Laserfiche WebLink
McGann Electric CCC <br />Contractor Breakdown Summary <br />Project Name: <br />Project No. <br />Contractor: <br />Description: <br />CRAFT LABOR COSTS <br />Direct Labor Costs: <br />a. crew (apprentices, journeymen, & laborers) <br />b. foreman <br />c. superintendent <br />Ellensburg Rodeo Arena lmprovements Additional Utility Service Requirer <br />Source Documents: Jack McGann <br />coP-t4R <br />Date: <br />Contractor Ref. No. <br />3t9t2026 <br />McGann Electric <br />Cost includel labor and materials required for the further relocation of utilty meter cabinet per response to RFI 005.Cost to <br />expedite utiltiy metercabinet. Exclusions: additional trenching, backfill, backfill material, ecology blocks, any and all utility <br />fees associated with utiltiy plan. <br />Itemize all costs on attached COP Cost Breakdown form. <br />Supervision: <br />d. direct supervision (NTE 15% of 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. EQUIPMENTCOSTS <br />a. owned equipment (per spec approved source) <br />b. rental equipment (per invoices attached) <br />4. SMALLTOOLS <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 $50,000 for each sub <br />8. INSURANCE <br />$ 1,711.24 <br />$ <br />DIRECTLABORSUBTOTAL $ 1 711.20 <br />0.15 % ol 1 <br />0.25 % ot 1-7 <br />$34.22 <br />1. CRAFT LABOR COSTS $ 1,745.00 <br />$ 4,885.20 <br />2. MATERTAL COSTS $ 4,885.00 <br />$ <br />3. EQUIPMENTCOSTS $ <br />$87.25 <br />4. SMALL TOOLS $87.00 <br />SUBTOTAL 1 thru <br />$ 1,074.72 <br />$ <br />5. OVERHEAD & PROFIT $ 1,075,00 <br />6. SUB-SUBCONTRACTORS $ <br />$ <br />$ <br />7. OVERHEAD & PROFIT ON SUB-SUBCONTRACTORS $ <br />$2.62 <br />$19.48 8. INSURANCE $22.10 <br />9. BOND $ <br />TOTAL <br />Electric/2025 Ellensburg Rodeo 9.30/COPs/COP14 Additional <br />lssued 3/9/2026 <br />$ <br />a. <br />b. <br />a. <br />b. <br />c. <br />d.$ <br />a. payroll driven liability insurance <br />b. volume driven liability insurance <br />9. BOND <br />a. bond 0.03 % of 1-8 <br />https://mcgannelectric-my.sharepoint.com/personaUjackmcgann-mcgannelectric-com/Documents/McGann <br />Service Enlrance/Ellensburg Rodeo Arena COP-14 Additional Utiity - Copy Summary <br />$71 <br />814.00