Minnesota Department of Transportation · SANEEDS - CSAH - Segment Report Roadway Segment...

SANEEDS - CSAH - Segment Report

Roadway SegmentInformation

Status : Original

County Name : WASHINGTON Segment Nbr : 082-602-004

Original Current

FOREST LAKE Municipality FOREST LAKE

0.37 Segment Length 0.37

MIXED BITUMINOUS Existing Surface Type MIXED BITUMINOUS

2 Existing Surface Lanes 2

NOT DIVIDED Existing Lane Description NOT DIVIDED

W CO LINE TO 0.24 MI N OF N JCTEVERTON

Termini W CO LINE TO 0.24 MI N OF N JCTEVERTON

7600 Present AADT 7600

2017 Year of Count 2017

1.3 Projection Factor 1.3

9880 Projected Traffic 9880

RURAL Design Type RURAL

4 - RURAL : 7000 - 999999 Design Group 4 ( RURAL : 7000 - 999999 )

1965 Latest Year SA funds 1965

0 Number of Signal Legs 0

No Special Message Special Message Code No Special Message

2008 SURFACING FUNDED WITHCOUNTY LEVY AND WHEELAGETAX FUNDS. MPK 4/27/09

Comments 2008 SURFACING FUNDED WITHCOUNTY LEVY AND WHEELAGETAX FUNDS. MPK 4/27/09

Interchange Override

Segment Override

Segment CostInformation

Computation Factor Computation Formula Values Used ForCalculation

Computation Result

Signal Leg TrafficSignalLegs *UnitCost / SignalLifeCycle* StatutoryNeedsYear

0 * 56250 / 40 * 25 $0

Construction Length * UnitCost /ConstrLifeCycle *StatutoryNeedsYear *DevelopmentCost

0.37 * 2089654.58 / 60 * 25* 1.1

$354,371

Preservation Length * Quantity *UnitCost /PreservationLifeCycle *StatutoryNeedsYear

0.37 * 3564 * 59.15 / 20 * 25 $97,500

ROW Length * UnitCost /ROWLifeCycle *StatutoryNeedsYear

0.37 * 120761.57 / 60 * 25 $18,617

Total Segment Cost Signal Leg + Construction+ Preservation + ROW

$0 + $354,371 + $97,500 +$18,617

$470,488



Status : Original


Original Current





DIVIDED Existing Lane Description DIVIDED

0.24 MI TO 0.04 MI N OF N JCTEVERTON

Termini 0.24 MI TO 0.04 MI N OF N JCTEVERTON





URBAN Design Type URBAN

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




Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 2587426.01 / 60 * 25 *1.15

$247,962


0.2 * 2904 * 59.15 / 15 * 25 $57,257


0.2 * 226922.42 / 60 * 25 $18,910


$0 + $247,962 + $57,257 +$18,910

$324,129



Status : Original


Original Current






0.04 MI N TO N JCT EVERTON Termini 0.04 MI N TO N JCT EVERTON










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.04 * 2587426.01 / 60 * 25* 1.15

$49,592


0.04 * 2904 * 59.15 / 15 * 25 $11,451


0.04 * 226922.42 / 60 * 25 $3,782


$35,156 + $49,592 +$11,451 + $3,782

$99,981



Status : Original


Original Current






N JCT TO S JCT EVERTON Termini N JCT TO S JCT EVERTON










Comments


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.1 * 5608679.01 / 60 * 25 *1.15

$268,749


0.1 * 4488 * 59.15 / 15 * 25 $44,244


0.1 * 1763026.13 / 60 * 25 $73,459


$70,313 + $268,749 +$44,244 + $73,459

$456,765



Status : Original


Original Current






S JCT EVERTON TP 19TH ST Termini S JCT EVERTON TP 19TH ST










Comments


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.11 * 5608679.01 / 60 * 25* 1.15

$295,624


0.11 * 4488 * 59.15 / 15 * 25 $48,669


0.11 * 1763026.13 / 60 * 25 $80,805


$70,313 + $295,624 +$48,669 + $80,805

$495,411



Status : Original


Original Current






19TH ST TO W RAMP FAI 35 Termini 19TH ST TO W RAMP FAI 35










Comments


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.08 * 5608679.01 / 60 * 25* 1.15

$214,999


0.08 * 4488 * 59.15 / 15 * 25 $35,395


0.08 * 1763026.13 / 60 * 25 $58,768


$70,313 + $214,999 +$35,395 + $58,768

$379,475



Status : Original


Original Current






W RAMP TO E RAMP FAI 35 Termini W RAMP TO E RAMP FAI 35










INTERCHANGE BUILT 2011 Comments INTERCHANGE BUILT 2011

827344 Interchange Override 827344

Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.15 * 5608679.01 / 60 * 25* 1.15

$403,124


0.15 * 4488 * 59.15 / 15 * 25 $66,366


0.15 * 1763026.13 / 60 * 25 $110,189

Interchange Override Override non-preservationcosts if greater

(827344 / 60 * 25) > 583626= false

$0

Total Segment Cost Signal Leg + Construction+ Preservation + ROW +Interchange Override

$70,313 + $403,124 +$66,366 + $110,189 + $0

$649,992



Status : Original


Original Current






E RAMP FAI 35 TO 0.15 MI E Termini E RAMP FAI 35 TO 0.15 MI E










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.15 * 5608679.01 / 60 * 25* 1.15

$403,124


0.15 * 4488 * 59.15 / 15 * 25 $66,366


0.15 * 1763026.13 / 60 * 25 $110,189


$35,156 + $403,124 +$66,366 + $110,189

$614,835



Status : Original


Original Current






0.15 MI E OF E RAMP FAI 35 TO 0.1MI W OF SO JCT TH 61

Termini 0.15 MI E OF E RAMP FAI 35 TO 0.1MI W OF SO JCT TH 61










Comments


Segment Override



Computation Result


6 * 56250 / 40 * 25 $210,938


0.56 * 5608679.01 / 60 * 25* 1.15

$1,504,996


0.56 * 4488 * 59.15 / 15 * 25 $247,768


0.56 * 1763026.13 / 60 * 25 $411,373


$210,938 + $1,504,996 +$247,768 + $411,373

$2,375,075



Status : Original


Original Current






0.10 MI W OF SO JCT TH 61 TO SOJCT TH 61

Termini 0.10 MI W OF SO JCT TH 61 TO SOJCT TH 61










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 3381036.31 / 60 * 25 *1.15

$162,008


0.1 * 3696 * 59.15 / 15 * 25 $36,436


0.1 * 633010.47 / 60 * 25 $26,375


$0 + $162,008 + $36,436 +$26,375

$224,819



Status : Original


Original Current

Unassigned/Unknown Municipality Unassigned/Unknown





CSAH 7 TO CSAH 4 Termini CSAH 7 TO CSAH 4










COMMISSIONER'S ORDER NO.95128. M&O IN 2015 USINGCOUNTY LEVY.

Comments COMMISSIONER'S ORDER NO.95128. M&O IN 2015 USINGCOUNTY LEVY.


Segment Override

RailRoadCrossingInformation

Status: Original

Original Current

WISCONSIN CENTRAL LTD. RailRoad Name WISCONSIN CENTRAL LTD.

691440W USDOT Number 691440W

0.62 Located at Milepoint 0.62

1 Mainline Tracks 1

SIGNS ONLY Protection Type SIGNS ONLY

0 Last Year Protection Upgraded 0

40 Crossing Length 40

0 Last Year Surfaced 0

100% Percentage of Cost 100%

Comments



Computation Result


0 * 56250 / 40 * 25 $0


3.67 * 630862.42 / 60 * 25 *1.1

$1,061,163


3.67 * 2112 * 59.15 / 20 * 25 $573,093


3.67 * 35209.26 / 60 * 25 $53,841

RR Crossing Protection UnitCost /RRCrossingLifeCycle *StatutoryNeedsYear

1500 / 25 * 25 $1,500

RR Crossing Surface SurfaceLength * UnitCost/ RRCrossingLifeCycle *StatutoryNeedsYear

40 * 1350 / 25 * 25 $54,000

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

$0 + $1,061,163 + $573,093+ $53,841 + $1,500 +$54,000

$1,743,597



Status : Original


Original Current






CSAH 4 TO S CORP LIMITSSCANDIA

Termini CSAH 4 TO S CORP LIMITSSCANDIA










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.07 * 1053148.84 / 60 * 25* 1.1

$516,482


1.07 * 2376 * 59.15 / 20 * 25 $187,973


1.07 * 150960.35 / 60 * 25 $67,303


$0 + $516,482 + $187,973+ $67,303

$771,758



Status : Original


Original Current

SCANDIA Municipality SCANDIA





S CORP LIMITS SCANDIA TO CORD 52

Termini S CORP LIMITS SCANDIA TO CORD 52










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.35 * 1053148.84 / 60 * 25* 1.1

$1,617,022


3.35 * 2376 * 59.15 / 20 * 25 $588,513


3.35 * 150960.35 / 60 * 25 $210,715


$0 + $1,617,022 + $588,513+ $210,715

$2,416,250



Status : Original


Original Current






CO RD 52 TO TH 97 Termini CO RD 52 TO TH 97










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 2587426.01 / 60 * 25 *1.15

$247,962


0.2 * 2904 * 59.15 / 15 * 25 $57,257


0.2 * 226922.42 / 60 * 25 $18,910


$0 + $247,962 + $57,257 +$18,910

$324,129



Status : Original


Original Current






TH 97 TO S JCT OLINDA LN Termini TH 97 TO S JCT OLINDA LN










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.42 * 2587426.01 / 60 * 25* 1.15

$520,719


0.42 * 2904 * 59.15 / 15 * 25 $120,240


0.42 * 226922.42 / 60 * 25 $39,711


$0 + $520,719 + $120,240+ $39,711

$680,670



Status : Original


Original Current






S JCT OLINDA LN TO 220TH ST N Termini S JCT OLINDA LN TO 220TH ST N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.43 * 1053148.84 / 60 * 25* 1.1

$207,558


0.43 * 2376 * 59.15 / 20 * 25 $75,540


0.43 * 150960.35 / 60 * 25 $27,047


$0 + $207,558 + $75,540 +$27,047

$310,145



Status : Original


Original Current






220TH ST. NO. TO 1.80 MI NORTH Termini 220TH ST. NO. TO 1.80 MI NORTH










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.05 * 1053148.84 / 60 * 25* 1.1

$989,521


2.05 * 2376 * 59.15 / 20 * 25 $360,135


2.05 * 150960.35 / 60 * 25 $128,945


$0 + $989,521 + $360,135+ $128,945

$1,478,601



Status : Original


Original Current






1.80 MI N OF 220TH ST TO N COLINE

Termini 1.80 MI N OF 220TH ST TO N COLINE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 1053148.84 / 60 * 25 *1.1

$144,808


0.3 * 2376 * 59.15 / 20 * 25 $52,703


0.3 * 150960.35 / 60 * 25 $18,870


$0 + $144,808 + $52,703 +$18,870

$216,381



Status : Original


Original Current

HUGO Municipality HUGO





TH 61 TO 0.16 MI E INGERSOLLAVE

Termini TH 61 TO 0.16 MI E INGERSOLLAVE










ADDED BOX CULVERT #82J09,PROJECT 82-604-08

Comments ADDED BOX CULVERT #82J09,PROJECT 82-604-08


Segment Override

Culvert Information Status: Original

Original Current

82J09 Structure Number 82J09

Milepoint

2002 Year Built 2002

Harcwood Crk (JD # 2) Feature Crossed Harcwood Crk (JD # 2)

STREAM CROSSING Type of Service STREAM CROSSING

1 Number of Barrels 1

10 Culvert Width 10

10 Culvert Height 10

96 Culvert Length 96

99.99986017 Area of Waterway Opening 99.99986017

100% Shared Structure 100%

Comments

1 Culvert Group Code 1



Computation Result


0 * 56250 / 40 * 25 $0


2.34 * 1053148.84 / 60 * 25* 1.1

$1,129,502


2.34 * 2376 * 59.15 / 20 * 25 $411,081


2.34 * 150960.35 / 60 * 25 $147,186

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

96 * 99.99986017 * 16.61 /100 * 25 * 1.15

$45,844

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

$0 + $1,129,502 + $411,081+ $147,186 + $45,844

$1,733,613



Status : Original


Original Current






0.16 MI E OF INGERSOLL AVE TOE LIM HUGO

Termini 0.16 MI E OF INGERSOLL AVE TOE LIM HUGO










2016 SAP 082-614-013 Comments 2016 SAP 082-614-013


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.84 * 1053148.84 / 60 * 25* 1.1

$888,156


1.84 * 2376 * 59.15 / 20 * 25 $323,243


1.84 * 150960.35 / 60 * 25 $115,736


$0 + $888,156 + $323,243+ $115,736

$1,327,135



Status : Original


Original Current






E LIMS HUGO TO CSAH 15 Termini E LIMS HUGO TO CSAH 15










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 1053148.84 / 60 * 25 *1.1

$337,885


0.7 * 2376 * 59.15 / 20 * 25 $122,973


0.7 * 150960.35 / 60 * 25 $44,030


$0 + $337,885 + $122,973+ $44,030

$504,888



Status : Original


Original Current






CSAH 15 TO MAY AV N Termini CSAH 15 TO MAY AV N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.3 * 1053148.84 / 60 * 25 *1.1

$627,501


1.3 * 2376 * 59.15 / 20 * 25 $228,378


1.3 * 150960.35 / 60 * 25 $81,770


$0 + $627,501 + $228,378+ $81,770

$937,649



Status : Original


Original Current


1 Segment Length 1




MAY AVE N TO W JCT CSAH3 Termini MAY AVE N TO W JCT CSAH3










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 1053148.84 / 60 * 25 *1.1

$482,693


1 * 2376 * 59.15 / 20 * 25 $175,676


1 * 150960.35 / 60 * 25 $62,900


$0 + $482,693 + $175,676+ $62,900

$721,269



Status : Original


Original Current






W JCT CSAH 3 TO E JCT CSAH 3 Termini W JCT CSAH 3 TO E JCT CSAH 3










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 1053148.84 / 60 * 25 *1.1

$193,077


0.4 * 2376 * 59.15 / 20 * 25 $70,270


0.4 * 150960.35 / 60 * 25 $25,160


$0 + $193,077 + $70,270 +$25,160

$288,507



Status : Original


Original Current






CSAH 3 TO OLD GUSLANDERTRAIL

Termini CSAH 3 TO OLD GUSLANDERTRAIL










2014 SAP 082-604-011 RC&OL Comments 2014 SAP 082-604-011 RC&OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 630862.42 / 60 * 25 *1.1

$173,487


0.6 * 2112 * 59.15 / 20 * 25 $93,694


0.6 * 35209.26 / 60 * 25 $8,802


$0 + $173,487 + $93,694 +$8,802

$275,983



Status : Original


Original Current






OLD GUSLANDER TRAIL TO W LIMMARINE

Termini OLD GUSLANDER TRAIL TO W LIMMARINE












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.7 * 630862.42 / 60 * 25 *1.1

$491,547


1.7 * 2112 * 59.15 / 20 * 25 $265,465


1.7 * 35209.26 / 60 * 25 $24,940


$0 + $491,547 + $265,465+ $24,940

$781,952



Status : Original


Original Current

MARINE ON ST CROIX Municipality MARINE ON ST CROIX





W LIM MARINE TO OLD MARINETRAIL

Termini W LIM MARINE TO OLD MARINETRAIL












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.32 * 630862.42 / 60 * 25 *1.1

$92,526


0.32 * 2112 * 59.15 / 20 * 25 $49,970


0.32 * 35209.26 / 60 * 25 $4,695


$0 + $92,526 + $49,970 +$4,695

$147,191



Status : Original


Original Current






OLD MARINE TRAIL TOBROADWAY

Termini OLD MARINE TRAIL TOBROADWAY












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.05 * 630862.42 / 60 * 25 *1.1

$303,603


1.05 * 2112 * 59.15 / 20 * 25 $163,964


1.05 * 35209.26 / 60 * 25 $15,404


$0 + $303,603 + $163,964+ $15,404

$482,971



Status : Original


Original Current






ALONG BROADWAY TO ROSE ST Termini ALONG BROADWAY TO ROSE ST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.25 * 630862.42 / 60 * 25 *1.1

$72,286


0.25 * 2112 * 59.15 / 20 * 25 $39,039


0.25 * 35209.26 / 60 * 25 $3,668


$0 + $72,286 + $39,039 +$3,668

$114,993



Status : Original


Original Current






ROSE ST TO 6TH ST Termini ROSE ST TO 6TH ST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 2587426.01 / 60 * 25* 1.15

$86,787


0.07 * 2904 * 59.15 / 15 * 25 $20,040


0.07 * 226922.42 / 60 * 25 $6,619


$0 + $86,787 + $20,040 +$6,619

$113,446



Status : Original


Original Current






6TH ST TO TH 95 Termini 6TH ST TO TH 95










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.21 * 630862.42 / 60 * 25 *1.1

$60,721


0.21 * 2112 * 59.15 / 20 * 25 $32,793


0.21 * 35209.26 / 60 * 25 $3,081


$0 + $60,721 + $32,793 +$3,081

$96,595



Status : Original


Original Current

STILLWATER Municipality STILLWATER





CSAH 15 TO COTTAGE DRIVE Termini CSAH 15 TO COTTAGE DRIVE










Comments


Segment Override



Computation Result


5 * 56250 / 40 * 25 $175,781


0.77 * 5608679.01 / 60 * 25* 1.15

$2,069,369


0.77 * 4488 * 59.15 / 15 * 25 $340,680


0.77 * 1763026.13 / 60 * 25 $565,638


$175,781 + $2,069,369 +$340,680 + $565,638

$3,151,468



Status : Revised


Original Current






COTTAGE DRIVE TO WEST PINESTREET

Termini COTTAGE DRIVE TO WEST PINESTREET










Comments


Segment Override



Computation Result


3 * 56250 / 40 * 25 $105,469


0.41 * 5608679.01 / 60 * 25* 1.15

$1,101,872


0.41 * 4488 * 59.15 / 15 * 25 $181,401


0.41 * 1763026.13 / 60 * 25 $301,184


$105,469 + $1,101,872 +$181,401 + $301,184

$1,689,926



Status : Revised


Original Current






WEST PINE STREET TO BRICK ST Termini WEST PINE STREET TO BRICK ST










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.38 * 3381036.31 / 60 * 25* 1.15

$615,630


0.38 * 3696 * 59.15 / 15 * 25 $138,458


0.38 * 633010.47 / 60 * 25 $100,227


$35,156 + $615,630 +$138,458 + $100,227

$889,471



Status : Original


Original Current






BRICK ST TO OWENS ST ONOLIVE ST

Termini BRICK ST TO OWENS ST ONOLIVE ST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.36 * 3381036.31 / 60 * 25* 1.15

$583,229


0.36 * 3696 * 59.15 / 15 * 25 $131,171


0.36 * 633010.47 / 60 * 25 $94,952


$0 + $583,229 + $131,171+ $94,952

$809,352



Status : Original


Original Current






OLIVE TO MYRTLE ON OWENS Termini OLIVE TO MYRTLE ON OWENS










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.12 * 2587426.01 / 60 * 25* 1.15

$148,777


0.12 * 2904 * 59.15 / 15 * 25 $34,354


0.12 * 226922.42 / 60 * 25 $11,346


$0 + $148,777 + $34,354 +$11,346

$194,477



Status : Original


Original Current






MYRTLE TO WILKIN ON OWENS Termini MYRTLE TO WILKIN ON OWENS










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.67 * 3381036.31 / 60 * 25* 1.15

$1,085,454


0.67 * 3696 * 59.15 / 15 * 25 $244,124


0.67 * 633010.47 / 60 * 25 $176,715


$0 + $1,085,454 + $244,124+ $176,715

$1,506,293



Status : Original


Original Current






WILKIN TO SYCAMORE ONOWENS

Termini WILKIN TO SYCAMORE ONOWENS










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 2587426.01 / 60 * 25 *1.15

$247,962


0.2 * 2904 * 59.15 / 15 * 25 $57,257


0.2 * 226922.42 / 60 * 25 $18,910


$0 + $247,962 + $57,257 +$18,910

$324,129



Status : Original


Original Current






SYCAMORE TO 0.06 MI N Termini SYCAMORE TO 0.06 MI N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.06 * 2089654.58 / 60 * 25* 1.1

$57,466


0.06 * 3564 * 59.15 / 20 * 25 $15,811


0.06 * 120761.57 / 60 * 25 $3,019


$0 + $57,466 + $15,811 +$3,019

$76,296



Status : Original


Original Current






0.06 M TO 0.26 M N OF SYCAMORE Termini 0.06 M TO 0.26 M N OF SYCAMORE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 2089654.58 / 60 * 25 *1.1

$191,552


0.2 * 3564 * 59.15 / 20 * 25 $52,703


0.2 * 120761.57 / 60 * 25 $10,063


$0 + $191,552 + $52,703 +$10,063

$254,318



Status : Original


Original Current






0.26 MI N OF SYCAMORE TO NLIMS STILLWATER

Termini 0.26 MI N OF SYCAMORE TO NLIMS STILLWATER










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.35 * 2089654.58 / 60 * 25* 1.1

$335,215


0.35 * 3564 * 59.15 / 20 * 25 $92,230


0.35 * 120761.57 / 60 * 25 $17,611


$0 + $335,215 + $92,230 +$17,611

$445,056



Status : Original


Original Current






NO LIM STILLWATER TO 0.10 MI.S. OF TH 96

Termini NO LIM STILLWATER TO 0.10 MI.S. OF TH 96










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 2089654.58 / 60 * 25 *1.1

$95,776


0.1 * 3564 * 59.15 / 20 * 25 $26,351


0.1 * 120761.57 / 60 * 25 $5,032


$0 + $95,776 + $26,351 +$5,032

$127,159



Status : Original


Original Current






.10 MI. N. OF N. LIM. STILLWATERTO TH 96

Termini .10 MI. N. OF N. LIM. STILLWATERTO TH 96










Comments


Segment Override

Bridge Information Status: Original

Original Current

82501 Structure Number 82501

3.71 Milepoint 3.71


MZ LTD & BROWNS CREEK Feature Crossed MZ LTD & BROWNS CREEK

Type of Service

Number of Spans

199 Bridge Length 199

37.5 Bridge Width 37.5


Comments

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



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 2587426.01 / 60 * 25 *1.15

$123,981


0.1 * 2904 * 59.15 / 15 * 25 $28,629


0.1 * 226922.42 / 60 * 25 $9,455

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

199 * 37.5 * 147 / 80 * 25 *1.15

$394,230

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

$0 + $123,981 + $28,629 +$9,455 + $394,230

$556,295



Status : Original


Original Current


2 Segment Length 2




TH 96 TO CSAH 11 Termini TH 96 TO CSAH 11









SB APPROVED MILEAGESEGMENT

Special Message Code SB APPROVED MILEAGESEGMENT

2016 082-605-02-14 mill olay,culvert replacement

Comments 2016 082-605-02-14 mill olay,culvert replacement


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 1053148.84 / 60 * 25 *1.1

$965,386


2 * 2376 * 59.15 / 20 * 25 $351,351


2 * 150960.35 / 60 * 25 $125,800


$0 + $965,386 + $351,351+ $125,800

$1,442,537



Status : Original


Original Current

OAKDALE Municipality OAKDALE





W CO LINE TO I 694 Termini W CO LINE TO I 694









THTB-RECONSTRUCTED WITH TBFUNDS

Special Message Code THTB-RECONSTRUCTED WITH TBFUNDS

Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


1.49 * 2587426.01 / 60 * 25* 1.15

$1,847,314


1.49 * 2904 * 59.15 / 15 * 25 $426,566


1.49 * 226922.42 / 60 * 25 $140,881


$35,156 + $1,847,314 +$426,566 + $140,881

$2,449,917



Status : Original


Original Current






I 694 TO 0.39 MI E Termini I 694 TO 0.39 MI E











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.39 * 2587426.01 / 60 * 25* 1.15

$483,525


0.39 * 2904 * 59.15 / 15 * 25 $111,652


0.39 * 226922.42 / 60 * 25 $36,875


$0 + $483,525 + $111,652+ $36,875

$632,052



Status : Original


Original Current






0.39 MI E I 694 TO E LIM OAKDALE Termini 0.39 MI E I 694 TO E LIM OAKDALE











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.45 * 2587426.01 / 60 * 25* 1.15

$557,914


0.45 * 2904 * 59.15 / 15 * 25 $128,829


0.45 * 226922.42 / 60 * 25 $42,548


$0 + $557,914 + $128,829+ $42,548

$729,291



Status : Original


Original Current

LAKE ELMO Municipality LAKE ELMO





E LIM OAKDALE TO CSAH 13 SJCT

Termini E LIM OAKDALE TO CSAH 13 SJCT











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 2089654.58 / 60 * 25 *1.1

$478,879


0.5 * 3564 * 59.15 / 20 * 25 $131,757


0.5 * 120761.57 / 60 * 25 $25,159


$0 + $478,879 + $131,757+ $25,159

$635,795



Status : Original


Original Current






CSAH 13 S JCT TO CSAH 14 Termini CSAH 13 S JCT TO CSAH 14











Comments


Segment Override


Original Current


3.257 Milepoint 3.257


STREAM Feature Crossed STREAM

Type of Service


14 Culvert Width 14





Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 1053148.84 / 60 * 25 *1.1

$337,885


0.7 * 2376 * 59.15 / 20 * 25 $122,973


0.7 * 150960.35 / 60 * 25 $44,030


154 * 98.99989386 * 16.61 /100 * 25 * 1.15

$72,805


$0 + $337,885 + $122,973+ $44,030 + $72,805

$577,693



Status : Original


Original Current

GRANT Municipality GRANT





W CO LINE TO S CORP LIMITSHUGO

Termini W CO LINE TO S CORP LIMITSHUGO










2013 SP 082-607-014 C&G, M&OL Comments 2013 SP 082-607-014 C&G, M&OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.47 * 1053148.84 / 60 * 25* 1.1

$709,559


1.47 * 2376 * 59.15 / 20 * 25 $258,243


1.47 * 150960.35 / 60 * 25 $92,463


$0 + $709,559 + $258,243+ $92,463

$1,060,265



Status : Original


Original Current






S CORP LIMITS HUGO TO 125THST N

Termini S CORP LIMITS HUGO TO 125THST N












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.01 * 1053148.84 / 60 * 25* 1.1

$487,520


1.01 * 2376 * 59.15 / 20 * 25 $177,432


1.01 * 150960.35 / 60 * 25 $63,529


$0 + $487,520 + $177,432+ $63,529

$728,481



Status : Original


Original Current






125TH ST N TO CSAH 8 Termini 125TH ST N TO CSAH 8












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.56 * 1053148.84 / 60 * 25* 1.1

$753,001


1.56 * 2376 * 59.15 / 20 * 25 $274,054


1.56 * 150960.35 / 60 * 25 $98,124


$0 + $753,001 + $274,054+ $98,124

$1,125,179



Status : Original


Original Current






CSAH 8 TO CO RD 57 Termini CSAH 8 TO CO RD 57










2016 082-607-015 turn lane; 2013SP 082-607-014 C&G, M&OL

Comments 2016 082-607-015 turn lane; 2013SP 082-607-014 C&G, M&OL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.48 * 1053148.84 / 60 * 25* 1.1

$231,693


0.48 * 2376 * 59.15 / 20 * 25 $84,324


0.48 * 150960.35 / 60 * 25 $30,192


$0 + $231,693 + $84,324 +$30,192

$346,209



Status : Original


Original Current






CO RD 57 TO CSAH 9 Termini CO RD 57 TO CSAH 9












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.24 * 1053148.84 / 60 * 25* 1.1

$115,846


0.24 * 2376 * 59.15 / 20 * 25 $42,162


0.24 * 150960.35 / 60 * 25 $15,096


$0 + $115,846 + $42,162 +$15,096

$173,104



Status : Original


Original Current






CSAH 9 TO 0.50 MI E Termini CSAH 9 TO 0.50 MI E












Segment Override


Status: Original

Original Current

CANADIAN PACIFIC RAILWAY RailRoad Name CANADIAN PACIFIC RAILWAY

691436G USDOT Number 691436G


1 Mainline Tracks 1

SIGNALS ONLY Protection Type SIGNALS ONLY



Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 1053148.84 / 60 * 25 *1.1

$241,347


0.5 * 2376 * 59.15 / 20 * 25 $87,838


0.5 * 150960.35 / 60 * 25 $31,450


275000 / 25 * 25 $275,000


80 * 1350 / 25 * 25 $108,000


$0 + $241,347 + $87,838 +$31,450 + $275,000 +$108,000

$743,635



Status : Original


Original Current






0.50 MI E CSAH 9 TO 0.60 MI E Termini 0.50 MI E CSAH 9 TO 0.60 MI E












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1053148.84 / 60 * 25 *1.1

$48,269


0.1 * 2376 * 59.15 / 20 * 25 $17,568


0.1 * 150960.35 / 60 * 25 $6,290


$0 + $48,269 + $17,568 +$6,290

$72,127



Status : Original


Original Current






0.60 MI E CSAH 9 TO SO. JCTCSAH 15

Termini 0.60 MI E CSAH 9 TO SO. JCTCSAH 15












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 1053148.84 / 60 * 25 *1.1

$241,347


0.5 * 2376 * 59.15 / 20 * 25 $87,838


0.5 * 150960.35 / 60 * 25 $31,450


$0 + $241,347 + $87,838 +$31,450

$360,635



Status : Original


Original Current






NO JCT CSAH 15 TO W JCT CO RD55

Termini NO JCT CSAH 15 TO W JCT CO RD55










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.8 * 1053148.84 / 60 * 25 *1.1

$868,848


1.8 * 2376 * 59.15 / 20 * 25 $316,216


1.8 * 150960.35 / 60 * 25 $113,220


$0 + $868,848 + $316,216+ $113,220

$1,298,284



Status : Original


Original Current






W JCT CO RD 55 TO PARIS AVENO

Termini W JCT CO RD 55 TO PARIS AVENO










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.3 * 1053148.84 / 60 * 25 *1.1

$1,110,194


2.3 * 2376 * 59.15 / 20 * 25 $404,054


2.3 * 150960.35 / 60 * 25 $144,670


$0 + $1,110,194 + $404,054+ $144,670

$1,658,918



Status : Original


Original Current






PARIS AVE NO TO CO RD 51 Termini PARIS AVE NO TO CO RD 51










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 2587426.01 / 60 * 25 *1.15

$371,942


0.3 * 2904 * 59.15 / 15 * 25 $85,886


0.3 * 226922.42 / 60 * 25 $28,365


$0 + $371,942 + $85,886 +$28,365

$486,193



Status : Original


Original Current






CO RD 51 TO CO RD 59 Termini CO RD 51 TO CO RD 59










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 630862.42 / 60 * 25 *1.1

$144,573


0.5 * 2112 * 59.15 / 20 * 25 $78,078


0.5 * 35209.26 / 60 * 25 $7,335


$0 + $144,573 + $78,078 +$7,335

$229,986



Status : Original


Original Current






CO RD 59 TO SW LIMITS MARINE Termini CO RD 59 TO SW LIMITS MARINE










2010 OVERLAY DONE UNDER SAP082-607-012

Comments 2010 OVERLAY DONE UNDER SAP082-607-012


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 630862.42 / 60 * 25 *1.1

$462,632


1.6 * 2112 * 59.15 / 20 * 25 $249,850


1.6 * 35209.26 / 60 * 25 $23,473


$0 + $462,632 + $249,850+ $23,473

$735,955



Status : Original


Original Current






SW LIM MARINE TO 0.16 MI E Termini SW LIM MARINE TO 0.16 MI E













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.16 * 630862.42 / 60 * 25 *1.1

$46,263


0.16 * 2112 * 59.15 / 20 * 25 $24,985


0.16 * 35209.26 / 60 * 25 $2,347


$0 + $46,263 + $24,985 +$2,347

$73,595



Status : Original


Original Current






0.16 MI E TO 0.4 MI NE OF SW LIMMARINE ON ST CROIX

Termini 0.16 MI E TO 0.4 MI NE OF SW LIMMARINE ON ST CROIX













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.34 * 630862.42 / 60 * 25 *1.1

$98,309


0.34 * 2112 * 59.15 / 20 * 25 $53,093


0.34 * 35209.26 / 60 * 25 $4,988


$0 + $98,309 + $53,093 +$4,988

$156,390



Status : Original


Original Current






0.4 MI E SW LIM MARINE TO 0.82MI NE

Termini 0.4 MI E SW LIM MARINE TO 0.82MI NE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.32 * 630862.42 / 60 * 25 *1.1

$92,526


0.32 * 2112 * 59.15 / 20 * 25 $49,970


0.32 * 35209.26 / 60 * 25 $4,695


$0 + $92,526 + $49,970 +$4,695

$147,191



Status : Original


Original Current






0.82 MI TO 1.02 MI NE OF W LIMSMARINE ON ST CROIX

Termini 0.82 MI TO 1.02 MI NE OF W LIMSMARINE ON ST CROIX










PROPOSED SURFACE ANDROADBED WIDTH CHANGED TOREFLECT MAXIMUM ALLOWABLE--24 X 32. 2/22/07 SL

Comments PROPOSED SURFACE ANDROADBED WIDTH CHANGED TOREFLECT MAXIMUM ALLOWABLE--24 X 32. 2/22/07 SL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 630862.42 / 60 * 25 *1.1

$57,829


0.2 * 2112 * 59.15 / 20 * 25 $31,231


0.2 * 35209.26 / 60 * 25 $2,934


$0 + $57,829 + $31,231 +$2,934

$91,994



Status : Original


Original Current






1.02 MI E OF LIMS TO TH 95 Termini 1.02 MI E OF LIMS TO TH 95










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.51 * 630862.42 / 60 * 25 *1.1

$147,464


0.51 * 2112 * 59.15 / 20 * 25 $79,640


0.51 * 35209.26 / 60 * 25 $7,482


$0 + $147,464 + $79,640 +$7,482

$234,586



Status : Original


Original Current






W CO LINE TO TH 61 Termini W CO LINE TO TH 61










RECONSTRUCTED UNDER SAP82-608-07

Comments RECONSTRUCTED UNDER SAP82-608-07


Segment Override



Computation Result


3 * 56250 / 40 * 25 $105,469


1.4 * 5608679.01 / 60 * 25 *1.15

$3,762,489


1.4 * 4488 * 59.15 / 15 * 25 $619,419


1.4 * 1763026.13 / 60 * 25 $1,028,432


$105,469 + $3,762,489 +$619,419 + $1,028,432

$5,515,809



Status : Original


Original Current






TH 61 TO GOODVIEW AVE Termini TH 61 TO GOODVIEW AVE











Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.91 * 2587426.01 / 60 * 25* 1.15

$1,128,226


0.91 * 2904 * 59.15 / 15 * 25 $260,520


0.91 * 226922.42 / 60 * 25 $86,041


$35,156 + $1,128,226 +$260,520 + $86,041

$1,509,943



Status : Original


Original Current






GOODVIEW AVE N TO CSAH 7 Termini GOODVIEW AVE N TO CSAH 7











2016 082-608-011 realignment atCSAH 7; 2010 OVERLAY DONEUNDER SAP 82-608-010

Comments 2016 082-608-011 realignment atCSAH 7; 2010 OVERLAY DONEUNDER SAP 82-608-010


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


5.04 * 1053148.84 / 60 * 25* 1.1

$2,432,774


5.04 * 2376 * 59.15 / 20 * 25 $885,405


5.04 * 150960.35 / 60 * 25 $317,017


$0 + $2,432,774 + $885,405+ $317,017

$3,635,196



Status : Original


Original Current






CSAH 12 TO 0.10 MI. N. Termini CSAH 12 TO 0.10 MI. N.










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1053148.84 / 60 * 25 *1.1

$48,269


0.1 * 2376 * 59.15 / 20 * 25 $17,568


0.1 * 150960.35 / 60 * 25 $6,290


$0 + $48,269 + $17,568 +$6,290

$72,127



Status : Original


Original Current






0.10 MI. N. OF CSAH 12 TO MN. TH96

Termini 0.10 MI. N. OF CSAH 12 TO MN. TH96










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.7 * 1053148.84 / 60 * 25 *1.1

$820,578


1.7 * 2376 * 59.15 / 20 * 25 $298,648


1.7 * 150960.35 / 60 * 25 $106,930


$0 + $820,578 + $298,648+ $106,930

$1,226,156



Status : Original


Original Current






TH 96 TO IRONWOOD AVE NO Termini TH 96 TO IRONWOOD AVE NO










082-609-005 full depth reclaim..9926

Comments 082-609-005 full depth reclaim..9926


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 1053148.84 / 60 * 25 *1.1

$772,309


1.6 * 2376 * 59.15 / 20 * 25 $281,081


1.6 * 150960.35 / 60 * 25 $100,640


$0 + $772,309 + $281,081+ $100,640

$1,154,030



Status : Original


Original Current


2 Segment Length 2




IRONWOOD AVE NO TO 0.3 MI WOF KEYSTONE AVE

Termini IRONWOOD AVE NO TO 0.3 MI WOF KEYSTONE AVE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 630862.42 / 60 * 25 * 1.1 $578,291


2 * 2112 * 59.15 / 20 * 25 $312,312


2 * 35209.26 / 60 * 25 $29,341


$0 + $578,291 + $312,312+ $29,341

$919,944



Status : Original


Original Current






0.3 MI W TO KEYSTONE AVE Termini 0.3 MI W TO KEYSTONE AVE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 630862.42 / 60 * 25 *1.1

$86,744


0.3 * 2112 * 59.15 / 20 * 25 $46,847


0.3 * 35209.26 / 60 * 25 $4,401


$0 + $86,744 + $46,847 +$4,401

$137,992



Status : Original


Original Current






ON KEYSTONE AVE, FROM 119THST N TO S LIM HUGO

Termini ON KEYSTONE AVE, FROM 119THST N TO S LIM HUGO










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 630862.42 / 60 * 25 *1.1

$28,915


0.1 * 2112 * 59.15 / 20 * 25 $15,616


0.1 * 35209.26 / 60 * 25 $1,467


$0 + $28,915 + $15,616 +$1,467

$45,998



Status : Original


Original Current

HASTINGS Municipality HASTINGS





ON KEYSTONE AVE, FROM S LIMHUGO TO CSAH 7

Termini ON KEYSTONE AVE, FROM S LIMHUGO TO CSAH 7










Comments


Segment Override


Status: Original

Original Current


691435A USDOT Number 691435A


1 Mainline Tracks 1

SIGNALS & GATES Protection Type SIGNALS & GATES



Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.25 * 630862.42 / 60 * 25 *1.1

$72,286


0.25 * 2112 * 59.15 / 20 * 25 $39,039


0.25 * 35209.26 / 60 * 25 $3,668


325000 / 25 * 25 $325,000


32 * 1350 / 25 * 25 $43,200


$0 + $72,286 + $39,039 +$3,668 + $325,000 +$43,200

$483,193



Status : Original


Original Current






TH 120 TO 0.22 MI W OF HADLEY Termini TH 120 TO 0.22 MI W OF HADLEY










RECOND 082-610-013 2015 Comments RECOND 082-610-013 2015


Segment Override



Computation Result


5 * 56250 / 40 * 25 $175,781


0.78 * 3381036.31 / 60 * 25* 1.15

$1,263,662


0.78 * 3696 * 59.15 / 15 * 25 $284,204


0.78 * 633010.47 / 60 * 25 $205,728


$175,781 + $1,263,662 +$284,204 + $205,728

$1,929,375



Status : Original


Original Current






0.22 MI TO 0.15 MI W OF HADLEY Termini 0.22 MI TO 0.15 MI W OF HADLEY












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 3381036.31 / 60 * 25* 1.15

$113,406


0.07 * 3696 * 59.15 / 15 * 25 $25,505


0.07 * 633010.47 / 60 * 25 $18,463


$0 + $113,406 + $25,505 +$18,463

$157,374



Status : Original


Original Current






0.15 MI W TO 0.05 MI E OF HADLEY Termini 0.15 MI W TO 0.05 MI E OF HADLEY












Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.2 * 5608679.01 / 60 * 25 *1.15

$537,498


0.2 * 4488 * 59.15 / 15 * 25 $88,488


0.2 * 1763026.13 / 60 * 25 $146,919


$70,313 + $537,498 +$88,488 + $146,919

$843,218



Status : Original


Original Current






0.05 MI TO 0.26 MI E OF HADLEY Termini 0.05 MI TO 0.26 MI E OF HADLEY












Segment Override



Computation Result


4 * 56250 / 40 * 25 $140,625


0.21 * 5608679.01 / 60 * 25* 1.15

$564,373


0.21 * 4488 * 59.15 / 15 * 25 $92,913


0.21 * 1763026.13 / 60 * 25 $154,265


$140,625 + $564,373 +$92,913 + $154,265

$952,176



Status : Original


Original Current






0.26 MI E OF HADLEY TO E RAMP I694

Termini 0.26 MI E OF HADLEY TO E RAMP I694












Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.15 * 5608679.01 / 60 * 25* 1.15

$403,124


0.15 * 4488 * 59.15 / 15 * 25 $66,366


0.15 * 1763026.13 / 60 * 25 $110,189


$35,156 + $403,124 +$66,366 + $110,189

$614,835



Status : Original


Original Current






E RAMP I 694 TO 0.53 MILE EAST Termini E RAMP I 694 TO 0.53 MILE EAST










2012 SAP 082-610-011 M&OL Comments 2012 SAP 082-610-011 M&OL


Segment Override



Computation Result


5 * 56250 / 40 * 25 $175,781


0.53 * 5608679.01 / 60 * 25* 1.15

$1,424,371


0.53 * 4488 * 59.15 / 15 * 25 $234,494


0.53 * 1763026.13 / 60 * 25 $389,335


$175,781 + $1,424,371 +$234,494 + $389,335

$2,223,981



Status : Original


Original Current






0.53 MI TO 0.83 MI EAST OF ERAMP I 694

Termini 0.53 MI TO 0.83 MI EAST OF ERAMP I 694












Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.3 * 2089654.58 / 60 * 25 *1.1

$287,328


0.3 * 3564 * 59.15 / 20 * 25 $79,054


0.3 * 120761.57 / 60 * 25 $15,095


$70,313 + $287,328 +$79,054 + $15,095

$451,790



Status : Original


Original Current






0.83 MI E OF E RAMP TO I 694 TO1/3 MI EAST OF CSAH 13

Termini 0.83 MI E OF E RAMP TO I 694 TO1/3 MI EAST OF CSAH 13












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 2089654.58 / 60 * 25 *1.1

$574,655


0.6 * 3564 * 59.15 / 20 * 25 $158,108


0.6 * 120761.57 / 60 * 25 $30,190


$0 + $574,655 + $158,108+ $30,190

$762,953



Status : Original


Original Current






1/3 MI E CSAH 13 TO .31 MI E CR17B

Termini 1/3 MI E CSAH 13 TO .31 MI E CR17B










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.47 * 2089654.58 / 60 * 25* 1.1

$2,365,663


2.47 * 3564 * 59.15 / 20 * 25 $650,878


2.47 * 120761.57 / 60 * 25 $124,284


$0 + $2,365,663 + $650,878+ $124,284

$3,140,825



Status : Original


Original Current






0.31 MI E CR 17B TO CSAH 15 Termini 0.31 MI E CR 17B TO CSAH 15










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.7 * 1053148.84 / 60 * 25 *1.1

$337,885


0.7 * 2376 * 59.15 / 20 * 25 $122,973


0.7 * 150960.35 / 60 * 25 $44,030


$35,156 + $337,885 +$122,973 + $44,030

$540,044



Status : Original


Original Current
















Comments


Segment Override


Original Current


6.78 Milepoint 6.78





12 Culvert Width 12

8 Culvert Height 8




Comments




Computation Result


1 * 56250 / 40 * 25 $35,156


3.3 * 2089654.58 / 60 * 25 *1.1

$3,160,603


3.3 * 3564 * 59.15 / 20 * 25 $869,594


3.3 * 120761.57 / 60 * 25 $166,047


79 * 65.99992924 * 16.61 /100 * 25 * 1.15

$24,899


$35,156 + $3,160,603 +$869,594 + $166,047 +$24,899

$4,256,299



Status : Original


Original Current






TH 95 SERVICE LANE TO NORTHLIMITS STILLWATER

Termini TH 95 SERVICE LANE TO NORTHLIMITS STILLWATER













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 630862.42 / 60 * 25 *1.1

$28,915


0.1 * 2112 * 59.15 / 20 * 25 $15,616


0.1 * 35209.26 / 60 * 25 $1,467


$0 + $28,915 + $15,616 +$1,467

$45,998



Status : Original


Original Current






NORTH LIMITS STILLWATER TO0.4 MILES NORTH

Termini NORTH LIMITS STILLWATER TO0.4 MILES NORTH













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 630862.42 / 60 * 25 *1.1

$115,658


0.4 * 2112 * 59.15 / 20 * 25 $62,462


0.4 * 35209.26 / 60 * 25 $5,868


$0 + $115,658 + $62,462 +$5,868

$183,988



Status : Original


Original Current






0.4M TO 0.7M N OF N LSTILLWATER

Termini 0.4M TO 0.7M N OF N LSTILLWATER













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 630862.42 / 60 * 25 *1.1

$86,744


0.3 * 2112 * 59.15 / 20 * 25 $46,847


0.3 * 35209.26 / 60 * 25 $4,401


$0 + $86,744 + $46,847 +$4,401

$137,992



Status : Original


Original Current






0.7 MI NO OF NO LIM STILLWATERTO 107TH ST NO

Termini 0.7 MI NO OF NO LIM STILLWATERTO 107TH ST NO













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.3 * 630862.42 / 60 * 25 *1.1

$375,889


1.3 * 2112 * 59.15 / 20 * 25 $203,003


1.3 * 35209.26 / 60 * 25 $19,072


$0 + $375,889 + $203,003+ $19,072

$597,964



Status : Original


Original Current






107TH ST NO TO SOO LINE RR Termini 107TH ST NO TO SOO LINE RR













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.4 * 630862.42 / 60 * 25 *1.1

$404,803


1.4 * 2112 * 59.15 / 20 * 25 $218,618


1.4 * 35209.26 / 60 * 25 $20,539


$0 + $404,803 + $218,618+ $20,539

$643,960



Status : Original


Original Current






SOO LINE RR TO CSAH 7 Termini SOO LINE RR TO CSAH 7













Segment Override


Status: Original

Original Current


693086Y USDOT Number 693086Y


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


1.5 * 630862.42 / 60 * 25 *1.1

$433,718


1.5 * 2112 * 59.15 / 20 * 25 $234,234


1.5 * 35209.26 / 60 * 25 $22,006


275000 / 25 * 25 $275,000


32 * 1350 / 25 * 25 $43,200


$0 + $433,718 + $234,234+ $22,006 + $275,000 +$43,200

$1,008,158



Status : Original


Original Current

MAHTOMEDI Municipality MAHTOMEDI





TH 244 TO MAHTOMEDI AVE. Termini TH 244 TO MAHTOMEDI AVE.










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 3381036.31 / 60 * 25 *1.15

$162,008


0.1 * 3696 * 59.15 / 15 * 25 $36,436


0.1 * 633010.47 / 60 * 25 $26,375


$0 + $162,008 + $36,436 +$26,375

$224,819



Status : Original


Original Current

WILLERNIE Municipality WILLERNIE





MAHTOMEDI AVE TO PENWAYAVE.

Termini MAHTOMEDI AVE TO PENWAYAVE.










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.08 * 3381036.31 / 60 * 25* 1.15

$129,606


0.08 * 3696 * 59.15 / 15 * 25 $29,149


0.08 * 633010.47 / 60 * 25 $21,100


$0 + $129,606 + $29,149 +$21,100

$179,855



Status : Original


Original Current






PENNAY AV TO MC GREGGOR AV Termini PENNAY AV TO MC GREGGOR AV










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 3381036.31 / 60 * 25 *1.15

$324,016


0.2 * 3696 * 59.15 / 15 * 25 $72,873


0.2 * 633010.47 / 60 * 25 $52,751


$0 + $324,016 + $72,873 +$52,751

$449,640



Status : Original


Original Current






MC GREGGOR AV TO E LIMWILLERNIE

Termini MC GREGGOR AV TO E LIMWILLERNIE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 3381036.31 / 60 * 25* 1.15

$113,406


0.07 * 3696 * 59.15 / 15 * 25 $25,505


0.07 * 633010.47 / 60 * 25 $18,463


$0 + $113,406 + $25,505 +$18,463

$157,374



Status : Original


Original Current






E LIM WILLERNIE TO 0.26 MI E Termini E LIM WILLERNIE TO 0.26 MI E










Comments


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.26 * 3381036.31 / 60 * 25* 1.15

$421,221


0.26 * 3696 * 59.15 / 15 * 25 $94,735


0.26 * 633010.47 / 60 * 25 $68,576


$70,313 + $421,221 +$94,735 + $68,576

$654,845



Status : Original


Original Current






0.26 MI E OF E LIM WILLERNIE TOE LIM MAHTOMEDI

Termini 0.26 MI E OF E LIM WILLERNIE TOE LIM MAHTOMEDI










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.11 * 3381036.31 / 60 * 25* 1.15

$178,209


0.11 * 3696 * 59.15 / 15 * 25 $40,080


0.11 * 633010.47 / 60 * 25 $29,013


$35,156 + $178,209 +$40,080 + $29,013

$282,458



Status : Original


Original Current






EAST LIMITS MAHTOMEDI TO 0.10MILES EAST

Termini EAST LIMITS MAHTOMEDI TO 0.10MILES EAST










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.1 * 2089654.58 / 60 * 25 *1.1

$95,776


0.1 * 3564 * 59.15 / 20 * 25 $26,351


0.1 * 120761.57 / 60 * 25 $5,032


$35,156 + $95,776 +$26,351 + $5,032

$162,315



Status : Original


Original Current






0.10 MILES TO 0.50 MILES EASTOF EAST LIMITS MAHTOMEDI

Termini 0.10 MILES TO 0.50 MILES EASTOF EAST LIMITS MAHTOMEDI










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 2089654.58 / 60 * 25 *1.1

$383,103


0.4 * 3564 * 59.15 / 20 * 25 $105,405


0.4 * 120761.57 / 60 * 25 $20,127


$0 + $383,103 + $105,405+ $20,127

$508,635



Status : Original


Original Current






0.50 MI E OF E LIM MAHTOMEDITO 0.20 MI W OF CSAH 15

Termini 0.50 MI E OF E LIM MAHTOMEDITO 0.20 MI W OF CSAH 15










2016 082-612-018 intersectionimprovement

Comments 2016 082-612-018 intersectionimprovement


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


3.3 * 2089654.58 / 60 * 25 *1.1

$3,160,603


3.3 * 3564 * 59.15 / 20 * 25 $869,594


3.3 * 120761.57 / 60 * 25 $166,047


$70,313 + $3,160,603 +$869,594 + $166,047

$4,266,557



Status : Original


Original Current






0.20 MI WEST TO CSAH 15 Termini 0.20 MI WEST TO CSAH 15










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.2 * 2089654.58 / 60 * 25 *1.1

$191,552


0.2 * 3564 * 59.15 / 20 * 25 $52,703


0.2 * 120761.57 / 60 * 25 $10,063


$35,156 + $191,552 +$52,703 + $10,063

$289,474



Status : Original


Original Current






CSAH 15 TO BRICK STREET Termini CSAH 15 TO BRICK STREET










Comments


Segment Override



Computation Result


3 * 56250 / 40 * 25 $105,469


1.84 * 2089654.58 / 60 * 25* 1.1

$1,762,275


1.84 * 3564 * 59.15 / 20 * 25 $484,864


1.84 * 120761.57 / 60 * 25 $92,584


$105,469 + $1,762,275 +$484,864 + $92,584

$2,445,192



Status : Original


Original Current






BRICK ST TO OWENS STREET Termini BRICK ST TO OWENS STREET










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.34 * 2587426.01 / 60 * 25* 1.15

$421,535


0.34 * 2904 * 59.15 / 15 * 25 $97,337


0.34 * 226922.42 / 60 * 25 $32,147


$0 + $421,535 + $97,337 +$32,147

$551,019



Status : Original


Original Current

COTTAGE GROVE Municipality COTTAGE GROVE















CONSTRUCTED IN 2003 Comments CONSTRUCTED IN 2003


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.25 * 2587426.01 / 60 * 25* 1.15

$309,952


0.25 * 2904 * 59.15 / 15 * 25 $71,572


0.25 * 226922.42 / 60 * 25 $23,638


$0 + $309,952 + $71,572 +$23,638

$405,162



Status : Original


Original Current






0.25 MI. N. OF CSAH 22 TO N.COTTAGE GROVE LIMITS

Termini 0.25 MI. N. OF CSAH 22 TO N.COTTAGE GROVE LIMITS










CONSTRUCTED IN 2003 Comments CONSTRUCTED IN 2003


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 2587426.01 / 60 * 25 *1.15

$867,866


0.7 * 2904 * 59.15 / 15 * 25 $200,400


0.7 * 226922.42 / 60 * 25 $66,186


$0 + $867,866 + $200,400+ $66,186

$1,134,452



Status : Original


Original Current

WOODBURY Municipality WOODBURY





S. LIM. WOODBURY TO 0.17 MI. N.OF CSAH 20

Termini S. LIM. WOODBURY TO 0.17 MI. N.OF CSAH 20











2014 SAP 082-613-032, 082-620-010INTERSECTION IMPROVEMENT,ROUNDABOUT

2013 SAP 082-613-030 RC&OL

CONTRACT LET 12-16-03 FOR2004 CONSTRUCTION

Comments 2014 SAP 082-613-032, 082-620-010INTERSECTION IMPROVEMENT,ROUNDABOUT

2013 SAP 082-613-030 RC&OL

CONTRACT LET 12-16-03 FOR2004 CONSTRUCTION


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.86 * 2587426.01 / 60 * 25* 1.15

$1,066,235


0.86 * 2904 * 59.15 / 15 * 25 $246,206


0.86 * 226922.42 / 60 * 25 $81,314


$0 + $1,066,235 + $246,206+ $81,314

$1,393,755



Status : Original


Original Current






0.17 MI. N. OF CSAH 20 TO CSAH18

Termini 0.17 MI. N. OF CSAH 20 TO CSAH18











2013 SAP 082-613-030 RC&OL

2013 SAP 082-613-029 RECONST

Comments 2013 SAP 082-613-030 RC&OL

2013 SAP 082-613-029 RECONST


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


1.19 * 2089654.58 / 60 * 25* 1.1

$1,139,732


1.19 * 3564 * 59.15 / 20 * 25 $313,581


1.19 * 120761.57 / 60 * 25 $59,878


$70,313 + $1,139,732 +$313,581 + $59,878

$1,583,504



Status : Original


Original Current






CSAH 18 TO 0.10 M S OF LAKE RD. Termini CSAH 18 TO 0.10 M S OF LAKE RD.











CHANGED PROPOSEDROADBED/SURFACE WIDTH TOMAX ALLOWED BY DESIGNCHART. SL 3/11/08 SP 82-613-21

Comments CHANGED PROPOSEDROADBED/SURFACE WIDTH TOMAX ALLOWED BY DESIGNCHART. SL 3/11/08 SP 82-613-21


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.9 * 3381036.31 / 60 * 25 *1.15

$1,458,072


0.9 * 3696 * 59.15 / 15 * 25 $327,928


0.9 * 633010.47 / 60 * 25 $237,379


$70,313 + $1,458,072 +$327,928 + $237,379

$2,093,692



Status : Original


Original Current






0.10 M S TO 0.10 M N OF LAKEROAD

Termini 0.10 M S TO 0.10 M N OF LAKEROAD











REVISED PROPOSED ROADBEDAND SURFACE WIDTH TO MAXALLOWED BY DESIGN CHART. SL3/13/08 SP 82-613-21

Comments REVISED PROPOSED ROADBEDAND SURFACE WIDTH TO MAXALLOWED BY DESIGN CHART. SL3/13/08 SP 82-613-21


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.2 * 3381036.31 / 60 * 25 *1.15

$324,016


0.2 * 3696 * 59.15 / 15 * 25 $72,873


0.2 * 633010.47 / 60 * 25 $52,751


$70,313 + $324,016 +$72,873 + $52,751

$519,953



Status : Original


Original Current






0.10 MI. N. OF LAKE RD. TOPIONEER DR.

Termini 0.10 MI. N. OF LAKE RD. TOPIONEER DR.











CHANGED ROADBED ANDSURFACE WIDTH TO EXISTINGWIDTH AS THIS SEGMENT ISADEQUATE. SL 3/13/08 SP 82-613-21

Comments CHANGED ROADBED ANDSURFACE WIDTH TO EXISTINGWIDTH AS THIS SEGMENT ISADEQUATE. SL 3/13/08 SP 82-613-21


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.68 * 3381036.31 / 60 * 25* 1.15

$1,101,654


0.68 * 3696 * 59.15 / 15 * 25 $247,768


0.68 * 633010.47 / 60 * 25 $179,353


$35,156 + $1,101,654 +$247,768 + $179,353

$1,563,931



Status : Original


Original Current






PIONEER DR. TO CSAH 16 Termini PIONEER DR. TO CSAH 16











2010 DONE UNDER SAP 82-613-028

Comments 2010 DONE UNDER SAP 82-613-028


Segment Override



Computation Result


4 * 56250 / 40 * 25 $140,625


0.38 * 2089654.58 / 60 * 25* 1.1

$363,948


0.38 * 3564 * 59.15 / 20 * 25 $100,135


0.38 * 120761.57 / 60 * 25 $19,121


$140,625 + $363,948 +$100,135 + $19,121

$623,829



Status : Original


Original Current
















2010 DONE UNDER SAP 82-613-028

Comments 2010 DONE UNDER SAP 82-613-028


Segment Override



Computation Result


3 * 56250 / 40 * 25 $105,469


0.2 * 2089654.58 / 60 * 25 *1.1

$191,552


0.2 * 3564 * 59.15 / 20 * 25 $52,703


0.2 * 120761.57 / 60 * 25 $10,063


$105,469 + $191,552 +$52,703 + $10,063

$359,787



Status : Original


Original Current






0.20 MI. N. OF CSAH 16 TO 071MI.S. OF FAI 94

Termini 0.20 MI. N. OF CSAH 16 TO 071MI.S. OF FAI 94










SURF 2008 FUNDED WITHCOUNTY LEVY AND WHEELAGETAX FUNDS. MPK 4/27/09

Comments SURF 2008 FUNDED WITHCOUNTY LEVY AND WHEELAGETAX FUNDS. MPK 4/27/09


Segment Override



Computation Result


6 * 56250 / 40 * 25 $210,938


1.09 * 5608679.01 / 60 * 25* 1.15

$2,929,366


1.09 * 4488 * 59.15 / 15 * 25 $482,262


1.09 * 1763026.13 / 60 * 25 $800,708


$210,938 + $2,929,366 +$482,262 + $800,708

$4,423,274



Status : Original


Original Current






0.71 MI SO FAI 94 TO S LIM LAKEELMO

Termini 0.71 MI SO FAI 94 TO S LIM LAKEELMO










2015 082-613-034 SIGNALIMPROVEMENTS

2005 GRADING WIDENEDSEGMENT FROM 4 TO 6 LANES-NOT COMPLETE GRADING

82' MAX PROPOSED ROAD WIDTHFOR ADEQUATE SEGMENT. 4/3/06SL

Comments 2015 082-613-034 SIGNALIMPROVEMENTS

2005 GRADING WIDENEDSEGMENT FROM 4 TO 6 LANES-NOT COMPLETE GRADING

82' MAX PROPOSED ROAD WIDTHFOR ADEQUATE SEGMENT. 4/3/06SL


Segment Override



Computation Result


6 * 56250 / 40 * 25 $210,938


0.71 * 6995013.33 / 60 * 25* 1

$2,069,358


0.71 * 6072 * 59.15 / 5 * 25 $1,275,014


0.71 * 423858.25 / 60 * 25 $125,391


$210,938 + $2,069,358 +$1,275,014 + $125,391

$3,680,701



Status : Original


Original Current






S LIMS LAKE ELMO TO 0.27 MI NOF CSAH 10

Termini S LIMS LAKE ELMO TO 0.27 MI NOF CSAH 10










Comments


Segment Override



Computation Result


6 * 56250 / 40 * 25 $210,938


1.28 * 2089654.58 / 60 * 25* 1.1

$1,225,931


1.28 * 3564 * 59.15 / 20 * 25 $337,297


1.28 * 120761.57 / 60 * 25 $64,406


$210,938 + $1,225,931 +$337,297 + $64,406

$1,838,572



Status : Original


Original Current






0.27 MI N OF CSAH 10 TO 1.00 MI NOF CSAH 10

Termini 0.27 MI N OF CSAH 10 TO 1.00 MI NOF CSAH 10










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.73 * 2089654.58 / 60 * 25* 1.1

$699,164


0.73 * 3564 * 59.15 / 20 * 25 $192,365


0.73 * 120761.57 / 60 * 25 $36,732


$0 + $699,164 + $192,365+ $36,732

$928,261



Status : Original


Original Current


1 Segment Length 1




1.0 MI N OF CSAH 10 TO E JCTCSAH 6

Termini 1.0 MI N OF CSAH 10 TO E JCTCSAH 6










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 2587426.01 / 60 * 25 *1.15

$1,239,808


1 * 2904 * 59.15 / 15 * 25 $286,286


1 * 226922.42 / 60 * 25 $94,551


$0 + $1,239,808 + $286,286+ $94,551

$1,620,645



Status : Original


Original Current






W JCT CSAH 6 TO 0.13 M S OFCSAH 14

Termini W JCT CSAH 6 TO 0.13 M S OFCSAH 14










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.31 * 1053148.84 / 60 * 25* 1.1

$149,635


0.31 * 2376 * 59.15 / 20 * 25 $54,459


0.31 * 150960.35 / 60 * 25 $19,499


$0 + $149,635 + $54,459 +$19,499

$223,593



Status : Original


Original Current






0.13 M S TO CSAH 14 Termini 0.13 M S TO CSAH 14










Comments


Segment Override


Status: Original

Original Current

UNION PACIFIC RAILROAD RailRoad Name UNION PACIFIC RAILROAD

183804T USDOT Number 183804T


Mainline Tracks






Comments



Computation Result


1 * 56250 / 40 * 25 $35,156


0.13 * 1053148.84 / 60 * 25* 1.1

$62,750


0.13 * 2376 * 59.15 / 20 * 25 $22,838


0.13 * 150960.35 / 60 * 25 $8,177


325000 / 25 * 25 $325,000


56 * 1350 / 25 * 25 $75,600


$35,156 + $62,750 +$22,838 + $8,177 +$325,000 + $75,600

$529,521



Status : Original


Original Current






CSAH 14 TO 0.28 M N Termini CSAH 14 TO 0.28 M N










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.28 * 2587426.01 / 60 * 25* 1.15

$347,146


0.28 * 2904 * 59.15 / 15 * 25 $80,160


0.28 * 226922.42 / 60 * 25 $26,474


$35,156 + $347,146 +$80,160 + $26,474

$488,936



Status : Original


Original Current






0.28 M TO 0.38 M N OF CSAH 14 Termini 0.28 M TO 0.38 M N OF CSAH 14










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1053148.84 / 60 * 25 *1.1

$48,269


0.1 * 2376 * 59.15 / 20 * 25 $17,568


0.1 * 150960.35 / 60 * 25 $6,290


$0 + $48,269 + $17,568 +$6,290

$72,127



Status : Original


Original Current






0.38 M N OF CSAH 14 TO N LIMSOAKDALE

Termini 0.38 M N OF CSAH 14 TO N LIMSOAKDALE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.21 * 1053148.84 / 60 * 25* 1.1

$101,366


0.21 * 2376 * 59.15 / 20 * 25 $36,892


0.21 * 150960.35 / 60 * 25 $13,209


$0 + $101,366 + $36,892 +$13,209

$151,467



Status : Original


Original Current






N LIMS OAKDALE TO HIDDEN BAYTRAIL

Termini N LIMS OAKDALE TO HIDDEN BAYTRAIL










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.29 * 1053148.84 / 60 * 25* 1.1

$139,981


0.29 * 2376 * 59.15 / 20 * 25 $50,946


0.29 * 150960.35 / 60 * 25 $18,241


$0 + $139,981 + $50,946 +$18,241

$209,168



Status : Original


Original Current






HIDDEN BAY TRAIL TO CSAH 35 Termini HIDDEN BAY TRAIL TO CSAH 35










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.78 * 1053148.84 / 60 * 25* 1.1

$376,501


0.78 * 2376 * 59.15 / 20 * 25 $137,027


0.78 * 150960.35 / 60 * 25 $49,062


$0 + $376,501 + $137,027+ $49,062

$562,590



Status : Original


Original Current






TH 120 TO IDEAL AVE N Termini TH 120 TO IDEAL AVE N











"OLD" TH 5 TURNBACK, 2015 Comments "OLD" TH 5 TURNBACK, 2015


Segment Override



Computation Result


12 * 56250 / 40 * 25 $421,875


1.98 * 2089654.58 / 60 * 25* 1.1

$1,896,362


1.98 * 3564 * 59.15 / 20 * 25 $521,756


1.98 * 120761.57 / 60 * 25 $99,628


$421,875 + $1,896,362 +$521,756 + $99,628

$2,939,621



Status : Original


Original Current






IDEAL AVE N TO JAMACA AVE N Termini IDEAL AVE N TO JAMACA AVE N











"OLD TH 5 TURNBACK, 2015 Comments "OLD TH 5 TURNBACK, 2015


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


1.01 * 2089654.58 / 60 * 25* 1.1

$967,336


1.01 * 3564 * 59.15 / 20 * 25 $266,148


1.01 * 120761.57 / 60 * 25 $50,820


$35,156 + $967,336 +$266,148 + $50,820

$1,319,460



Status : Revised


Original Current






JAMACA AVE N TO MANNING AVEN

Termini JAMACA AVE N TO MANNING AVEN













Segment Override



Computation Result


6 * 56250 / 40 * 25 $210,938


3.18 * 2089654.58 / 60 * 25* 1.1

$3,045,672


3.18 * 3564 * 59.15 / 20 * 25 $837,972


3.18 * 120761.57 / 60 * 25 $160,009


$210,938 + $3,045,672 +$837,972 + $160,009

$4,254,591



Status : Revised


Original Current






STILLWATER BLVD N TO CSAH 15 Termini STILLWATER BLVD N TO CSAH 15










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.21 * 2089654.58 / 60 * 25* 1.1

$201,129


0.21 * 3564 * 59.15 / 20 * 25 $55,338


0.21 * 120761.57 / 60 * 25 $10,567


$35,156 + $201,129 +$55,338 + $10,567

$302,190



Status : Revised


Original Current
















2012 SAP 082-614-010 Comments 2012 SAP 082-614-010


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.2 * 1053148.84 / 60 * 25 *1.1

$96,539


0.2 * 2376 * 59.15 / 20 * 25 $35,135


0.2 * 150960.35 / 60 * 25 $12,580


$35,156 + $96,539 +$35,135 + $12,580

$179,410



Status : Original


Original Current






0.18 MI E CSAH 15 TO CR 65 Termini 0.18 MI E CSAH 15 TO CR 65










2012 SAP 082-614-010 Comments 2012 SAP 082-614-010


Segment Override


Status: Original

Original Current


183817U USDOT Number 183817U


1 Mainline Tracks 1


Last Year Protection Upgraded


Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


1.8 * 1053148.84 / 60 * 25 *1.1

$868,848


1.8 * 2376 * 59.15 / 20 * 25 $316,216


1.8 * 150960.35 / 60 * 25 $113,220


275000 / 25 * 25 $275,000


147 * 1350 / 25 * 25 $198,450


$0 + $868,848 + $316,216+ $113,220 + $275,000 +$198,450

$1,771,734



Status : Original


Original Current






CO RD 65 TO 0.35 M S OF CSAH 24 Termini CO RD 65 TO 0.35 M S OF CSAH 24










2012 SAP 082-614-010 Comments 2012 SAP 082-614-010


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 1053148.84 / 60 * 25 *1.1

$337,885


0.7 * 2376 * 59.15 / 20 * 25 $122,973


0.7 * 150960.35 / 60 * 25 $44,030


$0 + $337,885 + $122,973+ $44,030

$504,888



Status : Original


Original Current






0.30 M S TO CSAH 24 Termini 0.30 M S TO CSAH 24










Comments


Segment Override


Status: Original

Original Current


183821J USDOT Number 183821J


10 Mainline Tracks 10




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 1053148.84 / 60 * 25 *1.1

$144,808


0.3 * 2376 * 59.15 / 20 * 25 $52,703


0.3 * 150960.35 / 60 * 25 $18,870


275000 / 25 * 25 $275,000


57 * 1350 / 25 * 25 $76,950


$0 + $144,808 + $52,703 +$18,870 + $275,000 +$76,950

$568,331



Status : Original


Original Current






CSAH 24 TO 0.10 M E Termini CSAH 24 TO 0.10 M E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 2089654.58 / 60 * 25 *1.1

$95,776


0.1 * 3564 * 59.15 / 20 * 25 $26,351


0.1 * 120761.57 / 60 * 25 $5,032


$0 + $95,776 + $26,351 +$5,032

$127,159



Status : Original


Original Current






0.10 M E TO 0.3 M E OF CSAH 24 Termini 0.10 M E TO 0.3 M E OF CSAH 24










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 2089654.58 / 60 * 25 *1.1

$191,552


0.2 * 3564 * 59.15 / 20 * 25 $52,703


0.2 * 120761.57 / 60 * 25 $10,063


$0 + $191,552 + $52,703 +$10,063

$254,318



Status : Original


Original Current






0.3 MI E OF CSAH 24 TO CSAH 21 Termini 0.3 MI E OF CSAH 24 TO CSAH 21










NOTE THAT SEGMENTS 030 AND031 HAVE A TRAFFICPROJECTION FACTOR OF 2.4.THESE THREE SEGMENTS MUSTHAVE THE SAME FACTOR.

Comments NOTE THAT SEGMENTS 030 AND031 HAVE A TRAFFICPROJECTION FACTOR OF 2.4.THESE THREE SEGMENTS MUSTHAVE THE SAME FACTOR.


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 2089654.58 / 60 * 25 *1.1

$191,552


0.2 * 3564 * 59.15 / 20 * 25 $52,703


0.2 * 120761.57 / 60 * 25 $10,063


$0 + $191,552 + $52,703 +$10,063

$254,318



Status : Original


Original Current

BAYPORT Municipality BAYPORT















2008 SURF FUNDED WITHCOUNTY LEVY AND WHEELAGETAX FUNDS. MPK 4/27/09

Comments 2008 SURF FUNDED WITHCOUNTY LEVY AND WHEELAGETAX FUNDS. MPK 4/27/09


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.09 * 1053148.84 / 60 * 25* 1.1

$43,442


0.09 * 2376 * 59.15 / 20 * 25 $15,811


0.09 * 150960.35 / 60 * 25 $5,661


$0 + $43,442 + $15,811 +$5,661

$64,914



Status : Original


Original Current






0.09 MI TO 0.15 M E OF CSAH 21 Termini 0.09 MI TO 0.15 M E OF CSAH 21













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.06 * 2587426.01 / 60 * 25* 1.15

$74,388


0.06 * 2904 * 59.15 / 15 * 25 $17,177


0.06 * 226922.42 / 60 * 25 $5,673


$0 + $74,388 + $17,177 +$5,673

$97,238



Status : Original


Original Current






0.16 M TO 0.38 M W OF CSAH 21 Termini 0.16 M TO 0.38 M W OF CSAH 21













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.22 * 2587426.01 / 60 * 25* 1.15

$272,758


0.22 * 2904 * 59.15 / 15 * 25 $62,983


0.22 * 226922.42 / 60 * 25 $20,801


$0 + $272,758 + $62,983 +$20,801

$356,542



Status : Original


Original Current






0.38 MI W OF CSAH 21 TO CSAH 28 Termini 0.38 MI W OF CSAH 21 TO CSAH 28













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.15 * 2587426.01 / 60 * 25* 1.15

$185,971


0.15 * 2904 * 59.15 / 15 * 25 $42,943


0.15 * 226922.42 / 60 * 25 $14,183


$0 + $185,971 + $42,943 +$14,183

$243,097



Status : Original


Original Current






CSAH 28 TO TH 95 Termini CSAH 28 TO TH 95













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.18 * 2587426.01 / 60 * 25* 1.15

$223,165


0.18 * 2904 * 59.15 / 15 * 25 $51,531


0.18 * 226922.42 / 60 * 25 $17,019


$0 + $223,165 + $51,531 +$17,019

$291,715



Status : Original


Original Current






NO RAMPS OF FAI 94 TO NOFRONTAGE RD

Termini NO RAMPS OF FAI 94 TO NOFRONTAGE RD










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.12 * 5608679.01 / 60 * 25* 1.15

$322,499


0.12 * 4488 * 59.15 / 15 * 25 $53,093


0.12 * 1763026.13 / 60 * 25 $88,151


$35,156 + $322,499 +$53,093 + $88,151

$498,899



Status : Original


Original Current






NO. FRONTAGE RD. TO CSAH 10 Termini NO. FRONTAGE RD. TO CSAH 10










Comments


Segment Override



Computation Result


3 * 56250 / 40 * 25 $105,469


0.8 * 5608679.01 / 60 * 25 *1.15

$2,149,994


0.8 * 4488 * 59.15 / 15 * 25 $353,954


0.8 * 1763026.13 / 60 * 25 $587,675


$105,469 + $2,149,994 +$353,954 + $587,675

$3,197,092



Status : Original


Original Current






CSAH 10 TO E. LIM. LAKE ELMO Termini CSAH 10 TO E. LIM. LAKE ELMO










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.1 * 3381036.31 / 60 * 25 *1.15

$162,008


0.1 * 3696 * 59.15 / 15 * 25 $36,436


0.1 * 633010.47 / 60 * 25 $26,375


$35,156 + $162,008 +$36,436 + $26,375

$259,975



Status : Original


Original Current






E LIM LK ELMO TO E LIM LK ELMOOUTSIDE

Termini E LIM LK ELMO TO E LIM LK ELMOOUTSIDE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 2089654.58 / 60 * 25 *1.1

$1,532,413


1.6 * 3564 * 59.15 / 20 * 25 $421,621


1.6 * 120761.57 / 60 * 25 $80,508


$0 + $1,532,413 + $421,621+ $80,508

$2,034,542



Status : Original


Original Current






E LIM LK ELMO TO CNW RR Termini E LIM LK ELMO TO CNW RR










Comments


Segment Override


Status: Original

Original Current


183815F USDOT Number 183815F


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


1.12 * 2089654.58 / 60 * 25* 1.1

$1,072,689


1.12 * 3564 * 59.15 / 20 * 25 $295,135


1.12 * 120761.57 / 60 * 25 $56,355


275000 / 25 * 25 $275,000


48 * 1350 / 25 * 25 $64,800


$0 + $1,072,689 + $295,135+ $56,355 + $275,000 +$64,800

$1,763,979



Status : Revised


Original Current






UNION PACIFIC RR TO CSAH 14 Termini UNION PACIFIC RR TO CSAH 14










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.33 * 2089654.58 / 60 * 25* 1.1

$316,060


0.33 * 3564 * 59.15 / 20 * 25 $86,959


0.33 * 120761.57 / 60 * 25 $16,605


$35,156 + $316,060 +$86,959 + $16,605

$454,780



Status : Revised


Original Current






MANNING AVE N TO 55TH ST N Termini MANNING AVE N TO 55TH ST N













Segment Override



Computation Result


6 * 56250 / 40 * 25 $210,938


1.41 * 2089654.58 / 60 * 25* 1.1

$1,350,439


1.41 * 3564 * 59.15 / 20 * 25 $371,554


1.41 * 120761.57 / 60 * 25 $70,947


$210,938 + $1,350,439 +$371,554 + $70,947

$2,003,878



Status : Original


Original Current

OAK PARK HEIGHTS Municipality OAK PARK HEIGHTS





55TH ST N TO 58TH ST N Termini 55TH ST N TO 58TH ST N













Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.33 * 2089654.58 / 60 * 25* 1.1

$316,060


0.33 * 3564 * 59.15 / 20 * 25 $86,959


0.33 * 120761.57 / 60 * 25 $16,605


$35,156 + $316,060 +$86,959 + $16,605

$454,780



Status : Original


Original Current






58TH ST N TO TH 36 Termini 58TH ST N TO TH 36













Segment Override



Computation Result


4 * 56250 / 40 * 25 $140,625


0.39 * 5608679.01 / 60 * 25* 1.15

$1,048,122


0.39 * 4488 * 59.15 / 15 * 25 $172,552


0.39 * 1763026.13 / 60 * 25 $286,492


$140,625 + $1,048,122 +$172,552 + $286,492

$1,647,791



Status : Original


Original Current






TH 36 TO 0.76 MI. NORTH Termini TH 36 TO 0.76 MI. NORTH










WORK DONE UNDER SAP 82-615-20

Comments WORK DONE UNDER SAP 82-615-20


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.76 * 5608679.01 / 60 * 25* 1.15

$2,042,494


0.76 * 4488 * 59.15 / 15 * 25 $336,256


0.76 * 1763026.13 / 60 * 25 $558,292


$35,156 + $2,042,494 +$336,256 + $558,292

$2,972,198



Status : Original


Original Current






0.76 MI. NO OF TH 36 TO 0.92 MI. N.OF TH 36

Termini 0.76 MI. NO OF TH 36 TO 0.92 MI. N.OF TH 36













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.16 * 5608679.01 / 60 * 25* 1.15

$429,999


0.16 * 4488 * 59.15 / 15 * 25 $70,791


0.16 * 1763026.13 / 60 * 25 $117,535


$0 + $429,999 + $70,791 +$117,535

$618,325



Status : Original


Original Current






0.92 MI. N. OF TH 36 TO N LIMITSSTILLWATER

Termini 0.92 MI. N. OF TH 36 TO N LIMITSSTILLWATER













Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.16 * 5608679.01 / 60 * 25* 1.15

$429,999


0.16 * 4488 * 59.15 / 15 * 25 $70,791


0.16 * 1763026.13 / 60 * 25 $117,535


$70,313 + $429,999 +$70,791 + $117,535

$688,638



Status : Original


Original Current






N TO S LIMS STILLWATER(OUTSIDE)

Termini N TO S LIMS STILLWATER(OUTSIDE)













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.14 * 5608679.01 / 60 * 25* 1.15

$376,249


0.14 * 4488 * 59.15 / 15 * 25 $61,942


0.14 * 1763026.13 / 60 * 25 $102,843


$0 + $376,249 + $61,942 +$102,843

$541,034



Status : Original


Original Current






S LIMS STILLWATER TO 0.14 M SOF CSAH 12

Termini S LIMS STILLWATER TO 0.14 M SOF CSAH 12













Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.14 * 5608679.01 / 60 * 25* 1.15

$376,249


0.14 * 4488 * 59.15 / 15 * 25 $61,942


0.14 * 1763026.13 / 60 * 25 $102,843


$70,313 + $376,249 +$61,942 + $102,843

$611,347



Status : Original


Original Current






0.14 M S TO 0.06 M N CSAH 12 Termini 0.14 M S TO 0.06 M N CSAH 12













Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.2 * 5608679.01 / 60 * 25 *1.15

$537,498


0.2 * 4488 * 59.15 / 15 * 25 $88,488


0.2 * 1763026.13 / 60 * 25 $146,919


$70,313 + $537,498 +$88,488 + $146,919

$843,218



Status : Original


Original Current






0.06 M N CSAH 12 TO 80TH ST NO Termini 0.06 M N CSAH 12 TO 80TH ST NO













Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.44 * 2089654.58 / 60 * 25* 1.1

$421,414


0.44 * 3564 * 59.15 / 20 * 25 $115,946


0.44 * 120761.57 / 60 * 25 $22,140


$35,156 + $421,414 +$115,946 + $22,140

$594,656



Status : Original


Original Current






80TH ST NO TO 0.2 MI SO OF TH 96 Termini 80TH ST NO TO 0.2 MI SO OF TH 96










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.8 * 2089654.58 / 60 * 25 *1.1

$766,207


0.8 * 3564 * 59.15 / 20 * 25 $210,811


0.8 * 120761.57 / 60 * 25 $40,254


$35,156 + $766,207 +$210,811 + $40,254

$1,052,428



Status : Original


Original Current






0.2 MI S TO TH 96 Termini 0.2 MI S TO TH 96










2016 082-615-026 roundabout at TH96

Comments 2016 082-615-026 roundabout at TH96


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 2089654.58 / 60 * 25 *1.1

$191,552


0.2 * 3564 * 59.15 / 20 * 25 $52,703


0.2 * 120761.57 / 60 * 25 $10,063


$0 + $191,552 + $52,703 +$10,063

$254,318



Status : Original


Original Current






TH 96 TO CO RD 68 Termini TH 96 TO CO RD 68










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.9 * 2089654.58 / 60 * 25 *1.1

$1,819,741


1.9 * 3564 * 59.15 / 20 * 25 $500,675


1.9 * 120761.57 / 60 * 25 $95,603


$0 + $1,819,741 + $500,675+ $95,603

$2,416,019



Status : Original


Original Current






CO RD 68 TO 0.10 MI NO Termini CO RD 68 TO 0.10 MI NO










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 2089654.58 / 60 * 25 *1.1

$95,776


0.1 * 3564 * 59.15 / 20 * 25 $26,351


0.1 * 120761.57 / 60 * 25 $5,032


$0 + $95,776 + $26,351 +$5,032

$127,159



Status : Original


Original Current






0.10 M N OF CO RD 68 TO N LIMSGRANT

Termini 0.10 M N OF CO RD 68 TO N LIMSGRANT










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.2 * 2089654.58 / 60 * 25 *1.1

$1,149,310


1.2 * 3564 * 59.15 / 20 * 25 $316,216


1.2 * 120761.57 / 60 * 25 $60,381


$0 + $1,149,310 + $316,216+ $60,381

$1,525,907



Status : Original


Original Current






N LIMS GRANT TO SO JCT CSAH 7 Termini N LIMS GRANT TO SO JCT CSAH 7










Comments


Segment Override


Status: Original

Original Current


693092C USDOT Number 693092C


1 Mainline Tracks 1






Comments



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 2089654.58 / 60 * 25 *1.1

$383,103


0.4 * 3564 * 59.15 / 20 * 25 $105,405


0.4 * 120761.57 / 60 * 25 $20,127


275000 / 25 * 25 $275,000


64 * 1350 / 25 * 25 $86,400


$0 + $383,103 + $105,405+ $20,127 + $275,000 +$86,400

$870,035



Status : Original


Original Current






SO JCT CSAH 7 TO NO JCT CSAH7

Termini SO JCT CSAH 7 TO NO JCT CSAH7










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 2089654.58 / 60 * 25 *1.1

$287,328


0.3 * 3564 * 59.15 / 20 * 25 $79,054


0.3 * 120761.57 / 60 * 25 $15,095


$0 + $287,328 + $79,054 +$15,095

$381,477



Status : Original


Original Current


3 Segment Length 3




NO JCT CSAH 7 TO 155TH ST NO Termini NO JCT CSAH 7 TO 155TH ST NO










Comments


Segment Override


Status: Original

Original Current


691438V USDOT Number 691438V


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


3 * 1053148.84 / 60 * 25 *1.1

$1,448,080


3 * 2376 * 59.15 / 20 * 25 $527,027


3 * 150960.35 / 60 * 25 $188,700


275000 / 25 * 25 $275,000


80 * 1350 / 25 * 25 $108,000


$0 + $1,448,080 + $527,027+ $188,700 + $275,000 +$108,000

$2,546,807



Status : Original


Original Current






155TH ST NO TO CSAH 4 Termini 155TH ST NO TO CSAH 4










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.6 * 1053148.84 / 60 * 25 *1.1

$772,309


1.6 * 2376 * 59.15 / 20 * 25 $281,081


1.6 * 150960.35 / 60 * 25 $100,640


$0 + $772,309 + $281,081+ $100,640

$1,154,030



Status : Original


Original Current


1 Segment Length 1




CSAH 4 TO 180TH Termini CSAH 4 TO 180TH










2016 082-615-030 intersectionimprovement at park entr.

Comments 2016 082-615-030 intersectionimprovement at park entr.


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 1053148.84 / 60 * 25 *1.1

$482,693


1 * 2376 * 59.15 / 20 * 25 $175,676


1 * 150960.35 / 60 * 25 $62,900


$0 + $482,693 + $175,676+ $62,900

$721,269



Status : Original


Original Current






180TH TO TH 97 Termini 180TH TO TH 97










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.2 * 1053148.84 / 60 * 25 *1.1

$1,544,618


3.2 * 2376 * 59.15 / 20 * 25 $562,162


3.2 * 150960.35 / 60 * 25 $201,280


$0 + $1,544,618 + $562,162+ $201,280

$2,308,060



Status : Original


Original Current


3 Segment Length 3




TH 97 TO NORTH COUNTY LINE Termini TH 97 TO NORTH COUNTY LINE










NEW EXTENSION -COMMISSIONER ORDER #91449

Comments NEW EXTENSION -COMMISSIONER ORDER #91449


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3 * 1053148.84 / 60 * 25 *1.1

$1,448,080


3 * 2376 * 59.15 / 20 * 25 $527,027


3 * 150960.35 / 60 * 25 $188,700


$0 + $1,448,080 + $527,027+ $188,700

$2,163,807



Status : Original


Original Current






CSAH 25 TO 0.55 MI. EAST Termini CSAH 25 TO 0.55 MI. EAST











TH 120 TURNBACK

2008 WORK DONE UNDERSAP 82-616-16 CTB

Comments TH 120 TURNBACK

2008 WORK DONE UNDERSAP 82-616-16 CTB


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.55 * 3381036.31 / 60 * 25* 1.15

$891,044


0.55 * 3696 * 59.15 / 15 * 25 $200,400


0.55 * 633010.47 / 60 * 25 $145,065


$35,156 + $891,044 +$200,400 + $145,065

$1,271,665



Status : Original


Original Current






0.55 MI. E. OF CSAH 25 TO E.RAMP FAI 494

Termini 0.55 MI. E. OF CSAH 25 TO E.RAMP FAI 494









THTB-MILES ONLY-NO NEEDS-ELIGIBLE FOR 100% TB FUNDS

Special Message Code THTB-MILES ONLY-NO NEEDS-ELIGIBLE FOR 100% TB FUNDS

TH 120 TURNBACK Comments TH 120 TURNBACK


Segment Override



Computation Result


5 * 56250 / 40 * 25 $175,781


0.31 * 2089654.58 / 60 * 25* 1.1

$296,905


0.31 * 3564 * 59.15 / 20 * 25 $81,689


0.31 * 120761.57 / 60 * 25 $15,598


$175,781 + $296,905 +$81,689 + $15,598

$569,973



Status : Original


Original Current






E RAMP FAI 494 TO BIELENBERGDR

Termini E RAMP FAI 494 TO BIELENBERGDR










Comments


Segment Override



Computation Result


8 * 56250 / 40 * 25 $281,250


0.69 * 5608679.01 / 60 * 25* 1.15

$1,854,369


0.69 * 4488 * 59.15 / 15 * 25 $305,285


0.69 * 1763026.13 / 60 * 25 $506,870


$281,250 + $1,854,369 +$305,285 + $506,870

$2,947,774



Status : Original


Original Current



BIT CONC OR ASPH Existing Surface Type BIT CONC OR ASPH



BIELENBERG DRIVE TO TOWERDRIVE

Termini BIELENBERG DRIVE TO TOWERDRIVE










Comments


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.58 * 2089654.58 / 60 * 25* 1.1

$555,500


0.58 * 3564 * 59.15 / 20 * 25 $152,838


0.58 * 120761.57 / 60 * 25 $29,184


$70,313 + $555,500 +$152,838 + $29,184

$807,835



Status : Original


Original Current






TOWER DRIVE TO 0.2 MI. W. OFCSAH 13

Termini TOWER DRIVE TO 0.2 MI. W. OFCSAH 13










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.3 * 2089654.58 / 60 * 25 *1.1

$287,328


0.3 * 3564 * 59.15 / 20 * 25 $79,054


0.3 * 120761.57 / 60 * 25 $15,095


$35,156 + $287,328 +$79,054 + $15,095

$416,633



Status : Original


Original Current






0.2 MI. W. OF CSAH 13 TO 0.5 MI.E. OF CSAH 13

Termini 0.2 MI. W. OF CSAH 13 TO 0.5 MI.E. OF CSAH 13










Comments


Segment Override



Computation Result


4 * 56250 / 40 * 25 $140,625


0.7 * 5608679.01 / 60 * 25 *1.15

$1,881,244


0.7 * 4488 * 59.15 / 15 * 25 $309,709


0.7 * 1763026.13 / 60 * 25 $514,216


$140,625 + $1,881,244 +$309,709 + $514,216

$2,845,794



Status : Original


Original Current






0.5 MI. E. OF CSAH 13 TO CSAH 19 Termini 0.5 MI. E. OF CSAH 13 TO CSAH 19










Comments


Segment Override


Original Current




BIKE TRAIL Feature Crossed BIKE TRAIL

OTHER Type of Service OTHER


12 Culvert Width 12

9 Culvert Height 9


108 Area of Waterway Opening 108


2014 - AWW MISSING, JP Comments 2014 - AWW MISSING, JP




Computation Result


5 * 56250 / 40 * 25 $175,781


0.97 * 5608679.01 / 60 * 25* 1.15

$2,606,867


0.97 * 4488 * 59.15 / 15 * 25 $429,169


0.97 * 1763026.13 / 60 * 25 $712,556


165 * 108 * 16.61 / 100 * 25* 1.15

$85,097


$175,781 + $2,606,867 +$429,169 + $712,556 +$85,097

$4,009,470



Status : Original


Original Current


1 Segment Length 1




CSAH 10 TO 20TH ST. N. Termini CSAH 10 TO 20TH ST. N.










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 1053148.84 / 60 * 25 *1.1

$482,693


1 * 2376 * 59.15 / 20 * 25 $175,676


1 * 150960.35 / 60 * 25 $62,900


$0 + $482,693 + $175,676+ $62,900

$721,269



Status : Original


Original Current






20TH ST NO TO 0.79 MI NO Termini 20TH ST NO TO 0.79 MI NO










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.79 * 1053148.84 / 60 * 25* 1.1

$381,328


0.79 * 2376 * 59.15 / 20 * 25 $138,784


0.79 * 150960.35 / 60 * 25 $49,691


$0 + $381,328 + $138,784+ $49,691

$569,803



Status : Original


Original Current






0.79 MI NO 20TH ST N TO 30TH STN

Termini 0.79 MI NO 20TH ST N TO 30TH STN










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.19 * 2587426.01 / 60 * 25* 1.15

$235,564


0.19 * 2904 * 59.15 / 15 * 25 $54,394


0.19 * 226922.42 / 60 * 25 $17,965


$0 + $235,564 + $54,394 +$17,965

$307,923



Status : Original


Original Current






30TH ST N TO CNW RR Termini 30TH ST N TO CNW RR










2016 082-617-012 micro-surface Comments 2016 082-617-012 micro-surface


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.51 * 2587426.01 / 60 * 25* 1.15

$632,302


0.51 * 2904 * 59.15 / 15 * 25 $146,006


0.51 * 226922.42 / 60 * 25 $48,221


$0 + $632,302 + $146,006+ $48,221

$826,529



Status : Original


Original Current






CNW RR TO E JCT CSAH 14 Termini CNW RR TO E JCT CSAH 14










2016 082-617-013 reconstruct Comments 2016 082-617-013 reconstruct


Segment Override


Status: Original

Original Current


183812K USDOT Number 183812K


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


1 * 56250 / 40 * 25 $35,156


0.26 * 2587426.01 / 60 * 25* 1.15

$322,350


0.26 * 2904 * 59.15 / 15 * 25 $74,434


0.26 * 226922.42 / 60 * 25 $24,583


325000 / 25 * 25 $325,000


48 * 1350 / 25 * 25 $64,800


$35,156 + $322,350 +$74,434 + $24,583 +$325,000 + $64,800

$846,323



Status : Original


Original Current






W JCT CSAH 14 TO 0.11 MI NO Termini W JCT CSAH 14 TO 0.11 MI NO










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.11 * 1053148.84 / 60 * 25* 1.1

$53,096


0.11 * 2376 * 59.15 / 20 * 25 $19,324


0.11 * 150960.35 / 60 * 25 $6,919


$35,156 + $53,096 +$19,324 + $6,919

$114,495



Status : Original


Original Current






0.11 MI NO CSAH 14 TO TH 36 Termini 0.11 MI NO CSAH 14 TO TH 36










2016 082-617-012 micro-surface Comments 2016 082-617-012 micro-surface


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


2.29 * 1053148.84 / 60 * 25* 1.1

$1,105,367


2.29 * 2376 * 59.15 / 20 * 25 $402,297


2.29 * 150960.35 / 60 * 25 $144,041


$35,156 + $1,105,367 +$402,297 + $144,041

$1,686,861



Status : Original


Original Current






TH 36 TO CSAH 12 Termini TH 36 TO CSAH 12











2016 082-617-010 intersectionimprovement; 2016 082-617-012micro-surface

Comments 2016 082-617-010 intersectionimprovement; 2016 082-617-012micro-surface


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


1.52 * 1053148.84 / 60 * 25* 1.1

$733,694


1.52 * 2376 * 59.15 / 20 * 25 $267,027


1.52 * 150960.35 / 60 * 25 $95,608


$70,313 + $733,694 +$267,027 + $95,608

$1,166,642



Status : Original


Original Current

NEWPORT Municipality NEWPORT















Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.18 * 3381036.31 / 60 * 25* 1.15

$291,614


0.18 * 3696 * 59.15 / 15 * 25 $65,586


0.18 * 633010.47 / 60 * 25 $47,476


$0 + $291,614 + $65,586 +$47,476

$404,676



Status : Original


Original Current






0.18 MI NE CSAH 20 TO EAST LIMSNEWPORT

Termini 0.18 MI NE CSAH 20 TO EAST LIMSNEWPORT










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.44 * 2089654.58 / 60 * 25* 1.1

$421,414


0.44 * 3564 * 59.15 / 20 * 25 $115,946


0.44 * 120761.57 / 60 * 25 $22,140


$0 + $421,414 + $115,946+ $22,140

$559,500



Status : Original


Original Current






EAST LIMS NEWPORT TO 0.7 MI E Termini EAST LIMS NEWPORT TO 0.7 MI E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 2089654.58 / 60 * 25 *1.1

$670,431


0.7 * 3564 * 59.15 / 20 * 25 $184,459


0.7 * 120761.57 / 60 * 25 $35,222


$0 + $670,431 + $184,459+ $35,222

$890,112



Status : Original


Original Current






0.70 MI E TO 1.04 MI E OF E LIMSNEWPORT

Termini 0.70 MI E TO 1.04 MI E OF E LIMSNEWPORT










2013 SAP 082-618-020 SIGNAL @WOODLANE DR

Comments 2013 SAP 082-618-020 SIGNAL @WOODLANE DR


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.34 * 2089654.58 / 60 * 25* 1.1

$325,638


0.34 * 3564 * 59.15 / 20 * 25 $89,595


0.34 * 120761.57 / 60 * 25 $17,108


$70,313 + $325,638 +$89,595 + $17,108

$502,654



Status : Original


Original Current






1.04 MI E OF E LIMS NEWPORT TOCSAH 13

Termini 1.04 MI E OF E LIMS NEWPORT TOCSAH 13










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.75 * 2089654.58 / 60 * 25* 1.1

$718,319


0.75 * 3564 * 59.15 / 20 * 25 $197,635


0.75 * 120761.57 / 60 * 25 $37,738


$0 + $718,319 + $197,635+ $37,738

$953,692



Status : Original


Original Current


1 Segment Length 1




CSAH 13 TO MILE DRIVE Termini CSAH 13 TO MILE DRIVE










Comments


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


1 * 2089654.58 / 60 * 25 *1.1

$957,758


1 * 3564 * 59.15 / 20 * 25 $263,513


1 * 120761.57 / 60 * 25 $50,317


$70,313 + $957,758 +$263,513 + $50,317

$1,341,901



Status : Original


Original Current


1 Segment Length 1




MILE DRIVE TO CSAH 19 Termini MILE DRIVE TO CSAH 19










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 2089654.58 / 60 * 25 *1.1

$957,758


1 * 3564 * 59.15 / 20 * 25 $263,513


1 * 120761.57 / 60 * 25 $50,317


$0 + $957,758 + $263,513+ $50,317

$1,271,588



Status : Original


Original Current


2 Segment Length 2




CSAH 19 TO TH 95 Termini CSAH 19 TO TH 95










OVERLAY WORK DONE UNDERSAP 82-618-017

Comments OVERLAY WORK DONE UNDERSAP 82-618-017


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 2089654.58 / 60 * 25 *1.1

$1,915,517


2 * 3564 * 59.15 / 20 * 25 $527,027


2 * 120761.57 / 60 * 25 $100,635


$0 + $1,915,517 + $527,027+ $100,635

$2,543,179



Status : Original


Original Current

AFTON Municipality AFTON





TH 95 TO 0.27 MI W OF S JCTCSAH 21

Termini TH 95 TO 0.27 MI W OF S JCTCSAH 21









THTB-NOT ELIGIBLE FOR TBFUNDS

Special Message Code THTB-NOT ELIGIBLE FOR TBFUNDS

CONSTRUCTED 2009 SAP 82-618-11

Comments CONSTRUCTED 2009 SAP 82-618-11


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


3.98 * 1053148.84 / 60 * 25* 1.1

$1,921,119


3.98 * 2376 * 59.15 / 20 * 25 $699,188


3.98 * 150960.35 / 60 * 25 $250,343


$0 + $1,921,119 + $699,188+ $250,343

$2,870,650



Status : Original


Original Current






0.27 MI W TO S JCT CSAH 21 Termini 0.27 MI W TO S JCT CSAH 21











CONSTRUCTED 2009 SAP 82-618-11

Comments CONSTRUCTED 2009 SAP 82-618-11


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.27 * 1053148.84 / 60 * 25* 1.1

$130,327


0.27 * 2376 * 59.15 / 20 * 25 $47,432


0.27 * 150960.35 / 60 * 25 $16,983


$0 + $130,327 + $47,432 +$16,983

$194,742



Status : Original


Original Current






S. JCT. CSAH 21 TO E. LIM. AFTON Termini S. JCT. CSAH 21 TO E. LIM. AFTON











SURFACED WITH LOCAL FUNDS Comments SURFACED WITH LOCAL FUNDS


Segment Override


Original Current


11.296 Milepoint 11.296


VALLEY CREEK Feature Crossed VALLEY CREEK

Type of Service

0 Number of Spans 0

195.4 Bridge Length 195.4



SAP 082-618-08, UPDATED TO BRLOG INFO, JP

Comments SAP 082-618-08, UPDATED TO BRLOG INFO, JP

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


Original Current


10.749 Milepoint 10.749



Type of Service


10 Culvert Width 10

4 Culvert Height 4




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.93 * 1053148.84 / 60 * 25* 1.1

$448,905


0.93 * 2376 * 59.15 / 20 * 25 $163,378


0.93 * 150960.35 / 60 * 25 $58,497


195.4 * 43.833 * 147 / 80 *25 * 1.15

$452,471


35 * 39.99972879 * 16.61 /100 * 25 * 1.15

$6,685

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

$0 + $448,905 + $163,378+ $58,497 + $452,471 +$6,685

$1,129,936



Status : Original


Original Current

ST MARYS POINT Municipality ST MARYS POINT





W. LIM. ST. MARY'S POINT TO E.LIM. ST. MARY'S POINT

Termini W. LIM. ST. MARY'S POINT TO E.LIM. ST. MARY'S POINT











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.04 * 1053148.84 / 60 * 25* 1.1

$19,308


0.04 * 2376 * 59.15 / 20 * 25 $7,027


0.04 * 150960.35 / 60 * 25 $2,516


$0 + $19,308 + $7,027 +$2,516

$28,851



Status : Original


Original Current

LAKE ST CROIX BEACH Municipality LAKE ST CROIX BEACH





S. LIM. LAKE ST. CROIX BEACHTO N. LIM. ST. CROIX BEACH

Termini S. LIM. LAKE ST. CROIX BEACHTO N. LIM. ST. CROIX BEACH











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.09 * 2089654.58 / 60 * 25* 1.1

$1,043,957


1.09 * 3564 * 59.15 / 20 * 25 $287,229


1.09 * 120761.57 / 60 * 25 $54,846


$0 + $1,043,957 + $287,229+ $54,846

$1,386,032



Status : Original


Original Current

LAKELAND Municipality LAKELAND





S. LIM. LAKELAND TO 0.24 M S3RD ST. S.

Termini S. LIM. LAKELAND TO 0.24 M S3RD ST. S.











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.75 * 2089654.58 / 60 * 25* 1.1

$718,319


0.75 * 3564 * 59.15 / 20 * 25 $197,635


0.75 * 120761.57 / 60 * 25 $37,738


$0 + $718,319 + $197,635+ $37,738

$953,692



Status : Original


Original Current






.24 M S OF 3RD ST. S. TO .11 M SOF 8TH ST. N.

Termini .24 M S OF 3RD ST. S. TO .11 M SOF 8TH ST. N.














Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.14 * 3381036.31 / 60 * 25* 1.15

$1,846,891


1.14 * 3696 * 59.15 / 15 * 25 $415,375


1.14 * 633010.47 / 60 * 25 $300,680


$0 + $1,846,891 + $415,375+ $300,680

$2,562,946



Status : Original


Original Current






.11 M S 8TH ST. N. TO S RAMPSFAI 94

Termini .11 M S 8TH ST. N. TO S RAMPSFAI 94











Comments


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.18 * 3381036.31 / 60 * 25* 1.15

$291,614


0.18 * 3696 * 59.15 / 15 * 25 $65,586


0.18 * 633010.47 / 60 * 25 $47,476


$70,313 + $291,614 +$65,586 + $47,476

$474,989



Status : Original


Original Current






S RAMPS TH 61 TO 0.45 MI. N. Termini S RAMPS TH 61 TO 0.45 MI. N.











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.45 * 2089654.58 / 60 * 25* 1.1

$430,991


0.45 * 3564 * 59.15 / 20 * 25 $118,581


0.45 * 120761.57 / 60 * 25 $22,643


$0 + $430,991 + $118,581+ $22,643

$572,215



Status : Original


Original Current






0.45 MI. N. OF TH 61 TO CSAH 22 Termini 0.45 MI. N. OF TH 61 TO CSAH 22











2013 SAP 082-619-023ROUNDABOUT CONST

Comments 2013 SAP 082-619-023ROUNDABOUT CONST


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.63 * 2089654.58 / 60 * 25* 1.1

$2,518,904


2.63 * 3564 * 59.15 / 20 * 25 $693,040


2.63 * 120761.57 / 60 * 25 $132,335


$0 + $2,518,904 + $693,040+ $132,335

$3,344,279



Status : Original


Original Current

















SURF SAP 82-619-09 IN 1993


SURF SAP 82-619-09 IN 1993


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 2089654.58 / 60 * 25 *1.1

$95,776


0.1 * 3564 * 59.15 / 20 * 25 $26,351


0.1 * 120761.57 / 60 * 25 $5,032


$0 + $95,776 + $26,351 +$5,032

$127,159



Status : Original


Original Current






CSAH 20 TO NO LIMS COTTAGEGROVE

Termini CSAH 20 TO NO LIMS COTTAGEGROVE











SURF SAP 82-619-009 IN 1993


SURF SAP 82-619-009 IN 1993


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.9 * 2089654.58 / 60 * 25 *1.1

$861,983


0.9 * 3564 * 59.15 / 20 * 25 $237,162


0.9 * 120761.57 / 60 * 25 $45,286


$0 + $861,983 + $237,162+ $45,286

$1,144,431



Status : Original


Original Current


1 Segment Length 1




NO LIM COTTAGE GROVE TODALE RD

Termini NO LIM COTTAGE GROVE TODALE RD










2013 SAP 082-619-022 RECONST

SURF SAP 82-619-009 IN 1993

Comments 2013 SAP 082-619-022 RECONST

SURF SAP 82-619-009 IN 1993


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 2089654.58 / 60 * 25 *1.1

$957,758


1 * 3564 * 59.15 / 20 * 25 $263,513


1 * 120761.57 / 60 * 25 $50,317


$0 + $957,758 + $263,513+ $50,317

$1,271,588



Status : Original


Original Current


1 Segment Length 1




DALE RD TO CSAH 18 Termini DALE RD TO CSAH 18










2013 SAP 082-619-022 RECONST

SURF SAP 82-619-009 IN 1993

Comments 2013 SAP 082-619-022 RECONST

SURF SAP 82-619-009 IN 1993


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 2089654.58 / 60 * 25 *1.1

$957,758


1 * 3564 * 59.15 / 20 * 25 $263,513


1 * 120761.57 / 60 * 25 $50,317


$0 + $957,758 + $263,513+ $50,317

$1,271,588



Status : Original


Original Current






CSAH 18 TO 0.2 MI NO Termini CSAH 18 TO 0.2 MI NO










SURF SAP 82-619-09 IN 1993 Comments SURF SAP 82-619-09 IN 1993


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 2089654.58 / 60 * 25 *1.1

$191,552


0.2 * 3564 * 59.15 / 20 * 25 $52,703


0.2 * 120761.57 / 60 * 25 $10,063


$0 + $191,552 + $52,703 +$10,063

$254,318



Status : Original


Original Current






0.20 MI NO OF CSAH 18 TO1.51 MIS OF CSAH 16

Termini 0.20 MI NO OF CSAH 18 TO1.51 MIS OF CSAH 16










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 2089654.58 / 60 * 25 *1.1

$287,328


0.3 * 3564 * 59.15 / 20 * 25 $79,054


0.3 * 120761.57 / 60 * 25 $15,095


$0 + $287,328 + $79,054 +$15,095

$381,477



Status : Original


Original Current






1.51 MI S TO 0.50 MI S OF CSAH16

Termini 1.51 MI S TO 0.50 MI S OF CSAH16










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.01 * 3381036.31 / 60 * 25* 1.15

$1,636,281


1.01 * 3696 * 59.15 / 15 * 25 $368,008


1.01 * 633010.47 / 60 * 25 $266,392


$0 + $1,636,281 + $368,008+ $266,392

$2,270,681



Status : Original


Original Current






0.5 MI S TO CSAH 16 Termini 0.5 MI S TO CSAH 16










Comments


Segment Override



Computation Result


3 * 56250 / 40 * 25 $105,469


0.5 * 5608679.01 / 60 * 25 *1.15

$1,343,746


0.5 * 4488 * 59.15 / 15 * 25 $221,221


0.5 * 1763026.13 / 60 * 25 $367,297


$105,469 + $1,343,746 +$221,221 + $367,297

$2,037,733



Status : Original


Original Current
















Comments


Segment Override


Original Current


0 Milepoint 0


PED TRAIL Feature Crossed PED TRAIL

Type of Service


14 Culvert Width 14









Computation Result


5 * 56250 / 40 * 25 $175,781


1.56 * 5608679.01 / 60 * 25* 1.15

$4,192,488


1.56 * 4488 * 59.15 / 15 * 25 $690,210


1.56 * 1763026.13 / 60 * 25 $1,145,967


124 * 140 * 16.61 / 100 * 25* 1.15

$82,901


$175,781 + $4,192,488 +$690,210 + $1,145,967 +$82,901

$6,287,347



Status : Original


Original Current






1.56 MI NO CSAH 16 TO S LIMLAKE ELMO

Termini 1.56 MI NO CSAH 16 TO S LIMLAKE ELMO










Comments


Segment Override



Computation Result


6 * 56250 / 40 * 25 $210,938


0.46 * 6995013.33 / 60 * 25* 1

$1,340,711


0.46 * 6072 * 59.15 / 5 * 25 $826,065


0.46 * 423858.25 / 60 * 25 $81,239


$210,938 + $1,340,711 +$826,065 + $81,239

$2,458,953



Status : Original


Original Current


1 Segment Length 1




S LIM LAKE ELMO TO CSAH 10 Termini S LIM LAKE ELMO TO CSAH 10










Comments


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


1 * 2089654.58 / 60 * 25 *1.1

$957,758


1 * 3564 * 59.15 / 20 * 25 $263,513


1 * 120761.57 / 60 * 25 $50,317


$70,313 + $957,758 +$263,513 + $50,317

$1,341,901



Status : Original


Original Current






WASHINGTON-RAMSEY CO LN TOFAI 494

Termini WASHINGTON-RAMSEY CO LN TOFAI 494










Comments


Segment Override



Computation Result


4 * 56250 / 40 * 25 $140,625


0.27 * 2089654.58 / 60 * 25* 1.1

$258,595


0.27 * 3564 * 59.15 / 20 * 25 $71,149


0.27 * 120761.57 / 60 * 25 $13,586


$140,625 + $258,595 +$71,149 + $13,586

$483,955



Status : Original


Original Current






FAI 494 TO 0.06 MI E Termini FAI 494 TO 0.06 MI E










Comments


Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.06 * 3381036.31 / 60 * 25* 1.15

$97,205


0.06 * 3696 * 59.15 / 15 * 25 $21,862


0.06 * 633010.47 / 60 * 25 $15,825


$70,313 + $97,205 +$21,862 + $15,825

$205,205



Status : Original


Original Current






0.06 MI E FAI 494 TO CSAH 18 Termini 0.06 MI E FAI 494 TO CSAH 18










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.44 * 3381036.31 / 60 * 25* 1.15

$712,835


0.44 * 3696 * 59.15 / 15 * 25 $160,320


0.44 * 633010.47 / 60 * 25 $116,052


$0 + $712,835 + $160,320+ $116,052

$989,207



Status : Original


Original Current






CSAH 18 TO E LIM NEWPORT Termini CSAH 18 TO E LIM NEWPORT










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.42 * 1053148.84 / 60 * 25* 1.1

$202,731


0.42 * 2376 * 59.15 / 20 * 25 $73,784


0.42 * 150960.35 / 60 * 25 $26,418


$0 + $202,731 + $73,784 +$26,418

$302,933



Status : Original


Original Current






E LIM NEWPORT TO CSAH 13 Termini E LIM NEWPORT TO CSAH 13













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2.31 * 1053148.84 / 60 * 25* 1.1

$1,115,021


2.31 * 2376 * 59.15 / 20 * 25 $405,810


2.31 * 150960.35 / 60 * 25 $145,299


$0 + $1,115,021 + $405,810+ $145,299

$1,666,130



Status : Original


Original Current






CSAH 13 TO N LIM COTTAGEGROVE

Termini CSAH 13 TO N LIM COTTAGEGROVE













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.1 * 1053148.84 / 60 * 25 *1.1

$530,963


1.1 * 2376 * 59.15 / 20 * 25 $193,243


1.1 * 150960.35 / 60 * 25 $69,190


$0 + $530,963 + $193,243+ $69,190

$793,396



Status : Original


Original Current






N LIM COTTAGE GROVE TO CSAH19

Termini N LIM COTTAGE GROVE TO CSAH19













Segment Override


Original Current


0 Milepoint 0


PED Feature Crossed PED

Type of Service


14 Culvert Width 14









Computation Result


0 * 56250 / 40 * 25 $0


1.3 * 1053148.84 / 60 * 25 *1.1

$627,501


1.3 * 2376 * 59.15 / 20 * 25 $228,378


1.3 * 150960.35 / 60 * 25 $81,770


60 * 140 * 16.61 / 100 * 25 *1.15

$40,113


$0 + $627,501 + $228,378+ $81,770 + $40,113

$977,762



Status : Original


Original Current






TH 10 TO 0.5 MILES NORTH Termini TH 10 TO 0.5 MILES NORTH












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 630862.42 / 60 * 25 *1.1

$144,573


0.5 * 2112 * 59.15 / 20 * 25 $78,078


0.5 * 35209.26 / 60 * 25 $7,335


$0 + $144,573 + $78,078 +$7,335

$229,986



Status : Original


Original Current


1 Segment Length 1




0.5 MI NO OF TH 10 TO 122 NO STSO

Termini 0.5 MI NO OF TH 10 TO 122 NO STSO












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1 * 630862.42 / 60 * 25 * 1.1 $289,145


1 * 2112 * 59.15 / 20 * 25 $156,156


1 * 35209.26 / 60 * 25 $14,671


$0 + $289,145 + $156,156+ $14,671

$459,972



Status : Original


Original Current






122ND ST SO TO CO RD 76 Termini 122ND ST SO TO CO RD 76












Segment Override


Original Current


3.75 Milepoint 3.75



Type of Service

Number of Spans


48 Bridge Width 48


Comments

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



Computation Result


0 * 56250 / 40 * 25 $0


3.8 * 1053148.84 / 60 * 25 *1.1

$1,834,234


3.8 * 2376 * 59.15 / 20 * 25 $667,567


3.8 * 150960.35 / 60 * 25 $239,021


78.8 * 48 * 163 / 80 * 25 *1.15

$221,566


$0 + $1,834,234 + $667,567+ $239,021 + $221,566

$2,962,388



Status : Original


Original Current






CO RD 76 TO 0.4 MI N Termini CO RD 76 TO 0.4 MI N












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 630862.42 / 60 * 25 *1.1

$115,658


0.4 * 2112 * 59.15 / 20 * 25 $62,462


0.4 * 35209.26 / 60 * 25 $5,868


$0 + $115,658 + $62,462 +$5,868

$183,988



Status : Original


Original Current






0.4 MI N TO 0.5 MI N OF CO RD 76 Termini 0.4 MI N TO 0.5 MI N OF CO RD 76












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 630862.42 / 60 * 25 *1.1

$28,915


0.1 * 2112 * 59.15 / 20 * 25 $15,616


0.1 * 35209.26 / 60 * 25 $1,467


$0 + $28,915 + $15,616 +$1,467

$45,998



Status : Original


Original Current






0.5 MI N TO 0.60MI N OF CO RD 76 Termini 0.5 MI N TO 0.60MI N OF CO RD 76












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 630862.42 / 60 * 25 *1.1

$28,915


0.1 * 2112 * 59.15 / 20 * 25 $15,616


0.1 * 35209.26 / 60 * 25 $1,467


$0 + $28,915 + $15,616 +$1,467

$45,998



Status : Original


Original Current






0.60 MI N CO RD 76 TO S JCT 80THST S

Termini 0.60 MI N CO RD 76 TO S JCT 80THST S












Segment Override


Original Current


6.21 Milepoint 6.21



Type of Service


10 Culvert Width 10

7 Culvert Height 7




Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 630862.42 / 60 * 25 *1.1

$115,658


0.4 * 2112 * 59.15 / 20 * 25 $62,462


0.4 * 35209.26 / 60 * 25 $5,868


29 * 69.99979448 * 16.61 /100 * 25 * 1.15

$9,694


$0 + $115,658 + $62,462 +$5,868 + $9,694

$193,682



Status : Original


Original Current






S JCT 80TH ST S TO 0.3 MI S OFCSAH 22

Termini S JCT 80TH ST S TO 0.3 MI S OFCSAH 22










2015 082-621-034 SURFACE Comments 2015 082-621-034 SURFACE


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.7 * 630862.42 / 60 * 25 *1.1

$202,402


0.7 * 2112 * 59.15 / 20 * 25 $109,309


0.7 * 35209.26 / 60 * 25 $10,269


$0 + $202,402 + $109,309+ $10,269

$321,980



Status : Original


Original Current






0.3 MI SO TO CSAH 22 Termini 0.3 MI SO TO CSAH 22












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 630862.42 / 60 * 25 *1.1

$86,744


0.3 * 2112 * 59.15 / 20 * 25 $46,847


0.3 * 35209.26 / 60 * 25 $4,401


$0 + $86,744 + $46,847 +$4,401

$137,992



Status : Original


Original Current






CSAH 22 TO 0.60M N Termini CSAH 22 TO 0.60M N












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.6 * 630862.42 / 60 * 25 *1.1

$173,487


0.6 * 2112 * 59.15 / 20 * 25 $93,694


0.6 * 35209.26 / 60 * 25 $8,802


$0 + $173,487 + $93,694 +$8,802

$275,983



Status : Original


Original Current






0.6 MI N OF CSAH 20 TO S LIMAFTON

Termini 0.6 MI N OF CSAH 20 TO S LIMAFTON












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.5 * 630862.42 / 60 * 25 *1.1

$144,573


0.5 * 2112 * 59.15 / 20 * 25 $78,078


0.5 * 35209.26 / 60 * 25 $7,335


$0 + $144,573 + $78,078 +$7,335

$229,986



Status : Original


Original Current






SO LIM AFTON TO 1175' N. OFTROUT BROOK BRIDGE

Termini SO LIM AFTON TO 1175' N. OFTROUT BROOK BRIDGE










2015 082-621-034 SURFACE

NEW SEGMENT TO INCLUDE 2000CONSTRUCTION- S.A.P. 82-621-21AND 82-621-23.

Comments 2015 082-621-034 SURFACE

NEW SEGMENT TO INCLUDE 2000CONSTRUCTION- S.A.P. 82-621-21AND 82-621-23.


Segment Override


Original Current




TROUT BROOK Feature Crossed TROUT BROOK


1 Number of Spans 1


36 Bridge Width 36


Comments




Computation Result


0 * 56250 / 40 * 25 $0


0.35 * 630862.42 / 60 * 25 *1.1

$101,201


0.35 * 2112 * 59.15 / 20 * 25 $54,655


0.35 * 35209.26 / 60 * 25 $5,135


75.8 * 36 * 163 / 80 * 25 *1.15

$159,848


$0 + $101,201 + $54,655 +$5,135 + $159,848

$320,839



Status : Original


Original Current






1175' N OF TROUT BROOKBRIDGE TO 50TH ST SO

Termini 1175' N OF TROUT BROOKBRIDGE TO 50TH ST SO










2015 082-621-034 SURFACE

SEGMENT LENGTH REVISED TOACCOUNT FOR 2000RECONSTRUCTION OF TROUTBROOK BRIDGE ANDAPPROACHES- S.A.P. 82-621-21AND 82-621-23


SEGMENT LENGTH REVISED TOACCOUNT FOR 2000RECONSTRUCTION OF TROUTBROOK BRIDGE ANDAPPROACHES- S.A.P. 82-621-21AND 82-621-23


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.73 * 630862.42 / 60 * 25 *1.1

$211,076


0.73 * 2112 * 59.15 / 20 * 25 $113,994


0.73 * 35209.26 / 60 * 25 $10,709


$0 + $211,076 + $113,994+ $10,709

$335,779



Status : Original


Original Current






50TH ST S TO 0.28 MI N Termini 50TH ST S TO 0.28 MI N












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.28 * 630862.42 / 60 * 25 *1.1

$80,961


0.28 * 2112 * 59.15 / 20 * 25 $43,724


0.28 * 35209.26 / 60 * 25 $4,108


$0 + $80,961 + $43,724 +$4,108

$128,793



Status : Original


Original Current






0.28 MI N 50TH ST S TO RIVER RD Termini 0.28 MI N 50TH ST S TO RIVER RD










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.29 * 2587426.01 / 60 * 25* 1.15

$1,599,353


1.29 * 2904 * 59.15 / 15 * 25 $369,309


1.29 * 226922.42 / 60 * 25 $121,971


$0 + $1,599,353 + $369,309+ $121,971

$2,090,633



Status : Original


Original Current






RIVER RD TO 0.09 MI N Termini RIVER RD TO 0.09 MI N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.09 * 2587426.01 / 60 * 25* 1.15

$111,583


0.09 * 2904 * 59.15 / 15 * 25 $25,766


0.09 * 226922.42 / 60 * 25 $8,510


$0 + $111,583 + $25,766 +$8,510

$145,859



Status : Revised


Original Current






0.09 MI N RIVER RD TO UPPER34TH ST S

Termini 0.09 MI N RIVER RD TO UPPER34TH ST S










Comments


Segment Override

Culvert Information Status: Revised

Original Current







12 Culvert Width 12

5 Culvert Height 5

40 Culvert Length 55.5



Comments Box Culvert replaced in 2017 -3/28/2019 AJG




Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 1053148.84 / 60 * 25 *1.1

$96,539


0.2 * 2376 * 59.15 / 20 * 25 $35,135


0.2 * 150960.35 / 60 * 25 $12,580


55.5 * 60.0001314 * 16.61 /100 * 25 * 1.15

$15,902


$0 + $96,539 + $35,135 +$12,580 + $15,902

$160,156



Status : Original


Original Current






UPPER 34TH ST SO TO CSAH 18 Termini UPPER 34TH ST SO TO CSAH 18










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.29 * 1053148.84 / 60 * 25* 1.1

$139,981


0.29 * 2376 * 59.15 / 20 * 25 $50,946


0.29 * 150960.35 / 60 * 25 $18,241


$0 + $139,981 + $50,946 +$18,241

$209,168



Status : Original


Original Current
















2015 082-621-033 PAVING Comments 2015 082-621-033 PAVING


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.29 * 630862.42 / 60 * 25 *1.1

$83,852


0.29 * 2112 * 59.15 / 20 * 25 $45,285


0.29 * 35209.26 / 60 * 25 $4,254


$0 + $83,852 + $45,285 +$4,254

$133,391



Status : Original


Original Current






0.29 MI NO OF CSAH 18 TOVALLEY CREEK TRAIL

Termini 0.29 MI NO OF CSAH 18 TOVALLEY CREEK TRAIL












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.18 * 630862.42 / 60 * 25 *1.1

$341,191


1.18 * 2112 * 59.15 / 20 * 25 $184,264


1.18 * 35209.26 / 60 * 25 $17,311


$0 + $341,191 + $184,264+ $17,311

$542,766



Status : Original


Original Current






VALLEY CREEK TRAIL TO N LIMAFTON

Termini VALLEY CREEK TRAIL TO N LIMAFTON










2015 082-621-033 PAVING

2013 SAP 082-621-027 R&R BR

Comments 2015 082-621-033 PAVING

2013 SAP 082-621-027 R&R BR


Segment Override


Original Current




VALLEY CREEK Feature Crossed VALLEY CREEK

Type of Service

3 Number of Spans 3




2013 SAP 082-621-027 R&R BR Comments 2013 SAP 082-621-027 R&R BR



Original Current




VALLEY CRK (TRIBUTARY) Feature Crossed VALLEY CRK (TRIBUTARY)

Type of Service


10 Culvert Width 10

4 Culvert Height 4




Comments




Computation Result


0 * 56250 / 40 * 25 $0


2.06 * 630862.42 / 60 * 25 *1.1

$595,639


2.06 * 2112 * 59.15 / 20 * 25 $321,681


2.06 * 35209.26 / 60 * 25 $30,221


59.67 * 35.84 * 163 / 80 * 25* 1.15

$125,274


26 * 39.99972879 * 16.61 /100 * 25 * 1.15

$4,966

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

$0 + $595,639 + $321,681+ $30,221 + $125,274 +$4,966

$1,077,781



Status : Original


Original Current






NO LIM AFTON TO SO FRONTAGERD FAI 94

Termini NO LIM AFTON TO SO FRONTAGERD FAI 94












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 630862.42 / 60 * 25 *1.1

$115,658


0.4 * 2112 * 59.15 / 20 * 25 $62,462


0.4 * 35209.26 / 60 * 25 $5,868


$0 + $115,658 + $62,462 +$5,868

$183,988



Status : Original


Original Current






SO FRONTAGE RD FAI 94 TO 0.09MI NO FAI 94

Termini SO FRONTAGE RD FAI 94 TO 0.09MI NO FAI 94










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.2 * 1053148.84 / 60 * 25 *1.1

$96,539


0.2 * 2376 * 59.15 / 20 * 25 $35,135


0.2 * 150960.35 / 60 * 25 $12,580


$0 + $96,539 + $35,135 +$12,580

$144,254



Status : Original


Original Current






0.09 MI N OF FAI 94 TO 0.49 MI NO Termini 0.09 MI N OF FAI 94 TO 0.49 MI NO










RESURFACED IN 2001 WITHSTATE AID FUNDS- SAP 82-621-25

Comments RESURFACED IN 2001 WITHSTATE AID FUNDS- SAP 82-621-25


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 1053148.84 / 60 * 25 *1.1

$193,077


0.4 * 2376 * 59.15 / 20 * 25 $70,270


0.4 * 150960.35 / 60 * 25 $25,160


$0 + $193,077 + $70,270 +$25,160

$288,507



Status : Original


Original Current






0.49 MI NO OF FAI 94 TO 22ND STNO

Termini 0.49 MI NO OF FAI 94 TO 22ND STNO













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.2 * 1053148.84 / 60 * 25 *1.1

$579,232


1.2 * 2376 * 59.15 / 20 * 25 $210,811


1.2 * 150960.35 / 60 * 25 $75,480


$0 + $579,232 + $210,811+ $75,480

$865,523



Status : Revised


Original Current






22ND ST NO TO SO LIMSBAYPORT

Termini 22ND ST NO TO SO LIMSBAYPORT













Segment Override


Status: Revised

Original Current


183824E USDOT Number 183824E


1 Mainline Tracks 1




Last Year Surfaced


Comments



Computation Result


0 * 56250 / 40 * 25 $0


1.9 * 2089654.58 / 60 * 25 *1.1

$1,819,741


1.9 * 3564 * 59.15 / 20 * 25 $500,675


1.9 * 120761.57 / 60 * 25 $95,603


275000 / 25 * 25 $275,000


164 * 1350 / 25 * 25 $221,400


$0 + $1,819,741 + $500,675+ $95,603 + $275,000 +$221,400

$2,912,419



Status : Original


Original Current






SO TO NO LIMS BAYPORT Termini SO TO NO LIMS BAYPORT










2013 SAP 082-621-030ADA/LIGHTING @ INSPIRATIONPKWY


Comments 2013 SAP 082-621-030ADA/LIGHTING @ INSPIRATIONPKWY



Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.84 * 2089654.58 / 60 * 25* 1.1

$804,517


0.84 * 3564 * 59.15 / 20 * 25 $221,351


0.84 * 120761.57 / 60 * 25 $42,267


$70,313 + $804,517 +$221,351 + $42,267

$1,138,448



Status : Original


Original Current






N LIMS BAYPORT TO S JCT CSAH14

Termini N LIMS BAYPORT TO S JCT CSAH14










2014 SAP 082-621-029INTERSECTION IMPROVEMENT @S JCT CSAH 14

Comments 2014 SAP 082-621-029INTERSECTION IMPROVEMENT @S JCT CSAH 14


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 2089654.58 / 60 * 25 *1.1

$95,776


0.1 * 3564 * 59.15 / 20 * 25 $26,351


0.1 * 120761.57 / 60 * 25 $5,032


$0 + $95,776 + $26,351 +$5,032

$127,159



Status : Original


Original Current






S JCT CSAH 14 TO 0.10 MI N Termini S JCT CSAH 14 TO 0.10 MI N










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1053148.84 / 60 * 25 *1.1

$48,269


0.1 * 2376 * 59.15 / 20 * 25 $17,568


0.1 * 150960.35 / 60 * 25 $6,290


$0 + $48,269 + $17,568 +$6,290

$72,127



Status : Original


Original Current






0.1 MI N OF S JCT CSAH 14 TO 0.2MI N OF S JCT CSAH 14

Termini 0.1 MI N OF S JCT CSAH 14 TO 0.2MI N OF S JCT CSAH 14










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 1053148.84 / 60 * 25 *1.1

$48,269


0.1 * 2376 * 59.15 / 20 * 25 $17,568


0.1 * 150960.35 / 60 * 25 $6,290


$0 + $48,269 + $17,568 +$6,290

$72,127



Status : Original


Original Current






0.2 MI N OF S JCT CSAH 14 TO SLIM BAYPORT

Termini 0.2 MI N OF S JCT CSAH 14 TO SLIM BAYPORT










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 2587426.01 / 60 * 25 *1.15

$123,981


0.1 * 2904 * 59.15 / 15 * 25 $28,629


0.1 * 226922.42 / 60 * 25 $9,455


$0 + $123,981 + $28,629 +$9,455

$162,065



Status : Original


Original Current






S LIMS BAYPORT TO 0.4 M NE Termini S LIMS BAYPORT TO 0.4 M NE










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 2587426.01 / 60 * 25 *1.15

$495,923


0.4 * 2904 * 59.15 / 15 * 25 $114,514


0.4 * 226922.42 / 60 * 25 $37,820


$0 + $495,923 + $114,514+ $37,820

$648,257



Status : Original


Original Current






0.4 M NE OF S LIMS BAYPORT TON LIMS BAYPORT

Termini 0.4 M NE OF S LIMS BAYPORT TON LIMS BAYPORT










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.14 * 2587426.01 / 60 * 25* 1.15

$173,573


0.14 * 2904 * 59.15 / 15 * 25 $40,080


0.14 * 226922.42 / 60 * 25 $13,237


$0 + $173,573 + $40,080 +$13,237

$226,890



Status : Original


Original Current






N LIM BAYPORT TO 56TH STREETN

Termini N LIM BAYPORT TO 56TH STREETN










2014 SAP 082-621-028 RECONST.(N-S)

Comments 2014 SAP 082-621-028 RECONST.(N-S)


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.11 * 2587426.01 / 60 * 25* 1.15

$136,379


0.11 * 2904 * 59.15 / 15 * 25 $31,491


0.11 * 226922.42 / 60 * 25 $10,401


$0 + $136,379 + $31,491 +$10,401

$178,271



Status : Original


Original Current






56TH STREET NORTH TO TH 95 Termini 56TH STREET NORTH TO TH 95










2014 SAP 082-621-028 RECONST Comments 2014 SAP 082-621-028 RECONST


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.23 * 2587426.01 / 60 * 25* 1.15

$285,156


0.23 * 2904 * 59.15 / 15 * 25 $65,846


0.23 * 226922.42 / 60 * 25 $21,747


$0 + $285,156 + $65,846 +$21,747

$372,749



Status : Original


Original Current

ST PAUL PARK Municipality ST PAUL PARK





SUMMIT TO CM STP&P RR Termini SUMMIT TO CM STP&P RR










BRIDGE 82025 PART OF WAKOTABRIDGE PROJECT

Comments BRIDGE 82025 PART OF WAKOTABRIDGE PROJECT


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.16 * 3381036.31 / 60 * 25* 1.15

$259,213


0.16 * 3696 * 59.15 / 15 * 25 $58,298


0.16 * 633010.47 / 60 * 25 $42,201


$0 + $259,213 + $58,298 +$42,201

$359,712



Status : Original


Original Current






CMSTP&P RR TO CO RD 74 Termini CMSTP&P RR TO CO RD 74










Comments


Segment Override



Computation Result


5 * 56250 / 40 * 25 $175,781


0.12 * 2089654.58 / 60 * 25* 1.1

$114,931


0.12 * 3564 * 59.15 / 20 * 25 $31,622


0.12 * 120761.57 / 60 * 25 $6,038


$175,781 + $114,931 +$31,622 + $6,038

$328,372



Status : Original


Original Current






CO RD 74 TO E LIM ST PAUL PK Termini CO RD 74 TO E LIM ST PAUL PK










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.33 * 2089654.58 / 60 * 25* 1.1

$316,060


0.33 * 3564 * 59.15 / 20 * 25 $86,959


0.33 * 120761.57 / 60 * 25 $16,605


$35,156 + $316,060 +$86,959 + $16,605

$454,780



Status : Original


Original Current






E LIMS ST PAUL PARK TO 0.12 MIE

Termini E LIMS ST PAUL PARK TO 0.12 MIE










REINSTATED COMPLETE NEEDS2/22/07 SL

Comments REINSTATED COMPLETE NEEDS2/22/07 SL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.12 * 3381036.31 / 60 * 25* 1.15

$194,410


0.12 * 3696 * 59.15 / 15 * 25 $43,724


0.12 * 633010.47 / 60 * 25 $31,651


$0 + $194,410 + $43,724 +$31,651

$269,785



Status : Original


Original Current






0.12 MI E TO 0.45 MI E OF E LIMSST PAUL PARK

Termini 0.12 MI E TO 0.45 MI E OF E LIMSST PAUL PARK













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.33 * 3381036.31 / 60 * 25* 1.15

$534,626


0.33 * 3696 * 59.15 / 15 * 25 $120,240


0.33 * 633010.47 / 60 * 25 $87,039


$0 + $534,626 + $120,240+ $87,039

$741,905



Status : Original


Original Current




















Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.26 * 3381036.31 / 60 * 25* 1.15

$421,221


0.26 * 3696 * 59.15 / 15 * 25 $94,735


0.26 * 633010.47 / 60 * 25 $68,576


$0 + $421,221 + $94,735 +$68,576

$584,532



Status : Original


Original Current




















Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.29 * 2587426.01 / 60 * 25* 1.15

$359,544


0.29 * 2904 * 59.15 / 15 * 25 $83,023


0.29 * 226922.42 / 60 * 25 $27,420


$70,313 + $359,544 +$83,023 + $27,420

$540,300



Status : Original


Original Current




















Segment Override



Computation Result


2 * 56250 / 40 * 25 $70,313


0.6 * 2587426.01 / 60 * 25 *1.15

$743,885


0.6 * 2904 * 59.15 / 15 * 25 $171,772


0.6 * 226922.42 / 60 * 25 $56,731


$70,313 + $743,885 +$171,772 + $56,731

$1,042,701



Status : Original


Original Current






1.60 MI E LIMS ST PAUL PARK TOHINTON AVE S

Termini 1.60 MI E LIMS ST PAUL PARK TOHINTON AVE S













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.13 * 2587426.01 / 60 * 25* 1.15

$161,175


0.13 * 2904 * 59.15 / 15 * 25 $37,217


0.13 * 226922.42 / 60 * 25 $12,292


$0 + $161,175 + $37,217 +$12,292

$210,684



Status : Original


Original Current






HINTON AVE SO TO 0.09 MI E Termini HINTON AVE SO TO 0.09 MI E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.09 * 2089654.58 / 60 * 25* 1.1

$86,198


0.09 * 3564 * 59.15 / 20 * 25 $23,716


0.09 * 120761.57 / 60 * 25 $4,529


$0 + $86,198 + $23,716 +$4,529

$114,443



Status : Original


Original Current






0.09 M E OF HINTON AVE S TOIRVIN AVE S

Termini 0.09 M E OF HINTON AVE S TOIRVIN AVE S










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.79 * 2587426.01 / 60 * 25* 1.15

$979,449


0.79 * 2904 * 59.15 / 15 * 25 $226,166


0.79 * 226922.42 / 60 * 25 $74,695


$0 + $979,449 + $226,166+ $74,695

$1,280,310



Status : Original


Original Current






IRVIN AVE SO TO 0.28 M E Termini IRVIN AVE SO TO 0.28 M E










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.28 * 2089654.58 / 60 * 25* 1.1

$268,172


0.28 * 3564 * 59.15 / 20 * 25 $73,784


0.28 * 120761.57 / 60 * 25 $14,089


$0 + $268,172 + $73,784 +$14,089

$356,045



Status : Original


Original Current






0.28 M E TO 0.39 M E OF IRVIN AVESO

Termini 0.28 M E TO 0.39 M E OF IRVIN AVESO










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.11 * 2089654.58 / 60 * 25* 1.1

$105,353


0.11 * 3564 * 59.15 / 20 * 25 $28,986


0.11 * 120761.57 / 60 * 25 $5,535


$0 + $105,353 + $28,986 +$5,535

$139,874



Status : Original


Original Current






0.39 M E OF IRVIN AVE SO TO 0.15M W OF CSAH 19

Termini 0.39 M E OF IRVIN AVE SO TO 0.15M W OF CSAH 19












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.93 * 2089654.58 / 60 * 25* 1.1

$890,715


0.93 * 3564 * 59.15 / 20 * 25 $245,067


0.93 * 120761.57 / 60 * 25 $46,795


$0 + $890,715 + $245,067+ $46,795

$1,182,577



Status : Original


Original Current






0.15 M W TO CSAH 19 Termini 0.15 M W TO CSAH 19










2013 SAP 082-622-010ROUNDABOUT RECONST

Comments 2013 SAP 082-622-010ROUNDABOUT RECONST


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.15 * 1053148.84 / 60 * 25* 1.1

$72,404


0.15 * 2376 * 59.15 / 20 * 25 $26,351


0.15 * 150960.35 / 60 * 25 $9,435


$0 + $72,404 + $26,351 +$9,435

$108,190



Status : Original


Original Current






CSAH 19 TO LAMAR AVE SO Termini CSAH 19 TO LAMAR AVE SO













Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.12 * 1053148.84 / 60 * 25* 1.1

$540,616


1.12 * 2376 * 59.15 / 20 * 25 $196,757


1.12 * 150960.35 / 60 * 25 $70,448


$0 + $540,616 + $196,757+ $70,448

$807,821



Status : Original


Original Current






LAMAR AVE SO TO TH 95 Termini LAMAR AVE SO TO TH 95










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.9 * 1053148.84 / 60 * 25 *1.1

$434,424


0.9 * 2376 * 59.15 / 20 * 25 $158,108


0.9 * 150960.35 / 60 * 25 $56,610


$0 + $434,424 + $158,108+ $56,610

$649,142



Status : Original


Original Current


2 Segment Length 2




TH 95 TO OAKGREEN AVE Termini TH 95 TO OAKGREEN AVE










2010 OVERLAY WORK DONEUNDER SAP 82-620-08.

Comments 2010 OVERLAY WORK DONEUNDER SAP 82-620-08.


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


2 * 1053148.84 / 60 * 25 *1.1

$965,386


2 * 2376 * 59.15 / 20 * 25 $351,351


2 * 150960.35 / 60 * 25 $125,800


$0 + $965,386 + $351,351+ $125,800

$1,442,537



Status : Original


Original Current






OAKGREEN AVE TO CSAH 21 Termini OAKGREEN AVE TO CSAH 21










SURFACED WITH LOCAL FUNDS Comments SURFACED WITH LOCAL FUNDS


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


1.2 * 630862.42 / 60 * 25 *1.1

$346,974


1.2 * 2112 * 59.15 / 20 * 25 $187,387


1.2 * 35209.26 / 60 * 25 $17,605


$0 + $346,974 + $187,387+ $17,605

$551,966



Status : Original


Original Current
















2015 082-622-013 SURFACE

PROPOSED ROADBED WIDTHCHANGED TO REFLECT MAXIMUMALLOWABLE-- 32 FEET. 2/22/07SL


PROPOSED ROADBED WIDTHCHANGED TO REFLECT MAXIMUMALLOWABLE-- 32 FEET. 2/22/07SL


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 630862.42 / 60 * 25 *1.1

$115,658


0.4 * 2112 * 59.15 / 20 * 25 $62,462


0.4 * 35209.26 / 60 * 25 $5,868


$0 + $115,658 + $62,462 +$5,868

$183,988



Status : Revised


Original Current






56TH STREET NORTH TO 62NDSTREET N

Termini 56TH STREET NORTH TO 62NDSTREET N












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.87 * 2587426.01 / 60 * 25* 1.15

$1,078,633


0.87 * 2904 * 59.15 / 15 * 25 $249,069


0.87 * 226922.42 / 60 * 25 $82,259


$0 + $1,078,633 + $249,069+ $82,259

$1,409,961



Status : Original


Original Current






62ND STREET NORTH TO SO LIMSTILLWATER

Termini 62ND STREET NORTH TO SO LIMSTILLWATER












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.27 * 2587426.01 / 60 * 25* 1.15

$334,748


0.27 * 2904 * 59.15 / 15 * 25 $77,297


0.27 * 226922.42 / 60 * 25 $25,529


$0 + $334,748 + $77,297 +$25,529

$437,574



Status : Original


Original Current






ON ORLEANS, PARIS AVE N TOPANAMA AVE (6TH AVE)

Termini ON ORLEANS, PARIS AVE N TOPANAMA AVE (6TH AVE)










2013 SAP 082-623-006 M&OL, C&G Comments 2013 SAP 082-623-006 M&OL, C&G


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.12 * 2587426.01 / 60 * 25* 1.15

$148,777


0.12 * 2904 * 59.15 / 15 * 25 $34,354


0.12 * 226922.42 / 60 * 25 $11,346


$0 + $148,777 + $34,354 +$11,346

$194,477



Status : Original


Original Current






ON ORLEANS, 6TH AVE S TO 3RDST S (CSAH 24)

Termini ON ORLEANS, 6TH AVE S TO 3RDST S (CSAH 24)










2013 SAP 082-623-006 M&OL, C&G Comments 2013 SAP 082-623-006 M&OL, C&G


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.16 * 2587426.01 / 60 * 25* 1.15

$198,369


0.16 * 2904 * 59.15 / 15 * 25 $45,806


0.16 * 226922.42 / 60 * 25 $15,128


$0 + $198,369 + $45,806 +$15,128

$259,303



Status : Original


Original Current






ON 3RD ST, ORLEANS TOBURLINGTON

Termini ON 3RD ST, ORLEANS TOBURLINGTON










2012 SAP 082-623-005 M&OL C&G Comments 2012 SAP 082-623-005 M&OL C&G


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.19 * 2587426.01 / 60 * 25* 1.15

$235,564


0.19 * 2904 * 59.15 / 15 * 25 $54,394


0.19 * 226922.42 / 60 * 25 $17,965


$0 + $235,564 + $54,394 +$17,965

$307,923



Status : Original


Original Current






BURLINGTON TO CHURCHILL ON3RD ST

Termini BURLINGTON TO CHURCHILL ON3RD ST












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.15 * 2587426.01 / 60 * 25* 1.15

$185,971


0.15 * 2904 * 59.15 / 15 * 25 $42,943


0.15 * 226922.42 / 60 * 25 $14,183


$0 + $185,971 + $42,943 +$14,183

$243,097



Status : Original


Original Current






CHURCHILL TO WALNUT ON 3RDST

Termini CHURCHILL TO WALNUT ON 3RDST












Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.19 * 2587426.01 / 60 * 25* 1.15

$235,564


0.19 * 2904 * 59.15 / 15 * 25 $54,394


0.19 * 226922.42 / 60 * 25 $17,965


$0 + $235,564 + $54,394 +$17,965

$307,923



Status : Original


Original Current



PORT CEMENT CONC Existing Surface Type PORT CEMENT CONC



WALNUT TO CHESTNUT ON 3RDST

Termini WALNUT TO CHESTNUT ON 3RDST










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.3 * 2587426.01 / 60 * 25 *1.15

$371,942


0.3 * 2904 * 59.15 / 15 * 25 $85,886


0.3 * 226922.42 / 60 * 25 $28,365


$0 + $371,942 + $85,886 +$28,365

$486,193



Status : Original


Original Current






3RD TO MAIN ST ON CHESTNUT Termini 3RD TO MAIN ST ON CHESTNUT












Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.09 * 2587426.01 / 60 * 25* 1.15

$111,583


0.09 * 2904 * 59.15 / 15 * 25 $25,766


0.09 * 226922.42 / 60 * 25 $8,510


$35,156 + $111,583 +$25,766 + $8,510

$181,015



Status : Original


Original Current






CSAH 14 TO S LIMS OAK PARKHEIGHTS

Termini CSAH 14 TO S LIMS OAK PARKHEIGHTS











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.4 * 2089654.58 / 60 * 25 *1.1

$383,103


0.4 * 3564 * 59.15 / 20 * 25 $105,405


0.4 * 120761.57 / 60 * 25 $20,127


$0 + $383,103 + $105,405+ $20,127

$508,635



Status : Original


Original Current






S. LIMITS OAK PARK HEIGHTS TO0.48 MI. N.

Termini S. LIMITS OAK PARK HEIGHTS TO0.48 MI. N.











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.48 * 2089654.58 / 60 * 25* 1.1

$459,724


0.48 * 3564 * 59.15 / 20 * 25 $126,486


0.48 * 120761.57 / 60 * 25 $24,152


$0 + $459,724 + $126,486+ $24,152

$610,362



Status : Original


Original Current






0.48 MI. NO OF S. LIM. OAK PARKHEIGHTS TO 56TH ST. N.

Termini 0.48 MI. NO OF S. LIM. OAK PARKHEIGHTS TO 56TH ST. N.











Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.17 * 2089654.58 / 60 * 25* 1.1

$162,819


0.17 * 3564 * 59.15 / 20 * 25 $44,797


0.17 * 120761.57 / 60 * 25 $8,554


$0 + $162,819 + $44,797 +$8,554

$216,170



Status : Original


Original Current






UPPER 56TH ST. TO TH 36 Termini UPPER 56TH ST. TO TH 36











Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.33 * 3381036.31 / 60 * 25* 1.15

$534,626


0.33 * 3696 * 59.15 / 15 * 25 $120,240


0.33 * 633010.47 / 60 * 25 $87,039


$35,156 + $534,626 +$120,240 + $87,039

$777,061



Status : Original


Original Current






TH 36 TO 0.13 MI NO Termini TH 36 TO 0.13 MI NO










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.13 * 3381036.31 / 60 * 25* 1.15

$210,610


0.13 * 3696 * 59.15 / 15 * 25 $47,367


0.13 * 633010.47 / 60 * 25 $34,288


$35,156 + $210,610 +$47,367 + $34,288

$327,421



Status : Original


Original Current






0.13 MI NO OF TH 36 TO SO LIMSTILLWATER

Termini 0.13 MI NO OF TH 36 TO SO LIMSTILLWATER










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.1 * 3381036.31 / 60 * 25 *1.15

$162,008


0.1 * 3696 * 59.15 / 15 * 25 $36,436


0.1 * 633010.47 / 60 * 25 $26,375


$35,156 + $162,008 +$36,436 + $26,375

$259,975



Status : Original


Original Current






SO TO NO LIM STILLWATER Termini SO TO NO LIM STILLWATER










Comments


Segment Override



Computation Result


1 * 56250 / 40 * 25 $35,156


0.12 * 3381036.31 / 60 * 25* 1.15

$194,410


0.12 * 3696 * 59.15 / 15 * 25 $43,724


0.12 * 633010.47 / 60 * 25 $31,651


$35,156 + $194,410 +$43,724 + $31,651

$304,941



Status : Original


Original Current






NO TO SO LIM STILLWATER Termini NO TO SO LIM STILLWATER










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.13 * 3381036.31 / 60 * 25* 1.15

$210,610


0.13 * 3696 * 59.15 / 15 * 25 $47,367


0.13 * 633010.47 / 60 * 25 $34,288


$0 + $210,610 + $47,367 +$34,288

$292,265



Status : Original


Original Current






S LIM AND FOURTH ST TO THIRD Termini S LIM AND FOURTH ST TO THIRD










2013 SAP 082-624-005 OL C&G Comments 2013 SAP 082-624-005 OL C&G


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.07 * 3381036.31 / 60 * 25* 1.15

$113,406


0.07 * 3696 * 59.15 / 15 * 25 $25,505


0.07 * 633010.47 / 60 * 25 $18,463


$0 + $113,406 + $25,505 +$18,463

$157,374



Status : Original


Original Current






ALONG RAMSEY=WASHINGTONCO LINE TO SO PORTION

Termini ALONG RAMSEY=WASHINGTONCO LINE TO SO PORTION










Comments


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.19 * 1053148.84 / 60 * 25* 1.1

$91,712


0.19 * 2376 * 59.15 / 20 * 25 $33,378


0.19 * 150960.35 / 60 * 25 $11,951


$0 + $91,712 + $33,378 +$11,951

$137,041



Status : Original


Original Current






ALONG RAMSEY-WASHINGTONCOUNTY LINE

Termini ALONG RAMSEY-WASHINGTONCOUNTY LINE










DONE AS PART OF 82 625-02 CTB.MPK 4/24/09

Comments DONE AS PART OF 82 625-02 CTB.MPK 4/24/09


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.1 * 2587426.01 / 60 * 25 *1.15

$123,981


0.1 * 2904 * 59.15 / 15 * 25 $28,629


0.1 * 226922.42 / 60 * 25 $9,455


$0 + $123,981 + $28,629 +$9,455

$162,065



Status : Original


Original Current






ALONG RAMSEY-WASHINGTONCOUNTY LINE

Termini ALONG RAMSEY-WASHINGTONCOUNTY LINE











Comments DONE AS PART OF 82 625-02 CTB.MPK 4/24/09


Segment Override



Computation Result


3 * 56250 / 40 * 25 $105,469


0.5 * 3381036.31 / 60 * 25 *1.15

$810,040


0.5 * 3696 * 59.15 / 15 * 25 $182,182


0.5 * 633010.47 / 60 * 25 $131,877


$105,469 + $810,040 +$182,182 + $131,877

$1,229,568



Status : Original


Original Current






CSAH 16 TO WOODBINE AVE Termini CSAH 16 TO WOODBINE AVE











TH 120 TURNBACK FROM CSAH16 TO WOODBINE AVE OR 1.20MILES SPLIT 50/50 BETWEENRAMSEY AND WASHINGTONCOUNTY


Comments TH 120 TURNBACK FROM CSAH16 TO WOODBINE AVE OR 1.20MILES SPLIT 50/50 BETWEENRAMSEY AND WASHINGTONCOUNTY



Segment Override



Computation Result


3 * 56250 / 40 * 25 $105,469


0.6 * 3381036.31 / 60 * 25 *1.15

$972,048


0.6 * 3696 * 59.15 / 15 * 25 $218,618


0.6 * 633010.47 / 60 * 25 $158,253


$105,469 + $972,048 +$218,618 + $158,253

$1,454,388



Status : Original


Original Current






OSGOOD AVE N TO BEACH ROAD Termini OSGOOD AVE N TO BEACH ROAD










2016 082-626-003 realignment atOsgood

Comments 2016 082-626-003 realignment atOsgood


Segment Override



Computation Result


0 * 56250 / 40 * 25 $0


0.52 * 2587426.01 / 60 * 25* 1.15

$644,700


0.52 * 2904 * 59.15 / 15 * 25 $148,869


0.52 * 226922.42 / 60 * 25 $49,167


$0 + $644,700 + $148,869+ $49,167

$842,736

Thursday, January 23, 2020 08:11 AM CST page 311

Minnesota Department of Transportation · SANEEDS - CSAH - Segment Report Roadway Segment...

Documents

Transcript of Minnesota Department of Transportation · SANEEDS - CSAH - Segment Report Roadway Segment...