{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["REMODEL COSTS"],"not_rendered":{"images":2,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"REMODEL COSTS","index":0,"n_rows":28,"n_cols":8,"rows_kept":28}
[null,"KITCHEN REMODEL COSTS WORKSHEET"]
[]
[null,"Category","Items","Quantity","Estimated Cost","Actual Cost","Total Estimated Cost","Total Actual Cost"]
[null,"Cabinets","Base cabinets: Modular-Standard (qty in linear feet)",25,{"v":5,"d":"$5.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":125,"d":"$125"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Cabinets","Upper cabinets: Modular-Standard (qty in linear feet)",25,{"v":3.5,"d":"$3.50"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":87.5,"d":"$88"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Cleaning Appliances","Dishwasher: Standard",1,{"v":250,"d":"$250.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":250,"d":"$250"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Cleaning Appliances","Disposal: Standard",1,{"v":175,"d":"$175.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":175,"d":"$175"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Cooking Appliances","Range: Slide-in Standard",1,{"v":375,"d":"$375.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":375,"d":"$375"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Cooking Appliances","Microwave: Standard",1,{"v":300,"d":"$300.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":300,"d":"$300"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Counters","Solid surface (quantity in linear feet)",23,{"v":10,"d":"$10.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":230,"d":"$230"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Doors","Interior: Veneered Solidcore",1,{"v":65,"d":"$65.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":65,"d":"$65"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Extras","Extras: Instant Hot Water Standard",1,{"v":120,"d":"$120.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":120,"d":"$120"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Extras","Extras: Soap Dispenser",1,{"v":40,"d":"$40.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":40,"d":"$40"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Faucets","Faucet: Lever, Standard",1,{"v":130,"d":"$130.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":130,"d":"$130"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Flooring","Laminate (quantity in square feet)",165,{"v":3.5,"d":"$3.50"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":577.5,"d":"$578"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Laundry Appliances","Washer: Standard",1,{"v":500,"d":"$500.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":500,"d":"$500"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Laundry Appliances","Dryer: Standard",1,{"v":375,"d":"$375.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":375,"d":"$375"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Lighting","Lighting: Recessed Can",4,{"v":35,"d":"$35.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":140,"d":"$140"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Refrigerators","Refrigerator: Freestanding, Luxury",1,{"v":1200,"d":"$1,200.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":1200,"d":"$1,200"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Sinks","Double-bowl Stainless Steel Luxury",1,{"v":125,"d":"$125.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":125,"d":"$125"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Ventilation","Hood unit: Ducted Standard",1,{"v":180,"d":"$180.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":180,"d":"$180"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Walls","Wallboard (quantity in square feet)",70,{"v":2,"d":"$2.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":140,"d":"$140"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Windows","Sliding",2,{"v":120,"d":"$120.00"},null,{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":240,"d":"$240"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Other",{"$nulls":4},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Estimated Cost]]","v":{"v":0,"d":"$0"}},{"$f":"Data[[#This Row],[Quantity]]*Data[[#This Row],[Actual Cost]]","v":{"v":0,"d":"$0"}}]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,Data[Estimated Cost])","v":{"v":4014,"d":"$4,014.00"}},{"$f":"SUBTOTAL(109,Data[Actual Cost])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,Data[Total Estimated Cost])","v":{"v":5375,"d":"$5,375.00"}},{"$f":"SUBTOTAL(109,Data[Total Actual Cost])","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Subtotal",{"$f":"SUBTOTAL(109,Data[Total Estimated Cost])","v":{"v":5375,"d":"$5,375.00"}},{"$f":"SUBTOTAL(109,Data[Total Actual Cost])","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Unexpected Costs - Add 30%",{"$f":"G26*0.3","v":{"v":1612.5,"d":"$1,612.50"}},{"$f":"H26*0.3","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":5},"Total",{"$f":"SUM(G26:G27)","v":{"v":6987.5,"d":"$6,987.50"}},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"$0.00"}}]