Laserfiche WebLink
McGann Electric ccc <br />Contractor Breakdown Summary <br />Project Name: Ellensburg Rodeo Arena RFI 010 GS Pedestal Feeder Replacement COP-8 <br />Project No. Source Documents: Jack McGann Date: 12/18/2026 <br />Contractor: McGann Electric Contractor Ref. No. <br />Description: Remove damaged feeders and ground wire from existing Teanaway switchboard to existing Vault Provide and install 3 - #3/0 <br />CU and 1 - #4 CU ground from switchboard to vault in existing 2" PVC conduit. Provide a scheduled outage of the tearaway <br />switchboard with CCC and owner. De -energize switchboard via main 1600A breaker in utility section. Switchboard will need to <br />be de -energized for roughly 8 hours to perform the neccessay task to complete this re -placement. Several buildings in the fair <br />grounds will have the power interupted that day. Provide and install new splices in vault for feeders and ground wire Re - <br />terminate feeders on breaker and test all work completed. Exclusions: new feeder wire from vault to RV pedestal. Note: we <br />dont know the extent of damage from vault to first RV pedestal. <br />1. CRAFT LABOR COSTS <br />Itemize all coats on attached COP Cost Breakdown forth. <br />Direct Labor Costs: <br />a. crew (apprentices, journeymen, & laborers) <br />$ <br />2.179.76 <br />b. foreman <br />$ <br />- _ <br />c. superintendent <br />$ <br />- <br />DIRECT LABOR SUBTOTAL $ <br />2.179.76 <br />Supervision: <br />d. direct supervision (NTE 16% of 1a) <br />e. safety (NTE 2% of lines 1a, b, & c) <br />$ <br />4360 <br />1. CRAFT LABOR COSTS $ 2,223.00 <br />2. MATERIAL COSTS <br />a. material costs <br />$ <br />3,457.52 <br />b. freight costs (itemize) <br />2. MATERIAL COSTS $ 3,45800 <br />3. EQUIPMENTCOSTS <br />a. owned equipment (per spec approved source) <br />$ <br />b. rental equipment (per invoices attached) <br />3. EQUIPMENT COSTS $ - <br />4. SMALL TOOLS <br />a. small tools (NTE 5% of 1 a & b) <br />$ <br />111 15 <br />4. SMALL TOOLS $ 111.00 <br />5. OVERHEAD & PROFIT <br />a. NTE 15% portion of 1, 2, 3, & 4 up to $50,000 $ 926.72 <br />b. $ <br />6. SUB -SUBCONTRACTORS <br />a. <br />b. — l <br />C. <br />d. <br />7. OVERHEAD & PROFIT ON SUB -SUBCONTRACTORS <br />$ <br />SUBTOTAL 1 thru 4 $ 5.792.00 <br />S. OVERHEAD & PROFIT $ 92700 <br />6. SUB -SUBCONTRACTORS $ <br />a. NTE 15% of Line 6 up to $50,000 for each sub $ <br />7. OVERHEAD & PROFIT ON SUB -SUBCONTRACTORS $ <br />8. INSURANCE <br />a. payroll driven liability insurance 0.15 % of 1 $ 3.33 <br />b. volume driven liability insurance 0.25 % of 1-7 $ 16.80 8. INSURANCE $ <br />9. BOND <br />a. bond <br />Form Rewsed 0425/15 <br />0.03 % of 1-8 <br />9. BOND $ <br />TOTALCOST S 6,735.Ou <br />https:Hmcgannelectric-my sharepoint.com/personalrjjackmcganr_mcgannelectric_com/Documents/McGann Electric/2025 Ellensburg Rodeo 9.30/COPS/COP6 RV <br />Pedestal/Ellensburg Rodeo Arena COP-8 Summary Issued 12/18/2025 <br />