Laserfiche WebLink
McGann Electric I CCC <br />Contractor Breakdown Summary <br />Project Name: Ellensburg Rodeo Arena Improvements RFI 010 GS RV Pedestal Feeder COP-6 <br />Project No. Source Documents: Jack McGann Date: 12/15/2025 <br />Contractor: McGann Electric Contractor Ref. No. <br />Description: Provided labor to investigate damaged feeders and non-continous ground that was broke off in the existing Teanaway <br />Service switchboard and existing vault south of switchboard. Provided private locate service to confirm U/G conduit and <br />feeder route Feeders fed through vault then East to first RV pedestal that appeared to have damage.Turned breaker to the <br />off position. Provided a breaker lockout and tagged out the 200A GS Pedestal breaker to make safe while working inside the <br />existing switchboard. No further action neccessary per FRI 010 response Exclusions: any work directed after discovery and <br />locating <br />1. CRAFT LABOR COSTS Itemize aR costs on attached COP Cost Breakdown form. <br />Direct Labor Costs: <br />a. crew (apprentices, journeymen, & laborers) $ 46856 <br />b. foreman $ <br />c. superintendent $ <br />DIRECT LABOR SUBTOTAL $ 468.56 <br />Supervision: <br />d. direct supervision (NTE 15% of 1a) <br />e. safety(NTE 2% of lines 1a, b, & c) <br />2. MATERIAL COSTS <br />a. material costs <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 1a & b) <br />5. OVERHEAD & PROFIT <br />a. NTE 15% portion of 1, 2, 3, & 4 up to $50,000 <br />b. <br />6. SUB -SUBCONTRACTORS <br />a. Utilities Plus Locating <br />b. <br />C. <br />d. <br />7. OVERHEAD & PROFIT ON SUB -SUBCONTRACTORS <br />a. NTE 15% of Line 6 up to $50,000 for each sub <br />& INSURANCE <br />a. payroll driven liability insurance <br />b. volume driven liability insurance <br />9. BOND <br />a. bond <br />Form Rehsed 0425/15 <br />5 937 <br />1. CRAFT LABOR COSTS $ 478.00 <br />$ 16778 <br />2. MATERIAL COSTS $ <br />16800 <br />3. EQUIPMENT COSTS $ <br />- <br />$ 23.90 <br />4. SMALL TOOLS $ <br />24.00 <br />SUBTOTAL 1 thru 4 5 <br />670.00 <br />$ 107.20 <br />5. OVERHEAD & PROFIT $ <br />107.00 <br />$ 187.50 <br />$ <br />6. SUB -SUBCONTRACTORS $ 188.00 <br />$ 28.20 <br />7. OVERHEAD & PROFIT ON SUB -SUBCONTRACTORS $ 28.00 <br />0.15 % of 1 $ 0.72 <br />0.25 % of 1-7 $ 248 8. INSURANCE $ 3.20 <br />0.03 % of 1-8 <br />9. BOND $ <br />TOTAL COST $ 996.00 <br />https:Hmcgannelectdc-my.sharepoint.com/personalfjackmcgann_mcgannelectdc_Com/Documents/McGann Electric/2025 Ellensburg Rodeo 9,30/COPS/COP6 RV <br />Pedestal/Ellensburg Rodeo Arena COP-6 Summary Issued 12/17/2025 <br />