Laserfiche WebLink
McGann Electric ccc <br />Contractor Breakdown Summary <br />Project Name: Ellensburg Rodeo Arena RFI 018 Event Lighting COP-8R1 <br />Project No. Source Documents: Jack McGann Date: 111312026 <br />Contractor: McGann Electric Contractor Ref. No. <br />Description: 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 2.5" PVC conduit with rigid sweeps and risers for new feeder from exisitng Teanaway switchboard to Panel "WAL" <br />location on north wall of Teanaway Hall. Provide and install 343/0 + #4 GND THWN Provide and install new 200A <br />208Y/120V 1 P3W 12-24 space panel. Provide and install 100A nema 3R 1 P3W panel with 60A MC13 with hold down kit for <br />southernmost light pole. (No panel existed on light pole originally) Provide and install new 1" underground conduits to each <br />handhole and to sub -panel on southernmost light pole Provide all required feeders. All panels, breakers, conduit, fittings, <br />feeder wire, supports, hardware included. Perform all neccessary inspections. Permit fees for added feeders included. <br />Exclusions: trenching, backfill and new locates. <br />1. CRAFT LABOR COSTS Itemize all costs on attached COP Cost Breakdown form. <br />Direct Labor Costs: <br />a. crew (apprentices, journeymen, S laborers) $ 8,209.72 <br />b. foreman $ - <br />c. superintendent $ - <br />DIRECT LABOR SUBTOTAL $ 8,209.72 <br />Supervision: <br />d. direct supervision (NTE 16% of 1 a) <br />e. safety (NTE 2% of lines 1a, b, S c) <br />2. MATERIAL COSTS <br />a. material costs <br />b. freight costs (itemize) <br />3. EQUIPMENTCOSTS <br />a* <br />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 S b) <br />S. OVERHEADS PROFIT <br />a. NTE 15% portion of 1, 2, 3, S 4 up to $50,000 <br />b. <br />6. SUB -SUBCONTRACTORS <br />a. <br />$ 9,731.08 <br />$ 2,963.84 <br />1. CRAFT LABOR COSTS $ 8 374 00 <br />2. MATERIAL COSTS $ 9.731.00 <br />3. EQUIPMENT COSTS $ <br />4. SMALL TOOLS $ 419.00 <br />SUBTOTAL 1 thru 4 $ 18 524.;;:7 <br />5. OVERHEAD S PROFIT $ 2,96400 <br />6. SUB -SUBCONTRACTORS $ <br />7. OVERHEADS PROFIT ON SUB -SUBCONTRACTORS <br />a. NTE 15% of Line 6 up to $50,000 for each sub $ <br />7. OVERHEAD S PROFIT ON SUB -SUBCONTRACTORS $ - <br />8. INSURANCE <br />a, payroll driven liability insurance 0.15 % of 1 $ 12.56 <br />b. volume driven liability insurance 0.25 % of 1-7 $ 53.72 8. INSURANCE $ 66.28 <br />9. BOND <br />a. bond <br />Form Revised 0425/15 <br />0.03 % of 1-8 <br />9. BOND $ <br />TOTALCOST $ 21.554-00 <br />C:\Users\JackMcGann\OneDrive -McGann Electric, LLC\McGann Electric\2025 Ellensburg Rodeo 9.30\COPS\COP 9 WEST ARENA LIGHTING Revision\Ellensburg Rodeo Arena <br />COP-9R1 Summary Issued 1/13/2026 <br />