Laserfiche WebLink
Docusign Envelope ID: ABE 1 4BF3-B233-8618-81 FB-5120F8130490C <br />McGann Electric I CCC <br />Contractor Breakdown Summary <br />Project Name: Ellensburg Rodeo Arena RFI 018 Event Lighting RFP-07 <br />Project No. Source Documents: Jack McGann Date: 3/27/2026 <br />Contractor: McGann Electric Contractor Ref. No. <br />Description: Provide and install 1 25 conduit, wire, fittings, breaker, disconnect and fuses for new beer cooler per RFP-07 Delete two <br />20amp receptacles and replace with a 3ph 50amp receptacle at FOH/MIX location. Exclusions:cut and patch, trenching <br />and backfill, painting. <br />1. CRAFT LABOR COSTS Itemize ap costs on attached COP Cost Breakdown form. <br />Direct Labor Costs: <br />a. <br />crew (apprentices, journeymen, & laborers) <br />$ <br />2,352.90 <br />b. <br />foreman <br />$ <br />- <br />c. <br />superintendent <br />$ <br />DIRECT LABOR SUBTOTAL $ <br />2,352.90 <br />Supervision: <br />d. <br />direct supervision (NTE 15% of 1a) <br />e. <br />safety (NTE 2% of lines la, b, & c) <br />$ <br />4706 <br />2. MATERIAL COSTS <br />a. <br />material costs <br />$ <br />3,198.34 <br />b. <br />freight costs (itemize) <br />3. EQUIPMENT COSTS <br />a. <br />owned equipment (per spec approved source) <br />$ <br />b. <br />rental equipment (per invoices attached) <br />4. SMALL TOOLS <br />a. <br />small tools (NTE 5% of 1a & b) <br />$ <br />120.00 <br />5. OVERHEAD & PROFIT <br />a. NTE 15% portion of 1, 2, 3, & 4 up to $50,000 $ 914.88 <br />b. $ <br />6. SUB -SUBCONTRACTORS <br />a. <br />b. <br />C. <br />d. $ <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 />a. payroll driven liability insurance <br />b. volume driven liability insurance <br />9. BOND <br />a. bond <br />Farm Revised 04/25/15 <br />1. CRAFT LABOR COSTS $ 2,40000 <br />2. MATERIAL COSTS $ 3,198.00 <br />3. EQUIPMENT COSTS $ <br />4. SMALL TOOLS $ 120.00 <br />SUBTOTAL 1 thru 4 $ 5.718.00 <br />5. OVERHEAD & PROFIT $ 915.00 <br />6. SUB -SUBCONTRACTORS $ <br />7. OVERHEAD & PROFIT ON SUB -SUBCONTRACTORS $ - <br />0.15 %of1 $ 3.60 <br />0.25 % of 1-7 $ 16.58 8. INSURANCE $ 20.18 <br />0.03 % of 1-8 <br />9. BOND $ <br />TOTAL COST $ 6.15.7300 <br />hftps://mcgannelectric-my.sharepoint com/personal/jackmcgann_mcgannelectric_com/Documents/McGann Electric/2025 Ellensburg Rodeo 9.30/COPs/RFP-07 beer <br />cooler/Ellensburg Rodeo Arena RFP-07 Beer Cooler Summary Issued 3/27/2026 <br />