Spreadsheet: 13b2fe9d-3abd-4b75-944a-ca80de5654c3
Sheet: Sheet1

Home Theater Expenses | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11
Item | Qty | Unit |  |  | Description | Unit Price | Extended Price | Paid via  gift card | Total  Out-of-pocket | Budgeted | Notes
ROOM IMPROVEMENTS
A. FRAMING MODIFICATIONS TO EXISTING WALLS/CEILING |  |  |  |  |  |  | 865.6500000000001 | 327.46 | 538.19 | 750
1 | 3 | EA | 4' x 8' x 5/8" plywood (attic decking for access) (HD) |  |  | 12.97 | 38.91
2 | 1 | EA | 4' x 8' x 23/32" (3/4") OSB decking (HD) |  |  | 12.97 | 12.97
3 | 1 | EA | 4' x 8' x 23/32" (3/4") OSB decking (HD) |  |  | 13.97 | 13.97
4 | 2 | EA | 4' x 8' x 15/32" (1/2") plywood (HD) |  |  | 14.37 | 28.74 | 14.37
5 | 2 | EA | 10' 2x6s (HD) |  |  | 4.32 | 8.64
6 | 4 | EA | 8' 2x6s (HD) |  |  | 2.97 | 11.88 | 11.88
7 | 5 | EA | 8' 2x6s (HD) |  |  | 3.37 | 16.85
8 | 36 | EA | 8' 2x4s (HD) |  |  | 1.67 | 60.12 | 17.99
9 | 98 | EA | 8' 2x4s (HD/Lowe's) |  |  | 1.96 | 192.08 | 167.17
10 | 4 | EA | 8' 2x3s ([NAME]'s) |  |  | 1.62 | 6.48 | 4.86
11 | 10 | EA | 8' 2x2s (HD/Lowe's) |  |  | 1.52 | 15.2 | 1.52
12 | 1 | EA | 1lb #10 3" screws (HD) |  |  | 7.98 | 7.98 | 7.98
13 | 1 | EA | 5lbs #12 2-1/2" screws ([NAME]'s) |  |  | 25.64 | 25.64 | 25.64
14 | 2 | EA | 5lbs #10 2-1/2" screws (HD) |  |  | 27.48 | 54.96 | 27.48
15 | 1 | EA | 1lb #10 2-1/2" screws (HD) |  |  | 8.47 | 8.47 | 8.47
16 | 2 | EA | 20pc #10 1" screws (HD) |  |  | 1.94 | 3.88 | 3.88
17 | 1 | EA | Door - 32"x80"x1-3/8" 2 panel (HD) |  |  | 64 | 64 | 36.22
18 | 13 | EA | R13 15"x32' insulation (HD) |  |  | 10.4 | 135.2
19 | 16 | EA | R19 15"x39' insulation (HD) |  |  | 9.98 | 159.68
B. HVAC |  |  |  |  |  |  | 1598.14 | 15.67 | 1582.47 | 1000
20 | 1 | EA | 12" starting collar (HD) |  |  | 6.25 | 6.25 | 6.25
21 | 2 | EA | Mastic (HD) |  |  | 4.71 | 9.42 | 9.42
22 | 2 | EA | 12x12x1 Filter |  |  | 3.97 | 7.94
23 | 1 | LS | (4) new registers & (1) new return (American AC & Heating) |  |  | 1550 | 1550
24 | 1 | EA | Foil Tape-50 yds (HD) |  |  | 7.58 | 7.58
25 | 1 | EA | Woven vinyl hanging strap (100 yds) (HD) |  |  | 16.95 | 16.95
C. ELECTRICAL |  |  |  |  |  |  | 2194.11 | 184.94 | 2009.17 | 2000
 |  |  | Service |  |  |  | 313.2
26 | 1 | LS | Add (2) 20A circuits to panel, extend to theater (Trim Electric) |  |  |  | 313.2
 |  |  | Conduit |  |  |  | 151.81
27 | 20 | LF | 2" Conduit-Sch40 PVC ([NAME]'s) |  |  | 0.357 | 7.14
28 | 2 | EA | 2" 45deg [NAME] (HD) |  |  | 2.14 | 4.28
29 | 4 | EA | 2" 45deg [NAME] ([NAME]'s) |  |  | 1.91 | 7.64
30 | 1 | EA | 2" coupling ([NAME]'s) |  |  | 0.82 | 0.82
31 | 1 | EA | 2" clamp (5 pk) (HD) |  |  | 2.24 | 2.24
32 | 1 | EA | 2" clamp (5 pk) ([NAME]'s) |  |  | 2 | 2
33 | 12 | EA | 1 3/4" reducing washer ([NAME]'s) |  |  | 0.7 | 8.399999999999999
34 | 3 | EA | 1 1/2" Conduit-Sch40 PVC (10') (HD) |  |  | 3.9 | 11.7 | 2.33
35 | 1 | EA | 1 1/2" Conduit-Sch40 PVC (10') ([NAME]'s) |  |  | 3.89 | 3.89
36 | 3 | EA | 1 1/2" 90deg elbow (HD) |  |  | 2.64 | 7.92
37 | 1 | EA | 1 1/2" 90deg elbow (HD) |  |  | 2.26 | 2.26
38 | 2 | EA | 1 1/2" 45deg [NAME] (HD) |  |  | 2.32 | 4.64
39 | 2 | EA | 1 1/2" 45deg [NAME] ([NAME]'s) |  |  | 1.95 | 3.9
40 | 3 | EA | 1 1/2" coupling (HD) |  |  | 0.67 | 2.01
41 | 4 | EA | 1 1/2" clamp ([NAME]'s) |  |  | 2.04 | 8.16
42 | 1 | EA | 1 1/2" PVC [NAME] (threaded) (HD) |  |  | 1.23 | 1.23
43 | 10 | LF | 1" Conduit-Sch40 PVC (HD) |  |  | 0.233 | 2.33 | 2.33
44 | 1 | EA | 1" clamp (5 pk) (HD) |  |  | 1.44 | 1.44 | 1.44
45 | 1 | EA | 3/4" Conduit-flex (100' coil) ([NAME]'s) |  |  | 31.04 | 31.04
C. ELECTRICAL-continued
46 | 2 | EA | 3/4" Conduit-flex (10') ([NAME]'s) |  |  | 3.64 | 7.28
47 | 6 | EA | 3/4" ENT terminal adapter (HD) |  |  | 0.76 | 4.56
48 | 12 | EA | 3/4" riser extender ([NAME]'s) |  |  | 0.7 | 8.399999999999999
49 | 1 | EA | 3/4" steel conduit locknut (20 pk) ([NAME]'s) |  |  | 3.05 | 3.05
50 | 12 | EA | 3/4" threaded male ENT quick connect ([NAME]'s) |  |  | 0.8 | 9.600000000000001
51 | 2 | EA | 3/4" clamp (20 pk) (HD) |  |  | 2.94 | 5.88
 |  |  | Wiring/cables |  |  |  | 467.03
52 | 1 | EA | [NAME] connector-50' (Monoprice) |  |  | 7.91 | 7.91
53 | 1 | EA | 12AWG speaker cable-250' (Monoprice) |  |  | 80.6 | 80.6
54 | 1 | EA | 24AWG Cat6-1000' (Monoprice) |  |  | 106.21 | 106.21
55 | 1 | EA | RedMere HDMI cable-35' (Monoprice) |  |  | 62.69 | 62.69
56 | 2 | EA | 12/2 Romex-250' (HD) |  |  | 71.97 | 143.94 | 143.94
57 | 1 | EA | 14/2 Romex-100' (HD) |  |  | 35.32 | 35.32 | 30.6
58 | 1 | EA | 14/3 Romex-15' (HD) |  |  | 10.22 | 10.22
59 | 1 | EA | 3/8" romex box connectors (10 pk) ([NAME]'s) |  |  | 3.64 | 3.64
60 | 3 | EA | 3/8" romex box connectors (5 pk) (HD) |  |  | 1.54 | 4.62
61 | 5 | EA | 3/8" romex box connector ([NAME]'s) |  |  | 0.38 | 1.9
62 | 1 | EA | Red wing nuts ([NAME]) (HD) |  |  | 9.98 | 9.98
 |  |  | Fixtures |  |  |  | 668.99
63 | 12 | EA | 4" recessed light housings (USALight.com) |  |  | 8.32 | 99.84 |  |  |  | price reflects 10% off
64 | 3 | EA | 4" recessed light housings (USALight.com) |  |  | 7.42 | 22.26 |  |  |  | price reflects 10% off
65 | 3 | EA | 4" adjustable eyeball trim-black (USALight.com) |  |  | 8 | 24 |  |  |  | price reflects 10% off
66 | 8 | EA | 4" stepped baffle trim-black (USALight.com) |  |  | 7.56 | 60.48 |  |  |  | price reflects 15% off
67 | 4 | EA | 4" stepped baffle trim-white (USALight.com) |  |  | 5.26 | 21.04 |  |  |  | price reflects 10% off
68 | 9 | EA | Philips DuraMax 45W R20 floodlights-3pk (HD) |  |  | 10.97 | 98.73
69 | 3 | EA | Philips Eco 39W PAR20 halogen spot (HD) |  |  | 7.97 | 23.91
70 | 1 | EA | 1/2" 120V Incandescent Rope light- 30' Blue (1000bulbs.com) |  |  | 48.63 | 48.63 |  |  |  | includes tax, s/h
71 | 16 | EA | 24" Black light-17W (Walmart) |  |  | 10.97 | 175.52
72 | 3 | EA | Kvart goose neck lamp-behind screen (Ikea) |  |  | 6.99 | 20.97
73 | 3 | EA | Ledare LED bulb (Ikea) |  |  | 9.99 | 29.97
74 | 8 | EA | Step light bulbs-LED (nebrunner) |  |  | 1.25 | 10
75 | 4 | EA | Step lights in riser (Amazon) |  |  | 8.41 | 33.64
 |  |  | Switches/dimmers/boxes |  |  |  | 579.9
76 | 1 | EA | Recessed cable wall plate w/duplex (Monoprice)-game room |  |  | 18.58 | 18.58 |  |  |  | includes s/h
77 | 1 | EA | Rapid Link power outlet & inlet-black (Smarthome) |  |  | 52.84 | 52.84 |  |  |  | includes s/h
78 | 13 | EA | 1-Gang new work adjustable box (HD) |  |  | 2.15 | 27.95 | 2.15
79 | 4 | EA | 1-Gang new work adjustable box (HD) |  |  | 2.2 | 8.8 | 2.15
80 | 3 | EA | 1-Gang new work adjustable box ([NAME]'s) |  |  | 2.27 | 6.81
81 | 4 | EA | 1-Gang new work box-std (HD) |  |  | 0.35 | 1.4
82 | 1 | EA | 1-Gang old work box (HD) |  |  | 1.74 | 1.74
83 | 6 | EA | 1-Gang Recessed duplex outlet (Amazon)-ceiling |  |  | 8.33 | 49.98
84 | 10 | EA | 1-Gang Low Voltage Mounting Bracket-new work (Monoprice) |  |  | 1.238 | 12.38 |  |  |  | includes s/h
85 | 3 | EA | 1-Gang Low Voltage Mounting Bracket-old work (Monoprice) |  |  | 0.93 | 2.79
86 | 2 | EA | 1-Gang Low Voltage Mounting Bracket-adjustable (Smarthome) |  |  | 2.76 | 5.52
87 | 1 | EA | 1-Gang box extender-2 pk (HD) |  |  | 2.97 | 2.97
88 | 2 | EA | 1-Gang duplex wall plate-black ([NAME]'s) |  |  | 0.39 | 0.78
89 | 5 | EA | 1-Gang duplex wall plate-black (HD) |  |  | 0.47 | 2.35
90 | 4 | EA | 1-Gang duplex wall plate-brown (HD) |  |  | 0.47 | 1.88
91 | 1 | EA | 1-Gang decora wall plate-black (HD) |  |  | 0.79 | 0.79
92 | 1 | EA | 1-Gang decora wall plate-brown (HD) |  |  | 0.79 | 0.79
93 | 2 | EA | 1-Gang decora wall plate-white (HD) |  |  | 0.79 | 1.58
94 | 3 | EA | 1-Gang blank wall plate-black (HD) |  |  | 0.89 | 2.67
95 | 1 | EA | 1-Gang toggle switch plate-black (HD) |  |  | 0.47 | 0.47
96 | 1 | EA | 1-Gang toggle switch plate-white (HD) |  |  | 0.47 | 0.47
97 | 1 | EA | 1-Gang toggle switch plate-white (HD) |  |  | 0.79 | 0.79
98 | 4 | EA | 1-Gang wall plate, keystone-6 Hole (Monoprice) |  |  | 0.38 | 1.52
99 | 3 | EA | [NAME] For Wall Plate - 10pcs/Pack (Monoprice) |  |  | 0.73 | 2.19
C. ELECTRICAL-continued
100 | 1 | EA | 20A Duplex receptacle-black (HD) |  |  | 2.99 | 2.99
101 | 1 | EA | 20A toggle switch-black (HD) |  |  | 2.99 | 2.99
102 | 2 | EA | 15A Duplex receptacle-black ([NAME]'s) |  |  | 1.99 | 3.98
103 | 8 | EA | 15A Duplex receptacle-brown (HD) |  |  | 1.19 | 9.52
104 | 4 | EA | 15A Duplex receptacle-black (HD) |  |  | 1.19 | 4.76
105 | 2 | EA | 2-Gang duplex wall plate-brown (HD) |  |  | 1.39 | 2.78
106 | 2 | EA | 2-Gang new work box ([NAME]'s) |  |  | 0.95 | 1.9
107 | 2 | EA | 2-Gang new work adjustable box ([NAME]'s) |  |  | 4.61 | 9.22
108 | 1 | EA | 2-Gang new work adjustable box (HD) |  |  | 4.28 | 4.28
109 | 2 | EA | 2-Gang old work box (HD) |  |  | 2.16 | 4.32
110 | 2 | EA | 2-Gang decora wall plate-white (HD) |  |  | 1.59 | 3.18
111 | 2 | EA | Insteon SwitchLinc Dimmer #2477D (Smarthome) |  |  | 49.99 | 99.98
112 | 2 | EA | Insteon ToggleLinc Relay #2466SW (Smarthome |  |  | 45.99 | 91.98
113 | 1 | EA | Insteon 8-Button KeypadLinc/Dimmer #2486DBR8 (Smarthome) |  |  | 74.99 | 74.99
114 | 1 | EA | Insteon OutletLinc Dimming Outlet #2472DBK (Smarthome) |  |  | 54.99 | 54.99
115 | 1 | EA | Insteon custom-etched buttons #2401C8 Brown (Smarthome)
 |  |  | Miscellaneous |  |  |  | 13.18
116 | 1 | EA | 4-way coax splitter (Monoprice) |  |  | 3.23 | 3.23
117 | 1 | EA | HDMI port saver-270 degree (Monoprice) |  |  | 2.06 | 2.06
118 | 10 | EA | 1 1/2"x5" nail plates (HD) |  |  | 0.35 | 3.5
119 | 1 | EA | 1/2" metal staples (500 ct) (HD) |  |  | 4.39 | 4.39
D. DRYWALL |  |  |  |  |  |  | 1701.21 | 0 | 1701.21 | 1500
120 | 1 | LS | 1 layer of 1/2" drywall w/ texture ([NAME]) |  |  | 1680 | 1680 |  |  |  | 80% of $2100 total, excludes kitchen repair
121 | 1 | EA | Spray texture touch up can (HD) |  |  | 9.28 | 9.28
122 | 1 | EA | 1/2"x4'x8' sheet ([NAME]'s) |  |  | 7.65 | 7.65
123 | 1 | EA | Spackle-1/2 pint (HD) |  |  | 4.28 | 4.28
E. STAGE/RISER/MINI RISER |  |  |  |  |  |  | 625.37 | 0 | 625.37 | 600
124 | 8 | EA | 4' x 8' x 23/32" (3/4") OSB decking-2 layers (HD) |  |  | 14.97 | 119.76
125 | 4 | EA | 4' x 8' x 23/32" (3/4") OSB decking-2 layers (HD) |  |  | 15.27 | 61.08
126 | 1 | EA | 4' x 8' x 7/16" (1/2") OSB for curves (HD) |  |  | 8.47 | 8.47
127 | 19 | EA | 8' 2x12 (HD, Lowes) |  |  | 8.92 | 169.48
128 | 9 | EA | 8' 2x8 (HD) |  |  | 5.38 | 48.42
129 | 4 | EA | 8' 2x6 (HD) |  |  | 3.6 | 14.4
130 |  | EA | 8' 2x4 |  |  |  | 0
131 | 1 | EA | 1 1/2" Conduit-Sch40 PVC (10') (HD) |  |  | 4.28 | 4.28
132 | 20 | EA | Joist hangers (Lowes, HD) |  |  | 0.84 | 16.8
133 | 1 | EA | 1 1/2" deck screws-1lb (Lowes) |  |  | 8.47 | 8.47
134 | 1 | EA | 2 1/2" deck screws-1lb (Lowes) |  |  | 8.47 | 8.47
135 | 1 | EA | 8d 2 1/2" nails-1 lb (HD) |  |  | 3.72 | 3.72
136 | 2 | EA | 30lb roofing felt between decking (HD) |  |  | 16.25 | 32.5
137 | 5 | EA | R19 15"x39' insulation-2 layers (HD) |  |  | 9.98 | 49.90000000000001
138 | 5 | EA | Sand for subwoofer base (Lowes) |  |  | 3.47 | 17.35
139 | 1 | EA | 3.5 mil plastic sheeting for sand 10'x25' (HD) |  |  | 9.98 | 9.98
140 | 7 | EA | 4x10 HVAC vents (HD) |  |  | 7.47 | 52.29
F. COLUMNS/TRIM WORK |  |  |  |  |  |  | 637.9000000000001 | 65.52 | 572.3800000000001 | 500
141 | 2 | EA | 10' 1X3 ([NAME]'s) |  |  | 12.47 | 24.94
142 | 6 | EA | 8' 2X2 ([NAME]'s) |  |  | 1.52 | 9.120000000000001
143 | 12 | EA | 8' 2X3 ([NAME]'s) |  |  | 1.82 | 21.84
144 | 2 | EA | 8' 2x4 (HD) |  |  | 1.96 | 3.92
145 | 6 | EA | 8' 1x2 FJP board (HD) |  |  | 2.57 | 15.42
146 | 3 | EA | 8' 1x2 FJP board (HD) |  |  | 2.67 | 8.01
147 | 13 | EA | 8' 1x3 FJP board (HD) |  |  | 4.42 | 57.46
148 | 26 | EA | 8' 1x4 FJP board (HD) |  |  | 5.47 | 142.22
149 | 3 | EA | 8' 1x6 FJP board (HD) |  |  | 9.18 | 27.54
150 | 1 | EA | 8' 3/4"x1-1/4" base cap moulding (HD) |  |  | 4.38 | 4.38
151 | 12 | EA | 3/4"x8' screen trim (HD) |  |  | 2.38 | 28.56
152 | 34 | EA | 1-1/8"x8' lattice moulding (HD) |  |  | 3.64 | 123.76 | 65.52 |  |  | 18 didn't ring up on receipt
153 | 1 | EA | 1-1/4" finish nails-16 ga-(HD) |  |  | 10.42 | 10.42
154 | 115 | LF | 1/2" x 3/4" moulding (HD) |  |  | 0.68 | 78.2
155 | 3 | EA | 1/2" sq. [NAME] (HD) |  |  | 1.77 | 5.31
156 | 1 | EA | 9/16" brad nails-1250 pk (HD) |  |  | 4.97 | 4.97
157 | 2 | EA | 1.5" Corner Brace (L-Bracket)-20 pk (HD) |  |  | 8.98 | 17.96
158 | 3 | EA | 1.5" Corner Brace (L-Bracket)-4 pk (HD) |  |  | 2.67 | 8.01
159 | 1 | EA | 2" Corner Brace (L-Bracket)-4 pk (HD) |  |  | 2.87 | 2.87
160 | 1 | EA | 2 1/2" flat corner brace-4 pk (HD) |  |  | 2.67 | 2.67
161 | 1 | EA | 1/8" hardboard panel-2'x4' (HD) |  |  | 4.97 | 4.97
162 | 1 | EA | Liquid Nails (HD) |  |  | 1.77 | 1.77
163 | 3 | EA | [NAME] (HD) |  |  | 2.28 | 6.84
164 | 1 | EA | Crackshot squeeze tube (HD) |  |  | 3.48 | 3.48
165 | 4 | EA | 3/16"x2" Toggle Bolt (HD) |  |  | 5.21 | 20.84
166 | 1 | EA | Vinyl samples (Allvinylfabrics.com) |  |  | 2.42 | 2.42
G. ACOUSTIC TREATMENTS & FABRIC FRAMES |  |  |  |  |  |  | 1995.316 | 1.52 | 1993.796000000001 | 2000
167 | 1 | EA | 1"x4'x100' roll JM Duct Liner PM (Solar Supply) |  |  | 190.26 | 190.26
168 | 25 | EA | 2" unfaced insulation board (Knauf) for corner traps and back wall |  |  | 8.048 | 201.2
169 | 9 | EA | 2" insulation board w/FSK (Certainteed) for back wall |  |  | 11.184 | 100.656
170 | 2 | EA | 10' 2x4s ([NAME]'s) |  |  | 3.69 | 7.38
170 | 6 | EA | 8' 2x4s ([NAME]'s) |  |  | 2.49 | 14.94
171 | 5 | EA | 8' 2x4s ([NAME]'s) |  |  | 2.39 | 11.95
171 | 4 | EA | 8' 2x4s (HD) |  |  | 1.96 | 7.84
172 | 10 | EA | 8' 2x2s (HD/Lowe's) |  |  | 1.52 | 15.2 | 1.52
173 | 3 | EA | 11/16"x1-1/2"x8' primed MDF board (HD) |  |  | 2.54 | 7.62
174 | 3 | EA | 11/16"x2-1/2"x8' primed MDF board (HD) |  |  | 4.13 | 12.39
175 | 8 | EA | 4' x 8' x 15/32" (1/2") sanded bc pine plywood (HD) |  |  | 22.47 | 179.76
176 | 2 | EA | 4' x 8' x 15/32" (1/2") sanded bc pine plywood (HD) |  |  | 22.97 | 45.94
177 | 49 | EA | Heavy Duty Speaker Grill Guides-12 pk (Parts Express) |  |  | 3.02 | 147.98 |  |  |  | bulk pricing quote from [NAME]
178 | 1 | EA | 3.5mil plastic on front wall, between layers of JM Duct Liner PM |  |  | 0 | 0 |  |  |  | price included in item E
179 | 1 | EA | 7/8" x 1/4" crown staples-5000 ct (finish-nails.com) |  |  | 13.5 | 13.5
180 | 3 | EA | Grex 3/8" x 3/8" x 22 ga staples-10,000 ct (Amazon) |  |  | 6.5 | 19.5
181 | 1 | EA | Flat black spray paint (washers & speaker frames) (HD) |  |  | 1.18 | 1.18
182 | 6 | EA | 1/4" flat washer-25 pk (HD) |  |  | 2.46 | 14.76
183 | 22 | YD | Designer Series #60 Cocoa (Acoustex Fabric) |  |  | 26.22 | 576.8399999999999 |  |  |  | includes s/h
184 | 20 | YD | GOM FR701 Chocolate (Fabricmate) |  |  | 17.22 | 344.4 |  |  |  | includes s/h
185 | 4 | YD | Black Speaker Cloth-102" wide to cover FSK insulation (Rose Brand) |  |  | 13.44 | 53.76 |  |  |  | includes s/h
186 | 1 | EA | Speaker [NAME] Fabric Samples (SpeakerWorks) |  |  | 6.39 | 6.39
187 | 1 | EA | Acoustic Suede Samples (Acoustimac) |  |  | 8.94 | 8.94
188 | 1 | EA | Executive Décor & Castielle Suede Samples (Acoustimac) |  |  | 12.93 | 12.93
H. FALSE WALL FOR SCREEN |  |  |  |  |  |  | 190.13 | 0 | 190.13 | 500
189 | 2 | EA | 8' 1x6 FJP board (HD) |  |  | 8.96 | 17.92
190 | 7 | EA | 12' 1x4 FJP board (HD) |  |  | 8.96 | 62.72000000000001
191 | 2 | EA | 8' 1x4 FJP board (HD) |  |  | 5.47 | 10.94
192 | 2 | EA | 8' 1x3 FJP board (HD) |  |  | 4.42 | 8.84
193 | 4 | EA | 8' 1x2 FJP board (HD) |  |  | 2.67 | 10.68
194 | 3 | EA | 8' 2x4s for speaker boxes (HD) |  |  | 1.96 | 5.88
195 | 1 | EA | 1/4"x4" toggle bolts for speaker boxes-10 pk (HD) |  |  | 5.98 | 5.98
196 | 1 | EA | [NAME] (Vogue Fabrics) |  |  | 1 | 1
197 | 1 | EA | Black Plush Triple Velvet Sample (SyFabrics) |  |  | 1 | 1
198 | 7 | YD | Black Plush Triple Velvet (SyFabrics) |  |  | 9.31 | 65.17 |  |  |  | includes s/h
199 |  |  | Fabric frames (see item G) |  |  |  | 0
I. EQUIPMENT & MEDIA CLOSETS |  |  |  |  |  |  | 223.61 | 0 | 223.61 | 400
200 | 1 | EA | 4' x 8' x 19/32" (5/8") sanded bc pine plywood (HD) |  |  | 30.77 | 30.77
201 | 1 | EA | [NAME] (Ikea) |  |  | 79.99 | 79.99
202 | 3 | EA | 8' 1x4 FJP board (HD) |  |  | 5.47 | 16.41
203 | 1 | EA | 12' 1/2"x5-1/4" baseboard-5 pk (Lowes) |  |  | 64.86 | 64.86
204 | 1 | EA | 12' 1/2"x5-1/4" baseboard (Lowes) |  |  | 23.6 | 23.6 |  |  |  | for gameroom too
205 |  |  | Rack rails & brackets |  |  |  | 0
206 |  |  | Cable management |  |  |  | 0
207 | 1 | EA | Door hinges-3 pk (HD) |  |  | 7.98 | 7.98
208 |  |  | Paint |  |  |  | 0
[NAME] |  |  |  |  |  |  | 2403 | 0 | 2403 | 2000
209 | 309 | SF | Masland Quadrate-Times Square w/ 3/8" pad (floor & riser) |  |  | 5.15 | 1591.35 |  |  |  | 12'x25'-9" (34.33 SY)
210 | 1 | LS | Labor + extra charges for riser, riser steps & pattern match |  |  | 149.65 | 149.65
211 | 81 | SF | Masland Signet- Black w/ .45" pad (stage) |  |  | 5.75 | 465.75 |  |  |  | 12'x6'-9" (9 SY)
212 | 1 | LS | Labor + extra charges for stage steps |  |  | 96.25 | 96.25
213 | 1 | LS | .45" pad + labor to relay existing carpet in new media closet (30 sf) |  |  | 100 | 100
K. PAINT |  |  |  |  |  |  | 225.9 | 0 | 225.9 | 250
214 | 1 | EA | 5 gal primer (HD) |  |  | 59.98 | 59.98
215 | 4 | EA | 8 oz paint sample (HD) |  |  | 2.94 | 11.76
216 | 1 | EA | 1 gal interior flat enamel-Behr Melted Chocolate (HD) |  |  | 25.96 | 25.96 |  |  |  | ceiling-incorrect color
217 | 1 | EA | 1 gal interior flat enamel-Behr (SW-Jute Brown) (HD) |  |  | 25.96 | 25.96 |  |  |  | ceiling
218 | 2 | EA | 1 qt interior flat enamel-Behr Bitter Chocolate HD) |  |  | 11.68 | 23.36 |  |  |  | light tray
219 | 1 | EA | 1 gal interior eggshell enamel-Mouse Ears black (HD) |  |  | 27.96 | 27.96 |  |  |  | trim and door
220 | 1 | EA | 1 gal interior flat enamel-Mouse Ears black (HD) |  |  | 25.96 | 25.96 |  |  |  | soffit
221 | 1 | EA | 1 gal interior flat-Mouse Ears black (HD) |  |  | 24.96 | 24.96 |  |  |  | fabric frames and speaker boxes
L. STAR CEILING MURAL |  |  |  |  |  |  | 710 |  |  | 0
222 | 1 | EA | Star ceiling mural (Night Sky Murals)-deposit |  |  | 210 | 210
223 | 1 | EA | Star ceiling mural (Night Sky Murals)-balance |  |  | 500 | 500
M. ACCESSORIES |  |  |  |  |  |  | 0 | 0 | 0 | 400
224 |  |  | Poster [NAME] |  |  |  | 0
AV EQUIPMENT |  |  |  |  |  |  | 9667.05 | 500 | 9167.05 | 10750
225 | 3 | EA | Atlantic Technology 727 L/C/R speakers (AT B-Stock) |  |  | 599 | 1797 |  |  | 2000 | includes s/h
226 | 4 | EA | Triad In-wall bronze surrounds (AV Science) |  |  | 358.25 | 1433 |  |  | 2000 | includes s/h
227 | 1 | EA | [NAME] 3 subwoofer ([NAME]) |  |  | 553 | 553 |  |  | 650 | includes s/h
228 | 1 | EA | Denon 4311CI receiver (Electronics Expo) |  |  | 1238.56 | 1238.56 |  |  | 1000 | includes s/h
229 | 1 | EA | [NAME] player |  |  |  | 0 | 500 |  | 500
230 | 1 | EA | [NAME] (AV Science) |  |  | 2764 | 2764 |  |  | 3000 | includes s/h
231 | 1 | EA | Chief projector mount, plate & ext. column (AV Science) |  |  | 192.5 | 192.5 |  |  | 200 | includes s/h
232 | 1 | EA | 115" wide 2.35 screen (SeymourAV) |  |  | 1539 | 1539 |  |  | 1200 | includes s/h
233 | 1 | EA | [NAME] universal remote control ([NAME]) |  |  | 149.99 | 149.99 |  |  | 200
SEATING |  |  |  |  |  |  | 3124.9295 | 0 | 3124.9295 | 4000
234 | 7 | EA | Berkline 13175 (Stargate Cinema) |  |  | 446.4185 | 3124.9295
TOOLS & SUPPLIES |  |  |  |  |  |  | 1267.81 | 187.21 | 1080.6 | 1000
235 | 1 | EA | Framing Square (HD) |  |  | 11.97 | 11.97
236 | 1 | EA | [NAME] (HD) |  |  | 2.97 | 2.97
237 | 1 | EA | Dremel drywall kit (HD) |  |  | 15.97 | 15.97
238 | 1 | EA | Skil Laser Level w/tripod ([NAME]'s) |  |  | 89.98 | 89.98 | 89.98
239 | 1 | EA | Work Lights w/tripod (HD) |  |  | 35.97 | 35.97 | 35.97
240 | 1 | EA | Halogen bulbs for work light-2 pk (HD) |  |  | 7.67 | 7.67
241 | 1 | EA | 25' 12/3 extension cord (Amazon) |  |  | 30.19 | 30.19
242 | 2 | EA | 6' indoor extension cord (Target) |  |  | 1.69 | 3.38
243 | 1 | EA | Milwaukee Sawzall (Amazon) |  |  | 100.14 | 100.14
244 | 1 | EA | Sawzall blades (Amazon) |  |  | 23.2 | 23.2
245 | 1 | EA | 5pc hole saw set (HD) |  |  | 12.97 | 12.97 | 12.97
246 | 1 | EA | Ridgid 18ga [NAME] ([NAME]) |  |  | 71.98 | 71.98
247 | 1 | EA | Porter Cable US58 upholstery stapler ([NAME]) |  |  | 89.99 | 89.99
248 | 1 | EA | [NAME] router-reconditioned ([NAME]) |  |  | 79.99 | 79.99
249 | 1 | EA | Router Bit Set-4 pc (MLCS) |  |  | 29.95 | 29.95
250 | 1 | EA | Miter Saw ([NAME]'s) |  |  | 139 | 139
251 | 1 | EA | Miter saw blades-2 pk ([NAME]'s) |  |  | 39.98 | 39.98
252 | 1 | EA | Circular saw blade-140T (HD) |  |  | 5.97 | 5.97
253 | 1 | EA | Large trash bags for old insulation ([NAME]'s) |  |  | 8.48 | 8.48 | 8.48
254 | 1 | EA | 3-way plug for extension cord (HD) |  |  | 1.99 | 1.99 | 1.99
255 | 1 | EA | 12pc driver set (HD) |  |  | 7.97 | 7.97 | 7.97
256 | 1 | EA | Great Stuff fireblock expanding foam (HD) |  |  | 6.98 | 6.98
257 | 1 | EA | Great Stuff gaps & cracks expanding foam (HD) |  |  | 3.98 | 3.98
258 | 1 | EA | Right angle drill attachment (HD) |  |  | 19.97 | 19.97
259 | 1 | EA | 3" x #10 wood screws-1 lb (HD) |  |  | 7.98 | 7.98
260 | 1 | EA | 2 1/2" drywall screws (25 lbs) (HD) |  |  | 49.74 | 49.74
261 | 1 | EA | 2" drywall screws (5 lb) (HD) |  |  | 27.48 | 27.48
262 | 1 | EA | 2" drywall screws (1 lb) (HD) |  |  | 6.47 | 6.47
263 | 3 | EA | 1 1/4" drywall screws (1 lb) (Lowe's/HD) |  |  | 6.47 | 19.41
264 | 1 | EA | Phillips bits (2 pk) (HD) |  |  | 2.29 | 2.29
265 | 1 | EA | Shopvac filters-3pk  (HD) |  |  | 5.58 | 5.58
266 | 1 | EA | PVC Cement ([NAME]'s) |  |  | 4.79 | 4.79
267 | 1 | EA | PVC Primer ([NAME]'s) |  |  | 3.97 | 3.97
268 | 1 | EA | 3/4" auger bit (HD) |  |  | 7.47 | 7.47
269 | 1 | EA | [NAME] bit ([NAME]'s) |  |  | 3.38 | 3.38
270 | 1 | EA | 9/16" Spade bit ([NAME]'s) |  |  | 3.68 | 3.68
271 | 2 | EA | 9/16" Spade bit (HD) |  |  | 3.7 | 7.4
272 | 1 | EA | Pliers Set (5 pk) (HD) |  |  | 9.88 | 9.88 | 9.88
273 | 1 | EA | Nail setter ([NAME]'s) |  |  | 2.47 | 2.47
274 | 2 | EA | Cedar shims (HD) |  |  | 3.57 | 7.14
275 | 1 | EA | Cedar shims (HD) |  |  | 1.57 | 1.57
276 | 1 | EA | 6" Mini quick-grip bar clamp-2 pk (HD) |  |  | 19.97 | 19.97 | 19.97
277 | 1 | EA | 5 gallon paint screen (HD) |  |  | 3.48 | 3.48
278 | 1 | EA | 9" paint rollers-3 pk (HD) |  |  | 8.97 | 8.97
279 | 2 | EA | 4" paint rollers-2 pk (HD) |  |  | 4.97 | 9.94
280 | 1 | EA | 4" roller frame (Ace) |  |  | 3.49 | 3.49
281 | 1 | EA | 1 1/2" teflon paint brush (HD) |  |  | 5.98 | 5.98
282 | 2 | EA | Mini paint tray (HD) |  |  | 1.79 | 3.58
283 | 1 | EA | Flat black spray paint-screen wall washers ([NAME]'s) |  |  | 0.99 | 0.99
284 | 2 | EA | Flat black spray paint-registers & step lights (HD) |  |  | 3.87 | 7.74
285 | 1 | EA | Flat black spray paint-registers & step lights (Ace) |  |  | 4.49 | 4.49
286 | 1 | EA | Spray primer-registers & step lights (HD) |  |  | 3.87 | 3.87
287 | 1 | EA | Spray primer-registers & step lights (Ace) |  |  | 4.49 | 4.49
288 | 1 | EA | Acetone |  |  | 7.48 | 7.48
289 | 1 | EA | Painter's plastic-.31 mil-9'x400' (HD) |  |  | 19.98 | 19.98
TOOLS & SUPPLIES-continued
290 | 3 | EA | Blue pianter's tape-1" (HD) |  |  | 3.93 | 11.79
291 | 2 | EA | Blue pianter's tape-1" Edge Lock (HD) |  |  | 5.87 | 11.74
292 | 2 | EA | Blue pianter's tape-2" (HD) |  |  | 6.58 | 13.16
293 | 1 | EA | 1.25 putty knife (Ace) |  |  | 3.99 | 3.99
294 | 1 | EA | HVLP Spray Station (Gleem Paint) |  |  | 60.67 | 60.67
295 | 2 | EA | Dustmasks (2 pk) (HD) |  |  | 4.97 | 9.94
296 | 1 | EA | Mason line-#18x225' (pull rope) (HD) |  |  | 2.97 | 2.97
297 | 8 | EA | 5/16" washers-projector mount (HD) |  |  | 0.12 | 0.96
298 | 4 | EA | 5/16" x 2-1/2" lag screw-projector mount (HD) |  |  | 0.38 | 1.52
299 | 1 | EA | 8" Zip ties-100 ct. (Monoprice) |  |  | 1.06 | 1.06
300 | 1 | EA | Utility knife blades-5 pk (HD) |  |  | 1.28 | 1.28
301 | 1 | EA | Non contact voltage tester (HD) |  |  | 9.97 | 9.97
302 | 1 | EA | Romex cable stripper (HD) |  |  | 22.97 | 22.97
 |  |  |  |  |  |  |  | Paid via  gift card | Total  Out-of-pocket | Budgeted
 |  |  |  |  |  | TOTAL: | 27430.1255 | 1282.32 | 25437.8055 | 27650
Cost Breakdown
 |  |  |  | Budgeted | Actual Cost | % of Actual Cost | Over/under Budget
Room Improvements |  |  |  | 11900 | 13370.336 | 0.48743254929694 | 1470.335999999999
 | framing modifications |  |  | 750 | 865.6500000000001 | 0.03155836818901905 | 115.6500000000001
 | hvac |  |  | 1000 | 1598.14 | 0.05826221976272037 | 598.1399999999999
 | electrical |  |  | 2000 | 2194.11 | 0.07998906166142039 | 194.1099999999997
 | drywall |  |  | 1500 | 1701.21 | 0.06201976728105018 | 201.21
 | stage & riser |  |  | 600 | 625.37 | 0.02279865617093148 | 25.37
 | columns & trim work |  |  | 500 | 637.9000000000001 | 0.02325545320600156 | 137.9000000000001
 | acoustic treatments |  |  | 2000 | 1995.316 | 0.07274177436774763 | -4.683999999999514
 | false wall for screen |  |  | 500 | 190.13 | 0.006931430189774379 | -309.87
 | equipment & media closets |  |  | 400 | 223.61 | 0.008151986034478769 | -176.39
 | carpet |  |  | 2000 | 2403 | 0.08760441143442818 | 403
 | paint |  |  | 250 | 225.9 | 0.008235470887655983 | -24.09999999999999
 | star ceiling mural |  |  | 0 | 710 | 0.02588395011171203 | 710
 | accessories |  |  | 400 | 0 | 0 | -400
AV Equipment |  |  |  | 10750 | 9667.05 | 0.3524245632780645 | -1082.950000000001
Seating |  |  |  | 4000 | 3124.9295 | 0.1139232665924186 | -875.0704999999998
Tools & supplies |  |  |  | 1000 | 1267.81 | 0.04621962083257696 | 267.8100000000004
 |  |  |  | 27650 | 27430.1255 |  | -219.8745000000017