Document RJg3LxOe0YyjzmmqrownQ5nna

SE Expert Report of Michael Donlan -- 27-CV-10-28862 EXHIBIT 15. ESTIMATED COST OF CREDITS REQUIRED TO ADDRESS PFC LAKE WETLAND I/ ,PACTS RD WETLAND CREDITS REQUIRED Ewo-- r PRICE PER CREDIT -- TOTAL COST(20175) (2017S) 101i407 grenin susan | Basses 93.8 to 140.7 (if purchased in impacted BSA) 17Rhaprn.d ie Susan | wossowssn 117.2 to 175.9 (if purchased outside impacted BSA) Future Loss On~ I 534,848to $87,120 ] I $34,848 to $87,120m $3268464to 512,256,739 $4,085,580 to $t5,320,923 ee Total Past andFutureLoss (1:1 Ratio Past toFutureLoss) 61410 3r1e4afrpeoamnt sasewinm| we. n 187.6 to 281.4 (if purchased in impacted BSA) pn 2B3E4.S5 to T 351.7 (if pR urchased oSutse ide impacted BSA) $34,848 to $87,120 ] I $$3344,,884488 ttoo 558877,,112200 [ m $6,536,927 to $24,513,477 $8,171,1t5o9 $30,641,846. $8,17t,t59 to $30,641,846 Te TR TT Total Past and FutureLoss (3:1 Ratio Past toFutureLoss, Con~stentwithLon8 Duration Past boss) 3102288 pp ant Sasa - | sams - mans 357.2 to 562.8 ([if purchased in impacted BSA) 0 0ot4thrre hccn sass | sesame 469.0 to 703.4 (if purchased outside impacted BSA) $34,848 to $87,120 ]I $13,073,854 to $4%026,954 [ $34,848 to $87,120 ] $16,342,3t8 to $61,283,693 EXHIBIT 16. IMPACTS ESTIMATED COST OF CREDITS REQUIRED TO ADDRESS PFC ON-SITE WETLAND oe WWEETTLLAANNDD CCRREEDDIITTSSRREEQQUUIIRREEDD FIPRRICEEFPEESR CCRREDNIT (2017S) `TTOOTTAALLCCOOSSTT((2200117755)) ET Future Loss On~ I at ErAIE 10.0 to t4.9 (if purchased in impacted BSA) $34,848to $87,120 ] I $347,086 to $1,301,573 E1107Rhpando sass | sossmonasms 12.5 to 18.7 (if purchased outside impacted BSA) $34,848 to $87,120~ [ 5433,858 to $1,626,966 re Total Past and Future Loss (1:1 Ratio Past to Future Loss) Paes prado | gigs | sumone 19.9 to 29.9 (if purchased in impacted BSA) 0174Tpindote 24.9 to 37.4 (if purchased outside sess| swomsenmon impacted BSA) ] $34,848 to $87, t 20I ] $34,848 to $87,t20~ $694,172 to $2,603,146 $867,715 to $3 253,932 TT TE Total Past and Future Loss (3:1 Ratio Past to Future Loss, Consistent with Long Duration Past Loss) Ptom8 pwhuadinimmicted | (oyun | tasesutos5206251 39.8 to 59.8 (if purchased in impacted BSA) tie?Thmemos sus | nove 49.8 to 74.7 (if purchased outside impacted BSA) $34,848 to 587,120 [ I [ $34,848 to $87,120 ] S 1,388,344 to $5 206,291 $1,735,430 to $6,507,864 Exhibit 2709 334 22770099..00000011