Laserfiche WebLink
Project Name:COP-4 <br />Project No.12/5/2025 <br />Description: <br />a.7,170.88$ <br />b.-$ <br />c.-$ <br />DIRECT LABOR SUBTOTAL 7,170.88$ <br />d. <br />e.143.42$ <br />7,314.00$ <br />a.9,271.67$ <br />b. <br />9,272.00$ <br />a.-$ <br />b. <br />-$ <br />a.365.70$ <br />366.00$ <br />16,952.00$ <br />a.2,712.32$ <br />b.-$ <br />2,712.00$ <br />a. <br />b. <br />c. <br />d.-$ <br />-$ <br />a.-$ <br />-$ <br />-$ <br />a.0.15 % of 1 10.97$ <br />b.0.25 % of 1-7 49.16$ 60.13$ <br />a.0.03 % of 1-8 -$ <br />19,724.00$ <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 004 Buckaroo Panel <br />McGann Electric <br /> Source Documents: <br />Demo out existing 200A feeder, 2" raceway and 200A panel in Buckaroo press box. Provide and install new 2.5" underground <br />conduit from MDPL to Buckaroo press box panel location. Provide and install 4#3/0's and #4 ground. Provide and install new <br />3PH, 225A rated 208Y/120V 42 circuit recessed bottom fed panel with surge protection. Provide and install new 200A 3pole <br />breaker in MDPL. Provide and install circuit breakers to match exisitng circuits in press box. Provide new grounding and <br />bonding at panel location. Reconnect all existing branch conduits and circuits to new panel. Remove drywall above and below <br />panel to make room for panel and conduit connections. Label all circuits in panelboard. Provide and install phenolic labels on <br />panel and MDPL. All conduit, fittings, wire, panel, breakers, supports, hardware, grounding and terminations included. <br />Exclusions: patch and paint <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/COP4 <br />Pnl/Ellensburg Rodeo Arena Improvements COP-4 Summary Issued 12/8/2025