next to normal - johnkeisling.weebly.com filenext to normal stair unit (modified) usm theater pulled...

Build Estimate Load In Estimate Material Estimate %

48 4 $171.99 5.5%

36 10 $616.02 19.8%

28 9 $252.07 8.1%

10 1.5 $155.04 5.0%

12 2 $107.00 3.4%

4 1 $58.38 1.9%

9 1 $103.43 3.3%

15 1 $161.81 5.2%

7 1 $107.32 3.5%

21 3 $253.64 8.2%

9 2 $95.68 3.1%

8 1 $109.97 3.5%

14 1 $168.37 5.4%

16 1 $168.37 5.4%

8 0 $137.54 4.4%

0 0

10.5 0 $200.95 6.5%

6 0 $137.54 4.4%

7 0 $102.53 3.3%

0 0

Subtotals 268.5 38.5 $3,107.64.

10 26.85 3.85 310.763775

Estimate totals 295.35 42.35 $3,418.40

250 80 $3,200.00

-18.5

Total Labor and Material Cost Estimate $3,418.40

Monetary resources $3,200.00

Amount (Over) or Under Budget ($218.40)

Over by 7%

Overtime Expense at $13/hr

Stair Wall

Door Wall

Available resources

Labor overage

% Contingency

Flats D E & F

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

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 #1

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:


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


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



1 3 3

1 6 6

2 6 12

1 2 2

1 8 8

1 4 4

1 1 1

Total 36



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:


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



4 2 8

2 0.5 1

2 0.5

Total 9

Next to Normal


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



1 2 2

1 3 3

1 1 1

2 2 4

0

0

Total 10



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:


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


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:


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


2 1 2

2 0.5 1

2 0.5 1

Total 4


2 0.5 1

Total 1

Next to Normal


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:


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


2 3 6

2 1 2

2 0.5 1

Total 9


2 0.5 1

Total 1

Next to Normal


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


Install window screen after paint

Instruction

Instruction

Install wall on upper deck

8/25/2016 Element 7

Description:


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


2 4 8

2 2 4

2 1.5 3

Total 15


2 0.5 1

Total 1

Next to Normal


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


Install window screen after paint

Instruction

Instruction

Install Wall on upper deck

8/25/2016 Element 8

Description:


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


2 2 4

2 1 2

2 0.5 1

Total 7


2 0.25 0.5

2 0.25 0.5

Total 1

Next to Normal


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


Install screen after paint

Instruction

Instruction

Install wall onto face of stud wall

Install stud wall on deck

8/25/2016 Element 9

Description:


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


1 3 3

2 6 12

2 3 6

Total 21


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:


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


2 2 4

2 1 2

2 0.5 1

2 1 2

Total 9


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 top luan

Instruction

Install handrail onto flat

Install flat onstage

8/25/2016 Element 11

Description:


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


2 2 4

2 1 2

2 0.5 1

2 0.5 1

Total 8


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


8/25/2016 Element 12

Description:


5 ea Frame $17.60 $88.00

5 4x8 sheet Skin $14.47 $72.35

5% Hardware $8.02

Total $168.37


2 4 8

2 3 6

Total 14


2 0.25 0.5

2 0.25 0.5

Total 1

install flats on deck


Instruction

Cut and build 3 flat frames

Cut and install luan on flat

Instruction

Next to Normal

Flats A, B & C

USM Theater

Hollywood style flat, built with 1x and luan. 2' x 10'-7" masking flat.

Material

1x12x16

1/4" Lauan

8/25/2016 Element 13

Description:


5 ea Framing $17.60 $88.00

5 4x8 sheet Skin $14.47 $72.35

5% Hardware $8.02

Total $168.37


2 5 10

2 3 6

Total 16


2 0.25 0.5

2 0.25 0.5

Total 1

Next to Normal

Flats D E & F

USM Theater

A Hollywood style flat built with 1x and luan. 3' x 10'-9" masking flat.

Material

1x12x16

1/4" Lauan


Instruction

Cut and frame 3 flats

Skin 3 flats

Instruction

Install walls on deck

8/25/2016 Element 14

Description:

Cost Estimate:


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



1 2 2

1 3 3

1 2 2

1 1 1

Total 8



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:


5% Hardware $0.00

Total $0.00


Total 0


Total 0

Instruction

Instruction

Next to Normal

Rolling Unit 2 (Cut)

USM Theater

Cut

Material

8/25/2016 Element 16

Description:




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 $9.57

Total $200.95


1 3 3

1 6 6

1 1.5 1.5

Total 10.5


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:





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



1 2 2

1 3 3

1 1 1

Total 6



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:


3 20' stick Framing $13.21 $39.63


1 4x8 sheet Skin $14.47 $14.47

0.25 4 x8 sheet $109.00 $27.25

5% Hardware $4.88

Total $102.53


1 2 2

1 4 4

1 1 1

Total 7


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:


5% Hardware $0.00

Total $0.00


Total 0


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



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


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



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


3/4" x 1/8" Angle Iron

1-1/2" 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

171 0 $2,219.26

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





Upper Deck Platform


Ground Level Posts

$58.38

9

$616.02

28

16

Rolling Unit 1 8

$109.97

$168.37

Door Wall

Flats D E & F

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

next to normal - johnkeisling.weebly.com filenext to normal stair unit (modified) usm theater pulled...

Documents