Laserfiche WebLink
McGann Electric <br />Project Name: <br />Project No. <br />Contractor: <br />Description: <br />Contractor Breakdown Summary <br />Mccann Electric <br />Date: <br />Contractor Ref. No. <br />Provide and install 2 - 1" underground ra@ways from PNL - LIA to existing buckaroo grandstand receptacles location. <br />Provide and install 1 - 5OA 2 pole circuit breaker in PNL - LlA. Utilize exsiting 2 - 20A lpole spare breakers in PNL - L1A for <br />existing receptacle circuits. Provide and install 1 - 5OA 2pole 2O8v circuit for exsitng 50A receptacle from PNL - 1 LA. Provide <br />and install 2 -2OA 12Ov 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 />Itemhatl cosils on athclred COP Cost Bteak(bwn forn. <br />Ellensburg Rodeo Arena lmprovements RFI 003 Buckaroo Receptacles <br />Source Documents: Jack Mccann <br />coP-3 <br />11t20t2025 <br />l.CRAFTLABORCOSTS $ 4,312.00 <br />2. MATERTAL COSTS $ 2,094.00 <br />I. CRAFTLABORCOSTS <br />Direct Labor Costs: <br />crew (apprentices, journeymen, & laborers) <br />foreman <br />superintendent <br />a. payroll driven liability insurance <br />b. volume driven liability insurance <br />Supervision: <br />d. direct supervision (NTE 15o/o ot 1al <br />e. safety (NTE 2% of lines la, b, & c) <br />2. MATERIALCOSTS <br />a. material costs <br />b. freight costs (itemize) <br />3. EQUIPMENTCOSTS <br />a. owned equipment (per spec approved source) <br />b. rental equipment (per invoices attached) <br />4. SMALLTOOLS <br />a. small tools (NTE 5% of la & b) <br />5. OVERHEAD&PROFIT <br />a. NTE t5% portion of 1,2, 3, & 4 up to $50,000 <br />b. <br />5. SUB-SUBCONTRACTORS <br />7. OVERHEAD & PROFIT ON SUB.SUBCONTRACTORS <br />a. NTE 15% of Line 6 up to $50,000 for each sub <br />8. INSURANCE <br />$ 4,227.'t4 <br />DIRECT LABOR SUBTOTAL $ 4,227.14 <br />$u.54 <br />$ 2,094.26 <br />a. <br />b. <br />c. <br />$ <br />$ <br />3. EQUIPMENT COSTS $ <br />215.60 <br />4. SMALLTOOLS $216.00 <br />SUBTOTAL I thru <br />$ 1,059.52 <br />$ <br />5. OVERHEAD & PROFIT $ 1,060.00 <br />6.SUB-SUBCONTRACTORS $ <br />$ <br />7. OVERHEAD & PROFIT ON SUB.SUBCONTRACTORS $ <br />$6.47 <br />$19.21 8. INSURANCE $25.67 <br />a, <br />b. <br />c. <br />d. <br />O.15 o/o of 1 <br />0.25 o/o ol 1-7 <br />9. BOND <br />a. bond 0.03 % of 'l-8 9. BOND $ <br />TOTAL COST $7.708.00 <br />https://mcgannelectric-my.sharepoint.com/peBonal4ackmcgann_mcgannelectric_com/Documents/McGann Electric/z025 Ellensburg Rodeo 9.30/COPs/RFl 3 Grandstand <br />Receptacles/Ellensburg Rodeo Arena lmprovements COP-3 Summary lssued 1112012025 <br />622.00