Grant All-Detail Report
2012 Cost Share Base Grant
Grant Title - 2012 Cost Share Base Grant - Marshall (SWCD)
Grant ID - C13-4488
Organization - Marshall SWCD
Grant Awarded Amount
Required Match Amount
Required Match %
$12,338.00
Grant Execution Date
$3,084.50
25%
Grant End Date
Grant Day To Day Contact
1/1/2020
Danny Thorstad
Budget Summary
Budgeted
Total Grant Amount
Total Match Amount
Total Other Funds
Total
Spent
$8,206.37
$3,733.65
$0.00
$11,940.02
Balance Remaining*
$8,206.37
$3,078.89
$0.00
$11,285.26
$4,131.63
$654.76
$0.00
$4,786.39
*Grant balance remaining is the difference between the Awarded Amount and the Spent Amount. Other values compare budgeted and spent amounts.
Budget Details
Activity Name
Activity
Category
Arnold C. Kuznia Windbreak - 12-1
Wind Erosion
Arnold C. Kuznia Windbreak - 12-1
Wind Erosion
Arnold C. Kuznia Windbreak - 12-5
Wind Erosion
Report created on:2/8/16
Source Type
Source Description
Current
State Grant
Landowner
Fund
Current
State Grant
2012 Cost Share Base Grant Marshall (SWCD)
Landowner Contribution-2012
State C/S Projects
2012 Cost Share Base Grant Marshall (SWCD)
Spent
Last
Transaction
Date
Matching
Fund
$662.63
$662.63
6/19/2012
N
$220.87
$220.87
6/19/2012
Y
$1,678.88
$1,678.88
10/21/2014
N
Budgeted
Page 1 of 8
Activity Name
Activity
Category
Arnold C. Kuznia Windbreak - 12-5
Wind Erosion
Brian Anderson Windbreak
Wind Erosion
Brian Anderson Windbreak
Wind Erosion
David Johnson Windbreak
Wind Erosion
David Johnson Windbreak
Wind Erosion
FY '12 C/S Technical Assistance and
Administration
Paul Carlson Windbreak
Technical/Engi
neering
Assistance
Wind Erosion
Paul Carlson Windbreak
Wind Erosion
Philip Olson Windbreak
Wind Erosion
Philip Olson Windbreak
Wind Erosion
Budgeted
Spent
Last
Transaction
Date
Matching
Fund
Source Type
Source Description
Landowner
Fund
Current
State Grant
Landowner
Fund
Current
State Grant
Landowner
Fund
Current
State Grant
Landowner Contribution-2012
State C/S Projects
2012 Cost Share Base Grant Marshall (SWCD)
Landowner Contribution-2012
State C/S Projects
2012 Cost Share Base Grant Marshall (SWCD)
Landowner Contribution-2012
State C/S Projects
2012 Cost Share Base Grant Marshall (SWCD)
$1,094.50
$559.62
10/21/2014
Y
$1,260.00
$1,260.00
6/19/2012
N
$420.00
$420.00
6/19/2012
Y
$465.00
$465.00
6/19/2012
N
$465.00
$465.00
6/19/2012
Y
$1,641.28
$1,641.28
12/31/2014
N
Current
State Grant
Landowner
Fund
Current
State Grant
Landowner
Fund
2012 Cost Share Base Grant Marshall (SWCD)
Landowner Contribution-2012
State C/S Projects
2012 Cost Share Base Grant Marshall (SWCD)
Landowner Contribution-2012
State C/S Projects
$1,050.63
$1,050.63
12/31/2013
N
$1,050.63
$930.75
8/21/2012
Y
$1,447.95
$1,447.95
6/19/2012
N
$482.65
$482.65
6/19/2012
Y
Activity Details Summary
Activity Details
Total Action Count
Total Activity Mapped
Proposed Size / Unit
Actual Size / Unit
380 - Windbreak/Shelterbelt
Establishment
1
1
1 LINEAR FEET
1800 LINEAR FEET
380 - Windbreak/Shelterbelt
Establishment
1
1
1 LINEAR FEET
3720 LINEAR FEET
380 - Windbreak/Shelterbelt
Establishment
1
1
1 LINEAR FEET
5000 LINEAR FEET
380 - Windbreak/Shelterbelt
Establishment
0
0
0 LINEAR FEET
0 LINEAR FEET
Report created on:2/8/16
Page 2 of 8
Activity Details
Total Action Count
Total Activity Mapped
Proposed Size / Unit
Actual Size / Unit
380 - Windbreak/Shelterbelt
Establishment
1
1
1 LINEAR FEET
2400 LINEAR FEET
380 - Windbreak/Shelterbelt
Establishment
1
1
1 LINEAR FEET
2500 LINEAR FEET
380 - Windbreak/Shelterbelt
Establishment
1
1
1 LINEAR FEET
4800 LINEAR FEET
Proposed Activity Indicators
Activity Name
Indicator Name
Value & Units
Waterbody
Calculation Tool
Comments
Final Indicators Summary
Indicator Name
SOIL (EST. SAVINGS)
Total Value
Unit
646.24
TONS/YR
Grant Activity
Grant Activity - Arnold C. Kuznia Windbreak - 12-1
Description
Install field windbreak.
Category
WIND EROSION
Start Date
19-Apr-12
Has Rates and Hours?
No
WEPS erosion completed and on file. 1/31/13
Actual Results
Report created on:2/8/16
End Date
15-Jul-12
Page 3 of 8
Activity Action - Arnold Kuznia - 12-1
Practice
380 - Windbreak/Shelterbelt
Establishment
Count of Activities
1
1 LINEAR FEET
3,720 LINEAR FEET
Lifespan
Installed Date
10 Years
19-Apr-12
Description
Proposed Size / Units
Actual Size/Units
Final Indicator for Arnold Kuznia - 12-1
Indicator Name
SOIL (EST. SAVINGS)
Indicator Subcategory/Units
WIND EROSION (REDUCTION ESTIMATES) TONS/YR
Waterbody
Value
Calculation Tool
392.8
WIND EROSION EQUATION (WEQ)
Grant Activity - Arnold C. Kuznia Windbreak - 12-5
Description
Install Field windbreak
Category
WIND EROSION
Start Date
19-Apr-12
Has Rates and Hours?
No
WEPS erosion completed and on file. 1-31/13
Actual Results
End Date
15-Jul-12
Activity Action - Arnold Kuznia
Practice
380 - Windbreak/Shelterbelt
Establishment
Count of Activities
1
1 LINEAR FEET
4,800 LINEAR FEET
Lifespan
Installed Date
10 Years
19-Apr-12
Description
Proposed Size / Units
Actual Size/Units
Final Indicator for Arnold Kuznia
Indicator Name
SOIL (EST. SAVINGS)
Indicator Subcategory/Units
WIND EROSION (REDUCTION ESTIMATES) TONS/YR
Waterbody
Report created on:2/8/16
Value
Calculation Tool
160
WIND EROSION EQUATION (WEQ)
Page 4 of 8
Grant Activity - Brian Anderson Windbreak
Description
Install field windbreak
Category
WIND EROSION
Start Date
23-Apr-12
Has Rates and Hours?
No
WEPS erosion completed and on file @ f/o. 1/31/13.
Actual Results
End Date
15-Jul-12
Activity Action - Brian Anderson
Practice
380 - Windbreak/Shelterbelt
Establishment
Count of Activities
1
1 LINEAR FEET
2,400 LINEAR FEET
Lifespan
Installed Date
10 Years
23-Apr-12
Description
Proposed Size / Units
Actual Size/Units
Final Indicator for Brian Anderson
Indicator Name
SOIL (EST. SAVINGS)
Indicator Subcategory/Units
WIND EROSION (REDUCTION ESTIMATES) TONS/YR
Waterbody
Value
Calculation Tool
36
WIND EROSION EQUATION (WEQ)
Grant Activity - David Johnson Windbreak
Description
Install farmstead shelterbelt
Category
WIND EROSION
Start Date
10-May-12
Has Rates and Hours?
No
1 gal. potted Black Hills Spruce 900'
Common Lilac 900'
Row 1- BHS @ 15'=60
Row 2- Lilac @ 3' =300
Actual Results
Report created on:2/8/16
End Date
11-May-12
Page 5 of 8
Activity Action - David Johnson
Practice
380 - Windbreak/Shelterbelt
Establishment
Count of Activities
1
1 LINEAR FEET
1,800 LINEAR FEET
Lifespan
Installed Date
10 Years
10-May-12
Description
Proposed Size / Units
Actual Size/Units
Grant Activity - FY '12 C/S Technical Assistance and Administration
Description
Technical and administrative dollars will be used to implement the state cost share program.
Category
TECHNICAL/ENGINEERING ASSISTANCE
Start Date
1-Jan-12
Has Rates and Hours?
No
20% of the total cost of the state cost share project was used to administer the state cost share program and projects.
Actual Results
End Date
17-Apr-15
Grant Activity - Paul Carlson Windbreak
Description
Install farmstead shelterbelt
Category
WIND EROSION
Start Date
24-Apr-12
Has Rates and Hours?
No
1 gal. potted Black Hills Spruce
Poplar
Common Lilac
2 rows BHS 2200'
1 row Poplar 150'
1 row Common Lilac 150'
Actual Results
Report created on:2/8/16
End Date
25-Apr-12
Page 6 of 8
Activity Action - Paul Carlson
Practice
380 - Windbreak/Shelterbelt
Establishment
Count of Activities
0
0 LINEAR FEET
0 LINEAR FEET
Lifespan
Installed Date
Unknown
380 - Windbreak/Shelterbelt
Establishment
Count of Activities
1
1 LINEAR FEET
2,500 LINEAR FEET
Lifespan
Installed Date
10 Years
24-Apr-12
Description
Proposed Size / Units
Actual Size/Units
Activity Action - Paul Carlson
Practice
Description
Proposed Size / Units
Actual Size/Units
Grant Activity - Philip Olson Windbreak
Description
Install field windbreak
Category
WIND EROSION
Start Date
1-May-12
Has Rates and Hours?
No
WEPS erosion completed, on file @ f/o. 1-31-13
Actual Results
End Date
15-Jul-12
Activity Action - Philip Olson
Practice
380 - Windbreak/Shelterbelt
Establishment
Count of Activities
1
1 LINEAR FEET
5,000 LINEAR FEET
Lifespan
Installed Date
10 Years
1-May-12
Description
Proposed Size / Units
Actual Size/Units
Final Indicator for Philip Olson
Indicator Name
Indicator Subcategory/Units
Waterbody
Report created on:2/8/16
SOIL (EST. SAVINGS)
WIND EROSION (REDUCTION ESTIMATES) TONS/YR
Value
Calculation Tool
57.44
WIND EROSION EQUATION (WEQ)
Page 7 of 8
Grant Attachments
Document Name
1216_001.pdf
1216_003.pdf
1216_005.pdf
2012 CS Report.pdf
2012 Cost Share Base Grant Financial Report
All Details Report
All Details Report
All Details Report
grant_app_general-added.rpt
grant_app_general.rpt
Report created on:2/8/16
Document Type
Grant
Grant
Grant
Grant
Grant
Workflow Generated
Workflow Generated
Workflow Generated
Grant
Grant
Description
2012 Cost Share Base Grant - Marshall (SWCD)
2012 Cost Share Base Grant - Marshall (SWCD)
2012 Cost Share Base Grant - Marshall (SWCD)
2012 Cost Share Base Grant - Marshall (SWCD)
2012 Cost Share Base Grant - Marshall (SWCD)
Workflow Generated - All Details Report - 01/30/2014
Workflow Generated - All Details Report - 01/26/2015
Workflow Generated - All Details Report - 02/18/2014
2012 Cost Share Base Grant - Marshall (SWCD)
2012 Cost Share Base Grant - Marshall (SWCD)
Page 8 of 8