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

{"sheet":"Bath remodel costs","index":0,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[1,1,2,3],[2,4,2,6],[2,7,2,9],[21,1,21,3],[21,4,21,6],[21,7,21,9],[22,1,22,3],[22,4,22,6],[22,7,22,9]]}
[null,"Bathroom Remodel Costs Worksheet"]
[null,"NOTE: Difference columns in table will show if actual went over estimated amounts. Red numbers show went over (negative) and black shows under numbers (positive). "]
[{"$nulls":4},"Itemised Cost (£)",null,null,"Total Cost (£)"]
[null,"Area","Items","Quantity","Estimated","Actual","Difference","Estimated ","Actual ","Difference "]
[null,"Bath/Shower","Tub, cast iron, 5', standard",1,{"v":250,"d":"£250.00"},{"$f":"RANDBETWEEN(E5+2,E5+20)","v":{"v":264,"d":"£264.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-14,"d":"-£14.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":250,"d":"£250.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":264,"d":"£264.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-14,"d":"-£14.00"}}]
[null,"Bath/Shower","Shower doors, hinged, standard",1,{"v":200,"d":"£200.00"},{"v":205,"d":"£205.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-5,"d":"-£5.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":200,"d":"£200.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":205,"d":"£205.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-5,"d":"-£5.00"}}]
[null,"Bath/Shower","Showerhead, standard",1,{"v":50,"d":"£50.00"},{"v":60,"d":"£60.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-10,"d":"-£10.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":50,"d":"£50.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":60,"d":"£60.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-10,"d":"-£10.00"}}]
[null,"Bath/Shower","Bathtub wall surround, standard",1,{"v":200,"d":"£200.00"},{"v":210,"d":"£210.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-10,"d":"-£10.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":200,"d":"£200.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":210,"d":"£210.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-10,"d":"-£10.00"}}]
[null,"Cabinets","Medicine cabinet 24'', deluxe",1,{"v":200,"d":"£200.00"},{"v":206,"d":"£206.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-6,"d":"-£6.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":200,"d":"£200.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":206,"d":"£206.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-6,"d":"-£6.00"}}]
[null,"Cabinets","Modular vanity 30'', standard",2,{"v":100,"d":"£100.00"},{"v":120,"d":"£120.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-20,"d":"-£20.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":200,"d":"£200.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":240,"d":"£240.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-40,"d":"-£40.00"}}]
[null,"Worktops","Ceramic tile, deluxe (qty. in lin. ft.)",5,{"v":22.5,"d":"£22.50"},{"v":29,"d":"£29.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-6.5,"d":"-£6.50"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":112.5,"d":"£112.50"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":145,"d":"£145.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-32.5,"d":"-£32.50"}}]
[null,"Taps","Tap, bathtub, standard",1,{"v":90,"d":"£90.00"},{"v":107,"d":"£107.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-17,"d":"-£17.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":90,"d":"£90.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":107,"d":"£107.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-17,"d":"-£17.00"}}]
[null,"Taps","Tap, shower, single handle, standard",1,{"v":115,"d":"£115.00"},{"v":127,"d":"£127.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-12,"d":"-£12.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":115,"d":"£115.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":127,"d":"£127.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-12,"d":"-£12.00"}}]
[null,"Taps","Sink tap, standard",1,{"v":95,"d":"£95.00"},{"v":111,"d":"£111.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-16,"d":"-£16.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":95,"d":"£95.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":111,"d":"£111.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-16,"d":"-£16.00"}}]
[null,"Flooring","Ceramic tile, standard (qty. in sq. ft.)",35,{"v":12,"d":"£12.00"},{"v":32,"d":"£32.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-20,"d":"-£20.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":420,"d":"£420.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":1120,"d":"£1,120.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-700,"d":"-£700.00"}}]
[null,"Hardware","Towel bar, standard",2,{"v":15,"d":"£15.00"},{"v":25,"d":"£25.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-10,"d":"-£10.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":30,"d":"£30.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":50,"d":"£50.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-20,"d":"-£20.00"}}]
[null,"Hardware","Toilet Paper holder",1,{"v":10,"d":"£10.00"},{"v":26,"d":"£26.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-16,"d":"-£16.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":10,"d":"£10.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":26,"d":"£26.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-16,"d":"-£16.00"}}]
[null,"Lighting","Recessed lights, standard",4,{"v":25,"d":"£25.00"},{"v":44,"d":"£44.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-19,"d":"-£19.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":100,"d":"£100.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":176,"d":"£176.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-76,"d":"-£76.00"}}]
[null,"Sinks","Toilet, standard",2,{"v":60,"d":"£60.00"},{"v":68,"d":"£68.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-8,"d":"-£8.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":120,"d":"£120.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":136,"d":"£136.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-16,"d":"-£16.00"}}]
[null,"Other",null,1,{"v":20,"d":"£20.00"},{"v":26,"d":"£26.00"},{"$f":"IFERROR(Costs[[#This Row],[Estimated]]-Costs[[#This Row],[Actual]], \"\")","v":{"v":-6,"d":"-£6.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Estimated]], \"\")","v":{"v":20,"d":"£20.00"}},{"$f":"IFERROR(Costs[[#This Row],[Quantity]]*Costs[[#This Row],[Actual]], \"\")","v":{"v":26,"d":"£26.00"}},{"$f":"IFERROR(Costs[[#This Row],[Estimated ]]-Costs[[#This Row],[Actual ]], \"\")","v":{"v":-6,"d":"-£6.00"}}]
[null,"Subtotal",null,null,{"$f":"SUBTOTAL(109,Costs[Estimated])","v":{"v":1464.5,"d":"£1,464.50"}},{"$f":"SUBTOTAL(109,Costs[Actual])","v":{"v":1660,"d":"£1,660.00"}},{"$f":"SUBTOTAL(109,Costs[Difference])","v":{"v":-195.5,"d":"-£195.50"}},{"$f":"SUBTOTAL(109,Costs[[Estimated ]])","v":{"v":2212.5,"d":"£2,212.50"}},{"$f":"SUBTOTAL(109,Costs[[Actual ]])","v":{"v":3209,"d":"£3,209.00"}},{"$f":"SUBTOTAL(109,Costs[[Difference ]])","v":{"v":-996.5,"d":"-£996.50"}}]
[null,"Unexpected Costs (add 30% estimated)",null,null,{"$f":"IFERROR(Costs[[#Totals],[Estimated]]*0.3, \"\")","v":{"v":439.34999999999997,"d":"£439.35"}},null,null,{"$f":"IFERROR(Costs[[#Totals],[Estimated ]]*0.3, \"\")","v":{"v":663.75,"d":"£663.75"}}]
[null,"TOTAL COSTS",null,null,{"$f":"IFERROR(SUM(E21:E21), \"\")","v":{"v":1464.5,"d":"£1,464.50"}},null,null,{"$f":"IFERROR(SUM(Costs[[#Totals],[Estimated ]],Overage), \"\")","v":{"v":2876.25,"d":"£2,876.25"}}]