Laserfiche WebLink
McGann Electric I CCC <br />Contractor Breakdown Summary <br />Project Name: Ellensburg Rodeo Arena Improvements RFI 009 First Aid Station COP-5 <br />Project No. Source Documents: Jack McGann Date: 12/9/2025 <br />Contractor: McGann Electric Contractor Ref. No. <br />Description: Remove non -code compliance SO cords from first aid station. Provide and install 1 - 3/4" pvc underground conduit from <br />panel GNE2 to first aid station. Provide and install 2 - 20A 120v circuits to refeed the existing 20A circuits fed by above <br />ground existing SO cords. Utilize spare 20A single pole breakers in panel GNE2 All conduit, fittings, supports, boxes, wire <br />and breakers included Test all work completed Exclusions: trenching 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) $ 1,069.50 <br />b. foreman $ - <br />c. superintendent $ <br />DIRECT LABOR SUBTOTAL $ <br />1,069.50 <br />Supervision: <br />d. direct supervision (NTE 15% of 1a) <br />e. safety (NTE 2% of lines 1a, b, & c) <br />$ <br />21.39 <br />1. CRAFT LABOR COSTS $ <br />1,091 00 <br />2. MATERIAL COSTS <br />a. material costs <br />$ <br />244.47 <br />b. freight costs (itemize) <br />2. MATERIAL COSTS $ <br />244.00 <br />3. EQUIPMENT COSTS <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 1a & b) <br />$ <br />5455 <br />4. SMALL TOOLS $ <br />5500 <br />SUBTOTAL 1 thru 4 $ <br />1.39000 <br />5. OVERHEAD & PROFIT <br />a. NTE 15% portion of 1, 2, 3, & 4 up to $50,000 <br />$ <br />222.40 <br />b. <br />$ <br />5. OVERHEAD & PROFIT $ <br />22200 <br />6. SUB -SUBCONTRACTORS <br />a. <br />b. <br />C. <br />d. <br />$ <br />6. SUB -SUBCONTRACTORS $ <br />7. OVERHEAD & PROFIT ON 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 $ 1 64 <br />b. volume driven liability insurance 0.25 % of 1-7 $ 403 8. INSURANCE $ 5.67 <br />9. BOND <br />a. bond <br />Form Revised 04/25/15 <br />0.03 % of 1-8 <br />9. BOND $ <br />TOTAL COST $ 1,618.00 <br />https://mcgannelectric-my sharepoint.com/personal/jackmcgann_mcgannelectric_com/Documents/McGann Electric/2025 Ellensburg Rodeo 9 30/COPs/COP5 first <br />aid booth/Ellensburg Rodeo Arena COP-5 Summary Issued 12/18/2025 <br />