 * 2376 * 53.09 / 20 * 25 $140,333


0.89 * 70748.6 / 60 * 25 $26,236


$0 + $400,724 + $140,333+ $26,236

$567,293



Status : Original


Original Current






0.11 MI W WAGNER AVE TONORTON AVE

Termini 0.11 MI W WAGNER AVE TONORTON AVE










ORDER 93490 TRADE W/BJI

2013 - SAP 004-606-005 RECONST950FT W OF NORTON AVE

Comments ORDER 93490 TRADE W/BJI

2013 - SAP 004-606-005 RECONST950FT W OF NORTON AVE


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.16 * 1601747.96 / 60 * 25* 1.15

$122,801


0.16 * 2904 * 53.09 / 15 * 25 $41,113


0.16 * 7653.01 / 60 * 25 $510


$0 + $122,801 + $41,113 +$510

$164,424



Status : Original


Original Current






SO CO LINE TO CSAH 14 Termini SO CO LINE TO CSAH 14










2012 SAP 004-607-020 SEALCOAT

OVERLAYED UNDER SAP 04-607-16




Segment Override


Original Current


2.02 Milepoint 2.02



Type of Service

Number of Spans




Comments

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



Computation Result


0 * 56250 / 40 * 25 $0


6.6 * 982366.25 / 60 * 25 *1.1

$2,971,658


6.6 * 2376 * 53.09 / 20 * 25 $1,040,670


6.6 * 70748.6 / 60 * 25 $194,559


189.7 * 39.3 * 138 / 80 * 25* 1.15

$369,732

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

$0 + $2,971,658 +$1,040,670 + $194,559 +$369,732

$4,576,619



Status : Original


Original Current






CSAH 14 TO CSAH 11 Termini CSAH 14 TO CSAH 11










2012 SAP 004-607-020 SEALCOAT Comments 2012 SAP 004-607-020 SEALCOAT


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 982366.25 / 60 * 25 *1.1

$225,126


0.5 * 2376 * 53.09 / 20 * 25 $78,839


0.5 * 70748.6 / 60 * 25 $14,739


$0 + $225,126 + $78,839 +$14,739

$318,704



Status : Original


Original Current






CSAH 11 TO 0.1 MI E Termini CSAH 11 TO 0.1 MI E










2012 SAP 004-607-020 SEALCOAT

OVERLAY UNDER SAP 04-607-17




Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 982366.25 / 60 * 25 *1.1

$45,025


0.1 * 2376 * 53.09 / 20 * 25 $15,768


0.1 * 70748.6 / 60 * 25 $2,948


$0 + $45,025 + $15,768 +$2,948

$63,741



Status : Original


Original Current






0.1 MI E CSAH 11 TO 0.5 MI ECSAH 11

Termini 0.1 MI E CSAH 11 TO 0.5 MI ECSAH 11










2012 SAP 004-607-020 SEALCOAT

WIDEN AND OVERLAY UNDERSAP 04-607-17 (3 LEGS 2 ON 7 1FOR ENTRANCE TOHIGHSCHOOL)


WIDEN AND OVERLAY UNDERSAP 04-607-17 (3 LEGS 2 ON 7 1FOR ENTRANCE TOHIGHSCHOOL)


Segment Override



Computation Result


3 * 56250 / 40 * 25 $105,469


0.4 * 1601747.96 / 60 * 25 *1.15

$307,002


0.4 * 2904 * 53.09 / 15 * 25 $102,782


0.4 * 7653.01 / 60 * 25 $1,276


$105,469 + $307,002 +$102,782 + $1,276

$516,529



Status : Original


Original Current






0.5 MI E OF CSAH 11 TO TH 2 BY-PASS

Termini 0.5 MI E OF CSAH 11 TO TH 2 BY-PASS












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 1601747.96 / 60 * 25 *1.15

$153,501


0.2 * 2904 * 53.09 / 15 * 25 $51,391


0.2 * 7653.01 / 60 * 25 $638


$0 + $153,501 + $51,391 +$638

$205,530



Status : Original


Original Current






TH 2 BY-PASS TO W LIM OFBEMIDJI (JEFFERSON AVE. CSAH11)

Termini TH 2 BY-PASS TO W LIM OFBEMIDJI (JEFFERSON AVE. CSAH11)










2012 SAP 004-607-020 SEALCOAT

CLARIFIED TERMINI DUE TOORDER 93490


CLARIFIED TERMINI DUE TOORDER 93490


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 1601747.96 / 60 * 25 *1.15

$230,251


0.3 * 2904 * 53.09 / 15 * 25 $77,087


0.3 * 7653.01 / 60 * 25 $957


$0 + $230,251 + $77,087 +$957

$308,295



Status : Original


Original Current






PAUL BUNYAN DRIVE TO LAKEAVE. AND EAST LIMIT CITYBEMIDJI

Termini PAUL BUNYAN DRIVE TO LAKEAVE. AND EAST LIMIT CITYBEMIDJI










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.82 * 1601747.96 / 60 * 25* 1.15

$629,353


0.82 * 2904 * 53.09 / 15 * 25 $210,704


0.82 * 7653.01 / 60 * 25 $2,615


$0 + $629,353 + $210,704+ $2,615

$842,672



Status : Original


Original Current






LAKE AVE.AND EAST LIM.CITY OFBEMIDJI TO LITTLE NORWAY AVE.

Termini LAKE AVE.AND EAST LIM.CITY OFBEMIDJI TO LITTLE NORWAY AVE.










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 1601747.96 / 60 * 25 *1.15

$383,752


0.5 * 2904 * 53.09 / 15 * 25 $128,478


0.5 * 7653.01 / 60 * 25 $1,594


$0 + $383,752 + $128,478+ $1,594

$513,824



Status : Original


Original Current






LITTLE NORWAY AVE. TO C.S.A.H25

Termini LITTLE NORWAY AVE. TO C.S.A.H25










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.2 * 982366.25 / 60 * 25 *1.1

$2,341,306


5.2 * 2376 * 53.09 / 20 * 25 $819,922


5.2 * 70748.6 / 60 * 25 $153,289


$0 + $2,341,306 + $819,922+ $153,289

$3,314,517



Status : Original


Original Current






CSAH 25 TO C.S.A.H. 51 Termini CSAH 25 TO C.S.A.H. 51










Comments


Segment Override


Original Current


7.03 Milepoint 7.03




3 Number of Spans 3




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 982366.25 / 60 * 25 *1.1

$360,201


0.8 * 2376 * 53.09 / 20 * 25 $126,142


0.8 * 70748.6 / 60 * 25 $23,583


221.6 * 47.3 * 138 / 80 * 25* 1.15

$519,826


$0 + $360,201 + $126,142+ $23,583 + $519,826

$1,029,752



Status : Original


Original Current






CSAH 27 TO S CO LINE Termini CSAH 27 TO S CO LINE










Comments


Segment Override


Original Current


9.62 Milepoint 9.62




3 Number of Spans 3




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.9 * 982366.25 / 60 * 25 *1.1

$2,206,231


4.9 * 2376 * 53.09 / 20 * 25 $772,619


4.9 * 70748.6 / 60 * 25 $144,445


305.6 * 43.3 * 138 / 80 * 25* 1.15

$656,248


$0 + $2,206,231 + $772,619+ $144,445 + $656,248

$3,779,543



Status : Original


Original Current






TH 2 TO NO LIM BEMIDJI Termini TH 2 TO NO LIM BEMIDJI










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 982366.25 / 60 * 25 *1.1

$360,201


0.8 * 2376 * 53.09 / 20 * 25 $126,142


0.8 * 70748.6 / 60 * 25 $23,583


$0 + $360,201 + $126,142+ $23,583

$509,926



Status : Original


Original Current






NO LIM BEMIDJI TO CSAH 22 Termini NO LIM BEMIDJI TO CSAH 22










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.8 * 982366.25 / 60 * 25 *1.1

$2,161,206


4.8 * 2376 * 53.09 / 20 * 25 $756,851


4.8 * 70748.6 / 60 * 25 $141,497


$0 + $2,161,206 + $756,851+ $141,497

$3,059,554



Status : Original


Original Current
















Comments


Segment Override


Original Current


11.1 Milepoint 11.1


TURTLE RIVER Feature Crossed TURTLE RIVER

Type of Service


12 Culvert Width 12

7 Culvert Height 7




Comments




Computation Result


0 * 56250 / 40 * 25 $0


6.9 * 830978.91 / 60 * 25 *1.1

$2,627,971


6.9 * 2112 * 53.09 / 20 * 25 $967,087


6.9 * 18690.87 / 60 * 25 $53,736


59 * 84.00039921 * 15.47 /100 * 25 * 1.15

$22,043


$0 + $2,627,971 + $967,087+ $53,736 + $22,043

$3,670,837



Status : Original


Original Current






WEST COUNTY LINE TO CSAH 5 Termini WEST COUNTY LINE TO CSAH 5










Comments


Segment Override



Computation Result


2.5 * 415489.46 / 60 * 25 *1.1

$476,082


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


2.5 * 0 / 60 * 25 $0

Total Segment Cost Construction +Preservation + ROW

$476,082 + $175,744 + $0 $651,826



Status : Original


Original Current






FROM CSAH 50 TO E LIM BEMIDJI Termini FROM CSAH 50 TO E LIM BEMIDJI










ORDER NO. 97117 Comments ORDER NO. 97117


Segment Override


Status: Original

Original Current



097828W USDOT Number 097828W


0 Mainline Tracks 0






Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 982366.25 / 60 * 25 *1.1

$45,025


0.1 * 2376 * 53.09 / 20 * 25 $15,768


0.1 * 70748.6 / 60 * 25 $2,948


325000 / 25 * 25 $325,000


100 * 1350 / 25 * 25 $135,000


$0 + $45,025 + $15,768 +$2,948 + $325,000 +$135,000

$523,741



Status : Original


Original Current






E LIM BEMIDJI TO W LIM BEMIDJI Termini E LIM BEMIDJI TO W LIM BEMIDJI










NEW SEGMENT ORDER NO. 94117 Comments NEW SEGMENT ORDER NO. 94117


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 982366.25 / 60 * 25 *1.1

$270,151


0.6 * 2376 * 53.09 / 20 * 25 $94,606


0.6 * 70748.6 / 60 * 25 $17,687


$0 + $270,151 + $94,606 +$17,687

$382,444



Status : Original


Original Current






W LIMS BEMIDJI TO TH197 Termini W LIMS BEMIDJI TO TH197










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 982366.25 / 60 * 25 *1.1

$135,075


0.3 * 2376 * 53.09 / 20 * 25 $47,303


0.3 * 70748.6 / 60 * 25 $8,844


$0 + $135,075 + $47,303 +$8,844

$191,222



Status : Original


Original Current






TH 71 TO SO LIMS BEMIDJI Termini TH 71 TO SO LIMS BEMIDJI










Comments


Segment Override


Original Current


2.88 Milepoint 2.88


Mississippi River Feature Crossed Mississippi River

Type of Service

Number of Spans

115 Bridge Length 115



Comments



Original Current


1.53 Milepoint 1.53


SCHOOLCRAFT RIVER Feature Crossed SCHOOLCRAFT RIVER


1 Number of Spans 1




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.1 * 982366.25 / 60 * 25 *1.1

$1,395,779


3.1 * 2376 * 53.09 / 20 * 25 $488,800


3.1 * 70748.6 / 60 * 25 $91,384


115 * 47.1 * 152 / 80 * 25 *1.15

$295,876


101.4 * 47.3 * 152 / 80 * 25* 1.15

$261,994

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

$0 + $1,395,779 + $488,800+ $91,384 + $295,876 +$261,994

$2,533,833



Status : Original


Original Current






SO LIM BEMIDJI TO SO LAKEIRVING DR

Termini SO LIM BEMIDJI TO SO LAKEIRVING DR










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.72 * 982366.25 / 60 * 25 *1.1

$324,181


0.72 * 2376 * 53.09 / 20 * 25 $113,528


0.72 * 70748.6 / 60 * 25 $21,225


$0 + $324,181 + $113,528+ $21,225

$458,934



Status : Original


Original Current






SARAGON AVE TO CSAH 7BEMIDJI

Termini SARAGON AVE TO CSAH 7BEMIDJI










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.27 * 1601747.96 / 60 * 25* 1.15

$207,226


0.27 * 2904 * 53.09 / 15 * 25 $69,378


0.27 * 7653.01 / 60 * 25 $861


$0 + $207,226 + $69,378 +$861

$277,465



Status : Original


Original Current






CSAH 7 TO S. LIMIT BEMIDJI Termini CSAH 7 TO S. LIMIT BEMIDJI












Segment Override


Status: Original

Original Current



081824W USDOT Number 081824W


1 Mainline Tracks 1






Comments



Computation Result


0 * 56250 / 40 * 25 $0


1.8 * 982366.25 / 60 * 25 *1.1

$810,452


1.8 * 2376 * 53.09 / 20 * 25 $283,819


1.8 * 70748.6 / 60 * 25 $53,061


325000 / 25 * 25 $325,000


56 * 1350 / 25 * 25 $75,600


$0 + $810,452 + $283,819+ $53,061 + $325,000 +$75,600

$1,547,932



Status : Original


Original Current






SOUTH LIM TO NORTH LIMBEMIDJI

Termini SOUTH LIM TO NORTH LIMBEMIDJI












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.24 * 982366.25 / 60 * 25 *1.1

$108,060


0.24 * 2376 * 53.09 / 20 * 25 $37,843


0.24 * 70748.6 / 60 * 25 $7,075


$0 + $108,060 + $37,843 +$7,075

$152,978



Status : Original


Original Current






NO LIM BEMIDJI TO TH 2 Termini NO LIM BEMIDJI TO TH 2












Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.5 * 982366.25 / 60 * 25 *1.1

$225,126


0.5 * 2376 * 53.09 / 20 * 25 $78,839


0.5 * 70748.6 / 60 * 25 $14,739


$35,156 + $225,126 +$78,839 + $14,739

$353,860



Status : Original


Original Current






FROM LAKE AVE 1ST ST TO MILLAVE

Termini FROM LAKE AVE 1ST ST TO MILLAVE










2013 SAP 004-612-016 M&OL Comments 2013 SAP 004-612-016 M&OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 1601747.96 / 60 * 25 *1.15

$383,752


0.5 * 2904 * 53.09 / 15 * 25 $128,478


0.5 * 7653.01 / 60 * 25 $1,594


$0 + $383,752 + $128,478+ $1,594

$513,824



Status : Original


Original Current






MILL AVE TO CSAH 19 Termini MILL AVE TO CSAH 19












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.02 * 1601747.96 / 60 * 25* 1.15

$782,854


1.02 * 2904 * 53.09 / 15 * 25 $262,095


1.02 * 7653.01 / 60 * 25 $3,253


$0 + $782,854 + $262,095+ $3,253

$1,048,202



Status : Original


Original Current






CSAH 19 TO 0.40 MI EAST Termini CSAH 19 TO 0.40 MI EAST










SP 4-612-014, GRADING Comments SP 4-612-014, GRADING


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 1601747.96 / 60 * 25 *1.15

$307,002


0.4 * 2904 * 53.09 / 15 * 25 $102,782


0.4 * 7653.01 / 60 * 25 $1,276


$0 + $307,002 + $102,782+ $1,276

$411,060



Status : Original


Original Current






FROM0.40 MI OFCSAH 19 TO EASTLIMITS BEMIDJI

Termini FROM0.40 MI OFCSAH 19 TO EASTLIMITS BEMIDJI












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.29 * 982366.25 / 60 * 25 *1.1

$130,573


0.29 * 2376 * 53.09 / 20 * 25 $45,726


0.29 * 70748.6 / 60 * 25 $8,549


$0 + $130,573 + $45,726 +$8,549

$184,848



Status : Original


Original Current






EAST BEMIDJI LIMS TO 4.2 MIEAST

Termini EAST BEMIDJI LIMS TO 4.2 MIEAST












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.2 * 982366.25 / 60 * 25 *1.1

$1,891,055


4.2 * 2376 * 53.09 / 20 * 25 $662,245


4.2 * 70748.6 / 60 * 25 $123,810


$0 + $1,891,055 + $662,245+ $123,810

$2,677,110



Status : Original


Original Current






4.2 MI E OF EAST LIMITS BEMIDJITO 0.30 MI WEST OF FARMSTEAD

Termini 4.2 MI E OF EAST LIMITS BEMIDJITO 0.30 MI WEST OF FARMSTEAD












Segment Override


Original Current


6.65 Milepoint 6.65



Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 830978.91 / 60 * 25 *1.1

$114,260


0.3 * 2112 * 53.09 / 20 * 25 $42,047


0.3 * 18690.87 / 60 * 25 $2,336


140 * 39.5 * 152 / 80 * 25 *1.15

$302,076


$0 + $114,260 + $42,047 +$2,336 + $302,076

$460,719



Status : Original


Original Current






0.30 MI EAST OF FARMSTEADLANE TO FARMSTEAD LANE

Termini 0.30 MI EAST OF FARMSTEADLANE TO FARMSTEAD LANE












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 830978.91 / 60 * 25 *1.1

$114,260


0.3 * 2112 * 53.09 / 20 * 25 $42,047


0.3 * 18690.87 / 60 * 25 $2,336


$0 + $114,260 + $42,047 +$2,336

$158,643



Status : Original


Original Current






FARMSTEAD LN TO WEST BNDRYFED FOREST

Termini FARMSTEAD LN TO WEST BNDRYFED FOREST










RESURFACED UNDER SAP 04-612-013

Comments RESURFACED UNDER SAP 04-612-013


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.4 * 830978.91 / 60 * 25 *1.1

$914,077


2.4 * 2112 * 53.09 / 20 * 25 $336,378


2.4 * 18690.87 / 60 * 25 $18,691


$0 + $914,077 + $336,378+ $18,691

$1,269,146



Status : Original


Original Current


4 Segment Length 4




WEST BNDRY FED FOREST TOCSAH 33

Termini WEST BNDRY FED FOREST TOCSAH 33










RESURFACED UNDER SAP 04-612-013

Comments RESURFACED UNDER SAP 04-612-013


Segment Override


Original Current




CREEK Feature Crossed CREEK

Type of Service

Number of Spans

31 Bridge Length 31



Comments




Computation Result


0 * 56250 / 40 * 25 $0


4 * 830978.91 / 60 * 25 * 1.1 $1,523,461


4 * 2112 * 53.09 / 20 * 25 $560,630


4 * 18690.87 / 60 * 25 $31,151


31 * 34.8 * 152 / 80 * 25 *1.15

$58,929


$0 + $1,523,461 + $560,630+ $31,151 + $58,929

$2,174,171



Status : Original


Original Current
















RESURFACED UNDER 04-612-013 Comments RESURFACED UNDER 04-612-013


Segment Override


Original Current





Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


5.1 * 830978.91 / 60 * 25 *1.1

$1,942,413


5.1 * 2112 * 53.09 / 20 * 25 $714,804


5.1 * 18690.87 / 60 * 25 $39,718


93.2 * 35.1 * 152 / 80 * 25 *1.15

$178,696


$0 + $1,942,413 + $714,804+ $39,718 + $178,696

$2,875,631



Status : Original


Original Current
















Comments


Segment Override


Original Current


6.4 Milepoint 6.4


MUD RIVER Feature Crossed MUD RIVER



10 Culvert Width 10

6 Culvert Height 6




Comments



Original Current


1.39 Milepoint 1.39


MUD RIVER (JD #32) Feature Crossed MUD RIVER (JD #32)



10 Culvert Width 10

7 Culvert Height 7




Comments



Original Current


6 Milepoint 6





12 Culvert Width 12

6 Culvert Height 6




Comments




Computation Result


0 * 56250 / 40 * 25 $0


7.7 * 830978.91 / 60 * 25 *1.1

$2,932,663


7.7 * 2112 * 53.09 / 20 * 25 $1,079,214


7.7 * 18690.87 / 60 * 25 $59,967


64 * 89.00023076 * 15.47 /100 * 25 * 1.15

$25,334


90 * 52.0004009 * 15.47 /100 * 25 * 1.15

$20,815


65 * 69.99979448 * 15.47 /100 * 25 * 1.15

$20,237

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

$0 + $2,932,663 +$1,079,214 + $59,967 +$25,334 + $20,815 +$20,237

$4,138,230



Status : Original


Original Current

WILTON Municipality WILTON





NEAR WEST JCT NEW TH 2 TONORTH LIMITS WILTON

Termini NEAR WEST JCT NEW TH 2 TONORTH LIMITS WILTON









THTB-CONST WITH TH FUNDSBEFORE RELEASE-APPRV NEEDSONLY

Special Message Code THTB-CONST WITH TH FUNDSBEFORE RELEASE-APPRV NEEDSONLY

Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 830978.91 / 60 * 25 *1.1

$76,173


0.2 * 2112 * 53.09 / 20 * 25 $28,032


0.2 * 18690.87 / 60 * 25 $1,558


$0 + $76,173 + $28,032 +$1,558

$105,763



Status : Original


Original Current






NORTH LIMITS WILTON TO EASTJCT NEW TH 2

Termini NORTH LIMITS WILTON TO EASTJCT NEW TH 2









THTB-CONST WITH TH FUNDSBEFORE RELEASE-APPRV NEEDSONLY

Special Message Code THTB-CONST WITH TH FUNDSBEFORE RELEASE-APPRV NEEDSONLY

Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 830978.91 / 60 * 25 *1.1

$38,087


0.1 * 2112 * 53.09 / 20 * 25 $14,016


0.1 * 18690.87 / 60 * 25 $779


$0 + $38,087 + $14,016 +$779

$52,882



Status : Original


Original Current






TH 2 TO 0.08 MI SO Termini TH 2 TO 0.08 MI SO










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.08 * 1601747.96 / 60 * 25* 1.15

$61,400


0.08 * 2904 * 53.09 / 15 * 25 $20,556


0.08 * 7653.01 / 60 * 25 $255


$0 + $61,400 + $20,556 +$255

$82,211



Status : Original


Original Current






0.08 miles south of US 2 to 0.18 misouth

Termini 0.08 miles south of US 2 to 0.18 misouth










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 830978.91 / 60 * 25 *1.1

$38,087


0.1 * 2112 * 53.09 / 20 * 25 $14,016


0.1 * 18690.87 / 60 * 25 $779


$0 + $38,087 + $14,016 +$779

$52,882



Status : Original


Original Current






0.18 Mi So of US 2 to 0.24 Mi W ofThird Street

Termini 0.18 Mi So of US 2 to 0.24 Mi W ofThird Street










Comments


Segment Override


Status: Original

Original Current



102154T USDOT Number 102154T


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


1.03 * 1601747.96 / 60 * 25* 1.15

$790,529


1.03 * 2904 * 53.09 / 15 * 25 $264,664


1.03 * 7653.01 / 60 * 25 $3,284


325000 / 25 * 25 $325,000


46 * 1350 / 25 * 25 $62,100


$0 + $790,529 + $264,664+ $3,284 + $325,000 +$62,100

$1,445,577



Status : Original


Original Current






0.24 Mi W Third St. To S. LimWilton

Termini 0.24 Mi W Third St. To S. LimWilton










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.32 * 830978.91 / 60 * 25 *1.1

$121,877


0.32 * 2112 * 53.09 / 20 * 25 $44,850


0.32 * 18690.87 / 60 * 25 $2,492


$0 + $121,877 + $44,850 +$2,492

$169,219



Status : Original


Original Current


1 Segment Length 1




S LIMITS WILTON TO CSAH 16 Termini S LIMITS WILTON TO CSAH 16










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 830978.91 / 60 * 25 * 1.1 $380,865


1 * 2112 * 53.09 / 20 * 25 $140,158


1 * 18690.87 / 60 * 25 $7,788


$0 + $380,865 + $140,158+ $7,788

$528,811



Status : Original


Original Current






CSAH 16 TO 0.10 MILES SOUTH Termini CSAH 16 TO 0.10 MILES SOUTH










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 830978.91 / 60 * 25 *1.1

$38,087


0.1 * 2112 * 53.09 / 20 * 25 $14,016


0.1 * 18690.87 / 60 * 25 $779


$0 + $38,087 + $14,016 +$779

$52,882



Status : Original


Original Current






0.10 MILES SOUTH OF CSAH 16 TOCSAH 7

Termini 0.10 MILES SOUTH OF CSAH 16 TOCSAH 7










Comments


Segment Override


Original Current


7.25 Milepoint 7.25


GRANT CREEK Feature Crossed GRANT CREEK

Type of Service


12 Culvert Width 12

8 Culvert Height 8




Comments



Original Current


4.59 Milepoint 4.59


GRANT CREEK Feature Crossed GRANT CREEK

Type of Service


12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.5 * 982366.25 / 60 * 25 *1.1

$2,026,130


4.5 * 2376 * 53.09 / 20 * 25 $709,548


4.5 * 70748.6 / 60 * 25 $132,654


80 * 65.99992924 * 15.47 /100 * 25 * 1.15

$23,483


64 * 65.99992924 * 15.47 /100 * 25 * 1.15

$18,787


$0 + $2,026,130 + $709,548+ $132,654 + $23,483 +$18,787

$2,910,602



Status : Original


Original Current






CSAH 52 TO N LIMS BEMIDJI Termini CSAH 52 TO N LIMS BEMIDJI










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.25 * 982366.25 / 60 * 25 *1.1

$112,563


0.25 * 2376 * 53.09 / 20 * 25 $39,419


0.25 * 70748.6 / 60 * 25 $7,370


$35,156 + $112,563 +$39,419 + $7,370

$194,508



Status : Original


Original Current


2 Segment Length 2




NO LIM BEMIDJI TO 2.0 MI NO Termini NO LIM BEMIDJI TO 2.0 MI NO










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 982366.25 / 60 * 25 * 1.1 $900,502


2 * 2376 * 53.09 / 20 * 25 $315,355


2 * 70748.6 / 60 * 25 $58,957


$0 + $900,502 + $315,355+ $58,957

$1,274,814



Status : Original


Original Current






2.0 MI NO OF N LIM BEMIDJI TO 2.9MI NO OF NO LIM

Termini 2.0 MI NO OF N LIM BEMIDJI TO 2.9MI NO OF NO LIM










25 YR COMPLETE NEEDSREINSTATEMENT

Comments 25 YR COMPLETE NEEDSREINSTATEMENT


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.9 * 982366.25 / 60 * 25 *1.1

$405,226


0.9 * 2376 * 53.09 / 20 * 25 $141,910


0.9 * 70748.6 / 60 * 25 $26,531


$0 + $405,226 + $141,910+ $26,531

$573,667



Status : Original


Original Current






2.9 MI NO OF NO LIM BEMIDJI TO3.3 MI NO OF NO LIM BEMIDJI

Termini 2.9 MI NO OF NO LIM BEMIDJI TO3.3 MI NO OF NO LIM BEMIDJI










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 982366.25 / 60 * 25 *1.1

$180,100


0.4 * 2376 * 53.09 / 20 * 25 $63,071


0.4 * 70748.6 / 60 * 25 $11,791


$0 + $180,100 + $63,071 +$11,791

$254,962



Status : Original


Original Current






3.3 MI NO TO 3.6 MI NO OF NO LIMBEMIDJI

Termini 3.3 MI NO TO 3.6 MI NO OF NO LIMBEMIDJI










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 982366.25 / 60 * 25 *1.1

$135,075


0.3 * 2376 * 53.09 / 20 * 25 $47,303


0.3 * 70748.6 / 60 * 25 $8,844


$0 + $135,075 + $47,303 +$8,844

$191,222



Status : Original


Original Current






3.6 MI NO OF NO LIM BEMIDJI TO0.10 MI S OF TURTLE RIVER

Termini 3.6 MI NO OF NO LIM BEMIDJI TO0.10 MI S OF TURTLE RIVER










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.7 * 982366.25 / 60 * 25 *1.1

$2,116,181


4.7 * 2376 * 53.09 / 20 * 25 $741,083


4.7 * 70748.6 / 60 * 25 $138,549


$0 + $2,116,181 + $741,083+ $138,549

$2,995,813



Status : Original


Original Current






0.1 MI SO TURTLE RIVER TO 0.1 MINO TURTLE RIVER.

Termini 0.1 MI SO TURTLE RIVER TO 0.1 MINO TURTLE RIVER.










Comments


Segment Override


Original Current


9.08 Milepoint 9.08



Type of Service


10 Culvert Width 10

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 982366.25 / 60 * 25 *1.1

$90,050


0.2 * 2376 * 53.09 / 20 * 25 $31,535


0.2 * 70748.6 / 60 * 25 $5,896


80 * 81.00050028 * 15.47 /100 * 25 * 1.15

$28,821


$0 + $90,050 + $31,535 +$5,896 + $28,821

$156,302



Status : Original


Original Current






0.1 MI NO OF TURTLE RIVER TOCSAH 26

Termini 0.1 MI NO OF TURTLE RIVER TOCSAH 26










RECONSTRUCTED UNDER SAP04-615-014

Comments RECONSTRUCTED UNDER SAP04-615-014


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.9 * 982366.25 / 60 * 25 *1.1

$1,755,980


3.9 * 2376 * 53.09 / 20 * 25 $614,941


3.9 * 70748.6 / 60 * 25 $114,966


$0 + $1,755,980 + $614,941+ $114,966

$2,485,887



Status : Revised


Original Current






CSAH 26 TO 0.2 MI NO JCT CSAH32

Termini CSAH 26 TO 0.2 MI NO JCT CSAH32










2016 SP 004-070-016 SHOULDERWIDEN & RUMBLES

Comments 2016 SP 004-070-016 SHOULDERWIDEN & RUMBLES


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


6.9 * 830978.91 / 60 * 25 *1.1

$2,627,971


6.9 * 2112 * 53.09 / 20 * 25 $967,087


6.9 * 18690.87 / 60 * 25 $53,736


$0 + $2,627,971 + $967,087+ $53,736

$3,648,794



Status : Original


Original Current


2 Segment Length 2




0.2 MI NO OF CSAH 32 TO INDIANRES BNDRY

Termini 0.2 MI NO OF CSAH 32 TO INDIANRES BNDRY










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 830978.91 / 60 * 25 * 1.1 $761,731


2 * 2112 * 53.09 / 20 * 25 $280,315


2 * 18690.87 / 60 * 25 $15,576


$0 + $761,731 + $280,315+ $15,576

$1,057,622



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 830978.91 / 60 * 25 *1.1

$952,163


2.5 * 2112 * 53.09 / 20 * 25 $350,394


2.5 * 18690.87 / 60 * 25 $19,470


$0 + $952,163 + $350,394+ $19,470

$1,322,027



Status : Original


Original Current






2.5 MI. E. OF CSAH 5 TO CSAH 14 Termini 2.5 MI. E. OF CSAH 5 TO CSAH 14










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.1 * 830978.91 / 60 * 25 *1.1

$1,180,683


3.1 * 2112 * 53.09 / 20 * 25 $434,489


3.1 * 18690.87 / 60 * 25 $24,142


$0 + $1,180,683 + $434,489+ $24,142

$1,639,314



Status : Original


Original Current






0.13 MI S TO N LIM BEMIDJI Termini 0.13 MI S TO N LIM BEMIDJI










GRADED 2008, SAP 4-617-003STATE AID & LOCAL OFF SYSTEM$'S

Comments GRADED 2008, SAP 4-617-003STATE AID & LOCAL OFF SYSTEM$'S


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.13 * 1601747.96 / 60 * 25* 1.15

$99,776


0.13 * 2904 * 53.09 / 15 * 25 $33,404


0.13 * 7653.01 / 60 * 25 $415


$0 + $99,776 + $33,404 +$415

$133,595



Status : Original


Original Current


2 Segment Length 2




N LIM BEMIDJI TO 0.1 MI E CSAH21

Termini N LIM BEMIDJI TO 0.1 MI E CSAH21













Segment Override


Original Current


1.43 Milepoint 1.43


BALSAM BROOK (JD # 35) Feature Crossed BALSAM BROOK (JD # 35)

Type of Service


12 Culvert Width 12

6 Culvert Height 6




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2 * 1601747.96 / 60 * 25 *1.15

$1,535,008


2 * 2904 * 53.09 / 15 * 25 $513,911


2 * 7653.01 / 60 * 25 $6,378


56 * 71.9997271 * 15.47 /100 * 25 * 1.15

$17,933


$0 + $1,535,008 + $513,911+ $6,378 + $17,933

$2,073,230



Status : Original


Original Current






0.1 MI E CSAH 21 TO CSAH 21 Termini 0.1 MI E CSAH 21 TO CSAH 21













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1601747.96 / 60 * 25 *1.15

$76,750


0.1 * 2904 * 53.09 / 15 * 25 $25,696


0.1 * 7653.01 / 60 * 25 $319


$0 + $76,750 + $25,696 +$319

$102,765



Status : Original


Original Current






CSAH 12 TO 0.5 MI NO Termini CSAH 12 TO 0.5 MI NO












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 1601747.96 / 60 * 25 *1.15

$383,752


0.5 * 2904 * 53.09 / 15 * 25 $128,478


0.5 * 7653.01 / 60 * 25 $1,594


$0 + $383,752 + $128,478+ $1,594

$513,824



Status : Original


Original Current






0.5 MI NO CSAH 12 TO NO LIM OFBEMIDJI

Termini 0.5 MI NO CSAH 12 TO NO LIM OFBEMIDJI












Segment Override


Original Current


0.64 Milepoint 0.64



Type of Service

Number of Spans


44 Bridge Width 44


Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.52 * 982366.25 / 60 * 25 *1.1

$234,131


0.52 * 2376 * 53.09 / 20 * 25 $81,992


0.52 * 70748.6 / 60 * 25 $15,329


182.8 * 44 * 138 / 80 * 25 *1.15

$398,892


$0 + $234,131 + $81,992 +$15,329 + $398,892

$730,344



Status : Original


Original Current






NORTH LIMITS BEMIDJI TOLAVINIA ROAD

Termini NORTH LIMITS BEMIDJI TOLAVINIA ROAD










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.2 * 982366.25 / 60 * 25 *1.1

$540,301


1.2 * 2376 * 53.09 / 20 * 25 $189,213


1.2 * 70748.6 / 60 * 25 $35,374


$0 + $540,301 + $189,213+ $35,374

$764,888



Status : Original


Original Current






LAVINIA ROAD TO 1.1 MI. SOUTHOF CSAH 20

Termini LAVINIA ROAD TO 1.1 MI. SOUTHOF CSAH 20










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.9 * 830978.91 / 60 * 25 *1.1

$723,644


1.9 * 2112 * 53.09 / 20 * 25 $266,299


1.9 * 18690.87 / 60 * 25 $14,797


$0 + $723,644 + $266,299+ $14,797

$1,004,740



Status : Original


Original Current






1.1 MI. SOUTH OF CSAH 20 TO JCTOF CSAH 20

Termini 1.1 MI. SOUTH OF CSAH 20 TO JCTOF CSAH 20










Comments


Segment Override


Original Current




BASS CREEK Feature Crossed BASS CREEK

Type of Service

Number of Spans


38 Bridge Width 38


Comments



Original Current


Milepoint


PAUL BUNYAN STATE TRAIL Feature Crossed PAUL BUNYAN STATE TRAIL

OTHER Type of Service OTHER

1 Number of Spans 1


38 Bridge Width 38


Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.1 * 1601747.96 / 60 * 25 *1.15

$844,255


1.1 * 2904 * 53.09 / 15 * 25 $282,651


1.1 * 7653.01 / 60 * 25 $3,508


101.67 * 38 * 152 / 80 * 25 *1.15

$211,042


57.52 * 38 * 152 / 80 * 25 *1.15

$119,397


$0 + $844,255 + $282,651+ $3,508 + $211,042 +$119,397

$1,460,853



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 982366.25 / 60 * 25 *1.1

$45,025


0.1 * 2376 * 53.09 / 20 * 25 $15,768


0.1 * 70748.6 / 60 * 25 $2,948


$0 + $45,025 + $15,768 +$2,948

$63,741



Status : Original


Original Current






0.1 MI E TO 0.9 MI E OF CSAH 21 Termini 0.1 MI E TO 0.9 MI E OF CSAH 21










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 982366.25 / 60 * 25 *1.1

$360,201


0.8 * 2376 * 53.09 / 20 * 25 $126,142


0.8 * 70748.6 / 60 * 25 $23,583


$0 + $360,201 + $126,142+ $23,583

$509,926



Status : Original


Original Current






0.9 MI E OF CSAH 21 TO 1.10MILES E. OF CSAH 21

Termini 0.9 MI E OF CSAH 21 TO 1.10MILES E. OF CSAH 21










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 982366.25 / 60 * 25 *1.1

$90,050


0.2 * 2376 * 53.09 / 20 * 25 $31,535


0.2 * 70748.6 / 60 * 25 $5,896


$0 + $90,050 + $31,535 +$5,896

$127,481



Status : Original


Original Current






1.10 MILES E OF CASH 21 TO 1.3MILES E CSAH 21

Termini 1.10 MILES E OF CASH 21 TO 1.3MILES E CSAH 21










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 1601747.96 / 60 * 25 *1.15

$153,501


0.2 * 2904 * 53.09 / 15 * 25 $51,391


0.2 * 7653.01 / 60 * 25 $638


$0 + $153,501 + $51,391 +$638

$205,530



Status : Original


Original Current






1.3 MILES E CSAH 21 TO CSAH 18 Termini 1.3 MILES E CSAH 21 TO CSAH 18










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 982366.25 / 60 * 25 *1.1

$90,050


0.2 * 2376 * 53.09 / 20 * 25 $31,535


0.2 * 70748.6 / 60 * 25 $5,896


$0 + $90,050 + $31,535 +$5,896

$127,481



Status : Original


Original Current






CR 414 TO CSAH 27 Termini CR 414 TO CSAH 27










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.7 * 982366.25 / 60 * 25 *1.1

$2,566,432


5.7 * 2376 * 53.09 / 20 * 25 $898,761


5.7 * 70748.6 / 60 * 25 $168,028


$0 + $2,566,432 + $898,761+ $168,028

$3,633,221



Status : Revised


Original Current


















Segment Override


Original Current






1 Number of Spans 1


36 Bridge Width 36


Comments



Original Current




N BR TURTLE RIVER Feature Crossed N BR TURTLE RIVER

Type of Service


14 Culvert Width 14





Comments




Computation Result


0 * 56250 / 40 * 25 $0


11.4 * 830978.91 / 60 * 25 *1.1

$4,341,865


11.4 * 2112 * 53.09 / 20 * 25 $1,597,797


11.4 * 18690.87 / 60 * 25 $88,782


95.8 * 36 * 152 / 80 * 25 *1.15

$188,391


76 * 98.99989386 * 15.47 /100 * 25 * 1.15

$33,464

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

$0 + $4,341,865 +$1,597,797 + $88,782 +$188,391 + $33,464

$6,250,299



Status : Original


Original Current






PAUL BUNYAN DRIVE TO NO LIMBEMIDJI

Termini PAUL BUNYAN DRIVE TO NO LIMBEMIDJI










ORDER 93490 TRADE W/BJI Comments ORDER 93490 TRADE W/BJI


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.48 * 1601747.96 / 60 * 25* 1.15

$368,402


0.48 * 2904 * 53.09 / 15 * 25 $123,339


0.48 * 7653.01 / 60 * 25 $1,531


$35,156 + $368,402 +$123,339 + $1,531

$528,428



Status : Original


Original Current






NO LIM BEMIDJI TO CSAH 52 Termini NO LIM BEMIDJI TO CSAH 52









THTB-RECONSTRUCTED WITH TBFUNDS

Special Message Code THTB-RECONSTRUCTED WITH TBFUNDS

2012 SAP 004-621-005 SEALCOAT





Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 2313712.32 / 60 * 25 *1.1

$530,226


0.5 * 3564 * 53.09 / 20 * 25 $118,258


0.5 * 467448.58 / 60 * 25 $97,385


$0 + $530,226 + $118,258+ $97,385

$745,869



Status : Original


Original Current

















2012 SAP 004-621-005 SEALCOAT





Segment Override


Original Current


1.55 Milepoint 1.55


STREAM Feature Crossed STREAM

Type of Service


Culvert Width

Culvert Height




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 2313712.32 / 60 * 25 *1.1

$2,651,129


2.5 * 3564 * 53.09 / 20 * 25 $591,290


2.5 * 467448.58 / 60 * 25 $486,926


99 * 77.99952496 * 15.47 /100 * 25 * 1.15

$34,344


$0 + $2,651,129 + $591,290+ $486,926 + $34,344

$3,763,689



Status : Original


Original Current






CSAH 20 TO W LIM TURTLE RIVER Termini CSAH 20 TO W LIM TURTLE RIVER













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


6.3 * 982366.25 / 60 * 25 *1.1

$2,836,583


6.3 * 2376 * 53.09 / 20 * 25 $993,367


6.3 * 70748.6 / 60 * 25 $185,715


$0 + $2,836,583 + $993,367+ $185,715

$4,015,665



Status : Original


Original Current

TURTLE RIVER Municipality TURTLE RIVER





W C L TURTLE RIVER TO NO C LTURTLE RIVER

Termini W C L TURTLE RIVER TO NO C LTURTLE RIVER













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 830978.91 / 60 * 25 *1.1

$190,433


0.5 * 2112 * 53.09 / 20 * 25 $70,079


0.5 * 18690.87 / 60 * 25 $3,894


$0 + $190,433 + $70,079 +$3,894

$264,406



Status : Original


Original Current






NO C L TURTLE RIVER TO TH 71 Termini NO C L TURTLE RIVER TO TH 71













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 830978.91 / 60 * 25 *1.1

$76,173


0.2 * 2112 * 53.09 / 20 * 25 $28,032


0.2 * 18690.87 / 60 * 25 $1,558


$0 + $76,173 + $28,032 +$1,558

$105,763



Status : Original


Original Current






W CO LINE TO 0.50 MI E OFPINEWOOD

Termini W CO LINE TO 0.50 MI E OFPINEWOOD










Comments


Segment Override


Original Current


1.51 Milepoint 1.51



Type of Service


14 Culvert Width 14

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.2 * 830978.91 / 60 * 25 *1.1

$1,218,769


3.2 * 2112 * 53.09 / 20 * 25 $448,504


3.2 * 18690.87 / 60 * 25 $24,921


100 * 162.99989048 * 15.47/ 100 * 25 * 1.15

$72,496


$0 + $1,218,769 + $448,504+ $24,921 + $72,496

$1,764,690



Status : Original


Original Current






0.50 MI E OF PINEWOOD TO TH 89 Termini 0.50 MI E OF PINEWOOD TO TH 89










SAP PLAN #004-622-018 Comments SAP PLAN #004-622-018


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.6 * 830978.91 / 60 * 25 *1.1

$2,132,846


5.6 * 2112 * 53.09 / 20 * 25 $784,883


5.6 * 18690.87 / 60 * 25 $43,612


$0 + $2,132,846 + $784,883+ $43,612

$2,961,341



Status : Original


Original Current


6 Segment Length 6




TH 89 TO CSAH 15 Termini TH 89 TO CSAH 15












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


6 * 982366.25 / 60 * 25 * 1.1 $2,701,507


6 * 2376 * 53.09 / 20 * 25 $946,064


6 * 70748.6 / 60 * 25 $176,872


$0 + $2,701,507 + $946,064+ $176,872

$3,824,443



Status : Original


Original Current


1 Segment Length 1




CSAH 15 TO 1.0 MI E OF CSAH 15 Termini CSAH 15 TO 1.0 MI E OF CSAH 15










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 830978.91 / 60 * 25 * 1.1 $380,865


1 * 2112 * 53.09 / 20 * 25 $140,158


1 * 18690.87 / 60 * 25 $7,788


$0 + $380,865 + $140,158+ $7,788

$528,811



Status : Original


Original Current






1.0 MI E CSAH 15 TO 3 ISLAND LK Termini 1.0 MI E CSAH 15 TO 3 ISLAND LK










Comments


Segment Override


Original Current





Type of Service

Number of Spans


25 Bridge Width 25


Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.7 * 830978.91 / 60 * 25 *1.1

$1,028,336


2.7 * 2112 * 53.09 / 20 * 25 $378,426


2.7 * 18690.87 / 60 * 25 $21,027


25.1 * 25 * 152 / 80 * 25 *1.15

$34,277


$0 + $1,028,336 + $378,426+ $21,027 + $34,277

$1,462,066



Status : Original


Original Current






3 ISLAND LAKE TO TH 71 Termini 3 ISLAND LAKE TO TH 71










Comments


Segment Override


Original Current





Type of Service


14 Culvert Width 14

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.4 * 830978.91 / 60 * 25 *1.1

$1,294,942


3.4 * 2112 * 53.09 / 20 * 25 $476,536


3.4 * 18690.87 / 60 * 25 $26,479


60 * 81.00050028 * 15.47 /100 * 25 * 1.15

$21,616


$0 + $1,294,942 + $476,536+ $26,479 + $21,616

$1,819,573



Status : Revised


Original Current


3 Segment Length 3




TH 71 TO 1.5 MI W OF CSAH 27 Termini TH 71 TO 1.5 MI W OF CSAH 27












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3 * 830978.91 / 60 * 25 * 1.1 $1,142,596


3 * 2112 * 53.09 / 20 * 25 $420,473


3 * 18690.87 / 60 * 25 $23,364


$0 + $1,142,596 + $420,473+ $23,364

$1,586,433



Status : Revised


Original Current






1.5 MI W CSAH 27 TO CSAH 27 Termini 1.5 MI W CSAH 27 TO CSAH 27












Segment Override


Original Current


26.564 Milepoint 26.564


MOOSE CREEK Feature Crossed MOOSE CREEK

Type of Service

Number of Spans

26 Bridge Length 26



Comments



Original Current


28.048 Milepoint 28.048




3 Number of Spans 3

54 Bridge Length 54



Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.5 * 830978.91 / 60 * 25 *1.1

$571,298


1.5 * 2112 * 53.09 / 20 * 25 $210,236


1.5 * 18690.87 / 60 * 25 $11,682


26 * 34.2 * 152 / 80 * 25 *1.15

$48,573


54 * 34.2 * 152 / 80 * 25 *1.15

$100,881


$0 + $571,298 + $210,236+ $11,682 + $48,573 +$100,881

$942,670



Status : Original


Original Current






CSAH 27 TO 0.70 MILE E Termini CSAH 27 TO 0.70 MILE E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 830978.91 / 60 * 25 *1.1

$266,606


0.7 * 2112 * 53.09 / 20 * 25 $98,110


0.7 * 18690.87 / 60 * 25 $5,452


$0 + $266,606 + $98,110 +$5,452

$370,168



Status : Original


Original Current






FROM 0.70 MILES E. OF CSAH 27TO 1.50 MILES EAST OF CSAH 27

Termini FROM 0.70 MILES E. OF CSAH 27TO 1.50 MILES EAST OF CSAH 27










Comments


Segment Override


Original Current




Turtle River Feature Crossed Turtle River



Culvert Width

Culvert Height




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 830978.91 / 60 * 25 *1.1

$304,692


0.8 * 2112 * 53.09 / 20 * 25 $112,126


0.8 * 18690.87 / 60 * 25 $6,230


100 * 344.00025093 * 15.47/ 100 * 25 * 1.15

$152,998


$0 + $304,692 + $112,126+ $6,230 + $152,998

$576,046



Status : Original


Original Current






1.50 MILES EAST OF CSAH 27 TO0.70MI E OF TWP RD (HALES)

Termini 1.50 MILES EAST OF CSAH 27 TO0.70MI E OF TWP RD (HALES)










NEW SEGMENT FROM SEGMENT04-622-130

Comments NEW SEGMENT FROM SEGMENT04-622-130


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.9 * 830978.91 / 60 * 25 *1.1

$723,644


1.9 * 2112 * 53.09 / 20 * 25 $266,299


1.9 * 18690.87 / 60 * 25 $14,797


$0 + $723,644 + $266,299+ $14,797

$1,004,740



Status : Original


Original Current






0.7 MI E OF TWP RD (HALES)TO2.2 MILE W OF CSAH 39

Termini 0.7 MI E OF TWP RD (HALES)TO2.2 MILE W OF CSAH 39










NEW SEGMENT FROM SEGMENT04-622-130

GRADED 2008, SP 4-622-016

Comments NEW SEGMENT FROM SEGMENT04-622-130

GRADED 2008, SP 4-622-016


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.3 * 830978.91 / 60 * 25 *1.1

$495,125


1.3 * 2112 * 53.09 / 20 * 25 $182,205


1.3 * 18690.87 / 60 * 25 $10,124


$0 + $495,125 + $182,205+ $10,124

$687,454



Status : Original


Original Current






2.2 MI W OF CSAH 39 TO CSAH 39 Termini 2.2 MI W OF CSAH 39 TO CSAH 39










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.2 * 830978.91 / 60 * 25 *1.1

$837,904


2.2 * 2112 * 53.09 / 20 * 25 $308,347


2.2 * 18690.87 / 60 * 25 $17,133


$0 + $837,904 + $308,347+ $17,133

$1,163,384



Status : Original


Original Current






TH 71 TO CO RD 203 Termini TH 71 TO CO RD 203










2015 SP 004-623-027 RC&OL Comments 2015 SP 004-623-027 RC&OL


Segment Override


Original Current


0.58 Milepoint 0.58





12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.9 * 830978.91 / 60 * 25 *1.1

$1,866,240


4.9 * 2112 * 53.09 / 20 * 25 $686,772


4.9 * 18690.87 / 60 * 25 $38,161


72 * 95.99999493 * 15.47 /100 * 25 * 1.15

$30,742


$0 + $1,866,240 + $686,772+ $38,161 + $30,742

$2,621,915



Status : Original


Original Current






CO RD 203 TO CSAH 29 Termini CO RD 203 TO CSAH 29










2015 SP 004-623-027 RC&OL Comments 2015 SP 004-623-027 RC&OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.2 * 830978.91 / 60 * 25 *1.1

$837,904


2.2 * 2112 * 53.09 / 20 * 25 $308,347


2.2 * 18690.87 / 60 * 25 $17,133


$0 + $837,904 + $308,347+ $17,133

$1,163,384



Status : Original


Original Current
















2009 OVERLAY, SP 4-623-025 Comments 2009 OVERLAY, SP 4-623-025


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.7 * 830978.91 / 60 * 25 *1.1

$1,790,067


4.7 * 2112 * 53.09 / 20 * 25 $658,741


4.7 * 18690.87 / 60 * 25 $36,603


$0 + $1,790,067 + $658,741+ $36,603

$2,485,411



Status : Original


Original Current






CSAH 32 TO TH 1 Termini CSAH 32 TO TH 1










Comments


Segment Override


Original Current




DARRIGANS CREEK Feature Crossed DARRIGANS CREEK

Type of Service


14 Culvert Width 14





Comments




Computation Result


0 * 56250 / 40 * 25 $0


7.8 * 830978.91 / 60 * 25 *1.1

$2,970,750


7.8 * 2112 * 53.09 / 20 * 25 $1,093,229


7.8 * 18690.87 / 60 * 25 $60,745


76 * 98.99989386 * 15.47 /100 * 25 * 1.15

$33,464


$0 + $2,970,750 +$1,093,229 + $60,745 +$33,464

$4,158,188



Status : Original


Original Current






TH 1 TO .05 MI SO SQUAW CREEK. Termini TH 1 TO .05 MI SO SQUAW CREEK.










Comments


Segment Override



Computation Result


2.3 * 415489.46 / 60 * 25 *1.1

$437,995


2.3 * 546 * 10.3 / 2 * 25 $161,684


2.3 * 0 / 60 * 25 $0


$437,995 + $161,684 + $0 $599,679



Status : Original


Original Current






.05 MI SO SQUAW CREEK TO .05MI NO SQUAW CREEK.

Termini .05 MI SO SQUAW CREEK TO .05MI NO SQUAW CREEK.

84 Present AADT 84









Comments


Segment Override


Original Current




SQUAW CREEK Feature Crossed SQUAW CREEK



12 Culvert Width 12

4 Culvert Height 4




Comments




Computation Result


0.1 * 415489.46 / 60 * 25 *1.1

$19,043


0.1 * 546 * 10.3 / 2 * 25 $7,030


0.1 * 0 / 60 * 25 $0


54 * 48.00053566 * 15.47 /100 * 25 * 1.15

$11,528

Total Segment Cost Construction +Preservation + ROW +Culvert

$19,043 + $7,030 + $0 +$11,528

$37,601



Status : Original


Original Current






.05 MI NO SQUAW CREEK TOCSAH 34

Termini .05 MI NO SQUAW CREEK TOCSAH 34

84 Present AADT 84









Comments


Segment Override



Computation Result


2.6 * 415489.46 / 60 * 25 *1.1

$495,125


2.6 * 546 * 10.3 / 2 * 25 $182,774


2.6 * 0 / 60 * 25 $0


$495,125 + $182,774 + $0 $677,899



Status : Original


Original Current
















OVERLAY 2010, SAP 4-623-026 Comments OVERLAY 2010, SAP 4-623-026


Segment Override


Original Current




NORTH CORMORANT RIVER Feature Crossed NORTH CORMORANT RIVER

Type of Service


14 Culvert Width 14





Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.5 * 830978.91 / 60 * 25 *1.1

$1,333,029


3.5 * 2112 * 53.09 / 20 * 25 $490,552


3.5 * 18690.87 / 60 * 25 $27,258


52 * 296.99968158 * 15.47 /100 * 25 * 1.15

$68,689


$0 + $1,333,029 + $490,552+ $27,258 + $68,689

$1,919,528



Status : Original


Original Current






CSAH 38 TO CO RD 113 @SHOTLEY

Termini CSAH 38 TO CO RD 113 @SHOTLEY







Latest Year SA funds



Comments


Segment Override


Original Current




S BR BATTLE RIVER Feature Crossed S BR BATTLE RIVER

Type of Service

Number of Spans


38 Bridge Width 38


Comments



Original Current


31 Milepoint 31


N BR BATTLE RIVER Feature Crossed N BR BATTLE RIVER



10 Culvert Width 10

7 Culvert Height 7




Comments




Computation Result


6.5 * 415489.46 / 60 * 25 *1.1

$1,237,812


6.5 * 546 * 10.3 / 2 * 25 $456,934


6.5 * 0 / 60 * 25 $0


75.2 * 38 * 152 / 80 * 25 *1.15

$156,096


40 * 102.9997591 * 15.47 /100 * 25 * 1.15

$18,324

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

$1,237,812 + $456,934 + $0+ $156,096 + $18,324

$1,869,166



Status : Original


Original Current






CO RD 113 @ SHOTLEY TO 1.8 MINO

Termini CO RD 113 @ SHOTLEY TO 1.8 MINO










Comments


Segment Override



Computation Result


1.8 * 415489.46 / 60 * 25 *1.1

$342,779


1.8 * 546 * 10.3 / 2 * 25 $126,536


1.8 * 0 / 60 * 25 $0


$342,779 + $126,536 + $0 $469,315



Status : Original


Original Current


1 Segment Length 1




1.8 M N SHOTLEY TO 2.8 M NSHOTLEY

Termini 1.8 M N SHOTLEY TO 2.8 M NSHOTLEY










Comments


Segment Override



Computation Result


1 * 415489.46 / 60 * 25 * 1.1 $190,433


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


1 * 0 / 60 * 25 $0


$190,433 + $70,298 + $0 $260,731



Status : Original


Original Current






2.8 MI N SHOTLEY TO TH 72 Termini 2.8 MI N SHOTLEY TO TH 72










Comments


Segment Override


Original Current




SHOTLEY BROOK Feature Crossed SHOTLEY BROOK



Culvert Width

Culvert Height




Comments




Computation Result


0 * 56250 / 40 * 25 $0


5.6 * 830978.91 / 60 * 25 *1.1

$2,132,846


5.6 * 2112 * 53.09 / 20 * 25 $784,883


5.6 * 18690.87 / 60 * 25 $43,612


62 * 252.00012124 * 15.47 /100 * 25 * 1.15

$69,490


$0 + $2,132,846 + $784,883+ $43,612 + $69,490

$3,030,831



Status : Original


Original Current






W CO LINE TO CSAH 5 N Termini W CO LINE TO CSAH 5 N










Comments


Segment Override


Original Current


1.15 Milepoint 1.15



Type of Service


14 Culvert Width 14





Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.9 * 830978.91 / 60 * 25 *1.1

$1,104,509


2.9 * 2112 * 53.09 / 20 * 25 $406,457


2.9 * 18690.87 / 60 * 25 $22,585


50 * 197.99978772 * 15.47 /100 * 25 * 1.15

$44,031


$0 + $1,104,509 + $406,457+ $22,585 + $44,031

$1,577,582



Status : Original


Original Current






SO JCT CSAH 5 TO TH 89 Termini SO JCT CSAH 5 TO TH 89










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.5 * 830978.91 / 60 * 25 *1.1

$2,094,759


5.5 * 2112 * 53.09 / 20 * 25 $770,867


5.5 * 18690.87 / 60 * 25 $42,833


$0 + $2,094,759 + $770,867+ $42,833

$2,908,459



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.3 * 830978.91 / 60 * 25 *1.1

$1,256,856


3.3 * 2112 * 53.09 / 20 * 25 $462,520


3.3 * 18690.87 / 60 * 25 $25,700


$0 + $1,256,856 + $462,520+ $25,700

$1,745,076



Status : Original


Original Current






TH 89 TO CO RD 301 Termini TH 89 TO CO RD 301










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.5 * 830978.91 / 60 * 25 *1.1

$1,713,894


4.5 * 2112 * 53.09 / 20 * 25 $630,709


4.5 * 18690.87 / 60 * 25 $35,045


$0 + $1,713,894 + $630,709+ $35,045

$2,379,648



Status : Original


Original Current






CO RD 301 TO 0.2 MI E CSAH 13 Termini CO RD 301 TO 0.2 MI E CSAH 13










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.4 * 830978.91 / 60 * 25 *1.1

$533,211


1.4 * 2112 * 53.09 / 20 * 25 $196,221


1.4 * 18690.87 / 60 * 25 $10,903


$0 + $533,211 + $196,221+ $10,903

$740,335



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 830978.91 / 60 * 25 *1.1

$114,260


0.3 * 2112 * 53.09 / 20 * 25 $42,047


0.3 * 18690.87 / 60 * 25 $2,336


$0 + $114,260 + $42,047 +$2,336

$158,643



Status : Original


Original Current


2 Segment Length 2














Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 830978.91 / 60 * 25 * 1.1 $761,731


2 * 2112 * 53.09 / 20 * 25 $280,315


2 * 18690.87 / 60 * 25 $15,576


$0 + $761,731 + $280,315+ $15,576

$1,057,622



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.1 * 830978.91 / 60 * 25 *1.1

$1,561,548


4.1 * 2112 * 53.09 / 20 * 25 $574,646


4.1 * 18690.87 / 60 * 25 $31,930


$0 + $1,561,548 + $574,646+ $31,930

$2,168,124



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.9 * 830978.91 / 60 * 25 *1.1

$1,485,375


3.9 * 2112 * 53.09 / 20 * 25 $546,615


3.9 * 18690.87 / 60 * 25 $30,373


$0 + $1,485,375 + $546,615+ $30,373

$2,062,363



Status : Original


Original Current

TENSTRIKE Municipality TENSTRIKE





THIRD STREET TO 0.02 MILEWEST OF FOURTH STREET

Termini THIRD STREET TO 0.02 MILEWEST OF FOURTH STREET










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1601747.96 / 60 * 25 *1.15

$76,750


0.1 * 2904 * 53.09 / 15 * 25 $25,696


0.1 * 7653.01 / 60 * 25 $319


$0 + $76,750 + $25,696 +$319

$102,765



Status : Original


Original Current






0.02 MILE WEST OF FOURTHSTREET TO TH 71

Termini 0.02 MILE WEST OF FOURTHSTREET TO TH 71










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.05 * 830978.91 / 60 * 25 *1.1

$19,043


0.05 * 2112 * 53.09 / 20 * 25 $7,008


0.05 * 18690.87 / 60 * 25 $389


$0 + $19,043 + $7,008 +$389

$26,440



Status : Original


Original Current






TH 71 TO NORTH LIMITS OFTENSTRIKE

Termini TH 71 TO NORTH LIMITS OFTENSTRIKE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.16 * 830978.91 / 60 * 25 *1.1

$441,804


1.16 * 2112 * 53.09 / 20 * 25 $162,583


1.16 * 18690.87 / 60 * 25 $9,034


$0 + $441,804 + $162,583+ $9,034

$613,421



Status : Original


Original Current






NORTH LIMITS TENSTRIKE TOCSAH 23

Termini NORTH LIMITS TENSTRIKE TOCSAH 23










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.3 * 830978.91 / 60 * 25 *1.1

$875,990


2.3 * 2112 * 53.09 / 20 * 25 $322,362


2.3 * 18690.87 / 60 * 25 $17,912


$0 + $875,990 + $322,362+ $17,912

$1,216,264



Status : Revised


Original Current






CSAH 31 TO BIBLE CAMP Termini CSAH 31 TO BIBLE CAMP












Segment Override


Original Current


2.17 Milepoint 2.17


BLACKDUCK RIVER Feature Crossed BLACKDUCK RIVER

Type of Service


14 Culvert Width 14





Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.4 * 830978.91 / 60 * 25 *1.1

$1,294,942


3.4 * 2112 * 53.09 / 20 * 25 $476,536


3.4 * 18690.87 / 60 * 25 $26,479


140 * 98.99989386 * 15.47 /100 * 25 * 1.15

$61,644


$0 + $1,294,942 + $476,536+ $26,479 + $61,644

$1,859,601



Status : Revised


Original Current






BLACKDUCK BIBLE CAMP TO SLINE BELTRAMI CO PARK

Termini BLACKDUCK BIBLE CAMP TO SLINE BELTRAMI CO PARK












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.9 * 830978.91 / 60 * 25 *1.1

$342,779


0.9 * 2112 * 53.09 / 20 * 25 $126,142


0.9 * 18690.87 / 60 * 25 $7,009


$0 + $342,779 + $126,142+ $7,009

$475,930



Status : Revised


Original Current






S L BELT PARK TO W LBLACKDUCK

Termini S L BELT PARK TO W LBLACKDUCK












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.1 * 982366.25 / 60 * 25 *1.1

$495,276


1.1 * 2376 * 53.09 / 20 * 25 $173,445


1.1 * 70748.6 / 60 * 25 $32,426


$0 + $495,276 + $173,445+ $32,426

$701,147



Status : Revised


Original Current

BLACKDUCK Municipality BLACKDUCK





W LIM BLACKDUCK TO0.19 MI E Termini W LIM BLACKDUCK TO0.19 MI E












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.19 * 982366.25 / 60 * 25 *1.1

$85,548


0.19 * 2376 * 53.09 / 20 * 25 $29,959


0.19 * 70748.6 / 60 * 25 $5,601


$0 + $85,548 + $29,959 +$5,601

$121,108



Status : Revised


Original Current






0.19 MI E LIM BLACKDUCK TO0.38 MI E

Termini 0.19 MI E LIM BLACKDUCK TO0.38 MI E












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.19 * 982366.25 / 60 * 25 *1.1

$85,548


0.19 * 2376 * 53.09 / 20 * 25 $29,959


0.19 * 70748.6 / 60 * 25 $5,601


$0 + $85,548 + $29,959 +$5,601

$121,108



Status : Revised


Original Current






0.38 MI E OF W L BLACKDUCK TO1 1/2 BLKS W OF MAIN

Termini 0.38 MI E OF W L BLACKDUCK TO1 1/2 BLKS W OF MAIN










2016 SAP 004-630-017 RC&OL W/C&G, STORM SEWER R&R

Comments 2016 SAP 004-630-017 RC&OL W/C&G, STORM SEWER R&R


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.12 * 1601747.96 / 60 * 25* 1.15

$92,101


0.12 * 2904 * 53.09 / 15 * 25 $30,835


0.12 * 7653.01 / 60 * 25 $383


$0 + $92,101 + $30,835 +$383

$123,319



Status : Revised


Original Current






1.5 BLKS W OF MAIN TO CSAH 47 Termini 1.5 BLKS W OF MAIN TO CSAH 47













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.11 * 1601747.96 / 60 * 25* 1.15

$84,425


0.11 * 2904 * 53.09 / 15 * 25 $28,265


0.11 * 7653.01 / 60 * 25 $351


$0 + $84,425 + $28,265 +$351

$113,041



Status : Revised


Original Current






CSAH 47 TO THIRD ST Termini CSAH 47 TO THIRD ST













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.21 * 1601747.96 / 60 * 25* 1.15

$161,176


0.21 * 2904 * 53.09 / 15 * 25 $53,961


0.21 * 7653.01 / 60 * 25 $670


$0 + $161,176 + $53,961 +$670

$215,807



Status : Revised


Original Current






THIRD ST TO FOURTH ST Termini THIRD ST TO FOURTH ST













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.08 * 1601747.96 / 60 * 25* 1.15

$61,400


0.08 * 2904 * 53.09 / 15 * 25 $20,556


0.08 * 7653.01 / 60 * 25 $255


$0 + $61,400 + $20,556 +$255

$82,211



Status : Revised


Original Current






FOURTH ST TO .10 MI W OF E LIMBLACKDUCK

Termini FOURTH ST TO .10 MI W OF E LIMBLACKDUCK













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.16 * 830978.91 / 60 * 25 *1.1

$60,938


0.16 * 2112 * 53.09 / 20 * 25 $22,425


0.16 * 18690.87 / 60 * 25 $1,246


$0 + $60,938 + $22,425 +$1,246

$84,609



Status : Revised


Original Current






0.10 MI W OF E LIM BLACKDUCKTO E LIM BLACKDUCK

Termini 0.10 MI W OF E LIM BLACKDUCKTO E LIM BLACKDUCK












Segment Override


Original Current


6.5 Milepoint 6.5


COBURN CREEK Feature Crossed COBURN CREEK

Type of Service


12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 830978.91 / 60 * 25 *1.1

$38,087


0.1 * 2112 * 53.09 / 20 * 25 $14,016


0.1 * 18690.87 / 60 * 25 $779


60 * 70.99976079 * 15.47 /100 * 25 * 1.15

$18,947


$0 + $38,087 + $14,016 +$779 + $18,947

$71,829



Status : Original


Original Current






E LIM BLACKDUCK TO SW LIMBLACKDUCK(OUTSIDE)

Termini E LIM BLACKDUCK TO SW LIMBLACKDUCK(OUTSIDE)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 830978.91 / 60 * 25 *1.1

$76,173


0.2 * 2112 * 53.09 / 20 * 25 $28,032


0.2 * 18690.87 / 60 * 25 $1,558


$0 + $76,173 + $28,032 +$1,558

$105,763



Status : Original


Original Current






W LIM BLACKDUCK TO E LIMBLACKDUCK(INSIDE)

Termini W LIM BLACKDUCK TO E LIMBLACKDUCK(INSIDE)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 830978.91 / 60 * 25 *1.1

$38,087


0.1 * 2112 * 53.09 / 20 * 25 $14,016


0.1 * 18690.87 / 60 * 25 $779


$0 + $38,087 + $14,016 +$779

$52,882



Status : Original


Original Current






E LIM BLACKDUCK TO E CO LINE Termini E LIM BLACKDUCK TO E CO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.3 * 830978.91 / 60 * 25 *1.1

$2,018,586


5.3 * 2112 * 53.09 / 20 * 25 $742,835


5.3 * 18690.87 / 60 * 25 $41,276


$0 + $2,018,586 + $742,835+ $41,276

$2,802,697



Status : Original


Original Current






TH 71 TO 100 FT NE JCT CO RD300

Termini TH 71 TO 100 FT NE JCT CO RD300











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.7 * 830978.91 / 60 * 25 *1.1

$647,471


1.7 * 2112 * 53.09 / 20 * 25 $238,268


1.7 * 18690.87 / 60 * 25 $13,239


$0 + $647,471 + $238,268+ $13,239

$898,978



Status : Original


Original Current






100 FT NE JCT C R 300 TO TH 71 Termini 100 FT NE JCT C R 300 TO TH 71









THTB-NOT ELIGIBLE FOR TBFUNDS

Special Message Code THTB-NOT ELIGIBLE FOR TBFUNDS

Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 830978.91 / 60 * 25 *1.1

$76,173


0.2 * 2112 * 53.09 / 20 * 25 $28,032


0.2 * 18690.87 / 60 * 25 $1,558


$0 + $76,173 + $28,032 +$1,558

$105,763



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.4 * 830978.91 / 60 * 25 *1.1

$1,675,807


4.4 * 2112 * 53.09 / 20 * 25 $616,693


4.4 * 18690.87 / 60 * 25 $34,267


$0 + $1,675,807 + $616,693+ $34,267

$2,326,767



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.2 * 830978.91 / 60 * 25 *1.1

$457,038


1.2 * 2112 * 53.09 / 20 * 25 $168,189


1.2 * 18690.87 / 60 * 25 $9,345


$0 + $457,038 + $168,189+ $9,345

$634,572



Status : Original


Original Current






W CO LINE TO CSAH 5 Termini W CO LINE TO CSAH 5










Comments


Segment Override


Original Current


2.35 Milepoint 2.35



Type of Service


14 Culvert Width 14





Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.1 * 830978.91 / 60 * 25 *1.1

$1,180,683


3.1 * 2112 * 53.09 / 20 * 25 $434,489


3.1 * 18690.87 / 60 * 25 $24,142


58 * 98.99989386 * 15.47 /100 * 25 * 1.15

$25,538


$0 + $1,180,683 + $434,489+ $24,142 + $25,538

$1,664,852



Status : Original


Original Current






CSAH 5 TO W SIDE DELWATERLAKE

Termini CSAH 5 TO W SIDE DELWATERLAKE










Comments


Segment Override


Original Current


4.71 Milepoint 4.71





12 Culvert Width 12

7 Culvert Height 7




Comments



Original Current


5.1 Milepoint 5.1





10 Culvert Width 10

7 Culvert Height 7




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.1 * 830978.91 / 60 * 25 *1.1

$1,561,548


4.1 * 2112 * 53.09 / 20 * 25 $574,646


4.1 * 18690.87 / 60 * 25 $31,930


84 * 65.99992924 * 15.47 /100 * 25 * 1.15

$24,658


68 * 51.00043459 * 15.47 /100 * 25 * 1.15

$15,424


$0 + $1,561,548 + $574,646+ $31,930 + $24,658 +$15,424

$2,208,206



Status : Original


Original Current






W SIDE DELWATER LAKE TO OLDTH 89

Termini W SIDE DELWATER LAKE TO OLDTH 89










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.2 * 830978.91 / 60 * 25 *1.1

$1,218,769


3.2 * 2112 * 53.09 / 20 * 25 $448,504


3.2 * 18690.87 / 60 * 25 $24,921


$0 + $1,218,769 + $448,504+ $24,921

$1,692,194



Status : Original


Original Current






OLD TH 89 TO TH 89 Termini OLD TH 89 TO TH 89










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 830978.91 / 60 * 25 *1.1

$114,260


0.3 * 2112 * 53.09 / 20 * 25 $42,047


0.3 * 18690.87 / 60 * 25 $2,336


$0 + $114,260 + $42,047 +$2,336

$158,643



Status : Original


Original Current
















Comments


Segment Override


Original Current





Type of Service


14 Culvert Width 14





Comments




Computation Result


0 * 56250 / 40 * 25 $0


8.8 * 830978.91 / 60 * 25 *1.1

$3,351,615


8.8 * 2112 * 53.09 / 20 * 25 $1,233,387


8.8 * 18690.87 / 60 * 25 $68,533


76 * 98.99989386 * 15.47 /100 * 25 * 1.15

$33,464


$0 + $3,351,615 +$1,233,387 + $68,533 +$33,464

$4,686,999



Status : Original


Original Current
















Comments


Segment Override


Original Current




DARRIGANS CREEK Feature Crossed DARRIGANS CREEK

Type of Service


12 Culvert Width 12

7 Culvert Height 7




Comments




Computation Result


0 * 56250 / 40 * 25 $0


5.9 * 830978.91 / 60 * 25 *1.1

$2,247,105


5.9 * 2112 * 53.09 / 20 * 25 $826,930


5.9 * 18690.87 / 60 * 25 $45,948


70 * 65.99992924 * 15.47 /100 * 25 * 1.15

$20,548


$0 + $2,247,105 + $826,930+ $45,948 + $20,548

$3,140,531



Status : Original


Original Current






CSAH 23 TO 0.80 MILES EAST Termini CSAH 23 TO 0.80 MILES EAST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 830978.91 / 60 * 25 *1.1

$304,692


0.8 * 2112 * 53.09 / 20 * 25 $112,126


0.8 * 18690.87 / 60 * 25 $6,230


$0 + $304,692 + $112,126+ $6,230

$423,048



Status : Original


Original Current






0.80 MILES EAST CSAH 23 TO 0.90MILES EAST CSAH 23

Termini 0.80 MILES EAST CSAH 23 TO 0.90MILES EAST CSAH 23










Comments


Segment Override


Original Current


27.3 Milepoint 27.3


O'BRIEN CREEK Feature Crossed O'BRIEN CREEK



14 Culvert Width 14

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 830978.91 / 60 * 25 *1.1

$38,087


0.1 * 2112 * 53.09 / 20 * 25 $14,016


0.1 * 18690.87 / 60 * 25 $779


116 * 81.00050028 * 15.47 /100 * 25 * 1.15

$41,790


$0 + $38,087 + $14,016 +$779 + $41,790

$94,672



Status : Original


Original Current






0.90 MILES EAST CSAH 23 TO C.R.309

Termini 0.90 MILES EAST CSAH 23 TO C.R.309










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.1 * 830978.91 / 60 * 25 *1.1

$418,952


1.1 * 2112 * 53.09 / 20 * 25 $154,173


1.1 * 18690.87 / 60 * 25 $8,567


$0 + $418,952 + $154,173+ $8,567

$581,692



Status : Original


Original Current


1 Segment Length 1




CO RD 309 TO CSAH 31 Termini CO RD 309 TO CSAH 31










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 830978.91 / 60 * 25 * 1.1 $380,865


1 * 2112 * 53.09 / 20 * 25 $140,158


1 * 18690.87 / 60 * 25 $7,788


$0 + $380,865 + $140,158+ $7,788

$528,811



Status : Revised


Original Current


















Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.6 * 830978.91 / 60 * 25 *1.1

$990,250


2.6 * 2112 * 53.09 / 20 * 25 $364,410


2.6 * 18690.87 / 60 * 25 $20,248


$0 + $990,250 + $364,410+ $20,248

$1,374,908



Status : Revised


Original Current






2.6 MI E CSAH 31 TO 2.7 MI ECSAH 31 N

Termini 2.6 MI E CSAH 31 TO 2.7 MI ECSAH 31 N












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 830978.91 / 60 * 25 *1.1

$38,087


0.1 * 2112 * 53.09 / 20 * 25 $14,016


0.1 * 18690.87 / 60 * 25 $779


$0 + $38,087 + $14,016 +$779

$52,882



Status : Revised


Original Current


















Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 830978.91 / 60 * 25 *1.1

$114,260


0.3 * 2112 * 53.09 / 20 * 25 $42,047


0.3 * 18690.87 / 60 * 25 $2,336


$0 + $114,260 + $42,047 +$2,336

$158,643



Status : Revised


Original Current


2 Segment Length 2

BIT CONC OR ASPH Existing Surface Type BIT CONC OR ASPH















Segment Override


Original Current




BLACKDUCK RIVER Feature Crossed BLACKDUCK RIVER

Type of Service


14 Culvert Width 14

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2 * 830978.91 / 60 * 25 * 1.1 $761,731


2 * 2112 * 53.09 / 20 * 25 $280,315


2 * 18690.87 / 60 * 25 $15,576


90 * 81.00050028 * 15.47 /100 * 25 * 1.15

$32,423


$0 + $761,731 + $280,315+ $15,576 + $32,423

$1,090,045



Status : Original


Original Current
















2014 SAP 004-633-007 RECONSTCSAH8 TO 2M N.

Comments 2014 SAP 004-633-007 RECONSTCSAH8 TO 2M N.


Segment Override


Original Current


0.44 Milepoint 0.44



Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.5 * 982366.25 / 60 * 25 *1.1

$2,026,130


4.5 * 2376 * 53.09 / 20 * 25 $709,548


4.5 * 70748.6 / 60 * 25 $132,654


167.6 * 43.3 * 138 / 80 * 25* 1.15

$359,906


$0 + $2,026,130 + $709,548+ $132,654 + $359,906

$3,228,238



Status : Original


Original Current






4.5 MI NO CSAH 8 TO CSAH 12. Termini 4.5 MI NO CSAH 8 TO CSAH 12.










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.4 * 830978.91 / 60 * 25 *1.1

$533,211


1.4 * 2112 * 53.09 / 20 * 25 $196,221


1.4 * 18690.87 / 60 * 25 $10,903


$0 + $533,211 + $196,221+ $10,903

$740,335



Status : Original


Original Current


6 Segment Length 6














Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


6 * 830978.91 / 60 * 25 * 1.1 $2,285,192


6 * 2112 * 53.09 / 20 * 25 $840,946


6 * 18690.87 / 60 * 25 $46,727


$0 + $2,285,192 + $840,946+ $46,727

$3,172,865



Status : Original


Original Current


2 Segment Length 2














GRADED 2008, SAP 4-635-001SURFACED 2009, SAP 4-635-002

Comments GRADED 2008, SAP 4-635-001SURFACED 2009, SAP 4-635-002


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 830978.91 / 60 * 25 * 1.1 $761,731


2 * 2112 * 53.09 / 20 * 25 $280,315


2 * 18690.87 / 60 * 25 $15,576


$0 + $761,731 + $280,315+ $15,576

$1,057,622



Status : Original


Original Current






TH 1 TO 0.2 MI S OF CSAH 38 Termini TH 1 TO 0.2 MI S OF CSAH 38










Comments


Segment Override


Original Current




NORTH CORMORANT RIVER Feature Crossed NORTH CORMORANT RIVER

Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.2 * 830978.91 / 60 * 25 *1.1

$1,599,634


4.2 * 2112 * 53.09 / 20 * 25 $588,662


4.2 * 18690.87 / 60 * 25 $32,709


33.3 * 29.5 * 152 / 80 * 25 *1.15

$53,661


$0 + $1,599,634 + $588,662+ $32,709 + $53,661

$2,274,666



Status : Original


Original Current






0.20 MILES S. CSAH 38 TO 0.20MILES E. CSAH 38

Termini 0.20 MILES S. CSAH 38 TO 0.20MILES E. CSAH 38










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 830978.91 / 60 * 25 *1.1

$152,346


0.4 * 2112 * 53.09 / 20 * 25 $56,063


0.4 * 18690.87 / 60 * 25 $3,115


$0 + $152,346 + $56,063 +$3,115

$211,524



Status : Original


Original Current






0.20 E. OF CSAH 38 TO 0.20 MILESW. OF W. LIMITS OF KELLIHER

Termini 0.20 E. OF CSAH 38 TO 0.20 MILESW. OF W. LIMITS OF KELLIHER










Comments


Segment Override


Original Current





Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.7 * 830978.91 / 60 * 25 *1.1

$1,409,202


3.7 * 2112 * 53.09 / 20 * 25 $518,583


3.7 * 18690.87 / 60 * 25 $28,815


31.5 * 29.5 * 152 / 80 * 25 *1.15

$50,760


$0 + $1,409,202 + $518,583+ $28,815 + $50,760

$2,007,360



Status : Original


Original Current






0.2 MI W OF W LIM KELLIHER TOW L KELLIHER

Termini 0.2 MI W OF W LIM KELLIHER TOW L KELLIHER









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

Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 830978.91 / 60 * 25 *1.1

$76,173


0.2 * 2112 * 53.09 / 20 * 25 $28,032


0.2 * 18690.87 / 60 * 25 $1,558


$0 + $76,173 + $28,032 +$1,558

$105,763



Status : Original


Original Current

KELLIHER Municipality KELLIHER





W L KELLIHER TO 0.14 MI E Termini W L KELLIHER TO 0.14 MI E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.14 * 830978.91 / 60 * 25 *1.1

$53,321


0.14 * 2112 * 53.09 / 20 * 25 $19,622


0.14 * 18690.87 / 60 * 25 $1,090


$0 + $53,321 + $19,622 +$1,090

$74,033



Status : Original


Original Current






0.14 MI E OF W LIM TO TH 72 INKELLIHER

Termini 0.14 MI E OF W LIM TO TH 72 INKELLIHER










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.44 * 830978.91 / 60 * 25 *1.1

$167,581


0.44 * 2112 * 53.09 / 20 * 25 $61,669


0.44 * 18690.87 / 60 * 25 $3,427


$0 + $167,581 + $61,669 +$3,427

$232,677



Status : Original


Original Current






TH 72 TO 0.14 MI E Termini TH 72 TO 0.14 MI E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.14 * 1601747.96 / 60 * 25* 1.15

$107,451


0.14 * 2904 * 53.09 / 15 * 25 $35,974


0.14 * 7653.01 / 60 * 25 $446


$0 + $107,451 + $35,974 +$446

$143,871



Status : Original


Original Current






0.14 MI E TH 72 TO E LIMKELLIHER

Termini 0.14 MI E TH 72 TO E LIMKELLIHER










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.82 * 830978.91 / 60 * 25 *1.1

$312,310


0.82 * 2112 * 53.09 / 20 * 25 $114,929


0.82 * 18690.87 / 60 * 25 $6,386


$0 + $312,310 + $114,929+ $6,386

$433,625



Status : Original


Original Current






E LIM KELLIHER TO CO LINE Termini E LIM KELLIHER TO CO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 830978.91 / 60 * 25 *1.1

$190,433


0.5 * 2112 * 53.09 / 20 * 25 $70,079


0.5 * 18690.87 / 60 * 25 $3,894


$0 + $190,433 + $70,079 +$3,894

$264,406



Status : Original


Original Current







72 Present AADT 72









Comments


Segment Override



Computation Result


6.4 * 415489.46 / 60 * 25 *1.1

$1,218,769


6.4 * 546 * 10.3 / 2 * 25 $449,904


6.4 * 0 / 60 * 25 $0


$1,218,769 + $449,904 + $0 $1,668,673



Status : Original


Original Current


2 Segment Length 2




6.4 MI N CSAH 32 TO TH 1 Termini 6.4 MI N CSAH 32 TO TH 1

66 Present AADT 66









USED A PROJECTION FACTOR OF2.2 TO MAKE CONTINUITY WITHSEGMENT 010

Comments USED A PROJECTION FACTOR OF2.2 TO MAKE CONTINUITY WITHSEGMENT 010


Segment Override


Original Current




S Cormorant River Feature Crossed S Cormorant River



Culvert Width

Culvert Height




Comments



Original Current




PRAIRIE CREEK Feature Crossed PRAIRIE CREEK

Type of Service


14 Culvert Width 14





Comments




Computation Result


2 * 415489.46 / 60 * 25 * 1.1 $380,865


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


2 * 0 / 60 * 25 $0


84 * 240.00052552 * 15.47 /100 * 25 * 1.15

$89,664


72 * 98.99989386 * 15.47 /100 * 25 * 1.15

$31,703

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

$380,865 + $140,595 + $0+ $89,664 + $31,703

$642,827



Status : Original


Original Current






JCT CSAH 23 TO CO RD 113 Termini JCT CSAH 23 TO CO RD 113

90 Present AADT 90









Comments


Segment Override



Computation Result


2.3 * 415489.46 / 60 * 25 *1.1

$437,995


2.3 * 546 * 10.3 / 2 * 25 $161,684


2.3 * 0 / 60 * 25 $0


$437,995 + $161,684 + $0 $599,679



Status : Original


Original Current






CO. RD. 113 TO 0.20 MI W OF36 Termini CO. RD. 113 TO 0.20 MI W OF36

90 Present AADT 90









Comments


Segment Override


Original Current


6.99 Milepoint 6.99



Type of Service

Number of Spans

31 Bridge Length 31



Comments




Computation Result


4.9 * 415489.46 / 60 * 25 *1.1

$933,120


4.9 * 546 * 10.3 / 2 * 25 $344,458


4.9 * 0 / 60 * 25 $0


31 * 28.5 * 152 / 80 * 25 *1.15

$48,261

Total Segment Cost Construction +Preservation + ROW +Bridge

$933,120 + $344,458 + $0+ $48,261

$1,325,839



Status : Original


Original Current






0.20 MILE W. OF CSAH 36 TOCSAH 36

Termini 0.20 MILE W. OF CSAH 36 TOCSAH 36

90 Present AADT 90









Comments


Segment Override



Computation Result


0.2 * 415489.46 / 60 * 25 *1.1

$38,087


0.2 * 546 * 10.3 / 2 * 25 $14,060


0.2 * 0 / 60 * 25 $0


$38,087 + $14,060 + $0 $52,147



Status : Original


Original Current






SO CO LINE TO MISS RIVER Termini SO CO LINE TO MISS RIVER










GRADED 2009, SP 4-639-008 Comments GRADED 2009, SP 4-639-008


Segment Override


Original Current


3.11 Milepoint 3.11



Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.2 * 830978.91 / 60 * 25 *1.1

$1,218,769


3.2 * 2112 * 53.09 / 20 * 25 $448,504


3.2 * 18690.87 / 60 * 25 $24,921


183 * 32.6 * 138 / 80 * 25 *1.15

$295,866


$0 + $1,218,769 + $448,504+ $24,921 + $295,866

$1,988,060



Status : Original


Original Current


4 Segment Length 4




MISSISSIPPI RIVER TO CSAH 20 Termini MISSISSIPPI RIVER TO CSAH 20










GRADED 2009, SP 4-639-008 Comments GRADED 2009, SP 4-639-008


Segment Override


Original Current


5.72 Milepoint 5.72


KITCHI CREEK Feature Crossed KITCHI CREEK

Type of Service


10 Culvert Width 10

6 Culvert Height 6




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4 * 830978.91 / 60 * 25 * 1.1 $1,523,461


4 * 2112 * 53.09 / 20 * 25 $560,630


4 * 18690.87 / 60 * 25 $31,151


45 * 60.00013138 * 15.47 /100 * 25 * 1.15

$12,009


$0 + $1,523,461 + $560,630+ $31,151 + $12,009

$2,127,251



Status : Original


Original Current






CSAH 20 TO 2.0 MI SO OF CSAH 22 Termini CSAH 20 TO 2.0 MI SO OF CSAH 22










2012 - SAP 004-639-009 G&B BIT Comments 2012 - SAP 004-639-009 G&B BIT


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.2 * 830978.91 / 60 * 25 *1.1

$1,980,500


5.2 * 2112 * 53.09 / 20 * 25 $728,820


5.2 * 18690.87 / 60 * 25 $40,497


$0 + $1,980,500 + $728,820+ $40,497

$2,749,817



Status : Original


Original Current






2.0 MI S CSAH 22 TO CO ROAD328.

Termini 2.0 MI S CSAH 22 TO CO ROAD328.










2014 SAP 004-639-010 NAT ROUTERECONST

2012 SAP 004-639-013 SAFUNDING SMALL PORTIONCULVERT 04J11

Comments 2014 SAP 004-639-010 NAT ROUTERECONST

2012 SAP 004-639-013 SAFUNDING SMALL PORTIONCULVERT 04J11


Segment Override


Original Current







10 Culvert Width 10

6 Culvert Height 6




Comments



Original Current







10 Culvert Width 10

8 Culvert Height 8




Comments



Original Current







12 Culvert Width 12

8 Culvert Height 8


192 Area of Waterway Opening 192


2012 SAP 004-639-013 SAFUNDING SMALL PORTION

Comments 2012 SAP 004-639-013 SAFUNDING SMALL PORTION




Computation Result


0 * 56250 / 40 * 25 $0


8.4 * 830978.91 / 60 * 25 *1.1

$3,199,269


8.4 * 2112 * 53.09 / 20 * 25 $1,177,324


8.4 * 18690.87 / 60 * 25 $65,418


92 * 60.00013138 * 15.47 /100 * 25 * 1.15

$24,551


70 * 80.00053397 * 15.47 /100 * 25 * 1.15

$24,907


68 * 192 * 15.47 / 100 * 25 *1.15

$58,068

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

$0 + $3,199,269 +$1,177,324 + $65,418 +$24,551 + $24,907 +$58,068

$4,549,537



Status : Original


Original Current


2 Segment Length 2




CO ROAD 328 TO SO LIMBLACKDUCK.

Termini CO ROAD 328 TO SO LIMBLACKDUCK.










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 830978.91 / 60 * 25 * 1.1 $761,731


2 * 2112 * 53.09 / 20 * 25 $280,315


2 * 18690.87 / 60 * 25 $15,576


$0 + $761,731 + $280,315+ $15,576

$1,057,622



Status : Original


Original Current






SO LIM BLACKDUCK TO CSAH 47 Termini SO LIM BLACKDUCK TO CSAH 47










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.76 * 830978.91 / 60 * 25 *1.1

$289,458


0.76 * 2112 * 53.09 / 20 * 25 $106,520


0.76 * 18690.87 / 60 * 25 $5,919


$0 + $289,458 + $106,520+ $5,919

$401,897



Status : Original


Original Current






TH 71 TO 2.0 MI N CO RD 304 Termini TH 71 TO 2.0 MI N CO RD 304










Comments


Segment Override



Computation Result


3.4 * 415489.46 / 60 * 25 *1.1

$647,471


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


3.4 * 0 / 60 * 25 $0


$647,471 + $239,012 + $0 $886,483



Status : Original


Original Current


4 Segment Length 4




2.0 MI N CO RD 304 TO TH 72 Termini 2.0 MI N CO RD 304 TO TH 72










Comments


Segment Override


Original Current




SOUTH CORMORANT RIVER Feature Crossed SOUTH CORMORANT RIVER

Type of Service


14 Culvert Width 14

8 Culvert Height 8




Comments



Original Current


7.21 Milepoint 7.21


SUCKER CREEK Feature Crossed SUCKER CREEK

Type of Service


9 Culvert Width 9

5 Culvert Height 5




Comments




Computation Result


4 * 415489.46 / 60 * 25 * 1.1 $761,731


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


4 * 0 / 60 * 25 $0


50 * 162.99989048 * 15.47 /100 * 25 * 1.15

$36,248


58 * 68.99982817 * 15.47 /100 * 25 * 1.15

$17,799

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

$761,731 + $281,190 + $0+ $36,248 + $17,799

$1,096,968



Status : New


Original Current






TH 71 to CSAH 21 Termini TH 71 to CSAH 21


Year of Count







Special Message Code

new seg 2016 Comments new seg 2016


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.04 * 982366.25 / 60 * 25 *1.1

$468,261


1.04 * 2376 * 53.09 / 20 * 25 $163,984


1.04 * 70748.6 / 60 * 25 $30,658


$0 + $468,261 + $163,984+ $30,658

$662,903



Status : Original


Original Current






TH 71 TO SO LIM TENSTRIKE Termini TH 71 TO SO LIM TENSTRIKE











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.9 * 830978.91 / 60 * 25 *1.1

$342,779


0.9 * 2112 * 53.09 / 20 * 25 $126,142


0.9 * 18690.87 / 60 * 25 $7,009


$0 + $342,779 + $126,142+ $7,009

$475,930



Status : Original


Original Current






SO LIM TENSTRIKE TO CSAH 91 Termini SO LIM TENSTRIKE TO CSAH 91











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.57 * 830978.91 / 60 * 25 *1.1

$217,093


0.57 * 2112 * 53.09 / 20 * 25 $79,890


0.57 * 18690.87 / 60 * 25 $4,439


$0 + $217,093 + $79,890 +$4,439

$301,422



Status : Original


Original Current






CSAH 91 (MAIN ST)TO CSAH 29(DUDRY AVE)

Termini CSAH 91 (MAIN ST)TO CSAH 29(DUDRY AVE)











PROPOSED STORM SEWERWOULD TAKE SURFACE WATERTO AN OFFFSITE OUTLET

Comments PROPOSED STORM SEWERWOULD TAKE SURFACE WATERTO AN OFFFSITE OUTLET


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 1601747.96 / 60 * 25* 1.15

$53,725


0.07 * 2904 * 53.09 / 15 * 25 $17,987


0.07 * 7653.01 / 60 * 25 $223


$0 + $53,725 + $17,987 +$223

$71,935



Status : Original


Original Current






CSAH 29 (DUDRY AVE)TO TH 71 Termini CSAH 29 (DUDRY AVE)TO TH 71











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.36 * 830978.91 / 60 * 25 *1.1

$137,112


0.36 * 2112 * 53.09 / 20 * 25 $50,457


0.36 * 18690.87 / 60 * 25 $2,804


$0 + $137,112 + $50,457 +$2,804

$190,373



Status : Original


Original Current






WEST COUNTY LINE TO 3.4 MEAST

Termini WEST COUNTY LINE TO 3.4 MEAST

72 Present AADT 72









Comments


Segment Override



Computation Result


3.4 * 415489.46 / 60 * 25 *1.1

$647,471


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


3.4 * 0 / 60 * 25 $0


$647,471 + $239,012 + $0 $886,483



Status : Original


Original Current






3.4 M E W CO LINE TO 6.8 M EAST Termini 3.4 M E W CO LINE TO 6.8 M EAST

72 Present AADT 72









Comments


Segment Override



Computation Result


3.4 * 415489.46 / 60 * 25 *1.1

$647,471


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


3.4 * 0 / 60 * 25 $0


$647,471 + $239,012 + $0 $886,483



Status : Original


Original Current






6.8 E W C L TO 0.2 M E C RD 702 Termini 6.8 E W C L TO 0.2 M E C RD 702

72 Present AADT 72









Comments


Segment Override



Computation Result


3.2 * 415489.46 / 60 * 25 *1.1

$609,385


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


3.2 * 0 / 60 * 25 $0


$609,385 + $224,952 + $0 $834,337



Status : Original


Original Current






0.2 M E CO RD 702 TO CO RD 704 Termini 0.2 M E CO RD 702 TO CO RD 704

72 Present AADT 72









Comments


Segment Override



Computation Result


3.8 * 415489.46 / 60 * 25 *1.1

$723,644


3.8 * 546 * 10.3 / 2 * 25 $267,131


3.8 * 0 / 60 * 25 $0


$723,644 + $267,131 + $0 $990,775



Status : Original


Original Current


2 Segment Length 2




COUNTY ROAD 704 TO TH 89 Termini COUNTY ROAD 704 TO TH 89

66 Present AADT 66









Comments


Segment Override



Computation Result


2 * 415489.46 / 60 * 25 * 1.1 $380,865


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


2 * 0 / 60 * 25 $0


$380,865 + $140,595 + $0 $521,460



Status : Original


Original Current






TH 71 TO 1.5 MI W Termini TH 71 TO 1.5 MI W










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.5 * 830978.91 / 60 * 25 *1.1

$571,298


1.5 * 2112 * 53.09 / 20 * 25 $210,236


1.5 * 18690.87 / 60 * 25 $11,682


$0 + $571,298 + $210,236+ $11,682

$793,216



Status : Original


Original Current






TH 71 TO 0.04 MI S OF RR AVE Termini TH 71 TO 0.04 MI S OF RR AVE











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.37 * 982366.25 / 60 * 25 *1.1

$166,593


0.37 * 2376 * 53.09 / 20 * 25 $58,341


0.37 * 70748.6 / 60 * 25 $10,907


$0 + $166,593 + $58,341 +$10,907

$235,841



Status : Original


Original Current






0.04 MI SO RR AVE TO RR AVE Termini 0.04 MI SO RR AVE TO RR AVE











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.04 * 982366.25 / 60 * 25 *1.1

$18,010


0.04 * 2376 * 53.09 / 20 * 25 $6,307


0.04 * 70748.6 / 60 * 25 $1,179


$0 + $18,010 + $6,307 +$1,179

$25,496



Status : Original


Original Current






RR AVE TO 0.02 MI N OF CSAH 30(SUMMIT AVE)

Termini RR AVE TO 0.02 MI N OF CSAH 30(SUMMIT AVE)











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 830978.91 / 60 * 25 *1.1

$38,087


0.1 * 2112 * 53.09 / 20 * 25 $14,016


0.1 * 18690.87 / 60 * 25 $779


$0 + $38,087 + $14,016 +$779

$52,882



Status : Original


Original Current

FUNKLEY Municipality FUNKLEY





0.02 MI N OF CSAH 30 (SUMMITAVE) TO NORTHERN AVE

Termini 0.02 MI N OF CSAH 30 (SUMMITAVE) TO NORTHERN AVE











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.11 * 1601747.96 / 60 * 25* 1.15

$84,425


0.11 * 2904 * 53.09 / 15 * 25 $28,265


0.11 * 7653.01 / 60 * 25 $351


$0 + $84,425 + $28,265 +$351

$113,041



Status : Revised


Original Current






NORTHERN AVE TO TH 71 Termini NORTHERN AVE TO TH 71











2016 SAP 004-647-005 RECONST Comments 2016 SAP 004-647-005 RECONST


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.13 * 1601747.96 / 60 * 25* 1.15

$99,776


0.13 * 2904 * 53.09 / 15 * 25 $33,404


0.13 * 7653.01 / 60 * 25 $415


$0 + $99,776 + $33,404 +$415

$133,595



Status : Revised


Original Current






TH 71 TO 0.1 MI SO OF NO LIMBLACKDUCK

Termini TH 71 TO 0.1 MI SO OF NO LIMBLACKDUCK













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.23 * 1601747.96 / 60 * 25* 1.15

$176,526


0.23 * 2904 * 53.09 / 15 * 25 $59,100


0.23 * 7653.01 / 60 * 25 $733


$0 + $176,526 + $59,100 +$733

$236,359



Status : Revised


Original Current






0.1 MI SO TO NO LIM BLACKDUCK Termini 0.1 MI SO TO NO LIM BLACKDUCK













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 830978.91 / 60 * 25 *1.1

$38,087


0.1 * 2112 * 53.09 / 20 * 25 $14,016


0.1 * 18690.87 / 60 * 25 $779


$0 + $38,087 + $14,016 +$779

$52,882



Status : Revised


Original Current






NO LIM BLACKDUCK TO TH 72 Termini NO LIM BLACKDUCK TO TH 72













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 830978.91 / 60 * 25 *1.1

$152,346


0.4 * 2112 * 53.09 / 20 * 25 $56,063


0.4 * 18690.87 / 60 * 25 $3,115


$0 + $152,346 + $56,063 +$3,115

$211,524



Status : Original


Original Current






1.5 MILES EAST TO 3.0 MILESEAST OF CSAH 7

Termini 1.5 MILES EAST TO 3.0 MILESEAST OF CSAH 7










2012 SAP 004-648-002 PHASE 22012 SAP 004-648-002 PHASE 1

Comments 2012 SAP 004-648-002 PHASE 22012 SAP 004-648-002 PHASE 1


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.5 * 830978.91 / 60 * 25 *1.1

$571,298


1.5 * 2112 * 53.09 / 20 * 25 $210,236


1.5 * 18690.87 / 60 * 25 $11,682


$0 + $571,298 + $210,236+ $11,682

$793,216



Status : Original


Original Current






PAUL BUNYAN DR SE TO .23MILES SE

Termini PAUL BUNYAN DR SE TO .23MILES SE










ORDER 93490 TRADE W/BJIREVISED IS TO INCLUDE .23MILES OF 4 LANE ROADWAY

Comments ORDER 93490 TRADE W/BJIREVISED IS TO INCLUDE .23MILES OF 4 LANE ROADWAY


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.23 * 1601747.96 / 60 * 25* 1.15

$176,526


0.23 * 2904 * 53.09 / 15 * 25 $59,100


0.23 * 7653.01 / 60 * 25 $733


$35,156 + $176,526 +$59,100 + $733

$271,515



Status : Original


Original Current






.23 MILES SE OF PAUL BUNYANDR SE TO E CITY LIM BEMIDJI

Termini .23 MILES SE OF PAUL BUNYANDR SE TO E CITY LIM BEMIDJI










ORDER 93490 TRADE W/BJIREVISED IS TO INCLUDE .23MILES OF 4 LANE ROADWAY

Comments ORDER 93490 TRADE W/BJIREVISED IS TO INCLUDE .23MILES OF 4 LANE ROADWAY


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.49 * 1601747.96 / 60 * 25* 1.15

$376,077


0.49 * 2904 * 53.09 / 15 * 25 $125,908


0.49 * 7653.01 / 60 * 25 $1,562


$0 + $376,077 + $125,908+ $1,562

$503,547



Status : Original


Original Current






E CITY LIM BEMIDJI TO 0.8 MI SE Termini E CITY LIM BEMIDJI TO 0.8 MI SE













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 982366.25 / 60 * 25 *1.1

$360,201


0.8 * 2376 * 53.09 / 20 * 25 $126,142


0.8 * 70748.6 / 60 * 25 $23,583


$0 + $360,201 + $126,142+ $23,583

$509,926



Status : Original


Original Current






0.8 MI SE TO 1.2 MI SE OF E LIMBEMIDJI

Termini 0.8 MI SE TO 1.2 MI SE OF E LIMBEMIDJI













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 982366.25 / 60 * 25 *1.1

$180,100


0.4 * 2376 * 53.09 / 20 * 25 $63,071


0.4 * 70748.6 / 60 * 25 $11,791


$0 + $180,100 + $63,071 +$11,791

$254,962



Status : Original


Original Current






TH 71 TO MINNKOTA AVE Termini TH 71 TO MINNKOTA AVE










2013 SAP 004-652-004 M&OL W/SOME C&G

Comments 2013 SAP 004-652-004 M&OL W/SOME C&G


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.1 * 1601747.96 / 60 * 25 *1.15

$76,750


0.1 * 2904 * 53.09 / 15 * 25 $25,696


0.1 * 7653.01 / 60 * 25 $319


$35,156 + $76,750 +$25,696 + $319

$137,921



Status : Original


Original Current






MINNKOTA AVE TO E LIMSBEMIDJI

Termini MINNKOTA AVE TO E LIMSBEMIDJI










2013 SAP 004-652-004 M&OL W/SOME C&G



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 2313712.32 / 60 * 25 *1.1

$424,181


0.4 * 3564 * 53.09 / 20 * 25 $94,606


0.4 * 467448.58 / 60 * 25 $77,908


$0 + $424,181 + $94,606 +$77,908

$596,695



Status : Original


Original Current






E LIMS TO W LIMS BEMIDJI (0.15MI W OF CSAH 15)

Termini E LIMS TO W LIMS BEMIDJI (0.15MI W OF CSAH 15)










2013 SAP 004-652-004 M&OL W/SOME C&G



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 2313712.32 / 60 * 25 *1.1

$424,181


0.4 * 3564 * 53.09 / 20 * 25 $94,606


0.4 * 467448.58 / 60 * 25 $77,908


$0 + $424,181 + $94,606 +$77,908

$596,695



Status : Original


Original Current






W LIMS BEMIDJI (0.15 MI W OFCSAH 15) TO CSAH 15

Termini W LIMS BEMIDJI (0.15 MI W OFCSAH 15) TO CSAH 15










2013 SAP 004-652-004 M&OL W/SOME C&G



Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.15 * 1601747.96 / 60 * 25* 1.15

$115,126


0.15 * 2904 * 53.09 / 15 * 25 $38,543


0.15 * 7653.01 / 60 * 25 $478


$35,156 + $115,126 +$38,543 + $478

$189,303



Status : Original


Original Current






CSAH 15 TO JCT TAMARACK AVNW (E LIMS BEMIDJI)

Termini CSAH 15 TO JCT TAMARACK AVNW (E LIMS BEMIDJI)










2013 SAP 004-652-004 M&OL W/SOME C&G



Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.24 * 1601747.96 / 60 * 25* 1.15

$184,201


0.24 * 2904 * 53.09 / 15 * 25 $61,669


0.24 * 7653.01 / 60 * 25 $765


$35,156 + $184,201 +$61,669 + $765

$281,791



Status : Original


Original Current






(E LIMS BEMIDJI) TAMARACK AVNW TO CSAH 21

Termini (E LIMS BEMIDJI) TAMARACK AVNW TO CSAH 21










2013 SAP 004-652-004 M&OL W/SOME C&G



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 982366.25 / 60 * 25 *1.1

$90,050


0.2 * 2376 * 53.09 / 20 * 25 $31,535


0.2 * 70748.6 / 60 * 25 $5,896


$0 + $90,050 + $31,535 +$5,896

$127,481



Status : Original


Original Current






EAST COUNTY LINE TO SOUTHCOUNTY LINE (REVERSESTATIONING)

Termini EAST COUNTY LINE TO SOUTHCOUNTY LINE (REVERSESTATIONING)









SB APPROVED MILEAGESEGMENT

Special Message Code SB APPROVED MILEAGESEGMENT

Comments


Segment Override


Original Current




LYDICK CRK Feature Crossed LYDICK CRK



12 Culvert Width 12

6 Culvert Height 6




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.1 * 830978.91 / 60 * 25 *1.1

$799,817


2.1 * 2112 * 53.09 / 20 * 25 $294,331


2.1 * 18690.87 / 60 * 25 $16,355


66 * 71.9997271 * 15.47 /100 * 25 * 1.15

$21,135


$0 + $799,817 + $294,331+ $16,355 + $21,135

$1,131,638



Status : Original


Original Current
















Comments


Segment Override



Computation Result


5.9 * 415489.46 / 60 * 25 *1.1

$1,123,553


5.9 * 546 * 10.3 / 2 * 25 $414,755


5.9 * 0 / 60 * 25 $0


$1,123,553 + $414,755 + $0 $1,538,308



Status : Deleted


Original Current
















Comments


Segment Override



Computation Result

Deleted Segment If status is Deleted, resultis zero

$0

Total Segment Cost Deleted Segment $0 $0



Status : Original


Original Current






SO JCT CSAH 21 TO NO JCT CSAH21 & CSAH 20 TO CSAH 57

Termini SO JCT CSAH 21 TO NO JCT CSAH21 & CSAH 20 TO CSAH 57










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


7.2 * 830978.91 / 60 * 25 *1.1

$2,742,230


7.2 * 2112 * 53.09 / 20 * 25 $1,009,135


7.2 * 18690.87 / 60 * 25 $56,073


$0 + $2,742,230 +$1,009,135 + $56,073

$3,807,438



Status : Original


Original Current

TURTLE RIVER Municipality TURTLE RIVER





WEST C L TURTLE RIVER TOCSAH 21 NORTH

Termini WEST C L TURTLE RIVER TOCSAH 21 NORTH










ORDER NO. 94116 Comments ORDER NO. 94116


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.03 * 830978.91 / 60 * 25 *1.1

$11,426


0.03 * 2112 * 53.09 / 20 * 25 $4,205


0.03 * 18690.87 / 60 * 25 $234


$0 + $11,426 + $4,205 +$234

$15,865



Status : Original


Original Current






TH 71 TO WEST C L TURTLERIVER

Termini TH 71 TO WEST C L TURTLERIVER










ORDER NO. 94116 THIS IS AT THENORTH END OF 57

Comments ORDER NO. 94116 THIS IS AT THENORTH END OF 57


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 830978.91 / 60 * 25 *1.1

$76,173


0.2 * 2112 * 53.09 / 20 * 25 $28,032


0.2 * 18690.87 / 60 * 25 $1,558


$0 + $76,173 + $28,032 +$1,558

$105,763



Status : Original


Original Current


3 Segment Length 3




RES LINE @ BATTLE RIVER TOCSAH 23

Termini RES LINE @ BATTLE RIVER TOCSAH 23










Comments


Segment Override



Computation Result


3 * 415489.46 / 60 * 25 * 1.1 $571,298


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


3 * 0 / 60 * 25 $0


$571,298 + $210,893 + $0 $782,191



Status : Original


Original Current






FROM CSAH 21 TO TH 71 Termini FROM CSAH 21 TO TH 71










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 982366.25 / 60 * 25 *1.1

$360,201


0.8 * 2376 * 53.09 / 20 * 25 $126,142


0.8 * 70748.6 / 60 * 25 $23,583


$0 + $360,201 + $126,142+ $23,583

$509,926



Status : Original


Original Current






TH 2 TO LAMMERS AVENUESOLWAY

Termini TH 2 TO LAMMERS AVENUESOLWAY

96 Present AADT 96









Comments


Segment Override



Computation Result


0.21 * 415489.46 / 60 * 25 *1.1

$39,991


0.21 * 546 * 10.3 / 2 * 25 $14,762


0.21 * 0 / 60 * 25 $0


$39,991 + $14,762 + $0 $54,753



Status : Original


Original Current






ON MAIN ST CSAH 43 TO 2ND ST Termini ON MAIN ST CSAH 43 TO 2ND ST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 1601747.96 / 60 * 25* 1.15

$53,725


0.07 * 2904 * 53.09 / 15 * 25 $17,987


0.07 * 7653.01 / 60 * 25 $223


$0 + $53,725 + $17,987 +$223

$71,935



Status : Original


Original Current






ON 2ND ST - MAIN ST TO CSAH 43 Termini ON 2ND ST - MAIN ST TO CSAH 43

72 Present AADT 72









Comments


Segment Override



Computation Result


0.14 * 415489.46 / 60 * 25 *1.1

$26,661


0.14 * 546 * 10.3 / 2 * 25 $9,842


0.14 * 0 / 60 * 25 $0


$26,661 + $9,842 + $0 $36,503



Status : Original


Original Current






SUMMIT AVE TO TH 71 Termini SUMMIT AVE TO TH 71










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 1601747.96 / 60 * 25 *1.15

$230,251


0.3 * 2904 * 53.09 / 15 * 25 $77,087


0.3 * 7653.01 / 60 * 25 $957


$0 + $230,251 + $77,087 +$957

$308,295



Status : Original


Original Current






MAIN ST TO TH 72 IN KELLIHER Termini MAIN ST TO TH 72 IN KELLIHER










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 1601747.96 / 60 * 25 *1.15

$153,501


0.2 * 2904 * 53.09 / 15 * 25 $51,391


0.2 * 7653.01 / 60 * 25 $638


$0 + $153,501 + $51,391 +$638

$205,530



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.39 * 1601747.96 / 60 * 25* 1.15

$299,327


0.39 * 2904 * 53.09 / 15 * 25 $100,213


0.39 * 7653.01 / 60 * 25 $1,244


$0 + $299,327 + $100,213+ $1,244

$400,784

- CSAH - Segment Report Roadway Segment Information Status : Original County Name : BELTRAMI Segment...

Documents

Transcript of - CSAH - Segment Report Roadway Segment Information Status : Original County Name : BELTRAMI Segment...