Laserfiche WebLink
McGann Electric I ccc <br /> Contractor Breakdown Summary <br /> Project Name: Ellensburg Rodeo Arena Improvements additional puck lighting COP-17 <br /> Project No. Source Documents: Jack McGann Date: 5/22/2026 <br /> Contractor: McGann Electric Contractor Ref.No. <br /> Description: Provide materials,labor,luminaires,drivers,mounting hardware,conduit,wire,terminations,and testing required to install <br /> additional puck lighting per revised layout in RFP-12. Exclusions:cut patch,paint. <br /> 1. CRAFT LABOR COSTS Itemize all costs on attached COP Cost Breakdown form. <br /> Direct Labor Costs: <br /> a. crew(apprentices,journeymen,&laborers) $ 5,454.45 <br /> b. foreman $ - <br /> c. superintendent $ - <br /> DIRECT LABOR SUBTOTAL $ 5,454.45 <br /> Supervision: <br /> d. direct supervision(NTE 15%of 1a) <br /> e. safety(NTE 2%of lines 1a,b,&c) $ 109.09 <br /> 1.CRAFT LABOR COSTS $ 5,564.00 <br /> 2. MATERIAL COSTS <br /> a. material costs $ 5,480.30 <br /> b. freight costs(itemize) <br /> 2.MATERIAL COSTS $ 5,480.00 <br /> 3. EQUIPMENT COSTS <br /> a. owned equipment(per spec approved source) $ <br /> b. rental equipment(per invoices attached) <br /> 3.EQUIPMENT COSTS $ - <br /> 4. SMALL TOOLS <br /> a. small tools(NTE 5%of 1a&b) $ 278.20 <br /> 4.SMALL TOOLS $ 278.00 <br /> SUBTOTAL 1 thru 4 $ 11,322.00 <br /> 5. OVERHEAD&PROFIT <br /> a. NTE 15%portion of 1,2,3,&4 up to$50,000 $ 1,811.52 <br /> b. $ <br /> 5.OVERHEAD&PROFIT $ 1,812.00 <br /> 6. SUB-SUBCONTRACTORS <br /> a. <br /> b. <br /> C. <br /> d. $ <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 $ 8.35 <br /> b. volume driven liability insurance 0.25 %of 1-7 $ 32.84 8.INSURANCE $ 41.18 <br /> 9. BOND <br /> a. bond 0.03 %of 1-8 9.BOND $ - <br /> Form Revised 04/25/15 TOTAL COST $ 13,175.00 <br /> https://mcgannelectric-my.sharepoint.com/personal/jackmcgann_mcgannelectric com/Documents/McGann Electric/2025 Ellensburg Rodeo 9.30/COPs/COP 17 <br /> additional puck lighting/Ellensburg Rodeo PIV Valve COP 5.1 Summary Issued 5/25/2026 <br />