Laserfiche WebLink
Project Name:COP-3 <br />Project No.11/20/2025 <br />Description: <br />a.4,227.14$ <br />b.-$ <br />c.-$ <br />DIRECT LABOR SUBTOTAL 4,227.14$ <br />d. <br />e.84.54$ <br />4,312.00$ <br />a.2,094.26$ <br />b. <br />2,094.00$ <br />a.-$ <br />b. <br />-$ <br />a.215.60$ <br />216.00$ <br />6,622.00$ <br />a.1,059.52$ <br />b.-$ <br />1,060.00$ <br />a. <br />b. <br />c. <br />d.-$ <br />-$ <br />a.-$ <br />-$ <br />-$ <br />a.0.15 % of 1 6.47$ <br />b.0.25 % of 1-7 19.21$ 25.67$ <br />a.0.03 % of 1-8 -$ <br />7,708.00$ <br />CCC <br />Contractor Breakdown Summary <br />McGann Electric <br />freight costs (itemize) <br />2. MATERIAL COSTS <br />Date: <br />Contractor Ref. No. <br />safety (NTE 2% of lines 1a, b, & c) <br />direct supervision (NTE 15% of 1a) <br />Supervision: <br /> 1. CRAFT LABOR COSTS <br />3. EQUIPMENT COSTS <br />NTE 15% portion of 1, 2, 3, & 4 up to $50,000 <br />crew (apprentices, journeymen, & laborers) <br />foreman <br />superintendent <br />Direct Labor Costs: <br />1. CRAFT LABOR COSTS <br />Jack McGann <br />Contractor: <br />Ellensburg Rodeo Arena Improvements RFI 003 Buckaroo Receptacles <br />McGann Electric <br /> Source Documents: <br />Provide and install 2 - 1" underground raceways from PNL - L1A to existing buckaroo grandstand receptacles location. <br />Provide and install 1 - 50A 2 pole circuit breaker in PNL - L1A. Utilize exsiting 2 - 20A 1pole spare breakers in PNL - L1A for <br />existing receptacle circuits. Provide and install 1 - 50A 2pole 208v circuit for exsitng 50A receptacle from PNL - 1LA. Provide <br />and install 2 -20A 120v circuits for 2 existing receptacle circuits under grandstands. All conduit, fittings, wire, supports, <br />breakers, hardware and terminations included. Exclusions: cut patch and paint, trenching and backfill. <br />Itemize all costs on attached COP Cost Breakdown form. <br />2. MATERIAL COSTS <br />3. EQUIPMENT COSTS <br />4. SMALL TOOLS <br />material costs <br />SUBTOTAL 1 thru 4 <br />7. OVERHEAD & PROFIT ON SUB-SUBCONTRACTORS <br />owned equipment (per spec approved source) <br />5. OVERHEAD & PROFIT <br />4. SMALL TOOLS <br />rental equipment (per invoices attached) <br />8. INSURANCE <br />5. OVERHEAD & PROFIT <br />6. SUB-SUBCONTRACTORS <br />9. BOND <br />9. BOND <br />small tools (NTE 5% of 1a & b) <br />7. OVERHEAD & PROFIT ON SUB-SUBCONTRACTORS <br />NTE 15% of Line 6 up to $50,000 for each sub <br />Form Revised 04/25/15 <br />6. SUB-SUBCONTRACTORS <br />TOTAL COST <br />bond <br />payroll driven liability insurance <br />volume driven liability insurance 8. INSURANCE <br />https://mcgannelectric-my.sharepoint.com/personal/jackmcgann_mcgannelectric_com/Documents/McGann Electric/2025 Ellensburg Rodeo 9.30/COPs/RFI 3 Grandstand <br />Receptacles/Ellensburg Rodeo Arena Improvements COP-3 Summary Issued 11/20/2025