!

!
Production!
Estimate!
!
!

Cure%For%Love%
By!Jay!Berkow!
!
!
!
!
!

Table&of&Contents&
&

Production&Total.......1!
Scenery!Totals...2!
Main!Wall..3!
Back!Right!Wall.....4!
Back!Center!Wall..5!
Back!Left!Wall6!
Floor7!
Molding..8!
Furniture..9!
Supplies..10!
Costume!Totals..11!
Baroness....12!
Coltilde....13!
Fernande...14!
Neuilly.15!
Count...16!
Maurice..17!
Fabien.18!
Lighting!Totals..19!
Shop!Order...20!
Props!Total..21!
Props!List.22!
Sound!Totals.23!
Company!Salaries!Totals..24!
Rental!Totals25!

Production*Totals

Section*Totals
Scenery
$****34,225.12
Costume
$****37,325.79
Lighting
$****31,786.15
Properties
$******1,501.67
Sound
$******9,982.00
Company*Salaries $****67,015.00
Space*Rental
$****40,192.00

Production*Estimate*Total $**222,027.74

Scenery'Totals
Build'Hour'Totals
Main'Wall
Back'Right'Wall
Back'Center'Wall
Back'Left'Wall
Floor
Molding
Build'Time'Total

Scenic'Artist
Charge'Painter
Carpenter'1
Carpenter'2
Carpenter'3'(LoadQIn)
Carpenter'4'(LoadQIn)
Carpenter'5'(LoadQin)
Carpenter'6'(LoadQin)
Shop'Foreman
Technical'Director
Scenic'Designer
Asst.'Scenic'Designer

10
3
5
3
160
6
187

Paint'Hour'Totals
Main'Wall
Back'Right'Wall
Back'Center'Wall
Back'Left'Wall
Floor
Molding
Paint'Time'Total

6
3
4
3
0
2
18

Salary
Total'(hr/week)
'Pay
$'''''''''''40.00
9 $'''''''''''''''360.00
$'''''''''''50.00
9 $'''''''''''''''450.00
$'''''''''''25.00
71 $''''''''''''1,775.00
$'''''''''''25.00
71 $''''''''''''1,775.00
$'''''''''''25.00
8 $'''''''''''''''200.00
$'''''''''''25.00
8 $'''''''''''''''200.00
$'''''''''''25.00
8 $'''''''''''''''200.00
$'''''''''''25.00
8 $'''''''''''''''200.00
$'''''''''''28.00
71 $''''''''''''1,988.00
$'''''''''''30.00
111 $''''''''''''3,330.00
$''''''5,265.00
$''''''''''''5,265.00
$'''''''''969.00
6 $''''''''''''5,814.00
Total'Salaries
$''''''''''21,557.00

Material'Costs
Main'Wall
$''''''1,371.63
Back'Right'Wall
$'''''''''402.27
Back'Center'Wall
$'''''''''578.96
Back'Left'Wall
$'''''''''402.26
Floor
$''''''1,465.47
Molding
$'''''''''871.56
Furniture
$''''''6,210.00
Supplies
$'''''''''214.33
Material'Total
$'''11,516.47
Buffer'Cost
$''''''1,151.65
Scenery'Estimate'Total

$'''34,225.12

Back%Right%Wall
Quantity
10
12
1
24
0.25

Material
1x4x12
Luan
3/4%ply
Muslin
Paint

Price
$%%%%%%%%%%%4.97
$%%%%%%%%%%%9.99
$%%%%%%%%32.97
$%%%%%%%%%%%7.98
$%%%%%%%%32.79

Total
$%%%%%%%%49.70
$%%%%%%119.88
$%%%%%%%%32.97
$%%%%%%191.52
$%%%%%%%%%%%8.20

Hour%Totals
Build
Paint
Install

3
3
2

Material%Cost%Total $%%%%%%%%%%%%402.27

Back%Center%Wall
Quantity
15
12
1
42
0.5

Material
1x4x12
Luan
3/4%ply
Muslin
Paint

Price
$%%%%%%%%%%%4.97
$%%%%%%%%%%%9.99
$%%%%%%%%32.97
$%%%%%%%%%%%7.98
$%%%%%%%%32.79

Total
$%%%%%%%%74.55
$%%%%%%119.88
$%%%%%%%%32.97
$%%%%%%335.16
$%%%%%%%%16.40

Hour%Totals
Build
Paint
Install

5
4
2

Material%Cost%Total $%%%%%%%%%%%%578.96

Back%Left%Wall
Quantity
10
12
1
24
0.25

Material
1x4x12
Luan
3/4%ply
Muslin
Paint

Price
$%%%%%%%%%%%4.97
$%%%%%%%%%%%9.99
$%%%%%%%%32.97
$%%%%%%%%%%%7.98
$%%%%%%%%32.76

Total
$%%%%%%%%49.70
$%%%%%%119.88
$%%%%%%%%32.97
$%%%%%%191.52
$%%%%%%%%%%%8.19

Hour%Totals
Build
Paint
Install

3
3
2

Material%Cost%Total $%%%%%%%%%%%%402.26

Floor
Quantity
120
117
26
26

Material
Vinyl6Plank
Vinyl6Tile
3/4"6Ply
Maso

Price
$666666666660.99
$666666666660.63
$6666666632.97
$6666666615.99

Total
$666666118.80
$6666666673.71
$666666857.22
$666666415.74

Hour6Totals
Build
Install

160
8

Material6Cost6Total $6661,465.47

Molding
Quantity
7
3
4
5
3
20
40

Material
Quarter4Round
Base4Shoe
Chair4Rail41
Chair4Rail42
Chair4Rail43
Panel4Holding41
Panel4Holding42

Price
$444444444445.44
$444444444444.20
$444444444449.69
$4444444413.52
$4444444413.44
$4444444413.31
$4444444410.20

Total
$4444444438.08
$4444444412.60
$4444444438.76
$4444444467.60
$4444444440.32
$444444266.20
$444444408.00

Hour4Totals
Build
Paint
Install

6
2
4

Material4Cost4Total $4444444444444871.56

Furniture
Quantity
3
1
2
2
2

Material9Cost

Piece
Chair
Chez
Table
Stool
Arm9Chair

Price
$999999295.00
$9991,995.00
$999999345.00
$999999225.00
$9991,095.00

Total
$999999885.00
$9991,995.00
$999999690.00
$999999450.00
$9992,190.00

$9996,210.00

Supplies
Quantity
2
2
1
2
1

Material8Cost

Material
Wood8Glue
White8Glue
Durhams
Staples
White8Paint

Price
$8888888814.87
$8888888812.98
$888888888887.10
$888888888887.99
$888888135.55

Total
$8888888829.74
$8888888825.96
$888888888887.10
$8888888815.98
$888888135.55

$888888214.33

10

Costume(Totals
Hour(Totals
Total(Build(Hours
Fitting(Hours(
Total(Hours

Sticher(1
Sticher(2
Costume(Crafts
1st(Hand
Draper
Shop(Supervisor
Costume(Designer
Asst.(Costume(Designer

288
28
316
Salary
Total((hr/week)
(Pay
$((((((((((25.00
108 $((((2,700.00
$((((((((((25.00
108 $((((2,700.00
$((((((((((26.50
108 $((((2,862.00
$((((((((((26.50
108 $((((2,862.00
$((((((((((28.00
108 $((((3,024.00
$((((((((((28.00
108 $((((3,024.00
$((((5,265.00
$((((5,265.00
$((((((((969.00
6 $((((5,814.00
Total(Salaries
$((28,251.00

Material/(Cleaning(Costs
Baroness
$((((2,286.04
Clotilde
$((((1,710.41
Fernande
$((((1,639.60
Neuilly
$((((1,268.09
Count
$((((((((410.99
Maurice
$((((((((330.99
Fabien
$((((((((330.99
Material(Total
$((((7,977.09
Buffer
$((((((((797.71
Cleaning(Cost
$((((((((300.00

Costume(Estimate(Total

$((37,325.79

`11

Baroness
Yrd/Material1
Material
1
3 Cotton
6 Cotton
8 Silk1Base
2 Silk1Secondary
3.5 Lace1Trim
1 Belt1Buckle
1
1
2 Feathers
1 Clip
1
1
1
1
1
Piece1
Corset
Peticoat11
Peticoat12
Dress
Wig
Shoes
Hair1Piece
Necklace
Earings1
Fan
Ring11
Ring12

Build1Time1(Hours)

Piece
Corset
Peticoat11
Peticoat12
Dress
Dress
Dress
Dress
Wig
Shoes
Hair1Piece
Hair1Piece
Necklace
Earings1
Fan
Ring11
Ring12

Price
$111111260.00
$111111111114.99
$111111111114.99
$1111111154.49
$1111111154.49
$1111111119.98
$111111111118.00
$111111130.00
$1111111159.95
$111111111112.99
$111111111114.42
$111111210.00
$1111111158.00
$1111111119.95
$111111495.00
$111111375.00

Bought
X

Price
$111111260.00
$1111111114.97
$1111111129.94
$111111622.83
$111111130.00
$1111111159.95
$1111111110.40
$111111210.00
$1111111158.00
$1111111119.95
$111111495.00
$111111375.00

6
4
35
X
X
1
X
X
X
X
X

Total
$111111260.00
$1111111114.97
$1111111129.94
$111111435.92
$111111108.98
$1111111169.93
$111111111118.00
$111111130.00
$1111111159.95
$111111111115.98
$111111111114.42
$111111210.00
$1111111158.00
$1111111119.95
$111111495.00
$111111375.00

Costume1Totals
Hours
Cost

46
$11111111111111112,286.04

12

Clotilde
Yrd/Material/

Material
1
3
6
8
4
0.5
1.5
1
1
1
1

Piece/

Cotton
Cotton
Base/Silk
Silk/Trim
Silk/Trim
Lace

Build/Time/(Hours)

Corset
Peticoat/1
Peticoat/2
Dress
Wig
Shoes
Ring
Fan

Piece
Corset
Peticoat/1
Peticoat/2
Dress
Dress
Dress
Dress
Wig
Shoes
Ring
Fan

Price
$//////260.00
$///////////4.99
$///////////4.99
$////////54.49
$////////54.49
$////////54.49
$////////12.98
$//////130.00
$////////59.95
$//////495.00
$////////19.95

Bought
X

Price
$//////260.00
$////////14.97
$////////29.94
$//////700.60
$//////130.00
$////////59.95
$//////495.00
$////////19.95

6
4
35
X
X
X
X

Total
$//////260.00
$////////14.97
$////////29.94
$//////435.92
$//////217.96
$////////27.25
$////////19.47
$//////130.00
$////////59.95
$//////495.00
$////////19.95

Costume/Totals
Hours
Cost

45
$//////////////1,710.41

13

Fernande
Yrd/Material/

Material
1
3
6
8
2
1.5
1
1
1
1
1
1
1
1
1

Piece/

Cotton
Cotton
Silk/Base
Accent/Silk
Silk/Bias

Flowers
Clip
Stones

Build/Time/(Hours)

Corset
Peticoat/1
Peticoat/2
Dress
Wig
Shoes
Hair/Piece
Necklace
Earings/
Fan
Ring

Piece
Corset
Peticoat/1
Peticoat/2
Dress
Dress
Dress
Wig
Shoes
Hair/Piece
Hair/Piece
Hair/Piece
Necklace
Earings
Fan
Ring

Price
$//////260.00
$///////////4.99
$///////////4.99
$////////34.99
$////////54.49
$////////34.99
$//////130.00
$////////59.95
$////////15.99
$///////////4.42
$///////////9.99
$//////100.00
$////////58.00
$////////19.95
$//////495.00

Bought
X

Price
$//////260.00
$////////14.97
$////////29.94
$//////441.39
$//////130.00
$////////59.95
$////////30.40
$//////100.00
$////////58.00
$////////19.95
$//////495.00

6
4
30
X
X
1
X
X
X
X

Total
$//////260.00
$////////14.97
$////////29.94
$//////279.92
$//////108.98
$////////52.49
$//////130.00
$////////59.95
$////////15.99
$///////////4.42
$///////////9.99
$//////100.00
$////////58.00
$////////19.95
$//////495.00

Costume/Totals
Hours
Cost

41
$////////////////1,639.60

14

Neuilly
Yrd/Material0

Material
1
3
6
10
3
8
1
1
1
1
1

Piece0

Piece
Corset
Peticoat01
Peticoat02
Dress
Dress
Dress
Dress
Wig
Shoes
Ruffle
Fan

Cotton
Cotton
Silk0Base
Silk0Contrast
ribbon0spools
Belt0Buckle

Cotton

Build0Time0(Hours)

Corset
Peticoat01
Peticoat02
Dress
Wig
Shoes
Ruffle
Fan

Bought
X

6
4
35
X
X
X
X

Price
$000000260.00
4.99
4.99
$0000000054.49
$0000000054.49
$000000000003.99
$000000000008.00
$000000130.00
$0000000059.95
$000000000004.99
$0000000019.95

Total
$000000260.00
$0000000014.97
$0000000029.94
$000000544.90
$000000163.47
$0000000031.92
$000000000008.00
$000000130.00
$0000000059.95
$000000000004.99
$0000000019.95

Price
$000000260.00
$0000000014.97
$0000000029.94
$000000748.29
$000000130.00
$0000000059.95
$000000000004.99
$0000000019.95

Costume0Totals
Hours
Cost

45
$0000000000000001,268.09

15

Count
Yrd/Material1
3
4
3
1.5
1.5
0.5
1
1
1

Piece1
Pants
Jacket
Shirt
Vest
Cravat
Shoes
Cane
Monicle

Material
Wool
Wool
Linen
Wool1
Wool1Accent
Silk

Build1Time1(Hours)
4
25
3
4
1

Piece
Pants
Jacket
Shirt
Vest
Vest
Cravat
Shoes
Cane
Monicle

Bought

X
X
X

Price
$1111111116.98
$1111111116.98
$111111111117.98
$1111111116.98
$1111111116.98
$1111111154.49
$111111110.00
$1111111160.00
$1111111120.00

Total
$1111111150.94
$1111111167.92
$1111111123.94
$1111111125.47
$1111111125.47
$1111111127.25
$111111110.00
$1111111160.00
$1111111120.00

Price
$1111111150.94
$1111111167.92
$1111111123.94
$1111111150.94
$1111111127.25
$111111110.00
$1111111160.00
$1111111120.00

Costume1Totals
Hours
Cost

37
$11111111111111111410.99

16

Maurice
Yrd/Material/
Material
3 Wool
4 Wool
3 Linen
1.5 Wool/
1.5 Wool/Accent
0.5 Silk
1

Piece/
Pants
Jacket
Shirt
Vest
Cravat
Shoes

Build/Time/(Hours)
4
25
3
4
1

Piece
Pants
Jacket
Shirt
Vest
Vest
Cravat
Shoes

Bought

Price
$////////16.98
$////////16.98
$///////////7.98
$////////16.98
$////////16.98
$////////54.49
$//////110.00

Total
$////////50.94
$////////67.92
$////////23.94
$////////25.47
$////////25.47
$////////27.25
$//////110.00

Price
$////////50.94
$////////67.92
$////////23.94
$////////50.94
$////////27.25
$//////110.00

Costume/Totals
Hours
Cost

37
$/////////////////330.99

17

Fabien
Yrd/Material0
3
4
3
1.5
1.5
0.5
1

Material
Wool
Wool
Linen
Wool0
Wool0Accent
Silk

Piece
Pants
Jacket
Shirt
Vest
Vest
Cravat
Shoes

Price
$0000000016.98
$0000000016.98
$000000000007.98
$0000000016.98
$0000000016.98
$0000000054.49
$000000110.00

Piece0

Build0Time0(Hours)
4
25
3
4
1

Bought

Price
$0000000050.94
$0000000067.92
$0000000023.94
$0000000050.94
$0000000027.25
$000000110.00

Pants
Jacket
Shirt
Vest
Cravat
Shoes

Total
$0000000050.94
$0000000067.92
$0000000023.94
$0000000025.47
$0000000025.47
$0000000027.25
$000000110.00

Costume0Totals
Hours
Cost

37
$0000000000000000000330.99

18

Lighting'Totals
Hour'Calcuations
Instuments
Hang'(hrs)
Focus'(hrs)
Total'Hours

Electrican'1
Electrician'2
Master'Electrican
Lighting'Designer
Asst.'Lighting'Designer

120
4
4
8

Salary
$'''''''''''25.00
$'''''''''''25.00
$'''''''''''28.00
$''''''4,168.00
$'''''''''969.00

Total'(hr/week)
'Pay
4 $'''''''''100.00
4 $'''''''''100.00
44 $''''''1,232.00
$''''''4,168.00
6 $''''''5,814.00
Total'Salaries
$'''11,414.00

Material'Costs
Cable
$'''''''''200.00
Instuments
$''''''2,260.00
Templates
$'''''''''203.15
Color
$'''''''''234.00
Practicals
$'''17,475.00
Total'Material'Cost
$'''20,372.15
Lighting'Estimate'Total

$'''31,786.15

19

Shop%Order
Quantity

37
50
13
37
22
24
9
12
16
17
17
6
17
11
13
13
6
24
8
6
13
5

Lisitng

Price

CABLE
10'%GP%12/3
$%%%%%%%%%%%2.00
5'%GP%12/3
$%%%%%%%%%%%2.00
Two9fer
$%%%%%%%%%%%2.00
UNIT
Strand%20%ERS $%%%%%%%%20.00
Strand%30%ERS $%%%%%%%%20.00
Strand%40%ERS $%%%%%%%%20.00
Strand%50%ERS $%%%%%%%%20.00
Par%64%MFL
$%%%%%%%%15.00
Par%56%WFL
$%%%%%%%%15.00
TEMPLATE
Gam%240
$%%%%%%%%%%%9.95
Pattern%Holder $%%%%%%%%%%%2.00
COLOR
R63
$%%%%%%%%%%%2.00
R60
$%%%%%%%%%%%2.00
R37
$%%%%%%%%%%%2.00
R33
$%%%%%%%%%%%2.00
R87
$%%%%%%%%%%%2.00
R04
$%%%%%%%%%%%2.00
R80
$%%%%%%%%%%%2.00
R13
$%%%%%%%%%%%2.00
R52
$%%%%%%%%%%%2.00
L202
$%%%%%%%%%%%2.00
PRACTICAL
Chandalier
$%%%3,495.00
TOTAL

Total

$%%%%%%%%%%74.00
$%%%%%%%%100.00
$%%%%%%%%%%26.00
$%%%%%%%%740.00
$%%%%%%%%440.00
$%%%%%%%%480.00
$%%%%%%%%180.00
$%%%%%%%%180.00
$%%%%%%%%240.00
$%%%%%%%%169.15
$%%%%%%%%%%34.00
$%%%%%%%%%%12.00
$%%%%%%%%%%34.00
$%%%%%%%%%%22.00
$%%%%%%%%%%26.00
$%%%%%%%%%%26.00
$%%%%%%%%%%12.00
$%%%%%%%%%%48.00
$%%%%%%%%%%16.00
$%%%%%%%%%%12.00
$%%%%%%%%%%26.00
$%%17,475.00
$%%20,372.15

20

Props&Totals
Hour&Totals
Total&Build&Hours
Shoping&Hours

Property&Artisan
Property&Master

5
40

Salary
$&&&&&&&&25.00
$&&&&&&&&28.00

Total&(hr/week)
&Pay
5 $&&&&&&125.00
40 $&&&1,120.00
Total&Salaries
$&&&1,245.00

Material&Costs
Note/Letter
$&&&&&&&&22.49
Lap&Robe
$&&&&&&&&29.95
Wheel&Chair
$&&&&&&130.00
Pocket&Watch
$&&&&&&&&39.95
Handkerchief
$&&&&&&&&10.95
Material&Total
$&&&&&&233.34
Buffer
$&&&&&&&&23.33

Property&Estimate&Total $&&&1,501.67

21

Props&List
Quantity
1
1
1
1
1
1

Material
Piece
Paper Note/Letter
Ink Note/Letter
Lap&Robe
Wheel&Chair
Pocket&Watch
Handkerchief

Piece&
Build&Time&(Hours)
Note/Letter
2
Lap&Robe
Wheel&Chair
3
Pocket&Watch
Handkerchief

Bought
X
X
X
X

Price
$&&&&&&&&&&&9.99
$&&&&&&&&12.50
$&&&&&&&&29.95
$&&&&&&130.00
$&&&&&&&&39.95
$&&&&&&&&10.95

Total
$&&&&&&&&&&&9.99
$&&&&&&&&12.50
$&&&&&&&&29.95
$&&&&&&130.00
$&&&&&&&&39.95
$&&&&&&&&10.95

Price
$&&&&&&&&22.49
$&&&&&&&&29.95
$&&&&&&130.00
$&&&&&&&&39.95
$&&&&&&&&10.95

Property&Totals
Hours
Material

5
$&&&&&&&&&&&&&&&&&&233.34

22

Sound&Total

Salary
Sound&Designer
$&&&4,168.00
Asst.&Sound&Designer $&&&&&&969.00

Total&(hr/week)

Total&Salaries

&Pay
$&&&4,168.00
6 $&&&5,814.00
$&&&9,982.00

*Using&rental&space's&set&up,&cost&included&with&rental&pricing

Sound&Estimate&Total $&&&9,982.00

23

Company(Salaries(Total

Stage(Manager
Asst.(Stage(Manager
Actor(1
Actor(2
Actor(3
Actor(4
Actor(5
Actor(6
Actor(7
Light(Board(Op.
Sound(Board(Op.
Run(Crew(1
Run(Crew(2
Wardrobe(Head

Salary
$((((((((922.00
$((((((((785.00
$((((((((710.00
$((((((((710.00
$((((((((710.00
$((((((((710.00
$((((((((710.00
$((((((((710.00
$((((((((710.00
$((((((((400.00
$((((((((400.00
$((((((((400.00
$((((((((400.00
$((((((((400.00

Total((week)
10
9
9
9
9
9
9
9
9
3
3
3
3
3
Total(Salaries

(Pay
$((((9,220.00
$((((7,065.00
$((((6,390.00
$((((6,390.00
$((((6,390.00
$((((6,390.00
$((((6,390.00
$((((6,390.00
$((((6,390.00
$((((1,200.00
$((((1,200.00
$((((1,200.00
$((((1,200.00
$((((1,200.00
$((67,015.00

Company(Salary(Estimate $((67,015.00

24

Rental'Totals

Days
Theater'Space
Rehearsal'Space

Facility'Employee'1
Facility'Employee'2
Facility'Employee'3

Price
Total
28 $'''''1,000.00 $'''28,000.00
36 $'''''''''200.00 $'''''7,200.00
Space'Total
$'''35,200.00

Salary
$''''''''''12.00
$''''''''''12.00
$''''''''''12.00

Total'Hours
278
208
208
Total'Salaries

Pay
$'''''3,336.00
$'''''2,496.00
$'''''2,496.00
$'''''4,992.00

Rental'Estimate'Total $''40,192.00

25