{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Kitchen Remodel Costs"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Kitchen Remodel Costs","index":0,"n_rows":45,"n_cols":6,"rows_kept":45,"merged":[[0,0,0,5],[1,2,1,3],[1,4,1,5],[4,0,4,5],[7,0,7,5],[10,0,10,5],[13,0,13,5],[15,0,15,5],[17,0,17,5],[20,0,20,5],[22,0,22,5],[24,0,24,5],[27,0,27,5],[29,0,29,5],[31,0,31,5],[33,0,33,5],[35,0,35,5],[37,0,37,5],[39,0,39,5],[42,0,42,5]],"flags":["formulas_cached_only"]}
["Kitchen Remodel Costs Worksheet"]
["Items","Quantity","Itemized Cost ($)",null,"Total Cost ($)"]
[]
[null,null,"Estimated","Actual","Estimated","Actual"]
["Cabinets"]
["Base cabinets: Modular-Standard (qty in linear feet)",25,{"v":5,"d":"5.00"},null,{"v":125,"d":"125.00"},{"v":0,"d":"0.00"}]
["Upper cabinets: Modular-Standard (qty in linear feet)",25,{"v":3.5,"d":"3.50"},null,{"v":87.5,"d":"87.50"},{"v":0,"d":"0.00"}]
["Cleaning Appliances"]
["Dishwasher: Standard",1,{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"v":0,"d":"0.00"}]
["Disposal: Standard",1,{"v":175,"d":"175.00"},null,{"v":175,"d":"175.00"},{"v":0,"d":"0.00"}]
["Cooking Appliances"]
["Range: Slide-in Standard",1,{"v":375,"d":"375.00"},null,{"v":375,"d":"375.00"},{"v":0,"d":"0.00"}]
["Microwave: Standard",1,{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},{"v":0,"d":"0.00"}]
["Counters"]
["Solid surface (quantity in linear feet)",23,{"v":10,"d":"10.00"},null,{"v":230,"d":"230.00"},{"v":0,"d":"0.00"}]
["Doors"]
["Interior: Veneered Solidcore",1,{"v":65,"d":"65.00"},null,{"v":65,"d":"65.00"},{"v":0,"d":"0.00"}]
["Extras"]
["Extras: Instant Hot Water Standard",1,{"v":120,"d":"120.00"},null,{"v":120,"d":"120.00"},{"v":0,"d":"0.00"}]
["Extras: Soap Dispenser",1,{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"},{"v":0,"d":"0.00"}]
["Faucets"]
["Faucet: Lever, Standard",1,{"v":130,"d":"130.00"},null,{"v":130,"d":"130.00"},{"v":0,"d":"0.00"}]
["Flooring"]
["Laminate (quantity in square feet)",165,{"v":3.5,"d":"3.50"},null,{"v":577.5,"d":"577.50"},{"v":0,"d":"0.00"}]
["Laundry Appliances"]
["Washer: Standard",1,{"v":500,"d":"500.00"},null,{"v":500,"d":"500.00"},{"v":0,"d":"0.00"}]
["Dryer: Standard",1,{"v":375,"d":"375.00"},null,{"v":375,"d":"375.00"},{"v":0,"d":"0.00"}]
["Lighting"]
["Lighting: Recessed Can",4,{"v":35,"d":"35.00"},null,{"v":140,"d":"140.00"},{"v":0,"d":"0.00"}]
["Refrigerators"]
["Refrigerator: Freestanding, Luxury",1,{"v":1200,"d":"1,200.00"},null,{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"}]
["Sinks"]
["Double-bowl Stainless Steel Luxury",1,{"v":125,"d":"125.00"},null,{"v":125,"d":"125.00"},{"v":0,"d":"0.00"}]
["Ventilation"]
["Hood unit: Ducted Standard",1,{"v":180,"d":"180.00"},null,{"v":180,"d":"180.00"},{"v":0,"d":"0.00"}]
["Walls"]
["Wallboard (quantity in square feet)",70,{"v":2,"d":"2.00"},null,{"v":140,"d":"140.00"},{"v":0,"d":"0.00"}]
["Windows"]
["Sliding",2,{"v":120,"d":"120.00"},null,{"v":240,"d":"240.00"},{"v":0,"d":"0.00"}]
["Other"]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Subtotal",{"$nulls":3},{"v":5375,"d":"5,375.00"},{"v":0,"d":"0.00"}]
["Unexpected Costs"]
["Add 30%",{"$nulls":3},{"v":1612.5,"d":"1,612.50"},{"v":0,"d":"0.00"}]
["Total",{"$nulls":3},{"v":6987.5,"d":"$6,987.50"},{"v":0,"d":"$0.00"}]