Laserfiche WebLink
McGann Electric <br />Project Name: <br />Project No. <br />Contractor: <br />Ellensburg Rodeo Arena lmprovements RFI 004 Buckaroo Panel <br />source Documents: Jack Mccann <br />Mccann Electric <br />Contractor Breakdown Summary <br />Date: 121512025 <br />Contractor Ref. No. <br />170.88 <br />143.42 <br />1. CRAFT LABOR COSTS $ 7,314.00 <br />ccc <br />2. MATERTAL COSTS $ 9,272.00 <br />3. EOUIPMENT COSTS $ <br />4. SMALLTOOLS $366.00 <br />SUBTOTAL 1 thru <br />5. OVERHEAD & PROFIT <br />6.SUB-SUBCONTRACTORS $ <br />60.1 3 <br />Description: Demo out existing 2OOA feeder, 2" raceway and 2OOA 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 2OBY|12OV 42citcuit 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 nevv grounding and <br />bonding at panel location. Reconnect all existng 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 />CRAFT LABOR COSTS ltemke all co6t9 on ffched COF Gost Brealdosn form. <br />Direct Labor Costs: <br />a. crew (apprentices, joumeymen, & laborers) <br />b. foreman <br />c. superintendent $ <br />DIRECT LABOR SUBTOTAL $ 7,170.88 <br />$ 9,271.67 <br />$ <br />$ <br />Supervision: <br />d. direct supervision (NTE 1 5% of I a) <br />e. safety (NTE 2% of lines la, b, & c) <br />2. MATERIAL COSTS <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 1a & b) <br />5. OVERHEAD&PROFIT <br />a. NTE 15% portion of 1, 2, 3, &4upto$50,000 <br />b. <br />6. SUB-SUBCONTRACTORS <br />7. OVERHEAD & PROFIT ON SUB-SUBCONTRACTORS <br />a. NTE t5% of Line 6 up to $50,000 for each sub <br />$ <br />$ <br />$ <br />365.70 <br />$ 2,712.32 <br />a. <br />b. <br />c. <br />d.$ <br />8. INSURANCE <br />a. payroll driven liability insurance <br />b. volume driven liability insurance <br />0.15 % of I <br />0.25 o/" ot 1-7 <br />7. OVERHEAD & PROFIT ON SUB-SUBCONTRACTORS $ <br />10.97 <br />49.16 8. INSURANCE $ <br />$ <br />$ <br />9. BOND <br />a. bond 0.03 % of l€9. BOND $ <br />Fom Re&d 04t5l15 TOTAL <br />https://mcganneleclric-my.sharepoint.com/personal4ackmcgann_mcgannelectric_com/Documents/McGann Electric/2025 Ellensburg Rodeo 9.30/COPs/COP4 <br />PnuEllensburg Rodeo Arena lmprovements COP-4 Summary lssued 1218/2025 <br />$ 16.952.00 <br />$19 724.00