2015-08-31_PERMIT FILE - C1981010A ‎(18)‎

• Permit No: C1981010A
• IBM Index Class Name: Permit File
• Doc Date: 8/31/2015
• Doc Name: Reclamation Cost Estimate
• Section_Exhibit Name: Appendix A Reclamation Cost Estimate
• Media Type: D
• Archive: Yes

Table A-11.1 Summary of estimated revegetation quantities and costs. Page No. 32
Postminina
Unit Cost
Total Cost
Land Use
Location
Acres
/acre 1
Cropland
0
$
223.64
$
Rangeland
Facilities
74.0
$
193.67
$
14,331.58
w/o shrubs
Roads etc.
132.3
$
193.67
$
25,628.35
AE Pd
$
193.67
$
-
D/E Pit
32.2
$
193.67
$
6,240.05
BC Road
58.2
$
193.67
$
11,273.53
Ash Pit
45.0
$
193.67
$
8,705.47
KLM Pits
$
193.67
$
-
ZS Pit
$
193.67
$
-
F Pit
$
193.67
$
-
Coyote Pond
$
193.67
$
-
Sage Pond
$
193.67
$
-
Deal Pond
$
193.67
$
-
West Horse Pond
$
193.67
$
-
Far East Buzzard Pond
$
193.67
$
-
Middle Pyeatt Ponds (acres are in Roads etc.)
5.7
$
193.67
$
1,105.86
topsoil Piles
9.0
$
193.67
$
1,743.03
Sub -Total
350.7
$
69,027.86
Rangeland
w/shrubs
Facilities
0.0
$
508.93
$
-
Roads etc.
60.6
$
508.93
$
30,846.25
AE Pit
327.0
$
508.93
$
166,415.02
D/E Pit
268.5
$
508.93
$
136,637.53
BC Road
0.0
$
508.93
$
-
Ash Pit
123.7
$
508.93
$
62,929.19
KLM Pits
490.3
$
508.93
$
249,528.38
ZS Pit
"i6 0
$
508.93
$
84,940.42
F Pit
120.1
$
508.93
$
61,112.31
Coyote Pond
14.0
$
508.93
$
7,125.02
Sage Pond
11.5
$
508.93
$
5,852.70
Deal Pond
3.0
$
508.93
$
1,526.79
West Horse Pond
3.9
$
508.93
$
1,984.83
Far East Buzzard Pond
0.5
$
508.93
$
254.47
Middle Pyeatt Ponds
$
508.93
$
-
to sod Piles'
27.7
$
508.93
$
14,097.36
Sub -Total
1617.6
$
823,250.26
Total Remaining Regrade
1968.3
Acres
Re -seed For Failure (2)
Cropland re -seed
0
$
137.20
$
-
Rangeland w/o shrubs re -seed
75.1
$
193.67
$
14,544.62
Rangeland w/shrubs re -seed
371.2
$
508.93
$
188,914.82
Sub -Total
446.3
$
203,459.43
Other Costs
Shrub Transplant 14
clumps
11086
per clump
$
155,204.00
Erosion Control Ditches 50000
feet
52.39
per 100 Feet
$
26,195.00
Drainage Stabilization 25.7
acres (3)
17393
per acre (4)
$
447,000.10
$ 1,724,136.65
TOTAL
(1) Unit Cost from Table 1.4-11
(2) Based on 17.5% failure rate of cropland (0.0 ac), rangeland w/o shrubs (429 ac) and rangeland w/shrubs (2,121 ac).
(3) 37,300 feet of re-established drainage,
30 feet wide.
(4) Trapper's actual cost for the year 2006.