Laserfiche WebLink
Table 3 <br /> Maximum Bond Eligible For Release per Rule 3.03.1(2) <br /> Prior to SL-13 Prior to SL-13 SL-13 Eligible for release <br /> (Acres) (Required Surety) (Acres) with SL-13 <br /> Phase I-60% $7,188,440.36 0.00 $0.00 <br /> Phase 11-25% $2,995,183.49 50.04 $266,579.48 <br /> Phase III-15% $1,797,110.09 0.00 $0.00 <br /> Total 562.23 $11,980,733.94 $266,579.48 <br /> In the site-wide reclamation cost estimate(RCE)recently completed with the approval of Permit <br /> Renewal 07 (RN-07)the reclamation of sites included in the SL-13 application is accounted for in task <br /> 414c, as well as tasks 415c,416c, 417c, and 418c(which also include sites that are not addressed with <br /> SL-13);these tasks will need to be reconciled when the next site-wide RCE is calculated. The total of <br /> the estimated direct costs associated with these tasks is$58,410, as shown in table 4. <br /> Table 4 <br /> RN7 Cost Estimate Task Number Task Description Task Direct <br /> Cost <br /> 414c 26 MVBs included in SL-05:topsoil $16,215 <br /> 415c 3 MVBs included in SL-03, but not 04:topsoil $1,756 <br /> Task 415c pro-rated for 0.5 of 1.5 acres $585 <br /> 416c 21 MVBs etc.included in SL-07 $22,514 <br /> Task 416c pro-rated for 18.3 of 19.23 acres $21,425 <br /> 417c 19 MVBs included in SL-08:topsoil $11,766 <br /> Task 417c pro-rated for 8.97 of 10.05 acres $10,502 <br /> 418c 21 MVBs/Exp in SL-10:topsoil $11,673 <br /> Task 418c pro-rated for 8.27 of 9.97 acres $9,683 <br /> Total applicable to SL-13 $58,410 <br /> Prior to SL-13,the estimated reclamation liability(ERL)was most recently calculated with SL-12, and <br /> estimated that the total cost to complete reclamation at the site to be$11,957,476.18. The new ERL is <br /> shown by the calculation below: <br /> ERL = $11,957,476.18 — $58,410 <br /> ERL = $11,899,066.46 <br /> The difference between the required surety(RS)prior to SL-13 and the new estimated reclamation liability <br /> (ERL) is shown below: <br /> Y = $11,980,733.94— $11,899,066.46 <br /> Y = $81,667.48 <br /> C-1980-007 Page 10 of 11 <br />