PERMFILE50716

• Permit No: X200622701
• IBM Index Class Name: Permit File
• Doc Date: 5/23/2006
• Doc Name: Incompleteness Letter & Bond Estimate
• From: DMG
• To: Juniper Coal Company
• Media Type: D
• Archive: No

PROIECI' IDENTIFICATION ~
Dale : 16-MayAfi Permit NA Site: Big Elk
User: JRS _ _ __ State: Colorado
Filename: 1CCfiX0 County: Routt
Agency Name: Colorado Division OFMinerels And Geology
Permit A<Ii on: No[ice of Intent X-2006-227-01

Tazk Task Description TASK HOURS DIRECT COST

6X1 Plug and Seal 33 Exploration Holes 264.00
_ _ 567,596
6X2
6X3 Plug and Seal 29 Geo[ech Holes _ _ _ _
Regrade Drrll Pads for Expbration and Geo[ech Holes ~_ _ _ _
87.00
88.45 EI7,241 _ _ _
S 14,377
6X4 Regrade Trenches 4.25 E691
6X5 _
Replace Topsoil from Stockpile to Drill Pads _ 54.53 18,863
6X6 Replace TOpsoilfinm Stockpilem Trenches 4_77 1776
6X7 _________ __
Reseed Drill Pads _ 28.16
_ _ 53,862 _ _ _ ___
6X6 Reseed Trenches __ _
2.96 ~ 5406

Direct Cast Total ~ ~- ~-- ~ ~ - ---- ~ - _ ~ ~--- - ---- }3d-12 5113,812

. -
-_ INDIRECT COSTS - ... ~... _ ~
_ _..___-__ _..___ __-.___ ._. _ _______ __
I I
_
Overhead and Profit _
i
_ Liability Insurance(2.02%oFDirecl Costs) _ i ~ 52,299

~ ___
Performance Bond (LOS%of Direct Costs) _
JOb Superintenden[ at S39J8/hour) __
~
I
~
267.061 SI,195
---TIQ617
___-__ ___ _ __-_ ..--__
-
Profi[(10_00%of Dire_n C_asls) __
__ . _ _.
~_ __
_ i __._-____ _
._-____..
i ___ 511,781
-
~ --_ _-
Tobl Overhead and Profit __ _ _ _
~ ~
'
_. _. ~
_ _ _ -
L_ _ i_ _.. _
525,392
_
_ -_ ____ _ _
i _ ..
~

_ _
IContractAmount(Direct COSts+Overhead and Profit)
__
~ __ __._._.-_. -___. _._-

i_.__ __
~
...
_____..__ I _ _

____-_
( _ __51}9,101
Leml - Ene neerinn -Project Management __ ___ __ ~ _ __ _
_ _
~
Engineering Work arrd CanbaC/Bld Preparation (415%ofContran) _ ~_ _ _ _ r _ _ _ 55,916
d eclamation Management and Administration (3.25Yo ofContmct) ~ ~ I 54,524

TOTAL BOND AMOUNT ~ 5119,641
jrs Page 1 5/15/2006