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'028 <br />Source Documents: <br />coP-i2R1 <br />Jack McGann Date: <br />Contractor Ref. No. <br />1t2712026 <br />Mccann Electric <br />Provide and install | - 1.5" UG conduit from MDPL to 100A event switch location at buckaroo seating section.Only requesting <br />lengthfromMDPLtoLlTB. Provideandinstalll00AaddedbreakerinpanelMDPL.Provideandinstalll00Aaddedfeeder <br />without Neutral in updated on*line drawing and MDPL panel schedule per RFI-028 response. All conduit, fittings, supports, <br />hardware, wire, disconnect switch, fuses included. Exclusions: trenching and backfill. <br />Itemhe all costs on attachod COP Cost BFakdown form.1, CRAFT LABOR COSTS <br />Direct Labor Gosts: <br />a. crew (apprentices, journeymen, & laborers) <br />b. foreman <br />c. superintendent <br />$ 2,780.70 <br />$ <br />$ <br />DIRECT LABOR SUBTOTAL $ 2,780.70 <br />Supervision: <br />d. direct supervision (NTE 15o/o ol 1al <br />e. safety(NTE2%of linesla, b, &c) <br />2. MATERIALCOSTS <br />a. material costs <br />b. freight costs (itemize) <br />3. EQUIPMENT COSTS <br />a, owned equipmenl (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 />$55.61 <br />l.CRAFTLABORCOSTS $2,836.00 <br />$ 2,502.70 <br />2, MATERIAL COSTS $2_503,00 <br />$ <br />3. EQUIPMENT COSTS $ <br />$141.80 <br />4. SMALLTOOLS $142.0O <br />SUBTOTAL 1 thru <br />$876.96 <br />$ <br />5. OVERHEAD & PROFIT $ <br />6. SUB-SUBCONTRACTORS $ <br />$ <br />$ <br />7. OVERHEAD & PROFIT ON SUB.SUBCONTRACTORS $ <br />$4.25 <br />15.90 8. INSURANCE $20.15 <br />a, <br />b. <br />877.OO <br />$ <br />a. <br />b. <br />c. <br />d. <br />a. payroll driven liability insurance <br />b, volume driven liability insurance <br />O.15 o/o ol 1 <br />0.25 o/" of 1-7 $ <br />9. BOND <br />a. bond 0.03 % of 1-8 9. BOND $ <br />Fo.m Revi*d &/25/15 TOTAL <br />https://mcgannelectric-my.sharepoint.com/personal/jackmcgann-mcgannelectric-com/Documents/McGann Elecld'cl212i Ellensburg Rodeo 9.30/COPs/COP 1 2 1 00amp <br />feeder added rf1 28/Ellensburg Rodeo Arena COP -12 - Qopy Summary lssued 112712026 <br />$