{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Bath Remodel Costs"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Bath Remodel Costs","index":0,"n_rows":41,"n_cols":7,"rows_kept":41,"merged":[[1,1,1,6],[3,3,3,4],[3,5,3,6]]}
[]
[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,{"$f":"C6*D6","v":250},{"$f":"C6*E6","v":0}]
[null,"Shower doors, hinged, standard",1,200,null,{"$f":"C7*D7","v":200},{"$f":"C7*E7","v":0}]
[null,"Showerhead, standard",1,50,null,{"$f":"C8*D8","v":50},{"$f":"C8*E8","v":0}]
[null,"Tub wall surround, standard",1,200,null,{"$f":"C9*D9","v":200},{"$f":"C9*E9","v":0}]
[null,"Cabinets",null,"Estimated","Actual","Estimated","Actual"]
[null,"Medicine cabinet 24'', deluxe",1,200,null,{"$f":"C11*D11","v":200},{"$f":"C11*E11","v":0}]
[null,"Modular vanity 30'', standard",2,100,null,{"$f":"C12*D12","v":200},{"$f":"C12*E12","v":0}]
[null,"Countertops",null,"Estimated","Actual","Estimated","Actual"]
[null,"Ceramic tile, deluxe (qty. in lin. ft.)",5,22.5,null,{"$f":"C14*D14","v":112.5},{"$f":"C14*E14","v":0}]
[null,"Faucets",null,"Estimated","Actual","Estimated","Actual"]
[null,"Faucet, bathtub, standard",1,90,null,{"$f":"C16*D16","v":90},{"$f":"C16*E16","v":0}]
[null,"Faucet, shower, single handle, standard",1,115,null,{"$f":"C17*D17","v":115},{"$f":"C17*E17","v":0}]
[null,"Sink faucet, standard",1,95,null,{"$f":"C18*D18","v":95},{"$f":"C18*E18","v":0}]
[null,"Flooring",null,"Estimated","Actual","Estimated","Actual"]
[null,"Ceramic tile, standard (qty. in sq. ft.)",35,12,null,{"$f":"C20*D20","v":420},{"$f":"C20*E20","v":0}]
[null,"Hardware",null,"Estimated","Actual","Estimated","Actual"]
[null,"Towel bar, standard",2,15,null,{"$f":"C22*D22","v":30},{"$f":"C22*E22","v":0}]
[null,"Toilet Paper holder",1,10,null,{"$f":"C23*D23","v":10},{"$f":"C23*E23","v":0}]
[null,"Lighting",null,"Estimated","Actual","Estimated","Actual"]
[null,"Recessed lights, standard",4,25,null,{"$f":"C25*D25","v":100},{"$f":"C25*E25","v":0}]
[null,"Sinks",null,"Estimated","Actual","Estimated","Actual"]
[null,"Lavatory, standard",2,60,null,{"$f":"C27*D27","v":120},{"$f":"C27*E27","v":0}]
[null,"Toilets/Bidets",null,"Estimated","Actual","Estimated","Actual"]
[null,"Toilet, standard",1,120,null,{"$f":"C29*D29","v":120},{"$f":"C29*E29","v":0}]
[null,"Ventilation",null,"Estimated","Actual","Estimated","Actual"]
[null,"Exhaust fan/light, standard",1,60,null,{"$f":"C31*D31","v":60},{"$f":"C31*E31","v":0}]
[null,"Walls",null,"Estimated","Actual","Estimated","Actual"]
[null,"Designer wallpaper, deluxe (qty. in sq. ft.)",192,0.95,null,{"$f":"C33*D33","v":182.39999999999998},{"$f":"C33*E33","v":0}]
[null,"Windows",null,"Estimated","Actual","Estimated","Actual"]
[null,"Wood casement, deluxe",2,120,null,{"$f":"C35*D35","v":240},{"$f":"C35*E35","v":0}]
[null,"Other",null,"Estimated","Actual","Estimated","Actual"]
[{"$nulls":5},{"$f":"C37*D37","v":0},{"$f":"C37*E37","v":0}]
[null,"Subtotal",{"$nulls":3},{"$f":"SUM(F6:F37)","v":2794.9},{"$f":"SUM(G6:G37)","v":0}]
[null,"Unexpected Costs",{"$nulls":3},"Estimated","Actual"]
[null,"Add 30%",{"$nulls":3},{"$f":"F38*0.3","v":838.47},0]
[null,"Total",{"$nulls":3},{"$f":"SUM(F38,F40)","v":{"v":3633.37,"d":"$3,633.37"}},{"$f":"SUM(G38,G40)","v":{"v":0,"d":"$0.00"}}]