Laserfiche WebLink
McGann Electric I ccc <br />Contractor Breakdown Summary <br />Project Name: Ellensburg Rodeo Arena RFI 018 Event Lighting COP-9 <br />Project No. Source Documents: Jack McGann Date: 12/31/2025 <br />'_�antractor: McGann Electric Contractor Ref. No. <br />ription: Remove Existing feeders for West Arena Lighting and Rodeo Pedestals in existing switchboard. Utilize existing 3" 90 <br />sweep in switchboard for new feeder conduit connection once demolished feeders have been removed Provide and install <br />new Siemens 200A 3pole breaker with hardware (Existing 200A breaker is a 2pole breaker). Provide and install new 2.5" <br />PVC conduit with rigid sweeps and risers for new feeder from exisitng Teanaway switchboard to Panel "WAL" location on <br />north wall of Teanaway Hall. Provide and install 443/0 +#4 GND THWN. Provide and install new 200A 208Y/120V 3P4W <br />12-24 space panel. Provide and install 100A nema 3R 2P3W panel with 60A MCE1 with hold down kit for southernmost light <br />ole. (No panel existed on light pole originally) Provide and install new 1" underground conduits to each handhole and to <br />s panel on southernmost light pole. Provide all required feeders All panels, breakers, conduit, fittings, feeder wire, <br />su orls. hardware included Perform all neccessary inspections Permit fees for added feeders included Exclusions: <br />tren ng. backfill and new locates. INCLUr] - LETED SCOPE OF EST MATED eon F <br />1#12G BETWEEN IN cnoulJ nCrLIR�= LOCATION. <br />1. CRAFT LABOR COSTS Itemize all costa on attached COP Cost Breakdown form. <br />Direct Labor Costs: <br />a. crew (apprentices, journey n. & laborers) $ 8,423.62 <br />b. foreman $ - <br />c. superintendent $ - <br />D1RE LABOR SUBTOTAL $ 8,423.62 <br />Supervision: <br />d. direct supervision (NTE 15% of 1a) <br />e. safety (NTE 2% of lines 1 a, b, & c) $ 16847 <br />1. CRAFT LABOR COSTS $ <br />8,59200 <br />2. MATERIAL COSTS <br />a. material costs <br />$ 11,743.33 <br />b. freight costs (itemize) <br />2. MATERIAL COSTS $ <br />11.743.00 <br />3. EQUIPMENT COSTS <br />a. owned equipment (per spec approved source) <br />b. rental equipment (per invoices attached) <br />3. EQUIPMENT COSTS $ <br />- <br />4. SMALL TOOLS <br />a. small tools (NTE 5% of 1 a & b) <br />$ 429-60 <br />4. SMALL TOOLS $ <br />430.00 <br />REVISE MR COMMENTS ON <br />BREAKOUT SHEET <br />SUBTOTAL 1 thru 4 <br />7L'.7n5 0D <br />S. OVERHEAD & PROFIT <br />a. NTE 15% portion of 1, 2, 3, & 4 up to $50,000 <br />$ 3,322,40 <br />b. <br />$ ' <br />5. OVERHEAD & PROFIT $ <br />3,322.00 <br />6. SUB -SUBCONTRACTORS <br />a. <br />b. <br />C. <br />d. <br />$ <br />6. <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 <br />8. INSURANCE <br />a. payroll driven liability insurance 0.15 % of 1 $ 1289 <br />b. volume driven liability insurance 0.25 % of 1-7 $ 6022 <br />9. BOND <br />a. bond <br />Form Revised 0425115 <br />0.03 % of 1-8 <br />D TRACTORS $ <br />ONTRACT S $ - <br />& INSURANCE S 73.11 <br />9. BONDS <br />TOTAL COSTFa 24.160. <br />https://mcgannelectric-my sharepoint com/personallackmcgann_mcgannelectric_com/Documents/McGann Electrid2025 Ellensburg Rodeo 9 30/COPs/C0P 9 WEST ARENA <br />LIGHTING Revision/Ellensburg Rodeo Arena COP-9 Summary Issued 12131/2025 <br />