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

{"sheet":"Kitchen","index":0,"n_rows":44,"n_cols":6,"rows_kept":44,"merged":[[0,0,0,5],[1,2,1,3],[1,4,1,5],[3,0,3,5],[6,0,6,5],[9,0,9,5],[12,0,12,5],[14,0,14,5],[16,0,16,5],[19,0,19,5],[21,0,21,5],[23,0,23,5],[26,0,26,5],[28,0,28,5],[30,0,30,5],[32,0,32,5],[34,0,34,5],[36,0,36,5],[38,0,38,5],[41,0,41,5]],"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 (quantity in linear feet)",25,5,null,125,0]
["Upper cabinets: Modular-Standard (quantity in linear feet)",25,3.5,null,87.5,0]
["Cleaning Appliances"]
["Dishwasher: Standard",1,250,null,250,0]
["Disposal: Standard",1,175,null,175,0]
["Cooking Appliances"]
["Range: Slide-in Standard",1,375,null,375,0]
["Microwave: Standard",1,300,null,300,0]
["Counters"]
["Solid surface (quantity in linear feet)",23,10,null,230,0]
["Doors"]
["Interior: Veneered Solidcore",1,65,null,65,0]
["Extras"]
["Extras: Instant Hot Water Standard",1,120,null,120,0]
["Extras: Soap Dispenser",1,40,null,40,0]
["Faucets"]
["Faucet: Lever, Standard",1,130,null,130,0]
["Flooring"]
["Laminate (quantity in square feet)",165,3.5,null,577.5,0]
["Laundry Appliances"]
["Washer: Standard",1,500,null,500,0]
["Dryer: Standard",1,375,null,375,0]
["Lighting"]
["Lighting: Recessed can",4,35,null,140,0]
["Refrigerators"]
["Refrigerator: Freestanding, Luxury",1,1200,null,1200,0]
["Sinks"]
["Double-bowl Stainless Steel Luxury",1,125,null,125,0]
["Ventilation"]
["Hood unit: Ducted Standard",1,180,null,180,0]
["Walls"]
["Wallboard (quantity in square feet)",70,2,null,140,0]
["Windows"]
["Sliding",2,120,null,240,0]
["Other"]
[{"$nulls":4},0,0]
["Subtotal",{"$nulls":3},5375,0]
["Unexpected Costs"]
["Add 30%",{"$nulls":3},1612.5,0]
["Total",{"$nulls":3},{"v":6987.5,"d":"$6,987.50"},{"v":0,"d":"$0.00"}]