2023-11-20_PERMIT FILE - C1981010A ‎(3)‎

• Permit No: C1981010A
• IBM Index Class Name: Permit File
• Doc Date: 11/20/2023
• Doc Name: Bond Addendum Summary
• Section_Exhibit Name: Appendix A Bond Addendum
• Media Type: D
• Archive: Yes

Table A-1.1
Summary of Costs for Trapper Mine MR-229 Bond Determination
MR-229
Activity Cost ($) Supporting Information
Direct Costs
Regrade -$
Topsoil Replacement 94,618$
Facilities Removal -$
Revegetation 4,598$
Miscellaneous -$
Total 99,217$
Indirect Costs
Overhead & Profit
Public Liability Ins (2.02%) 2.02% 2,004$
Contractor Perf Bond (1.05%) 1.05% 1,042$
Contractor Profit (10%) 10.00% 9,922$
Job Superintendent * 0.014 1,370$ * ratio of TR-134/PR11 Direct Costs
14,337$
Contract Amount 113,554$
Financial Warranty processing (legal/related costs): Total= -$
Engineering workand/or contract/bid Preparation: 4.25% 4,826$
Reclamation management and/or administratiion: 2.65% 3,009$
Contingency 0.0% -$
Total Indirect Cost 22,173$
PR11 Worst Case Bond Estimate Total 121,389$
Phase I Bond Release
Phase II Bond Release
Grand Total MR-229 Bond Estimate:121,389$