Laserfiche WebLink
McGann Electric ccc <br />Contractor Breakdown Summary <br />Project Name: Ellensburg Rodeo Arena Improvements RFP-1 COP-7R1 <br />Project No. Source Documents: Jack McGann Date: 111312026 <br />Contractor: McGann Electric Contractor Ref. No. <br />Description: Provide and install a total of 13 - 2" underground PVC pathways for future communications in RFP-1 drawing E-101A. <br />Provide and install pull strings in each conduit Provide and install #10 solid trace wire for each conduit run Provide and <br />install 2" rigid conduit vertical risers through slab/grade and terminate each conduit 4' AFF Provide removeable rigid <br />conduit plugs to seal raceway from weather at each conduit stub up location. Provide and install 12" wide Telecom ladder <br />tray on drawing E402 for future communications cabling. All ladder tray componants , hardware, supports, wall brackets, <br />corner brackets and grounding included. 12 - 2" conduits to be stubbed up at north wall through slab at bottom of ladder <br />tray. 1 - 2" conduit with "gamechanger cable to be stubbed up through slab below telecom cabinet Provide and install Cat 6 <br />(gamechanger) cable from telecom rack to exsiting south jumbotron on north vertical section. Provide terminations for <br />gamechanger cable at telecom rack and jumbotron. Provide and install UG communictaion magnetic marking tape for <br />conduit runs. All conduit, fittings, elbows, supports, hardware, ladder tray, grounding, gamechanger cable, terminations, <br />handholes and identification included Test all work completed Complete all required inspections Exclusions: trenching <br />and backfill. <br />1. CRAFT LABOR COSTS Itemize all costs on attached COP Cost Breakdown form. <br />Direct Labor Costs: <br />a. crew (apprentices, journeymen, & laborers) $ 22,836.44 <br />b. foreman $ - <br />c. superintendent $ <br />DIRECT LABOR SUBTOTAL $ 22,836.44 <br />Supervision: <br />d. direct supervision (NTE 15% of 1a) <br />e. safety (NTE 2% of lines 1a, b, & c) $ 456.73 <br />2. MATERIAL COSTS <br />a. material costs $ 11,410.10 <br />b. freight costs (itemize) <br />3. EQUIPMENT COSTS <br />a. owned equipment (per spec approved source) $ <br />b. rental equipment (per invoices attached) <br />4. SMALL TOOLS <br />a. small tools (NTE 5% of 1 a & b) $ 1.16465 <br />5. OVERHEAD & PROFIT <br />a. NTE 15% portion oft, 2, 3, & 4 up to $50,000 <br />b. <br />6. SUB -SUBCONTRACTORS <br />a. ITG <br />b. <br />C. <br />d. <br />$ 5,738.88 <br />$ 9,759.88 <br />3 <br />1. CRAFT LABOR COSTS $ 23.293.00 <br />2. MATERIAL COSTS $ 11,410 00 <br />3. EQUIPMENT COSTS $ <br />4. SMALL TOOLS $ 1,16500 <br />SUBTOTAL 1 thru 4 35.H58 00 <br />5. OVERHEAD & PROFIT $ 5.739.00 <br />6. SUB -SUBCONTRACTORS $ 9,760.00 <br />7. OVERHEAD & PROFIT ON SUB -SUBCONTRACTORS <br />a. NTE 15% of Line 6 up to $50,000 for each sub $ 1,46400 <br />7.OVERHEAD & PROFIT ON SUB -SUBCONTRACTORS $ 1,464.00 <br />8. INSURANCE <br />a. payroll driven liability insurance 0.15 % of 1 $ 3494 <br />b. volume driven liability insurance 0.25 % of 1-7 5 132.08 8. INSURANCE $ 167.02 <br />9. BOND <br />a. bond <br />Form Revised 0425/15 <br />0.03 % of 1-8 <br />9. BOND $ - <br />TOTAL COST 5 52,998.00 <br />https:llmcgannelectric-my.sharepoinLcomlpersonalrjackmcganr_mcgannelectric_comIDocumentsiMcGann Electric/2025 Ellensburg Rodeo 9.30/COPS/COP7 Fiber conduits/McGann <br />RFP-1 COP-7 12.26 Summary Issued 1/13/2026 <br />