|
• EXHIBIT 5
<br />Summary of Construction Expenses
<br />Southeast Wye and Team Track
<br />New Brighton Minnesota
<br />4 -Oct -07
<br />MC Responsibilities
<br />Contractor Work
<br />Track Construction
<br />Subtotal
<br />MC Work
<br />Upgrade of tie quality
<br />Asphalt
<br />Asphalt cutting
<br />rossing signs
<br />MMqW lubricator
<br />Power switch
<br />Material disposal
<br />Equipment
<br />Derail
<br />Timber Crossing
<br />Grading
<br />Sub ballast
<br />Surfacing
<br />Flagging
<br />FELA (workman's comp)
<br />Railroad support for gas line encasement
<br />Subtotal - MC Work
<br />Subtotal
<br />Construction Administration
<br />Engineering
<br />Contingency
<br />Total - MC responsibilities
<br />*City Responsibility
<br />CP RR Work
<br />Roadway Detour
<br />Engineering
<br />Execution Copy (10-5-2007)
<br />$150,000
<br />Team
<br />$150,000
<br />Wye track
<br />Track
<br />Total
<br />$322,236
<br />$95,129
<br />$417,365
<br />2 6
<br />$95.129
<br />$412,365
<br />$6,000
<br />$0
<br />$6,000
<br />$11,000
<br />$0
<br />$11,000
<br />$1,300
<br />$0
<br />$1,300
<br />$700
<br />$0
<br />$700
<br />$14,500
<br />$0
<br />$14,500
<br />$26,000
<br />$0
<br />$26,000
<br />$2,200
<br />$0
<br />$2,200
<br />$11,000
<br />$0
<br />$11,000
<br />$0
<br />$2,500
<br />$2,500
<br />$0
<br />$7,500
<br />$7,500
<br />$33,000
<br />$11,000
<br />$44,000
<br />$19,500
<br />$7,500
<br />$27,000
<br />$22,500
<br />$7,500
<br />$30,000
<br />$2,500
<br />$2,500
<br />$14,354
<br />$6,544
<br />$20,898
<br />$59,913
<br />$0
<br />$59,913
<br />$224a7
<br />42 5
<br />2 7 11
<br />$546,703
<br />$137,673
<br />$684,376
<br />% 8 $43,736
<br />8 $11,014
<br />$54,750
<br />% 8 $43,736
<br />8 $11,014
<br />$54,750
<br />% 10 $54,670
<br />10 $13,767
<br />$68,438
<br />$688,846
<br />$173.468
<br />$862,514
<br />$150,000
<br />$0
<br />$150,000
<br />$20,000
<br />$0
<br />$20,000
<br />$30,000
<br />$5,000
<br />$35,000
<br />
|