Heiress Budget 8-29-18

Heiress
General Information
Show Name: Heiress
Organization: IU Ruth N. Halls
Estimate by: M. Hapeman Construction Period
Material Budget: $ 3,500.00 Start Date: Aug. 27, 18
Contingency: 10% added to each unit Est. End: Sept. 14, 18
Shop Time: 360 $21.00 Hr.Rate
Time Contingency: 1.54 added to each unit
Shop Time Available

Wks of
Date Labor Hrs Build Total
Monday 10 20 2 40
Tuesday 10 20 4 80
Wednesday 10 20 4 80
Thursday 10 20 4 80
Friday 10 20 4 80
Total: 360 hrs
Summary: Heiress Cost Time
Page Unit Estimate Estimate

1 Walls A&G1-2 132.31 4
2 Wall B1-B3 175.38 4
3 Wall B Details 266.42 12
4 Wall C 267.39 6
5 Columns 718.23 4
6 Walls DEM 182.94 4
7 Wall F 91.44 4
8 Fireplace 146.48 4
9 Walls LNP 49.25 4
10 US Platform 180.55 12
11 Staircase 321.38 14
12 Balcony 39.57 2
13 Show Curtain 2
14 Mini Cyc 4
15 CNC Plates 192.60 2
16 Molding 955.10 16
17 0
18 0
19 0
20 0
Total: 3,719.04 98
Budgeted Amount: 3,500.00
(Surplus) Deficit: 219.04 98
Technical Production Technology
IU Department of Theatre, Drama, and Contemporary Dance
Theatre: IU Ruth N. Halls Production: Heiress

Date: 29-Aug-18 By: M. Hapeman
Unit: Walls A&G1-2
Notes: Plate 3 Page: 1
Time Estimate Explanation: Jump To:
Task Hrs. Task Hrs. Task Hrs. Main
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540
Current Cost: $ 132.31

Call Name Materials Unit Unit Price Quantity Cost
Pine1x4x16 1x4x16', #2 Pine 16' $5.89 7 41.23
MDF 1/4" 1/4" MDF 49"x97" Sht. $10.80 4 43.20
Pine1x6x16 1x6x16', #2 Pine 16' $8.89 3 26.67
SPF2x4x16 2x4x16', SPF Stud 16' $4.59 2 9.18
Molding on Page 16
Sub-Total: $ 120.28
Contingency: $ 12.03
Total: $ 132.31

Unit: Wall B1-B3
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540

Pine1x4x16 1x4x16', #2 Pine 16' $5.89 11 64.79
Pine1x6x16 1x6x16', #2 Pine 16' $8.89 1 8.89
MDF 1/4" 1/4" MDF 49"x97" Sht. $10.80 6 64.80
Pine1x4x16 1x4x16', #2 Pine Reveals 16' $5.89 2 11.78
SPF2x4x16 2x4x16', SPF Stud 16' $4.59 2 9.18
Molding on Page 16
Details on Next Page
Sub-Total: $ 159.44
Total: $ 175.38

Unit: Wall B Details
Notes: Plate 4A Page: 3
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540
Carp Time
Pine1x4x16 1x4x16', #2 Pine Window 16' $5.89 2 11.78
MDF 1/4" 1/4" MDF 49"x97" Window Sht. $10.80 1 10.80
SPF2x4x16 2x4x16', SPF Stud Window 16' $4.59 2 9.18
Pine1x6x16 1x6x16', #2 Pine Pilaster 16' $8.89 2 17.78

Pine1x4x16 1x4x16', #2 Pine Pilaster 16' $5.89 1 5.89
Pine1x4x16 1x4x16', #2 Pine Door 16' $5.89 4 23.56

Pine1x8x10 1x8x10' #2 Pine Door 10' $7.99 1 7.99
Pine1x10x10 1x10x10' #2 Pine Door 10' $10.16 1 10.16
Pine1x10x12 1x10x12' #2 Pine Curtain Box 12' $10.37 1 10.37

Pine1x6x16 1x6x16', #2 Pine Curtain Box 16' $8.89 1 8.89
Pine1x4x16 1x4x16', #2 Pine Curtain Box 16' $5.89 1 5.89
MDF 1/4" 1/4" MDF 49"x97" Curtain Box Sht. $10.80 1 5.40
Bobbinette Rosebrand Yd. $38.17 3 114.51
Molding on Page 16
Sub-Total: $ 242.20
Total: $ 266.42

Unit: Wall C
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540

Pine1x4x16 1x4x16', #2 Pine 16' $5.89 10 58.90
MDF 1/4" 1/4" MDF 49"x97" Sht. $10.80 4 43.20
Pine1x6x16 1x6x16', #2 Pine 16' $8.89 1 8.89
SPF2x4x16 2x4x16', SPF Stud 16' $4.59 1 4.59
MDF 3/4" 3/4" MDF; 49" x 97" Column Stands Sht. $28.93 4 115.72
Pine1x4x16 1x4x16', #2 Pine Arch Reveal 16' $5.89 2 11.78

Bending 3/8" Bending Luan; 4' x 8' Arch Reveal Sht. In Stock 1
Lauan 1/4" 1/4" Lauan; 4' x 8' Arch Reveal Sht. In Stock 1
Molding on Separate Page
Sub-Total: $ 243.08
Total: $ 267.39

Unit: Columns
Notes: Plate 5A Page: 5
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540

OUTWATER CR-108 Column Unit $141.46 2 282.92
OUTWATER CR-10SB Pedestal Unit $19.16 2 38.32
OUTWATER CR-10SCA Capital Unit $165.85 2 331.70
Sub-Total: $ 652.94
Total: $ 718.23

Unit: Walls DEM
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540

Pine1x4x16 1x4x16', #2 Pine 16' $5.89 13 76.57
Pine1x6x16 1x6x16', #2 Pine 16' $8.89 1 8.89
MDF 1/4" 1/4" MDF 49"x97" Sht. $10.80 5 54.00
Pine1x4x16 1x4x16', #2 Pine Reveal 16' $5.89 3 17.67
SPF2x4x16 2x4x16', SPF Stud 16' $4.59 2 9.18
Stock Colonial Door 1
Molding on Page 16
Sub-Total: $ 166.31
Total: $ 182.94

Unit: Wall F
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540

Pine1x4x16 1x4x16', #2 Pine 16' $5.89 6 35.34
SPF2x4x16 2x4x16', SPF Stud 16' $4.59 1 4.59
MDF 1/4" 1/4" MDF 49"x97" Sht. $10.80 4 43.20
Stock 4'x10' Flats 2

Molding on Page 16
Sub-Total: $ 83.13
Contingency: $ 8.31
Total: $ 91.44

Unit: Fireplace
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540

MDF 3/4" 3/4" MDF; 49" x 97" Sht. $28.93 2 57.86
OUTWATER DCOR-65-M $22.00 2 44.00
OUTWATER RWC-17-M-CH $31.30 1 31.30
Molding on Page 16
Le Flame System 1
Sub-Total: $ 133.16
Total: $ 146.48

Unit: Walls LNP
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540

MDF 3/4" 3/4" MDF; 49" x 97" Molding Sht. $28.93 1 28.93
Base Cap Molding
Mastercraft® 11/16 x 1-3/8 x 8' Pine Base Cap Moulding 163 $7.92 2 15.84
Sub-Total: $ 44.77
Contingency: $ 4.48
Total: $ 49.25

Unit: US Platform
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540

Stock 4'x8' Platform 5
Stock 8" Step 2
MDF 1/4" 1/4" MDF 49"x97" Sht. $10.80 8 86.40
Ply 3/4" BC 3/4" BC Plywood Steps Sht. $32.98 2 65.96
Pine1x4x16 1x4x16', #2 Pine Steps 16' $5.89 2 11.78
MDF 1/4" 1/4" MDF From Old Floor Steps Sht. 2
Sub-Total: $ 164.14
Total: $ 180.55

Unit: Staircase
Notes: Need About 40' Page: 11
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540

SPF2x10x12' 2x10x12' SPF Stud 12' $13.99 3 41.97
Ply 3/4" BC 3/4" BC Plywood Sht. $32.98 3 98.94
SPF2x4x16 2x4x16', SPF Stud 16' $4.59 1 4.59
MDF 1/4" 1/4" MDF From Floor Sht. 6

Stock Platforms and Stairs for Escape
Colonial Spindle2 x 2 x 36 AC2® Treated Square Colonial Spindle

Ea $1.41 16 22.56
Handrail Mastercraft® Traditional 2-3/8" x 2-1/4" x 8' 8'Ready-to-Finish Oak$43.60
Stair Handrail with 2Fillet 87.20
Stock Newel Post 1
OUTWATER DEM-671R $6.15 6 36.90
Sub-Total: $ 292.16
Total: $ 321.38

Unit: Balcony
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540

Foam From Stock
Half Rounds Mastercraft® 3/8 x 11/16 x 8' Pine Half-Round
8' Moulding WM122 $2.99 1 2.99
Sub-Total: $ 35.97
Contingency: $ 3.60
Total: $ 39.57

Unit: Show Curtain
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540
Current Cost: $ -
Sub-Total: $ -
Contingency: $ -
Total: $ -

Unit: Mini Cyc
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540
Current Cost: $ -
Sub-Total: $ -
Contingency: $ -
Total: $ -

Unit: CNC Plates
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540

MDF 3/4" 3/4" MDF; 49" x 97" Sht. $28.93 2 57.86
Foam1" Owens Corning® Foamular® Extruded Polystyrene
Sht. Insulation 1" $18.29
x 4' x 8' R-5 1 18.29
Sub-Total: $ 175.09
Total: $ 192.60

Unit: Molding
Price Sheet
Build Schedule
Bill of Materials
Summary Sheet
Time Estimate
* 1.540

MDF 3/4" 3/4" MDF; 49" x 97" A-80 Sht. $28.93 2 57.86
MDF 1/2" 1/2" MDF; 48" x 96" A-80 Sht. $24.87 3 74.61
CELLOFOAM CUSTOM PROFILE A-80 80 250.00
Base Cap Molding

Mastercraft® 11/16 x 1-3/8 xB-96
8' Pine Base Cap
8' Moulding 163 $7.92 12 95.04
MDF 3/4" 3/4" MDF; 49" x 97" B-96 Sht. $28.93 2 57.86
OUTWATER DEM-255 C-16 8' $25.50 2 51.00
Door Casing Mastercraft® 11/16 x 3-1/4 xD-64

16' Pine Colonial
16' Casing 444 $22.59 4 90.36
OUTWATER ADM150-POPE-18 per ft. $2.71 18 48.78
OUTWATER RPS-0390 F-16 8' $6.57 2 13.14
MDF 1/2" 1/2" MDF; 48" x 96" G-176 Sht. $24.87 1 24.87
Screen Trim IP 1/4 x 3/4 x 8' Long Prefinished

H-124Crystal White
8' Screen Trim $2.47 16 39.52
OUTWATER RPS-0189 J-10 8' $7.69 2 15.38
3/4"x2 1/4" MDFL-8(From Scrap)

Quarter Round Mastercraft® 11/16 x 11/16 xL-8
12' Pine Quarter
12'Round Moulding 106
$5.49 2 10.98
1/2" MDF (From M-8

Scrap)
Half Rounds Mastercraft® 3/8 x 11/16 x 8'M-8
Pine Half-Round
8' Moulding WM122 $2.99 1 2.99
MDF 1/4" 1/4" MDF From Floor N-96 Sht. 1

Half Rounds Mastercraft® 3/8 x 11/16 x 8'N-96
Pine Half-Round
8' Moulding WM122 $2.99 12 35.88
Sub-Total: $ 868.27
Total: $ 955.10
Materials List Quantity Unit Price Cost Unit
Stock Platforms and Stairs for Escape

Foam From Stock
1/4" Lauan; 4' x 8' 1 Sht.
Stock Newel Post 1
Stock Colonial Door 1
3/8" Bending Luan; 4' x 8' 1 Sht.
Le Flame System 1
Stock 8" Step 2
1x8x10' #2 Pine 1 $ 7.99 $ 7.99
Mastercraft® 11/16 x 11/16 x 12' Pine Quarter Round Moulding 106 2 $ 5.49 $ 10.98
1x10x10' #2 Pine 1 $ 10.16 $ 10.16
OUTWATER RPS-0390 2 $ 6.57 $ 13.14
1x10x12' #2 Pine 1 $ 10.37 $ 10.37
OUTWATER RPS-0189 2 $ 7.69 $ 15.38
Owens Corning® Foamular® Extruded Polystyrene
Insulation 1" x 4' x 8' R-5 1 $ 18.29 $ 18.29 Sht.
2 x 2 x 36 AC2® Treated Square Colonial Spindle 16 $ 1.41 $ 22.56
OUTWATER DEM-671R 6 $ 6.15 $ 36.90
2x10x12' SPF Stud 3 $ 13.99 $ 41.97
OUTWATER CR-10SB 2 $ 19.16 $ 38.32
OUTWATER RWC-17-M-CH 1 $ 31.30 $ 31.30
Mastercraft® 3/8 x 11/16 x 8' Pine Half-Round Moulding
WM122 14 $ 2.99 $ 41.86
OUTWATER DCOR-65-M 2 $ 22.00 $ 44.00
OUTWATER ADM150-POP 24 $ 2.71 $ 65.04
OUTWATER DEM-255 2 $ 25.50 $ 51.00
2x4x14', SPF Stud 20 $ 7.20 $ 144.00
Mastercraft® 11/16 x 3-1/4 x 16' Pine Colonial Casing 444 4 $ 8.89 $ 35.56
Mastercraft® 11/16 x 1-3/8 x 8' Pine Base Cap Moulding
163 14 $ 7.05 $ 98.70
1x6x16', #2 Pine 9 $ 7.38 $ 66.42
1/2" MDF; 48" x 96" 4 $ 24.87 $ 99.48
Bobbinette 3 $ 38.17 $ 114.51 Yd.
Mastercraft® Traditional 2-3/8" x 2-1/4" x 8' Ready-to-
Finish Oak Stair Handrail with Fillet 2 $ 43.86 $ 87.72
CELLOFOAM CUSTOM PROFILE 80
1/4" MDF 49"x97" 43 $ 10.80 $ 464.40 Ft.
OUTWATER CR-108 2 $ 141.46 $ 282.92 Sht.
3/4" BC Plywood 10 $ 32.98 $ 329.80
OUTWATER CR-10SCA 2 $ 165.85 $ 331.70 Sht.
3/4" MDF; 49" x 97" 15 $ 28.93 $ 433.95
1x4x16', #2 Pine 64 $ 5.89 $ 376.96 Sht.
Grand Total 381 $ 1,235.40 $ 3,325.38

Heiress Budget 8-29-18

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Heiress Budget 8-29-18

Uploaded by

Copyright:

Available Formats

Heiress

Shop Time Available

Summary: Heiress Cost Time

Page Unit Estimate Estimate

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 132.31

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 175.38

Theatre: IU Ruth N. Halls Production: Heiress

Pine1x6x16 1x6x16', #2 Pine Pilaster 16' $8.89 2 17.78

Pine1x4x16 1x4x16', #2 Pine Door 16' $5.89 4 23.56

Pine1x10x12 1x10x12' #2 Pine Curtain Box 12' $10.37 1 10.37

Bobbinette Rosebrand Yd. $38.17 3 114.51

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 267.39

Pine1x4x16 1x4x16', #2 Pine Arch Reveal 16' $5.89 2 11.78

Molding on Separate Page

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 718.23

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 182.94

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 91.44

Stock 4'x10' Flats 2

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 146.48

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 49.25

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 180.55

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 321.38

MDF 1/4" 1/4" MDF From Floor Sht. 6

Colonial Spindle2 x 2 x 36 AC2® Treated Square Colonial Spindle

OUTWATER DEM-671R $6.15 6 36.90

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 39.57

Theatre: IU Ruth N. Halls Production: Heiress

Theatre: IU Ruth N. Halls Production: Heiress

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 192.60

Theatre: IU Ruth N. Halls Production: Heiress

Current Cost: $ 955.10

Base Cap Molding

OUTWATER DEM-255 C-16 8' $25.50 2 51.00

Door Casing Mastercraft® 11/16 x 3-1/4 xD-64

OUTWATER ADM150-POPE-18 per ft. $2.71 18 48.78

OUTWATER RPS-0390 F-16 8' $6.57 2 13.14

Screen Trim IP 1/4 x 3/4 x 8' Long Prefinished

OUTWATER RPS-0189 J-10 8' $7.69 2 15.38

3/4"x2 1/4" MDFL-8(From Scrap)

1/2" MDF (From M-8

MDF 1/4" 1/4" MDF From Floor N-96 Sht. 1

Stock Platforms and Stairs for Escape

You might also like