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: 5122/2026 <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 <br />Itemize all costs on attached COP Cost Breakdown form <br />Direct Labor Costs: <br />a. crew (apprentices, journeymen, & laborers) <br />$ <br />5.454.45 <br />b. foreman <br />$ <br />- <br />c. superintendent <br />$ <br />- <br />DIRECT LABOR SUBTOTAL $ <br />5,454.45 <br />Supervision: <br />d. direct supervision (NTE 15% of 1a) <br />e. safety (NTE 2% of lines la, b, & c) <br />$ <br />109.09 <br />1. CRAFT LABOR COSTS $ <br />5,564.00 <br />2. MATERIAL COSTS <br />a. material costs <br />$ <br />5.480.30 <br />b. freight costs (itemize) <br />2. MATERIAL COSTS $ <br />5,480.00 <br />3. EQUIPMENT COSTS <br />a. owned equipment (per spec approved source) <br />$ <br />b. rental equipment (per invoices attached) <br />3. EQUIPMENT COSTS $ <br />- <br />4. SMALL TOOLS <br />a. small tools (NTE 5% of 1a & b) <br />$ <br />278.20 <br />4. SMALL TOOLS $ <br />278.00 <br />SUBTOTAL 1 thru 4 $ <br />11.322.00 <br />S. OVERHEAD & PROFIT <br />a. NTE 15% portion of 1, 2, 3, & 4 up to $50,000 <br />$ <br />1,811.52 <br />b. <br />$ <br />5. OVERHEAD & PROFIT $ <br />1.812.00 <br />6. SUB -SUBCONTRACTORS <br />a. <br />b. <br />C. <br />d. <br />$ <br />6. SUB -SUBCONTRACTORS $ <br />7. OVERHEAD & PROFIT ON SUB -SUBCONTRACTORS <br />a. NTE 15% of Line 6 up to $50,000 for each sub <br />$ <br />7. OVERHEAD <br />& PROFIT <br />ON SUB -SUBCONTRACTORS $ <br />- <br />8. INSURANCE <br />a. payroll driven liability insurance 0.15 % of 1 <br />$ <br />8.35 <br />b. volume driven liability insurance 0.25 % of 1-7 <br />$ <br />32.84 <br />8. INSURANCE $ <br />41.18 <br />9. BOND <br />a. bond 0.03 % of 1-8 <br />9. BOND $ <br />- <br />Forth Revised 04125/15 <br />TOTAL COST $ <br />13,175.00 <br />https://mcgannelectdc-my.sharepoint.com/personal/jackmcgann_mcgannelectdc_com/Documents/McGann Electric12025 Ellensburg Rodeo 9 301COPsICOP 17 <br />additional puck lighting/Ellensburg Rodeo PIV Valve COP 5 1 Summary Issued 5/25/2026 <br />