next to normal€¦ · next to normal stair unit (modified) usm theater pulled stock stairs bolted...
Post on 22-Oct-2020
1 Views
Preview:
TRANSCRIPT
-
Build Estimate Load In Estimate Material Estimate %
48 4 $171.99 6.1%
36 10 $616.02 21.7%
28 9 $252.07 8.9%
10 1.5 $155.04 5.5%
12 2 $107.00 3.8%
4 1 $58.38 2.1%
9 1 $103.43 3.6%
15 1 $161.81 5.7%
7 1 $107.32 3.8%
21 3 $253.64 8.9%
9 2 $95.68 3.4%
8 1 $109.97 3.9%
5 1 $33.67 1.2%
5 1 $33.67 1.2%
8 0 $137.54 4.8%
0 0
10.5 0 $200.95 7.1%
6 0 $137.54 4.8%
7 0 $102.53 3.6%
0 0
Subtotals 248.5 38.5 $2,838.25.
10 24.85 3.85 283.824975
Estimate totals 273.35 42.35 $3,122.07
250 80 $3,200.00
Total Labor and Material Cost Estimate $3,122.07
Monetary resources $3,200.00
Amount (Over) or Under Budget $77.93
Under by -2%
Overtime Expense at $13/hr
Stair Wall
Door Wall
Available resources
Labor overage
% Contingency
Flats D E & F (Modified from SAT Shows)
Rolling Unit 1
Rolling Unit 2 (Cut)
Rolling Unit 3
Rolling Unit 4
Rolling unit 5
Rolling Unis 6-8 (CUT)
Flats A, B & C (Modified from SAT Set)
Ground Level Posts
Box Steps
Ground Level SR Walls
Lower Level Front Wall
Upper House Frame Wall
Director:
Scenic designer
Technical Director
Lower Level Side Walls
Element
Upper Deck Platform
Stair Unit (Modified)
Upper Deck Riser Platforms
SR Suppport Wall
8/25/2016
Pass #3
Next to Normal
Estimate Overview
USM Theater
Rebeca Doswell
Robin Aronson
John Keisling
Printed on:
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
2 4x8 sheet Treads $31.00 $62.00
0.5 4x8 sheet Landing platform $31.00 $15.50
2 ea Landing platform $6.35 $12.70
3 20' stick legs $20.13 $60.39
1 20' stick hand rail $13.21 $13.21
5% Hardware $8.19
Total $171.99
Build Time Estimate:
Amt People Hours Total Time
2 1 2
3 4 12
2 2 4
3 2 6
1 4 4
1 4 4
1 4 4
1 4 4
4 2 8
Total 48
Load-in Time Estimate:
Amt People Hours Total Time
4 1 4
Total 4
Set up stairs
Instruction
Pull stock stairs
Remove treads & clean rust
Cut Treads for stairs
install new treads on stairs
cut steel for legs & studwall
jig & weld stud walls
Instruction
Test stair setup
Cut steel & install hand rail on landing platform
Cut ply/ 2x4 & frame landing platform
16g 1.5 Box Tube
16g 1x1 Box Tube
2x4x16
Next to Normal
Stair Unit (Modified)
USM Theater
Pulled Stock stairs bolted together with a custom built landing in the stair to turn 90 degrees. Handrailing is included in the stock stair units, but will need to
be added to the landing platform.
Material
3/4" BC Plywood
3/4" BC Plywood
8/25/2016 Element 1
-
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
11 20' stick space frames $24.35 $267.85
3 24' stick toggles $49.79 $149.37
5 4x8 sheet Decking $31.00 $155.00
1 4x8 sheet Facing $14.47 $14.47
1 0 $0.00 $0.00
5% Hardware $29.33
Total $616.02
Build Time Estimate:
Amt People Hours Total Time
1 3 3
1 6 6
2 6 12
1 2 2
1 8 8
1 4 4
1 1 1
Total 36
Load-in Time Estimate:
Amt People Hours Total Time
4 2 8
2 1 2
0
Total 10
Next to Normal
Upper Deck Platform
USM Theater
Material
16g 2x2 Box Tube
14g 1x3 Box Tube
3/4" BC Plywood
This element is includes space frames to span from the stair unit to the support wall on SR. It also includes plywood decking/ paint treated floor and facing
for the deck.
1/4" Lauan
1" x 1/8" Angle Iron
Instruction
Cut and clean steel for space frames
Jig and Weld steel for space frames
Cut plywood for decking
Drill holes for bolt connections
install angle tabs for bolt connections
Cut and clean steel for 1x3 toggles
Face DS space frame
Fac
Instruction
Install space frames into space spanning to stud walls
Install Decking onto space frames
8/25/2016 Element 2
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
4 4x8 sheet Decking $31.00 $124.00
12 ea Framing $6.35 $76.20
4 ea Legs $6.35 $25.40
1 4x8 sheet Facing $14.47 $14.47
5% Hardware $12.00
Total $252.07
Build Time Estimate:Amt People Hours Total Time
2 3 6
2 8 16
2 2 4
2 1 2
Total 28
Load-in Time Estimate:
Amt People Hours Total Time
4 2 8
2 0.5 1
2 0.5
Total 9
Next to Normal
Upper Deck Riser Platforms
USM Theater
This element is the estimate for the 12" step up platform from the upper deck. This platform is a wood framed and legged platform that sits on the uppder
deck platform.
1/4" Lauan
Material
3/4" BC Plywood
2x4x16
2x4x16
Cut plywood decks
Frame plywood decks
Leg & face platforms
Cut black carpet for deck
Install precut carpet on platform
Instruction
Face platform
Place platforms on upper level deck
8/25/2016 Element 3
-
Description:
Cost Estimate:
Quantity Unit Purpose Cost Per Unit Total Cost
6 stick framing $20.13 $120.78
4 yard masking $6.72 $26.88
5% Hardware $7.38
Total $155.04
Build Time Estimate:
Amt People Hours Total Time
1 2 2
1 3 3
1 1 1
2 2 4
0
0
Total 10
Load-in Time Estimate:
Amt People Hours Total Time
2 0.25 0.5
2 0.5 1
0
0
0
0
0
Total 1.5
Next to Normal
SR Suppport Wall
USM Theater
This is an open Steel Frame, possibly covered in Duvetyne that supports the SR End of the Upper Deck Platform. Doorways are built into the wall to allow
for actor entrances/exits.
Material
16g 1.5 Box Tube
Duvetyne
Cover frame in duvetyne
Instruction
Cut and clean steel
Jig and weld steel
Install nail strips onto frame
Instruction
Place wall onto deck
Measure and mark wall placement
8/25/2016 Element 4
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
2 4x8 sheet step framing $31.00 $62.00
2 4x8 sheet Paint surface $19.95 $39.90
5% Hardware $5.10
Total $107.00
Build Time Estimate:Amt People Hours Total Time
1 2 2
2 3 6
2 2 4
Total 12
Load-in Time Estimate:Amt People Hours Total Time
2 1 2
Total 2
Next to Normal
Box Steps
USM Theater
This element includes the single step box steps that are placed on the upper deck. There are 4 +6" apple crate style box steps and 1 platform at a size of 7'
x 5'.
Material
3/4" BC Plywood
1/4" single tempered masonite
Cut plywood
Instruction
Build box steps
Cut luan and skin box steps
Instruction
Place box steps in location/ screw in place
8/25/2016 Element 5
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
4 ea Framing $6.35 $25.40
0.5 4x8 sheet Reveal $31.00 $15.50
0.1 100' Screening $147.00 $14.70
5% Hardware $2.78
Total $58.38
Build Time Estimate:Amt People Hours Total Time
2 1 2
2 0.5 1
2 0.5 1
Total 4
Load-in Time Estimate:Amt People Hours Total Time
2 0.5 1
Total 1
Next to Normal
Lower Level Side Walls
USM Theater
These walls sit on top of the upper deck. They are wood framed and skinned from the rear with a transparent spandex type fabric.
Material
2x4x16
3/4" BC Plywood
Window Screening
Install screen after paint
Cut and install reveal
Instruction
Cut and frame wall
Instruction
Install wall on upper deck
8/25/2016 Element 6
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
6 ea Framing $6.35 $38.10
1 4x8 sheet Reveals $31.00 $31.00
0.2 100' Screening $147.00 $29.40
5% Hardware $4.93
Total $103.43
Build Time Estimate:Amt People Hours Total Time
2 3 6
2 1 2
2 0.5 1
Total 9
Load-in Time Estimate:Amt People Hours Total Time
2 0.5 1
Total 1
Next to Normal
Lower Level Front Wall
USM Theater
This wall sits atop of the upper deck. It is a wood framed wall and is skinned from the rear with a transparent spandex type fabric.
Material
2x4x16
3/4" BC Plywood
Window Screening
Cut and frame wall
Cut and install reveal
Install window screen after paint
Instruction
Instruction
Install wall on upper deck
8/25/2016 Element 7
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
7 ea Framing $6.35 $44.45
1 4x8 sheet Reveal $31.00 $31.00
0.2 100' Screening $147.00 $29.40
3 ea Return Wall $6.35 $19.05
0.5 4x8 sheet Reveal $31.00 $15.50
0.1 100' Screening $147.00 $14.70
5% Hardware $7.71
Total $161.81
Build Time Estimate:Amt People Hours Total Time
2 4 8
2 2 4
2 1.5 3
Total 15
Load-in Time Estimate:Amt People Hours Total Time
2 0.5 1
Total 1
Next to Normal
Upper House Frame Wall
USM Theater
This is the upstage wall that sits atop of the upper deck. It is a wood framed wall with a doorway included. The wall is skinned from the rear with a
translucent spandex type fabric.
Window Screening
2x4x16
3/4" BC Plywood
Material
2x4x16
3/4" BC Plywood
Window Screening
Cut and frame wall
Cut and install reveal
Install window screen after paint
Instruction
Instruction
Install Wall on upper deck
8/25/2016 Element 8
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
5 ea Framing $6.35 $31.75
0.5 4x8 sheet Reveal $31.00 $15.50
0.1 100' Screening $147.00 $14.70
2 20' stick Stud Wall $20.13 $40.26
5% Hardware $5.11
Total $107.32
Build Time Estimate:Amt People Hours Total Time
2 2 4
2 1 2
2 0.5 1
Total 7
Load-in Time Estimate:Amt People Hours Total Time
2 0.25 0.5
2 0.25 0.5
Total 1
Next to Normal
Ground Level SR Walls
USM Theater
These are wood framed walls that sit under the upper deck on SR. They are skinned from the back with a translucent spandex type fabric.
16g 1.5 Box Tube
Material
2x4x16
3/4" BC Plywood
Window Screening
Cut and Frame wall
Cut and install reveal
Install screen after paint
Instruction
Instruction
Install wall onto face of stud wall
Install stud wall on deck
8/25/2016 Element 9
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
15 20' stick Framing $13.21 $198.15
3 4x8 sheet Skin $14.47 $43.41
0.5 0 Bolt Tabs $0.00 $0.00
5% Hardware $12.08
Total $253.64
Build Time Estimate:Amt People Hours Total Time
1 3 3
2 6 12
2 3 6
Total 21
Load-in Time Estimate:Amt People Hours Total Time
2 0.5 1
2 1 2
Total 3
16g 1x1 Box Tube
1/4" Lauan
1-1/2" x 1/8" Angle Iron
Next to Normal
Ground Level Posts
USM Theater
These are steel framed posts skinned with luan. There are 2 that are 6x6x 8'-6" and 4 that are 4x4x 8'-6". They act as support legs for the uppder deck.
Material
Instruction
Cut and clean all steel
Jig and weld steel
Skin & putty
Mark and place uprights
Instruction
bolt columns to deck
8/25/2016 Element 10
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
4 ea Framing $6.35 $25.40
0.5 4x8 sheet Reveal $31.00 $15.50
1 4x8 sheet Top Skin $14.47 $14.47
0.2 100' $147.00 $29.40
1 ea Kick rail $6.35 $6.35
5% Hardware $4.56
Total $95.68
Build Time Estimate:Amt People Hours Total Time
2 2 4
2 1 2
2 0.5 1
2 1 2
Total 9
Load-in Time Estimate:Amt People Hours Total Time
2 0.5 1
2 0.5 1
0
0
Total 2
2x4x16
3/4" BC Plywood
1/4" Lauan
Next to Normal
Stair Wall
USM Theater
This wall sits upstage of the Stair Unit. It includes the ability to attach the handrail for the US side of the Stair unit as well as a kick plate. The wall is built in
a way to allow access to the underside of the staircase from US. The wall is a metal frame skinned on the DS side with luan.
Window Screening
2x4x16
Material
Instruction
install kick plate on stairs
Cut and Frame wall
Cut and install reveal
Cut and install top luan
Instruction
Install handrail onto flat
Install flat onstage
8/25/2016 Element 11
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
7 ea Frame $6.35 $44.45
1 4x8 sheet Reveal $31.00 $31.00
0.5 4x8 sheet Top Skin $14.47 $7.24
0.15 100' Screening $147.00 $22.05
5% Hardware $5.24
Total $109.97
Build Time Estimate:Amt People Hours Total Time
2 2 4
2 1 2
2 0.5 1
2 0.5 1
Total 8
Load-in Time Estimate:Amt People Hours Total Time
2 0.25 0.5
2 0.25 0.5
Total 1
Next to Normal
Door Wall
USM Theater
This ground supported flat sits at the base of the staircase and goes offstage at a 17 degree angle towards upstage. The Flat is wood framed and skinned
from the back with a translucent spandex style fabric. There is a 18" strip of facing on the DS face of the flat at the top.
Window Screening
Material
2x4x16
3/4" BC Plywood
1/4" Lauan
Instruction
Install Window screen after paint
Cut and Build 2x4 Frame
Cut and install Reveal
Cut and install luan facing
Instruction
Install wall
Measure and mark wall placement
8/25/2016 Element 12
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
1 ea $17.60 $17.60
1 4x8 sheet $14.47 $14.47
5% Hardware $1.60
Total $33.67
Build Time Estimate:Amt People Hours Total Time
2 0.5 1
2 2 4
Total 5
Load-in Time Estimate:Amt People Hours Total Time
2 0.25 0.5
2 0.25 0.5
Total 1
install flats on deck
Measure and mark wall placement
Instruction
Pull flats from stock
Modify flats to fit
Instruction
Next to Normal
Flats A, B & C (Modified from SAT Set)
USM Theater
Flats pulled and modified from summer shows. 10'-6" overall height
Material
1x12x16
1/4" Lauan
8/25/2016 Element 13
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
1 ea Framing $17.60 $17.60
1 4x8 sheet Skin $14.47 $14.47
5% Hardware $1.60
Total $33.67
Build Time Estimate:Amt People Hours Total Time
2 0.5 1
2 2 4
Total 5
Load-in Time Estimate:Amt People Hours Total Time
2 0.25 0.5
2 0.25 0.5
Total 1
Next to Normal
Flats D E & F (Modified from SAT Shows)
USM Theater
Flats pulled and modified from summer season
Material
1x12x16
1/4" Lauan
Measure and mark wall placement
Instruction
Pull flats
Modify flats
Instruction
Install walls on deck
8/25/2016 Element 14
-
Description:
Cost Estimate:
Quantity Unit Purpose Cost Per Unit Total Cost
4 20' stick Exterior Framing $13.21 $52.84
1 20' stick Interior Framing $20.13 $20.13
1 4x8 sheet Lower Skin $14.47 $14.47
0.5 20' stick Caster Arms $32.60 $16.30
4 Ea $0.00 $0.00
0.25 4 x8 sheet $109.00 $27.25
5% Hardware $6.55
Total $137.54
Build Time Estimate:
Amt People Hours Total Time
1 2 2
1 3 3
1 2 2
1 1 1
Total 8
Load-in Time Estimate:
Amt People Hours Total Time
1 0 0
Total 0
Jig and weld frame
Install luan and plexi
Next to Normal
Rolling Unit 1
USM Theater
Metal framed rolling unit 6' x 8'. Mostly open framing with some plexi glass and other facing in certain areas.
Material
16g 1x1 Box Tube
16g 1.5 Box Tube
1/4" Lauan
14g 2x2 Box Tube
Stock Caster
1/8" plexiglass
Roll onto deck
Instruction
Cut and clean Steel
Attach casters and caster arms
Instruction
8/25/2016 Element 15
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
5% Hardware $0.00
Total $0.00
Build Time Estimate:Amt People Hours Total Time
Total 0
Load-in Time Estimate:Amt People Hours Total Time
Total 0
Instruction
Instruction
Next to Normal
Rolling Unit 2 (Cut)
USM Theater
Cut
Material
8/25/2016 Element 16
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
4 20' stick Exterior Framing $13.21 $52.84
4 20' stick Interior Framing $20.13 $80.52
1 4x8 sheet Skin $14.47 $14.47
0.5 20' stick Caster Arms $32.60 $16.30
4 Ea $0.00 $0.00
0.25 4 x8 sheet $109.00 $27.25
5% Hardware $9.57
Total $200.95
Build Time Estimate:Amt People Hours Total Time
1 3 3
1 6 6
1 1.5 1.5
Total 10.5
Load-in Time Estimate:Amt People Hours Total Time
1 0
Total 0
Roll onto deck
Instruction
Cut and clean steel
Jig and weld steel
Cut and install luan & plexi
Instruction
Next to Normal
Rolling Unit 3
USM Theater
Rolling Unit with door and window opening. Open Frame with luan and plexi skin on exterior edges
Material
16g 1x1 Box Tube
16g 1.5 Box Tube
1/4" Lauan
14g 2x2 Box Tube
Stock Caster
1/8" plexiglass
8/25/2016 Element 17
-
Description:
Cost Estimate:
Quantity Unit Purpose Cost Per Unit Total Cost
4 20' stick Exterior Framing $13.21 $52.84
1 20' stick Interior Framing $20.13 $20.13
0.5 20' stick Caster Arms $32.60 $16.30
1 4x8 sheet Skin $14.47 $14.47
4 Ea $0.00 $0.00
0.25 4 x8 sheet $109.00 $27.25
5% Hardware $6.55
Total $137.54
Build Time Estimate:
Amt People Hours Total Time
1 2 2
1 3 3
1 1 1
Total 6
Load-in Time Estimate:
Amt People Hours Total Time
1 0 0
Total 0
Instruction
Instruction
Roll onto deck
Cut and clean steel
Jig and weld steal
Instal Luan and plexi skin
Stock Caster
1/8" plexiglass
Next to Normal
Rolling Unit 4
USM Theater
Metal framed rolling unit. Mostly open frames with plexi on luan skin on exterior edges.
Material
16g 1x1 Box Tube
16g 1.5 Box Tube
14g 2x2 Box Tube
1/4" Lauan
8/25/2016 Element 18
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
3 20' stick Framing $13.21 $39.63
0.5 20' stick Caster Arms $32.60 $16.30
1 4x8 sheet Skin $14.47 $14.47
0.25 4 x8 sheet $109.00 $27.25
5% Hardware $4.88
Total $102.53
Build Time Estimate:Amt People Hours Total Time
1 2 2
1 4 4
1 1 1
Total 7
Load-in Time Estimate:Amt People Hours Total Time
1 0 0
Total 0
Instruction
Cut and clean steel
Jig and weld steel
Instruction
Roll onto deck
Install luan and plexi skin
Next to Normal
Rolling unit 5
USM Theater
Metal framed rolling unit. Mostly open frame with plexi and luan skin on exterior edges
Material
16g 1x1 Box Tube
14g 2x2 Box Tube
1/4" Lauan
1/8" plexiglass
8/25/2016 Element 19
-
Description:
Cost Estimate:Quantity Unit Purpose Cost Per Unit Total Cost
5% Hardware $0.00
Total $0.00
Build Time Estimate:Amt People Hours Total Time
Total 0
Load-in Time Estimate:Amt People Hours Total Time
Total 0
Instruction
Instruction
Next to Normal
Rolling Unis 6-8 (CUT)
USM Theater
Metal Framed rolling units. Mostly open frame with luan facing on exterior posts. Frame is covered in a stretch fabric. The Price reflect the total for 3
identical units. Reduction in number of units would result in a reciprocal reduction in price and build time.
Material
8/25/2016 Element 20
-
Material Price Unit Vender Contact Phone Number
2x4x8 2..85 ea Economy Supply Lance 601 296 1098
2x4x16 $6.35 ea Economy Supply Lance 602 296 1098
2x4x92" $2.27 ea Home Depot 603 296 1098
2x6x8 $4.24 ea Home Depot 604 296 1098
2x6x10 $7.77 ea Home Depot 605 296 1098
2x6x12 $6.86 ea Home Depot 606 296 1098
2x6x16 $9.15 ea Home Depot 607 296 1098
To insert new materials, insert a row between two existing materials
4x4x8 $7.97 ea Home Depot 609 296 1098
4x4x10 $12.77 ea Home Depot 610 296 1098
4x4x12 $15.97 ea Home Depot 611 296 1098
1x12x16 $17.60 ea Economy Supply Lance 601 582 1941
1" Bead Foam 4x8 sheet
1/2" Blue Foam sheet
3/4" Blue Foam sheet
1" Blue Foam sheet
1-1/2" Blue Foam sheet
2" Blue Foam sheet
Foam Moulding Quote
1/8" Bendable Lauan 4x8 sheet
1/8" Lauan 4x8 sheet
Barrell Flex Ply 4x8 sheet
1/4" Lauan $14.47 4x8 sheet Home Depot 611 296 1098
1/8" Single Tempered Masonite 4x8 sheet
3/16" Single Tempered Masonite 4x8 sheet
1/4" Double tempered masonite Sheet
1/4" single tempered masonite $19.95 4x8 sheet Economy Supply 601 582 1941
1/2" MDO Sheet
3/4" MDF $35.59 Sheet Home Depot 611 296 1098
1/2" MDF $27.78 Sheet Home Depot 612 296 1098
3/8" MDF Sheet
1/4" MDF Sheet
1/4 BC Plywood 4x8 sheet
3/8 AC Plywood 4x8 sheet
1/2 AC Plywood 4x8 sheet
5/8 AC Plywood 4x8 sheet
3/4" BC Plywood $31.00 4x8 sheet Economy Supply Lance 601 582 1941
3/4" T & G Ply $28.45 4x8 sheet Home Depot 612 296 1098
4x8 sheet
1/2" Hush Board 4x8 sheet
12' Tube
8" Sonotube 12' Tube
12" Sonotube 12' Tube
4x8 sheet
1/8" plexiglass $109.00 4 x8 sheet Home Depot
3/32" Plexiglass bottle
1" Sch 40 pipe 21' stick
1-1/2" Sch40 Pipe 21' Stick
3" Sch40 Pipe 1 piece
16g 1x1 Box Tube $13.21 20' stick LMF Steel Robert 601 369 0173
14g 1x1 Box Tube $15.60 20' stick LMF Steel Robert 602 369 0173
16g 1.5 Box Tube $20.13 20' stick LMF Steel Robert 603 369 0173
14g 1.5 Box Tube $27.65 20' stick LMF Steel Robert 604 369 0173
16g 2x2 Box Tube $24.35 20' stick LMF Steel Robert 605 369 0173
14g 2x2 Box Tube $32.60 20' stick LMF Steel Robert 606 369 0173
14g 1x3 Box Tube $49.79 24' stick LMF Steel Robert
Low Pro Caster $19.95 Ea McMaster
122" Spandex IFR $22.50 yard Rose Brand
Duvetyne $6.72 yard Rose Brand
Window Screening $147.00 100' Lowes
Stock Caster $0.00 Ea Stock
1" x 1/8" Angle Iron
3/4" x 1/8" Angle Iron
1-1/2" x 1/8" Angle Iron
2" x 1/8" Angle Iron
-
8/25/2016
0
$0.00
ELEMENT New Estimate Spent to date To be spent New Estimate
Subtotal $0.00 $0.00
$0.00
$0.00
$3,200.00
$3,200.00
$252.07
10 $155.04
250.00Amount (Over) or Under
9 $95.68
$137.54
Amount (Over) or Under
Remaining resources
160 0 $2,084.57
250Remaining resources
Contingency Allowance
Director:
Scenic designer
Technical Director
Robin Aronson
Rebeca Doswell
John Keisling
Total remaining costs
Build Estimate To be spent
Contingency Allowance
Total remaining costs
36
$161.81
7 $107.32
0
0
Next to Normal
Scenery budget projection
USM Theater
Spent to date
0
Updated Build Estimate
Updated Material Estimate
8
$253.6421
15
$103.43
4
Material Estimate
SR Suppport Wall
Stair Wall
Lower Level Side Walls
Lower Level Front Wall
Upper House Frame Wall
Ground Level SR Walls
Upper Deck Platform
Upper Deck Riser Platforms
Ground Level Posts
$58.38
9
$616.02
28
5
Rolling Unit 1 8
$109.97
$33.67
Door Wall
Flats D E & F (Modified from SAT Shows)
8/25/2016 Projection
-
8/25/2016
John Keisling
Cost Estimate:
Catolog/Part number Quantity Unit Cost Per Unit Shipping cost Total Cost Vender Requested delivery date
Total $0.00
Material
Next to Normal
Material request form
Date
Technical Director
top related