SANEEDS - CSAH - Segment Report Roadway Segment Status ... · County Name : MEEKER Segment Nbr : 047-601-020 Original Current ... 0.5 * 33326.01 / 60 * 25 $6,943 Culvert CulvertLength

SANEEDS - CSAH - Segment Report

Roadway SegmentInformation

Status : Original

County Name : MEEKER Segment Nbr : 047-601-010

Original Current

Unassigned/Unknown Municipality Unassigned/Unknown

3 Segment Length 3

MIXED BITUMINOUS Existing Surface Type MIXED BITUMINOUS

2 Existing Surface Lanes 2

NOT DIVIDED Existing Lane Description NOT DIVIDED

CSAH 12 TO TH 7 Termini CSAH 12 TO TH 7

170 Present AADT 170

2015 Year of Count 2015

1 Projection Factor 1

170 Projected Traffic 170

RURAL Design Type RURAL

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

1992 Latest Year SA funds 1992

0 Number of Signal Legs 0

No Special Message Special Message Code No Special Message

Comments

Interchange Override

Segment Override

Segment CostInformation

Computation Factor Computation Formula Values Used ForCalculation

Computation Result

Signal Leg TrafficSignalLegs *UnitCost / SignalLifeCycle* StatutoryNeedsYear

0 * 56250 / 40 * 25 $0

Construction Length * UnitCost /ConstrLifeCycle *StatutoryNeedsYear *DevelopmentCost

3 * 607735.27 / 60 * 25 * 1.1 $835,636

Preservation Length * Quantity *UnitCost /PreservationLifeCycle *StatutoryNeedsYear

3 * 2112 * 46.76 / 20 * 25 $370,339

ROW Length * UnitCost /ROWLifeCycle *StatutoryNeedsYear

3 * 33326.01 / 60 * 25 $41,658

Total Segment Cost Signal Leg + Construction+ Preservation + ROW

$0 + $835,636 + $370,339+ $41,658

$1,247,633



Status : Original


Original Current


3 Segment Length 3




TH 7 TO JCT 160 TH AVE Termini TH 7 TO JCT 160 TH AVE










Comments


Segment Override

Bridge Information Status: Original

Original Current

47533 Structure Number 47533

3.35 Milepoint 3.35

2000 Year Built 2000

S FK CROW RIVER Feature Crossed S FK CROW RIVER

STREAM CROSSING Type of Service STREAM CROSSING

1 Number of Spans 1

87.5 Bridge Length 87.5

38.5 Bridge Width 38.5

100% Shared Structure 100%

Comments

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



Computation Result


0 * 56250 / 40 * 25 $0


3 * 607735.27 / 60 * 25 * 1.1 $835,636


3 * 2112 * 46.76 / 20 * 25 $370,339


3 * 33326.01 / 60 * 25 $41,658

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

87.5 * 38.5 * 152 / 80 * 25 *1.15

$184,018

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

$0 + $835,636 + $370,339+ $41,658 + $184,018

$1,431,651



Status : Original


Original Current


3.8 Segment Length 3.8




JCT 160TH AVE TO JCT CSAH 28 Termini JCT 160TH AVE TO JCT CSAH 28










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.8 * 607735.27 / 60 * 25 *1.1

$1,058,472


3.8 * 2112 * 46.76 / 20 * 25 $469,096


3.8 * 33326.01 / 60 * 25 $52,766


$0 + $1,058,472 + $469,096+ $52,766

$1,580,334



Status : Original


Original Current



BIT CONC OR ASPH Existing Surface Type BIT CONC OR ASPH



CSAH 28 TO CSAH 23 Termini CSAH 28 TO CSAH 23










SAP 47-601-16 GRADINGSAP 47-601-18 PAVED

Comments SAP 47-601-16 GRADINGSAP 47-601-18 PAVED


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.2 * 607735.27 / 60 * 25 *1.1

$1,169,890


4.2 * 2112 * 46.76 / 20 * 25 $518,475


4.2 * 33326.01 / 60 * 25 $58,321


$0 + $1,169,890 + $518,475+ $58,321

$1,746,686



Status : Original


Original Current






CSAH 23 TO SO LIMS LITCHFIELD Termini CSAH 23 TO SO LIMS LITCHFIELD










RESURFACED UNDER SAP 47-601-018

Comments RESURFACED UNDER SAP 47-601-018


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.9 * 607735.27 / 60 * 25 *1.1

$807,781


2.9 * 2112 * 46.76 / 20 * 25 $357,995


2.9 * 33326.01 / 60 * 25 $40,269


$0 + $807,781 + $357,995+ $40,269

$1,206,045



Status : Original


Original Current

LITCHFIELD Municipality LITCHFIELD





SO LIM LITCHFIELD TO N LIMSLITCHFIELD

Termini SO LIM LITCHFIELD TO N LIMSLITCHFIELD













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 922582.78 / 60 * 25 *1.1

$211,425


0.5 * 2376 * 46.76 / 20 * 25 $69,439


0.5 * 72889.99 / 60 * 25 $15,185


$0 + $211,425 + $69,439 +$15,185

$296,049



Status : Original


Original Current






0.10 MILES NORTH OF 255THSTREET TO 260TH STREET

Termini 0.10 MILES NORTH OF 255THSTREET TO 260TH STREET













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 922582.78 / 60 * 25 *1.1

$169,140


0.4 * 2376 * 46.76 / 20 * 25 $55,551


0.4 * 72889.99 / 60 * 25 $12,148


$0 + $169,140 + $55,551 +$12,148

$236,839



Status : Original


Original Current






260TH STREET TO S LIMSLITCHFIELD

Termini 260TH STREET TO S LIMSLITCHFIELD













Segment Override

Culvert Information Status: Original

Original Current


18.29 Milepoint 18.29


JEWETT CREEK (CD # 19) Feature Crossed JEWETT CREEK (CD # 19)

Type of Service

1 Number of Barrels 1

10 Culvert Width 10

7 Culvert Height 7

89 Culvert Length 89

52.0004009 Area of Waterway Opening 52.0004009


Comments

1 Culvert Group Code 1

RailRoadCrossingInformation

Status: Original

Original Current

BURLINGTON NORTHERN SANTAFE RAILWAY

RailRoad Name BURLINGTON NORTHERN SANTAFE RAILWAY

067811L USDOT Number 067811L

0.3 Located at Milepoint 0.3

1 Mainline Tracks 1

SIGNALS ONLY Protection Type SIGNALS ONLY

1987 Last Year Protection Upgraded 1987

32 Crossing Length 32

Last Year Surfaced

100% Percentage of Cost 100%

Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 607735.27 / 60 * 25 *1.1

$139,273


0.5 * 2112 * 46.76 / 20 * 25 $61,723


0.5 * 33326.01 / 60 * 25 $6,943

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

89 * 52.0004009 * 15.47 /100 * 25 * 1.15

$20,584

RR Crossing Protection UnitCost /RRCrossingLifeCycle *StatutoryNeedsYear

275000 / 25 * 25 $275,000

RR Crossing Surface SurfaceLength * UnitCost/ RRCrossingLifeCycle *StatutoryNeedsYear

32 * 1350 / 25 * 25 $43,200

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

$0 + $139,273 + $61,723 +$6,943 + $20,584 +$275,000 + $43,200

$546,723



Status : Original


Original Current






S LIMS LITCHFIELD TO CSAH 11 Termini S LIMS LITCHFIELD TO CSAH 11













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.04 * 607735.27 / 60 * 25 *1.1

$11,142


0.04 * 2112 * 46.76 / 20 * 25 $4,938


0.04 * 33326.01 / 60 * 25 $555


$0 + $11,142 + $4,938 +$555

$16,635



Status : Original


Original Current






TH 24 TO 315TH STREET Termini TH 24 TO 315TH STREET










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 607735.27 / 60 * 25 *1.1

$111,418


0.4 * 2112 * 46.76 / 20 * 25 $49,379


0.4 * 33326.01 / 60 * 25 $5,554


$0 + $111,418 + $49,379 +$5,554

$166,351



Status : Original


Original Current






315TH STREET TO 320TH STREET(TWP RD 127)

Termini 315TH STREET TO 320TH STREET(TWP RD 127)










Comments


Segment Override


Original Current


0.43 Milepoint 0.43


N FK CROW RIVER Feature Crossed N FK CROW RIVER

Type of Service

Number of Spans

160 Bridge Length 160



Comments

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



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 607735.27 / 60 * 25 *1.1

$83,564


0.3 * 2112 * 46.76 / 20 * 25 $37,034


0.3 * 33326.01 / 60 * 25 $4,166


160 * 38.2 * 138 / 80 * 25 *1.15

$303,117


$0 + $83,564 + $37,034 +$4,166 + $303,117

$427,881



Status : Original


Original Current






320TH STREET (TWP RD 127) TO0.90 M N

Termini 320TH STREET (TWP RD 127) TO0.90 M N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.9 * 607735.27 / 60 * 25 *1.1

$250,691


0.9 * 2112 * 46.76 / 20 * 25 $111,102


0.9 * 33326.01 / 60 * 25 $12,497


$0 + $250,691 + $111,102+ $12,497

$374,290



Status : Original


Original Current






320TH STREET TO 0.20 MI. S. OF330TH STREET

Termini 320TH STREET TO 0.20 MI. S. OF330TH STREET










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 607735.27 / 60 * 25 *1.1

$83,564


0.3 * 2112 * 46.76 / 20 * 25 $37,034


0.3 * 33326.01 / 60 * 25 $4,166


$0 + $83,564 + $37,034 +$4,166

$124,764



Status : Original


Original Current






0.20 MI S OF 330TH STREET TO360TH STREET

Termini 0.20 MI S OF 330TH STREET TO360TH STREET










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.4 * 607735.27 / 60 * 25 *1.1

$947,054


3.4 * 2112 * 46.76 / 20 * 25 $419,718


3.4 * 33326.01 / 60 * 25 $47,212


$0 + $947,054 + $419,718+ $47,212

$1,413,984



Status : Original


Original Current






360 TH STREET TO 2.6 M S OF TH55

Termini 360 TH STREET TO 2.6 M S OF TH55










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 607735.27 / 60 * 25 *1.1

$194,982


0.7 * 2112 * 46.76 / 20 * 25 $86,412


0.7 * 33326.01 / 60 * 25 $9,720


$0 + $194,982 + $86,412 +$9,720

$291,114



Status : Original


Original Current






2.60 M S OF TH 55 TO TH 55 Termini 2.60 M S OF TH 55 TO TH 55










Comments


Segment Override


Original Current


6.13 Milepoint 6.13


CLEARWATER RIVER (CD #44 Feature Crossed CLEARWATER RIVER (CD #44

Type of Service


12 Culvert Width 12

5 Culvert Height 5




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.6 * 607735.27 / 60 * 25 *1.1

$724,218


2.6 * 2112 * 46.76 / 20 * 25 $320,961


2.6 * 33326.01 / 60 * 25 $36,103


70 * 60.00013138 * 15.47 /100 * 25 * 1.15

$18,680

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

$0 + $724,218 + $320,961+ $36,103 + $18,680

$1,099,962



Status : Original


Original Current

WATKINS Municipality WATKINS





TH 55 TO 4TH STREET (TWP RD131)

Termini TH 55 TO 4TH STREET (TWP RD131)





URBAN Design Type URBAN

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




Comments


Segment Override


Status: Original

Original Current

CANADIAN PACIFIC RAILWAY RailRoad Name CANADIAN PACIFIC RAILWAY

689244P USDOT Number 689244P


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 1892111.74 / 60 * 25 *1.15

$453,318


0.5 * 2904 * 46.76 / 15 * 25 $113,159


0.5 * 10842.12 / 60 * 25 $2,259


275000 / 25 * 25 $275,000


72 * 1350 / 25 * 25 $97,200

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

$0 + $453,318 + $113,159+ $2,259 + $275,000 +$97,200

$940,936



Status : Original


Original Current






4TH STREET (TWP RD 131) TO395TH STREET

Termini 4TH STREET (TWP RD 131) TO395TH STREET










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.25 * 922582.78 / 60 * 25 *1.1

$105,713


0.25 * 2376 * 46.76 / 20 * 25 $34,719


0.25 * 72889.99 / 60 * 25 $7,593


$0 + $105,713 + $34,719 +$7,593

$148,025



Status : Original


Original Current






395TH STREET TO N LIM WATKINS Termini 395TH STREET TO N LIM WATKINS










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.13 * 922582.78 / 60 * 25 *1.1

$54,971


0.13 * 2376 * 46.76 / 20 * 25 $18,054


0.13 * 72889.99 / 60 * 25 $3,948


$0 + $54,971 + $18,054 +$3,948

$76,973



Status : Original


Original Current






N LIM WATKINS TO N CO LINE Termini N LIM WATKINS TO N CO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 922582.78 / 60 * 25 *1.1

$169,140


0.4 * 2376 * 46.76 / 20 * 25 $55,551


0.4 * 72889.99 / 60 * 25 $12,148


$0 + $169,140 + $55,551 +$12,148

$236,839



Status : Original


Original Current






W CO LINE TO TH 4 Termini W CO LINE TO TH 4










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.5 * 607735.27 / 60 * 25 *1.1

$1,253,454


4.5 * 2112 * 46.76 / 20 * 25 $555,509


4.5 * 33326.01 / 60 * 25 $62,486


$0 + $1,253,454 + $555,509+ $62,486

$1,871,449



Status : Original


Original Current






TH 4 TO CSAH 30 IN MANANNAH Termini TH 4 TO CSAH 30 IN MANANNAH










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.7 * 607735.27 / 60 * 25 *1.1

$752,072


2.7 * 2112 * 46.76 / 20 * 25 $333,305


2.7 * 33326.01 / 60 * 25 $37,492


$0 + $752,072 + $333,305+ $37,492

$1,122,869



Status : Revised


Original Current






CSAH 30 IN MANANNAH TO TH 22 Termini CSAH 30 IN MANANNAH TO TH 22










2016 SAP 047-603-010 CULVERTREPLACES BR NO. 7088

Comments 2016 SAP 047-603-010 CULVERTREPLACES BR NO. 7088


Segment Override

Bridge Information Status: Deleted

Original Current


7.9 Milepoint 7.9


MID FK CROW RIVER Feature Crossed MID FK CROW RIVER

Type of Service

Number of Spans

52 Bridge Length 52

26 Bridge Width 26


Comments



Original Current

47J06 Structure Number 47J06

8.22 Milepoint 8.22


GROVE CREEK Feature Crossed GROVE CREEK



10 Culvert Width 10

6 Culvert Height 6




Comments


Culvert Information Status: New

Original Current


7.9 Milepoint 7.9


Middle Fork Crow River Feature Crossed Middle Fork Crow River



14 Culvert Width 14

7 Culvert Height 7


308 Area of Waterway Opening 308


2016 SAP 047-603-010 CULVERTREPLACES BR NO. 7088

Comments 2016 SAP 047-603-010 CULVERTREPLACES BR NO. 7088




Computation Result


0 * 56250 / 40 * 25 $0


3.5 * 607735.27 / 60 * 25 *1.1

$974,909


3.5 * 2112 * 46.76 / 20 * 25 $432,062


3.5 * 33326.01 / 60 * 25 $48,600


60 * 60.00013138 * 15.47 /100 * 25 * 1.15

$16,011


52 * 308 * 15.47 / 100 * 25 *1.15

$71,233

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

$0 + $974,909 + $432,062+ $48,600 + $16,011 +$71,233

$1,542,815



Status : Original


Original Current






TH 15 TO S LIMS DASSEL Termini TH 15 TO S LIMS DASSEL









THTB-RECONSTRUCTED WITH TBFUNDS

Special Message Code THTB-RECONSTRUCTED WITH TBFUNDS

Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.8 * 607735.27 / 60 * 25 *1.1

$222,836


0.8 * 2112 * 46.76 / 20 * 25 $98,757


0.8 * 33326.01 / 60 * 25 $11,109


$0 + $222,836 + $98,757 +$11,109

$332,702



Status : Original


Original Current

DASSEL Municipality DASSEL





S LIMS DASSEL TO TH 12 Termini S LIMS DASSEL TO TH 12









THTB-RECONSTRUCTED WITH TBFUNDS

Special Message Code THTB-RECONSTRUCTED WITH TBFUNDS

Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.68 * 1892111.74 / 60 * 25* 1.15

$616,513


0.68 * 2904 * 46.76 / 15 * 25 $153,897


0.68 * 10842.12 / 60 * 25 $3,072


$0 + $616,513 + $153,897+ $3,072

$773,482



Status : Original


Original Current






TH 12 TO N LIM DASSEL Termini TH 12 TO N LIM DASSEL










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.48 * 1892111.74 / 60 * 25* 1.15

$435,186


0.48 * 2904 * 46.76 / 15 * 25 $108,633


0.48 * 10842.12 / 60 * 25 $2,168


$0 + $435,186 + $108,633+ $2,168

$545,987



Status : Original


Original Current


2 Segment Length 2




N LIM DASSEL TO 255TH STREET(CO RD 199)

Termini N LIM DASSEL TO 255TH STREET(CO RD 199)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 607735.27 / 60 * 25 * 1.1 $557,091


2 * 2112 * 46.76 / 20 * 25 $246,893


2 * 33326.01 / 60 * 25 $27,772


$0 + $557,091 + $246,893+ $27,772

$831,756



Status : Original


Original Current






255TH STREET(CO RD 199) TO280TH STREET

Termini 255TH STREET(CO RD 199) TO280TH STREET










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 607735.27 / 60 * 25 *1.1

$696,363


2.5 * 2112 * 46.76 / 20 * 25 $308,616


2.5 * 33326.01 / 60 * 25 $34,715


$0 + $696,363 + $308,616+ $34,715

$1,039,694



Status : Original


Original Current






280TH STREET TO 725TH AVENUE(CO RD 192)

Termini 280TH STREET TO 725TH AVENUE(CO RD 192)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 607735.27 / 60 * 25 *1.1

$139,273


0.5 * 2112 * 46.76 / 20 * 25 $61,723


0.5 * 33326.01 / 60 * 25 $6,943


$0 + $139,273 + $61,723 +$6,943

$207,939



Status : Original


Original Current






725TH AVENUE (CO RD 192) TOCSAH 21

Termini 725TH AVENUE (CO RD 192) TOCSAH 21










Comments


Segment Override


Original Current


6.01 Milepoint 6.01


WASHINGTON CREEK Feature Crossed WASHINGTON CREEK



14 Culvert Width 14

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 607735.27 / 60 * 25 *1.1

$167,127


0.6 * 2112 * 46.76 / 20 * 25 $74,068


0.6 * 33326.01 / 60 * 25 $8,332


56 * 226.9998871 * 15.47 /100 * 25 * 1.15

$56,538


$0 + $167,127 + $74,068 +$8,332 + $56,538

$306,065



Status : Original


Original Current


1 Segment Length 1







1.9 Projection Factor 1.9







2015 SAP 047-605-005 PH2 PAVING2013 SAP 047-605-003 PH1 G&B

COMMISSIONER'S ORDER 91373(5/26/10)

Comments 2015 SAP 047-605-005 PH2 PAVING2013 SAP 047-605-003 PH1 G&B

COMMISSIONER'S ORDER 91373(5/26/10)


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current






CSAH 15 TO E CO LINE Termini CSAH 15 TO E CO LINE










2013 SAP 047-605-004 M&OL Comments 2013 SAP 047-605-004 M&OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.4 * 607735.27 / 60 * 25 *1.1

$389,963


1.4 * 2112 * 46.76 / 20 * 25 $172,825


1.4 * 33326.01 / 60 * 25 $19,440


$0 + $389,963 + $172,825+ $19,440

$582,228



Status : Original


Original Current






JCT CSAH 4 AND SIMON AVE TOSIMON AVE AND 3RD ST

Termini JCT CSAH 4 AND SIMON AVE TOSIMON AVE AND 3RD ST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.06 * 1892111.74 / 60 * 25* 1.15

$54,398


0.06 * 2904 * 46.76 / 15 * 25 $13,579


0.06 * 10842.12 / 60 * 25 $271


$0 + $54,398 + $13,579 +$271

$68,248



Status : Original


Original Current






3RD ST & SIMON AVE TO 0.09 MI NOF S LIMS

Termini 3RD ST & SIMON AVE TO 0.09 MI NOF S LIMS










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.22 * 1892111.74 / 60 * 25* 1.15

$199,460


0.22 * 2904 * 46.76 / 15 * 25 $49,790


0.22 * 10842.12 / 60 * 25 $994


$0 + $199,460 + $49,790 +$994

$250,244



Status : Original


Original Current






0.09 MI N TO S LIMS DASSEL Termini 0.09 MI N TO S LIMS DASSEL










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.09 * 1892111.74 / 60 * 25* 1.15

$81,597


0.09 * 2904 * 46.76 / 15 * 25 $20,369


0.09 * 10842.12 / 60 * 25 $407


$0 + $81,597 + $20,369 +$407

$102,373



Status : Original


Original Current






ON SOUTH LIMS DASSEL Termini ON SOUTH LIMS DASSEL










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.53 * 607735.27 / 60 * 25 *1.1

$147,629


0.53 * 2112 * 46.76 / 20 * 25 $65,427


0.53 * 33326.01 / 60 * 25 $7,359


$0 + $147,629 + $65,427 +$7,359

$220,415



Status : Original


Original Current






S LIM DASSEL TO 0.50 MI S (1MILE W OF CSAH 15)

Termini S LIM DASSEL TO 0.50 MI S (1MILE W OF CSAH 15)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 607735.27 / 60 * 25 *1.1

$139,273


0.5 * 2112 * 46.76 / 20 * 25 $61,723


0.5 * 33326.01 / 60 * 25 $6,943


$0 + $139,273 + $61,723 +$6,943

$207,939



Status : Original


Original Current


1 Segment Length 1




730TH AVENUE (1.0 MI W) TOCSAH 15

Termini 730TH AVENUE (1.0 MI W) TOCSAH 15










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current


1 Segment Length 1














Comments


Segment Override


Original Current




COLLINGWOOD CREEK Feature Crossed COLLINGWOOD CREEK

Type of Service


12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


78 * 85.00036552 * 15.47 /100 * 25 * 1.15

$29,488


$0 + $278,545 + $123,446+ $13,886 + $29,488

$445,365



Status : Original


Original Current






CSAH 19 S AND ALONG E CO LINE Termini CSAH 19 S AND ALONG E CO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 607735.27 / 60 * 25 *1.1

$139,273


0.5 * 2112 * 46.76 / 20 * 25 $61,723


0.5 * 33326.01 / 60 * 25 $6,943


$0 + $139,273 + $61,723 +$6,943

$207,939



Status : Original


Original Current






TH 55 TO W LIM EDEN VALLEY Termini TH 55 TO W LIM EDEN VALLEY










2012 SAP 047-608-007 Comments 2012 SAP 047-608-007


Segment Override


Status: Original

Original Current

CANADIAN PACIFIC RAILWAY RailRoad Name CANADIAN PACIFIC RAILWAY

689260Y USDOT Number 689260Y


1 Mainline Tracks 1

SIGNS ONLY Protection Type SIGNS ONLY



Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 607735.27 / 60 * 25 *1.1

$111,418


0.4 * 2112 * 46.76 / 20 * 25 $49,379


0.4 * 33326.01 / 60 * 25 $5,554


1500 / 25 * 25 $1,500


32 * 1350 / 25 * 25 $43,200


$0 + $111,418 + $49,379 +$5,554 + $1,500 + $43,200

$211,051



Status : Original


Original Current

EDEN VALLEY Municipality EDEN VALLEY





W LIM EDEN VALLEY TO 0.20 M WOF TH 22

Termini W LIM EDEN VALLEY TO 0.20 M WOF TH 22










2012 SAP 047-608-007 Comments 2012 SAP 047-608-007


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 607735.27 / 60 * 25 *1.1

$83,564


0.3 * 2112 * 46.76 / 20 * 25 $37,034


0.3 * 33326.01 / 60 * 25 $4,166


$0 + $83,564 + $37,034 +$4,166

$124,764



Status : Original


Original Current

EDEN VALLEY Municipality EDEN VALLEY





0.20 M W OF TH22 TO TH22 Termini 0.20 M W OF TH22 TO TH22










Comments


Segment Override


Original Current




EDEN BROOK Feature Crossed EDEN BROOK



8 Culvert Width 8

6 Culvert Height 6




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 1892111.74 / 60 * 25 *1.15

$181,327


0.2 * 2904 * 46.76 / 15 * 25 $45,264


0.2 * 10842.12 / 60 * 25 $904


54 * 97.99992755 * 15.47 /100 * 25 * 1.15

$23,537


$0 + $181,327 + $45,264 +$904 + $23,537

$251,032



Status : Original


Original Current






S CO LINE TO 0.70 MI N Termini S CO LINE TO 0.70 MI N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 607735.27 / 60 * 25 *1.1

$194,982


0.7 * 2112 * 46.76 / 20 * 25 $86,412


0.7 * 33326.01 / 60 * 25 $9,720


$0 + $194,982 + $86,412 +$9,720

$291,114



Status : Original


Original Current






0.7 MI N TO 0.5 MI S OF CSAH 18 Termini 0.7 MI N TO 0.5 MI S OF CSAH 18










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1892111.74 / 60 * 25 *1.15

$90,664


0.1 * 2904 * 46.76 / 15 * 25 $22,632


0.1 * 10842.12 / 60 * 25 $452


$0 + $90,664 + $22,632 +$452

$113,748



Status : Original


Original Current






0.5 MI SO TO CSAH 18 Termini 0.5 MI SO TO CSAH 18










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 607735.27 / 60 * 25 *1.1

$139,273


0.5 * 2112 * 46.76 / 20 * 25 $61,723


0.5 * 33326.01 / 60 * 25 $6,943


$0 + $139,273 + $61,723 +$6,943

$207,939



Status : Original


Original Current






CSAH 18 TO 208TH STREET Termini CSAH 18 TO 208TH STREET










2015 SP 047-609-012 OL Comments 2015 SP 047-609-012 OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.9 * 607735.27 / 60 * 25 *1.1

$1,086,327


3.9 * 2112 * 46.76 / 20 * 25 $481,441


3.9 * 33326.01 / 60 * 25 $54,155


$0 + $1,086,327 + $481,441+ $54,155

$1,621,923



Status : Original


Original Current






208TH STREET TO 230TH STREET(CO RD 159)

Termini 208TH STREET TO 230TH STREET(CO RD 159)












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 607735.27 / 60 * 25 *1.1

$696,363


2.5 * 2112 * 46.76 / 20 * 25 $308,616


2.5 * 33326.01 / 60 * 25 $34,715


$0 + $696,363 + $308,616+ $34,715

$1,039,694



Status : Original


Original Current






230TH STREET (TWP RD 159) TOTH 12

Termini 230TH STREET (TWP RD 159) TOTH 12












Segment Override


Status: Original

Original Current



067803U USDOT Number 067803U


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


1.9 * 607735.27 / 60 * 25 *1.1

$529,236


1.9 * 2112 * 46.76 / 20 * 25 $234,548


1.9 * 33326.01 / 60 * 25 $26,383


275000 / 25 * 25 $275,000


31 * 1350 / 25 * 25 $41,850


$0 + $529,236 + $234,548+ $26,383 + $275,000 +$41,850

$1,107,017



Status : Original


Original Current


1 Segment Length 1

AGGREGATE SURF Existing Surface Type AGGREGATE SURF



SOUTH COUNTY LINE TO 110THSTREET (1.0 MI NO)

Termini SOUTH COUNTY LINE TO 110THSTREET (1.0 MI NO)

55 Present AADT 55









Comments


Segment Override



Computation Result


1 * 303867.64 / 60 * 25 * 1.1 $139,273


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


1 * 0 / 60 * 25 $0

Total Segment Cost Construction +Preservation + ROW

$139,273 + $70,298 + $0 $209,571



Status : Original


Original Current


2 Segment Length 2




110TH STREET (1.0 MI N OF S COLINE) TO TH 7

Termini 110TH STREET (1.0 MI N OF S COLINE) TO TH 7

55 Present AADT 55









Comments


Segment Override



Computation Result


2 * 303867.64 / 60 * 25 * 1.1 $278,545


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


2 * 0 / 60 * 25 $0


$278,545 + $140,595 + $0 $419,140



Status : Original


Original Current






TH 7 TO CSAH 22 Termini TH 7 TO CSAH 22

60 Present AADT 60









Comments


Segment Override


Original Current


4.6 Milepoint 4.6



Type of Service

Number of Spans

78 Bridge Length 78

34 Bridge Width 34


Comments




Computation Result


4.3 * 303867.64 / 60 * 25 *1.1

$598,872


4.3 * 546 * 10.3 / 2 * 25 $302,279


4.3 * 0 / 60 * 25 $0


78 * 34 * 152 / 80 * 25 *1.15

$144,866

Total Segment Cost Construction +Preservation + ROW +Bridge

$598,872 + $302,279 + $0+ $144,866

$1,046,017



Status : Original


Original Current

GROVE CITY Municipality GROVE CITY





JNC TH 4 TO 545 AVE Termini JNC TH 4 TO 545 AVE










THIS SECTION REPLACESSEGMENTS 010 AND 019.

Comments THIS SECTION REPLACESSEGMENTS 010 AND 019.


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 607735.27 / 60 * 25 *1.1

$167,127


0.6 * 2112 * 46.76 / 20 * 25 $74,068


0.6 * 33326.01 / 60 * 25 $8,332


$0 + $167,127 + $74,068 +$8,332

$249,527



Status : Original


Original Current


1 Segment Length 1




270TH STREET (545 AVE) TOCSAH 32

Termini 270TH STREET (545 AVE) TOCSAH 32










2015 SAP 047-611-028 OL Comments 2015 SAP 047-611-028 OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current


1 Segment Length 1




CSAH 32 TO 1.00 MI E Termini CSAH 32 TO 1.00 MI E












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current






1.00 MI E CSAH 32 TO 0.4 MI W OFCSAH 31

Termini 1.00 MI E CSAH 32 TO 0.4 MI W OFCSAH 31












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.1 * 607735.27 / 60 * 25 *1.1

$584,945


2.1 * 2112 * 46.76 / 20 * 25 $259,237


2.1 * 33326.01 / 60 * 25 $29,160


$0 + $584,945 + $259,237+ $29,160

$873,342



Status : Original


Original Current






0.4 MI W TO CSAH 31 Termini 0.4 MI W TO CSAH 31












Segment Override


Status: Original

Original Current



067815N USDOT Number 067815N


1 Mainline Tracks 1

SIGNALS & GATES Protection Type SIGNALS & GATES



Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 607735.27 / 60 * 25 *1.1

$111,418


0.4 * 2112 * 46.76 / 20 * 25 $49,379


0.4 * 33326.01 / 60 * 25 $5,554


325000 / 25 * 25 $325,000


152 * 1350 / 25 * 25 $205,200


$0 + $111,418 + $49,379 +$5,554 + $325,000 +$205,200

$696,551



Status : Original


Original Current


2 Segment Length 2




CSAH 31 TO 11TH STREET (N LIMSLITCHFIELD)

Termini CSAH 31 TO 11TH STREET (N LIMSLITCHFIELD)












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 607735.27 / 60 * 25 * 1.1 $557,091


2 * 2112 * 46.76 / 20 * 25 $246,893


2 * 33326.01 / 60 * 25 $27,772


$0 + $557,091 + $246,893+ $27,772

$831,756



Status : Original


Original Current






11TH STREET (N LIMSLITCHFIELD) TO CSAH 1

Termini 11TH STREET (N LIMSLITCHFIELD) TO CSAH 1












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 607735.27 / 60 * 25 *1.1

$139,273


0.5 * 2112 * 46.76 / 20 * 25 $61,723


0.5 * 33326.01 / 60 * 25 $6,943


$0 + $139,273 + $61,723 +$6,943

$207,939



Status : Original


Original Current






CSAH 1 TO WILLMAR AVENUE Termini CSAH 1 TO WILLMAR AVENUE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.25 * 607735.27 / 60 * 25 *1.1

$69,636


0.25 * 2112 * 46.76 / 20 * 25 $30,862


0.25 * 33326.01 / 60 * 25 $3,471


$0 + $69,636 + $30,862 +$3,471

$103,969



Status : Original


Original Current






WILLMAR AVENUE TO AUSTIN AV Termini WILLMAR AVENUE TO AUSTIN AV










Comments


Segment Override


Original Current


7.89 Milepoint 7.89



Type of Service


12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.19 * 1892111.74 / 60 * 25* 1.15

$172,261


0.19 * 2904 * 46.76 / 15 * 25 $43,000


0.19 * 10842.12 / 60 * 25 $858


46 * 65.99992924 * 15.47 /100 * 25 * 1.15

$13,503


$0 + $172,261 + $43,000 +$858 + $13,503

$229,622



Status : Original


Original Current






AUSTIN AV TO TH 12 Termini AUSTIN AV TO TH 12










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.28 * 1892111.74 / 60 * 25* 1.15

$253,858


0.28 * 2904 * 46.76 / 15 * 25 $63,369


0.28 * 10842.12 / 60 * 25 $1,265


$0 + $253,858 + $63,369 +$1,265

$318,492



Status : Original


Original Current






TH 12 TO ARMSTRONG AV Termini TH 12 TO ARMSTRONG AV










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.21 * 1892111.74 / 60 * 25* 1.15

$190,394


0.21 * 2904 * 46.76 / 15 * 25 $47,527


0.21 * 10842.12 / 60 * 25 $949


$0 + $190,394 + $47,527 +$949

$238,870



Status : Original


Original Current






ARMSTRONG TO GORMAN Termini ARMSTRONG TO GORMAN










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.55 * 1892111.74 / 60 * 25* 1.15

$498,650


0.55 * 2904 * 46.76 / 15 * 25 $124,475


0.55 * 10842.12 / 60 * 25 $2,485


$0 + $498,650 + $124,475+ $2,485

$625,610



Status : Original


Original Current






GORMAN AV TO 0.11 MI E Termini GORMAN AV TO 0.11 MI E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.11 * 922582.78 / 60 * 25 *1.1

$46,514


0.11 * 2376 * 46.76 / 20 * 25 $15,276


0.11 * 72889.99 / 60 * 25 $3,341


$0 + $46,514 + $15,276 +$3,341

$65,131



Status : Original


Original Current






0.11 MI E GORMAN AV TO E LIMLITCHFIELD

Termini 0.11 MI E GORMAN AV TO E LIMLITCHFIELD










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.25 * 922582.78 / 60 * 25 *1.1

$105,713


0.25 * 2376 * 46.76 / 20 * 25 $34,719


0.25 * 72889.99 / 60 * 25 $7,593


$0 + $105,713 + $34,719 +$7,593

$148,025



Status : Original


Original Current






E LIM LITCHFIELD TO CSAH 34 Termini E LIM LITCHFIELD TO CSAH 34










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 922582.78 / 60 * 25 *1.1

$84,570


0.2 * 2376 * 46.76 / 20 * 25 $27,775


0.2 * 72889.99 / 60 * 25 $6,074


$0 + $84,570 + $27,775 +$6,074

$118,419



Status : Revised


Original Current


5 Segment Length 5
















Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5 * 607735.27 / 60 * 25 * 1.1 $1,392,727


5 * 2112 * 46.76 / 20 * 25 $617,232


5 * 33326.01 / 60 * 25 $69,429


$0 + $1,392,727 + $617,232+ $69,429

$2,079,388



Status : Original


Original Current






0.2 MI E CSAH 1 TO CSAH 26 Termini 0.2 MI E CSAH 1 TO CSAH 26










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.9 * 607735.27 / 60 * 25 *1.1

$1,086,327


3.9 * 2112 * 46.76 / 20 * 25 $481,441


3.9 * 33326.01 / 60 * 25 $54,155


$0 + $1,086,327 + $481,441+ $54,155

$1,621,923



Status : Original


Original Current


1 Segment Length 1














Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current






SO CO LINE TO 195TH STREET(TWP RD 295)

Termini SO CO LINE TO 195TH STREET(TWP RD 295)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.8 * 922582.78 / 60 * 25 *1.1

$1,606,832


3.8 * 2376 * 46.76 / 20 * 25 $527,733


3.8 * 72889.99 / 60 * 25 $115,409


$0 + $1,606,832 + $527,733+ $115,409

$2,249,974



Status : Original


Original Current






195TH STREET TO CSAH 33 Termini 195TH STREET TO CSAH 33










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.2 * 922582.78 / 60 * 25 *1.1

$930,271


2.2 * 2376 * 46.76 / 20 * 25 $305,530


2.2 * 72889.99 / 60 * 25 $66,816


$0 + $930,271 + $305,530+ $66,816

$1,302,617



Status : Original


Original Current


2 Segment Length 2




CSAH 33 TO S LIM DARWIN Termini CSAH 33 TO S LIM DARWIN










Comments


Segment Override


Original Current


6.99 Milepoint 6.99


STREAM Feature Crossed STREAM

Type of Service


12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2 * 607735.27 / 60 * 25 * 1.1 $557,091


2 * 2112 * 46.76 / 20 * 25 $246,893


2 * 33326.01 / 60 * 25 $27,772


91 * 77.99952496 * 15.47 /100 * 25 * 1.15

$31,569


$0 + $557,091 + $246,893+ $27,772 + $31,569

$863,325



Status : Original


Original Current

DARWIN Municipality DARWIN





SO LIM DARWIN TO 240THSTREET

Termini SO LIM DARWIN TO 240THSTREET










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.51 * 607735.27 / 60 * 25 *1.1

$142,058


0.51 * 2112 * 46.76 / 20 * 25 $62,958


0.51 * 33326.01 / 60 * 25 $7,082


$0 + $142,058 + $62,958 +$7,082

$212,098



Status : Original


Original Current






240TH STREET TO TH 12 Termini 240TH STREET TO TH 12










Comments


Segment Override


Status: Original

Original Current



067800Y USDOT Number 067800Y


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.32 * 922582.78 / 60 * 25 *1.1

$135,312


0.32 * 2376 * 46.76 / 20 * 25 $44,441


0.32 * 72889.99 / 60 * 25 $9,719


275000 / 25 * 25 $275,000


56 * 1350 / 25 * 25 $75,600


$0 + $135,312 + $44,441 +$9,719 + $275,000 +$75,600

$540,072



Status : Original


Original Current






TH 12 TO NO LIM DARWIN Termini TH 12 TO NO LIM DARWIN










SAP 47-614-17 GRADED &SURFACED

SAP 47-614-020, 2007

Comments SAP 47-614-17 GRADED &SURFACED

SAP 47-614-020, 2007


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.43 * 607735.27 / 60 * 25 *1.1

$119,774


0.43 * 2112 * 46.76 / 20 * 25 $53,082


0.43 * 33326.01 / 60 * 25 $5,971


$0 + $119,774 + $53,082 +$5,971

$178,827



Status : Original


Original Current






NO LIM DARWIN TO 250TH ST. Termini NO LIM DARWIN TO 250TH ST.










SAP 47-614-17 GRADED &SURFACED

SAP 47-614-020, 2007

Comments SAP 47-614-17 GRADED &SURFACED

SAP 47-614-020, 2007


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 607735.27 / 60 * 25 *1.1

$55,709


0.2 * 2112 * 46.76 / 20 * 25 $24,689


0.2 * 33326.01 / 60 * 25 $2,777


$0 + $55,709 + $24,689 +$2,777

$83,175



Status : Original


Original Current






250TH ST. TO CSAH 11 Termini 250TH ST. TO CSAH 11










GRADED SAP 47-614-18 IN 2006

SURFACED SAP 47-614-19 IN 2007

Comments GRADED SAP 47-614-18 IN 2006



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 607735.27 / 60 * 25 *1.1

$696,363


2.5 * 2112 * 46.76 / 20 * 25 $308,616


2.5 * 33326.01 / 60 * 25 $34,715


$0 + $696,363 + $308,616+ $34,715

$1,039,694



Status : Original


Original Current
















GRADED SAP 47-614-18 IN 2006


Comments GRADED SAP 47-614-18 IN 2006



Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.3 * 607735.27 / 60 * 25 *1.1

$1,197,745


4.3 * 2112 * 46.76 / 20 * 25 $530,820


4.3 * 33326.01 / 60 * 25 $59,709


$0 + $1,197,745 + $530,820+ $59,709

$1,788,274



Status : Original


Original Current


2 Segment Length 2




SO CO LINE TO CSAH 5 Termini SO CO LINE TO CSAH 5










GRADED IN 2008, SP 47-615-06PAVED IN 2009, SAP 47-615-07

Comments GRADED IN 2008, SP 47-615-06PAVED IN 2009, SAP 47-615-07


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 607735.27 / 60 * 25 * 1.1 $557,091


2 * 2112 * 46.76 / 20 * 25 $246,893


2 * 33326.01 / 60 * 25 $27,772


$0 + $557,091 + $246,893+ $27,772

$831,756



Status : Original


Original Current






CSAH 5 TO 200TH STREET (TWPRD 210)

Termini CSAH 5 TO 200TH STREET (TWPRD 210)










GRADED 2008, SP 47-615-06PAVED IN 2009, SAP 47-615-07

Comments GRADED 2008, SP 47-615-06PAVED IN 2009, SAP 47-615-07


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.9 * 607735.27 / 60 * 25 *1.1

$807,781


2.9 * 2112 * 46.76 / 20 * 25 $357,995


2.9 * 33326.01 / 60 * 25 $40,269


$0 + $807,781 + $357,995+ $40,269

$1,206,045



Status : Original


Original Current






200TH STREET (TWP RD 210) TOCSAH 6

Termini 200TH STREET (TWP RD 210) TOCSAH 6










GRADED 2008, SP 47-615-06PAVED IN 2009, SAP 47-615-07

Comments GRADED 2008, SP 47-615-06PAVED IN 2009, SAP 47-615-07


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.1 * 607735.27 / 60 * 25 *1.1

$584,945


2.1 * 2112 * 46.76 / 20 * 25 $259,237


2.1 * 33326.01 / 60 * 25 $29,160


$0 + $584,945 + $259,237+ $29,160

$873,342



Status : Original


Original Current


4 Segment Length 4














Comments


Segment Override


Original Current


1.28 Milepoint 1.28


JUD DITCH # 17 Feature Crossed JUD DITCH # 17

Type of Service


12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4 * 607735.27 / 60 * 25 * 1.1 $1,114,181


4 * 2112 * 46.76 / 20 * 25 $493,786


4 * 33326.01 / 60 * 25 $55,543


113 * 73.99965972 * 15.47 /100 * 25 * 1.15

$37,191


$0 + $1,114,181 + $493,786+ $55,543 + $37,191

$1,700,701



Status : Original


Original Current






TH 4 TO TH 22 Termini TH 4 TO TH 22










Comments


Segment Override


Original Current


7.13 Milepoint 7.13


GROVE CREEK Feature Crossed GROVE CREEK

Type of Service


8 Culvert Width 8

6 Culvert Height 6




Comments




Computation Result


0 * 56250 / 40 * 25 $0


6.5 * 607735.27 / 60 * 25 *1.1

$1,810,545


6.5 * 2112 * 46.76 / 20 * 25 $802,402


6.5 * 33326.01 / 60 * 25 $90,258


60 * 92.00012969 * 15.47 /100 * 25 * 1.15

$24,551


$0 + $1,810,545 + $802,402+ $90,258 + $24,551

$2,727,756



Status : Original


Original Current

















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.2 * 607735.27 / 60 * 25 *1.1

$334,254


1.2 * 2112 * 46.76 / 20 * 25 $148,136


1.2 * 33326.01 / 60 * 25 $16,663


$0 + $334,254 + $148,136+ $16,663

$499,053



Status : Original


Original Current






350TH STREET (TWP RD 137) TO380TH STREET (TWP RD 286)

Termini 350TH STREET (TWP RD 137) TO380TH STREET (TWP RD 286)










Comments


Segment Override


Original Current


2.44 Milepoint 2.44


CLEARWATER RIVER Feature Crossed CLEARWATER RIVER

Type of Service

Number of Spans


34 Bridge Width 34


Comments



Original Current


3.32 Milepoint 3.32



Type of Service


14 Culvert Width 14

10 Culvert Height 10




Comments



Original Current


2.95 Milepoint 2.95



Type of Service


8 Culvert Width 8

6 Culvert Height 6




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3.3 * 607735.27 / 60 * 25 *1.1

$919,200


3.3 * 2112 * 46.76 / 20 * 25 $407,373


3.3 * 33326.01 / 60 * 25 $45,823


65.4 * 34 * 152 / 80 * 25 *1.15

$121,464


49 * 98.99989386 * 15.47 /100 * 25 * 1.15

$21,575


60 * 95.99999493 * 15.47 /100 * 25 * 1.15

$25,618

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

$0 + $919,200 + $407,373+ $45,823 + $121,464 +$21,575 + $25,618

$1,541,053



Status : Original


Original Current


1 Segment Length 1




380TH STREET (TWP RD286) TOTH 55

Termini 380TH STREET (TWP RD286) TOTH 55










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current


3 Segment Length 3





75 Present AADT 75









Comments


Segment Override



Computation Result


3 * 303867.64 / 60 * 25 * 1.1 $417,818


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


3 * 0 / 60 * 25 $0


$417,818 + $210,893 + $0 $628,711



Status : Original


Original Current


















Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.3 * 607735.27 / 60 * 25 *1.1

$919,200


3.3 * 2112 * 46.76 / 20 * 25 $407,373


3.3 * 33326.01 / 60 * 25 $45,823


$0 + $919,200 + $407,373+ $45,823

$1,372,396



Status : Original


Original Current


















Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.6 * 607735.27 / 60 * 25 *1.1

$1,002,763


3.6 * 2112 * 46.76 / 20 * 25 $444,407


3.6 * 33326.01 / 60 * 25 $49,989


$0 + $1,002,763 + $444,407+ $49,989

$1,497,159



Status : Original


Original Current


1 Segment Length 1




TH 15 TO 1.0 MI E Termini TH 15 TO 1.0 MI E










SURFACED IN 2008, SAP 47-618-10 Comments SURFACED IN 2008, SAP 47-618-10


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current






1.0 MI E OF TH 15 TO 720THAVENUE (TWP RD 208)

Termini 1.0 MI E OF TH 15 TO 720THAVENUE (TWP RD 208)












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.7 * 607735.27 / 60 * 25 *1.1

$473,527


1.7 * 2112 * 46.76 / 20 * 25 $209,859


1.7 * 33326.01 / 60 * 25 $23,606


$0 + $473,527 + $209,859+ $23,606

$706,992



Status : Original


Original Current






720TH AVENUE (TWP RD 208) TO185TH STREET (TWP RD 219)

Termini 720TH AVENUE (TWP RD 208) TO185TH STREET (TWP RD 219)












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.8 * 607735.27 / 60 * 25 *1.1

$501,382


1.8 * 2112 * 46.76 / 20 * 25 $222,204


1.8 * 33326.01 / 60 * 25 $24,995


$0 + $501,382 + $222,204+ $24,995

$748,581



Status : Original


Original Current






185TH STREET TWP RD 219) TONO JCT TH 15

Termini 185TH STREET TWP RD 219) TONO JCT TH 15












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.1 * 607735.27 / 60 * 25 *1.1

$863,491


3.1 * 2112 * 46.76 / 20 * 25 $382,684


3.1 * 33326.01 / 60 * 25 $43,046


$0 + $863,491 + $382,684+ $43,046

$1,289,221



Status : Original


Original Current

KINGSTON Municipality KINGSTON





CSAH 27 TO 0.06 M N Termini CSAH 27 TO 0.06 M N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.06 * 1892111.74 / 60 * 25* 1.15

$54,398


0.06 * 2904 * 46.76 / 15 * 25 $13,579


0.06 * 10842.12 / 60 * 25 $271


$0 + $54,398 + $13,579 +$271

$68,248



Status : Original


Original Current






0.06 M TO 0.15 M N OF CSAH 27 Termini 0.06 M TO 0.15 M N OF CSAH 27










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.09 * 607735.27 / 60 * 25 *1.1

$25,069


0.09 * 2112 * 46.76 / 20 * 25 $11,110


0.09 * 33326.01 / 60 * 25 $1,250


$0 + $25,069 + $11,110 +$1,250

$37,429



Status : Original


Original Current






0.15 MI NO CSAH 27 TO NO LIMKINGSTON

Termini 0.15 MI NO CSAH 27 TO NO LIMKINGSTON










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 607735.27 / 60 * 25 *1.1

$83,564


0.3 * 2112 * 46.76 / 20 * 25 $37,034


0.3 * 33326.01 / 60 * 25 $4,166


$0 + $83,564 + $37,034 +$4,166

$124,764



Status : Original


Original Current






N LIM KINGSTON TO E CO LINE Termini N LIM KINGSTON TO E CO LINE










Comments


Segment Override


Original Current


4.07 Milepoint 4.07


DITCH Feature Crossed DITCH



10 Culvert Width 10

5 Culvert Height 5




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.8 * 607735.27 / 60 * 25 *1.1

$1,337,018


4.8 * 2112 * 46.76 / 20 * 25 $592,543


4.8 * 33326.01 / 60 * 25 $66,652


66 * 50.00046828 * 15.47 /100 * 25 * 1.15

$14,677


$0 + $1,337,018 + $592,543+ $66,652 + $14,677

$2,010,890



Status : Original


Original Current






375TH STREET (TWP RD 6) TO NOCO LINE

Termini 375TH STREET (TWP RD 6) TO NOCO LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 607735.27 / 60 * 25 *1.1

$696,363


2.5 * 2112 * 46.76 / 20 * 25 $308,616


2.5 * 33326.01 / 60 * 25 $34,715


$0 + $696,363 + $308,616+ $34,715

$1,039,694



Status : Original


Original Current






ALONG NORTH COUNTY LINE Termini ALONG NORTH COUNTY LINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.3 * 607735.27 / 60 * 25 *1.1

$362,109


1.3 * 2112 * 46.76 / 20 * 25 $160,480


1.3 * 33326.01 / 60 * 25 $18,052


$0 + $362,109 + $160,480+ $18,052

$540,641



Status : Original


Original Current


1 Segment Length 1




NORTH COUNTY LINE TO 0.10 MIW OF 390TH STREET (CO RD 289)

Termini NORTH COUNTY LINE TO 0.10 MIW OF 390TH STREET (CO RD 289)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current






0.10 MI W OF 390TH ST.(CO RD 289TO 1.0 MI W OF TH 4

Termini 0.10 MI W OF 390TH ST.(CO RD 289TO 1.0 MI W OF TH 4










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 607735.27 / 60 * 25 *1.1

$139,273


0.5 * 2112 * 46.76 / 20 * 25 $61,723


0.5 * 33326.01 / 60 * 25 $6,943


$0 + $139,273 + $61,723 +$6,943

$207,939



Status : Original


Original Current


1 Segment Length 1




1.0 MI W TO TH 4 Termini 1.0 MI W TO TH 4












Segment Override


Original Current


8.86 Milepoint 8.86



Type of Service

Number of Spans

40 Bridge Length 40

40 Bridge Width 40


Comments




Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


40 * 40 * 152 / 80 * 25 *1.15

$87,400


$0 + $278,545 + $123,446+ $13,886 + $87,400

$503,277



Status : Original


Original Current






CSAH 14 TO 708TH AVENUE (CORD 195)

Termini CSAH 14 TO 708TH AVENUE (CORD 195)












Segment Override


Original Current


2.36 Milepoint 2.36


CO DITCH # 36 Feature Crossed CO DITCH # 36



14 Culvert Width 14

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.8 * 607735.27 / 60 * 25 *1.1

$779,927


2.8 * 2112 * 46.76 / 20 * 25 $345,650


2.8 * 33326.01 / 60 * 25 $38,880


64 * 98.99989386 * 15.47 /100 * 25 * 1.15

$28,180


$0 + $779,927 + $345,650+ $38,880 + $28,180

$1,192,637



Status : Original


Original Current






708TH AVENUE (TWP RD 195) TOTH 15

Termini 708TH AVENUE (TWP RD 195) TOTH 15












Segment Override


Original Current


3.43 Milepoint 3.43


CO DITCH # 36 Feature Crossed CO DITCH # 36

Type of Service


14 Culvert Width 14

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 607735.27 / 60 * 25 *1.1

$445,673


1.6 * 2112 * 46.76 / 20 * 25 $197,514


1.6 * 33326.01 / 60 * 25 $22,217


80 * 82.00046659 * 15.47 /100 * 25 * 1.15

$29,177


$0 + $445,673 + $197,514+ $22,217 + $29,177

$694,581



Status : Original


Original Current






TH 15 TO 738TH AVENUE (CO RD255)

Termini TH 15 TO 738TH AVENUE (CO RD255)










Comments


Segment Override


Original Current


5.03 Milepoint 5.03



Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.2 * 607735.27 / 60 * 25 *1.1

$612,800


2.2 * 2112 * 46.76 / 20 * 25 $271,582


2.2 * 33326.01 / 60 * 25 $30,549


57.9 * 31.6 * 152 / 80 * 25 *1.15

$99,944


$0 + $612,800 + $271,582+ $30,549 + $99,944

$1,014,875



Status : Original


Original Current


1 Segment Length 1




738TH AVENUE (CO RD 255) TO ECO LINE

Termini 738TH AVENUE (CO RD 255) TO ECO LINE










Comments


Segment Override


Original Current


6.8 Milepoint 6.8


OUTLET BIG SWAN LAKE Feature Crossed OUTLET BIG SWAN LAKE

Type of Service


14 Culvert Width 14

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


51 * 81.00050028 * 15.47 /100 * 25 * 1.15

$18,373


$0 + $278,545 + $123,446+ $13,886 + $18,373

$434,250



Status : Original


Original Current


1 Segment Length 1




WEST COUNTY LINE TO 1.0 MIEAST

Termini WEST COUNTY LINE TO 1.0 MIEAST

85 Present AADT 85









Comments


Segment Override



Computation Result


1 * 303867.64 / 60 * 25 * 1.1 $139,273


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


1 * 0 / 60 * 25 $0


$139,273 + $70,298 + $0 $209,571



Status : Original


Original Current






1.0 MI E OF W CO LINE TO 530THAVENUE (CO RD 273)

Termini 1.0 MI E OF W CO LINE TO 530THAVENUE (CO RD 273)

85 Present AADT 85









Comments


Segment Override



Computation Result


1.5 * 303867.64 / 60 * 25 *1.1

$208,909


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


1.5 * 0 / 60 * 25 $0


$208,909 + $105,446 + $0 $314,355



Status : Original


Original Current






530TH AVENUE (CO RD 273) TO TH4

Termini 530TH AVENUE (CO RD 273) TO TH4

85 Present AADT 85









Comments


Segment Override



Computation Result


0.5 * 303867.64 / 60 * 25 *1.1

$69,636


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


0.5 * 0 / 60 * 25 $0


$69,636 + $35,149 + $0 $104,785



Status : Original


Original Current


















Segment Override


Original Current


4.32 Milepoint 4.32


BELLE CREEK Feature Crossed BELLE CREEK

Type of Service


10 Culvert Width 10

7 Culvert Height 7




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4.5 * 607735.27 / 60 * 25 *1.1

$1,253,454


4.5 * 2112 * 46.76 / 20 * 25 $555,509


4.5 * 33326.01 / 60 * 25 $62,486


70 * 51.00043459 * 15.47 /100 * 25 * 1.15

$15,878


$0 + $1,253,454 + $555,509+ $62,486 + $15,878

$1,887,327



Status : Original


Original Current






WEST COUNTY LINE TO TH 4 Termini WEST COUNTY LINE TO TH 4










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.1 * 607735.27 / 60 * 25 *1.1

$863,491


3.1 * 2112 * 46.76 / 20 * 25 $382,684


3.1 * 33326.01 / 60 * 25 $43,046


$0 + $863,491 + $382,684+ $43,046

$1,289,221



Status : Original


Original Current
















SURFACING SAP 47-623-06 Comments SURFACING SAP 47-623-06


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.7 * 607735.27 / 60 * 25 *1.1

$1,587,708


5.7 * 2112 * 46.76 / 20 * 25 $703,644


5.7 * 33326.01 / 60 * 25 $79,149


$0 + $1,587,708 + $703,644+ $79,149

$2,370,501



Status : Original


Original Current






TH 12 TO E LIM DARWIN Termini TH 12 TO E LIM DARWIN










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.85 * 607735.27 / 60 * 25 *1.1

$236,764


0.85 * 2112 * 46.76 / 20 * 25 $104,929


0.85 * 33326.01 / 60 * 25 $11,803


$0 + $236,764 + $104,929+ $11,803

$353,496



Status : Original


Original Current






E LIM DARWIN TO 260TH STREET(TWP RD 153)

Termini E LIM DARWIN TO 260TH STREET(TWP RD 153)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.7 * 607735.27 / 60 * 25 *1.1

$473,527


1.7 * 2112 * 46.76 / 20 * 25 $209,859


1.7 * 33326.01 / 60 * 25 $23,606


$0 + $473,527 + $209,859+ $23,606

$706,992



Status : Original


Original Current


2 Segment Length 2




260TH STREET (TWP RD 153) TO705TH AVENUE (TWP RD 200)

Termini 260TH STREET (TWP RD 153) TO705TH AVENUE (TWP RD 200)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 607735.27 / 60 * 25 * 1.1 $557,091


2 * 2112 * 46.76 / 20 * 25 $246,893


2 * 33326.01 / 60 * 25 $27,772


$0 + $557,091 + $246,893+ $27,772

$831,756



Status : Original


Original Current

















Comments


Segment Override


Original Current


6.1 Milepoint 6.1



Type of Service


12 Culvert Width 12

7 Culvert Height 7




Comments




Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 607735.27 / 60 * 25 *1.1

$445,673


1.6 * 2112 * 46.76 / 20 * 25 $197,514


1.6 * 33326.01 / 60 * 25 $22,217


70 * 84.00039921 * 15.47 /100 * 25 * 1.15

$26,152


$0 + $445,673 + $197,514+ $22,217 + $26,152

$691,556



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.1 * 607735.27 / 60 * 25 *1.1

$306,400


1.1 * 2112 * 46.76 / 20 * 25 $135,791


1.1 * 33326.01 / 60 * 25 $15,274


$0 + $306,400 + $135,791+ $15,274

$457,465



Status : Original


Original Current






TH 12 TO NORTH AVE Termini TH 12 TO NORTH AVE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1892111.74 / 60 * 25 *1.15

$90,664


0.1 * 2904 * 46.76 / 15 * 25 $22,632


0.1 * 10842.12 / 60 * 25 $452


$0 + $90,664 + $22,632 +$452

$113,748



Status : Original


Original Current






NORTH AVE TO NO LIM GROVECITY

Termini NORTH AVE TO NO LIM GROVECITY










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 607735.27 / 60 * 25 *1.1

$27,855


0.1 * 2112 * 46.76 / 20 * 25 $12,345


0.1 * 33326.01 / 60 * 25 $1,389


$0 + $27,855 + $12,345 +$1,389

$41,589



Status : Original


Original Current






NO LIM GROVE CITY TO 295THSTREET (CO RD 39)

Termini NO LIM GROVE CITY TO 295THSTREET (CO RD 39)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.8 * 607735.27 / 60 * 25 *1.1

$501,382


1.8 * 2112 * 46.76 / 20 * 25 $222,204


1.8 * 33326.01 / 60 * 25 $24,995


$0 + $501,382 + $222,204+ $24,995

$748,581



Status : Original


Original Current






295TH STREET (CO RD 39) TOCSAH 16

Termini 295TH STREET (CO RD 39) TOCSAH 16










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 607735.27 / 60 * 25 *1.1

$696,363


2.5 * 2112 * 46.76 / 20 * 25 $308,616


2.5 * 33326.01 / 60 * 25 $34,715


$0 + $696,363 + $308,616+ $34,715

$1,039,694



Status : Original


Original Current


3 Segment Length 3














Comments


Segment Override


Original Current


6.73 Milepoint 6.73


Mid Fork Crow River Feature Crossed Mid Fork Crow River


1 Number of Spans 1




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3 * 607735.27 / 60 * 25 * 1.1 $835,636


3 * 2112 * 46.76 / 20 * 25 $370,339


3 * 33326.01 / 60 * 25 $41,658


74.2 * 39.1 * 152 / 80 * 25 *1.15

$158,479


$0 + $835,636 + $370,339+ $41,658 + $158,479

$1,406,112



Status : Original


Original Current


1 Segment Length 1




CSAH 3 TO 360TH STREET (CO RD11)

Termini CSAH 3 TO 360TH STREET (CO RD11)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current


3 Segment Length 3




360TH STREET (CO RD 11) TO390TH STREET (CO RD 2)

Termini 360TH STREET (CO RD 11) TO390TH STREET (CO RD 2)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3 * 607735.27 / 60 * 25 * 1.1 $835,636


3 * 2112 * 46.76 / 20 * 25 $370,339


3 * 33326.01 / 60 * 25 $41,658


$0 + $835,636 + $370,339+ $41,658

$1,247,633



Status : Original


Original Current


1 Segment Length 1




390TH STREET (CO RD 2) TOCSAH 20

Termini 390TH STREET (CO RD 2) TOCSAH 20










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current


3 Segment Length 3




S CO LINE TO 130TH STREET(TWP RD 96B)

Termini S CO LINE TO 130TH STREET(TWP RD 96B)










Comments


Segment Override


Original Current


0.86 Milepoint 0.86



Type of Service


12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


3 * 607735.27 / 60 * 25 * 1.1 $835,636


3 * 2112 * 46.76 / 20 * 25 $370,339


3 * 33326.01 / 60 * 25 $41,658


58 * 65.99992924 * 15.47 /100 * 25 * 1.15

$17,025


$0 + $835,636 + $370,339+ $41,658 + $17,025

$1,264,658



Status : Original


Original Current






130TH STREET (TWP RD 96) TO SOLIM CEDAR MILLS

Termini 130TH STREET (TWP RD 96) TO SOLIM CEDAR MILLS










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 607735.27 / 60 * 25 *1.1

$27,855


0.1 * 2112 * 46.76 / 20 * 25 $12,345


0.1 * 33326.01 / 60 * 25 $1,389


$0 + $27,855 + $12,345 +$1,389

$41,589



Status : Original


Original Current

CEDAR MILLS Municipality CEDAR MILLS





S LIMITS CEDAR MILLS TO TH 7 Termini S LIMITS CEDAR MILLS TO TH 7










Comments


Segment Override


Original Current


3.15 Milepoint 3.15



Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 1892111.74 / 60 * 25 *1.15

$362,655


0.4 * 2904 * 46.76 / 15 * 25 $90,527


0.4 * 10842.12 / 60 * 25 $1,807


94.6 * 31.8 * 152 / 80 * 25 *1.15

$164,327


$0 + $362,655 + $90,527 +$1,807 + $164,327

$619,316



Status : Original


Original Current



PORT CEMENT CONC Existing Surface Type PORT CEMENT CONC



TH 24 TO WEST LIMITS KINGSTON Termini TH 24 TO WEST LIMITS KINGSTON










GRADED UNDER SP 47-627-06 FEDFUNDS IN 2009

SURFACED UNDER SAP 47-627-08STATE AID FUNDS IN 2010

Comments GRADED UNDER SP 47-627-06 FEDFUNDS IN 2009

SURFACED UNDER SAP 47-627-08STATE AID FUNDS IN 2010


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.4 * 607735.27 / 60 * 25 *1.1

$947,054


3.4 * 2112 * 46.76 / 20 * 25 $419,718


3.4 * 33326.01 / 60 * 25 $47,212


$0 + $947,054 + $419,718+ $47,212

$1,413,984



Status : Original


Original Current



PORT CEMENT CONC Existing Surface Type PORT CEMENT CONC



W LIM KINGSTON TO 0.11 M E (TH15)

Termini W LIM KINGSTON TO 0.11 M E (TH15)










GRADED IN 2009, SP 47-627-06

SURFACE 2010, SAP 47-627-08

Comments GRADED IN 2009, SP 47-627-06

SURFACE 2010, SAP 47-627-08


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.11 * 607735.27 / 60 * 25 *1.1

$30,640


0.11 * 2112 * 46.76 / 20 * 25 $13,579


0.11 * 33326.01 / 60 * 25 $1,527


$0 + $30,640 + $13,579 +$1,527

$45,746



Status : Original


Original Current






0.11 M TO 0.19 M E OF W LIMSKINGSTON

Termini 0.11 M TO 0.19 M E OF W LIMSKINGSTON










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.08 * 1892111.74 / 60 * 25* 1.15

$72,531


0.08 * 2904 * 46.76 / 15 * 25 $18,105


0.08 * 10842.12 / 60 * 25 $361


$0 + $72,531 + $18,105 +$361

$90,997



Status : Original


Original Current






0.19 M TO 0.38 M E OF W LIMSKINGSTON

Termini 0.19 M TO 0.38 M E OF W LIMSKINGSTON










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.19 * 1892111.74 / 60 * 25* 1.15

$172,261


0.19 * 2904 * 46.76 / 15 * 25 $43,000


0.19 * 10842.12 / 60 * 25 $858


$0 + $172,261 + $43,000 +$858

$216,119



Status : Original


Original Current






0.38 M E OF W LIM TO E LIMSKINGSTON

Termini 0.38 M E OF W LIM TO E LIMSKINGSTON










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.12 * 607735.27 / 60 * 25 *1.1

$33,425


0.12 * 2112 * 46.76 / 20 * 25 $14,814


0.12 * 33326.01 / 60 * 25 $1,666


$0 + $33,425 + $14,814 +$1,666

$49,905



Status : Original


Original Current






E LIMS KINGSTON TO 0.10 M E Termini E LIMS KINGSTON TO 0.10 M E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 607735.27 / 60 * 25 *1.1

$27,855


0.1 * 2112 * 46.76 / 20 * 25 $12,345


0.1 * 33326.01 / 60 * 25 $1,389


$0 + $27,855 + $12,345 +$1,389

$41,589



Status : Original


Original Current






0.1 MI E OF E LIM KINGSTON TO ECO LINE

Termini 0.1 MI E OF E LIM KINGSTON TO ECO LINE










PROJECT SAP 47-627-07 GRADEDIN 2011 & PAVED IN 2012

Comments PROJECT SAP 47-627-07 GRADEDIN 2011 & PAVED IN 2012


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.7 * 607735.27 / 60 * 25 *1.1

$752,072


2.7 * 2112 * 46.76 / 20 * 25 $333,305


2.7 * 33326.01 / 60 * 25 $37,492


$0 + $752,072 + $333,305+ $37,492

$1,122,869



Status : Original


Original Current






WEST COUNTY LINE TO TH 4 Termini WEST COUNTY LINE TO TH 4










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.5 * 607735.27 / 60 * 25 *1.1

$974,909


3.5 * 2112 * 46.76 / 20 * 25 $432,062


3.5 * 33326.01 / 60 * 25 $48,600


$0 + $974,909 + $432,062+ $48,600

$1,455,571



Status : Original


Original Current


5 Segment Length 5














Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5 * 607735.27 / 60 * 25 * 1.1 $1,392,727


5 * 2112 * 46.76 / 20 * 25 $617,232


5 * 33326.01 / 60 * 25 $69,429


$0 + $1,392,727 + $617,232+ $69,429

$2,079,388



Status : Original


Original Current






CSAH 1 TO 610TH AVENUE (TWPRD 72)

Termini CSAH 1 TO 610TH AVENUE (TWPRD 72)












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 607735.27 / 60 * 25 *1.1

$696,363


2.5 * 2112 * 46.76 / 20 * 25 $308,616


2.5 * 33326.01 / 60 * 25 $34,715


$0 + $696,363 + $308,616+ $34,715

$1,039,694



Status : Original


Original Current






610TH AVENUE (TWP RD 72) TO624TH AVENUE (TWP RD 288)

Termini 610TH AVENUE (TWP RD 72) TO624TH AVENUE (TWP RD 288)












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.3 * 607735.27 / 60 * 25 *1.1

$640,654


2.3 * 2112 * 46.76 / 20 * 25 $283,927


2.3 * 33326.01 / 60 * 25 $31,937


$0 + $640,654 + $283,927+ $31,937

$956,518



Status : Original


Original Current


1 Segment Length 1

















Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current


1 Segment Length 1














2013 SAP 047-629-002 Comments 2013 SAP 047-629-002


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current






CSAH 16 TO 340TH STREET (TWPRD 46)

Termini CSAH 16 TO 340TH STREET (TWPRD 46)

60 Present AADT 60









Comments


Segment Override



Computation Result


2.3 * 303867.64 / 60 * 25 *1.1

$320,327


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


2.3 * 0 / 60 * 25 $0


$320,327 + $161,684 + $0 $482,011



Status : Original


Original Current


1 Segment Length 1




340TH STREET (TWP RD 46) TOCSAH 3

Termini 340TH STREET (TWP RD 46) TOCSAH 3

60 Present AADT 60









Comments


Segment Override


Original Current


2.5 Milepoint 2.5


MID FK CROW RIVER Feature Crossed MID FK CROW RIVER

Type of Service

Number of Spans

78 Bridge Length 78

34 Bridge Width 34


Comments




Computation Result


1 * 303867.64 / 60 * 25 * 1.1 $139,273


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


1 * 0 / 60 * 25 $0


78 * 34 * 152 / 80 * 25 *1.15

$144,866

Total Segment Cost Construction +Preservation + ROW +Bridge

$139,273 + $70,298 + $0 +$144,866

$354,437



Status : Original


Original Current






CSAH 3 TO WATER ST Termini CSAH 3 TO WATER ST










Comments


Segment Override


Original Current


3.37 Milepoint 3.37



Type of Service

Number of Spans

160 Bridge Length 160

34 Bridge Width 34


Comments

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



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 607735.27 / 60 * 25 *1.1

$27,855


0.1 * 2112 * 46.76 / 20 * 25 $12,345


0.1 * 33326.01 / 60 * 25 $1,389


160 * 34 * 138 / 80 * 25 *1.15

$269,790


$0 + $27,855 + $12,345 +$1,389 + $269,790

$311,379



Status : Original


Original Current






WATER ST TO 0.6 MI E Termini WATER ST TO 0.6 MI E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 607735.27 / 60 * 25 *1.1

$167,127


0.6 * 2112 * 46.76 / 20 * 25 $74,068


0.6 * 33326.01 / 60 * 25 $8,332


$0 + $167,127 + $74,068 +$8,332

$249,527



Status : Revised


Original Current






0.6 MI E OF WATER ST TO TH 55 Termini 0.6 MI E OF WATER ST TO TH 55










2016 SAP 047-630-007 PH1 G&B,SM CULVERTS

Comments 2016 SAP 047-630-007 PH1 G&B,SM CULVERTS


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


4.6 * 607735.27 / 60 * 25 *1.1

$1,281,309


4.6 * 2112 * 46.76 / 20 * 25 $567,853


4.6 * 33326.01 / 60 * 25 $63,875


$0 + $1,281,309 + $567,853+ $63,875

$1,913,037



Status : Original


Original Current


1 Segment Length 1














Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


$0 + $278,545 + $123,446+ $13,886

$415,877



Status : Original


Original Current


4 Segment Length 4














Comments


Segment Override


Original Current


3.82 Milepoint 3.82



Type of Service


12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4 * 607735.27 / 60 * 25 * 1.1 $1,114,181


4 * 2112 * 46.76 / 20 * 25 $493,786


4 * 33326.01 / 60 * 25 $55,543


52 * 65.99992924 * 15.47 /100 * 25 * 1.15

$15,264


$0 + $1,114,181 + $493,786+ $55,543 + $15,264

$1,678,774



Status : Original


Original Current


2 Segment Length 2




CSAH 23 TO 2.0 MI NO Termini CSAH 23 TO 2.0 MI NO










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 607735.27 / 60 * 25 * 1.1 $557,091


2 * 2112 * 46.76 / 20 * 25 $246,893


2 * 33326.01 / 60 * 25 $27,772


$0 + $557,091 + $246,893+ $27,772

$831,756



Status : Original


Original Current


2 Segment Length 2




2.0 MI N CSAH 23 TO CSAH 11 Termini 2.0 MI N CSAH 23 TO CSAH 11










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 607735.27 / 60 * 25 * 1.1 $557,091


2 * 2112 * 46.76 / 20 * 25 $246,893


2 * 33326.01 / 60 * 25 $27,772


$0 + $557,091 + $246,893+ $27,772

$831,756



Status : Original


Original Current
















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.5 * 607735.27 / 60 * 25 *1.1

$417,818


1.5 * 2112 * 46.76 / 20 * 25 $185,170


1.5 * 33326.01 / 60 * 25 $20,829


$0 + $417,818 + $185,170+ $20,829

$623,817



Status : Original


Original Current






TH 12 TO 260TH STREET (N LIMSLITCHFIELD)

Termini TH 12 TO 260TH STREET (N LIMSLITCHFIELD)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.21 * 922582.78 / 60 * 25 *1.1

$88,799


0.21 * 2376 * 46.76 / 20 * 25 $29,164


0.21 * 72889.99 / 60 * 25 $6,378


$0 + $88,799 + $29,164 +$6,378

$124,341



Status : Original


Original Current






260TH STREET (N LIMS) TO SOLIM LITCHFIELD (OUTSIDE)

Termini 260TH STREET (N LIMS) TO SOLIM LITCHFIELD (OUTSIDE)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 922582.78 / 60 * 25 *1.1

$253,710


0.6 * 2376 * 46.76 / 20 * 25 $83,326


0.6 * 72889.99 / 60 * 25 $18,222


$0 + $253,710 + $83,326 +$18,222

$355,258



Status : Original


Original Current






S LIM LITCHFIELD TO N JCT CSAH11

Termini S LIM LITCHFIELD TO N JCT CSAH11










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 922582.78 / 60 * 25 *1.1

$169,140


0.4 * 2376 * 46.76 / 20 * 25 $55,551


0.4 * 72889.99 / 60 * 25 $12,148


$0 + $169,140 + $55,551 +$12,148

$236,839



Status : Original


Original Current






N JCT CSAH 11 TO TH 24 Termini N JCT CSAH 11 TO TH 24










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 922582.78 / 60 * 25 *1.1

$211,425


0.5 * 2376 * 46.76 / 20 * 25 $69,439


0.5 * 72889.99 / 60 * 25 $15,185


$0 + $211,425 + $69,439 +$15,185

$296,049



Status : Revised


Original Current


4 Segment Length 4

















Segment Override


Original Current


5.31 Milepoint 5.31



Type of Service

Number of Spans




Comments




Computation Result


0 * 56250 / 40 * 25 $0


4 * 607735.27 / 60 * 25 * 1.1 $1,114,181


4 * 2112 * 46.76 / 20 * 25 $493,786


4 * 33326.01 / 60 * 25 $55,543


127.6 * 27.7 * 152 / 80 * 25* 1.15

$193,073


$0 + $1,114,181 + $493,786+ $55,543 + $193,073

$1,856,583



Status : Revised


Original Current






315TH STREET (CO RD 129) TO340TH STREET (CO RD 110)

Termini 315TH STREET (CO RD 129) TO340TH STREET (CO RD 110)












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.5 * 607735.27 / 60 * 25 *1.1

$696,363


2.5 * 2112 * 46.76 / 20 * 25 $308,616


2.5 * 33326.01 / 60 * 25 $34,715


$0 + $696,363 + $308,616+ $34,715

$1,039,694



Status : Revised


Original Current






340TH STREET (CO RD 110) TO365TH STREET (3.30 MI NORTH)

Termini 340TH STREET (CO RD 110) TO365TH STREET (3.30 MI NORTH)












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.3 * 607735.27 / 60 * 25 *1.1

$919,200


3.3 * 2112 * 46.76 / 20 * 25 $407,373


3.3 * 33326.01 / 60 * 25 $45,823


$0 + $919,200 + $407,373+ $45,823

$1,372,396



Status : Revised


Original Current


2 Segment Length 2




365TH STREET (3.3 MI N OF CO RD110) TO TH 55

Termini 365TH STREET (3.3 MI N OF CO RD110) TO TH 55












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 607735.27 / 60 * 25 * 1.1 $557,091


2 * 2112 * 46.76 / 20 * 25 $246,893


2 * 33326.01 / 60 * 25 $27,772


$0 + $557,091 + $246,893+ $27,772

$831,756



Status : Original


Original Current

















SURFACED SAP 47-635-06 Comments SURFACED SAP 47-635-06


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 607735.27 / 60 * 25 *1.1

$167,127


0.6 * 2112 * 46.76 / 20 * 25 $74,068


0.6 * 33326.01 / 60 * 25 $8,332


$0 + $167,127 + $74,068 +$8,332

$249,527



Status : Original


Original Current


1 Segment Length 1




140TH STREET (TWP RD 100) TO150TH STREET (TWP RD 94)

Termini 140TH STREET (TWP RD 100) TO150TH STREET (TWP RD 94)












Segment Override


Original Current


1.28 Milepoint 1.28



Type of Service

Number of Spans

82 Bridge Length 82

34 Bridge Width 34


Comments




Computation Result


0 * 56250 / 40 * 25 $0


1 * 607735.27 / 60 * 25 * 1.1 $278,545


1 * 2112 * 46.76 / 20 * 25 $123,446


1 * 33326.01 / 60 * 25 $13,886


82 * 34 * 152 / 80 * 25 *1.15

$152,295


$0 + $278,545 + $123,446+ $13,886 + $152,295

$568,172



Status : Original


Original Current


3 Segment Length 3




150TH STREET TO 180TH STREET Termini 150TH STREET TO 180TH STREET












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3 * 607735.27 / 60 * 25 * 1.1 $835,636


3 * 2112 * 46.76 / 20 * 25 $370,339


3 * 33326.01 / 60 * 25 $41,658


$0 + $835,636 + $370,339+ $41,658

$1,247,633



Status : Original


Original Current






180TH STREET TO CSAH 28 Termini 180TH STREET TO CSAH 28












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.5 * 607735.27 / 60 * 25 *1.1

$417,818


1.5 * 2112 * 46.76 / 20 * 25 $185,170


1.5 * 33326.01 / 60 * 25 $20,829


$0 + $417,818 + $185,170+ $20,829

$623,817



Status : Original


Original Current


3 Segment Length 3














Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3 * 607735.27 / 60 * 25 * 1.1 $835,636


3 * 2112 * 46.76 / 20 * 25 $370,339


3 * 33326.01 / 60 * 25 $41,658


$0 + $835,636 + $370,339+ $41,658

$1,247,633



Status : Original


Original Current


3 Segment Length 3





45 Present AADT 45









Comments


Segment Override



Computation Result


3 * 303867.64 / 60 * 25 * 1.1 $417,818


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


3 * 0 / 60 * 25 $0


$417,818 + $210,893 + $0 $628,711



Status : Original


Original Current

COSMOS Municipality COSMOS















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.15 * 1892111.74 / 60 * 25* 1.15

$135,996


0.15 * 2904 * 46.76 / 15 * 25 $33,948


0.15 * 10842.12 / 60 * 25 $678


$0 + $135,996 + $33,948 +$678

$170,622



Status : Original


Original Current






CSAH 38 TO TAURUS AV Termini CSAH 38 TO TAURUS AV










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.15 * 1892111.74 / 60 * 25* 1.15

$135,996


0.15 * 2904 * 46.76 / 15 * 25 $33,948


0.15 * 10842.12 / 60 * 25 $678


$0 + $135,996 + $33,948 +$678

$170,622



Status : Original


Original Current






CSAH 11 TO 10TH ST Termini CSAH 11 TO 10TH ST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.41 * 1892111.74 / 60 * 25* 1.15

$371,721


0.41 * 2904 * 46.76 / 15 * 25 $92,791


0.41 * 10842.12 / 60 * 25 $1,852


$0 + $371,721 + $92,791 +$1,852

$466,364



Status : Original


Original Current






10TH ST TO NORTH LIMSLITCHFIELD

Termini 10TH ST TO NORTH LIMSLITCHFIELD










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1892111.74 / 60 * 25 *1.15

$90,664


0.1 * 2904 * 46.76 / 15 * 25 $22,632


0.1 * 10842.12 / 60 * 25 $452


$0 + $90,664 + $22,632 +$452

$113,748



Status : Original


Original Current






NO LIM LITCHFIELD TO SO LIM(OUTSIDE)

Termini NO LIM LITCHFIELD TO SO LIM(OUTSIDE)










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 607735.27 / 60 * 25 *1.1

$55,709


0.2 * 2112 * 46.76 / 20 * 25 $24,689


0.2 * 33326.01 / 60 * 25 $2,777


$0 + $55,709 + $24,689 +$2,777

$83,175



Status : Original


Original Current






SO LIM TO N LIM LITCHFIELD Termini SO LIM TO N LIM LITCHFIELD










Comments


Segment Override


Original Current


0.75 Milepoint 0.75



Type of Service


12 Culvert Width 12

7 Culvert Height 7




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 607735.27 / 60 * 25 *1.1

$27,855


0.1 * 2112 * 46.76 / 20 * 25 $12,345


0.1 * 33326.01 / 60 * 25 $1,389


68 * 63.99999662 * 15.47 /100 * 25 * 1.15

$19,356


$0 + $27,855 + $12,345 +$1,389 + $19,356

$60,945



Status : Original


Original Current






TH 4 TO TH 7 Termini TH 4 TO TH 7










PROJECT SP 47-643-03RECONDITIONED 2013 TIED TO SP4701-27

Comments PROJECT SP 47-643-03RECONDITIONED 2013 TIED TO SP4701-27


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.14 * 1892111.74 / 60 * 25* 1.15

$126,929


0.14 * 2904 * 46.76 / 15 * 25 $31,685


0.14 * 10842.12 / 60 * 25 $632


$0 + $126,929 + $31,685 +$632

$159,246

Documents

SANEEDS - CSAH - Segment Report Roadway Segment Status ... · County Name : MEEKER Segment Nbr : 047-601-020 Original Current ... 0.5 * 33326.01 / 60 * 25 $6,943 Culvert CulvertLength