2024-05-21_PERMIT FILE - C1981010 ‎(16)‎

• Permit No: C1981010
• IBM Index Class Name: Permit File
• Doc Date: 5/21/2024
• Doc Name: Bond Addendum Summary
• Section_Exhibit Name: Appendix A Bond Addendum
• Media Type: D
• Archive: No

Table A-1.1
TR-135_(K Knob)
Activity Cost ($)Supporting Information
Direct Costs
Regrade 5,176,399$
Topsoil Replacement 161,780$
Facilities Removal -$
Revegetation 20,543$
Miscellaneous -$
Total 5,358,723$
Indirect Costs
Overhead & Profit
Public Liability Ins (2.02%) 2.02% 108,246$
Contractor Perf Bond (1.05%)1.05% 56,267$
Contractor Profit (10%) 10.00% 535,872$
Job Superintendent *0.014 73,986$ * Ratio of TR-134/PR11 Direct Costs
774,371$
Contract Amount 6,133,094$
Financial Warranty processing (legal/related costs):Total= -$
Engineering workand/or contract/bid Preparation:4.25% 227,746$
Reclamation management and/or administratiion:2.65% 142,006$
Contingency 0.0% -$
Total Indirect Cost 1,144,123$
PR11 Worst Case Bond Estimate Total 6,502,846$
Phase I Bond Release
Phase II Bond Release
Grand Total TR-135 (K Knob) Bond Estimate:6,502,846$
Summary of Costs for Trapper Mine TR-135 (K Knob) Bond