HomeMy WebLinkAboutNB 4 RENTAL OF THEATER 1-7-80DATE:
January 2, 1980
NEW BUSINESS
No. 4 -.
1-7-80
Inter-Corn
TO:
Honorable Mayor and City Council
FROM: Dan Blankenship, City Administrator
SUBJECT: RENTAL OF THEATER IN EL CAMINO PLAZA
Attached is a baCkground report on the.possibility of establishing a Cultural
Arts, performing arts center by leasing the theater in E1 Camino Plaza which was
formerly operated as the Cabaret Theater (dinner theater).
This is a policy matter of the highest order and therefore requires the evaluation
of the City Council in light of community interests and needs. I support the con-
cept for several reasons.
1. The Tustin community is uniquely suited to attending and supporting
cultural activities.
2. Such an active program would make available entertainment opportunities
which cannot be provided by the private sector.
3. This is a practical way to make a facility and opportunity available to
local cultural arts groups.
The facility can be leased at a reasonable rate, is reasonably designed
and equipped for our purposes, and can be ready for use with perhaps
$150,000 to $200,000 of investment (this was our original guess although
the architect has estimated $355,320 and the Community Development staff
has estimated $708,700. This latter figure includes developing a second
floor in part of the building and a small building outside ($140,000) and
and takes a worst case assumption which is too conservative. Actual cost
cannot be estimated until a more precise scope of work is developed but
probably will be $200,000 to $400,000.)
5. Experts appear to be agreed that the facility could be fully self supporting
after perhaps the first six months with good management.
The City could loan the initial investment (of about $200,000 to $400,000)
to the Redevelopment Agency which could make the improvements. In this way,
the City will receive its money back at some future date and yet the
Redevelopment Agency's E1 Camino Real improvement project will not be
impeded.
Time is of the essence if the City were to pursue this opportunity as (1) The
facility might be leased to others at any time, and (2) The ideal time to launch
such an effort is with a June to August summer season that needs four or five months
to plan. Thus, a decision in January and as early as possible would be helpful.
NEW BUSINESS -~
No. 4, pa~e 2, 1-7-80
Councilman Ralph Welsh and his Cultural Arts Committee will need time to submit a
recommendation to the Council, so we are providing this information to the committee
directly for their review. A January 7th decision would make implementation easier but
a January 21st decision would still be within reasonable tolerances and may allow more
complete consideration by the Council and the Cultural Arts Committee.
Alternatives available to Council are as follows:
Accept this concept and direct its implementation with revisions if
necessary.
Reject this concept and direct staff to pursue the feasibility of a
permanent City Cultural Arts facility elsewhere.
Reject the concept of a Cultural Arts facility at all.
Explore the combination of a small performing arts facility (200-250
seats) in a recreation and gymnasium facility as a compromise.
ACTION BEFORE COUNCIL:
Pleasure of Council. It would be helpful to have at least tentative reactions
by Council if the matter is to be continued to January 21, 1980.
Respectfully submitted,
DAN BLAN~ENSHIP
City Administrator
DB:mew
DATE:
JANUARY 2, 1980
NEW BUSINESS
No. 4
1-7-80
Inter-Corn
TO:
FROM:
SUBJ EC7
}DNORABLE 5~YOR AND CITY COUNCIL
DAN BLANKENSHIP, CITY ADMINISTRATOR
CULTURAL ARTS FACILITY
What is a Cultural Arts Facility?
Cultural Arts activities are a broad category of activities which may
involve teaching, performing, observing, or learning about such fields
as: dance, music, dramatics, and other variOUs forms of art. A
Cultural Arts Facility is therefore a building or place in which one or
more of such activities take place.
l~y is a Cultural Arts Facility desirable?
Cultural Arts enrich our lives and give new meaning to grace, beauty,
communications, and artistic skills. One of the goals of most societies
is to become more than workers alone, to develop artists and the arts
and to become more enlightened about those art forms. But to achieve this,
it is necessary to have facilities, an educational process, and an oppor-
tunity for artists to create. Sometimes these facilities can be Provided
by the free enterprise system because there is a profit potential, although
frequently the facilities must be provided by donations or government actions.
Such is the case in Tustin, as the risk is sufficiently large and the po-
tential of significant profits is sufficiently small to discourage private
development.
Alternatives for a Cultural Arts Facility
If the City Council or the Community believe that encouraging or enjoying
Cultural Arts is not worth the price, then one solution is to abandon efforts
to establish a Cultural Arts facility and direct its efforts in other di-
rections. On the other hand, if Council and the Community believe that
Cultural Arts are worthwhile, then an effort must be made to prioritize
this "need" with other community needs.
A City cannot atten~pt all things which some residents may want in these
days of Proposition 13 and Proposition 4. It must be selective andkeep
its priorities in perspective. If the provision of a Cultural Arts facility
were to create a new, regular, and high-operating cost, then serious thought
needs to be given whether or not the Community could afford such a "luxury."
The size and cost of the facility and its usefulness will affect whether or
not it makes a profit, breaks even, or.pperates under a deficit. Another
factor is the degree of community interest and support for such a program.
Honorable Mayor and City Council
Re: Cultural Arts Facility
January 2, 1980
Page Two
The alternatives which appear to be available at present include:
Lease and renovation of the Cabaret Theatre.
Time to implement - approximately four months
Initial investment - $150,000 to $200,000
Duration - 15-year lease at '$5,000 per month
($5,000 per month equates to principal and interest
on $675,000 loan over 30 years at 8 percent)
Operating Prognosis - Slight surplus or break even
Comments - A compromise solution based on untested demand
Acquire land and build a new facility
Time to implement - approximately two years
Initial investment -
Land at 5 acres at $6 per acre =
Building of 20,000 sq. ft. at $80/sq. ft. =
Equipment and landscaping =
Parking-800-seat auditorium, one
space for 3 seats=267 spaces X 940 =
$1,285,500
1,600,000
600,000
2S0,000
$3,735,500
Duration - Permanent, relatively speaking
Operating Prognosis- moderate to heavy annual
deficit based on $S2,000 in annual
principal and interest over 30 years
at 8 percent, plus maintenance of parking
and larger building.
Comments - This would provide a permanent, closer-to-optimum
facility, but at substantially greater cost. This
alternative can be varied greatly by reducing the
size of the structure, reducing the property size,
using land already owned by the City, or using land
that is donated to the City.
Defer for further study or discontinue efforts in this area.
Staffing Requirements
The key to having a reasonable chance of making the facility self-supporting
is good management. The staff must be creative and hardworking. The following
is a description of the staff needed.
1. Booking Agent - This is probably a contract employee who keeps on
top of Variety and what is happening in the entertainment field to.~
secure special entertainment that can fill in the season and increase
revenues.
Honorable Mayor and City Council
Re:~ Cultural Brts Facility
January 2, 1980
Page Three
Managing Director ~ This is a full-time employee who runs the
facility, controls its use by users, is always on duty, supervises
custodial staff, and might.be the producer of some of the local
performances.
Secretary orclerical support - This employee provides clerical
support, answers phone questions, and sells tickets during day.
Stage Manager - This may be a part-time employee who knows stage
craft, sets, lights, curtains, etc. He/she would be expected to
secure volunteer light and sound operators, grippers, and other stage
personnel who may be compensated by a dinner at the end of the run.
5.. Custodian - This employee would clean facility plus know how to
operate sound and light equipment. Must have flexible hours or help.
Ticket takers and Ushers - These are usually volunteers who work
for a free ticket to the performance.
Stage, Light and Sound Hands - These are usually volunteers who
enjoy the involvement.
8. Actors and Actresses - These are volunteers.
E. Ticketron Potential
Attached is a detailed memo on the possibility of having a Ticketron
Facility at this location. It would not be a money maker so much as
a source of advertising about the facility's own productions and a
conventional service to the co~nunity. It would be worthwhile to pur-
sue if the Council proceeds.
F. Quality Foremost
My evaluation of the Tustin Community is that the facility will only be
successful if the facility is attractive and worthy of respect, and the
performances are of high quality. In that event, it will be supported
and people will return. Many Tustin Community residents are sophisticated
theatre devotees who will compare this theatre with others and will demand
a reasonable level of quality. Many who have less experience will, never-
theless, judge the theatre by instinct. This means that the facility must
be made more attractive, and sufficient funds to accomplish that end must
be included in the original investment. The quality of performances will
be more the responsibility of the booking agent and )~naging Director who
must know the skill of the directors of the individual productions.
Honorable Mayor and City Council
Re: ultural Arts Facility
January 2, 1980
Page Four
Ho
Initial Improvements
The initial investment ~st cover the following items:
1. Enlarge stage from 20X20 to 30X30
with new curtains amd more lights
2. Change to raked (angled) floor
3. Install 500 new, quality, fixed seats
4. Redecorate: paint, mirror lobby
5. Renovate front marquee
6. Construct new Reader Board sign to rear, along freeway.
In addition to these initial improvements, the following are items which
may be considered when the facility is paying its own way:
?. Construction of 2000 square foot storage building behind the theatre
8. Reinforcing floor supports and constructing second story above dressing
rooms, etc., for workshop, meeting rooms, and possible V.I.P. box.
9. Further aesthetic improvements.
Estimate of Operating Budget
The project is not small in cost but is expected to be self-supporting after
the first six months. The following estimates represent the basic fixed costs
of the facility. Not included are production costs which would be also offset
by production revenues such as set and costume rental, royalties on plays,
musicians for musicals, concession supplies, and the like.
Fixed Costs
1. Building Rental $60,000
2. Utilities 15,000
3. Salaries (Managing Director,
Stage Manager, Secretary,
Custodian-including fringe
benefits)
80,000
4. Constact Services
$. Advertising
6. Supplies and Services
10,000
20,000
10,000
Honorable Mayor and City Council
Re: Cultural Arts Facility
January 2, 1980
Page Five
Use
of Facility
following are some of the potential uses of such a facility:
~_mical and Drama productions and series by outside and local groups
Dance and 5hsic recitals
College and High School Productions
Annual Cultural Event
Touring Groups
Jazz Festivals
Travelogs
Film Festivals
Art Shows
Lectures
Rental by business groups
Rental Sunday mornings by a church
Concessions in conjunction with performances
The facility must be under the control of one agency, such as the Parks
and Recreation Department, with an Advisory Cultural Arts Committee with
broad representation.
The facility should be planned to operate five nights per week (Wednesday
through Sunday) for 50 weeks per year (exempting Labor Day week and Christmas~
N~v Year week). The dark times can be leased out as well or be used for
refurbishing.
The facility is expected to be highly used for several reasons. The first is
the interest in the area and high utilization experienced by auditoriums in
the County. The second is that increasing gasoline costs will encourage local
patronage of entertainment.
Ticket Sales
Ticket prices might be in the range of $7.50 (for the front 300 seats) and
$6.50 (for the back seats) for the productions in the principal seasons.
These prices would probably be reduced by $1.00 per event for season tickets
and would probably vary by day relative to the demand with Friday and Saturday
evenings being higher. There can be a senior citizen discount of $1.00 or so,
and there might be some potential of banks, etc., buying groups of tickets to
give to senior citizens ,.employees, or customers. An opportunity would exist
to provide special senior citizen tickets at perhaps no charge on evenings
when a less-than-full house was expected. Civic organizations can be con-
tracted to buy out an evening and sell the tickets as a fund-raising effort.
Honorable Mayor and City Council
Re: Cultural Arts Facility
January 2, 1980
Page Six
J. Facility Name
Since the facility will attempt to attract people from the general area
the name Tustin should probably notbe part of the basic name. Thus, a
name such as "El Camino Theatre" might be appropriate (keyed to the name
ofthe E1 Camino Plaza Shopping Center and E1 Camino Real as the adjacent
street). The theatre could perhaps be identified as "The City of Tustin
(smaller type), E1 Camino Theatre (larger type).
Local Participation
The facility must be operated with a keen eye on financial self-
sufficiency. Therefore, the operating policies must give the priority
for prime time to productions which will be well attended and generate
a profit. Our area is fortunate in the quality of local Cultural Arts
groups and may be able to integrate their programs into the main series
offerings. As the local groups demonstrate an ability to draw a large
attendance and generate a box office profit which helps to carry the
facility, they should be given a share of the prime time. Since per-
formers will be volunteers, there will be a large opport~mity for local
artist participation throughout the year.
The facility and program should have an advisory conmittee available to
the Managing Director and City Council, with representatives from the
key local Cultural Arts groups, the Tustin Unified School District and
the Saddleback Coramunity College District, if they wish to participate.
Attachments
Attached for additional information is the report on Ticketron, an Intercom
from the Parks and Recreation Director on the City Operating the E1 Camino
Theatre, and a report by the Community Development Department on potential
building improvements and their estimated cost.
CONCLUSION
This report attempts to address in a brief manner many of the facets that would be
generated by a Cultural Arts program sponsored by the City. I believe this report
shows some of the complexities of such a program, and also shows that many of these
areas have been considered in a limited manner. Further detaitingwill be necessary
if the Council proceeds, and that detailing can take place in parallel with the
renovations of the theatre.
DB/hlr
Attachments
DATE:
DEC~IBER 7, 1979
Inter-Corn
TO:
FROM:
SUBJECT:
DAN BLANkT2NSHIP - CITY ADMINISTRATOR
GARY 1',hiPPER - ADbIINISTRATIVE ASSISTANT
TICKETRON RESEARCH
Investigation into the feasibility of having Ticketron establish an outlet at
the Cabaret Theatre uncovered the following information:
A. Location:
Ticketron Administrative Offices
51S1 West Imperial Highway
Inglewood, Ca
(213) 642-5700 Contact: Sandy Cauble
B. Contract:
They presently have a waiting list for outlets, as it is a strong
attractor of business. They do not currently have an agreement with
a municipality in Southern California, but they preliminarily feel
there is nothing prohibiting it. Most of their outlets are with
Sears and Broadway; all others are termed "Independent" contracts.
C. Financing:
Ticketron pays for:
3.
4.
5.
6.
Installation costs (all)
Terminal
Data Line charges (bB.)
Maintenance costs
Supplies
Training of Personnel
City of Tustin would pay for:
Enough cabinet space to house equipment
Two (2) AC outlets next to each other near outlet
Phone installation and monthly charges for public infomation
Personnel costs of manning office
$250.00 monthly rental fee for Ticketron costs noted above.
Memo to Dan Blankenship from Gary Napper
Re: Ticketron research
December 7, 1979
page Two
Do
Reporting Requirements:
Ticketron requires 2 accounting procedures:
1. Monthly rental fee paid on time
2. Ticket receipts turned in weekly
Eo
Profit:
The revenue for both parties comes from the service fee charged
in addition to the regular ticket cost. The rate of service
charge varies with each type of ticket, and the fee is regulated
by Ticketron and is uniform to all outlets. The individual con-
tracting agencies have no input into the setting of the service
charge.
For example:
- Continuous tickets
- Ski lifts, camping,
sports events
- Major events, rock concerts
$ .60 charge
.70
1.50
Ticketron would not reveal the actual profit an agency receives
from the service charge, as that becomes a part.of the final
agreement.
They have estimated, however, that an outlet must sell between
1600-2000 tickets a month in order to recover the monthly rental
fee of $250.00.
Rough Estimates:
1600-2000 tickets per month
averages 67 tickets per day
estimate profit for agency:
.125¢ to .156{ a ticket
estimate 34 people a day average
(Ticketron says average of 2 tickets per
person; I feel that is a little lo~).
Memo to Dan Blankenship from Gary Napper
Re: Ticketron research
December 7, 1979
Page Three
Fo
Operating Hours:
Ticketron desires uniform hours for all outlets to assure
dependable service to the public.
Mon-Fri.
Sat.
Sun.
10:00AM-8:00 PM
10:00A~-6:00 PM
12:00 PM-5:00 PM
Weekly Total:
63 hours
That high of open-office hours carries a staffing requirement
of 1.6 full-time persons.
Nearest Ticketron outlets to Tustin:
Orange Mall - Broadway & Sears
Newport Beach - Broadway
UCI - Campus
Costa Mesa - Sears & Wards
Ticketron will be sending us informational brochures and materials shortly.
The contact said our proposal "sounded very interesting."
.&tministrative Assistant
Gm /b2r
cc: Don Biery
DATE:
December 31, 1979
Inter- Corn
T0: City Administrator ~r,~ ~.j ~
FROM: Parks and Recreation Director
SUBJ£C%: PRELIMINARY REPORT RE: CITY OPERATING THE EL CAMINO THEATER
The purpose of this report is to give a preliminary review of what the City
might anticipate if it was to lease and operate the E1 Camino Theater as a
performing theater. It should be noted that it is based on limited experience
and preliminary information received from other "community drama play houses",
such as the Gem Theater and the La Mirada Civic Theater. It is also assumed
that there will be "up front" funds for improvements to the facilities for the
various alternatives indicated below, each having advantages and disadvantages.
This may be the only practical method of providing theatrical and musical
productions of any quality in Tustin for many years. Therefore, a serious and
thorough study of this facility is recommended.
ALTERNATIVES:
1. Use facilities basically as is. However, this would require some improvement
to the decor of the theater with emphasis on the netrance and lobby in order
to give a feeling of quality. Then, some improvements to the stage area.
Advantages:
1. Least initial cost to put into operation.
2. Allows time to measure interest before putting money into new seating
and other improvements.
3. Could be converted back into a dinner theater.
Disadvantages:
1. Number of seats restricted to 312.
2. If new seats not put in initially, they may never be installed.
3. Current chairs are to movable and not as comfortable as theater seats.
4. Lack of additional seats reduces revenue potential.
2. Re-install theater seats in proper rake (approximately 500 seats) plus
other needed and desired improvements.
Advantages:
1. Gives a quality theater appearance.
2. Provides more seats per performance.
Disadvantages:
1. Initial cost of seats and problem of installing a proper rake (slope).
3. Install only 300 to 350 theater seats, leaving and modifying the back area
as a combination banquet room, extra lobby, art gallery, practice area, and
an overflow seating area.
· CITY OPERATING THE EL CAMINO THEATER
PRELIMINARY REPORT RE:
December 31, 1979
Page Two
Advantages:
1. A smaller seating area will be easier to fill regularly.
2. Gives much more flexibility for programming and renting the facility.
3. Reduces initial cost of purchasing seats.
Disadvantages:
1. May encourage too many miscellaneous uses.
POLICY REGARDING OPERATIONS AND USE
It is anticipated that this facility is to be on a self-financed basis; however,
a 6-12 month "lag" time may be needed. This will also dictate that heavy
emphasis will be placed on bringing in productions that will do well financially.
Therefore, it is estimated that at least 42 weeks will be needed for such
"outside" shows, leaving some 10 weeks for local functions. (Thus, this facility
will not fully meet the local needs for a community theater.)
Ail other related and compatible uses will also need to be considered and
scheduled for the non-prime times. For example, (1) an art gallery could be
installed in the lobby area; (2) family movies could be held on Monday evenings,
and (3) a church could be allowed to rent building space for Sunday morning
services on a short-term basis, etc.
POTENTIAL REVENUE
Pending how the facility is arranged and improved and on the policy of operation,
will affect the anticipated revenue. As a guide, the following revenue is
possible:
1. Outside productions, averaging 4 shows per week for 42 weeks based on 50% of
ticket cost (average of $5.00) for 500 seats
a. 50% filled house
b. 75% filled house
2. Local weekend productions
a. 10 weeks, 4 shows/week @ $1.00/seat
b. 20 mid-week shows @ $1.00/seat
3. Art Gallery commissions
$ 84,000
$126,000
$ 10,000-$ 15,000
$ 5,000-$ 7,500
$ 2,000-$ 5,000
4. Family movies
$ 5,000-$ 7,500
5. Rental for church services
$ 5,000-$ 7,500
6. Refreshment concessions
TOTAL REVENUE (BASED ON A 50% AVERAGE HOUSE)
$ 10,000-$ 15,000
$121,000-$183,500
PRELIMINARY REPORT RE:
December 31, 1979
Page Three
CITY OPERATING THE EL CAMINO THEATER
ANTICIPATED EXPENDII~RES
1. Building Rental
2. Salaries
a. Manager
b. Theater Technician
c. Clerical/Box Office
Sub-total
d. Fringe benefits
Contracted services
Utilities
Advertising
o
4.
5.
6.
$25,000
$15,500
$10,000
$50,000
$15,000
Special equipment, repairs, materials, etc.
TOTAL
OTHER POINTS AND COMMENTS
1.
$ 60,000
$ 65,000
$ 5,000-$ 10,000
$ 15,000
$ 8,000-$ 20,000
$ 5,000-$ 10,000
$158,000-$180,000
Compare cost of leasing vs cost of constructing.
2. When might Tustin be in a position to construct a theater.
3. Value of having freeway visibility for advertising.
4. Opportunity for the citizens to demonstrate their interest and support for
theater before making a large capital investment.
5. Method of providing one needed facility without hampering the development of
other needed facilities.
6. A facility with the potential of being financially self-supporting.
7. The need for providing quality drama, music, and dance productions. (The
recreational and cultural values to Tustin citizens.)
8. How serious or interested is the City in having good cultural programs.
SUM~t~RY
With an active and progressive program beaded by an experienced and capable theater
manager, it is very likely that this facility could be a self-financed operation.
NOTE: Not included is the initial costs to put the facility back into operation
and the initial period ot get the operation fully scheduled.
DATE:
January 7, 1980
TO:
FRO~:
SUBJECT:
Honorable Mayor and City Council Members
Corrmunify Development Department
Feasibility Study for Cultural Arts Facility
The City staff has given preliminary consideration fo the Cabaret Theatre, lo-
cated at 690 El Camino Real as a possible location for a City Culfurat Arts facility.
To gauge the economic feasibility of the proposed refurbishing, a preliminary cost
estimate was developed. The total is a range derived from two sources; an architec-
ture firm fhaf was involved in the remodeling of the Cabaret Theatre, and the City
oS Tustin Corrrnuni~y Development Department. A full scope o¢ work program has not
been developed for the remodeling, consequently these are cursory figures, subject
fo revision.
Originally, the building was the site of the Old Tusfln Theatre, a single screen
motion picture theatre. This single theatre was subsequently divided into two
screens, but was unable fo continue and closed operation.
Approximately one year ago Use Permit 78-21 proposed fo convert the motion picture
theatre info a live entertainment cabaret-style theatre. Of the two theatres, the
smaller one would be converted into dressing rooms, kitchen, storage, buffet area,
and corridors. The stage and dinner seating was situated in the larger theatre.
It was approved by a Zoning Administrator hearing which provided for live stage
shows and musical entertainment. It was felt that the theatre would represent a
definite asset for the on-going revifilizafion of the El Camino Real area.
If refurbished into a City Cultural Arts facility, remodeling and improvements are
required. The cabaret-style seating will be converted to auditorium seating, with
a full house capacity of approximately 400 seats. To adequately upgrade the
structure, demolition and remodeling work is required, along with decorating walls
and refinishing floors.
The preliminary cost figures are based on these tentative goals. The foal cost
figure is broken down by the theatre (stage equipment, seating, lighting, etc.),
lobby and kitchen, storage, dressing rooms, etc. Stage equipment includes re-
surfacing the stage, curtains~ curtain tracks, control board, all lighting systems,
and the extended stage.
The City's figure for stage equipment is based on a "worst case" assumption that
the majority of the systems need fo be replaced. Additionally, the City figure
includes a 3,000 square foot second story addition, a workshop and storage build-
ing behind the theatre, and exterior decoration.
The architectural firms' figure has little modification to the stage equipment,
taking info account the extended stage, new curtains, and minor additions fo light-
ing, etc. The second story addition, workshop and exterior decoration are not in-
cluded.
January 7, 1980
Cultural Arts Facility
page 2.
To reiterate, these figures represent a first stage cursory review. Hopefully
though they will provide a framework where the development of speci, fic goals and
objectives can be established.
EMK: rr~
January 7, 1979
COMPARISON STUDY
PRELIMINARY CONSTRUCTION COST ESTI~LATE -
TABLE I
THEATRE
SHOEMAKER & RUTHERFORD, CITY OF TUSTIN
ARCHITECTS COMMUNITY DEV. DEPT.
Demolition, remodel
and finishes
Stage Equipment
Approx. 400 seats and
installation
Sub-Total
$161,210.00
included in
above figure
60,000.00
221,210.00
66,400.00
300,000.00
45,000.00
411,400.00
LOBBY
Demolition, remodel
and finishes
59,850.00
47,000.00
KITCHEN, STORAGE
DRESSING ROOMS, CORRIDORS
Repairs
Remodel rehearsal
and work space
13,960.00
10,000.00
30,000.00
Sub-Total
3,000 square foot
second story
Workshop and storage
building
13,960.00
40,000.00
90,000.00
50,000.00
Decorate Exterior
10,000.00
Sub-Total
150,000.00
Contingencies
Architect & Engineer
Fees
28,000.00
32,300.00
28,000.00
32,300.00
Total 355,320.00 70 8,700.00
CATEGORICAL BREAKDOWN OF CITY COST ESTIMATE - TABLE II
T HE AT ~rCE
FLOORING
FLOOR COVER
RESURFACE STAGE
DECOR3tTE AUDITORIUM WALLS
STAGE EQUIP~NT
(CONTROL BOARD, CURTAIN TP. ACK,
CURTAIN, LIGHTS, STAGE,
PORTABLE STAGE)
WIRING
SUB-TOTAL
450 DELUX SEATS
$90.00 PER
TOTAL THEATRE
$ 10,000.00
5,000.00
2,400.00
40,000.00
300,000.00
9,000.00
366,400.00
45,000.00
411,400.00
LOBBY
FLOOR
WALLS
?LUMPING FIXTURES
TOT.~L LOBBY
3,000.00
40,000.00
4,000.00
47,000.00
KITCHEN, STORAGE, DP~SSING ROOM, BUFFET AREA
DEMOLITION
REINFORCE EXITING FOR
REHEARSAL AND WORK SPACE
PROPOSED SECOND STORY
3,000 sq. ft. + @ 25.00/
FIVE SPRINKLERS FOR
SECOND STORY
SUB-TOTAL
$ 10,000.00
30,000.00
75,000.00
15,000.00
130,000.00'
DECOP~TE EXTERIOR
WORKSHOP & STORAGE
BUILDING BEHIND THEATRE
CONTINGENCIES
ARCHITECT & ENGINEER FEES
SUB-TOTAL
10,000 . 00
50,000.00
28,000.00
32,300.00
120,000.00
TOTAL 70 8,700 . 00