Laserfiche WebLink
McGann Electric ccc <br />Contractor Breakdown Summary <br />Project Name: Ellensburg Rodeo Arena Improvements RFI-028 COP-12R1 <br />Project No. Source Documents: Jack McGann Date: 1/2712026 <br />Contractor: McGann Electric Contractor Ref. No. <br />Description: Provide and install 1 - 1.5" UG conduit from MDPL to 100A event switch location at buckaroo seating section.Oniy requesting <br />length from MDPL to L1TB. Provide and install 100A added breaker in panel MDPL. Provide and install 100A added feeder <br />without Neutral in updated one -fine drawing and MDPL panel schedule per RFI-028 response. All conduit, fittings, supports, <br />hardware, wire, disconnect switch, fuses included. Exclusions: trenching and backfill. <br />1. CRAFT LABOR COSTS itemize all costs on attached COP Cast Breakdown form. <br />Direct Labor Costs: <br />a. crew (apprentices, journeymen, & laborers) $ 2,780.70 <br />b. foreman $ <br />c. superintendent $ <br />DIRECT LABOR SUBTOTAL $ 2,780.70 <br />Supervision: <br />d. direct supervision (NTE 15% of 1a) <br />e. safety(NTE 2% of Iines 1a, b, & c) $ 55.61 <br />2. MATERIAL COSTS <br />a. material costs $ 2,502.70 <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) $ 141.80 <br />5. OVERHEAD & PROFIT <br />a. NTE 15% portion of 1, 2, 3, & 4 up to $50,000 $ 876.96 <br />b. $ <br />6.SUB-SUBCONTRACTORS <br />a. <br />b. <br />C. <br />d. $ <br />1. CRAFT LABOR COSTS $ 2,836,00 <br />2. MATERIAL COSTS $ 2,503.00 <br />3. EQUIPMENT COSTS $ <br />4. SMALL TOOLS $ 142.00 <br />SUBTOTAL 1 thru 4 $ 5,481.00 <br />5. OVERHEAD & PROFIT $ 877.00 <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 $ 4.25 <br />b. volume driven liability insurance 0.25 % of 1-7 $ 15.90 8. INSURANCE $ 20,15 <br />9. BOND <br />a. bond <br />Form Revised 04/25/15 <br />0.03 % of 1-8 <br />9. BOND $ <br />TOTAL COST $ 6,378.00 <br />https://mcgannelectrc-my.sharepoint.com/personal/jackmcgann_mcgannelectric_com/Documents/McGann Electric/2025 Ellensburg Rodeo 9.30/COPs/COP 12 100amp <br />feeder added rfi 28/Ellensburg Rodeo Arena COP-12 - Copy Summary Issued 1/27/2026 <br />