Road Cost Worksheet
Existing Paved Roads to be repaired
Importance
Road
1 Doane
2 Fieldcrest
3
4
5
6
7
8
9
10
11
12
Fieldcrest
Marshall
Whitmore Lake Rd
Whitmore Lake Rd
Silverside
Rickett
Lee Rd
9 Mile
Leman
Winans Lk
Vehicle
Trips per
Length Paving cost Day
Destination
Water
Structure
Cost
from Rushton to Silverside
from Silver Lake to Lee Rd.
from intersection of us 23 ramp to
Silver Lake Rd.
9 mile to Silver Lake Rd
from Winans Lake to M-36
from M-36 to 8 Mile Rd
Doane to Silver Lake Rd
n Township line s to Lee Rd
Rickett to Robin Ridge
US 23 east to Marshall Rd.
8 Mile to M-36
Twp line east to Whitmore Lake Rd
5,832
13,835
583,200
1,383,500
3,690
2,120
9,302
9,241
8,452
6,400
3,677
2,753
3,072
8,396
4,787
8,961
930,200
924,100
845,200
640,000
367,700
275,300
307,200
839,600
478,700
896,100
560
1,830
1,700
2,610
2,990
11,920
4,560
6,440
790
9,150
Doane to Silver Lake Rd
Silverside to Rushton Rd
8,216
11,056
821,600
1,105,600
1700
1,070
Whitmore Lk to M-36
Silver Lake Rd to 11 Mile Rd
Marshall to Dixborro
10 Mile Rd to 8 Mile Rd
9 Mile to 8 Mile Rd
10,286
10,426
15,773
10,744
5,266
308,580
312,780
473,190
322,320
157,980
480
540
520
Possible
Path Yes /
No
Non
Motorized
path
yes
262,440
yes
418,590
yes
yes
380,340
288,000
Chip
Seal 7Total Cost 10 years
586,890
1,648,060
49,689
117,874
1,349,350
925,930
1,227,240
930,610
370,690
287,220
311,760
846,040
479,490
905,250
79,253
78,733
72,011
54,528
31,328
23,456
26,173
71,534
40,785
76,348
1,648,300
1,106,670
70,000
94,197
Existing Gravel Roads to be Paved
1 Rushton Rd
2 Silver Lake Rd
825,000
Existing Gravel Roads to gravel
1
2
3
4
5
1
Spicer
Dixborro
8 Mile
Dixborro
Marshall
520
F:\Roads\Road Cost Wookbook 8 15 2012 Website Version
309,060
313,320
473,710
322,320
158,500
7:43 PM
Road Cost Worksheet
Importance
Vehicle
Trips per
Length Paving cost Day
Road
Destination
10 Mile
Silver Lake
9 Mile
Rickett
Rushton to Dixborro
Fieldcrest east to Marshall
Marshall to Rushton
Winans n to lee Rd
Water
Structure
Cost
Possible
Path Yes /
No
Non
Motorized
path
Chip
Seal 7Total Cost 10 years
Roads to Chip Seal
7,979
7,264
7,961
15,950
Dixborro 10 to 8 up grade to pavement
67,981
61,889
67,828
135,894
9,760
7,110
2,020
9,150
77,741
68,999
69,848
145,044
752,080
752,080
Sub Total Cost
Total all project cost
Chip seal with Fog sealer
gravel
Paving
taxable value 2012
Subdivision Rds.
1,349,370
15,314,122 1,219,502
17,882,994
45,000 per mile/8.52 per ft
30.00 per ft 8",drainage&cl
100.00 per ft.
761,458.00
45 miles X 5,280
assuming 50% of sub roads in need
assuming 50% curb & gutter
assuming 50% open ditch
2
67,981
61,889
67,828
135,894
237,600
118,800
17,820,000
11,880,000
F:\Roads\Road Cost Wookbook 8 15 2012 Website Version
7:43 PM