Laserfiche WebLink
McGann Electric <br />Contractor Breakdown Summary <br />Project Name: Ellensburg Rodeo Arena lmprovements RFI 002 Existing RV Outlet Box coP-2 <br />Project No. <br />Contractor: McGannElectrlc <br />Source Documents:Jack Mccann Date: 1111912025 <br />Contractor Ref. No. <br />Description Remove and dispose damaged Nema 3R Jbox. Provide and install new 12x12x6 Nema 3R Jbox with screw on cover. <br />Provide and install new bell box covers, pvc fiftings, strut, hardware and terminations. Test all work completed. Clean area <br />of all constrcution debris. Exclusions: cut patch, paint. <br />1. CRAFTLABORCOSTS <br />Direct Labor Costs: <br />a. crew (apprentices, journeymen, & laborers) <br />b. foreman <br />c. superintendent <br />Item'rze all costs on attached COP Cost Breakdoryn form. <br />$534.75 <br />DIRECTLABORSUBTOTAL $534.75 <br />Supervision: <br />d. direct supervision (NTE 15% of 1a) <br />e. safety (NTE 2% of lines la, b, & c) <br />I. CRAFT LABORCOSTS $545.00 <br />$ <br />$ <br />$10.70 <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 la & b) <br />5. OVERHEAD&PROFIT <br />NTE 15% portion of 1,2,3, & 4 up to $50,000 <br />7. OVERHEAD & PROFIT ON SUB-SUBCONTRACTORS <br />a. NTE 15% of Line 6 up to $50,000 for each sub <br />s 311.47 <br />2. MATERIALCOSTS $31 1.00 <br />$ <br />3. EQUIPMENT COSTS $ <br />$27.25 <br />4. SMALL TOOLS 27.00 <br />SUBTOTAL 1 thru <br />$141.28 <br />s <br />5. OVERHEAD & PROFIT $'141.00 <br />6.SUB.SUBCONTRACTORS $ <br />b <br />$ <br />7. OVERHEAD & PROFIT ON SUBSUBCONTRACTORS $ <br />$0.82 <br />$2.56 8. INSURANCE $J.JO <br />9. BOND $ <br />TOTAL COST $ 1,027 00 <br />a. <br />b. <br />6. SUB.SUBCONTRACTORS <br />D <br />a. <br />b. <br />c. <br />d. <br />8. INSURANCE <br />a. payroll driven liability insurance <br />b. volume driven liability insurance <br />9. BOND <br />a. bond <br />Form Revised 04,2511 5 <br />0.15 % of 1 <br />0.25 olo ot 1'7 <br />0.03 % of 1-g <br />https://mcgannelectric-my.sharepoint.com/personal/jackmcgann_mcgannelectric_com/Documents/McGann Electric/2025 Ellensburg Rodeo 9.30/COPs/RFl 002 RV <br />Jbox/Ellensburg Rodeo Arena COP-2 Summary lssued 1 1/2012025 <br />883.00$