2016-08-01_PERMIT FILE - C1981010A ‎(15)‎

• Permit No: C1981010A
• IBM Index Class Name: Permit File
• Doc Date: 8/1/2016
• Doc Name: Reclamation Cost Estimate
• Section_Exhibit Name: Appendix A Reclamation Cost Estimate
• Media Type: D
• Archive: Yes

Land Use
Cropland
Rangeland
w/o shrubs
Rangeland
w/shrubs
Re -seed For Failure (2)
Cropland re -seed
Rangeland w/o shrubs re -seed
Rangeland w/shrubs re -seed
Costs
Appendix A Bond Revision Table A-11.1
Summary of estimated revegetation quantities and costs. Page No. 32
Location
Facilities
Roads etc.
AE Pit
D/E Pit
BC Road
Ash Pit
KLM Pits
ZS Pit
F Pit
Coyote Pond
Sage Pond
Deal Pond
West Horse Pond
Far East Buzzard Pond
Middle Pyeatt Ponds (acres are in Roads etc.)
topsoil Piles
Facilities
0.0
Unit Cost
Total Cost
Acres
/acre 1
0
$
223.64
$
74.0
$
193.67
$ 14,331.58
132.3
$
193.67
$ 25,628.35
$ 136,637.53
$
193.67
$ -
32.2
$
193.67
$ 6,240.05
58.2
$
193.67
$ 11,273.53
45.0
$
193.67
$ 8,705.47
KLM Pits
$
193.67
$ -
$ 102,514.72
$
193.67
$
508.93
$
193.67
$
$
$
193.67
$
14.0
$
193.67
$
Sage Pond
$
193.67
$
$ 5,852.70
$
193.67
$
508.93
$
193.67
$ -
5.7
$
193.67
$ 1,105.86
9.0
$
193.67
$ 1,743.03
350.7
$
$ 69,027.86
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
KLM Pits
154.0
$
665.68
$ 102,514.72
ZS Pit
166.9
$
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
$ -
topsoil Piles
27.7
$
508.93
$ 14,097.36
Sub -Total
1771.6
$ 925,764.98
Total Remaining Regrade 2122.3 Acres
To allow for additional disturbed acres not covered in Bond Est. in KLM pits
(Note: used Circes Task K12 cost/acre $516.93
Sub -Total
0
$
137.20 $
-
75.1
$
193.67 $
14,544.62
371.2
$
508.93 $
188,914.82
446.3
37,300 feet of re-established drainage, 30 feet wide.
$
203,459.43
Transplant 14 clumps 11086 per clump
$ 155,204.00
n Control Ditches 50000 feet 52.39 per 100 Feet
$ 26,195.00
ige Stabilization 25.7 acres (3) 17393 per acre (4)
$ 447,000.10
L
$ 1,826,651.37
Unit Cost from Table 1.4-11
Based on 17.5% failure rate of cropland (0.0 ac), rangeland w/o shrubs (429 ac) and rangeland w/shrubs (2,121 ac).
37,300 feet of re-established drainage, 30 feet wide.
Trapper's actual cost for the year 2006.