ABDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
ALLTotal---->$196,246$0$0 <----Total
4
40Min---->$200$0$0 <----Min
5
Max---->$48,000$0$0 <----Max
6
Average---->$7,009$0$0 <----Average
7
SelectedTotal---->$196,246$0$0 <----Total
8
40Averaage---->$7,009#DIV/0!#DIV/0! <----Avg
9
Max---->$48,000$0$0 <----Max
10
ImpactCostCOSTSVENDOR INFO
11
CtEnt byLocPhaseItemABC123BenefitBallparkQuotedActualDiff% OUVendorComment12ay
12
1RobBallroom ====== ====Still building out the list below
13
1RobBallroom1. DemoRemove Baseboard HeatingB1no longer usednoneMember sweat equity
14
1RobBallroom1. DemoRemove Elk mountC1refresh spacenoneMember sweat equity
15
1RobBallroom1. DemoRemove Large SpeakerC1no longer usednoneMember sweat equity
16
1RobBallroom1. DemoRemove PromptersB1no longer usednoneMember sweat equity
17
1RobEmpire1. DemoRemove and Cap Chandy'sA1outdatedMember sweat equity
18
1RobEmpire1. DemoRemove and Replace Wall SconcesA1outdatedMember sweat equity
19
1RobEmpire1. DemoRemove Back barB1noneMember sweat equity
20
1RobEmpire1. DemoRemove CarpetA1
expose hardwood to visually connect Ballroom and Empire room
noneMember sweat equity
21
1RobEmpire1. DemoRemove peel-n stick-mirrorsB1
create consistent line kitchen doorway
noneMember sweat equity
22
1RobEmpire1. DemoRemove Wall RadiatorsB1no longer usednoneMember sweat equity
23
1RobBallroom2. Prep\BuildFrame and build out New Hero wallA1$2,000Rob to do this buildout
24
1RobBallroom2. Prep\BuildTidy wires where appropriateA1Member sweat equity
25
1RobBallroom3. PaintPaint Ballroom Chandy'sA3$5,000Two Dudes
26
1RobBallroom3. PaintPaint Ballroom WallsA3$48,000Two Dudes
27
1RobEmpire3. PaintPaint Empire Room WallsA3$33,000Two Dudes
28
1RobStairs\Ent3. Paint
Paint stairway\Entrance Walls\Coat Room and Hallways
A3$18,000Two Dudes
29
1RobBallroom4. InstallSEG Frames - (4) 2 x 8A1$400Rob can possible get at material prices only
30
1RobBallroom4. InstallSEG Frames - (5) 8 x 8A1$500Rob can possible get at material prices only
31
1RobBallroom4. InstallSEG Frames - (3) 2 x 2A1$300Rob can possible get at material prices only
32
1RobBallroom4. InstallSEG Frames - (2) 4 x 4A1$200Rob can possible get at material prices only
33
1RobEmpire4. InstallSEG Frames - (4) 8 x 8A1$400
34
1RobBallroom5. FinishArtwork - New Elk on Hero WallA1$5,000
35
1RobBallroom5. FinishSEG Fabric - (4) 2 x 8 gray or marbleA1$400
36
1RobBallroom5. FinishSEG Fabric - (5) 8 x 8 gray or marbleA1$500
37
1RobBallroom5. FinishSEG Fabric - (3) 2 x 2 gray or marbleA1$300
38
1RobBallroom5. FinishSEG Fabric - (2) 4 x 4 gray or marbleA1$200
39
1RobEmpire5. FinishRefinish Floors - EmpireA3$8,122
40
1RobEmpire5. FinishSEG Fabric - (4) Large Elks in B&WA1$1,000
41
1RobEmpire5. FinishSliding BarndoorB1$3,000
42
1RobBallroom5. FinishRefinish Floors - BallroomA3$13,424
43
1AndyEmpire6. FurnitureLounge FurnitureA3$14,000Way Fair - average $3500 set - How many sets?
44
1AndyEmpire6. FurnitureLounge FurnitureA2$2,000Way Fair Tables for in between love seats
45
1AndyBallroom5. FinishBlindsA2$5,000
46
1AndyBallroom5. FinishDraperyA3$15,000
47
1AndyBallroom5. FinishStage LightsB2$5,000
48
1AndyBallroom5. FinishStage FloorB2$2,500
49
1AndyEmpire5. FinishRefurbish BarA2$8,500
50
Andy Empire5. FinishAccent LightsA1$1,500
51
1AndyDumpster$3,0002 month for 30 yard
52
1
53
1
54
1
55
1
56
1
57
1
58
1
59
1
60
1
61
1
62
1
63
1
64
1
65
1
66
1
67
1
68
1
69
1
70
1
71
1
72
1
73
1
74
1
75
1
76
1
77
1
78
1
79
1
80
1
81
1
82
1
83
1
84
1
85
1
86
1
87
1
88
1
89
1
90
1
91
1
92
1
93
1
94
1
95
1
96
1
97
1
98
1
99
1
100
1