Laserfiche WebLink
McGann Electric ccc <br />Contractor Breakdown Summary <br />Project Name: <br />Project No. <br />Contractor: <br />Description: <br />Ellensburg Rodeo Arena lmprovements RFI 082 Costs <br />Source Documents: Jack McGann <br />McGann COPIS <br />Date: <br />Contractor Ref, No. <br />3t5t2026 <br />McGann Electric <br />Provide additional 2" pvc conduit, handhole, and fttings required to connect video board fiber location to new fiber vault and <br />pathway system per RFI 082 response. Exclusions: trenching, backfill, backfill materials <br />Itemize all costs on attached COP Cost Breakdown form. <br />Supervision: <br />d. direct supervision (NTE 15o/o ol 1al <br />e. safety (NTE 2% of lines 1a, b, & c) <br />2. MATERIAL COSTS <br />a, material costs <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) <br />5, OVERHEAD & PROFIT <br />NTE 15% portion of 1,2,3, & 4 up to $50,000 <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 />$17.11 <br />l.CRAFTLABORCOSTS $873.00 <br />$709.45 <br />2. MATERIAL COSTS $709.00 <br />$ <br />3. EQUIPMENT COSTS $ <br />$43.65 <br />4. SMALLTOOLS $44.00 <br />SUBTOTAL,I thru <br />$260.1 6 <br />$ <br />5, OVERHEAD & PROFIT $260.00 <br />6. SUB-SUBCONTRACTORS $ <br />$ <br />$ <br />7. OVERHEAD & PROFIT ON SUB.SUBCONTRACTORS $ <br />$1.31 <br />$4.72 8. INSURANCE $6.02 <br />9. BOND $ <br />$1.892.00 <br />CRAFT LABOR COSTS <br />Direct Labor Costs: <br />a. crew (apprentices, journeymen, & laborers) <br />b. foreman <br />c. superintendent <br />$855.60 <br />$ <br />$ <br />DIRECTLABORSUBTOTAL $855.60 <br />_!!!%or1 <br />0.25 % ot 1-7 <br />0.03 % of 1-8 <br />a. <br />b. <br />a, <br />b. <br />c. <br />d.$ <br />8. INSURANCE <br />a. payroll driven liability insurance <br />b. volume driven liability insurance <br />9. BOND <br />a. bond <br />Fom Revised 04/25115 TOTAL GOST <br />https://mcgannelectric-my-sharepoint.com/personal/jackmcgann-mcgannelectric-com/Documents/McGann Electric/2025 Ellensburg Rodeo 9.30/COPs/C9f .1l-^ <br />Fiber ConduiVMcGann coP15 video board fiber conduit 3.5 Summary lssued 3/5/2026 <br />1