{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Bath Remodel Costs"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Bath Remodel Costs","index":0,"n_rows":41,"n_cols":7,"rows_kept":41,"cut":false,"hidden":false,"merged":[[1,1,1,6],[3,3,3,4],[3,5,3,6]],"flags":["formulas_cached_only"]}
[]
[null,"Bathroom Remodel Costs Worksheet"]
[]
[null,"Items","Quantity","Itemized Cost ($)",null,"Total Cost ($)"]
[null,"Bath/Shower",null,"Estimated","Actual","Estimated","Actual"]
[null,"Tub, cast iron, 5', standard",1,250,null,250,0]
[null,"Shower doors, hinged, standard",1,200,null,200,0]
[null,"Showerhead, standard",1,50,null,50,0]
[null,"Tub wall surround, standard",1,200,null,200,0]
[null,"Cabinets",null,"Estimated","Actual","Estimated","Actual"]
[null,"Medicine cabinet 24'', deluxe",1,200,null,200,0]
[null,"Modular vanity 30'', standard",2,100,null,200,0]
[null,"Countertops",null,"Estimated","Actual","Estimated","Actual"]
[null,"Ceramic tile, deluxe (qty. in lin. ft.)",5,22.5,null,112.5,0]
[null,"Faucets",null,"Estimated","Actual","Estimated","Actual"]
[null,"Faucet, bathtub, standard",1,90,null,90,0]
[null,"Faucet, shower, single handle, standard",1,115,null,115,0]
[null,"Sink faucet, standard",1,95,null,95,0]
[null,"Flooring",null,"Estimated","Actual","Estimated","Actual"]
[null,"Ceramic tile, standard (qty. in sq. ft.)",35,12,null,420,0]
[null,"Hardware",null,"Estimated","Actual","Estimated","Actual"]
[null,"Towel bar, standard",2,15,null,30,0]
[null,"Toilet Paper holder",1,10,null,10,0]
[null,"Lighting",null,"Estimated","Actual","Estimated","Actual"]
[null,"Recessed lights, standard",4,25,null,100,0]
[null,"Sinks",null,"Estimated","Actual","Estimated","Actual"]
[null,"Lavatory, standard",2,60,null,120,0]
[null,"Toilets/Bidets",null,"Estimated","Actual","Estimated","Actual"]
[null,"Toilet, standard",1,120,null,120,0]
[null,"Ventilation",null,"Estimated","Actual","Estimated","Actual"]
[null,"Exhaust fan/light, standard",1,60,null,60,0]
[null,"Walls",null,"Estimated","Actual","Estimated","Actual"]
[null,"Designer wallpaper, deluxe (qty. in sq. ft.)",192,0.95,null,182.39999999999998,0]
[null,"Windows",null,"Estimated","Actual","Estimated","Actual"]
[null,"Wood casement, deluxe",2,120,null,240,0]
[null,"Other",null,"Estimated","Actual","Estimated","Actual"]
[null,null,null,null,null,0,0]
[null,"Subtotal",null,null,null,2794.9,0]
[null,"Unexpected Costs",null,null,null,"Estimated","Actual"]
[null,"Add 30%",null,null,null,838.47,0]
[null,"Total",null,null,null,3633.37,0]