{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Control Panel","Instructions","Print Reports","ARVC","Offer Calculator","Living Room","Dining Room","Kitchen","Family Room","Bathroom 1","Bathroom 2","Bathroom 3","Bathroom 4","Bedroom 1","Bedroom 2","Bedroom 3","Bedroom 4","Bedroom 5","Basement Utility","Exterior Mechanicals","Budget by Room","Budget by Contractor","Materials Costs","Labor Costs","Materials Order Form","Inspection Sheet "],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":1,"defined_names":55,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Open workbook","Rehab Offer Calculator TRIAL TEMPLATE.xlsx","fixed value, user input values entered into pale yellow cells"]
[null,"Copy no",3,"To create Template save your latest Trial version and rename"]
[]
[null,"Password","test123","Maximum 32 characters, the more the better"]
[]
[null,"Maximum uses",10,"Enter a value into one of the two cells"]
[null,"Number of days",10,"Value defaults to maximum use of 1, if set, days takes precedence over usage"]
[]
[null,"Save as ","Rehab Offer Calculator TRIAL Version 5.4","binary format, for use with Excel 2007+"]
[null,null,null,"Open the Save As file with the ext \"- Copy no\" to see tesults of copy"]
[null,"Purchase link","http://www.realestatespreadsheet.com/buy-now/"]
[]
[null,"Trial version On Open message",{"$f":"\"Welcome to the Trial Version of the Rehab Offer Calculator.  This limited use version of the workbook is provided for evaluation purposes.\" & \" Please note that while all features are enabled- the number of saves and days used is limited.  Once you reach either limit, the workbook will lock.  \n\nTo unlock this workbook permanently, please visit: \"& PurchaseLink","v":"Welcome to the Trial Version of the Rehab Offer Calculator.  This limited use version of the workbook is provided for evaluation purposes. Please note that while all features are enabled- the number of saves and days used is limited.  Once you reach either limit, the workbook will lock.  \n\nTo unlock this workbook permanently, please visit: http://www.realestatespreadsheet.com/buy-now/"},"Do not edit out the [USAGE} [USES DAYS] and [PURCHASE LINK] fields.\nThese are placeholders for those parameters for your entered values within the Contol Panel.\n\n\n\n<----Keep this sentence intact."]
[null,null,{"$f":"\"This workbook was provided for evaluation purposes only. You have exceeded your usage limit.\nTo purchase a registration key that will permanently unlock the workbook, please visit: \" & PurchaseLink & \"\n\nWould you like to purchase the registration key?\"","v":"This workbook was provided for evaluation purposes only. You have exceeded your usage limit.\nTo purchase a registration key that will permanently unlock the workbook, please visit: http://www.realestatespreadsheet.com/buy-now/\n\nWould you like to purchase the registration key?"},"Do not edit out [PURCHASE LINK] field."]
[null,"Trial version On Save message",{"$f":"\"As a trial version, any changes that you may have made can only be saved during the number of saves that you are allowed.\n\nTo purchase a registration key that can be used to remove the save limitation and unlock the workbook permanently, please visit: \"&PurchaseLink&\"\nWould you like to purchase the full featured version?\"","v":"As a trial version, any changes that you may have made can only be saved during the number of saves that you are allowed.\n\nTo purchase a registration key that can be used to remove the save limitation and unlock the workbook permanently, please visit: http://www.realestatespreadsheet.com/buy-now/\nWould you like to purchase the full featured version?"},"Do not edit out [PURCHASE LINK] field."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This version hides Usage sheet"]

{"sheet":"Instructions","index":1,"n_rows":59,"n_cols":1,"rows_kept":59,"cut":false,"hidden":false,"merged":[[41,0,55,6],[58,0,64,6],[1,0,10,6],[0,0,0,3],[12,0,12,3],[13,0,31,6],[34,0,38,6]]}
["overview"]
["The Rehab Offer Calculator is designed to calculate the maximum offer price for any bank owned or fixer upper property based on the amount of repairs, the estimated amount of rent the property will generate, your desired monthly cash flow and the interest rate on the permanent financing (a refinance for 100% of the project cost after all repairs to the property are completed is assumed).  It also allows you to input the amount of profit you'd like to make for a flip and see the estimated proceeds of a sale after you complete the repairs.  The Rehab Offer Calculator also automatically completes a materials list, list of repairs by contractor and list of repairs by room.  Estimated labor and materials costs are provided but can be changed.  Materials costs are based primarily on Home Depot retail pricing for medium grade materials. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["the basics"]
["Start by Printing out the Inspection Sheet and then going room to room in the property you are considering and entering repair data in the room page. (alternatively you can bring a laptop or Windows/Excel enabled tablet with this workbook loaded)  The Rehab Offer Calculator is designed to make this process quick and simple by requiring only a few measurements and relying on checkbox repair entries.  Working room to room and entering all the data for a 1200 sq ft house can be done in 30 minutes or less.   Be sure to answer all questions and input \"0\" for square footage in places that aren't applicable to the property you are evaluating to assure an accurate estimate.  Note that most data entry fields in the Rehab Offer Calculator are checkboxes.  The checkboxes to the right of the line item indicate that you want that repair cost considered in the overall estimate.  Checking any of the yellow boxes to the left of each line item indicate that you plan on doing the labor yourself (\"DIY\") and will result in the labor cost being removed from the total cost.  Once you have entered all data, take a look at the \"Budget by Room\" list and make sure every line item looks reasonable there before continuing.  Next enter property data in the Offer Calculator - this is the data you want the maximum offer price to be based on - property tax, estimated rent, insurance, etc.  The Rebab Offer Calculator will immediately generate the maximum price that you should pay for the property.  It also allows you to see the effect of offering a price higher or lower than the maximum offer price by just entering that price and an estimated after repaired market value for the property. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["materials and labor costs"]
["Materials Costs:  Two sets of Materials costs are included in the Rehab Offer Calculator - Premium Grade and Builders Grade.  You make the choice as to which set is used for cost estimates by choosing one in the upper left hand corner of the Materials costs sheet.  Note that all & descriptions can be easily changed.  The descriptions on the far left side are the descriptions that appear on each room page.  If there is a green check mark next to the description, you can change it and the description that you enter will appear on each room page.  Make sure that you also change any related labor cost.  Labor costs:  You can change any labor cost and the change will be reflected on every room entry page.  NOTE: If you change the baseline costs to costs that equal your area costs - don’t forget to change the Regional Cost Adjustment (Offer Calculator Tab) to \"Zero Adjustment\" or an unexpected adjustment may be made to Labor and Materials costs.   The \"Adj Cost\" reflects the Regional Cost Adjustment selected and is the actual figure used in calculations.  Also remember that the Regional Cost Adjustment is applied to both Materials and Labor costs."]
[]
[]
[]
[]
[]
["other features"]
["The Materials List can be used as your shopping list at Home Depot or any other building supply store.  Note although many items are automatically populated based on the original data entry you did, some have areas for additional data entry to make your shopping trip easier.  For example, the interior paint area allows you to enter a color for each room.  The Budget by Room list can be used to confirm that your total budget is being spent appropriately (which often means a high % in the kitchen and bathrooms) and also to determine where you might be able to make cuts if necessary.  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["help"]
["The Rehab Offer Calculator has been designed to be very straightforward and easy to use but if you need any help at all with the product, contact the InvestWell via our contact form that's located at http://www.realestatespreadsheet.com/contact-us/.  Please include your contact information (daytime phone number and email is best) and as much detail as you can regarding your problem.  We strive to respond to all support inquiries within one to two business days.   "]

{"sheet":"Print Reports","index":2,"n_rows":33,"n_cols":3,"rows_kept":33,"cut":false,"hidden":false,"merged":[[31,2,31,3],[32,0,33,0],[32,2,32,3],[33,2,33,3],[25,2,25,3],[26,2,26,3],[27,0,29,0],[27,2,27,3],[28,2,28,3],[22,0,24,0],[22,2,22,3],[23,2,23,3],[24,2,24,3],[30,2,30,3],[17,2,17,3],[29,2,29,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[4,2,4,3],[11,2,11,3],[14,2,14,3],[15,2,15,3],[16,2,16,3]]}
[]
["         Auto print to PDF file",null,"Yes"]
["         View PDF after printing",null,"Yes"]
[]
["Print These Rooms for This Address",null,"my address, my city, my state"]
["Living Room"]
["Dining Room"]
["Kitchen"]
["Family Room"]
["Bathroom 1"]
["Bathroom 2",null,"Status"]
["Bathroom 3",null,"Printing done."]
["Bathroom 4"]
["Bedroom 1",null,"Reports available"]
["Bedroom 2",null,"my address, my city, my state 2018-10-25.pdf"]
["Bedroom 3",null,"For Contractors my address, my city, my state 2014-12-2.pdf"]
["Bedroom 4",null,"All Contractors 2014-12-2.xls"]
["Bedroom 5",null,"Windows  and  Doors.xls"]
["Basement Utility",null,"Flooring.xls"]
["Exterior Mechanicals",null,"General.xls"]
[null,null,"na.xls"]
["Note:",null,"General Kitchen.xls"]
["Before printing to PDF format, ensure PDF Reader/;Acrobat is not open",null,"General Bath.xls"]
[null,null,"Demolition.xls"]
[]
[]
["Note:"]
["When printing in PDF format, an incomplete PDF icon in task bar indicates user needs to confirm file name on save."]
[]
[]
[]
["Note:"]
["To disable print view unclick Print View in Printer Properties"]

{"sheet":"ARVC","index":3,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,4,3,5],[68,1,73,3],[0,1,0,2]]}
[null,"AFTER REPAIRED VALUE CALCULATOR"]
[null,"Value Indicated by Comparable Method",null,{"$f":"AVERAGE(E6,G6,I6)","v":245871},null,null,{"$f":"D10/D17","v":105.58139534883721}]
[null,null,null,null,null,null,{"$f":"F10/F17","v":91.80952380952381}]
[null,"Value Indicated by Price per Sq Ft",null,{"$f":"(AVERAGE(G2:G4))*C17","v":228850.68058851446},null,null,{"$f":"H10/H17","v":110.20408163265306}]
[]
[null,null,null,"ADJUSTED SALE $",{"$f":"D10+E8","v":265820},"ADJUSTED SALE",{"$f":"F10+G8","v":244118},"ADJUSTED SALE",{"$f":"H10+I8","v":227675}]
[null,"FEATURE","SUBJECT","COMPARABLE SALE #1","ADJUSTMENTS","COMPARABLE SALE #2","ADJUSTMENTS","COMPARABLE SALE #3","ADJUSTMENTS"]
[null,"ADDRESS","1234 Main Street, Anywhere, USA","6789 Elm Street, Anywhere, USA",{"$f":"SUM(E12:E28)","v":38820},"1122 Maple Avenue, Anywhere, USA",{"$f":"SUM(G12:G28)","v":3118.0000000000009},"8956 Main Street, Anywhere, USA",{"$f":"SUM(I12:I28)","v":-42325}]
[null,"TAX ID","1234-6789"]
[null,"SALES PRICE",null,227000,null,241000,null,270000]
[null,"DATE OF SALE",null,"2014-09-12",null,"2014-05-01",null,"2014-07-31"]
[null,"LOCATION",null,"SAME/GOOD",{"$f":"(VLOOKUP(D12,$B$33:$C$35,2))*D10*(IF(D12=\"SUPERIOR\",-1,1))","v":0},"SAME/GOOD",{"$f":"(VLOOKUP(F12,$B$33:$C$35,2))*F10*(IF(F12=\"SUPERIOR\",-1,1))","v":0},"SAME/GOOD",{"$f":"(VLOOKUP(H12,$B$33:$C$35,2))*H10*(IF(H12=\"SUPERIOR\",-1,1))","v":0}]
[null,"LOT SIZE (SQ FT)",15054,14285,{"$f":"IF($C$13<D13,IF(($C$13*$E36)>(D13-$C$13),0,(($C$13-D13+$C$13*$E$36)*$C$36)),0)+IF($C$13>D13,IF(($C$13*$E$36)>($C$13-D13),0,(($C$13-D13-$C$13*$E$36)*$C$36)),0)","v":0},15594,{"$f":"IF($C$13<F13,IF(($C$13*$E36)>(F13-$C$13),0,(($C$13-F13+$C$13*$E$36)*$C$36)),0)+IF($C$13>F13,IF(($C$13*$E$36)>($C$13-F13),0,(($C$13-F13-$C$13*$E$36)*$C$36)),0)","v":0},15681,{"$f":"IF($C$13<H13,IF(($C$13*$E36)>(H13-$C$13),0,(($C$13-H13+$C$13*$E$36)*$C$36)),0)+IF($C$13>H13,IF(($C$13*$E$36)>($C$13-H13),0,(($C$13-H13-$C$13*$E$36)*$C$36)),0)","v":0}]
[null,"CURB APPEAL",null,"INFERIOR",{"$f":"(VLOOKUP(D14,$B$38:$C$40,2))*D10*(IF(D14=\"SUPERIOR\",-1,1))","v":22700},"SAME/GOOD",{"$f":"(VLOOKUP(F14,$B$38:$C$40,2))*F10*(IF(F14=\"SUPERIOR\",-1,1))","v":0},"SAME/GOOD",{"$f":"(VLOOKUP(H14,$B$38:$C$40,2))*H10*(IF(H14=\"SUPERIOR\",-1,1))","v":0}]
[null,"AGE",1972,1965,null,1982]
[null,"CONDITION",null,"INFERIOR",null,"INFERIOR",10000,"SAME/GOOD",0]
[null,"SQUARE FT",2232,2150,{"$f":"IF($C$17<D17,IF(($C$17*$E$46)>(D17-$C$17),0,(($C$17-D17+$C$17*$E$46)*$C$46)),0)+IF($C$17>D17,IF(($C$17*$E$46)>($C$17-D17),0,(($C$17-D17-$C$17*$E$46)*$C$46)),0)","v":0},2625,{"$f":"IF($C$17<F17,IF(($C$17*$E$46)>(F17-$C$17),0,(($C$17-F17+$C$17*$E$46)*$C$46)),0)+IF($C$17>F17,IF(($C$17*$E$46)>($C$17-F17),0,(($C$17-F17-$C$17*$E$46)*$C$46)),0)","v":-6791.9999999999991},2450,{"$f":"IF($C$17<H17,IF(($C$17*$E$46)>(H17-$C$17),0,(($C$17-H17+$C$17*$E$46)*$C$46)),0)+IF($C$17>H17,IF(($C$17*$E$46)>($C$17-H17),0,(($C$17-H17-$C$17*$E$46)*$C$46)),0)","v":0}]
[null,"BEDROOMS",4,4,{"$f":"($C$18-D18)*(D10*$C$47)","v":0},4,{"$f":"($C$18-F18)*(F10*$C$47)","v":0},5,{"$f":"($C$18-H18)*(H10*$C$47)","v":-27000}]
[null,"BATHROOMS",2.5,2.5,{"$f":"($C$19-D19)*(D10*$C$48)","v":0},2.5,{"$f":"($C$19-F19)*(F10*$C$48)","v":0},3,{"$f":"($C$19-H19)*(H10*$C$48)","v":-10125}]
[null,"BASEMENT","UNFINISHED","SUBJECT FINISHED/COMP UNFINISHED",{"$f":"(VLOOKUP(D20,$H$45:$I$53,2))*D10","v":11350},"SUBJECT FINISHED/COMP FINISHED",{"$f":"(VLOOKUP(F20,$H$45:$I$53,2))*F10","v":0},"SUBJECT FINISHED/COMP FINISHED",{"$f":"(VLOOKUP(H20,$H$45:$I$53,2))*H10","v":0}]
[null,"GARAGE",1,0,{"$f":"($C$21-D21)*$C$53","v":2500},2,{"$f":"($C$21-F21)*$C$53","v":-2500},2,{"$f":"($C$21-H21)*$C$53","v":-2500}]
[null,"HEAT","STANDARD HEAT","SUBJECT NON STANDARD/COMP NON STANDARD",{"$f":"VLOOKUP(D22,$H$55:$I$59,2)","v":0},"SUBJECT STANDARD/COMP STANDARD",{"$f":"VLOOKUP(F22,$H$55:$I$59,2)","v":0},"SUBJECT NON STANDARD/COMP NON STANDARD",{"$f":"VLOOKUP(H22,$H$55:$I$59,2)","v":0}]
[null,"AIR CONDITIONING","YES","YES",{"$f":"IF($C$23=D23,0,IF($C$23=\"YES\",$C$56,-$C$56))","v":0},"YES",{"$f":"IF($C$23=F23,0,IF($C$23=\"YES\",$C$56,-$C$56))","v":0},"YES",{"$f":"IF($C$23=H23,0,IF($C$23=\"YES\",$C$56,-$C$56))","v":0}]
[null,"COVERED CONCRETE OR STONE PATIO","NO","NO",{"$f":"IF($C$24=$D$24,0,IF($C$24=\"YES\",$C$58*D10,-$C$58*D10))","v":0},"NO",{"$f":"IF($C$24=$F$24,0,IF($C$24=\"YES\",$C$58*F10,-$C$58*F10))","v":0},"NO",{"$f":"IF($C$24=$H$24,0,IF($C$24=\"YES\",$C$58*H10,-$C$58*H10))","v":0}]
[null,"WOOD DECK","YES","NO",{"$f":"IF($C$25=$D$25,0,IF($C$25=\"YES\",$C$59*D10,-$C$58*D10))","v":2270},"NO",{"$f":"IF($C$25=$F$25,0,IF($C$25=\"YES\",$C$59*F10,-$C$58*F10))","v":2410},"YES",{"$f":"IF($C$25=$H$25,0,IF($C$25=\"YES\",$C$59*H10,-$C$58*H10))","v":0}]
[null,"ENCLOSED PORCH","NO","NO",{"$f":"IF($C$26=$D$26,0,IF($C$26=\"YES\",$C$59*D10,-$C$59*D10))","v":0},"NO",{"$f":"IF($C$26=$F$26,0,IF($C$26=\"YES\",$C$59*F10,-$C$59*F10))","v":0},"YES",{"$f":"IF($C$26=$H$26,0,IF($C$26=\"YES\",$C$59*H10,-$C$59*H10))","v":-2700}]
[null,"FIREPLACE","YES","YES",{"$f":"IF($C$27=$D$27,0,IF($C$27=\"YES\",$C$61,-$C$61))","v":0},"YES",{"$f":"IF($C$27=$F$27,0,IF($C$27=\"YES\",$C$61,-$C$61))","v":0},"YES",{"$f":"IF($C$27=$H$27,0,IF($C$27=\"YES\",$C$61,-$C$61))","v":0}]
[null,"POOL/SPA/OTHER","NO","NO",{"$f":"IF($C$28=$D$28,0,IF($C$28=\"YES\",$C$62,-$C$62))","v":0},"NO",{"$f":"IF($C$28=F28,0,IF($C$28=\"YES\",$C$62,-$C$62))","v":0},"NO",{"$f":"IF($C$28=$H$28,0,IF($C$28=\"YES\",$C$62,-$C$62))","v":0}]
[]
[]
[null,"ADJUSTMENT VARIABLES"]
[null,"LOCATION"]
[null,"INFERIOR",0.05]
[null,"SAME/GOOD",0]
[null,"SUPERIOR",7.4999999999999997E-2]
[null,"LOT SIZE",2.5,"Per sq ft if > or <",0.15,"as compared to subject"]
[null,"CURB APPEAL"]
[null,"INFERIOR",0.1]
[null,"SAME/GOOD",0]
[null,"SUPERIOR",0.1]
[null,"AGE"]
[null,"CONDITION"]
[null,"INFERIOR"]
[null,"SAME/GOOD",null,null,null,null,null,"BASEMENT"]
[null,"SUPERIOR",null,null,null,null,null,"SUBJECT FINISHED/COMP FINISHED",0]
[null,"SQ FT",40,"Per sq ft if > or <",0.1,"as compared to subject",null,"SUBJECT FINISHED/COMP NONE",{"$f":"C50","v":0.1}]
[null,"BEDROOMS",0.1,"Per additional bdrm",null,null,null,"SUBJECT FINISHED/COMP UNFINISHED",{"$f":"C50-C51","v":0.05}]
[null,"BATHROOMS",7.4999999999999997E-2,"Per additional bath",null,null,null,"SUBJECT NONE/COMP FINISHED",{"$f":"-C50","v":-0.1}]
[null,"BASEMENT",null,null,null,null,null,"SUBJECT NONE/COMP NONE",{"$f":"C52","v":0}]
[null,"FINISHED",0.1,null,null,null,null,"SUBJECT NONE/COMP UNFINISHED",{"$f":"-C51","v":-0.05}]
[null,"UNFINISHED",0.05,null,null,null,null,"SUBJECT UNFINISHED/COMP FINISHED",{"$f":"-(C50-C51)","v":-0.05}]
[null,"NONE",0,null,null,null,null,"SUBJECT UNFINISHED/COMP NONE",{"$f":"C50-C51","v":0.05}]
[null,"GARAGE",2500,"Per garage unit",null,null,null,"SUBJECT UNFINISHED/COMP UNFINISHED",{"$f":"C52","v":0}]
[null,"HVAC"]
[null,"NON STANDARD HEAT",5000,null,null,null,null,"SUBJECT NON STANDARD/COMP NON STANDARD",0]
[null,"AIR CONDITIONING",3000]
[null,"PORCH PATIO",null,null,null,null,null,"SUBJECT NON STANDARD/COMP STANDARD",{"$f":"-C55","v":-5000}]
[null,"COVERED CONCRETE OR STONE",1.4999999999999999E-2,null,null,null,null,"SUBJECT STANDARD/COMP NON STANDARD",{"$f":"C55","v":5000}]
[null,"WOOD DECK",0.01,null,null,null,null,"SUBJECT STANDARD/COMP STANDARD",0]
[null,"ENCLOSED",0.03]
[null,"FIREPLACE",2500]
[null,"POOL/HOT TUB/OTHER",10000]
[]
[null,null,"YES"]
[null,null,"NO"]
[null,null,"STANDARD HEAT"]
[null,null,"NON STANDARD HEAT"]

{"sheet":"Offer Calculator","index":4,"n_rows":82,"n_cols":46,"rows_kept":82,"cut":false,"hidden":false,"merged":[[32,33,33,35],[31,33,31,35],[18,25,18,30],[19,25,20,30],[21,25,21,30],[18,33,18,35],[19,33,20,35],[21,33,21,35],[28,33,28,35],[29,33,30,35],[31,30,31,31],[32,30,33,31],[32,25,33,28],[31,25,31,28],[3,25,5,30],[6,25,7,30],[2,1,2,6],[2,8,2,17],[3,1,19,6],[6,8,8,13],[13,15,13,16],[5,15,5,17],[7,20,9,22],[10,20,11,22],[11,25,13,30],[12,8,12,12],[13,13,13,14],[12,13,12,14],[31,20,31,23],[25,15,25,16],[0,19,1,31],[22,25,23,30],[28,20,29,26],[15,15,15,16],[12,15,12,16],[14,25,15,30],[3,8,4,17],[5,8,5,14],[7,14,8,16],[20,13,20,14],[29,15,29,16],[22,15,22,16],[14,15,14,16],[10,8,11,17],[13,33,13,35],[14,33,15,35],[6,33,7,35],[13,8,13,12],[32,15,32,16],[24,13,24,14],[22,33,23,35],[21,15,21,16],[19,20,21,22],[31,8,31,12],[22,8,22,12],[20,15,20,16],[28,28,28,31],[29,28,29,31],[29,13,29,14],[22,20,23,22],[2,33,2,35],[3,33,4,35],[5,33,5,35],[10,33,10,35],[11,33,12,35],[32,20,33,23],[16,8,17,17],[19,15,19,16],[30,8,30,12],[30,13,30,14],[32,11,32,12],[29,8,29,12],[19,13,19,14],[27,8,28,17],[19,8,19,12],[24,15,24,16],[26,15,26,16],[21,13,21,14],[31,15,31,16],[23,15,23,16],[30,15,30,16],[30,0,34,5],[26,11,26,12],[24,8,24,12],[31,13,31,14],[14,8,14,12],[20,8,20,12],[20,1,20,6],[23,8,23,12],[25,8,25,12],[15,12,15,13],[22,13,22,14],[23,13,23,14],[21,1,28,6],[18,13,18,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Offer Price Calculator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(I6,AL3:AL102,AN3:AN102)","v":100},0,1,null,1,{"$f":"AR1*$O$8","v":110000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,5.0000000000000001E-3,2,null,0.95,{"$f":"AR2*$O$8","v":104500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTIMATED PROFIT",null,null,null,"Alabama: Entire State",0,100,0.01,3,null,0.9,99000,1]
[null,null,null,null,null,null,null,null,"Select Regional Cost Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM OFFER PRICE",null,null,null,null,null,null,null,{"$f":"O8-(Z20+Z23+AH20+P33+Z7)","v":16500},null,null,null,"Alaska: Entire State",0.2,120,1.4999999999999999E-2,4,null,0.85,93500,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arizona Mesa Phoenix Yuma ",0,100,0.02,5,null,0.8,88000,3]
[null,null,null,null,null,null,null,null,"Ohio: Entire State",null,null,null,null,null,null,{"$f":"LOOKUP(I6,AL3:AL102,AM3:AM102)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROFIT MARGIN",null,null,null,"Arizona Prescott Tucson Flagstaff",-0.05,95,2.5000000000000001E-2,6,null,0.75,82500,4]
[null,null,null,null,null,null,null,null,"AFTER REPAIRED VALUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O8-((O8*U11)+Z20+Z23+AH20+P33)","v":74685},null,null,null,null,null,null,null,{"$f":"AH4/O8","v":0.15},null,null,null,"Arkansas",0,100,0.03,7,null,0.7,77000,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,110000,null,null,null,null,null,"DESIRED PROFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"California Los Angeles Orange County",0.1,110,3.5000000000000003E-2,8,null,0.65,71500,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"California Oakland San Francisco",0.25,125,0.04,9,null,0.6,66000,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"California Sacramento",0.05,105,4.4999999999999998E-2,10,null,0.55000000000000004,60500.000000000007,8]
[null,null,null,null,null,null,null,null,"Enter Purchasing Costs",null,null,null,null,null,null,null,null,null,null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,"ESTIMATED PROFIT",null,null,null,"California San Diego",0.05,105,0.05,15,null,0.5,55000,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YOUR OFFER OR FINAL PRICE",null,null,null,null,null,null,null,{"$f":"O8-AH23-P33","v":16185},null,null,null,"Colorado: Entire State",0,100,5.5E-2,20,null,0.45,49500,10]
[null,null,null,null,null,null,null,null,"Closing Costs",null,null,null,null,2.5000000000000001E-2,null,{"$f":"N13*Z15","v":1875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Connecticut: Entire State",0,100,0.06,25,null,0.4,44000,11]
[null,null,null,null,null,null,null,null,"Lender Fees",null,null,null,null,0.03,null,{"$f":"N19*N14","v":1500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROFIT MARGIN",null,null,null,"Delaware: Entire State",0,100,6.5000000000000002E-2,30,null,0.35,38500,12]
[null,null,null,null,null,null,null,null,"Inspections, Misc Costs",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,75000,null,null,null,null,null,null,null,{"$f":"AH12/O8","v":0.14713636363636365},null,null,null,"District of Columbia",0.1,110,7.0000000000000007E-2,35,null,0.3,33000,13]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(P13:Q15)","v":3375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Florida: Daytona Beach, Fort Pierce, Orlando, Ocala",-0.1,90,7.4999999999999997E-2,40,null,null,null,14]
[null,null,null,null,null,null,null,null,"Enter Holding Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Florida: Jacksonville, Tallahassee, Pensacola",-0.05,95,0.08,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Florida: Miami, Fort Lauderdale,Naples",0,100,8.5000000000000006E-2,null,null,null,null,16]
[null,null,null,null,null,null,null,null,"Amount Financed",null,null,null,null,50000,null,null,null,null,null,null,null,null,null,null,null,"TOTAL REPAIR COSTS",null,null,null,null,null,null,null,"PURCHASE/HOLDING COSTS",null,null,null,"Florida: Tampa, St Petersburg",-0.05,95,0.09,null,{"$f":"Z33","v":0.06},{"$f":"AE33","v":30},{"$f":"-(PMT(AQ19,AR19,AC30))/12","v":302.70379787519676},17]
[null,null,null,null,null,null,null,null,"Anticipated Holding Time",null,null,null,null,6,null,"months",null,null,null,null,"STANDARD CONTINGENCY",null,null,null,null,{"$f":"'Budget by Room'!X31","v":0},null,null,null,null,null,null,null,{"$f":"P27+P16","v":8665},null,null,null,"Georgia: Atlanta",0.1,110,9.5000000000000001E-2,null,null,"tax",{"$f":"N22/12","v":116.66666666666667},18]
[null,null,null,null,null,null,null,null,"Financing Interest Rate",null,null,null,null,0.1,null,{"$f":"((N19*N21)/12)*N20","v":2500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia: Entire State Except Atlanta",-0.05,95,0.1,null,null,"insurance",{"$f":"N25/12","v":41.666666666666664}]
[null,null,null,null,null,null,null,null,"Annual Taxes",null,null,null,null,1400,null,{"$f":"(N22/12)*N20","v":700},null,null,null,null,null,null,null,null,null,"CONTINGENCY",null,null,null,null,null,null,null,"TOTAL INVESTED IN HOUSE",null,null,null,"Hawaii: Entire State",0.25,125,0.105,null,null,"water",{"$f":"N23","v":80}]
[null,null,null,null,null,null,null,null,"Monthly Water Sewer",null,null,null,null,80,null,{"$f":"N23*N20","v":480},null,null,null,null,0.1,null,null,null,null,{"$f":"'Living Room'!AY56+'Dining Room'!AY56+Kitchen!AY75+'Family Room'!AY56+'Bathroom 1'!AY72+'Bathroom 2'!AY76+'Bathroom 3'!AY76+'Bathroom 4'!AY76+'Bedroom 1'!AY44+'Bedroom 2'!AY44+'Bedroom 3'!$AY$44+'Bedroom 4'!AY44+'Bedroom 5'!AY44+'Basement Utility'!AY54+'Exterior Mechanicals'!AY53","v":0},null,null,null,null,null,null,null,{"$f":"Z15+Z20+Z23+AH20","v":83665},null,null,null,"Idaho: Entire State",-0.05,95,0.11,null,null,"vacancy",{"$f":"U33*0.05","v":62.5}]
[null,null,null,null,null,null,null,null,"Monthly Electric Gas",null,null,null,null,210,null,{"$f":"N24*N20","v":1260},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Illinois: Chicago",0.15,115,0.115,null,null,null,{"$f":"SUM(AS19:AS23)","v":603.53713120853013}]
[null,null,null,null,null,null,null,null,"Annual Insurance",null,null,null,null,500,null,{"$f":"(N25/12)*N20","v":250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Illinois: Entire State Except Chicago",0,100,0.12]
[null,null,null,null,null,null,null,null,"Misc Monthly Costs",null,null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indiana: Evansville",0.1,110,0.125]
[null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(P21:Q26)","v":5290},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indiana: Gary",0,100,0.13]
[null,null,null,null,null,null,null,null,"Enter Selling Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indiana: Indianapolis",0.15,115,0.13500000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buy & Hold Analysis",null,null,null,null,null,null,null,"AMOUNT FINANCED",null,null,null,null,"MONTHLY CASH FLOW",null,null,null,"Iowa: Entire State",-0.05,95,0.14000000000000001]
[null,null,null,null,null,null,null,null,"Commissions",null,null,null,null,0.06,null,{"$f":"O8*N30","v":6600},null,null,null,null,null,null,null,null,null,null,null,null,50000,null,null,null,null,{"$f":"U33-AS24","v":646.46286879146987},null,null,null,"Kansas: Entire State",-0.05,95,0.14499999999999999]
[null,null,null,null,null,null,null,null,"Seller Closing Costs",null,null,null,null,0.03,null,{"$f":"O8*N31","v":3300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kentucky: Entire State",0,100,0.15]
[null,null,null,null,null,null,null,null,"Inspections, Misc.",null,null,null,null,null,null,250,null,null,null,null,"MONTHLY RENT",null,null,null,null,"INTEREST RATE",null,null,null,null,"TERM (YR)",null,null,"RETURN ON INVESTMENT",null,null,null,"Louisiana: Baton Rouge, Lafayette, New Orleans",0.1,110,0.2]
[null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(P30:Q32)","v":10150},null,null,null,null,1250,null,null,null,null,0.06,null,null,null,null,30,null,null,{"$f":"(AH30*12)/AH23","v":9.2721621054176043E-2},null,null,null,"Louisiana: Rest of State",0,100,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maine: Entire State",-0.05,95,0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maryland: Baltimore,Bethesda",0.1,110,0.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maryland: Rest of State",0.05,105,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Massachusetts: Boston, Cambridge",0.3,130,0.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Massachusetts: Rest of State",0.1,110,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Michigan: Detroit",0.1,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Michigan: Rest of State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minnesota: Minneapolis, St Paul",0.1,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minnesota: Rest of State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mississippi: Entire State",-0.05,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Missouri: Entire State",-0.05,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montana: Entire State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nebraska: Entire State",-0.05,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nevada: Entire State",0.05,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Hampshire: Entire State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Jersey: Entire State",0.15,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Mexico: Albuquerque",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Mexico: Rest of State",-0.1,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New York: Albany",0.05,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New York: Buffalo",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New York: Greater New York City Area",0.3,130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New York: Rochester, Syracuse",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Carolina: Entire State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Dakota: Entire State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ohio: Entire State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oklahoma: Entire State",-0.05,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oregon: Portland",0.1,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oregon: Rest of State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pennsylvania: Erie",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pennsylvania: Philadelphia",0.15,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pennsylvania: Pittsburgh",0.05,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rhode Island: Entire State",0.05,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Carolina: Entire State",-0.05,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Dakota: Entire State",-0.05,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tennessee: Entire State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Texas: Amarillo",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Texas: Dallas Fort Worth",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Texas: Houston ",0.1,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Texas: Rest of State",-0.05,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah: Entire State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermont: Entire State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Virginia: Entire State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Washington: Rest of State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Washington: Seattle",0.1,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Virginia: Entire State",-0.05,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wisconsin: Milwaukee",0.05,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wisconsin: Rest of State",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wyoming",0,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Adjust for Area ",0,100]

{"sheet":"Living Room","index":5,"n_rows":65,"n_cols":53,"rows_kept":65,"cut":false,"hidden":false,"merged":[[4,11,4,12],[5,4,5,10],[5,11,5,12],[5,16,5,22],[5,27,5,33],[6,11,6,12],[0,15,1,36],[1,3,1,13],[2,15,2,21],[3,4,3,10],[3,11,3,12],[3,16,3,17],[3,20,3,21],[3,22,3,28],[3,29,3,30],[3,32,3,33],[10,16,10,22],[11,4,11,10],[11,11,11,12],[11,16,11,22],[11,27,11,33],[12,11,12,12],[12,16,12,22],[12,27,12,33],[7,4,7,10],[7,11,7,12],[8,11,8,12],[9,4,9,10],[9,11,9,12],[10,11,10,12],[13,4,13,10],[13,11,13,12],[13,16,13,22],[13,23,13,24],[13,27,13,33],[14,11,14,12],[14,16,14,22],[14,23,14,24],[14,27,14,33],[17,4,17,10],[17,11,17,12],[17,16,17,22],[17,23,17,24],[16,27,16,33],[18,11,18,12],[18,16,18,22],[18,23,18,24],[15,4,15,10],[15,11,15,12],[15,16,15,22],[15,23,15,24],[15,27,15,33],[18,27,18,33],[16,11,16,12],[16,16,16,22],[16,23,16,24],[19,27,19,33],[19,4,19,10],[19,11,19,12],[19,16,19,22],[19,23,19,24],[21,4,21,10],[21,11,21,12],[21,16,21,22],[20,27,20,33],[20,11,20,12],[32,27,32,33],[30,4,30,10],[22,11,22,12],[23,4,23,10],[23,11,23,12],[24,11,24,12],[24,27,24,32],[25,11,25,12],[25,27,25,32],[28,16,28,22],[29,16,29,22],[30,16,30,22],[25,4,25,10],[35,27,35,33],[8,16,8,22],[31,4,31,10],[31,11,31,12],[28,4,28,10],[28,11,28,12],[30,11,30,12],[8,27,8,33],[21,27,21,33],[22,27,22,33],[27,16,27,22],[29,27,29,33],[30,27,30,33],[27,27,27,33],[28,27,28,33],[20,16,20,22],[26,11,26,12],[26,27,26,33],[25,16,25,21],[34,4,34,10],[34,11,34,12],[31,27,31,33],[29,4,29,10],[29,11,29,12],[41,9,41,10],[42,9,42,10],[43,9,43,10],[47,9,47,10],[40,4,40,7],[39,4,39,7],[41,4,41,7],[42,4,42,7],[43,4,43,7],[44,4,44,7],[45,4,45,7],[46,4,46,7],[47,4,47,7],[48,4,48,7],[49,4,49,7],[50,4,50,7],[51,4,51,7],[52,4,52,7],[39,9,39,10],[39,11,39,12],[40,11,40,12],[41,11,41,12],[42,11,42,12],[43,11,43,12],[44,11,44,12],[45,11,45,12],[46,11,46,12],[44,9,44,10],[45,9,45,10],[46,9,46,10],[47,11,47,12],[48,11,48,12],[49,11,49,12],[50,11,50,12],[51,11,51,12],[52,11,52,12],[40,9,40,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Living Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total"]
[null,null,null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include?","Category","Contractor","Description","Amount","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor","DIY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW55)","v":0},{"$f":"SUM(AX5:AX55)","v":0}]
[null,null,null,null,"Windows",null,null,null,null,null,null,{"$f":"SUM(AW5:AW11)+SUM(AX5:AX11)+AW12+AX12","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Windows",{"$f":"$X$7","v":0},null,0,0,{"$f":"IF(AM5,AQ5*AS5,0)","v":0},null,{"$f":"ROUND(AU5*(COL/100),2)","v":0},{"$f":"IF(BA5,0,ROUND(AV5*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,"Blinds",null,null,null,null,null,null,{"$f":"SUM(AW29:AW31)+SUM(AX29:AX31)+AW32+AX32","v":0},null,null,null,"DIY","Replace Windows ",null,null,null,null,null,null,null,null,null,"DIY","Replace Blinds",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!O100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,{"$f":"IF(AM6,AQ6*AT6,0)","v":0},0,0,null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$4=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW13:AW16)+SUM(AX13:AX16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Picture Window",null,null,null,null,null,null,null,null,null,null,"Picture Window",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW17:AW22)+SUM(AX17:AX22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=7,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Door ",null,null,null,null,null,null,{"$f":"SUM(AW34:AW38)+SUM(AX34:AX38)+AW44+AX44+AW48+AX48+SUM(AW41:AW43)+SUM(AX41:AX43)","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Doors & Closet",null,null,null,null,null,null,null,null,null,null,false,"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C106","v":"Picture Window"},1,null,{"$f":"'Materials Costs'!N106","v":790.7},{"$f":"'Labor Costs'!F45","v":200},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP13","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,"Replace Entry Door (Front Door)",null,null,null,null,null,null,null,null,null,null,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM13,AQ13*AS13,0)","v":0},{"$f":"IF(AM13,AQ13*AT13,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Closet",null,null,null,null,null,null,{"$f":"SUM(AW45:AW47)+SUM(AX45:AX47)","v":0},null,null,null,null,{"$f":"AP14","v":"Remove Wallpaper"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General","Remove Wallpaper",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},{"$f":"IF(AM14,AQ14*AS14,0)","v":0},{"$f":"IF(AM14,AQ14*AT14,0)","v":0},{"$f":"ROUND(AU14*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP15","v":"Prime Walls"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},{"$f":"IF(AM15,AQ15*AS15,0)","v":0},{"$f":"IF(AM15,AQ15*AT15,0)","v":0},{"$f":"ROUND(AU15*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,"Add Circuit",null,null,null,null,null,null,{"$f":"AW49+AX49","v":0},null,null,null,null,{"$f":"AP16","v":"Paint Walls"},null,null,null,null,null,null,null,null,null,null,"Replace Storm Door (Front Door)",null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},{"$f":"IF(AM16,AQ16*AS16,0)","v":0},{"$f":"IF(AM16,AQ16*AT16,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpet"]
[null,null,null,null,"Ceiling Fan & Light Fixture",null,null,null,null,null,null,{"$f":"AW50+AX50+AW51+AX51","v":0},null,null,null,null,"Install Engineered Hardwood",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace and Paint Baseboards",{"$f":"(AF4*2)+(AI4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},{"$f":"IF(AM18,AQ18*AS18,0)","v":0},{"$f":"IF(AM18,AQ18*AT18,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refinish Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP44","v":"Exterior Door Lockset"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Engineered Hardwood Flooring",{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N16","v":2.89},{"$f":"'Labor Costs'!F18","v":3},{"$f":"IF(AM19,AQ19*AS19,0)","v":0},{"$f":"IF(AM19,AQ19*AT19,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Cable Outlet",null,null,null,null,null,null,{"$f":"AW52+AX52","v":0},null,null,null,null,{"$f":"AP18","v":"Replace and Paint Baseboards"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP45","v":"Single Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Carpet",{"$f":"((AF4*AI4)*1.15)/9","v":0},"yards",{"$f":"'Materials Costs'!N17+'Materials Costs'!N18","v":18},{"$f":"'Labor Costs'!F19","v":5},{"$f":"IF(AM20,AQ20*AS20,0)","v":0},{"$f":"IF(AM20,AQ20*AT20,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP46","v":"Double Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Refinish Hardwood Floor",{"$f":"AF4*AI4","v":0},"sq ft",0,{"$f":"'Labor Costs'!F20","v":3.5},{"$f":"IF(AM21,AQ21*AS21,0)","v":0},{"$f":"IF(AM21,AQ21*AT21,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Outlets and Switches",null,null,null,null,null,null,{"$f":"AW53+AX53+AW54+AX54","v":0},null,null,null,null,{"$f":"AP22","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,{"$f":"AP47","v":"Paint Closet"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU22>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Replace Rotted Floor",{"$f":"X22","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ22*AS22","v":0},{"$f":"AQ22*AT22","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP48","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace",{"$f":"'Labor Costs'!D60","v":"Inspect and Clean Chimney"},1,null,0,{"$f":"'Labor Costs'!F60","v":150},{"$f":"IF(AM23,AS23*AQ23,0)","v":0},{"$f":"IF(AM23,AT23*AQ23,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace","Gas Insert and Logs",1,null,{"$f":"'Materials Costs'!N94+'Materials Costs'!N95","v":552.78},{"$f":"'Labor Costs'!F61","v":85},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace",{"$f":"'Materials Costs'!C96","v":"Fireplace Screen"},1,null,{"$f":"'Materials Costs'!N96","v":77.25},0,0,0,0,0,null,null,false]
[null,null,null,null,"Fireplace",null,null,null,null,null,null,{"$f":"SUM(AW23:AW26)+SUM(AX23:AX26)","v":0},null,null,null,null,"Fireplace ",null,null,null,null,null,null,null,null,null,"DIY","Electrical & Demolition",null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace",{"$f":"'Materials Costs'!C97","v":"Fireplace Mantel"},1,null,{"$f":"'Materials Costs'!N97","v":281.31},{"$f":"'Labor Costs'!F62","v":175},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP49","v":"Add Circuit"},null,null,null,null,null,null,null,null,null,null,1,"General",null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP23","v":"Inspect and Clean Chimney"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP50","v":"Ceiling Fan"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$27=1,TRUE,FALSE)","v":true},"General",null,"No Blinds",{"$f":"$AI$7","v":0},null,null,null,0,0,0,0,null,null,false]
[null,null,null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY56","v":0},null,null,null,null,{"$f":"AP24","v":"Gas Insert and Logs"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP51","v":"Lighting Fixture"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$27=2,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C108","v":"28 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N108","v":6.97},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM29,AS29*AQ29,0)","v":0},{"$f":"IF(AM29,AT29*AQ29,0)","v":0},0,0,null,null,{"$f":"IF(BA28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,{"$f":"AP25","v":"Fireplace Screen"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP52","v":"Wire Cable Outlet"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$27=3,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C109","v":"32 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N109","v":8.4700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM30,AS30*AQ30,0)","v":0},{"$f":"IF(AM30,AT30*AQ30,0)","v":0},0,0,null,null,{"$f":"IF(BA29,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,{"$f":"AP26","v":"Fireplace Mantel"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP53","v":"Grounded Outlet"},null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$27=4,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C110","v":"36 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N110","v":9.9700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM31,AS31*AQ31,0)","v":0},{"$f":"IF(AM31,AT31*AQ31,0)","v":0},0,0,null,null,{"$f":"IF(BA30,TRUE,FALSE)","v":false}]
[null,null,null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"SUM(L29:M31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C111","v":"Picture Window Blinds"},1,null,{"$f":"'Materials Costs'!N111","v":53.97},{"$f":"'Labor Costs'!F48","v":50},{"$f":"IF(AM32,AS32*AQ32,0)","v":0},{"$f":"IF(AM32,AT32*AQ32,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP54","v":"Wall Switch"},null,null,null,null,null,null,0,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,{"$f":"IF(AM33,AS33,0)","v":0},{"$f":"IF(AM33,AT33,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM33=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Doors",null,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM33=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C78","v":"30 inch front entry door"},null,null,{"$f":"'Materials Costs'!N78","v":494.58},{"$f":"'Labor Costs'!$F$49","v":200},0,0,0,0,null,null,{"$f":"IF($BA$34,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP55","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,{"$f":"IF(AM33=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C79","v":"32 inch front entry door"},null,null,{"$f":"'Materials Costs'!N79","v":329},{"$f":"'Labor Costs'!$F$49","v":200},0,0,0,0,null,null,{"$f":"IF($BA$34,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM33=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C80","v":"36 inch front entry door"},null,null,{"$f":"'Materials Costs'!N80","v":345},{"$f":"'Labor Costs'!$F$49","v":200},0,0,0,0,null,null,{"$f":"IF($BA$34,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM33=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C81","v":"60 inch total width including side lites"},null,null,{"$f":"'Materials Costs'!N81","v":1126.82},{"$f":"'Labor Costs'!F50","v":250},0,0,0,0,null,null,{"$f":"IF($BA$34,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$39=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Storm Door",null,null,0,0,0,0,0,0,null,null,{"$f":"IF($BA$39,TRUE,FALSE)","v":false}]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX55","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$39=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C82","v":"30 inch Storm Door"},null,null,{"$f":"'Materials Costs'!N82","v":318.99},{"$f":"'Labor Costs'!$F$53","v":100},0,0,0,0,null,null,{"$f":"IF($BA$39,TRUE,FALSE)","v":false}]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW13","v":0},null,{"$f":"AX13","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$39=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C83","v":"32 inch Storm Door"},null,null,{"$f":"'Materials Costs'!N83","v":99.98},{"$f":"'Labor Costs'!$F$53","v":100},0,0,0,0,null,null,{"$f":"IF($BA$39,TRUE,FALSE)","v":false}]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW49:AW54)","v":0},null,{"$f":"SUM(AX49:AX54)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$39=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C84","v":"36 inch Storm Door"},null,null,{"$f":"'Materials Costs'!N84","v":154},{"$f":"'Labor Costs'!$F$53","v":100},0,0,0,0,null,null,{"$f":"IF($BA$39,TRUE,FALSE)","v":false}]
[null,null,null,null,"FIREPLACE",null,null,null,null,{"$f":"SUM(AW23:AW26)","v":0},null,{"$f":"SUM(AX23:AX26)","v":0},null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C88","v":"Exterior Door Lockset"},null,null,{"$f":"'Materials Costs'!N88","v":82},{"$f":"'Labor Costs'!F51","v":25},0,0,0,0,null,null,false]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW19:AW22)","v":0},null,{"$f":"SUM(AX19:AX22)","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C74","v":"Single Closet Door"},null,null,{"$f":"'Materials Costs'!N74","v":165.2},{"$f":"'Labor Costs'!F54","v":100},0,0,0,0,null,null,false]
[null,null,null,null,"GENERAL",null,null,null,null,{"$f":"AW14+SUM(AW28:AW32)+SUM(AW44:AW46)+AW48","v":0},null,{"$f":"AX14+SUM(AX28:AX32)+SUM(AX44:AX46)+AX48","v":0},null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C75","v":"Double Closet Door"},null,null,{"$f":"'Materials Costs'!N75","v":109},{"$f":"'Labor Costs'!F55","v":150},0,0,0,0,null,null,false]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW15:AW16)+AW47","v":0},null,{"$f":"SUM(AX15:AX16)+AX47","v":0},null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Closet",null,null,{"$f":"'Materials Costs'!N76","v":22.97},{"$f":"'Labor Costs'!F56","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"SUM(AW5:AW12)+SUM(AW34:AW43)","v":0},null,{"$f":"SUM(AX5:AX12)+SUM(AX33:AX43)","v":0},null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N77","v":0.47249999999999998},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM48,AS48*AQ48,0)","v":0},{"$f":"IF(AM48,AT48*AQ48,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Labor Costs'!D64","v":"Add Circuit"},null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM49,AS49,0)","v":0},{"$f":"IF(AM49,AT49,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C62","v":"Ceiling Fan"},null,null,{"$f":"'Materials Costs'!N62","v":44.97},{"$f":"'Labor Costs'!F65","v":125},{"$f":"IF(AM50,AS50,0)","v":0},{"$f":"IF(AM50,AT50,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C63","v":"Lighting Fixture"},null,null,{"$f":"'Materials Costs'!N63","v":24.97},{"$f":"'Labor Costs'!F66","v":95},{"$f":"IF(AM51,AS51,0)","v":0},{"$f":"IF(AM51,AT51,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C64","v":"Wire Cable Outlet"},null,null,{"$f":"'Materials Costs'!N64","v":29.97},{"$f":"'Labor Costs'!F67","v":100},{"$f":"IF(AM52,AS52,0)","v":0},{"$f":"IF(AM52,AT52,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ53>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C65","v":"Grounded Outlet"},{"$f":"AI31","v":0},null,{"$f":"'Materials Costs'!N65","v":1.19},{"$f":"'Labor Costs'!F68","v":50},{"$f":"AQ53*AS53","v":0},{"$f":"AQ53*AT53","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ54>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C66","v":"Wall Switch"},{"$f":"AI33","v":0},null,{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F69","v":50},{"$f":"AQ54*AS54","v":0},{"$f":"AQ54*AT54","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ55>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"AI36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ55*AT55","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,"Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY56*0.5","v":0},{"$f":"AY56*0.5","v":0},{"$f":"IF(AM57,(AY3+AZ3)*'Offer Calculator'!U23,U4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Dining Room","index":6,"n_rows":65,"n_cols":53,"rows_kept":65,"cut":false,"hidden":false,"merged":[[45,11,45,12],[46,4,46,7],[46,9,46,10],[46,11,46,12],[47,4,47,7],[47,9,47,10],[47,11,47,12],[39,9,39,10],[39,11,39,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[43,4,43,7],[43,9,43,10],[43,11,43,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[45,4,45,7],[45,9,45,10],[39,4,39,7],[0,15,1,36],[1,3,1,13],[2,15,2,21],[3,4,3,10],[3,11,3,12],[3,16,3,17],[3,20,3,21],[3,22,3,28],[3,29,3,30],[3,32,3,33],[7,4,7,10],[7,11,7,12],[8,11,8,12],[8,16,8,22],[8,27,8,33],[9,4,9,10],[9,11,9,12],[4,11,4,12],[5,4,5,10],[5,11,5,12],[5,16,5,22],[5,27,5,33],[6,11,6,12],[12,11,12,12],[12,16,12,22],[12,27,12,33],[13,4,13,10],[13,11,13,12],[13,16,13,22],[13,23,13,24],[13,27,13,33],[10,11,10,12],[10,16,10,22],[11,4,11,10],[11,11,11,12],[11,16,11,22],[11,27,11,33],[14,11,14,12],[14,16,14,22],[14,23,14,24],[14,27,14,33],[15,4,15,10],[15,11,15,12],[15,16,15,22],[15,23,15,24],[15,27,15,33],[16,11,16,12],[16,16,16,22],[16,23,16,24],[16,27,16,33],[17,4,17,10],[17,11,17,12],[17,16,17,22],[17,23,17,24],[17,27,17,33],[18,11,18,12],[18,16,18,22],[18,23,18,24],[18,27,18,33],[19,4,19,10],[19,11,19,12],[19,16,19,22],[19,23,19,24],[19,27,19,33],[22,11,22,12],[22,26,22,32],[22,33,22,34],[23,4,23,10],[23,11,23,12],[24,11,24,12],[24,27,24,32],[20,11,20,12],[20,16,20,22],[20,27,20,33],[21,4,21,10],[21,11,21,12],[21,16,21,22],[21,26,21,32],[21,33,21,34],[27,27,27,33],[28,4,28,10],[28,11,28,12],[28,27,28,33],[25,4,25,10],[25,11,25,12],[25,27,25,32],[26,11,26,12],[26,27,26,33],[35,27,35,33],[31,4,31,10],[31,11,31,12],[31,27,31,33],[32,27,32,33],[34,4,34,10],[34,11,34,12],[29,4,29,10],[29,11,29,12],[29,27,29,33],[30,4,30,10],[30,11,30,12],[30,27,30,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dining Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total"]
[null,null,null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include?","Category","Contractor","Description","Amount","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor","DIY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW55)","v":0},{"$f":"SUM(AX5:AX55)","v":0}]
[null,null,null,null,"Windows",null,null,null,null,null,null,{"$f":"SUM(AW5:AW11)+SUM(AX5:AX11)+AW12+AX12","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Windows",{"$f":"$X$7","v":0},null,0,0,{"$f":"IF(AM5,AQ5*AS5,0)","v":0},null,{"$f":"ROUND(AU5*(COL/100),2)","v":0},{"$f":"IF(BA5,0,ROUND(AV5*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,"Blinds",null,null,null,null,null,null,{"$f":"SUM(AW29:AW31)+SUM(AX29:AX31)+AW32+AX32","v":0},null,null,null,"DIY","Replace Windows ",null,null,null,null,null,null,null,null,null,"DIY","Replace Blinds",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,{"$f":"IF(AM6,AQ6*AT6,0)","v":0},0,0,null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$4=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW13:AW16)+SUM(AX13:AX16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Picture Window",null,null,null,null,null,null,null,null,null,null,"Picture Window Blind",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW17:AW22)+SUM(AX17:AX22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=7,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Door ",null,null,null,null,null,null,{"$f":"SUM(AW34:AW38)+SUM(AX34:AX38)+AW44+AX44+AW48+AX48+SUM(AW41:AW43)+SUM(AX41:AX43)","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Doors & Closet",null,null,null,null,null,null,null,null,null,null,false,"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C106","v":"Picture Window"},1,null,{"$f":"'Materials Costs'!N106","v":790.7},{"$f":"'Labor Costs'!F45","v":200},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP13","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,"Replace Patio Doors",null,null,null,null,null,null,null,null,null,null,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM13,AQ13*AS13,0)","v":0},{"$f":"IF(AM13,AQ13*AT13,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Closet",null,null,null,null,null,null,{"$f":"SUM(AW45:AW47)+SUM(AX45:AX47)","v":0},null,null,null,null,{"$f":"AP14","v":"Remove Wallpaper"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General","Remove Wallpaper",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},{"$f":"IF(AM14,AQ14*AS14,0)","v":0},{"$f":"IF(AM14,AQ14*AT14,0)","v":0},{"$f":"ROUND(AU14*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP15","v":"Prime Walls"},null,null,null,null,null,null,null,null,null,null,"(use Picture Window Blind if needed)",null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},{"$f":"IF(AM15,AQ15*AS15,0)","v":0},{"$f":"IF(AM15,AQ15*AT15,0)","v":0},{"$f":"ROUND(AU15*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,"Add Circuit",null,null,null,null,null,null,{"$f":"AW49+AX49","v":0},null,null,null,null,{"$f":"AP16","v":"Paint Walls"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},{"$f":"IF(AM16,AQ16*AS16,0)","v":0},{"$f":"IF(AM16,AQ16*AT16,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpet",null,null,null,null,null,null,null,null,null,null,{"$f":"AP44","v":"Exterior Door Lockset"}]
[null,null,null,null,"Ceiling Fan & Light Fixture",null,null,null,null,null,null,{"$f":"AW50+AX50+AW51+AX51","v":0},null,null,null,null,"Install Engineered Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP45","v":"Single Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace and Paint Baseboards",{"$f":"(AF4*2)+(AI4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},{"$f":"IF(AM18,AQ18*AS18,0)","v":0},{"$f":"IF(AM18,AQ18*AT18,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refinish Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP46","v":"Double Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Engineered Hardwood Flooring",{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N16","v":2.89},{"$f":"'Labor Costs'!F18","v":3},{"$f":"IF(AM19,AQ19*AS19,0)","v":0},{"$f":"IF(AM19,AQ19*AT19,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Cable Outlet",null,null,null,null,null,null,{"$f":"AW52+AX52","v":0},null,null,null,null,{"$f":"AP18","v":"Replace and Paint Baseboards"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP47","v":"Paint Closet"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Carpet",{"$f":"((AF4*AI4)*1.15)/9","v":0},"yards",{"$f":"'Materials Costs'!N17+'Materials Costs'!N18","v":18},{"$f":"'Labor Costs'!F19","v":5},{"$f":"IF(AM20,AQ20*AS20,0)","v":0},{"$f":"IF(AM20,AQ20*AT20,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP48","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Refinish Hardwood Floor",{"$f":"AF4*AI4","v":0},"sq ft",0,{"$f":"'Labor Costs'!F20","v":3.5},{"$f":"IF(AM21,AQ21*AS21,0)","v":0},{"$f":"IF(AM21,AQ21*AT21,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Outlets and Switches",null,null,null,null,null,null,{"$f":"AW53+AX53+AW54+AX54","v":0},null,null,null,null,{"$f":"AP22","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU22>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Replace Rotted Floor",{"$f":"X22","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ22*AS22","v":0},{"$f":"AQ22*AT22","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace",{"$f":"'Labor Costs'!D60","v":"Inspect and Clean Chimney"},1,null,0,{"$f":"'Labor Costs'!F60","v":150},{"$f":"IF(AM23,AS23*AQ23,0)","v":0},{"$f":"IF(AM23,AT23*AQ23,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace","Gas Insert and Logs",1,null,{"$f":"'Materials Costs'!N94+'Materials Costs'!N95","v":552.78},{"$f":"'Labor Costs'!F61","v":85},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace",{"$f":"'Materials Costs'!C96","v":"Fireplace Screen"},1,null,{"$f":"'Materials Costs'!N96","v":77.25},0,0,0,0,0,null,null,false]
[null,null,null,null,"Fireplace",null,null,null,null,null,null,{"$f":"SUM(AW23:AW26)+SUM(AX23:AX26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY","Electrical & Demolition",null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace",{"$f":"'Materials Costs'!C97","v":"Fireplace Mantel"},1,null,{"$f":"'Materials Costs'!N97","v":281.31},{"$f":"'Labor Costs'!F62","v":175},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP49","v":"Add Circuit"},null,null,null,null,null,null,null,null,null,null,1,"General",null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP50","v":"Ceiling Fan"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$27=1,TRUE,FALSE)","v":true},"General",null,"No Blinds",{"$f":"$AI$7","v":0},null,null,null,0,0,0,0,null,null,false]
[null,null,null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP51","v":"Dining Room Chandelier"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$27=2,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C108","v":"28 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N108","v":6.97},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM29,AS29*AQ29,0)","v":0},{"$f":"IF(AM29,AT29*AQ29,0)","v":0},0,0,null,null,{"$f":"IF(BA28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP52","v":"Wire Cable Outlet"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$27=3,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C109","v":"32 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N109","v":8.4700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM30,AS30*AQ30,0)","v":0},{"$f":"IF(AM30,AT30*AQ30,0)","v":0},0,0,null,null,{"$f":"IF(BA29,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP53","v":"Grounded Outlet"},null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$27=4,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C110","v":"36 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N110","v":9.9700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM31,AS31*AQ31,0)","v":0},{"$f":"IF(AM31,AT31*AQ31,0)","v":0},0,0,null,null,{"$f":"IF(BA30,TRUE,FALSE)","v":false}]
[null,null,null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"SUM(L29:M31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C111","v":"Picture Window Blinds"},1,null,{"$f":"'Materials Costs'!N111","v":53.97},{"$f":"'Labor Costs'!F48","v":50},{"$f":"IF(AM32,AS32*AQ32,0)","v":0},{"$f":"IF(AM32,AT32*AQ32,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP54","v":"Wall Switch"},null,null,null,null,null,null,0,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,{"$f":"IF(AM33,AS33,0)","v":0},{"$f":"IF(AM33,AT33,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM33=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Doors",null,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM33=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C89","v":"60 inch Sliding Patio Doors"},null,null,{"$f":"'Materials Costs'!N89","v":760},{"$f":"'Labor Costs'!$F$49","v":200},0,0,0,0,null,null,{"$f":"IF($BA$34,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP55","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,{"$f":"IF(AM33=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C90","v":"72 inch Sliding Patio Doors"},null,null,{"$f":"'Materials Costs'!N90","v":578},{"$f":"'Labor Costs'!$F$49","v":200},0,0,0,0,null,null,{"$f":"IF($BA$34,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM33=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C91","v":"60 inch French Door"},null,null,{"$f":"'Materials Costs'!N91","v":877.09},{"$f":"'Labor Costs'!$F$49","v":200},0,0,0,0,null,null,{"$f":"IF($BA$34,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM33=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C92","v":"72 inch French Door"},null,null,{"$f":"'Materials Costs'!N92","v":877.09},{"$f":"'Labor Costs'!F50","v":250},0,0,0,0,null,null,{"$f":"IF($BA$34,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$39=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Patio Door",null,null,0,0,0,0,0,0,null,null,{"$f":"IF($BA$39,TRUE,FALSE)","v":false}]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX55","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$39=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C82","v":"30 inch Storm Door"},null,null,{"$f":"'Materials Costs'!N82","v":318.99},{"$f":"'Labor Costs'!$F$53","v":100},0,0,0,0,null,null,{"$f":"IF($BA$39,TRUE,FALSE)","v":false}]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW13","v":0},null,{"$f":"AX13","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$39=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C83","v":"32 inch Storm Door"},null,null,{"$f":"'Materials Costs'!N83","v":99.98},{"$f":"'Labor Costs'!$F$53","v":100},0,0,0,0,null,null,{"$f":"IF($BA$39,TRUE,FALSE)","v":false}]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW49:AW54)","v":0},null,{"$f":"SUM(AX49:AX54)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$39=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C84","v":"36 inch Storm Door"},null,null,{"$f":"'Materials Costs'!N84","v":154},{"$f":"'Labor Costs'!$F$53","v":100},0,0,0,0,null,null,{"$f":"IF($BA$39,TRUE,FALSE)","v":false}]
[null,null,null,null,"FIREPLACE",null,null,null,null,{"$f":"SUM(AW23:AW26)","v":0},null,{"$f":"SUM(AX23:AX26)","v":0},null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C88","v":"Exterior Door Lockset"},null,null,{"$f":"'Materials Costs'!N88","v":82},{"$f":"'Labor Costs'!F51","v":25},0,0,0,0,null,null,false]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW19:AW22)","v":0},null,{"$f":"SUM(AX19:AX22)","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C74","v":"Single Closet Door"},null,null,{"$f":"'Materials Costs'!N74","v":165.2},{"$f":"'Labor Costs'!F54","v":100},0,0,0,0,null,null,false]
[null,null,null,null,"GENERAL",null,null,null,null,{"$f":"AW14+SUM(AW28:AW32)+SUM(AW44:AW46)+AW48","v":0},null,{"$f":"AX14+SUM(AX28:AX32)+SUM(AX44:AX46)+AX48","v":0},null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C75","v":"Double Closet Door"},null,null,{"$f":"'Materials Costs'!N75","v":109},{"$f":"'Labor Costs'!F55","v":150},0,0,0,0,null,null,false]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW15:AW16)+AW47","v":0},null,{"$f":"SUM(AX15:AX16)+AX47","v":0},null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Closet",null,null,{"$f":"'Materials Costs'!N76","v":22.97},{"$f":"'Labor Costs'!F56","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"SUM(AW5:AW12)+SUM(AW34:AW43)","v":0},null,{"$f":"SUM(AX5:AX12)+SUM(AX33:AX43)","v":0},null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N77","v":0.47249999999999998},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM48,AS48*AQ48,0)","v":0},{"$f":"IF(AM48,AT48*AQ48,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Labor Costs'!D64","v":"Add Circuit"},null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM49,AS49,0)","v":0},{"$f":"IF(AM49,AT49,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C62","v":"Ceiling Fan"},null,null,{"$f":"'Materials Costs'!N62","v":44.97},{"$f":"'Labor Costs'!F65","v":125},{"$f":"IF(AM50,AS50,0)","v":0},{"$f":"IF(AM50,AT50,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C67","v":"Dining Room Chandelier"},null,null,{"$f":"'Materials Costs'!N67","v":134},{"$f":"'Labor Costs'!F66","v":95},{"$f":"IF(AM51,AS51,0)","v":0},{"$f":"IF(AM51,AT51,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C64","v":"Wire Cable Outlet"},null,null,{"$f":"'Materials Costs'!N64","v":29.97},{"$f":"'Labor Costs'!F67","v":100},{"$f":"IF(AM52,AS52,0)","v":0},{"$f":"IF(AM52,AT52,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ53>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C65","v":"Grounded Outlet"},{"$f":"AI31","v":0},null,{"$f":"'Materials Costs'!N65","v":1.19},{"$f":"'Labor Costs'!F68","v":50},{"$f":"AQ53*AS53","v":0},{"$f":"AQ53*AT53","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ54>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C66","v":"Wall Switch"},{"$f":"AI33","v":0},null,{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F69","v":50},{"$f":"AQ54*AS54","v":0},{"$f":"AQ54*AT54","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ55>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"AI36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ55*AT55","v":0},0,0,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY56*0.5","v":0},{"$f":"AY56*0.5","v":0},{"$f":"IF(AM57,(AZ3+AY3)*'Offer Calculator'!U23,U4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Kitchen","index":7,"n_rows":76,"n_cols":53,"rows_kept":76,"cut":false,"hidden":false,"merged":[[45,4,45,7],[45,9,45,10],[45,11,45,12],[46,4,46,7],[46,9,46,10],[46,11,46,12],[48,4,48,7],[48,9,48,10],[48,11,48,12],[47,4,47,7],[47,9,47,10],[47,11,47,12],[43,4,43,7],[43,9,43,10],[43,11,43,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[28,16,28,22],[34,4,34,10],[34,11,34,12],[11,27,11,32],[13,27,13,33],[24,16,24,22],[25,16,25,22],[30,16,30,22],[29,4,29,10],[29,11,29,12],[30,4,30,10],[30,11,30,12],[28,4,28,10],[28,11,28,12],[31,4,31,10],[31,11,31,12],[25,4,25,10],[25,11,25,12],[26,11,26,12],[22,11,22,12],[23,4,23,10],[23,11,23,12],[24,11,24,12],[19,4,19,10],[36,27,36,33],[19,16,19,22],[19,23,19,24],[17,27,17,33],[24,27,24,34],[34,27,34,33],[29,16,29,22],[32,16,32,22],[33,16,33,22],[35,16,35,22],[36,16,36,22],[25,27,25,33],[26,27,26,33],[28,27,28,33],[29,27,29,33],[30,27,30,33],[27,16,27,22],[27,27,27,33],[31,27,31,33],[26,16,26,22],[22,27,22,33],[35,27,35,33],[32,27,32,33],[33,27,33,33],[19,11,19,12],[19,27,19,33],[20,11,20,12],[20,27,20,33],[21,4,21,10],[21,11,21,12],[22,16,22,22],[21,27,21,33],[20,16,20,22],[20,23,20,24],[21,17,21,22],[16,11,16,12],[16,16,16,22],[16,23,16,24],[16,27,16,33],[17,4,17,10],[17,11,17,12],[17,16,17,22],[17,23,17,24],[18,11,18,12],[18,16,18,22],[18,23,18,24],[18,27,18,33],[14,11,14,12],[14,16,14,22],[14,23,14,24],[14,27,14,33],[15,4,15,10],[15,11,15,12],[15,16,15,22],[15,23,15,24],[15,27,15,33],[12,27,12,33],[10,11,10,12],[11,4,11,10],[11,11,11,12],[10,16,10,22],[10,27,10,33],[12,11,12,12],[12,16,12,22],[13,4,13,10],[13,11,13,12],[13,16,13,22],[13,23,13,24],[0,15,1,36],[1,3,1,13],[2,15,2,21],[3,4,3,10],[3,11,3,12],[3,16,3,17],[3,20,3,21],[3,22,3,28],[3,29,3,30],[3,32,3,33],[9,4,9,10],[9,11,9,12],[4,11,4,12],[5,4,5,10],[5,11,5,12],[5,16,5,22],[5,27,5,33],[6,11,6,12],[7,4,7,10],[7,11,7,12],[8,11,8,12],[8,16,8,22],[8,27,8,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total"]
[null,null,null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include?","Category","Contractor","Description","Amount","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor","DIY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW74)","v":0},{"$f":"SUM(AX5:AX74)","v":0}]
[null,null,null,null,"Windows",null,null,null,null,null,null,{"$f":"SUM(AW5:AW11)+SUM(AX5:AX11)+AW12+AX12","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,7,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=1,TRUE,FALSE)","v":false},"Windows & Doors",null,"No Windows",{"$f":"$X$7","v":0},null,0,0,{"$f":"IF(AM5,AQ5*AS5,0)","v":0},null,{"$f":"ROUND(AU5*(COL/100),2)","v":0},{"$f":"IF(BA5,0,ROUND(AV5*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,"Blinds",null,null,null,null,null,null,{"$f":"SUM(AW43:AW45)+SUM(AX43:AX45)+AW46+AX46","v":0},null,null,null,"DIY","Replace Windows ",null,null,null,null,null,null,null,null,null,"DIY","Replace Blinds",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,{"$f":"IF(AM6,AQ6*AT6,0)","v":0},0,0,null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$4=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW13:AW16)+SUM(AX13:AX16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Picture Window",null,null,null,null,null,null,null,null,null,null,"Picture Window",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW17:AW23)+SUM(AX17:AX23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Doors, Pantry, Appliances",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=7,TRUE,FALSE)","v":true},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Patio or French Door",null,null,null,null,null,null,{"$f":"SUM(AW48:AW52)+SUM(AX48:AX52)","v":0},null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,"Replace Patio or French Door",null,null,null,null,null,null,null,null,null,null,false,"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C106","v":"Picture Window"},1,null,{"$f":"'Materials Costs'!N106","v":790.7},{"$f":"'Labor Costs'!F45","v":200},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP13","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM13,AQ13*AS13,0)","v":0},{"$f":"IF(AM13,AQ13*AT13,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Appliances",null,null,null,null,null,null,{"$f":"SUM(AW53:AW60)","v":0},null,null,null,null,{"$f":"AP14","v":"Remove Wallpaper"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP53","v":"Range"},null,null,null,null,null,null,null,null,null,null,false,"General Kitchen","General Kitchen","Remove Wallpaper",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},0,0,{"$f":"ROUND(AU14*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP15","v":"Prime Walls"},null,null,null,null,null,null,null,null,null,null,"Built In Oven",null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},0,0,{"$f":"ROUND(AU15*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,"Pantry and Moulding",null,null,null,null,null,null,{"$f":"SUM(AW61:AW62)+SUM(AX61:AX62)","v":0},null,null,null,null,{"$f":"AP16","v":"Paint Walls"},null,null,null,null,null,null,null,null,null,null,"Cooktop ",null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP20","v":"Ceramic Tile"},null,null,null,null,null,null,null,null,null,null,"Built In Microwave",null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C13","v":"Subfloor (luan)"},{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!O13","v":0.43687500000000001},{"$f":"'Labor Costs'!G12","v":0.4},0,0,0,0,null,null,false]
[null,null,null,null,"Cabinets",null,null,null,null,null,null,{"$f":"AW36+AW37+AX36+AX37+AW38+AX38+AW39+AX39+AW40+AX40","v":0},null,null,null,null,"Install Engineered Hardwood",null,null,null,null,null,null,null,null,null,null,"Refrigerator",null,null,null,null,null,null,null,null,null,null,false,"General Kitchen","General Kitchen","Replace and Paint Baseboards",{"$f":"(AF4*2)+(AI4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refinish Hardwood",null,null,null,null,null,null,null,null,null,null,"Dishwasher",null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Engineered Hardwood Flooring",{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N16","v":2.89},{"$f":"'Labor Costs'!F18","v":3},0,0,0,0,null,null,false]
[null,null,null,null,"Countertops and Backsplash",null,null,null,null,null,null,{"$f":"SUM(AW26:AW29)+SUM(AX26:AX29)+SUM(AW32:AW35)+SUM(AX32:AX35)","v":0},null,null,null,null,{"$f":"AP22","v":"Vinyl Flooring"},null,null,null,null,null,null,null,null,null,null,"Wine Cooler",null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C14","v":"Ceramic Tile"},{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N14+'Materials Costs'!N13","v":2.296875},{"$f":"'Labor Costs'!F13+'Labor Costs'!F12","v":3.9},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP18","v":"Replace and Paint Baseboards"},null,null,null,null,null,null,null,null,null,null,"Ice Maker",null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Refinish Hardwood Floor",{"$f":"AF4*AI4","v":0},"sq ft",0,{"$f":"'Labor Costs'!F20","v":3.5},0,0,0,0,null,null,false]
[null,null,null,null,"Electrical",null,null,null,null,null,null,{"$f":"SUM(AW63:AX69)","v":0},null,null,null,null,null,{"$f":"AP17","v":"Subfloor (luan)"},null,null,null,null,null,null,null,null,null,"Paint Pantry",null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C15","v":"Vinyl Flooring"},{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N15","v":1.69},{"$f":"'Labor Costs'!F15","v":1.25},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP23","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,"Replace Window & Door Moulding",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU23>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Replace Rotted Floor",{"$f":"X23","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ23*AS23","v":0},{"$f":"AQ23*AT23","v":0},0,0,null,null,false]
[null,null,null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"General Kitchen",null,null,null,null,null,null,{"$f":"IF(AM24,AS24*AQ24,0)","v":0},{"$f":"IF(AM24,AT24*AQ24,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY","Cabinets and Countertops",null,null,null,null,null,null,null,null,null,"DIY","Electrical Plumbing & Demolition",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$24=1,TRUE,FALSE)","v":false},"General Kitchen",null,"Don’t Replace Countertops",null,null,null,null,{"$f":"IF(AM25,AS25*AQ25,0)","v":0},{"$f":"IF(AM25,AT25*AQ25,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Plumbing",null,null,null,null,null,null,{"$f":"SUM(AW70:AX73)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP63","v":"Add Circuit"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$24=2,TRUE,FALSE)","v":false},"General Kitchen","General Kitchen",{"$f":"'Materials Costs'!C122","v":"Granite Countertops"},{"$f":"$X$27","v":0},"sq ft",{"$f":"'Materials Costs'!N122","v":45},{"$f":"'Labor Costs'!F72","v":7},{"$f":"IF(AM26,AS26*AQ26,0)","v":0},{"$f":"IF(AM26,AT26*AQ26,0)","v":0},0,0,null,null,{"$f":"$BA$25","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Ceiling Fan",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$24=3,TRUE,FALSE)","v":false},"General Kitchen","General Kitchen",{"$f":"'Materials Costs'!C123","v":"Corian Countertops"},{"$f":"$X$27","v":0},"sq ft",{"$f":"'Materials Costs'!N123","v":35},{"$f":"'Labor Costs'!F73","v":6},{"$f":"IF(AM27,AS27*AQ27,0)","v":0},{"$f":"IF(AM27,AT27*AQ27,0)","v":0},0,0,null,null,{"$f":"$BA$25","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Lighting Fixture",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$24=4,TRUE,FALSE)","v":false},"General Kitchen","General Kitchen",{"$f":"'Materials Costs'!C124","v":"Formica Countertops"},{"$f":"$X$27","v":0},"sq ft",{"$f":"'Materials Costs'!N124","v":12},{"$f":"'Labor Costs'!F74","v":5},{"$f":"IF(AM28,AS28*AQ28,0)","v":0},{"$f":"IF(AM28,AT28*AQ28,0)","v":0},0,0,null,null,{"$f":"$BA$25","v":false}]
[null,null,null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wire Cable Outlet",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$24=5,TRUE,FALSE)","v":true},"General Kitchen","General Kitchen",{"$f":"'Materials Costs'!C125","v":"Tile Countertops"},{"$f":"$X$27","v":0},"sq ft",{"$f":"'Materials Costs'!N125","v":6.99},{"$f":"'Labor Costs'!F75","v":5},0,0,0,0,null,null,{"$f":"$BA$25","v":false}]
[null,null,null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,"Upper Cabinets",null,null,null,null,null,null,0,null,null,null,"Grounded Outlet",null,null,null,null,null,null,0,null,null,null,5,"General Kitchen",null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,"Lower Cabinets",null,null,null,null,null,null,0,null,null,null,"Wall Switch",null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$30=1,TRUE,FALSE)","v":false},"General Kitchen",null,"No Backsplash",null,null,null,null,0,0,0,0,null,null,false]
[null,null,null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"SUM(L29:M31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add Range Outlet",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$30=2,TRUE,FALSE)","v":false},"General Kitchen","General Kitchen",{"$f":"'Materials Costs'!C126","v":"Granite Backsplash"},{"$f":"$X$28","v":0},"sq ft",{"$f":"'Materials Costs'!N126","v":45},{"$f":"'Labor Costs'!$F$76","v":6},0,0,0,0,null,null,{"$f":"$BA$31","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cabinet Handles",null,null,null,null,null,null,0,null,null,null,"Sink",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$30=3,TRUE,FALSE)","v":false},"General Kitchen","General Kitchen",{"$f":"'Materials Costs'!C127","v":"Corian Backsplash"},{"$f":"$X$28","v":0},"sq ft",{"$f":"'Materials Costs'!N127","v":35},{"$f":"'Labor Costs'!$F$76","v":6},0,0,0,0,null,null,{"$f":"$BA$31","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paint Cabinets",null,null,null,null,null,null,0,null,null,null,"Faucet",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$30=4,TRUE,FALSE)","v":false},"General Kitchen","General Kitchen",{"$f":"'Materials Costs'!C128","v":"Formica Backsplash"},{"$f":"$X$28","v":0},"sq ft",{"$f":"'Materials Costs'!N128","v":12},{"$f":"'Labor Costs'!$F$76","v":6},0,0,0,0,null,null,{"$f":"$BA$31","v":false}]
[null,null,null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replumb Supply Lines and Drains",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$30=5,TRUE,FALSE)","v":true},"General Kitchen","General Kitchen",{"$f":"'Materials Costs'!C129","v":"Tile Backsplash"},{"$f":"$X$28","v":0},"sq ft",{"$f":"'Materials Costs'!N129","v":10.97},{"$f":"'Labor Costs'!$F$76","v":6},0,0,0,0,null,null,{"$f":"$BA$31","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Range Hood",null,null,null,null,null,null,null,null,null,null,"Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ36>0,TRUE,FALSE)","v":false},"General Kitchen","General Kitchen","Upper Cabinets",{"$f":"X30","v":0},"ln ft",{"$f":"'Materials Costs'!$N$130","v":85},{"$f":"'Labor Costs'!$F$77","v":50},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP74","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,{"$f":"IF(AQ37>0,TRUE,FALSE)","v":false},"General Kitchen","General Kitchen","Lower Cabinets",{"$f":"X31","v":0},"ln ft",{"$f":"'Materials Costs'!$N$130","v":85},{"$f":"'Labor Costs'!$F$77","v":50},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ38>0,TRUE,FALSE)","v":false},"General Kitchen","General Kitchen","Cabinet Handles",{"$f":"X33","v":0},null,{"$f":"'Materials Costs'!N131","v":3.12},{"$f":"'Labor Costs'!F78","v":10},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ39>0,TRUE,FALSE)","v":false},"Painter","Painter","Paint Cabinets",{"$f":"X34","v":0},null,{"$f":"'Materials Costs'!N132","v":10},{"$f":"'Labor Costs'!F79","v":40},0,0,0,0,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Kitchen","General Kitchen","Range Hood",1,null,{"$f":"'Materials Costs'!N133","v":76.22},{"$f":"'Labor Costs'!F80","v":50},0,0,0,0,null,null,false]
[null,null,null,null,"APPLIANCES",null,null,null,null,{"$f":"SUM(AW53:AW60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"General Kitchen",null,null,null,null,null,null,{"$f":"IF(AM41,AS41*AQ41,0)","v":0},{"$f":"IF(AM41,AT41*AQ41,0)","v":0},0,0]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX74","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$41=1,TRUE,FALSE)","v":false},"General Kitchen",null,"No Blinds",{"$f":"$AI$7","v":0},null,null,null,0,0,0,0,null,null,false]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW13","v":0},null,{"$f":"AX13","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$41=2,TRUE,FALSE)","v":false},"General Kitchen","General Kitchen",{"$f":"'Materials Costs'!C108","v":"28 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N108","v":6.97},{"$f":"'Labor Costs'!$F$47","v":45},0,0,0,0,null,null,{"$f":"IF(BA42,TRUE,FALSE)","v":false}]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW63:AW69)","v":0},null,{"$f":"SUM(AX63:AX69)","v":0},null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$41=3,TRUE,FALSE)","v":false},"General Kitchen","General Kitchen",{"$f":"'Materials Costs'!C109","v":"32 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N109","v":8.4700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},0,0,0,0,null,null,{"$f":"IF(BA43,TRUE,FALSE)","v":false}]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW19:AW23)","v":0},null,{"$f":"SUM(AX19:AX23)","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$41=4,TRUE,FALSE)","v":true},"General Kitchen","General Kitchen",{"$f":"'Materials Costs'!C110","v":"36 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N110","v":9.9700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},0,0,0,0,null,null,{"$f":"IF(BA44,TRUE,FALSE)","v":false}]
[null,null,null,null,"GENERAL KITCHEN",null,null,null,null,{"$f":"AW14+AW18+SUM(AW24:AW38)+SUM(AW40:AW46)+AW62+AW70","v":0},null,{"$f":"AX14+AX18+SUM(AX24:AX38)+SUM(AX40:AX46)+AX62+AX70","v":0},null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Kitchen","General Kitchen",{"$f":"'Materials Costs'!C111","v":"Picture Window Blinds"},1,null,{"$f":"'Materials Costs'!N111","v":53.97},{"$f":"'Labor Costs'!F48","v":50},0,0,0,0,null,null,false]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW15:AW16)+AW39","v":0},null,{"$f":"SUM(AX15:AX16)+AX39","v":0},null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,{"$f":"IF(AM47,AS47,0)","v":0},{"$f":"IF(AM47,AT47,0)","v":0},0,0]
[null,null,null,null,"PLUMBER",null,null,null,null,{"$f":"SUM(AW71:AW73)","v":0},null,{"$f":"SUM(AX71:AX73)","v":0},null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM47=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Doors",null,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"SUM(AW5:AW12)+SUM(AW47:AW52)","v":0},null,{"$f":"SUM(AX5:AX12)+SUM(AX47:AX52)","v":0},null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM47=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C89","v":"60 inch Sliding Patio Doors"},null,null,{"$f":"'Materials Costs'!N89","v":760},{"$f":"'Labor Costs'!$F$49","v":200},0,0,0,0,null,null,{"$f":"IF($BA$48,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM47=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C90","v":"72 inch Sliding Patio Doors"},null,null,{"$f":"'Materials Costs'!N90","v":578},{"$f":"'Labor Costs'!$F$49","v":200},0,0,0,0,null,null,{"$f":"IF($BA$48,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM47=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C91","v":"60 inch French Door"},null,null,{"$f":"'Materials Costs'!N91","v":877.09},{"$f":"'Labor Costs'!$F$49","v":200},0,0,0,0,null,null,{"$f":"IF($BA$48,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM47=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C92","v":"72 inch French Door"},null,null,{"$f":"'Materials Costs'!N92","v":877.09},{"$f":"'Labor Costs'!$F$50","v":250},0,0,0,0,null,null,{"$f":"IF($BA$48,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Appliances",null,{"$f":"'Materials Costs'!C113","v":"Range"},null,null,{"$f":"'Materials Costs'!N113","v":599},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Appliances",null,{"$f":"'Materials Costs'!C114","v":"Built In Oven"},null,null,{"$f":"'Materials Costs'!N114","v":999},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Appliances",null,{"$f":"'Materials Costs'!C115","v":"Cooktop "},null,null,{"$f":"'Materials Costs'!N115","v":599},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Appliances",null,{"$f":"'Materials Costs'!C116","v":"Built In Microwave"},null,null,{"$f":"'Materials Costs'!N116","v":329.99},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Appliances",null,{"$f":"'Materials Costs'!C117","v":"Refrigerator"},null,null,{"$f":"'Materials Costs'!N117","v":554.99},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Appliances",null,{"$f":"'Materials Costs'!C118","v":"Dishwasher"},null,null,{"$f":"'Materials Costs'!N118","v":339.99},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Appliances",null,{"$f":"'Materials Costs'!C119","v":"Wine Cooler"},null,null,{"$f":"'Materials Costs'!N119","v":399.99},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Appliances",null,{"$f":"'Materials Costs'!C120","v":"Ice Maker"},null,null,{"$f":"'Materials Costs'!N120","v":499.99},0,0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter",null,"Paint Pantry",null,null,{"$f":"'Materials Costs'!N76","v":22.97},{"$f":"'Labor Costs'!F56","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Kitchen","General Kitchen","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N77","v":0.47249999999999998},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM62,AS62*AQ62,0)","v":0},{"$f":"IF(AM62,AT62*AQ62,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Labor Costs'!D64","v":"Add Circuit"},null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM63,AS63,0)","v":0},{"$f":"IF(AM63,AT63,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C62","v":"Ceiling Fan"},null,null,{"$f":"'Materials Costs'!N62","v":44.97},{"$f":"'Labor Costs'!F65","v":125},{"$f":"IF(AM64,AS64,0)","v":0},{"$f":"IF(AM64,AT64,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,true,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C63","v":"Lighting Fixture"},null,null,{"$f":"'Materials Costs'!N63","v":24.97},{"$f":"'Labor Costs'!F66","v":95},{"$f":"IF(AM65,AS65,0)","v":0},{"$f":"IF(AM65,AT65,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C64","v":"Wire Cable Outlet"},null,null,{"$f":"'Materials Costs'!N64","v":29.97},{"$f":"'Labor Costs'!F67","v":100},{"$f":"IF(AM66,AS66,0)","v":0},{"$f":"IF(AM66,AT66,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ67>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C65","v":"Grounded Outlet"},{"$f":"AI30","v":0},null,{"$f":"'Materials Costs'!N65","v":1.19},{"$f":"'Labor Costs'!F68","v":50},{"$f":"AQ67*AS67","v":0},{"$f":"AQ67*AT67","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ68>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C66","v":"Wall Switch"},{"$f":"AI31","v":0},null,{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F69","v":50},{"$f":"AQ68*AS68","v":0},{"$f":"AQ68*AT68","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Add Range Outlet",1,null,{"$f":"'Materials Costs'!N68","v":6.39},{"$f":"'Labor Costs'!F81","v":125},{"$f":"IF(AM69,AQ69*AS69,0)","v":0},{"$f":"IF(AM69,AQ69*AT69,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Kitchen","General Kitchen","Sink",null,null,{"$f":"'Materials Costs'!N134","v":175.99},{"$f":"'Labor Costs'!F82","v":100},{"$f":"IF(AM70,AS70,0)","v":0},{"$f":"IF(AM70,AT70,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Plumber","Plumber","Faucet",null,null,{"$f":"'Materials Costs'!N135","v":37.14},{"$f":"'Labor Costs'!F83","v":95},{"$f":"IF(AM71,AS71,0)","v":0},{"$f":"IF(AM71,AT71,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Plumber","Plumber","Replumb Supply and Drain Lines",null,null,0,{"$f":"'Labor Costs'!F40","v":210},{"$f":"IF(AM72,AS72,0)","v":0},{"$f":"IF(AM72,AT72,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Plumber","Plumber","Disposal",null,null,{"$f":"'Materials Costs'!N136","v":98.96},{"$f":"'Labor Costs'!F84","v":125},{"$f":"IF(AM73,AS73,0)","v":0},{"$f":"IF(AM73,AT73,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ74>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"AI37","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ74*AT74","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY75*0.5","v":0},{"$f":"AY75*0.5","v":0},{"$f":"IF(AM76,(AY3+AZ3)*'Offer Calculator'!U23,U4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Family Room","index":8,"n_rows":65,"n_cols":53,"rows_kept":65,"cut":false,"hidden":false,"merged":[[45,4,45,7],[45,9,45,10],[45,11,45,12],[46,4,46,7],[46,9,46,10],[46,11,46,12],[47,4,47,7],[47,9,47,10],[47,11,47,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[43,4,43,7],[43,9,43,10],[43,11,43,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[0,15,1,36],[1,3,1,13],[2,15,2,21],[3,4,3,10],[3,11,3,12],[3,16,3,17],[3,20,3,21],[3,22,3,28],[3,29,3,30],[3,32,3,33],[7,4,7,10],[7,11,7,12],[8,11,8,12],[8,16,8,22],[8,27,8,33],[9,4,9,10],[9,11,9,12],[4,11,4,12],[5,4,5,10],[5,11,5,12],[5,16,5,22],[5,27,5,33],[6,11,6,12],[12,11,12,12],[12,16,12,22],[12,27,12,33],[13,4,13,10],[13,11,13,12],[13,16,13,22],[13,23,13,24],[13,27,13,33],[10,11,10,12],[10,16,10,22],[11,4,11,10],[11,11,11,12],[11,16,11,22],[11,27,11,33],[14,11,14,12],[14,16,14,22],[14,23,14,24],[14,27,14,33],[15,4,15,10],[15,11,15,12],[15,16,15,22],[15,23,15,24],[15,27,15,33],[19,27,19,33],[18,11,18,12],[18,16,18,22],[18,23,18,24],[19,4,19,10],[19,11,19,12],[19,16,19,22],[19,23,19,24],[16,11,16,12],[16,16,16,22],[16,23,16,24],[17,4,17,10],[17,11,17,12],[17,16,17,22],[17,23,17,24],[22,11,22,12],[20,27,20,33],[23,4,23,10],[23,11,23,12],[24,11,24,12],[24,27,24,32],[20,11,20,12],[20,16,20,22],[21,4,21,10],[21,11,21,12],[21,16,21,22],[28,4,28,10],[28,11,28,12],[28,16,28,22],[28,27,28,33],[25,4,25,10],[25,11,25,12],[25,16,25,21],[25,27,25,32],[26,11,26,12],[26,27,26,33],[35,27,35,33],[16,27,16,33],[17,27,17,33],[18,27,18,33],[21,26,21,32],[21,33,21,34],[22,26,22,32],[22,33,22,34],[31,4,31,10],[31,11,31,12],[31,27,31,33],[32,27,32,33],[34,4,34,10],[34,11,34,12],[29,4,29,10],[29,11,29,12],[29,16,29,22],[29,27,29,33],[30,4,30,10],[30,11,30,12],[30,16,30,22],[30,27,30,33],[27,16,27,22],[27,27,27,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Family Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total"]
[null,null,null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include?","Category","Contractor","Description","Amount ","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor","DIY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW55)","v":0},{"$f":"SUM(AX5:AX55)","v":0}]
[null,null,null,null,"Windows",null,null,null,null,null,null,{"$f":"SUM(AW5:AW11)+SUM(AX5:AX11)+AW12+AX12","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,10,"Depth",null,10,null,null,null,7,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=1,TRUE,FALSE)","v":false},"Windows & Doors",null,"No Windows",{"$f":"$X$7","v":0},null,0,0,{"$f":"IF(AM5,AQ5*AS5,0)","v":0},null,{"$f":"ROUND(AU5*(COL/100),2)","v":0},{"$f":"IF(BA5,0,ROUND(AV5*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,"Blinds",null,null,null,null,null,null,{"$f":"SUM(AW29:AW31)+SUM(AX29:AX31)+AW32+AX32","v":0},null,null,null,"DIY","Replace Windows ",null,null,null,null,null,null,null,null,null,"DIY","Replace Blinds",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!O100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,{"$f":"IF(AM6,AQ6*AT6,0)","v":0},0,0,null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$4=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW13:AW16)+SUM(AX13:AX16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Picture Window",null,null,null,null,null,null,null,null,null,null,"Picture Window Blind",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW17:AW22)+SUM(AX17:AX22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=7,TRUE,FALSE)","v":true},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Door ",null,null,null,null,null,null,{"$f":"SUM(AW34:AW38)+SUM(AX34:AX38)+AW44+AX44+AW48+AX48+SUM(AW41:AW43)+SUM(AX41:AX43)","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Doors & Closet",null,null,null,null,null,null,null,null,null,null,false,"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C106","v":"Picture Window"},1,null,{"$f":"'Materials Costs'!N106","v":790.7},{"$f":"'Labor Costs'!F45","v":200},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP13","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,"Replace Patio Doors",null,null,null,null,null,null,null,null,null,null,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":320},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM13,AQ13*AS13,0)","v":0},{"$f":"IF(AM13,AQ13*AT13,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Closet",null,null,null,null,null,null,{"$f":"SUM(AW45:AW47)+SUM(AX45:AX47)","v":0},null,null,null,null,{"$f":"AP14","v":"Remove Wallpaper"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General","Remove Wallpaper",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":320},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},{"$f":"IF(AM14,AQ14*AS14,0)","v":0},{"$f":"IF(AM14,AQ14*AT14,0)","v":0},{"$f":"ROUND(AU14*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP15","v":"Prime Walls"},null,null,null,null,null,null,null,null,null,null,"(use Picture Window Blind if needed)",null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":320},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},{"$f":"IF(AM15,AQ15*AS15,0)","v":0},{"$f":"IF(AM15,AQ15*AT15,0)","v":0},{"$f":"ROUND(AU15*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,"Add Circuit",null,null,null,null,null,null,{"$f":"AW49+AX49","v":0},null,null,null,null,{"$f":"AP16","v":"Paint Walls"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":320},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},{"$f":"IF(AM16,AQ16*AS16,0)","v":0},{"$f":"IF(AM16,AQ16*AT16,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpet",null,null,null,null,null,null,null,null,null,null,{"$f":"AP44","v":"Exterior Door Lockset"}]
[null,null,null,null,"Ceiling Fan & Light Fixture",null,null,null,null,null,null,{"$f":"AW50+AX50+AW51+AX51","v":0},null,null,null,null,"Install Engineered Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP45","v":"Single Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace and Paint Baseboards",{"$f":"(AF4*2)+(AI4*2)","v":40},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},{"$f":"IF(AM18,AQ18*AS18,0)","v":0},{"$f":"IF(AM18,AQ18*AT18,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refinish Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP46","v":"Double Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Engineered Hardwood Flooring",{"$f":"AF4*AI4","v":100},"sq ft",{"$f":"'Materials Costs'!N16","v":2.89},{"$f":"'Labor Costs'!F18","v":3},{"$f":"IF(AM19,AQ19*AS19,0)","v":0},{"$f":"IF(AM19,AQ19*AT19,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Cable Outlet",null,null,null,null,null,null,{"$f":"AW52+AX52","v":0},null,null,null,null,{"$f":"AP18","v":"Replace and Paint Baseboards"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP47","v":"Paint Closet"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Carpet",{"$f":"((AF4*AI4)*1.15)/9","v":12.777777777777777},"yards",{"$f":"'Materials Costs'!N17+'Materials Costs'!N18","v":18},{"$f":"'Labor Costs'!F19","v":5},{"$f":"IF(AM20,AQ20*AS20,0)","v":0},{"$f":"IF(AM20,AQ20*AT20,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP48","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Refinish Hardwood Floor",{"$f":"AF4*AI4","v":100},"sq ft",0,{"$f":"'Labor Costs'!F20","v":3.5},{"$f":"IF(AM21,AQ21*AS21,0)","v":0},{"$f":"IF(AM21,AQ21*AT21,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Outlets and Switches",null,null,null,null,null,null,{"$f":"AW53+AX53+AW54+AX54","v":0},null,null,null,null,{"$f":"AP22","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU22>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Replace Rotted Floor",{"$f":"X22","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ22*AS22","v":0},{"$f":"AQ22*AT22","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace",{"$f":"'Labor Costs'!D60","v":"Inspect and Clean Chimney"},1,null,0,{"$f":"'Labor Costs'!F60","v":150},{"$f":"IF(AM23,AS23*AQ23,0)","v":0},{"$f":"IF(AM23,AT23*AQ23,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace","Gas Insert and Logs",1,null,{"$f":"'Materials Costs'!N94+'Materials Costs'!N95","v":552.78},{"$f":"'Labor Costs'!F61","v":85},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace",{"$f":"'Materials Costs'!C96","v":"Fireplace Screen"},1,null,{"$f":"'Materials Costs'!N96","v":77.25},0,0,0,0,0,null,null,false]
[null,null,null,null,"Fireplace",null,null,null,null,null,null,{"$f":"SUM(AW23:AW26)+SUM(AX23:AX26)","v":0},null,null,null,null,"Fireplace ",null,null,null,null,null,null,null,null,null,"DIY","Electrical & Demolition",null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace",{"$f":"'Materials Costs'!C97","v":"Fireplace Mantel"},1,null,{"$f":"'Materials Costs'!N97","v":281.31},{"$f":"'Labor Costs'!F62","v":175},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP49","v":"Add Circuit"},null,null,null,null,null,null,null,null,null,null,4,"General",null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP23","v":"Inspect and Clean Chimney"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP50","v":"Ceiling Fan"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$27=1,TRUE,FALSE)","v":false},"General",null,"No Blinds",{"$f":"$AI$7","v":0},null,null,null,0,0,0,0,null,null,false]
[null,null,null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY56","v":0},null,null,null,null,{"$f":"AP24","v":"Gas Insert and Logs"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP51","v":"Lighting Fixture"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$27=2,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C108","v":"28 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N108","v":6.97},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM29,AS29*AQ29,0)","v":0},{"$f":"IF(AM29,AT29*AQ29,0)","v":0},0,0,null,null,{"$f":"IF(BA28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,{"$f":"AP25","v":"Fireplace Screen"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP52","v":"Wire Cable Outlet"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$27=3,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C109","v":"32 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N109","v":8.4700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM30,AS30*AQ30,0)","v":0},{"$f":"IF(AM30,AT30*AQ30,0)","v":0},0,0,null,null,{"$f":"IF(BA29,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,{"$f":"AP26","v":"Fireplace Mantel"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP53","v":"Grounded Outlet"},null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$27=4,TRUE,FALSE)","v":true},"General","General",{"$f":"'Materials Costs'!C110","v":"36 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N110","v":9.9700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM31,AS31*AQ31,0)","v":0},{"$f":"IF(AM31,AT31*AQ31,0)","v":0},0,0,null,null,{"$f":"IF(BA30,TRUE,FALSE)","v":false}]
[null,null,null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"SUM(L29:M31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C111","v":"Picture Window Blinds"},1,null,{"$f":"'Materials Costs'!N111","v":53.97},{"$f":"'Labor Costs'!F48","v":50},{"$f":"IF(AM32,AS32*AQ32,0)","v":0},{"$f":"IF(AM32,AT32*AQ32,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP54","v":"Wall Switch"},null,null,null,null,null,null,0,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,{"$f":"IF(AM33,AS33,0)","v":0},{"$f":"IF(AM33,AT33,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM33=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Doors",null,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM33=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C89","v":"60 inch Sliding Patio Doors"},null,null,{"$f":"'Materials Costs'!N89","v":760},{"$f":"'Labor Costs'!$F$49","v":200},0,0,0,0,null,null,{"$f":"IF($BA$34,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP55","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,{"$f":"IF(AM33=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C90","v":"72 inch Sliding Patio Doors"},null,null,{"$f":"'Materials Costs'!N90","v":578},{"$f":"'Labor Costs'!$F$49","v":200},0,0,0,0,null,null,{"$f":"IF($BA$34,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM33=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C91","v":"60 inch French Door"},null,null,{"$f":"'Materials Costs'!N91","v":877.09},{"$f":"'Labor Costs'!$F$49","v":200},0,0,0,0,null,null,{"$f":"IF($BA$34,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM33=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C92","v":"72 inch French Door"},null,null,{"$f":"'Materials Costs'!N92","v":877.09},{"$f":"'Labor Costs'!F50","v":250},0,0,0,0,null,null,{"$f":"IF($BA$34,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$39=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Patio Door",null,null,0,0,0,0,0,0,null,null,{"$f":"IF($BA$39,TRUE,FALSE)","v":false}]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX55","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$39=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C82","v":"30 inch Storm Door"},null,null,{"$f":"'Materials Costs'!N82","v":318.99},{"$f":"'Labor Costs'!$F$53","v":100},0,0,0,0,null,null,{"$f":"IF($BA$39,TRUE,FALSE)","v":false}]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW13","v":0},null,{"$f":"AX13","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$39=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C83","v":"32 inch Storm Door"},null,null,{"$f":"'Materials Costs'!N83","v":99.98},{"$f":"'Labor Costs'!$F$53","v":100},0,0,0,0,null,null,{"$f":"IF($BA$39,TRUE,FALSE)","v":false}]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW49:AW54)","v":0},null,{"$f":"SUM(AX49:AX54)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$39=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C84","v":"36 inch Storm Door"},null,null,{"$f":"'Materials Costs'!N84","v":154},{"$f":"'Labor Costs'!$F$53","v":100},0,0,0,0,null,null,{"$f":"IF($BA$39,TRUE,FALSE)","v":false}]
[null,null,null,null,"FIREPLACE",null,null,null,null,{"$f":"SUM(AW23:AW26)","v":0},null,{"$f":"SUM(AX23:AX26)","v":0},null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C88","v":"Exterior Door Lockset"},null,null,{"$f":"'Materials Costs'!N88","v":82},{"$f":"'Labor Costs'!F51","v":25},0,0,0,0,null,null,false]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW19:AW22)","v":0},null,{"$f":"SUM(AX19:AX22)","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C74","v":"Single Closet Door"},null,null,{"$f":"'Materials Costs'!N74","v":165.2},{"$f":"'Labor Costs'!F54","v":100},0,0,0,0,null,null,false]
[null,null,null,null,"GENERAL",null,null,null,null,{"$f":"AW14+SUM(AW28:AW32)+SUM(AW44:AW46)+AW48","v":0},null,{"$f":"AX14+SUM(AX28:AX32)+SUM(AX44:AX46)+AX48","v":0},null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C75","v":"Double Closet Door"},null,null,{"$f":"'Materials Costs'!N75","v":109},{"$f":"'Labor Costs'!F55","v":150},0,0,0,0,null,null,false]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW15:AW16)+AW47","v":0},null,{"$f":"SUM(AX15:AX16)+AX47","v":0},null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Closet",null,null,{"$f":"'Materials Costs'!N76","v":22.97},{"$f":"'Labor Costs'!F56","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"SUM(AW5:AW12)+SUM(AW34:AW43)","v":0},null,{"$f":"SUM(AX5:AX12)+SUM(AX33:AX43)","v":0},null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N77","v":0.47249999999999998},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM48,AS48*AQ48,0)","v":0},{"$f":"IF(AM48,AT48*AQ48,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Labor Costs'!D64","v":"Add Circuit"},null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM49,AS49,0)","v":0},{"$f":"IF(AM49,AT49,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C62","v":"Ceiling Fan"},null,null,{"$f":"'Materials Costs'!N62","v":44.97},{"$f":"'Labor Costs'!F65","v":125},{"$f":"IF(AM50,AS50,0)","v":0},{"$f":"IF(AM50,AT50,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C63","v":"Lighting Fixture"},null,null,{"$f":"'Materials Costs'!N63","v":24.97},{"$f":"'Labor Costs'!F66","v":95},{"$f":"IF(AM51,AS51,0)","v":0},{"$f":"IF(AM51,AT51,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C64","v":"Wire Cable Outlet"},null,null,{"$f":"'Materials Costs'!N64","v":29.97},{"$f":"'Labor Costs'!F67","v":100},{"$f":"IF(AM52,AS52,0)","v":0},{"$f":"IF(AM52,AT52,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ53>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C65","v":"Grounded Outlet"},{"$f":"AI31","v":0},null,{"$f":"'Materials Costs'!N65","v":1.19},{"$f":"'Labor Costs'!F68","v":50},{"$f":"AQ53*AS53","v":0},{"$f":"AQ53*AT53","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ54>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C66","v":"Wall Switch"},{"$f":"AI33","v":0},null,{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F69","v":50},{"$f":"AQ54*AS54","v":0},{"$f":"AQ54*AT54","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ55>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"AI36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ55*AT55","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY56*0.5","v":0},{"$f":"AY56*0.5","v":0},{"$f":"IF(AM57,(AZ3+AY3)*'Offer Calculator'!U23,U4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Bathroom 1","index":9,"n_rows":83,"n_cols":53,"rows_kept":83,"cut":false,"hidden":false,"merged":[[47,4,47,7],[47,9,47,10],[47,11,47,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[45,4,45,7],[45,9,45,10],[45,11,45,12],[46,4,46,7],[46,9,46,10],[46,11,46,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[43,4,43,7],[43,9,43,10],[43,11,43,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[35,9,35,10],[35,14,35,20],[36,2,36,8],[36,9,36,10],[32,25,32,31],[33,2,33,8],[33,9,33,10],[34,2,34,8],[34,9,34,10],[34,27,34,31],[33,25,33,31],[30,14,30,20],[30,21,30,22],[30,25,30,31],[31,2,31,8],[31,9,31,10],[31,14,31,20],[31,21,31,22],[32,2,32,8],[32,9,32,10],[28,9,28,10],[28,14,28,20],[28,21,28,22],[28,25,28,31],[29,2,29,8],[29,9,29,10],[29,14,29,20],[29,21,29,22],[29,25,29,31],[26,9,26,10],[26,14,26,20],[26,21,26,22],[26,25,26,31],[27,2,27,8],[27,9,27,10],[27,14,27,20],[27,21,27,22],[27,25,27,31],[22,9,22,10],[23,2,23,8],[23,9,23,10],[24,9,24,10],[24,14,24,20],[24,25,24,30],[25,2,25,8],[25,9,25,10],[25,14,25,19],[25,25,25,31],[19,2,19,8],[19,9,19,10],[19,14,19,20],[19,21,19,22],[20,9,20,10],[20,14,20,20],[20,25,20,31],[21,2,21,8],[21,9,21,10],[21,14,21,20],[21,25,21,31],[17,2,17,8],[17,9,17,10],[17,14,17,20],[17,21,17,22],[17,25,17,31],[18,9,18,10],[18,14,18,20],[18,21,18,22],[18,25,18,31],[15,2,15,8],[15,9,15,10],[15,14,15,20],[15,21,15,22],[15,25,15,31],[16,9,16,10],[16,14,16,20],[16,21,16,22],[16,25,16,31],[13,2,13,8],[13,9,13,10],[13,14,13,20],[13,21,13,22],[13,25,13,31],[14,9,14,10],[14,14,14,20],[14,21,14,22],[14,25,14,31],[10,9,10,10],[10,14,10,20],[11,2,11,8],[11,9,11,10],[11,14,11,19],[11,25,11,30],[12,9,12,10],[12,14,12,20],[12,21,12,22],[12,25,12,31],[0,13,1,34],[1,1,1,11],[2,13,2,19],[3,2,3,8],[3,9,3,10],[3,14,3,15],[3,18,3,19],[3,20,3,26],[3,27,3,28],[3,30,3,31],[8,9,8,10],[9,2,9,8],[4,9,4,10],[5,2,5,8],[5,9,5,10],[5,14,5,20],[6,9,6,10],[6,14,6,20],[6,25,6,30],[7,2,7,8],[7,9,7,10],[7,14,7,20],[7,25,7,30],[9,9,9,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Bathroom 1 Repair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total",null,"DIY"]
[null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include?","Category","Contractor","Description","Amount","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"General Bath",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW4:AW71)","v":0},{"$f":"SUM(AX4:AX71)","v":0},false]
[null,null,"Vanity",null,null,null,null,null,null,{"$f":"SUM(AW4:AW12)+SUM(AX4:AX12)","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,null,null,{"$f":"IF($AM$3=1,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C30","v":"Pedestal Sink"},null,null,{"$f":"'Materials Costs'!N30","v":99},{"$f":"'Labor Costs'!$F$31","v":100},{"$f":"IF(AM4,AS4,0)","v":0},{"$f":"IF(AM4,AT4,0)","v":0},{"$f":"ROUND(AU4*(COL/100),2)","v":0},{"$f":"IF($BA$3,0,ROUND(AV4*(COL/100),2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$3=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C31","v":"60 x 22 x 34 Double Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N31","v":799},{"$f":"'Labor Costs'!$F$31","v":100},{"$f":"IF(AM5,AS5,0)","v":0},{"$f":"IF(AM5,AT5,0)","v":0},0,0]
[null,null,"Vanity Top",null,null,null,null,null,null,{"$f":"SUM(AW14:AW20)+SUM(AX14:AX20)","v":0},null,null,null,"DIY","Vanity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$3=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C32","v":"48 x 22 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N32","v":549},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY","Medicine Cabinet",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$3=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C33","v":"36 x 22 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N33","v":449},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW21:AW24)+SUM(AX21:AX24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$3=5,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C34","v":"30 x 22 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N34","v":349},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$3=6,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C35","v":"24 x 21 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N35","v":499},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW25:AW29)+SUM(AX25:AX29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$3=7,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C36","v":"18 x 21 x 34 Single Bowl Vanity WITH TOP"},null,null,{"$f":"'Materials Costs'!N36","v":149},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$3=8,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C37","v":"18 x 16 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N37","v":90.06},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,"Sink & Toilet",null,null,null,null,null,null,{"$f":"SUM(AW30:AW31)+SUM(AX30:AX31)+AW33+AX33","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Tub & Shower",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$3=9,TRUE,FALSE)","v":true},"General Bath","General Bath","No Vanity",null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP21","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP45","v":"Replace Bathtub"},null,null,null,null,null,null,null,null,null,null,null,null,7,"General Bath",null,null,null,null,0,0,0,0,{"$f":"ROUND(AU13*(COL/100),2)","v":0},{"$f":"ROUND(AV13*(COL/100),2)","v":0},null,null,false]
[null,null,"Mirror, Accessories, Storage Cabinet",null,null,null,null,null,null,{"$f":"AW32+AW34+AW35+AX32+AX34+AX35","v":0},null,null,null,null,"Remove Wallpaper",null,null,null,null,null,null,null,null,null,null,"Replace Shower Pan",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=1,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C39","v":"61 x 22 Double Bowl "},null,null,{"$f":"'Materials Costs'!N39","v":540},{"$f":"'Labor Costs'!$F$32","v":50},0,0,{"$f":"ROUND(AU14*(COL/100),2)","v":0},{"$f":"IF($BA$13,0,ROUND(AV14*(COL/100),2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prime Walls",null,null,null,null,null,null,null,null,null,null,"Replace Tub Surround",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C40","v":"49 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N40","v":229},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,"Medicine Cabinet",null,null,null,null,null,null,{"$f":"SUM(AW40:AW44)+SUM(AX40:AX44)","v":0},null,null,null,null,"Paint Walls",null,null,null,null,null,null,null,null,null,null,"Bathtub Faucet Kit",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C41","v":"37 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N41","v":317},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subfloor (luan)",null,null,null,null,null,null,null,null,null,null,"Replumb Bathtub Supply and Drain",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C42","v":"31 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N42","v":169},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,"Bathtub, Plumbing, Surround",null,null,null,null,null,null,{"$f":"AW45+AX45+AW48+AX48+AW49+AX49+AW47+AX47","v":0},null,null,null,null,"Ceramic Tile",null,null,null,null,null,null,null,null,null,null,"Double Sliding Shower Doors",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=5,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C43","v":"25 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N43","v":227.22},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vinyl Flooring",null,null,null,null,null,null,null,null,null,null,"One piece shower enclosure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=6,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C44","v":"18 x 16 Single Bowl"},null,null,{"$f":"'Materials Costs'!N44","v":57.39},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,"Shower, Plumbing",null,null,null,null,null,null,{"$f":"AW46+AX46+AW50+AX50+AW51+AX51","v":0},null,null,null,null,"Replace and Paint Baseboards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=7,TRUE,FALSE)","v":true},"General Bath","General Bath","No Vanity Top",null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM21,AQ21*AS21,0)","v":0},{"$f":"IF(AM21,AQ21*AT21,0)","v":0},0,{"$f":"IF(BA21,0,ROUND(AV21*(COL/100),2))","v":0},null,null,false]
[null,null,"Shower and Wall Tile",null,null,null,null,null,null,{"$f":"AW52+AX52","v":0},null,null,null,null,{"$f":"AP29","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,{"$f":"AP52","v":"Shower/Wall Tile"},null,null,null,null,null,null,0,null,null,null,null,null,false,"General Bath","General Bath","Remove Wallpaper",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},0,0,0,{"$f":"IF($BA$22,0,ROUND(AV22*(COL/100),2))","v":0},null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},0,0,0,{"$f":"IF(BA23,0,ROUND(AV23*(COL/100),2))","v":0},null,null,false]
[null,null,"GFI Circuit, Fan, Light",null,null,null,null,null,null,{"$f":"AW53+AX53+AW54+AX54+AW55+AX55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C13","v":"Subfloor (luan)"},{"$f":"$AD$4*$AG$4","v":0},"sq ft",{"$f":"'Materials Costs'!N13","v":0.43687500000000001},{"$f":"'Labor Costs'!F12","v":0.4},0,0,0,0,null,null,false]
[null,null,"Windows and Doors",null,null,null,null,null,null,{"$f":"AW56+AX56+AW57+AX57+SUM(AW66:AW71)+SUM(AX66:AX71)+AW63+AX63","v":0},null,null,null,"DIY","Sink & Toilet",null,null,null,null,null,null,null,null,null,"DIY","Electrical, Windows & Misc",null,null,null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C14","v":"Ceramic Tile"},{"$f":"$AD$4*$AG$4","v":0},"sq ft",{"$f":"'Materials Costs'!N14","v":1.86},{"$f":"'Labor Costs'!F13","v":3.5},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP30","v":"Sink Faucet"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP53","v":"Install GFI Circuit"},null,null,null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C15","v":"Vinyl Flooring"},{"$f":"$AD$4*$AG$4","v":0},"sq ft",{"$f":"'Materials Costs'!N15","v":1.69},{"$f":"'Labor Costs'!F15","v":1.25},0,0,0,0,null,null,false]
[null,null,"Door and Moulding",null,null,null,null,null,null,{"$f":"SUM(AW58:AW61)+SUM(AX58:AX61)+AW62+AX62","v":0},null,null,null,null,{"$f":"AP31","v":"Replumb Sink Supply and Drain"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP54","v":"Exhaust Fan"},null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General Bath","Replace and Paint Baseboards",{"$f":"(AD4*2)+(AG4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP34","v":"Bath Accessories Kit"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP55","v":"Bath Light (wall mount)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU29>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Replace Rotted Floor",{"$f":"V22","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ29*AS29","v":0},{"$f":"AQ29*AT29","v":0},{"$f":"ROUND(AU29*(COL/100),2)","v":0},0,null,null,false]
[null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX38","v":0},null,null,null,null,{"$f":"AP35","v":"White Cabinet with Glass Doors"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP56","v":"New Glass Block Window"},null,null,null,null,null,null,null,null,null,null,null,null,false,"Plumber","Plumber",{"$f":"'Materials Costs'!C24","v":"Sink Faucet"},null,null,{"$f":"'Materials Costs'!N24","v":49},{"$f":"'Labor Costs'!F24","v":95},{"$f":"IF(AM30,AS30,0)","v":0},{"$f":"IF(AM30,AT30,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP32","v":"Mirror"},null,null,null,null,null,null,null,null,null,null,"Entry Door",null,null,null,null,null,null,null,null,null,null,null,null,false,"Plumber","Plumber",{"$f":"'Labor Costs'!D25","v":"Replumb Sink Supply and Drain"},null,null,null,{"$f":"'Labor Costs'!F25","v":125},0,0,0,0,null,null,false]
[null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY72","v":0},null,null,null,null,{"$f":"AP33","v":"Replace Toilet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C25","v":"Mirror"},null,null,{"$f":"'Materials Costs'!N25","v":69},{"$f":"'Labor Costs'!F29","v":35},0,0,0,0,null,null,false]
[null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP62","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,null,null,false,"Plumber","Plumber","Replace Toilet",null,null,{"$f":"'Materials Costs'!N26","v":99},{"$f":"'Labor Costs'!F26","v":125},0,0,0,0,null,null,false]
[null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP63","v":"Interior Door Lockset"},null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C27","v":"Bath Accessories Kit"},null,null,{"$f":"'Materials Costs'!N27","v":29.98},{"$f":"'Labor Costs'!F27","v":35},0,0,0,0,null,null,false]
[null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"J32+J33+J34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Windows",null,null,null,null,"#",null,null,null,null,null,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C28","v":"White Cabinet with Glass Doors"},null,null,{"$f":"'Materials Costs'!N28","v":69},{"$f":"'Labor Costs'!F28","v":70},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP38","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"Z9","v":0},"General Bath",null,null,null,null,null,null,{"$f":"AS36*$O$5*$R$5","v":0},{"$f":"AT36*$O$5*$R$5","v":0},0,0]
[null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z10","v":0},"General Bath",null,null,null,null,null,null,{"$f":"AS37*$O$5*$R$5","v":0},{"$f":"AT37*$O$5*$R$5","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ38>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"V36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ38*AT38","v":0},0,0,null,null,false]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,null,null,null,5,"General Bath",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IF(AM39=1,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C46","v":"36 in Medicine Cabinet"},null,null,{"$f":"'Materials Costs'!N46","v":119},{"$f":"'Labor Costs'!$F$33","v":50},{"$f":"IF(AM40,AS40,0)","v":0},{"$f":"IF(AM40,AT40,0)","v":0},{"$f":"ROUND(AU40*(COL/100),2)","v":0},{"$f":"IF($BA$39,0,ROUND(AV40*(COL/100),2))","v":0}]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"IF($AM$39=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C47","v":"30 in Medicine Cabinet"},null,null,{"$f":"'Materials Costs'!N47","v":99},{"$f":"'Labor Costs'!$F$33","v":50},{"$f":"IF(AM41,AS41,0)","v":0},{"$f":"IF(AM41,AT41,0)","v":0},0,{"$f":"IF($BA$39,0,ROUND(AV41*(COL/100),2))","v":0}]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW21","v":0},null,{"$f":"AX21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,{"$f":"IF($AM$39=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C48","v":"24 in Medicine Cabinet "},null,null,{"$f":"'Materials Costs'!N48","v":99},{"$f":"'Labor Costs'!$F$33","v":50},0,0,0,{"$f":"IF($BA$39,0,ROUND(AV42*(COL/100),2))","v":0}]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW53:AW55)","v":0},null,{"$f":"SUM(AX53:AX55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,{"$f":"IF($AM$39=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C49","v":"16 in Medicine Cabinet"},null,null,{"$f":"'Materials Costs'!N49","v":37.97},{"$f":"'Labor Costs'!$F$33","v":50},0,0,0,{"$f":"IF($BA$39,0,ROUND(AV43*(COL/100),2))","v":0}]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW25:AW27)+AW29+AW52","v":0},null,{"$f":"SUM(AX25:AX27)+AX29+AX52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF($AM$39=5,TRUE,FALSE)","v":true},"General Bath","General Bath","No Medicine Cabinet",null,null,0,0,0,0,0,{"$f":"IF($BA$39,0,ROUND(AV44*(COL/100),2))","v":0}]
[null,null,null,null,"GENERAL BATH",null,null,null,null,{"$f":"AW22+AW28+SUM(AW4:AW20)+SUM(AW34:AW35)+SUM(AW40:AW47)+AW50+AW51+SUM(AW58:AW62)","v":0},null,{"$f":"AX22+AX28+SUM(AX4:AX20)+SUM(AX34:AX35)+SUM(AX40:AX47)+AX50+AX51+SUM(AX58:AX62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,false,"General Bath","General Bath","Replace Bathtub",null,null,{"$f":"'Materials Costs'!N51","v":193},{"$f":"'Labor Costs'!F35","v":225},0,0,0,{"$f":"IF(BA45,0,ROUND(AV45*(COL/100),2))","v":0},null,null,false]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW23:AW24)","v":0},null,{"$f":"SUM(AX23:AX24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,false,"General Bath","General Bath","Replace Shower Pan",null,null,{"$f":"'Materials Costs'!N52","v":189},{"$f":"'Labor Costs'!F36","v":200},0,0,0,0,null,null,false]
[null,null,null,null,"PLUMBER",null,null,null,null,{"$f":"SUM(AW30:AW31)+AW33+SUM(AW48:AW49)","v":0},null,{"$f":"SUM(AX30:AX31)+AX33+SUM(AX48:AX49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,false,"General Bath","General Bath","Replace Tub Surround",null,null,{"$f":"'Materials Costs'!N53","v":95},{"$f":"'Labor Costs'!F37","v":150},0,0,0,0,null,null,false]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"AW56+SUM(AW65:AW71)","v":0},null,{"$f":"AX56+SUM(AX65:AX71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,false,"Plumber","Plumber","Bathtub Faucet Kit",null,null,{"$f":"'Materials Costs'!N54","v":131},{"$f":"'Labor Costs'!F38","v":80},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,false,"Plumber","Plumber",{"$f":"'Labor Costs'!D40","v":"Replumb Bathtub Supply and Drain"},null,null,0,{"$f":"'Labor Costs'!F40","v":210},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,false,"General Bath","General",{"$f":"'Materials Costs'!C55","v":"Double Sliding Shower Doors"},null,null,{"$f":"'Materials Costs'!N55","v":129},{"$f":"'Labor Costs'!F41","v":100},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,false,"General Bath","General",{"$f":"'Materials Costs'!C56","v":"One piece shower enclosure"},null,null,{"$f":"'Materials Costs'!N56","v":379},{"$f":"'Labor Costs'!F42","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,{"$f":"IF(AU52>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Shower/Wall Tile",{"$f":"AG22","v":0},"sq ft",{"$f":"'Materials Costs'!N57+'Materials Costs'!N7","v":3.4913333333333334},{"$f":"('Labor Costs'!F13+'Labor Costs'!F5)","v":4.45},{"$f":"AS52*AQ52","v":0},{"$f":"AT52*AQ52","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Install GFI Circuit",null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM53,AS53,0)","v":0},{"$f":"IF(AM53,AT53,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Exhaust Fan",null,null,{"$f":"'Materials Costs'!N60","v":108},{"$f":"'Labor Costs'!F65","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Bath Light (wall mount)",null,null,{"$f":"'Materials Costs'!N61","v":59.97},{"$f":"'Labor Costs'!F66","v":95},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Windows & Doors","Windows & Doors","New Glass Block Window",null,null,{"$f":"'Materials Costs'!N107","v":124.33},{"$f":"'Labor Costs'!F46","v":85},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"General Bath",null,null,null,null,null,null,null,null,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$57=1,TRUE,FALSE)","v":true},"General Bath","General Bath","No Door",null,null,0,0,0,0,0,0,null,null,{"$f":"IF($BA$57,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$57=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C70","v":"28 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N70","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$57,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$57=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C71","v":"30 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N71","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$57,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$57=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C72","v":"32 X 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N72","v":96.14},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$57,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General Bath","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM62,AS62*AQ62,0)","v":0},{"$f":"IF(AM62,AT62*AQ62,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","Windows & Doors",{"$f":"'Materials Costs'!C73","v":"Interior Door Lockset"},null,null,{"$f":"'Materials Costs'!O73","v":8.9700000000000006},{"$f":"'Labor Costs'!G51","v":25},{"$f":"IF(AM63,AS63,0)","v":0},{"$f":"IF(AM63,AT63,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Windows & Doors",null,null,{"$f":"$AG$36","v":0},null,null,null,{"$f":"IF(AM64,AS64*AQ64,0)","v":0},{"$f":"IF(AM64,AT64*AQ64,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$64=1,TRUE,FALSE)","v":true},"Windows & Doors","Windows & Doors","No Window",0,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$64=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,{"$f":"IF(BA65,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$64=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$64=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$64=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$64=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$64=7,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY72*0.5","v":0},{"$f":"0.5*AY72","v":0},{"$f":"IF(AM73,(AY3+AZ3)*'Offer Calculator'!U23,S4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AU73*(COL/100),2)","v":0},{"$f":"ROUND(AV73*(COL/100),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]

{"sheet":"Bathroom 2","index":10,"n_rows":112,"n_cols":53,"rows_kept":112,"cut":false,"hidden":false,"merged":[[45,4,45,7],[45,9,45,10],[45,11,45,12],[46,4,46,7],[46,9,46,10],[46,11,46,12],[47,4,47,7],[47,9,47,10],[47,11,47,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[43,4,43,7],[43,9,43,10],[43,11,43,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[35,9,35,10],[35,14,35,20],[36,2,36,8],[36,9,36,10],[32,25,32,31],[33,2,33,8],[33,9,33,10],[34,2,34,8],[34,9,34,10],[34,27,34,31],[33,25,33,31],[30,14,30,20],[30,21,30,22],[30,25,30,31],[31,2,31,8],[31,9,31,10],[31,14,31,20],[31,21,31,22],[32,2,32,8],[32,9,32,10],[28,9,28,10],[28,14,28,20],[28,21,28,22],[28,25,28,31],[29,2,29,8],[29,9,29,10],[29,14,29,20],[29,21,29,22],[29,25,29,31],[26,9,26,10],[26,14,26,20],[26,21,26,22],[26,25,26,31],[27,2,27,8],[27,9,27,10],[27,14,27,20],[27,21,27,22],[27,25,27,31],[22,9,22,10],[23,2,23,8],[23,9,23,10],[24,9,24,10],[24,14,24,20],[24,25,24,30],[25,2,25,8],[25,9,25,10],[25,14,25,19],[25,25,25,31],[19,2,19,8],[19,9,19,10],[19,14,19,20],[19,21,19,22],[20,9,20,10],[20,14,20,20],[20,25,20,31],[21,2,21,8],[21,9,21,10],[21,14,21,20],[21,25,21,31],[17,2,17,8],[17,9,17,10],[17,14,17,20],[17,21,17,22],[17,25,17,31],[18,9,18,10],[18,14,18,20],[18,21,18,22],[18,25,18,31],[15,2,15,8],[15,9,15,10],[15,14,15,20],[15,21,15,22],[15,25,15,31],[16,9,16,10],[16,14,16,20],[16,21,16,22],[16,25,16,31],[13,2,13,8],[13,9,13,10],[13,14,13,20],[13,21,13,22],[13,25,13,31],[14,9,14,10],[14,14,14,20],[14,21,14,22],[14,25,14,31],[10,9,10,10],[10,14,10,20],[11,2,11,8],[11,9,11,10],[11,14,11,19],[11,25,11,30],[12,9,12,10],[12,14,12,20],[12,21,12,22],[12,25,12,31],[0,13,1,34],[1,1,1,11],[2,13,2,19],[3,2,3,8],[3,9,3,10],[3,14,3,15],[3,18,3,19],[3,20,3,26],[3,27,3,28],[3,30,3,31],[8,9,8,10],[9,2,9,8],[4,9,4,10],[5,2,5,8],[5,9,5,10],[5,14,5,20],[6,9,6,10],[6,14,6,20],[6,25,6,30],[7,2,7,8],[7,9,7,10],[7,14,7,20],[7,25,7,30],[9,9,9,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Bathroom 2 Repair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total",null,"DIY"]
[null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Include?","Category","Contractor","Description","Amount","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,9,"General Bath",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW4:AW75)","v":0},{"$f":"SUM(AX4:AX75)","v":0},false]
[null,null,"Vanity",null,null,null,null,null,null,{"$f":"SUM(AW4:AW12)+SUM(AX4:AX12)","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,null,20,{"$f":"IF($AM$3=1,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C30","v":"Pedestal Sink"},null,null,{"$f":"'Materials Costs'!N30","v":99},{"$f":"'Labor Costs'!$F$31","v":100},{"$f":"IF(AM4,AS4,0)","v":0},{"$f":"IF(AM4,AT4,0)","v":0},{"$f":"ROUND(AU4*(COL/100),2)","v":0},{"$f":"IF($BA$3,0,ROUND(AV4*(COL/100),2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C31","v":"60 x 22 x 34 Double Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N31","v":799},{"$f":"'Labor Costs'!$F$31","v":100},{"$f":"IF(AM5,AS5,0)","v":0},{"$f":"IF(AM5,AT5,0)","v":0},0,0]
[null,null,"Vanity Top",null,null,null,null,null,null,{"$f":"SUM(AW14:AW20)+SUM(AX14:AX20)","v":0},null,null,null,"DIY","Vanity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C32","v":"48 x 22 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N32","v":549},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY","Medicine Cabinet",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C33","v":"36 x 22 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N33","v":449},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW21:AW24)+SUM(AX21:AX24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=5,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C34","v":"30 x 22 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N34","v":349},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=6,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C35","v":"24 x 21 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N35","v":499},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW25:AW33)+SUM(AX25:AX33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=7,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C36","v":"18 x 21 x 34 Single Bowl Vanity WITH TOP"},null,null,{"$f":"'Materials Costs'!N36","v":149},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$3=8,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C37","v":"18 x 16 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N37","v":90.06},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,"Sink & Toilet",null,null,null,null,null,null,{"$f":"SUM(AW34:AW35)+SUM(AX34:AX35)+AW37+AX37","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Tub & Shower",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=9,TRUE,FALSE)","v":true},"General Bath",null,"No Vanity",null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP21","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP49","v":"Replace Bathtub"},null,null,null,null,null,null,null,null,null,null,null,20,7,"General Bath",null,null,null,null,0,0,0,0,{"$f":"ROUND(AU13*(COL/100),2)","v":0},{"$f":"ROUND(AV13*(COL/100),2)","v":0},null,null,false]
[null,null,"Mirror, Accessories, Storage Cabinet",null,null,null,null,null,null,{"$f":"AW36+AW38+AW39+AX36+AX38+AX39","v":0},null,null,null,null,"Remove Wallpaper",null,null,null,null,null,null,null,null,null,null,"Replace Shower Pan",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$13=1,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C39","v":"61 x 22 Double Bowl "},null,null,{"$f":"'Materials Costs'!N39","v":540},{"$f":"'Labor Costs'!$F$32","v":50},0,0,{"$f":"ROUND(AU14*(COL/100),2)","v":0},{"$f":"IF($BA$13,0,ROUND(AV14*(COL/100),2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prime Walls",null,null,null,null,null,null,null,null,null,null,"Replace Tub Surround",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C40","v":"49 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N40","v":229},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,"Medicine Cabinet",null,null,null,null,null,null,{"$f":"SUM(AW44:AW48)+SUM(AX44:AX48)","v":0},null,null,null,null,"Paint Walls",null,null,null,null,null,null,null,null,null,null,"Bathtub Faucet Kit",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$13=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C41","v":"37 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N41","v":317},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subfloor (luan)",null,null,null,null,null,null,null,null,null,null,"Replumb Bathtub Supply and Drain",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$13=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C42","v":"31 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N42","v":169},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,"Bathtub, Plumbing, Surround",null,null,null,null,null,null,{"$f":"AW49+AX49+AW52+AX52+AW53+AX53+AW51+AX51","v":0},null,null,null,null,"Ceramic Tile",null,null,null,null,null,null,null,null,null,null,"Double Sliding Shower Doors",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=5,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C43","v":"25 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N43","v":227.22},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vinyl Flooring",null,null,null,null,null,null,null,null,null,null,"One piece shower enclosure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=6,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C44","v":"18 x 16 Single Bowl"},null,null,{"$f":"'Materials Costs'!N44","v":57.39},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,"Shower, Plumbing",null,null,null,null,null,null,{"$f":"AW50+AX50+AW54+AX54+AW55+AX55","v":0},null,null,null,null,"Replace and Paint Baseboards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$13=7,TRUE,FALSE)","v":true},"General Bath","General Bath","No Vanity Top",null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM21,AQ21*AS21,0)","v":0},{"$f":"IF(AM21,AQ21*AT21,0)","v":0},0,{"$f":"IF(BA21,0,ROUND(AV21*(COL/100),2))","v":0},null,null,false]
[null,null,"Shower and Wall Tile",null,null,null,null,null,null,{"$f":"AW56+AX56","v":0},null,null,null,null,{"$f":"AP33","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,{"$f":"AP56","v":"Shower/Wall Tile"},null,null,null,null,null,null,0,null,null,null,null,20,false,"General Bath","General Bath","Remove Wallpaper",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},{"$f":"IF(AM22,AQ22*AS22,0)","v":0},{"$f":"IF(AM22,AQ22*AT22,0)","v":0},0,{"$f":"IF($BA$22,0,ROUND(AV22*(COL/100),2))","v":0},null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},{"$f":"IF(AM23,AQ23*AS23,0)","v":0},{"$f":"IF(AM23,AQ23*AT23,0)","v":0},0,{"$f":"IF(BA23,0,ROUND(AV23*(COL/100),2))","v":0},null,null,false]
[null,null,"GFI Circuit, Fan, Light",null,null,null,null,null,null,{"$f":"AW57+AX57+AW58+AX58+AW59+AX59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},{"$f":"IF(AM24,AQ24*AS24,0)","v":0},{"$f":"IF(AM24,AQ24*AT24,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C13","v":"Subfloor (luan)"},{"$f":"$AD$4*$AG$4","v":0},"sq ft",{"$f":"'Materials Costs'!N13","v":0.43687500000000001},{"$f":"'Labor Costs'!F12","v":0.4},{"$f":"IF(AM25,AQ25*AS25,0)","v":0},{"$f":"IF(AM25,AQ25*AT25,0)","v":0},0,0,null,null,false]
[null,null,"Windows and Doors",null,null,null,null,null,null,{"$f":"AW60+AX60+AW61+AX61+SUM(AW70:AW75)+SUM(AX70:AX75)+AW67+AX67","v":0},null,null,null,"DIY","Sink & Toilet",null,null,null,null,null,null,null,null,null,"DIY","Electrical, Windows & Misc",null,null,null,null,null,null,null,null,null,null,null,20,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C14","v":"Ceramic Tile"},{"$f":"$AD$4*$AG$4","v":0},"sq ft",{"$f":"'Materials Costs'!N14","v":1.86},{"$f":"'Labor Costs'!F13","v":3.5},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP34","v":"Sink Faucet"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP57","v":"Install GFI Circuit"},null,null,null,null,null,null,null,null,null,null,null,20,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C15","v":"Vinyl Flooring"},{"$f":"$AD$4*$AG$4","v":0},"sq ft",{"$f":"'Materials Costs'!N15","v":1.69},{"$f":"'Labor Costs'!F15","v":1.25},0,0,0,0,null,null,false]
[null,null,"Door and Moulding",null,null,null,null,null,null,{"$f":"SUM(AW62:AW65)+SUM(AX62:AX65)+AW66+AX66","v":0},null,null,null,null,{"$f":"AP35","v":"Replumb Sink Supply and Drain"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP58","v":"Exhaust Fan"},null,null,null,null,null,null,null,null,null,null,null,20,false,"General Bath","General Bath","Replace and Paint Baseboards",{"$f":"(AD4*2)+(AG4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP38","v":"Bath Accessories Kit"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP59","v":"Bath Light (wall mount)"},null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Q13","v":0},"Flooring","Flooring","Engineered Hardwood Flooring",null,"sq ft",null,null,0,0,0,0]
[null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX42","v":0},null,null,null,null,{"$f":"AP39","v":"White Cabinet with Glass Doors"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP60","v":"New Glass Block Window"},null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Q14","v":0},"Flooring","Flooring","Carpet",null,"yards",null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP36","v":"Mirror"},null,null,null,null,null,null,null,null,null,null,"Entry Door",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Q15","v":0},"Flooring","Flooring","Refinish Hardwood Floor",null,"sq ft",null,null,{"$f":"AS31","v":0},{"$f":"AT31","v":0},0,0]
[null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY76","v":0},null,null,null,null,{"$f":"AP37","v":"Replace Toilet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"Flooring",null,null,null,null,null,null,0,0,0,0]
[null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP66","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF(AU33>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Replace Rotted Floor",{"$f":"V22","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ33*AS33","v":0},{"$f":"AQ33*AT33","v":0},{"$f":"ROUND(AU33*(COL/100),2)","v":0},0,null,null,false]
[null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP67","v":"Interior Door Lockset"},null,null,null,null,null,null,null,null,null,null,null,20,false,"Plumber","Plumber",{"$f":"'Materials Costs'!C24","v":"Sink Faucet"},null,null,{"$f":"'Materials Costs'!N24","v":49},{"$f":"'Labor Costs'!F24","v":95},{"$f":"IF(AM34,AS34,0)","v":0},{"$f":"IF(AM34,AT34,0)","v":0},0,0,null,null,false]
[null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"J32+J33+J34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Windows",null,null,null,null,"#",null,null,null,null,20,false,"Plumber","Plumber",{"$f":"'Labor Costs'!D25","v":"Replumb Sink Supply and Drain"},null,null,null,{"$f":"'Labor Costs'!F25","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP42","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,20,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C25","v":"Mirror"},null,null,{"$f":"'Materials Costs'!N25","v":69},{"$f":"'Labor Costs'!F29","v":35},0,0,0,0,null,null,false]
[null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Plumber","Plumber","Replace Toilet",null,null,{"$f":"'Materials Costs'!N26","v":99},{"$f":"'Labor Costs'!F26","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C27","v":"Bath Accessories Kit"},null,null,{"$f":"'Materials Costs'!N27","v":29.98},{"$f":"'Labor Costs'!F27","v":35},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C28","v":"White Cabinet with Glass Doors"},null,null,{"$f":"'Materials Costs'!N28","v":69},{"$f":"'Labor Costs'!F28","v":70},0,0,0,0,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,20,{"$f":"Z9","v":0},"General Bath",null,null,null,null,null,null,{"$f":"AS40*$O$5*$R$5","v":0},{"$f":"AT40*$O$5*$R$5","v":0},0,0]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,20,{"$f":"Z10","v":0},"General Bath",null,null,null,null,null,null,{"$f":"AS41*$O$5*$R$5","v":0},{"$f":"AT41*$O$5*$R$5","v":0},0,0]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW21","v":0},null,{"$f":"AX21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,20,{"$f":"IF(AQ42>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"V36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ42*AT42","v":0},0,0,null,null,false]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW57:AW59)","v":0},null,{"$f":"SUM(AX57:AX59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,{"$f":"SUM(B39:AI39)","v":0},5,"General Bath",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW25:AW27)+AW33+AW56","v":0},null,{"$f":"SUM(AX25:AX27)+AX33+AX56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(AM43=1,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C46","v":"36 in Medicine Cabinet"},null,null,{"$f":"'Materials Costs'!N46","v":119},{"$f":"'Labor Costs'!$F$33","v":50},{"$f":"IF(AM44,AS44,0)","v":0},{"$f":"IF(AM44,AT44,0)","v":0},{"$f":"ROUND(AU44*(COL/100),2)","v":0},{"$f":"IF($BA$43,0,ROUND(AV44*(COL/100),2))","v":0}]
[null,null,null,null,"GENERAL BATH",null,null,null,null,{"$f":"AW22+AW28+SUM(AW4:AW20)+AW36+SUM(AW38:AW39)+SUM(AW44:AW51)+AW54+AW55+SUM(AW63:AW67)","v":0},null,{"$f":"AX22+AX28+SUM(AX4:AX20)+AX36+SUM(AX38:AX39)+SUM(AX44:AX51)+AX54+AX55+SUM(AX63:AX67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,{"$f":"IF($AM$43=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C47","v":"30 in Medicine Cabinet"},null,null,{"$f":"'Materials Costs'!N47","v":99},{"$f":"'Labor Costs'!$F$33","v":50},{"$f":"IF(AM45,AS45,0)","v":0},{"$f":"IF(AM45,AT45,0)","v":0},0,{"$f":"IF($BA$43,0,ROUND(AV45*(COL/100),2))","v":0}]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW23:AW24)","v":0},null,{"$f":"SUM(AX23:AX24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,{"$f":"IF($AM$43=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C48","v":"24 in Medicine Cabinet "},null,null,{"$f":"'Materials Costs'!N48","v":99},{"$f":"'Labor Costs'!$F$33","v":50},0,0,0,{"$f":"IF($BA$43,0,ROUND(AV46*(COL/100),2))","v":0}]
[null,null,null,null,"PLUMBER",null,null,null,null,{"$f":"SUM(AW34:AW35)+AW37+SUM(AW52:AW53)","v":0},null,{"$f":"SUM(AX34:AX35)+AX37+SUM(AX52:AX53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,{"$f":"IF($AM$43=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C49","v":"16 in Medicine Cabinet"},null,null,{"$f":"'Materials Costs'!N49","v":37.97},{"$f":"'Labor Costs'!$F$33","v":50},0,0,0,{"$f":"IF($BA$43,0,ROUND(AV47*(COL/100),2))","v":0}]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"AW60+SUM(AW69:AW75)","v":0},null,{"$f":"AX60+SUM(AX69:AX75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,{"$f":"IF($AM$43=5,TRUE,FALSE)","v":true},"General Bath","General Bath","No Medicine Cabinet",null,null,0,0,0,0,0,{"$f":"IF($BA$43,0,ROUND(AV48*(COL/100),2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,false,"General Bath","General Bath","Replace Bathtub",null,null,{"$f":"'Materials Costs'!N51","v":193},{"$f":"'Labor Costs'!F35","v":225},0,0,0,{"$f":"IF(BA49,0,ROUND(AV49*(COL/100),2))","v":0},null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,false,"General Bath","General Bath","Replace Shower Pan",null,null,{"$f":"'Materials Costs'!N52","v":189},{"$f":"'Labor Costs'!F36","v":200},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,false,"General Bath","General Bath","Replace Tub Surround",null,null,{"$f":"'Materials Costs'!N53","v":95},{"$f":"'Labor Costs'!F37","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,false,"Plumber","Plumber","Bathtub Faucet Kit",null,null,{"$f":"'Materials Costs'!N54","v":131},{"$f":"'Labor Costs'!F38","v":80},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Plumber","Plumber",{"$f":"'Labor Costs'!D40","v":"Replumb Bathtub Supply and Drain"},null,null,0,{"$f":"'Labor Costs'!F40","v":210},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General",{"$f":"'Materials Costs'!C55","v":"Double Sliding Shower Doors"},null,null,{"$f":"'Materials Costs'!N55","v":129},{"$f":"'Labor Costs'!F41","v":100},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General",{"$f":"'Materials Costs'!C56","v":"One piece shower enclosure"},null,null,{"$f":"'Materials Costs'!N56","v":379},{"$f":"'Labor Costs'!F42","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU56>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Shower/Wall Tile",{"$f":"AG22","v":0},"sq ft",{"$f":"'Materials Costs'!N57+'Materials Costs'!N7","v":3.4913333333333334},{"$f":"('Labor Costs'!F13+'Labor Costs'!F5)","v":4.45},{"$f":"AS56*AQ56","v":0},{"$f":"AT56*AQ56","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Install GFI Circuit",null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM57,AS57,0)","v":0},{"$f":"IF(AM57,AT57,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Exhaust Fan",null,null,{"$f":"'Materials Costs'!N60","v":108},{"$f":"'Labor Costs'!F65","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Bath Light (wall mount)",null,null,{"$f":"'Materials Costs'!N61","v":59.97},{"$f":"'Labor Costs'!F66","v":95},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Windows & Doors","Windows & Doors","New Glass Block Window",null,null,{"$f":"'Materials Costs'!N107","v":124.33},{"$f":"'Labor Costs'!F46","v":85},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Electrician",null,null,null,null,null,null,null,null,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$61=1,TRUE,FALSE)","v":true},"General Bath",null,"No Door",null,null,0,0,0,0,0,0,null,null,{"$f":"IF($BA$61,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$61=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C70","v":"28 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N70","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$61,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$61=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C71","v":"30 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N71","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$61,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$61=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C72","v":"32 X 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N72","v":96.14},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$61,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General Bath","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM66,AS66*AQ66,0)","v":0},{"$f":"IF(AM66,AT66*AQ66,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C73","v":"Interior Door Lockset"},null,null,{"$f":"'Materials Costs'!O73","v":8.9700000000000006},{"$f":"'Labor Costs'!G51","v":25},{"$f":"IF(AM67,AS67,0)","v":0},{"$f":"IF(AM67,AT67,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Windows & Doors",null,null,{"$f":"$AG$36","v":0},null,null,null,{"$f":"IF(AM68,AS68*AQ68,0)","v":0},{"$f":"IF(AM68,AT68*AQ68,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Window",0,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,{"$f":"IF(BA69,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=7,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"0.5*AY76","v":0},{"$f":"0.5*AY76","v":0},{"$f":"IF(AM77,(AY3+AZ3)*'Offer Calculator'!U23,S4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AU77*(COL/100),2)","v":0},{"$f":"ROUND(AV77*(COL/100),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"enter sq ft",400,"sq ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"enter square ft",210,"sq ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"enter square ft",164,"sq ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"enter room sq ft (not sq yards, the number you enter is converted to sq yds)",75,"sq yd"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"enter square ft",0,"sq ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"each"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"each"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"each"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"each"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252.99,"linear ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,"linear ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"linear ft"]

{"sheet":"Bathroom 3","index":11,"n_rows":112,"n_cols":53,"rows_kept":112,"cut":false,"hidden":false,"merged":[[47,4,47,7],[47,9,47,10],[47,11,47,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[45,4,45,7],[45,9,45,10],[45,11,45,12],[46,4,46,7],[46,9,46,10],[46,11,46,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[43,4,43,7],[43,9,43,10],[43,11,43,12],[38,4,38,7],[38,9,38,10],[38,11,38,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[35,9,35,10],[35,14,35,20],[36,2,36,8],[36,9,36,10],[32,25,32,31],[33,2,33,8],[33,9,33,10],[34,2,34,8],[34,9,34,10],[34,27,34,31],[33,25,33,31],[30,14,30,20],[30,21,30,22],[30,25,30,31],[31,2,31,8],[31,9,31,10],[31,14,31,20],[31,21,31,22],[32,2,32,8],[32,9,32,10],[28,9,28,10],[28,14,28,20],[28,21,28,22],[28,25,28,31],[29,2,29,8],[29,9,29,10],[29,14,29,20],[29,21,29,22],[29,25,29,31],[26,9,26,10],[26,14,26,20],[26,21,26,22],[26,25,26,31],[27,2,27,8],[27,9,27,10],[27,14,27,20],[27,21,27,22],[27,25,27,31],[22,9,22,10],[23,2,23,8],[23,9,23,10],[24,9,24,10],[24,14,24,20],[24,25,24,30],[25,2,25,8],[25,9,25,10],[25,14,25,19],[25,25,25,31],[19,2,19,8],[19,9,19,10],[19,14,19,20],[19,21,19,22],[20,9,20,10],[20,14,20,20],[20,25,20,31],[21,2,21,8],[21,9,21,10],[21,14,21,20],[21,25,21,31],[17,2,17,8],[17,9,17,10],[17,14,17,20],[17,21,17,22],[17,25,17,31],[18,9,18,10],[18,14,18,20],[18,21,18,22],[18,25,18,31],[15,2,15,8],[15,9,15,10],[15,14,15,20],[15,21,15,22],[15,25,15,31],[16,9,16,10],[16,14,16,20],[16,21,16,22],[16,25,16,31],[13,2,13,8],[13,9,13,10],[13,14,13,20],[13,21,13,22],[13,25,13,31],[14,9,14,10],[14,14,14,20],[14,21,14,22],[14,25,14,31],[10,9,10,10],[10,14,10,20],[11,2,11,8],[11,9,11,10],[11,14,11,19],[11,25,11,30],[12,9,12,10],[12,14,12,20],[12,21,12,22],[12,25,12,31],[0,13,1,34],[1,1,1,11],[2,13,2,19],[3,2,3,8],[3,9,3,10],[3,14,3,15],[3,18,3,19],[3,20,3,26],[3,27,3,28],[3,30,3,31],[8,9,8,10],[9,2,9,8],[4,9,4,10],[5,2,5,8],[5,9,5,10],[5,14,5,20],[6,9,6,10],[6,14,6,20],[6,25,6,30],[7,2,7,8],[7,9,7,10],[7,14,7,20],[7,25,7,30],[9,9,9,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Bathroom 3 Repair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total",null,"DIY"]
[null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Include?","Category","Contractor","Description","Amount ","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,9,"General Bath",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW4:AW75)","v":0},{"$f":"SUM(AX4:AX75)","v":0},false]
[null,null,"Vanity",null,null,null,null,null,null,{"$f":"SUM(AW4:AW12)+SUM(AX4:AX12)","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,null,20,{"$f":"IF($AM$3=1,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C30","v":"Pedestal Sink"},null,null,{"$f":"'Materials Costs'!N30","v":99},{"$f":"'Labor Costs'!$F$31","v":100},{"$f":"IF(AM4,AS4,0)","v":0},{"$f":"IF(AM4,AT4,0)","v":0},{"$f":"ROUND(AU4*(COL/100),2)","v":0},{"$f":"IF($BA$3,0,ROUND(AV4*(COL/100),2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C31","v":"60 x 22 x 34 Double Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N31","v":799},{"$f":"'Labor Costs'!$F$31","v":100},{"$f":"IF(AM5,AS5,0)","v":0},{"$f":"IF(AM5,AT5,0)","v":0},0,0]
[null,null,"Vanity Top",null,null,null,null,null,null,{"$f":"SUM(AW14:AW20)+SUM(AX14:AX20)","v":0},null,null,null,"DIY","Vanity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C32","v":"48 x 22 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N32","v":549},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY","Medicine Cabinet",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C33","v":"36 x 22 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N33","v":449},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW21:AW24)+SUM(AX21:AX24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=5,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C34","v":"30 x 22 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N34","v":349},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=6,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C35","v":"24 x 21 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N35","v":499},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW25:AW33)+SUM(AX25:AX33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=7,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C36","v":"18 x 21 x 34 Single Bowl Vanity WITH TOP"},null,null,{"$f":"'Materials Costs'!N36","v":149},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$3=8,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C37","v":"18 x 16 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N37","v":90.06},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,"Sink & Toilet",null,null,null,null,null,null,{"$f":"SUM(AW34:AW35)+SUM(AX34:AX35)+AW37+AX37","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Tub & Shower",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=9,TRUE,FALSE)","v":true},"General Bath","General Bath","No Vanity",null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP21","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP49","v":"Replace Bathtub"},null,null,null,null,null,null,null,null,null,null,null,20,7,"General Bath",null,null,null,null,0,0,0,0,{"$f":"ROUND(AU13*(COL/100),2)","v":0},{"$f":"ROUND(AV13*(COL/100),2)","v":0},null,null,false]
[null,null,"Mirror, Accessories, Storage Cabinet",null,null,null,null,null,null,{"$f":"AW36+AW38+AW39+AX36+AX38+AX39","v":0},null,null,null,null,"Remove Wallpaper",null,null,null,null,null,null,null,null,null,null,"Replace Shower Pan",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$13=1,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C39","v":"61 x 22 Double Bowl "},null,null,{"$f":"'Materials Costs'!N39","v":540},{"$f":"'Labor Costs'!$F$32","v":50},0,0,{"$f":"ROUND(AU14*(COL/100),2)","v":0},{"$f":"IF($BA$13,0,ROUND(AV14*(COL/100),2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prime Walls",null,null,null,null,null,null,null,null,null,null,"Replace Tub Surround",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C40","v":"49 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N40","v":229},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,"Medicine Cabinet",null,null,null,null,null,null,{"$f":"SUM(AW44:AW48)+SUM(AX44:AX48)","v":0},null,null,null,null,"Paint Walls",null,null,null,null,null,null,null,null,null,null,"Bathtub Faucet Kit",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$13=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C41","v":"37 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N41","v":317},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subfloor (luan)",null,null,null,null,null,null,null,null,null,null,"Replumb Bathtub Supply and Drain",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$13=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C42","v":"31 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N42","v":169},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,"Bathtub, Plumbing, Surround",null,null,null,null,null,null,{"$f":"AW49+AX49+AW52+AX52+AW53+AX53+AW51+AX51","v":0},null,null,null,null,"Ceramic Tile",null,null,null,null,null,null,null,null,null,null,"Double Sliding Shower Doors",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=5,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C43","v":"25 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N43","v":227.22},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vinyl Flooring",null,null,null,null,null,null,null,null,null,null,"One piece shower enclosure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=6,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C44","v":"18 x 16 Single Bowl"},null,null,{"$f":"'Materials Costs'!N44","v":57.39},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,"Shower, Plumbing",null,null,null,null,null,null,{"$f":"AW50+AX50+AW54+AX54+AW55+AX55","v":0},null,null,null,null,"Replace and Paint Baseboards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$13=7,TRUE,FALSE)","v":true},"General Bath","General Bath","No Vanity Top",null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM21,AQ21*AS21,0)","v":0},{"$f":"IF(AM21,AQ21*AT21,0)","v":0},0,{"$f":"IF(BA21,0,ROUND(AV21*(COL/100),2))","v":0},null,null,false]
[null,null,"Shower and Wall Tile",null,null,null,null,null,null,{"$f":"AW56+AX56","v":0},null,null,null,null,{"$f":"AP33","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,{"$f":"AP56","v":"Shower/Wall Tile"},null,null,null,null,null,null,0,null,null,null,null,20,false,"General Bath","General Bath","Remove Wallpaper",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},{"$f":"IF(AM22,AQ22*AS22,0)","v":0},{"$f":"IF(AM22,AQ22*AT22,0)","v":0},0,{"$f":"IF($BA$22,0,ROUND(AV22*(COL/100),2))","v":0},null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},{"$f":"IF(AM23,AQ23*AS23,0)","v":0},{"$f":"IF(AM23,AQ23*AT23,0)","v":0},0,{"$f":"IF(BA23,0,ROUND(AV23*(COL/100),2))","v":0},null,null,false]
[null,null,"GFI Circuit, Fan, Light",null,null,null,null,null,null,{"$f":"AW57+AX57+AW58+AX58+AW59+AX59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},{"$f":"IF(AM24,AQ24*AS24,0)","v":0},{"$f":"IF(AM24,AQ24*AT24,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C13","v":"Subfloor (luan)"},{"$f":"$AD$4*$AG$4","v":0},"sq ft",{"$f":"'Materials Costs'!N13","v":0.43687500000000001},{"$f":"'Labor Costs'!F12","v":0.4},{"$f":"IF(AM25,AQ25*AS25,0)","v":0},{"$f":"IF(AM25,AQ25*AT25,0)","v":0},0,0,null,null,false]
[null,null,"Windows and Doors",null,null,null,null,null,null,{"$f":"AW60+AX60+AW61+AX61+SUM(AW70:AW75)+SUM(AX70:AX75)+AW67+AX67","v":0},null,null,null,"DIY","Sink & Toilet",null,null,null,null,null,null,null,null,null,"DIY","Electrical, Windows & Misc",null,null,null,null,null,null,null,null,null,null,null,20,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C14","v":"Ceramic Tile"},{"$f":"$AD$4*$AG$4","v":0},"sq ft",{"$f":"'Materials Costs'!N14","v":1.86},{"$f":"'Labor Costs'!F13","v":3.5},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP34","v":"Sink Faucet"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP57","v":"Install GFI Circuit"},null,null,null,null,null,null,null,null,null,null,null,20,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C15","v":"Vinyl Flooring"},{"$f":"$AD$4*$AG$4","v":0},"sq ft",{"$f":"'Materials Costs'!N15","v":1.69},{"$f":"'Labor Costs'!F15","v":1.25},0,0,0,0,null,null,false]
[null,null,"Door and Moulding",null,null,null,null,null,null,{"$f":"SUM(AW62:AW65)+SUM(AX62:AX65)+AW66+AX66","v":0},null,null,null,null,{"$f":"AP35","v":"Replumb Sink Supply and Drain"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP58","v":"Exhaust Fan"},null,null,null,null,null,null,null,null,null,null,null,20,false,"General Bath","General Bath","Replace and Paint Baseboards",{"$f":"(AD4*2)+(AG4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP38","v":"Bath Accessories Kit"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP59","v":"Bath Light (wall mount)"},null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Q13","v":0},"Flooring","Flooring","Engineered Hardwood Flooring",null,"sq ft",null,null,0,0,0,0]
[null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX42","v":0},null,null,null,null,{"$f":"AP39","v":"White Cabinet with Glass Doors"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP60","v":"New Glass Block Window"},null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Q14","v":0},"Flooring","Flooring","Carpet",null,"yards",null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP36","v":"Mirror"},null,null,null,null,null,null,null,null,null,null,"Entry Door",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Q15","v":0},"Flooring","Flooring","Refinish Hardwood Floor",null,"sq ft",null,null,{"$f":"AS31","v":0},{"$f":"AT31","v":0},0,0]
[null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY76","v":0},null,null,null,null,{"$f":"AP37","v":"Replace Toilet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"Flooring",null,null,null,null,null,null,0,0,0,0]
[null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP66","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF(AU33>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Replace Rotted Floor",{"$f":"V22","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ33*AS33","v":0},{"$f":"AQ33*AT33","v":0},{"$f":"ROUND(AU33*(COL/100),2)","v":0},0,null,null,false]
[null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP67","v":"Interior Door Lockset"},null,null,null,null,null,null,null,null,null,null,null,20,false,"Plumber","Plumber",{"$f":"'Materials Costs'!C24","v":"Sink Faucet"},null,null,{"$f":"'Materials Costs'!N24","v":49},{"$f":"'Labor Costs'!F24","v":95},{"$f":"IF(AM34,AS34,0)","v":0},{"$f":"IF(AM34,AT34,0)","v":0},0,0,null,null,false]
[null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"J32+J33+J34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Windows",null,null,null,null,"#",null,null,null,null,20,false,"Plumber","Plumber",{"$f":"'Labor Costs'!D25","v":"Replumb Sink Supply and Drain"},null,null,null,{"$f":"'Labor Costs'!F25","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP42","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,20,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C25","v":"Mirror"},null,null,{"$f":"'Materials Costs'!N25","v":69},{"$f":"'Labor Costs'!F29","v":35},0,0,0,0,null,null,false]
[null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Plumber","Plumber","Replace Toilet",null,null,{"$f":"'Materials Costs'!N26","v":99},{"$f":"'Labor Costs'!F26","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C27","v":"Bath Accessories Kit"},null,null,{"$f":"'Materials Costs'!N27","v":29.98},{"$f":"'Labor Costs'!F27","v":35},0,0,0,0,null,null,false]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C28","v":"White Cabinet with Glass Doors"},null,null,{"$f":"'Materials Costs'!N28","v":69},{"$f":"'Labor Costs'!F28","v":70},0,0,0,0,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,20,{"$f":"Z9","v":0},"General Bath",null,null,null,null,null,null,{"$f":"AS40*$O$5*$R$5","v":0},{"$f":"AT40*$O$5*$R$5","v":0},0,0]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,20,{"$f":"Z10","v":0},"General Bath",null,null,null,null,null,null,{"$f":"AS41*$O$5*$R$5","v":0},{"$f":"AT41*$O$5*$R$5","v":0},0,0]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW21","v":0},null,{"$f":"AX21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,20,{"$f":"IF(AQ42>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"V36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ42*AT42","v":0},0,0,null,null,false]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW57:AW59)","v":0},null,{"$f":"SUM(AX57:AX59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,{"$f":"SUM(B39:AI39)","v":15},5,"General Bath",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW25:AW27)+AW33+AW56","v":0},null,{"$f":"SUM(AX25:AX27)+AX33+AX56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(AM43=1,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C46","v":"36 in Medicine Cabinet"},null,null,{"$f":"'Materials Costs'!N46","v":119},{"$f":"'Labor Costs'!$F$33","v":50},{"$f":"IF(AM44,AS44,0)","v":0},{"$f":"IF(AM44,AT44,0)","v":0},{"$f":"ROUND(AU44*(COL/100),2)","v":0},{"$f":"IF($BA$43,0,ROUND(AV44*(COL/100),2))","v":0}]
[null,null,null,null,"GENERAL BATH",null,null,null,null,{"$f":"AW22+AW28+SUM(AW4:AW20)+AW36+SUM(AW38:AW39)+SUM(AW44:AW51)+AW54+AW55+SUM(AW63:AW67)","v":0},null,{"$f":"AX22+AX28+SUM(AX4:AX20)+AX36+SUM(AX38:AX39)+SUM(AX44:AX51)+AX54+AX55+SUM(AX63:AX67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,{"$f":"IF($AM$43=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C47","v":"30 in Medicine Cabinet"},null,null,{"$f":"'Materials Costs'!N47","v":99},{"$f":"'Labor Costs'!$F$33","v":50},{"$f":"IF(AM45,AS45,0)","v":0},{"$f":"IF(AM45,AT45,0)","v":0},0,{"$f":"IF($BA$43,0,ROUND(AV45*(COL/100),2))","v":0}]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW23:AW24)","v":0},null,{"$f":"SUM(AX23:AX24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,{"$f":"IF($AM$43=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C48","v":"24 in Medicine Cabinet "},null,null,{"$f":"'Materials Costs'!N48","v":99},{"$f":"'Labor Costs'!$F$33","v":50},0,0,0,{"$f":"IF($BA$43,0,ROUND(AV46*(COL/100),2))","v":0}]
[null,null,null,null,"PLUMBER",null,null,null,null,{"$f":"SUM(AW34:AW35)+AW37+SUM(AW52:AW53)","v":0},null,{"$f":"SUM(AX34:AX35)+AX37+SUM(AX52:AX53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,{"$f":"IF($AM$43=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C49","v":"16 in Medicine Cabinet"},null,null,{"$f":"'Materials Costs'!N49","v":37.97},{"$f":"'Labor Costs'!$F$33","v":50},0,0,0,{"$f":"IF($BA$43,0,ROUND(AV47*(COL/100),2))","v":0}]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"AW60+SUM(AW69:AW75)","v":0},null,{"$f":"AX60+SUM(AX69:AX75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,{"$f":"IF($AM$43=5,TRUE,FALSE)","v":true},"General Bath","General Bath","No Medicine Cabinet",null,null,0,0,0,0,0,{"$f":"IF($BA$43,0,ROUND(AV48*(COL/100),2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,false,"General Bath","General Bath","Replace Bathtub",null,null,{"$f":"'Materials Costs'!N51","v":193},{"$f":"'Labor Costs'!F35","v":225},0,0,0,{"$f":"IF(BA49,0,ROUND(AV49*(COL/100),2))","v":0},null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,false,"General Bath","General Bath","Replace Shower Pan",null,null,{"$f":"'Materials Costs'!N52","v":189},{"$f":"'Labor Costs'!F36","v":200},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,false,"General Bath","General Bath","Replace Tub Surround",null,null,{"$f":"'Materials Costs'!N53","v":95},{"$f":"'Labor Costs'!F37","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,false,"Plumber","Plumber","Bathtub Faucet Kit",null,null,{"$f":"'Materials Costs'!N54","v":131},{"$f":"'Labor Costs'!F38","v":80},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Plumber","Plumber",{"$f":"'Labor Costs'!D40","v":"Replumb Bathtub Supply and Drain"},null,null,0,{"$f":"'Labor Costs'!F40","v":210},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General",{"$f":"'Materials Costs'!C55","v":"Double Sliding Shower Doors"},null,null,{"$f":"'Materials Costs'!N55","v":129},{"$f":"'Labor Costs'!F41","v":100},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General",{"$f":"'Materials Costs'!C56","v":"One piece shower enclosure"},null,null,{"$f":"'Materials Costs'!N56","v":379},{"$f":"'Labor Costs'!F42","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU56>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Shower/Wall Tile",{"$f":"AG22","v":0},"sq ft",{"$f":"'Materials Costs'!N57+'Materials Costs'!N7","v":3.4913333333333334},{"$f":"('Labor Costs'!F13+'Labor Costs'!F5)","v":4.45},{"$f":"AS56*AQ56","v":0},{"$f":"AT56*AQ56","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Install GFI Circuit",null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM57,AS57,0)","v":0},{"$f":"IF(AM57,AT57,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Exhaust Fan",null,null,{"$f":"'Materials Costs'!N60","v":108},{"$f":"'Labor Costs'!F65","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Bath Light (wall mount)",null,null,{"$f":"'Materials Costs'!N61","v":59.97},{"$f":"'Labor Costs'!F66","v":95},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Windows & Doors","Windows & Doors","New Glass Block Window",null,null,{"$f":"'Materials Costs'!N107","v":124.33},{"$f":"'Labor Costs'!F46","v":85},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"General Bath",null,null,null,null,null,null,null,null,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$61=1,TRUE,FALSE)","v":true},"General Bath","General Bath","No Door",null,null,0,0,0,0,0,0,null,null,{"$f":"IF($BA$61,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$61=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C70","v":"28 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N70","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$61,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$61=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C71","v":"30 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N71","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$61,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$61=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C72","v":"32 X 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N72","v":96.14},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$61,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General Bath","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM66,AS66*AQ66,0)","v":0},{"$f":"IF(AM66,AT66*AQ66,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C73","v":"Interior Door Lockset"},null,null,{"$f":"'Materials Costs'!O73","v":8.9700000000000006},{"$f":"'Labor Costs'!G51","v":25},{"$f":"IF(AM67,AS67,0)","v":0},{"$f":"IF(AM67,AT67,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Windows & Doors",null,null,{"$f":"$AG$36","v":0},null,null,null,{"$f":"IF(AM68,AS68*AQ68,0)","v":0},{"$f":"IF(AM68,AT68*AQ68,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=1,TRUE,FALSE)","v":true},"Windows & Doors","Windows & Doors","No Window",0,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,{"$f":"IF(BA69,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=7,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY76*0.5","v":0},{"$f":"AY76*0.5","v":0},{"$f":"IF(AM77,(AY3+AZ3)*'Offer Calculator'!U23,S4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AU77*(COL/100),2)","v":0},{"$f":"ROUND(AV77*(COL/100),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"enter sq ft",400,"sq ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"enter square ft",210,"sq ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"enter square ft",164,"sq ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"enter room sq ft (not sq yards, the number you enter is converted to sq yds)",75,"sq yd"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"enter square ft",0,"sq ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"each"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"each"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"each"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"each"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252.99,"linear ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,"linear ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"linear ft"]

{"sheet":"Bathroom 4","index":12,"n_rows":112,"n_cols":53,"rows_kept":112,"cut":false,"hidden":false,"merged":[[45,4,45,7],[45,9,45,10],[45,11,45,12],[46,4,46,7],[46,9,46,10],[46,11,46,12],[47,4,47,7],[47,9,47,10],[47,11,47,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[43,4,43,7],[43,9,43,10],[43,11,43,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[4,9,4,10],[5,2,5,8],[5,9,5,10],[5,14,5,20],[6,9,6,10],[6,14,6,20],[0,13,1,34],[1,1,1,11],[2,13,2,19],[3,2,3,8],[3,9,3,10],[3,14,3,15],[3,18,3,19],[3,20,3,26],[3,27,3,28],[3,30,3,31],[9,2,9,8],[9,9,9,10],[10,9,10,10],[10,14,10,20],[11,2,11,8],[11,9,11,10],[11,14,11,19],[6,25,6,30],[7,2,7,8],[7,9,7,10],[7,14,7,20],[7,25,7,30],[8,9,8,10],[11,25,11,30],[12,9,12,10],[12,14,12,20],[12,21,12,22],[12,25,12,31],[13,2,13,8],[13,9,13,10],[13,14,13,20],[13,21,13,22],[13,25,13,31],[14,9,14,10],[14,14,14,20],[14,21,14,22],[14,25,14,31],[15,2,15,8],[15,9,15,10],[15,14,15,20],[15,21,15,22],[15,25,15,31],[16,9,16,10],[16,14,16,20],[16,21,16,22],[16,25,16,31],[17,2,17,8],[17,9,17,10],[17,14,17,20],[17,21,17,22],[17,25,17,31],[20,9,20,10],[20,14,20,20],[20,25,20,31],[21,2,21,8],[21,9,21,10],[21,14,21,20],[21,25,21,31],[18,9,18,10],[18,14,18,20],[18,21,18,22],[18,25,18,31],[19,2,19,8],[19,9,19,10],[19,14,19,20],[19,21,19,22],[25,2,25,8],[25,9,25,10],[25,14,25,19],[25,25,25,31],[26,9,26,10],[26,14,26,20],[26,21,26,22],[26,25,26,31],[22,9,22,10],[23,2,23,8],[23,9,23,10],[24,9,24,10],[24,14,24,20],[24,25,24,30],[29,25,29,31],[30,14,30,20],[30,21,30,22],[30,25,30,31],[27,2,27,8],[27,9,27,10],[27,14,27,20],[27,21,27,22],[27,25,27,31],[28,9,28,10],[28,14,28,20],[28,21,28,22],[28,25,28,31],[31,9,31,10],[31,14,31,20],[31,21,31,22],[32,2,32,8],[32,9,32,10],[35,9,35,10],[35,14,35,20],[31,2,31,8],[29,2,29,8],[29,9,29,10],[29,14,29,20],[29,21,29,22],[36,2,36,8],[36,9,36,10],[32,25,32,31],[33,2,33,8],[33,9,33,10],[34,2,34,8],[34,9,34,10],[34,27,34,31],[33,25,33,31]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Bathroom 4 Repair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total",null,"DIY"]
[null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Include?","Category","Contractor","Description","Amount ","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,9,"General Bath",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW4:AW75)","v":0},{"$f":"SUM(AX4:AX75)","v":0},false]
[null,null,"Vanity",null,null,null,null,null,null,{"$f":"SUM(AW4:AW12)+SUM(AX4:AX12)","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,null,20,{"$f":"IF($AM$3=1,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C30","v":"Pedestal Sink"},null,null,{"$f":"'Materials Costs'!N30","v":99},{"$f":"'Labor Costs'!$F$31","v":100},{"$f":"IF(AM4,AS4,0)","v":0},{"$f":"IF(AM4,AT4,0)","v":0},{"$f":"ROUND(AU4*(COL/100),2)","v":0},{"$f":"IF($BA$3,0,ROUND(AV4*(COL/100),2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C31","v":"60 x 22 x 34 Double Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N31","v":799},{"$f":"'Labor Costs'!$F$31","v":100},{"$f":"IF(AM5,AS5,0)","v":0},{"$f":"IF(AM5,AT5,0)","v":0},0,0]
[null,null,"Vanity Top",null,null,null,null,null,null,{"$f":"SUM(AW14:AW20)+SUM(AX14:AX20)","v":0},null,null,null,"DIY","Vanity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C32","v":"48 x 22 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N32","v":549},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY","Medicine Cabinet",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C33","v":"36 x 22 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N33","v":449},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW21:AW24)+SUM(AX21:AX24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=5,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C34","v":"30 x 22 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N34","v":349},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=6,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C35","v":"24 x 21 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N35","v":499},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW25:AW33)+SUM(AX25:AX33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=7,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C36","v":"18 x 21 x 34 Single Bowl Vanity WITH TOP"},null,null,{"$f":"'Materials Costs'!N36","v":149},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$3=8,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C37","v":"18 x 16 x 34 Single Bowl Vanity"},null,null,{"$f":"'Materials Costs'!N37","v":90.06},{"$f":"'Labor Costs'!$F$31","v":100},0,0,0,0]
[null,null,"Sink & Toilet",null,null,null,null,null,null,{"$f":"SUM(AW34:AW35)+SUM(AX34:AX35)+AW37+AX37","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Tub & Shower",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$3=9,TRUE,FALSE)","v":true},"General Bath",null,"No Vanity",null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP21","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP49","v":"Replace Bathtub"},null,null,null,null,null,null,null,null,null,null,null,20,7,"General Bath",null,null,null,null,0,0,0,0,{"$f":"ROUND(AU13*(COL/100),2)","v":0},{"$f":"ROUND(AV13*(COL/100),2)","v":0},null,null,false]
[null,null,"Mirror, Accessories, Storage Cabinet",null,null,null,null,null,null,{"$f":"AW36+AW38+AW39+AX36+AX38+AX39","v":0},null,null,null,null,"Remove Wallpaper",null,null,null,null,null,null,null,null,null,null,"Replace Shower Pan",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$13=1,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C39","v":"61 x 22 Double Bowl "},null,null,{"$f":"'Materials Costs'!N39","v":540},{"$f":"'Labor Costs'!$F$32","v":50},0,0,{"$f":"ROUND(AU14*(COL/100),2)","v":0},{"$f":"IF($BA$13,0,ROUND(AV14*(COL/100),2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prime Walls",null,null,null,null,null,null,null,null,null,null,"Replace Tub Surround",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C40","v":"49 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N40","v":229},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,"Medicine Cabinet",null,null,null,null,null,null,{"$f":"SUM(AW44:AW48)+SUM(AX44:AX48)","v":0},null,null,null,null,"Paint Walls",null,null,null,null,null,null,null,null,null,null,"Bathtub Faucet Kit",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$13=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C41","v":"37 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N41","v":317},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subfloor (luan)",null,null,null,null,null,null,null,null,null,null,"Replumb Bathtub Supply and Drain",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$13=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C42","v":"31 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N42","v":169},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,"Bathtub, Plumbing, Surround",null,null,null,null,null,null,{"$f":"AW49+AX49+AW52+AX52+AW53+AX53+AW51+AX51","v":0},null,null,null,null,"Ceramic Tile",null,null,null,null,null,null,null,null,null,null,"Double Sliding Shower Doors",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=5,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C43","v":"25 x 22 Single Bowl"},null,null,{"$f":"'Materials Costs'!N43","v":227.22},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vinyl Flooring",null,null,null,null,null,null,null,null,null,null,"One piece shower enclosure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$13=6,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C44","v":"18 x 16 Single Bowl"},null,null,{"$f":"'Materials Costs'!N44","v":57.39},{"$f":"'Labor Costs'!$F$32","v":50},0,0,0,0]
[null,null,"Shower, Plumbing",null,null,null,null,null,null,{"$f":"AW50+AX50+AW54+AX54+AW55+AX55","v":0},null,null,null,null,"Replace and Paint Baseboards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF($AM$13=7,TRUE,FALSE)","v":true},"General Bath",null,"No Vanity Top",null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM21,AQ21*AS21,0)","v":0},{"$f":"IF(AM21,AQ21*AT21,0)","v":0},0,{"$f":"IF(BA21,0,ROUND(AV21*(COL/100),2))","v":0},null,null,false]
[null,null,"Shower and Wall Tile",null,null,null,null,null,null,{"$f":"AW56+AX56","v":0},null,null,null,null,{"$f":"AP33","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,{"$f":"AP56","v":"Shower/Wall Tile"},null,null,null,null,null,null,0,null,null,null,null,20,false,"General Bath","General Bath","Remove Wallpaper",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},{"$f":"IF(AM22,AQ22*AS22,0)","v":0},{"$f":"IF(AM22,AQ22*AT22,0)","v":0},0,{"$f":"IF($BA$22,0,ROUND(AV22*(COL/100),2))","v":0},null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},{"$f":"IF(AM23,AQ23*AS23,0)","v":0},{"$f":"IF(AM23,AQ23*AT23,0)","v":0},0,{"$f":"IF(BA23,0,ROUND(AV23*(COL/100),2))","v":0},null,null,false]
[null,null,"GFI Circuit, Fan, Light",null,null,null,null,null,null,{"$f":"AW57+AX57+AW58+AX58+AW59+AX59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AD$4)*2+(8*$AG$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},{"$f":"IF(AM24,AQ24*AS24,0)","v":0},{"$f":"IF(AM24,AQ24*AT24,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Flooring ","Flooring",{"$f":"'Materials Costs'!C13","v":"Subfloor (luan)"},{"$f":"$AD$4*$AG$4","v":0},"sq ft",{"$f":"'Materials Costs'!N13","v":0.43687500000000001},{"$f":"'Labor Costs'!F12","v":0.4},{"$f":"IF(AM25,AQ25*AS25,0)","v":0},{"$f":"IF(AM25,AQ25*AT25,0)","v":0},0,0,null,null,false]
[null,null,"Windows and Doors",null,null,null,null,null,null,{"$f":"AW60+AX60+AW61+AX61+SUM(AW70:AW75)+SUM(AX70:AX75)+AW67+AX67","v":0},null,null,null,"DIY","Sink & Toilet",null,null,null,null,null,null,null,null,null,"DIY","Electrical, Windows & Misc",null,null,null,null,null,null,null,null,null,null,null,20,false,"Flooring ","Flooring",{"$f":"'Materials Costs'!C14","v":"Ceramic Tile"},{"$f":"$AD$4*$AG$4","v":0},"sq ft",{"$f":"'Materials Costs'!N14","v":1.86},{"$f":"'Labor Costs'!F13","v":3.5},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP34","v":"Sink Faucet"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP57","v":"Install GFI Circuit"},null,null,null,null,null,null,null,null,null,null,null,20,false,"Flooring ","Flooring",{"$f":"'Materials Costs'!C15","v":"Vinyl Flooring"},{"$f":"$AD$4*$AG$4","v":0},"sq ft",{"$f":"'Materials Costs'!N15","v":1.69},{"$f":"'Labor Costs'!F15","v":1.25},0,0,0,0,null,null,false]
[null,null,"Door and Moulding",null,null,null,null,null,null,{"$f":"SUM(AW62:AW65)+SUM(AX62:AX65)+AW66+AX66","v":0},null,null,null,null,{"$f":"AP35","v":"Replumb Sink Supply and Drain"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP58","v":"Exhaust Fan"},null,null,null,null,null,null,null,null,null,null,null,20,false,"General Bath","General Bath","Replace and Paint Baseboards",{"$f":"(AD4*2)+(AG4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP38","v":"Bath Accessories Kit"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP59","v":"Bath Light (wall mount)"},null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Q13","v":0},"Flooring ","Flooring","Engineered Hardwood Flooring",null,"sq ft",null,null,0,0,0,0]
[null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX42","v":0},null,null,null,null,{"$f":"AP39","v":"White Cabinet with Glass Doors"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP60","v":"New Glass Block Window"},null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Q14","v":0},"Flooring ","Flooring","Carpet",null,"yards",null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP36","v":"Mirror"},null,null,null,null,null,null,null,null,null,null,"Entry Door",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Q15","v":0},"Flooring ","Flooring","Refinish Hardwood Floor",null,"sq ft",null,null,{"$f":"AS31","v":0},{"$f":"AT31","v":0},0,0]
[null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY76","v":0},null,null,null,null,{"$f":"AP37","v":"Replace Toilet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,"Flooring ",null,null,null,null,null,null,0,0,0,0]
[null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP66","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF(AU33>0,TRUE,FALSE)","v":false},"Flooring ","Flooring","Replace Rotted Floor",{"$f":"V22","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ33*AS33","v":0},{"$f":"AQ33*AT33","v":0},{"$f":"ROUND(AU33*(COL/100),2)","v":0},0,null,null,false]
[null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP67","v":"Interior Door Lockset"},null,null,null,null,null,null,null,null,null,null,null,20,false,"Plumber","Plumber",{"$f":"'Materials Costs'!C24","v":"Sink Faucet"},null,null,{"$f":"'Materials Costs'!N24","v":49},{"$f":"'Labor Costs'!F24","v":95},{"$f":"IF(AM34,AS34,0)","v":0},{"$f":"IF(AM34,AT34,0)","v":0},0,0,null,null,false]
[null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"J32+J33+J34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Windows",null,null,null,null,"#",null,null,null,null,20,false,"Plumber","Plumber",{"$f":"'Labor Costs'!D25","v":"Replumb Sink Supply and Drain"},null,null,null,{"$f":"'Labor Costs'!F25","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP42","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,20,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C25","v":"Mirror"},null,null,{"$f":"'Materials Costs'!N25","v":69},{"$f":"'Labor Costs'!F29","v":35},0,0,0,0,null,null,false]
[null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"Plumber","Plumber","Replace Toilet",null,null,{"$f":"'Materials Costs'!N26","v":99},{"$f":"'Labor Costs'!F26","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C27","v":"Bath Accessories Kit"},null,null,{"$f":"'Materials Costs'!N27","v":29.98},{"$f":"'Labor Costs'!F27","v":35},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C28","v":"White Cabinet with Glass Doors"},null,null,{"$f":"'Materials Costs'!N28","v":69},{"$f":"'Labor Costs'!F28","v":70},0,0,0,0,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,20,{"$f":"Z9","v":0},"General Bath",null,null,null,null,null,null,{"$f":"AS40*$O$5*$R$5","v":0},{"$f":"AT40*$O$5*$R$5","v":0},0,0]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,20,{"$f":"Z10","v":0},"General Bath",null,null,null,null,null,null,{"$f":"AS41*$O$5*$R$5","v":0},{"$f":"AT41*$O$5*$R$5","v":0},0,0]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW21","v":0},null,{"$f":"AX21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,20,{"$f":"IF(AQ42>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"V36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ42*AT42","v":0},0,0,null,null,false]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW57:AW59)","v":0},null,{"$f":"SUM(AX57:AX59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,{"$f":"SUM(B39:AI39)","v":0},5,"General Bath",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW25:AW27)+AW33+AW56","v":0},null,{"$f":"SUM(AX25:AX27)+AX33+AX56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(AM43=1,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C46","v":"36 in Medicine Cabinet"},null,null,{"$f":"'Materials Costs'!N46","v":119},{"$f":"'Labor Costs'!$F$33","v":50},{"$f":"IF(AM44,AS44,0)","v":0},{"$f":"IF(AM44,AT44,0)","v":0},{"$f":"ROUND(AU44*(COL/100),2)","v":0},{"$f":"IF($BA$43,0,ROUND(AV44*(COL/100),2))","v":0}]
[null,null,null,null,"GENERAL BATH",null,null,null,null,{"$f":"AW22+AW28+SUM(AW4:AW20)+AW36+SUM(AW38:AW39)+SUM(AW44:AW51)+AW54+AW55+SUM(AW63:AW67)","v":0},null,{"$f":"AX22+AX28+SUM(AX4:AX20)+AX36+SUM(AX38:AX39)+SUM(AX44:AX51)+AX54+AX55+SUM(AX63:AX67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,{"$f":"IF($AM$43=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C47","v":"30 in Medicine Cabinet"},null,null,{"$f":"'Materials Costs'!N47","v":99},{"$f":"'Labor Costs'!$F$33","v":50},{"$f":"IF(AM45,AS45,0)","v":0},{"$f":"IF(AM45,AT45,0)","v":0},0,{"$f":"IF($BA$43,0,ROUND(AV45*(COL/100),2))","v":0}]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW23:AW24)","v":0},null,{"$f":"SUM(AX23:AX24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,{"$f":"IF($AM$43=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C48","v":"24 in Medicine Cabinet "},null,null,{"$f":"'Materials Costs'!N48","v":99},{"$f":"'Labor Costs'!$F$33","v":50},0,0,0,{"$f":"IF($BA$43,0,ROUND(AV46*(COL/100),2))","v":0}]
[null,null,null,null,"PLUMBER",null,null,null,null,{"$f":"SUM(AW34:AW35)+AW37+SUM(AW52:AW53)","v":0},null,{"$f":"SUM(AX34:AX35)+AX37+SUM(AX52:AX53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,{"$f":"IF($AM$43=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C49","v":"16 in Medicine Cabinet"},null,null,{"$f":"'Materials Costs'!N49","v":37.97},{"$f":"'Labor Costs'!$F$33","v":50},0,0,0,{"$f":"IF($BA$43,0,ROUND(AV47*(COL/100),2))","v":0}]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"AW60+SUM(AW69:AW75)","v":0},null,{"$f":"AX60+SUM(AX69:AX75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,{"$f":"IF($AM$43=5,TRUE,FALSE)","v":true},"General Bath",null,"No Medicine Cabinet",null,null,0,0,0,0,0,{"$f":"IF($BA$43,0,ROUND(AV48*(COL/100),2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,false,"General Bath","General Bath","Replace Bathtub",null,null,{"$f":"'Materials Costs'!N51","v":193},{"$f":"'Labor Costs'!F35","v":225},0,0,0,{"$f":"IF(BA49,0,ROUND(AV49*(COL/100),2))","v":0},null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,false,"General Bath","General Bath","Replace Shower Pan",null,null,{"$f":"'Materials Costs'!N52","v":189},{"$f":"'Labor Costs'!F36","v":200},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,false,"General Bath","General Bath","Replace Tub Surround",null,null,{"$f":"'Materials Costs'!N53","v":95},{"$f":"'Labor Costs'!F37","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,false,"Plumber","Plumber","Bathtub Faucet Kit",null,null,{"$f":"'Materials Costs'!N54","v":131},{"$f":"'Labor Costs'!F38","v":80},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Plumber","Plumber",{"$f":"'Labor Costs'!D40","v":"Replumb Bathtub Supply and Drain"},null,null,0,{"$f":"'Labor Costs'!F40","v":210},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General",{"$f":"'Materials Costs'!C55","v":"Double Sliding Shower Doors"},null,null,{"$f":"'Materials Costs'!N55","v":129},{"$f":"'Labor Costs'!F41","v":100},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General",{"$f":"'Materials Costs'!C56","v":"One piece shower enclosure"},null,null,{"$f":"'Materials Costs'!N56","v":379},{"$f":"'Labor Costs'!F42","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU56>0,TRUE,FALSE)","v":false},"Flooring ","Flooring","Shower/Wall Tile",{"$f":"AG22","v":0},"sq ft",{"$f":"'Materials Costs'!N57+'Materials Costs'!N7","v":3.4913333333333334},{"$f":"('Labor Costs'!F13+'Labor Costs'!F5)","v":4.45},{"$f":"AS56*AQ56","v":0},{"$f":"AT56*AQ56","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Install GFI Circuit",null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM57,AS57,0)","v":0},{"$f":"IF(AM57,AT57,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Exhaust Fan",null,null,{"$f":"'Materials Costs'!N60","v":108},{"$f":"'Labor Costs'!F65","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Bath Light (wall mount)",null,null,{"$f":"'Materials Costs'!N61","v":59.97},{"$f":"'Labor Costs'!F66","v":95},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Windows & Doors","Windows & Doors","New Glass Block Window",null,null,{"$f":"'Materials Costs'!N107","v":124.33},{"$f":"'Labor Costs'!F46","v":85},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"General Bath",null,null,null,null,null,null,null,null,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$61=1,TRUE,FALSE)","v":true},"General Bath",null,"No Door",null,null,0,0,0,0,0,0,null,null,{"$f":"IF($BA$61,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$61=2,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C70","v":"28 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N70","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$61,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$61=3,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C71","v":"30 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N71","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$61,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$61=4,TRUE,FALSE)","v":false},"General Bath","General Bath",{"$f":"'Materials Costs'!C72","v":"32 X 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N72","v":96.14},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$61,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General Bath","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM66,AS66*AQ66,0)","v":0},{"$f":"IF(AM66,AT66*AQ66,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General Bath","General Bath",{"$f":"'Materials Costs'!C73","v":"Interior Door Lockset"},null,null,{"$f":"'Materials Costs'!O73","v":8.9700000000000006},{"$f":"'Labor Costs'!G51","v":25},{"$f":"IF(AM67,AS67,0)","v":0},{"$f":"IF(AM67,AT67,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Windows & Doors",null,null,{"$f":"$AG$36","v":0},null,null,null,{"$f":"IF(AM68,AS68*AQ68,0)","v":0},{"$f":"IF(AM68,AT68*AQ68,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Window",0,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,{"$f":"IF(BA69,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$68=7,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY76*0.5","v":0},{"$f":"AY76*0.5","v":0},{"$f":"IF(AM77,(AY3+AZ3)*'Offer Calculator'!U23,S4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AU77*(COL/100),2)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"enter sq ft",400,"sq ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"enter square ft",210,"sq ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"enter square ft",164,"sq ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"enter room sq ft (not sq yards, the number you enter is converted to sq yds)",75,"sq yd"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"enter square ft",0,"sq ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"each"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"each"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"each"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"each"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252.99,"linear ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,"linear ft"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"linear ft"]

{"sheet":"Bedroom 1","index":13,"n_rows":65,"n_cols":53,"rows_kept":65,"cut":false,"hidden":false,"merged":[[46,4,46,7],[46,9,46,10],[46,11,46,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[45,4,45,7],[45,9,45,10],[45,11,45,12],[43,4,43,7],[43,9,43,10],[43,11,43,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[4,11,4,12],[5,4,5,10],[5,11,5,12],[12,11,12,12],[20,11,20,12],[21,4,21,10],[21,11,21,12],[0,15,1,36],[1,3,1,13],[2,15,2,21],[3,4,3,10],[3,11,3,12],[3,16,3,17],[3,20,3,21],[3,22,3,28],[3,29,3,30],[3,32,3,33],[5,16,5,22],[5,27,5,33],[6,27,6,32],[9,4,9,10],[9,11,9,12],[11,4,11,10],[11,11,11,12],[11,16,11,22],[10,16,10,22],[10,11,10,12],[11,27,11,33],[7,4,7,10],[7,11,7,12],[8,11,8,12],[6,11,6,12],[6,16,6,22],[12,16,12,22],[12,27,12,33],[14,11,14,12],[14,16,14,22],[14,23,14,24],[14,27,14,33],[17,27,17,33],[13,4,13,10],[13,11,13,12],[13,16,13,22],[13,23,13,24],[13,27,13,33],[20,16,20,22],[20,27,20,33],[15,4,15,10],[15,11,15,12],[15,16,15,22],[15,23,15,24],[15,27,15,33],[16,11,16,12],[16,16,16,22],[16,23,16,24],[16,27,16,33],[17,4,17,10],[17,11,17,12],[17,16,17,22],[17,23,17,24],[18,11,18,12],[18,16,18,22],[18,23,18,24],[18,27,18,33],[19,4,19,10],[19,11,19,12],[19,16,19,22],[19,23,19,24],[19,27,19,33],[21,16,21,22],[21,27,21,33],[22,11,22,12],[30,4,30,10],[30,11,30,12],[28,27,28,33],[24,11,24,12],[24,27,24,32],[25,11,25,12],[25,27,25,32],[26,11,26,12],[26,27,26,33],[23,4,23,10],[23,11,23,12],[27,27,27,33],[32,27,32,33],[35,27,35,33],[33,11,33,12],[33,4,33,10],[28,4,28,10],[28,11,28,12],[29,27,29,33],[30,27,30,33],[31,4,31,10],[31,11,31,12],[31,27,31,33],[29,4,29,10],[29,11,29,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bedroom 1 Repair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total"]
[null,null,null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include?","Category","Contractor","Description","Amount ","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor","DIY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW43)","v":0},{"$f":"SUM(AX5:AX43)","v":0}]
[null,null,null,null,"Windows",null,null,null,null,null,null,{"$f":"SUM(AW5:AW11)+SUM(AX5:AX11)","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,7,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=1,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors","No Windows",{"$f":"$X$8","v":0},null,0,0,{"$f":"IF(AM5,AQ5*AS5,0)","v":0},null,{"$f":"ROUND(AU5*(COL/100),2)","v":0},{"$f":"IF(BA5,0,ROUND(AV5*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,"Blinds",null,null,null,null,null,null,{"$f":"SUM(AW24:AW26)+SUM(AX24:AX26)","v":0},null,null,null,null,"Replace Windows ",null,null,null,null,null,null,null,null,null,null,"Replace Blinds",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},{"$f":"$X$8","v":0},null,{"$f":"'Materials Costs'!O100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,{"$f":"IF(AM6,AQ6*AT6,0)","v":0},0,0,null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW12:AW15)+SUM(AX12:AX15)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$4=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW16:AW21)+SUM(AX16:AX21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=7,TRUE,FALSE)","v":true},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Door ",null,null,null,null,null,null,{"$f":"SUM(AW28:AW31)+SUM(AX28:AX31)+AW32+AX32+AW36+AX36","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Doors & Closet",null,null,null,null,null,null,null,null,null,null,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM12,AQ12*AS12,0)","v":0},{"$f":"IF(AM12,AQ12*AT12,0)","v":0},{"$f":"ROUND(AU12*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP12","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,"Replace Entry Door",null,null,null,null,null,null,null,null,null,null,false,"General","General","Remove Wallpaper",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},{"$f":"IF(AM13,AQ13*AS13,0)","v":0},{"$f":"IF(AM13,AQ13*AT13,0)","v":0},{"$f":"ROUND(AU13*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,"Closet",null,null,null,null,null,null,{"$f":"SUM(AW33:AW35)+SUM(AX33:AX35)","v":0},null,null,null,null,{"$f":"AP13","v":"Remove Wallpaper"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},{"$f":"IF(AM14,AQ14*AS14,0)","v":0},{"$f":"IF(AM14,AQ14*AT14,0)","v":0},{"$f":"ROUND(AU14*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP14","v":"Prime Walls"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},{"$f":"IF(AM15,AQ15*AS15,0)","v":0},{"$f":"IF(AM15,AQ15*AT15,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Add Circuit",null,null,null,null,null,null,{"$f":"AW37+AX37","v":0},null,null,null,null,{"$f":"AP15","v":"Paint Walls"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP32","v":"Interior Door Lockset"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpet",null,null,null,null,null,null,null,null,null,null,{"$f":"AP33","v":"Single Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace and Paint Baseboards",{"$f":"(AF4*2)+(AI4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},{"$f":"IF(AM17,AQ17*AS17,0)","v":0},{"$f":"IF(AM17,AQ17*AT17,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Ceiling Fan & Light Fixture",null,null,null,null,null,null,{"$f":"AW38+AX38+AW39+AX39","v":0},null,null,null,null,"Install Engineered Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP34","v":"Double Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Engineered Hardwood Flooring",{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N16","v":2.89},{"$f":"'Labor Costs'!F18","v":3},{"$f":"IF(AM18,AQ18*AS18,0)","v":0},{"$f":"IF(AM18,AQ18*AT18,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refinish Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP35","v":"Paint Closet"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Carpet",{"$f":"((AF4*AI4)*1.15)/9","v":0},"yards",{"$f":"'Materials Costs'!N17+'Materials Costs'!N18","v":18},{"$f":"'Labor Costs'!F19","v":5},{"$f":"IF(AM19,AQ19*AS19,0)","v":0},{"$f":"IF(AM19,AQ19*AT19,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Cable Outlet",null,null,null,null,null,null,{"$f":"AW40+AX40","v":0},null,null,null,null,{"$f":"AP17","v":"Replace and Paint Baseboards"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP36","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Refinish Hardwood Floor",{"$f":"AF4*AI4","v":0},"sq ft",0,{"$f":"'Labor Costs'!F20","v":3.5},{"$f":"IF(AM20,AQ20*AS20,0)","v":0},{"$f":"IF(AM20,AQ20*AT20,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU21>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Replace Rotted Floor",{"$f":"X22","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ21*AS21","v":0},{"$f":"AQ21*AT21","v":0},0,0,null,null,false]
[null,null,null,null,"Outlets and Switches",null,null,null,null,null,null,{"$f":"AW41+AX41+AW42+AX42","v":0},null,null,null,null,{"$f":"AP21","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"General",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=1,TRUE,FALSE)","v":false},"General","General","No Blinds",{"$f":"$AI$8","v":0},null,null,null,null,null,null,0,null,null,false]
[null,null,null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=2,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C108","v":"28 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N108","v":6.97},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM24,AS24*AQ24,0)","v":0},{"$f":"IF(AM24,AT24*AQ24,0)","v":0},0,0,null,null,{"$f":"IF(BA23,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=3,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C109","v":"32 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N109","v":8.4700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM25,AS25*AQ25,0)","v":0},{"$f":"IF(AM25,AT25*AQ25,0)","v":0},0,0,null,null,{"$f":"IF(BA24,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY","Electrical & Misc",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=4,TRUE,FALSE)","v":true},"General","General",{"$f":"'Materials Costs'!C110","v":"36 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N110","v":9.9700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM26,AS26*AQ26,0)","v":0},{"$f":"IF(AM26,AT26*AQ26,0)","v":0},0,0,null,null,{"$f":"IF(BA25,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP37","v":"Add Circuit"},null,null,null,null,null,null,null,null,null,null,1,"General",null,null,null,null,null,null,{"$f":"IF(AM27,AS27,0)","v":0},{"$f":"IF(AM27,AT27,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP38","v":"Ceiling Fan"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=1,TRUE,FALSE)","v":true},"General","General","No Doors",null,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP39","v":"Lighting Fixture"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=2,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C70","v":"28 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N70","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP40","v":"Wire Cable Outlet"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=3,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C71","v":"30 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N71","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP41","v":"Grounded Outlet"},null,null,null,null,null,null,0,null,null,null,{"$f":"IF(AM27=4,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C72","v":"32 X 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N72","v":96.14},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"L29+L30+L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C73","v":"Interior Door Lockset"},null,null,{"$f":"'Materials Costs'!N73","v":8.9700000000000006},{"$f":"'Labor Costs'!F51","v":25},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP42","v":"Wall Switch"},null,null,null,null,null,null,0,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C74","v":"Single Closet Door"},null,null,{"$f":"'Materials Costs'!N74","v":165.2},{"$f":"'Labor Costs'!F54","v":100},0,0,0,0,null,null,false]
[null,null,null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C75","v":"Double Closet Door"},null,null,{"$f":"'Materials Costs'!N75","v":109},{"$f":"'Labor Costs'!F55","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Closet",null,null,{"$f":"'Materials Costs'!N76","v":22.97},{"$f":"'Labor Costs'!F56","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP43","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,false,"General","General","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N77","v":0.47249999999999998},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM36,AS36*AQ36,0)","v":0},{"$f":"IF(AM36,AT36*AQ36,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Labor Costs'!D64","v":"Add Circuit"},null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM37,AS37,0)","v":0},{"$f":"IF(AM37,AT37,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C62","v":"Ceiling Fan"},null,null,{"$f":"'Materials Costs'!N62","v":44.97},{"$f":"'Labor Costs'!F65","v":125},{"$f":"IF(AM38,AS38,0)","v":0},{"$f":"IF(AM38,AT38,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C63","v":"Lighting Fixture"},null,null,{"$f":"'Materials Costs'!N63","v":24.97},{"$f":"'Labor Costs'!F66","v":95},{"$f":"IF(AM39,AS39,0)","v":0},{"$f":"IF(AM39,AT39,0)","v":0},0,0,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C64","v":"Wire Cable Outlet"},null,null,{"$f":"'Materials Costs'!N64","v":29.97},{"$f":"'Labor Costs'!F67","v":100},{"$f":"IF(AM40,AS40,0)","v":0},{"$f":"IF(AM40,AT40,0)","v":0},0,0,null,null,false]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX43","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ41>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C65","v":"Grounded Outlet"},{"$f":"AI31","v":0},null,{"$f":"'Materials Costs'!N65","v":1.19},{"$f":"'Labor Costs'!F68","v":50},{"$f":"AQ41*AS41","v":0},{"$f":"AQ41*AT41","v":0},0,0,null,null,false]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW12","v":0},null,{"$f":"AX12","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ42>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C66","v":"Wall Switch"},{"$f":"AI33","v":0},null,{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F69","v":50},{"$f":"AQ42*AS42","v":0},{"$f":"AQ42*AT42","v":0},0,0,null,null,false]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW37:AW42)","v":0},null,{"$f":"SUM(AX37:AX42)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ43>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"AI36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ43*AT43","v":0},0,0,null,null,false]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW18:AW21)","v":0},null,{"$f":"SUM(AX18:AX21)","v":0},null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY44*0.5","v":0},{"$f":"AY44*0.5","v":0},{"$f":"IF(AM45,(AY3+AZ3)*'Offer Calculator'!U23,U4)","v":0}]
[null,null,null,null,"GENERAL",null,null,null,null,{"$f":"AW13+AW17+SUM(AW23:AW34)+AW36","v":0},null,{"$f":"AX13+AW17+SUM(AX23:AX34)+AX36","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW14:AW15)+AW35","v":0},null,{"$f":"SUM(AX14:AX15)+AX35","v":0},null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"SUM(AW5:AW11)","v":0},null,{"$f":"SUM(AX5:AX11)","v":0},null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Bedroom 2","index":14,"n_rows":65,"n_cols":53,"rows_kept":65,"cut":false,"hidden":false,"merged":[[45,4,45,7],[45,9,45,10],[45,11,45,12],[46,4,46,7],[46,9,46,10],[46,11,46,12],[43,4,43,7],[43,9,43,10],[43,11,43,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[4,11,4,12],[5,4,5,10],[5,11,5,12],[0,15,1,36],[1,3,1,13],[2,15,2,21],[3,4,3,10],[3,11,3,12],[3,16,3,17],[3,20,3,21],[3,22,3,28],[3,29,3,30],[3,32,3,33],[5,16,5,22],[5,27,5,33],[13,4,13,10],[13,11,13,12],[13,16,13,22],[13,23,13,24],[13,27,13,33],[15,4,15,10],[15,11,15,12],[15,16,15,22],[6,27,6,32],[9,4,9,10],[9,11,9,12],[11,4,11,10],[11,11,11,12],[11,16,11,22],[10,16,10,22],[10,11,10,12],[11,27,11,33],[7,4,7,10],[7,11,7,12],[8,11,8,12],[6,11,6,12],[6,16,6,22],[17,23,17,24],[18,11,18,12],[18,16,18,22],[18,23,18,24],[18,27,18,33],[12,11,12,12],[12,16,12,22],[12,27,12,33],[14,11,14,12],[14,16,14,22],[14,23,14,24],[14,27,14,33],[17,27,17,33],[15,23,15,24],[15,27,15,33],[16,11,16,12],[16,16,16,22],[16,23,16,24],[16,27,16,33],[17,4,17,10],[17,11,17,12],[17,16,17,22],[24,11,24,12],[24,27,24,32],[25,11,25,12],[25,27,25,32],[26,11,26,12],[26,27,26,33],[23,4,23,10],[23,11,23,12],[19,4,19,10],[19,11,19,12],[19,16,19,22],[21,4,21,10],[21,11,21,12],[21,16,21,22],[21,27,21,33],[22,11,22,12],[19,23,19,24],[19,27,19,33],[20,11,20,12],[20,16,20,22],[20,27,20,33],[35,27,35,33],[30,4,30,10],[30,11,30,12],[30,27,30,33],[31,4,31,10],[31,11,31,12],[31,27,31,33],[27,27,27,33],[28,4,28,10],[28,11,28,12],[28,27,28,33],[29,4,29,10],[29,11,29,12],[29,27,29,33],[32,27,32,33],[33,4,33,10],[33,11,33,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bedroom 2 Repair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total"]
[null,null,null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include?","Category","Contractor","Description","Measure","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor","DIY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW43)","v":0},{"$f":"SUM(AX5:AX43)","v":0}]
[null,null,null,null,"Windows",null,null,null,null,null,null,{"$f":"SUM(AW5:AW11)+SUM(AX5:AX11)","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=1,TRUE,FALSE)","v":true},"Windows & Doors","Windows & Doors","No Windows",{"$f":"$X$8","v":0},null,0,0,{"$f":"IF(AM5,AQ5*AS5,0)","v":0},null,{"$f":"ROUND(AU5*(COL/100),2)","v":0},{"$f":"IF(BA5,0,ROUND(AV5*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,"Blinds",null,null,null,null,null,null,{"$f":"SUM(AW24:AW26)+SUM(AX24:AX26)","v":0},null,null,null,null,"Replace Windows ",null,null,null,null,null,null,null,null,null,null,"Replace Blinds",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},{"$f":"$X$8","v":0},null,{"$f":"'Materials Costs'!O100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,{"$f":"IF(AM6,AQ6*AT6,0)","v":0},0,0,null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW12:AW15)+SUM(AX12:AX15)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$4=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW16:AW21)+SUM(AX16:AX21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=7,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Door ",null,null,null,null,null,null,{"$f":"SUM(AW28:AW31)+SUM(AX28:AX31)+AW32+AX32+AW36+AX36","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Doors & Closet",null,null,null,null,null,null,null,null,null,null,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM12,AQ12*AS12,0)","v":0},{"$f":"IF(AM12,AQ12*AT12,0)","v":0},{"$f":"ROUND(AU12*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP12","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,"Replace Entry Door",null,null,null,null,null,null,null,null,null,null,false,"General","General","Remove Wallpaper",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},{"$f":"IF(AM13,AQ13*AS13,0)","v":0},{"$f":"IF(AM13,AQ13*AT13,0)","v":0},{"$f":"ROUND(AU13*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,"Closet",null,null,null,null,null,null,{"$f":"SUM(AW33:AW35)+SUM(AX33:AX35)","v":0},null,null,null,null,{"$f":"AP13","v":"Remove Wallpaper"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},{"$f":"IF(AM14,AQ14*AS14,0)","v":0},{"$f":"IF(AM14,AQ14*AT14,0)","v":0},{"$f":"ROUND(AU14*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP14","v":"Prime Walls"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},{"$f":"IF(AM15,AQ15*AS15,0)","v":0},{"$f":"IF(AM15,AQ15*AT15,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Add Circuit",null,null,null,null,null,null,{"$f":"AW37+AX37","v":0},null,null,null,null,{"$f":"AP15","v":"Paint Walls"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP32","v":"Interior Door Lockset"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpet",null,null,null,null,null,null,null,null,null,null,{"$f":"AP33","v":"Single Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace and Paint Baseboards",{"$f":"(AF4*2)+(AI4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},{"$f":"IF(AM17,AQ17*AS17,0)","v":0},{"$f":"IF(AM17,AQ17*AT17,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Ceiling Fan & Light Fixture",null,null,null,null,null,null,{"$f":"AW38+AX38+AW39+AX39","v":0},null,null,null,null,"Install Engineered Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP34","v":"Double Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Engineered Hardwood Flooring",{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N16","v":2.89},{"$f":"'Labor Costs'!F18","v":3},{"$f":"IF(AM18,AQ18*AS18,0)","v":0},{"$f":"IF(AM18,AQ18*AT18,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refinish Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP35","v":"Paint Closet"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Carpet",{"$f":"((AF4*AI4)*1.15)/9","v":0},"yards",{"$f":"'Materials Costs'!N17+'Materials Costs'!N18","v":18},{"$f":"'Labor Costs'!F19","v":5},{"$f":"IF(AM19,AQ19*AS19,0)","v":0},{"$f":"IF(AM19,AQ19*AT19,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Cable Outlet",null,null,null,null,null,null,{"$f":"AW40+AX40","v":0},null,null,null,null,{"$f":"AP17","v":"Replace and Paint Baseboards"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP36","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Refinish Hardwood Floor",{"$f":"AF4*AI4","v":0},"sq ft",0,{"$f":"'Labor Costs'!F20","v":3.5},{"$f":"IF(AM20,AQ20*AS20,0)","v":0},{"$f":"IF(AM20,AQ20*AT20,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU21>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Replace Rotted Floor",{"$f":"X22","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ21*AS21","v":0},{"$f":"AQ21*AT21","v":0},0,0,null,null,false]
[null,null,null,null,"Outlets and Switches",null,null,null,null,null,null,{"$f":"AW41+AX41+AW42+AX42","v":0},null,null,null,null,{"$f":"AP21","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"General",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=1,TRUE,FALSE)","v":true},"General","General","No Blinds",{"$f":"$AI$8","v":0},null,null,null,null,null,null,0,null,null,false]
[null,null,null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=2,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C108","v":"28 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N108","v":6.97},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM24,AS24*AQ24,0)","v":0},{"$f":"IF(AM24,AT24*AQ24,0)","v":0},0,0,null,null,{"$f":"IF(BA23,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=3,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C109","v":"32 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N109","v":8.4700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM25,AS25*AQ25,0)","v":0},{"$f":"IF(AM25,AT25*AQ25,0)","v":0},0,0,null,null,{"$f":"IF(BA24,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY","Electrical & Misc",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=4,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C110","v":"36 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N110","v":9.9700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM26,AS26*AQ26,0)","v":0},{"$f":"IF(AM26,AT26*AQ26,0)","v":0},0,0,null,null,{"$f":"IF(BA25,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP37","v":"Add Circuit"},null,null,null,null,null,null,null,null,null,null,1,"General",null,null,null,null,null,null,{"$f":"IF(AM27,AS27,0)","v":0},{"$f":"IF(AM27,AT27,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP38","v":"Ceiling Fan"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=1,TRUE,FALSE)","v":true},"General","General","No Doors",null,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP39","v":"Lighting Fixture"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=2,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C70","v":"28 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N70","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP40","v":"Wire Cable Outlet"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=3,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C71","v":"30 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N71","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP41","v":"Grounded Outlet"},null,null,null,null,null,null,0,null,null,null,{"$f":"IF(AM27=4,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C72","v":"32 X 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N72","v":96.14},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"L29+L30+L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C73","v":"Interior Door Lockset"},null,null,{"$f":"'Materials Costs'!N73","v":8.9700000000000006},{"$f":"'Labor Costs'!F51","v":25},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP42","v":"Wall Switch"},null,null,null,null,null,null,0,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C74","v":"Single Closet Door"},null,null,{"$f":"'Materials Costs'!N74","v":165.2},{"$f":"'Labor Costs'!F54","v":100},0,0,0,0,null,null,false]
[null,null,null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C75","v":"Double Closet Door"},null,null,{"$f":"'Materials Costs'!N75","v":109},{"$f":"'Labor Costs'!F55","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Closet",null,null,{"$f":"'Materials Costs'!N76","v":22.97},{"$f":"'Labor Costs'!F56","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP43","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,false,"General","General","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N77","v":0.47249999999999998},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM36,AS36*AQ36,0)","v":0},{"$f":"IF(AM36,AT36*AQ36,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Labor Costs'!D64","v":"Add Circuit"},null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM37,AS37,0)","v":0},{"$f":"IF(AM37,AT37,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C62","v":"Ceiling Fan"},null,null,{"$f":"'Materials Costs'!N62","v":44.97},{"$f":"'Labor Costs'!F65","v":125},{"$f":"IF(AM38,AS38,0)","v":0},{"$f":"IF(AM38,AT38,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C63","v":"Lighting Fixture"},null,null,{"$f":"'Materials Costs'!N63","v":24.97},{"$f":"'Labor Costs'!F66","v":95},{"$f":"IF(AM39,AS39,0)","v":0},{"$f":"IF(AM39,AT39,0)","v":0},0,0,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C64","v":"Wire Cable Outlet"},null,null,{"$f":"'Materials Costs'!N64","v":29.97},{"$f":"'Labor Costs'!F67","v":100},{"$f":"IF(AM40,AS40,0)","v":0},{"$f":"IF(AM40,AT40,0)","v":0},0,0,null,null,false]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX43","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ41>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C65","v":"Grounded Outlet"},{"$f":"AI31","v":0},null,{"$f":"'Materials Costs'!N65","v":1.19},{"$f":"'Labor Costs'!F68","v":50},{"$f":"AQ41*AS41","v":0},{"$f":"AQ41*AT41","v":0},0,0,null,null,false]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW12","v":0},null,{"$f":"AX12","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ42>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C66","v":"Wall Switch"},{"$f":"AI33","v":0},null,{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F69","v":50},{"$f":"AQ42*AS42","v":0},{"$f":"AQ42*AT42","v":0},0,0,null,null,false]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW37:AW42)","v":0},null,{"$f":"SUM(AX37:AX42)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ43>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"AI36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ43*AT43","v":0},0,0,null,null,false]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW18:AW21)","v":0},null,{"$f":"SUM(AX18:AX21)","v":0},null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY44*0.5","v":0},{"$f":"AY44*0.5","v":0},{"$f":"IF(AM45,(AY3+AZ3)*'Offer Calculator'!U23,U4)","v":0}]
[null,null,null,null,"GENERAL",null,null,null,null,{"$f":"AW13+AW17+SUM(AW23:AW34)+AW36","v":0},null,{"$f":"AX13+AW17+SUM(AX23:AX34)+AX36","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW14:AW15)+AW35","v":0},null,{"$f":"SUM(AX14:AX15)+AX35","v":0},null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"SUM(AW5:AW11)","v":0},null,{"$f":"SUM(AX5:AX11)","v":0},null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Bedroom 3","index":15,"n_rows":65,"n_cols":53,"rows_kept":65,"cut":false,"hidden":false,"merged":[[45,4,45,7],[45,9,45,10],[45,11,45,12],[46,4,46,7],[46,9,46,10],[46,11,46,12],[43,4,43,7],[43,9,43,10],[43,11,43,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[4,11,4,12],[5,4,5,10],[5,11,5,12],[0,15,1,36],[1,3,1,13],[2,15,2,21],[3,4,3,10],[3,11,3,12],[3,16,3,17],[3,20,3,21],[3,22,3,28],[3,29,3,30],[3,32,3,33],[5,16,5,22],[5,27,5,33],[13,4,13,10],[13,11,13,12],[13,16,13,22],[13,23,13,24],[13,27,13,33],[15,4,15,10],[15,11,15,12],[15,16,15,22],[6,27,6,32],[9,4,9,10],[9,11,9,12],[11,4,11,10],[11,11,11,12],[11,16,11,22],[10,16,10,22],[10,11,10,12],[11,27,11,33],[7,4,7,10],[7,11,7,12],[8,11,8,12],[6,11,6,12],[6,16,6,22],[17,23,17,24],[18,11,18,12],[18,16,18,22],[18,23,18,24],[18,27,18,33],[12,11,12,12],[12,16,12,22],[12,27,12,33],[14,11,14,12],[14,16,14,22],[14,23,14,24],[14,27,14,33],[17,27,17,33],[15,23,15,24],[15,27,15,33],[16,11,16,12],[16,16,16,22],[16,23,16,24],[16,27,16,33],[17,4,17,10],[17,11,17,12],[17,16,17,22],[24,11,24,12],[24,27,24,32],[25,11,25,12],[25,27,25,32],[26,11,26,12],[26,27,26,33],[23,4,23,10],[23,11,23,12],[19,4,19,10],[19,11,19,12],[19,16,19,22],[21,4,21,10],[21,11,21,12],[21,16,21,22],[21,27,21,33],[22,11,22,12],[19,23,19,24],[19,27,19,33],[20,11,20,12],[20,16,20,22],[20,27,20,33],[35,27,35,33],[30,4,30,10],[30,11,30,12],[30,27,30,33],[31,4,31,10],[31,11,31,12],[31,27,31,33],[27,27,27,33],[28,4,28,10],[28,11,28,12],[28,27,28,33],[29,4,29,10],[29,11,29,12],[29,27,29,33],[32,27,32,33],[33,4,33,10],[33,11,33,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bedroom 3 Repair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total"]
[null,null,null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include?","Category","Contractor","Description","Measure","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor","DIY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW43)","v":0},{"$f":"SUM(AX5:AX43)","v":0}]
[null,null,null,null,"Windows",null,null,null,null,null,null,{"$f":"SUM(AW5:AW11)+SUM(AX5:AX11)","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Windows",{"$f":"$X$8","v":0},null,0,0,{"$f":"IF(AM5,AQ5*AS5,0)","v":0},null,{"$f":"ROUND(AU5*(COL/100),2)","v":0},{"$f":"IF(BA5,0,ROUND(AV5*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,"Blinds",null,null,null,null,null,null,{"$f":"SUM(AW24:AW26)+SUM(AX24:AX26)","v":0},null,null,null,null,"Replace Windows ",null,null,null,null,null,null,null,null,null,null,"Replace Blinds",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},{"$f":"$X$8","v":0},null,{"$f":"'Materials Costs'!O100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,{"$f":"IF(AM6,AQ6*AT6,0)","v":0},0,0,null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW12:AW15)+SUM(AX12:AX15)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$4=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW16:AW21)+SUM(AX16:AX21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=7,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Door ",null,null,null,null,null,null,{"$f":"SUM(AW28:AW31)+SUM(AX28:AX31)+AW32+AX32+AW36+AX36","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Doors & Closet",null,null,null,null,null,null,null,null,null,null,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM12,AQ12*AS12,0)","v":0},{"$f":"IF(AM12,AQ12*AT12,0)","v":0},{"$f":"ROUND(AU12*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP12","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,"Replace Entry Door",null,null,null,null,null,null,null,null,null,null,false,"General","General","Remove Wallpaper",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},{"$f":"IF(AM13,AQ13*AS13,0)","v":0},{"$f":"IF(AM13,AQ13*AT13,0)","v":0},{"$f":"ROUND(AU13*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,"Closet",null,null,null,null,null,null,{"$f":"SUM(AW33:AW35)+SUM(AX33:AX35)","v":0},null,null,null,null,{"$f":"AP13","v":"Remove Wallpaper"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},{"$f":"IF(AM14,AQ14*AS14,0)","v":0},{"$f":"IF(AM14,AQ14*AT14,0)","v":0},{"$f":"ROUND(AU14*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP14","v":"Prime Walls"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},{"$f":"IF(AM15,AQ15*AS15,0)","v":0},{"$f":"IF(AM15,AQ15*AT15,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Add Circuit",null,null,null,null,null,null,{"$f":"AW37+AX37","v":0},null,null,null,null,{"$f":"AP15","v":"Paint Walls"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP32","v":"Interior Door Lockset"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpet",null,null,null,null,null,null,null,null,null,null,{"$f":"AP33","v":"Single Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace and Paint Baseboards",{"$f":"(AF4*2)+(AI4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},{"$f":"IF(AM17,AQ17*AS17,0)","v":0},{"$f":"IF(AM17,AQ17*AT17,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Ceiling Fan & Light Fixture",null,null,null,null,null,null,{"$f":"AW38+AX38+AW39+AX39","v":0},null,null,null,null,"Install Engineered Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP34","v":"Double Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Engineered Hardwood Flooring",{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N16","v":2.89},{"$f":"'Labor Costs'!F18","v":3},{"$f":"IF(AM18,AQ18*AS18,0)","v":0},{"$f":"IF(AM18,AQ18*AT18,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refinish Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP35","v":"Paint Closet"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Carpet",{"$f":"((AF4*AI4)*1.15)/9","v":0},"yards",{"$f":"'Materials Costs'!N17+'Materials Costs'!N18","v":18},{"$f":"'Labor Costs'!F19","v":5},{"$f":"IF(AM19,AQ19*AS19,0)","v":0},{"$f":"IF(AM19,AQ19*AT19,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Cable Outlet",null,null,null,null,null,null,{"$f":"AW40+AX40","v":0},null,null,null,null,{"$f":"AP17","v":"Replace and Paint Baseboards"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP36","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Refinish Hardwood Floor",{"$f":"AF4*AI4","v":0},"sq ft",0,{"$f":"'Labor Costs'!F20","v":3.5},{"$f":"IF(AM20,AQ20*AS20,0)","v":0},{"$f":"IF(AM20,AQ20*AT20,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU21>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Replace Rotted Floor",{"$f":"X22","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ21*AS21","v":0},{"$f":"AQ21*AT21","v":0},0,0,null,null,false]
[null,null,null,null,"Outlets and Switches",null,null,null,null,null,null,{"$f":"AW41+AX41+AW42+AX42","v":0},null,null,null,null,{"$f":"AP21","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"General",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=1,TRUE,FALSE)","v":true},"General",null,"No Blinds",{"$f":"$AI$8","v":0},null,null,null,null,null,null,0,null,null,false]
[null,null,null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=2,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C108","v":"28 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N108","v":6.97},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM24,AS24*AQ24,0)","v":0},{"$f":"IF(AM24,AT24*AQ24,0)","v":0},0,0,null,null,{"$f":"IF(BA23,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=3,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C109","v":"32 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N109","v":8.4700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM25,AS25*AQ25,0)","v":0},{"$f":"IF(AM25,AT25*AQ25,0)","v":0},0,0,null,null,{"$f":"IF(BA24,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY","Electrical & Misc",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=4,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C110","v":"36 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N110","v":9.9700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM26,AS26*AQ26,0)","v":0},{"$f":"IF(AM26,AT26*AQ26,0)","v":0},0,0,null,null,{"$f":"IF(BA25,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP37","v":"Add Circuit"},null,null,null,null,null,null,null,null,null,null,1,"General",null,null,null,null,null,null,{"$f":"IF(AM27,AS27,0)","v":0},{"$f":"IF(AM27,AT27,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP38","v":"Ceiling Fan"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=1,TRUE,FALSE)","v":true},"General","General","No Doors",null,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP39","v":"Lighting Fixture"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=2,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C70","v":"28 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N70","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP40","v":"Wire Cable Outlet"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=3,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C71","v":"30 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N71","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP41","v":"Grounded Outlet"},null,null,null,null,null,null,0,null,null,null,{"$f":"IF(AM27=4,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C72","v":"32 X 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N72","v":96.14},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"L29+L30+L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C73","v":"Interior Door Lockset"},null,null,{"$f":"'Materials Costs'!N73","v":8.9700000000000006},{"$f":"'Labor Costs'!F51","v":25},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP42","v":"Wall Switch"},null,null,null,null,null,null,0,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C74","v":"Single Closet Door"},null,null,{"$f":"'Materials Costs'!N74","v":165.2},{"$f":"'Labor Costs'!F54","v":100},0,0,0,0,null,null,false]
[null,null,null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C75","v":"Double Closet Door"},null,null,{"$f":"'Materials Costs'!N75","v":109},{"$f":"'Labor Costs'!F55","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Closet",null,null,{"$f":"'Materials Costs'!N76","v":22.97},{"$f":"'Labor Costs'!F56","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP43","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,false,"General","General","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N77","v":0.47249999999999998},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM36,AS36*AQ36,0)","v":0},{"$f":"IF(AM36,AT36*AQ36,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Labor Costs'!D64","v":"Add Circuit"},null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM37,AS37,0)","v":0},{"$f":"IF(AM37,AT37,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C62","v":"Ceiling Fan"},null,null,{"$f":"'Materials Costs'!N62","v":44.97},{"$f":"'Labor Costs'!F65","v":125},{"$f":"IF(AM38,AS38,0)","v":0},{"$f":"IF(AM38,AT38,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C63","v":"Lighting Fixture"},null,null,{"$f":"'Materials Costs'!N63","v":24.97},{"$f":"'Labor Costs'!F66","v":95},{"$f":"IF(AM39,AS39,0)","v":0},{"$f":"IF(AM39,AT39,0)","v":0},0,0,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C64","v":"Wire Cable Outlet"},null,null,{"$f":"'Materials Costs'!N64","v":29.97},{"$f":"'Labor Costs'!F67","v":100},{"$f":"IF(AM40,AS40,0)","v":0},{"$f":"IF(AM40,AT40,0)","v":0},0,0,null,null,false]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX43","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ41>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C65","v":"Grounded Outlet"},{"$f":"AI31","v":0},null,{"$f":"'Materials Costs'!N65","v":1.19},{"$f":"'Labor Costs'!F68","v":50},{"$f":"AQ41*AS41","v":0},{"$f":"AQ41*AT41","v":0},0,0,null,null,false]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW12","v":0},null,{"$f":"AX12","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ42>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C66","v":"Wall Switch"},{"$f":"AI33","v":0},null,{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F69","v":50},{"$f":"AQ42*AS42","v":0},{"$f":"AQ42*AT42","v":0},0,0,null,null,false]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW37:AW42)","v":0},null,{"$f":"SUM(AX37:AX42)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ43>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"AI36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ43*AT43","v":0},0,0,null,null,false]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW18:AW21)","v":0},null,{"$f":"SUM(AX18:AX21)","v":0},null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY44*0.5","v":0},{"$f":"AY44*0.5","v":0},{"$f":"IF(AM45,(AY3+AZ3)*'Offer Calculator'!U23,U4)","v":0}]
[null,null,null,null,"GENERAL",null,null,null,null,{"$f":"AW13+AW17+SUM(AW23:AW34)+AW36","v":0},null,{"$f":"AX13+AW17+SUM(AX23:AX34)+AX36","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW14:AW15)+AW35","v":0},null,{"$f":"SUM(AX14:AX15)+AX35","v":0},null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"SUM(AW5:AW11)","v":0},null,{"$f":"SUM(AX5:AX11)","v":0},null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Bedroom 4","index":16,"n_rows":65,"n_cols":53,"rows_kept":65,"cut":false,"hidden":false,"merged":[[45,4,45,7],[45,9,45,10],[45,11,45,12],[46,4,46,7],[46,9,46,10],[46,11,46,12],[43,4,43,7],[43,9,43,10],[43,11,43,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[4,11,4,12],[5,4,5,10],[5,11,5,12],[0,15,1,36],[1,3,1,13],[2,15,2,21],[3,4,3,10],[3,11,3,12],[3,16,3,17],[3,20,3,21],[3,22,3,28],[3,29,3,30],[3,32,3,33],[5,16,5,22],[5,27,5,33],[13,4,13,10],[13,11,13,12],[13,16,13,22],[13,23,13,24],[13,27,13,33],[15,4,15,10],[15,11,15,12],[15,16,15,22],[6,27,6,32],[9,4,9,10],[9,11,9,12],[11,4,11,10],[11,11,11,12],[11,16,11,22],[10,16,10,22],[10,11,10,12],[11,27,11,33],[7,4,7,10],[7,11,7,12],[8,11,8,12],[6,11,6,12],[6,16,6,22],[17,23,17,24],[18,11,18,12],[18,16,18,22],[18,23,18,24],[18,27,18,33],[12,11,12,12],[12,16,12,22],[12,27,12,33],[14,11,14,12],[14,16,14,22],[14,23,14,24],[14,27,14,33],[17,27,17,33],[15,23,15,24],[15,27,15,33],[16,11,16,12],[16,16,16,22],[16,23,16,24],[16,27,16,33],[17,4,17,10],[17,11,17,12],[17,16,17,22],[24,11,24,12],[24,27,24,32],[25,11,25,12],[25,27,25,32],[26,11,26,12],[26,27,26,33],[23,4,23,10],[23,11,23,12],[19,4,19,10],[19,11,19,12],[19,16,19,22],[21,4,21,10],[21,11,21,12],[21,16,21,22],[21,27,21,33],[22,11,22,12],[19,23,19,24],[19,27,19,33],[20,11,20,12],[20,16,20,22],[20,27,20,33],[35,27,35,33],[30,4,30,10],[30,11,30,12],[30,27,30,33],[31,4,31,10],[31,11,31,12],[31,27,31,33],[27,27,27,33],[28,4,28,10],[28,11,28,12],[28,27,28,33],[29,4,29,10],[29,11,29,12],[29,27,29,33],[32,27,32,33],[33,4,33,10],[33,11,33,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bedroom 4 Repair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total"]
[null,null,null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include?","Category","Contractor","Description","Measure","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor","DIY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW43)","v":0},{"$f":"SUM(AX5:AX43)","v":0}]
[null,null,null,null,"Windows",null,null,null,null,null,null,{"$f":"SUM(AW5:AW11)+SUM(AX5:AX11)","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Windows",{"$f":"$X$8","v":0},null,0,0,{"$f":"IF(AM5,AQ5*AS5,0)","v":0},null,{"$f":"ROUND(AU5*(COL/100),2)","v":0},{"$f":"IF(BA5,0,ROUND(AV5*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,"Blinds",null,null,null,null,null,null,{"$f":"SUM(AW24:AW26)+SUM(AX24:AX26)","v":0},null,null,null,null,"Replace Windows ",null,null,null,null,null,null,null,null,null,null,"Replace Blinds",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},{"$f":"$X$8","v":0},null,{"$f":"'Materials Costs'!O100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,{"$f":"IF(AM6,AQ6*AT6,0)","v":0},0,0,null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW12:AW15)+SUM(AX12:AX15)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$4=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW16:AW21)+SUM(AX16:AX21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=7,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Door ",null,null,null,null,null,null,{"$f":"SUM(AW28:AW31)+SUM(AX28:AX31)+AW32+AX32+AW36+AX36","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Doors & Closet",null,null,null,null,null,null,null,null,null,null,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM12,AQ12*AS12,0)","v":0},{"$f":"IF(AM12,AQ12*AT12,0)","v":0},{"$f":"ROUND(AU12*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP12","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,"Replace Entry Door",null,null,null,null,null,null,null,null,null,null,false,"General","General","Remove Wallpaper",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},{"$f":"IF(AM13,AQ13*AS13,0)","v":0},{"$f":"IF(AM13,AQ13*AT13,0)","v":0},{"$f":"ROUND(AU13*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,"Closet",null,null,null,null,null,null,{"$f":"SUM(AW33:AW35)+SUM(AX33:AX35)","v":0},null,null,null,null,{"$f":"AP13","v":"Remove Wallpaper"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},{"$f":"IF(AM14,AQ14*AS14,0)","v":0},{"$f":"IF(AM14,AQ14*AT14,0)","v":0},{"$f":"ROUND(AU14*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP14","v":"Prime Walls"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},{"$f":"IF(AM15,AQ15*AS15,0)","v":0},{"$f":"IF(AM15,AQ15*AT15,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Add Circuit",null,null,null,null,null,null,{"$f":"AW37+AX37","v":0},null,null,null,null,{"$f":"AP15","v":"Paint Walls"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP32","v":"Interior Door Lockset"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpet",null,null,null,null,null,null,null,null,null,null,{"$f":"AP33","v":"Single Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace and Paint Baseboards",{"$f":"(AF4*2)+(AI4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},{"$f":"IF(AM17,AQ17*AS17,0)","v":0},{"$f":"IF(AM17,AQ17*AT17,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Ceiling Fan & Light Fixture",null,null,null,null,null,null,{"$f":"AW38+AX38+AW39+AX39","v":0},null,null,null,null,"Install Engineered Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP34","v":"Double Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Engineered Hardwood Flooring",{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N16","v":2.89},{"$f":"'Labor Costs'!F18","v":3},{"$f":"IF(AM18,AQ18*AS18,0)","v":0},{"$f":"IF(AM18,AQ18*AT18,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refinish Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP35","v":"Paint Closet"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Carpet",{"$f":"((AF4*AI4)*1.15)/9","v":0},"yards",{"$f":"'Materials Costs'!N17+'Materials Costs'!N18","v":18},{"$f":"'Labor Costs'!F19","v":5},{"$f":"IF(AM19,AQ19*AS19,0)","v":0},{"$f":"IF(AM19,AQ19*AT19,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Cable Outlet",null,null,null,null,null,null,{"$f":"AW40+AX40","v":0},null,null,null,null,{"$f":"AP17","v":"Replace and Paint Baseboards"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP36","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Refinish Hardwood Floor",{"$f":"AF4*AI4","v":0},"sq ft",0,{"$f":"'Labor Costs'!F20","v":3.5},{"$f":"IF(AM20,AQ20*AS20,0)","v":0},{"$f":"IF(AM20,AQ20*AT20,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU21>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Replace Rotted Floor",{"$f":"X22","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ21*AS21","v":0},{"$f":"AQ21*AT21","v":0},0,0,null,null,false]
[null,null,null,null,"Outlets and Switches",null,null,null,null,null,null,{"$f":"AW41+AX41+AW42+AX42","v":0},null,null,null,null,{"$f":"AP21","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"General",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=1,TRUE,FALSE)","v":true},"General",null,"No Blinds",{"$f":"$AI$8","v":0},null,null,null,null,null,null,0,null,null,false]
[null,null,null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=2,TRUE,FALSE)","v":false},"General","Windows & Doors",{"$f":"'Materials Costs'!C108","v":"28 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N108","v":6.97},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM24,AS24*AQ24,0)","v":0},{"$f":"IF(AM24,AT24*AQ24,0)","v":0},0,0,null,null,{"$f":"IF(BA23,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=3,TRUE,FALSE)","v":false},"General","Windows & Doors",{"$f":"'Materials Costs'!C109","v":"32 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N109","v":8.4700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM25,AS25*AQ25,0)","v":0},{"$f":"IF(AM25,AT25*AQ25,0)","v":0},0,0,null,null,{"$f":"IF(BA24,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY","Electrical & Misc",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=4,TRUE,FALSE)","v":false},"General","Windows & Doors",{"$f":"'Materials Costs'!C110","v":"36 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N110","v":9.9700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM26,AS26*AQ26,0)","v":0},{"$f":"IF(AM26,AT26*AQ26,0)","v":0},0,0,null,null,{"$f":"IF(BA25,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP37","v":"Add Circuit"},null,null,null,null,null,null,null,null,null,null,1,"General",null,null,null,null,null,null,{"$f":"IF(AM27,AS27,0)","v":0},{"$f":"IF(AM27,AT27,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP38","v":"Ceiling Fan"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=1,TRUE,FALSE)","v":true},"General",null,"No Doors",null,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP39","v":"Lighting Fixture"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=2,TRUE,FALSE)","v":false},"General","Windows & Doors",{"$f":"'Materials Costs'!C70","v":"28 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N70","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP40","v":"Wire Cable Outlet"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=3,TRUE,FALSE)","v":false},"General","Windows & Doors",{"$f":"'Materials Costs'!C71","v":"30 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N71","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP41","v":"Grounded Outlet"},null,null,null,null,null,null,0,null,null,null,{"$f":"IF(AM27=4,TRUE,FALSE)","v":false},"General","Windows & Doors",{"$f":"'Materials Costs'!C72","v":"32 X 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N72","v":96.14},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"L29+L30+L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C73","v":"Interior Door Lockset"},null,null,{"$f":"'Materials Costs'!N73","v":8.9700000000000006},{"$f":"'Labor Costs'!F51","v":25},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP42","v":"Wall Switch"},null,null,null,null,null,null,0,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C74","v":"Single Closet Door"},null,null,{"$f":"'Materials Costs'!N74","v":165.2},{"$f":"'Labor Costs'!F54","v":100},0,0,0,0,null,null,false]
[null,null,null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C75","v":"Double Closet Door"},null,null,{"$f":"'Materials Costs'!N75","v":109},{"$f":"'Labor Costs'!F55","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Closet",null,null,{"$f":"'Materials Costs'!N76","v":22.97},{"$f":"'Labor Costs'!F56","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP43","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,false,"General","General","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N77","v":0.47249999999999998},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM36,AS36*AQ36,0)","v":0},{"$f":"IF(AM36,AT36*AQ36,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Labor Costs'!D64","v":"Add Circuit"},null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM37,AS37,0)","v":0},{"$f":"IF(AM37,AT37,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C62","v":"Ceiling Fan"},null,null,{"$f":"'Materials Costs'!N62","v":44.97},{"$f":"'Labor Costs'!F65","v":125},{"$f":"IF(AM38,AS38,0)","v":0},{"$f":"IF(AM38,AT38,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C63","v":"Lighting Fixture"},null,null,{"$f":"'Materials Costs'!N63","v":24.97},{"$f":"'Labor Costs'!F66","v":95},{"$f":"IF(AM39,AS39,0)","v":0},{"$f":"IF(AM39,AT39,0)","v":0},0,0,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C64","v":"Wire Cable Outlet"},null,null,{"$f":"'Materials Costs'!N64","v":29.97},{"$f":"'Labor Costs'!F67","v":100},{"$f":"IF(AM40,AS40,0)","v":0},{"$f":"IF(AM40,AT40,0)","v":0},0,0,null,null,false]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX43","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ41>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C65","v":"Grounded Outlet"},{"$f":"AI31","v":0},null,{"$f":"'Materials Costs'!N65","v":1.19},{"$f":"'Labor Costs'!F68","v":50},{"$f":"AQ41*AS41","v":0},{"$f":"AQ41*AT41","v":0},0,0,null,null,false]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW12","v":0},null,{"$f":"AX12","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ42>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C66","v":"Wall Switch"},{"$f":"AI33","v":0},null,{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F69","v":50},{"$f":"AQ42*AS42","v":0},{"$f":"AQ42*AT42","v":0},0,0,null,null,false]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW37:AW42)","v":0},null,{"$f":"SUM(AX37:AX42)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ43>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"AI36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ43*AT43","v":0},0,0,null,null,false]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW18:AW21)","v":0},null,{"$f":"SUM(AX18:AX21)","v":0},null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY44*0.5","v":0},{"$f":"AY44*0.5","v":0},{"$f":"IF(AM45,(AY3+AZ3)*'Offer Calculator'!U23,U4)","v":0}]
[null,null,null,null,"GENERAL",null,null,null,null,{"$f":"AW13+AW17+SUM(AW23:AW34)+AW36","v":0},null,{"$f":"AX13+AW17+SUM(AX23:AX34)+AX36","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW14:AW15)+AW35","v":0},null,{"$f":"SUM(AX14:AX15)+AX35","v":0},null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"SUM(AW5:AW11)","v":0},null,{"$f":"SUM(AX5:AX11)","v":0},null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Bedroom 5","index":17,"n_rows":65,"n_cols":53,"rows_kept":65,"cut":false,"hidden":false,"merged":[[45,4,45,7],[45,9,45,10],[45,11,45,12],[46,4,46,7],[46,9,46,10],[46,11,46,12],[43,4,43,7],[43,9,43,10],[43,11,43,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[4,11,4,12],[5,4,5,10],[5,11,5,12],[0,15,1,36],[1,3,1,13],[2,15,2,21],[3,4,3,10],[3,11,3,12],[3,16,3,17],[3,20,3,21],[3,22,3,28],[3,29,3,30],[3,32,3,33],[5,16,5,22],[5,27,5,33],[13,4,13,10],[13,11,13,12],[13,16,13,22],[13,23,13,24],[13,27,13,33],[15,4,15,10],[15,11,15,12],[15,16,15,22],[6,27,6,32],[9,4,9,10],[9,11,9,12],[11,4,11,10],[11,11,11,12],[11,16,11,22],[10,16,10,22],[10,11,10,12],[11,27,11,33],[7,4,7,10],[7,11,7,12],[8,11,8,12],[6,11,6,12],[6,16,6,22],[17,23,17,24],[18,11,18,12],[18,16,18,22],[18,23,18,24],[18,27,18,33],[12,11,12,12],[12,16,12,22],[12,27,12,33],[14,11,14,12],[14,16,14,22],[14,23,14,24],[14,27,14,33],[17,27,17,33],[15,23,15,24],[15,27,15,33],[16,11,16,12],[16,16,16,22],[16,23,16,24],[16,27,16,33],[17,4,17,10],[17,11,17,12],[17,16,17,22],[24,11,24,12],[24,27,24,32],[25,11,25,12],[25,27,25,32],[26,11,26,12],[26,27,26,33],[23,4,23,10],[23,11,23,12],[19,4,19,10],[19,11,19,12],[19,16,19,22],[21,4,21,10],[21,11,21,12],[21,16,21,22],[21,27,21,33],[22,11,22,12],[19,23,19,24],[19,27,19,33],[20,11,20,12],[20,16,20,22],[20,27,20,33],[35,27,35,33],[30,4,30,10],[30,11,30,12],[30,27,30,33],[31,4,31,10],[31,11,31,12],[31,27,31,33],[27,27,27,33],[28,4,28,10],[28,11,28,12],[28,27,28,33],[29,4,29,10],[29,11,29,12],[29,27,29,33],[32,27,32,33],[33,4,33,10],[33,11,33,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bedroom 5 Repair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total"]
[null,null,null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include?","Category","Contractor","Description","Measure","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor","DIY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW43)","v":0},{"$f":"SUM(AX5:AX43)","v":0}]
[null,null,null,null,"Windows",null,null,null,null,null,null,{"$f":"SUM(AW5:AW11)+SUM(AX5:AX11)","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Windows",{"$f":"$X$8","v":0},null,0,0,{"$f":"IF(AM5,AQ5*AS5,0)","v":0},null,{"$f":"ROUND(AU5*(COL/100),2)","v":0},{"$f":"IF(BA5,0,ROUND(AV5*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,"Blinds",null,null,null,null,null,null,{"$f":"SUM(AW24:AW26)+SUM(AX24:AX26)","v":0},null,null,null,null,"Replace Windows ",null,null,null,null,null,null,null,null,null,null,"Replace Blinds",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},{"$f":"$X$8","v":0},null,{"$f":"'Materials Costs'!O100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,{"$f":"IF(AM6,AQ6*AT6,0)","v":0},0,0,null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Walls",null,null,null,null,null,null,{"$f":"SUM(AW12:AW15)+SUM(AX12:AX15)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$4=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW16:AW21)+SUM(AX16:AX21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=7,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Door ",null,null,null,null,null,null,{"$f":"SUM(AW28:AW31)+SUM(AX28:AX31)+AW32+AX32+AW36+AX36","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Doors & Closet",null,null,null,null,null,null,null,null,null,null,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM12,AQ12*AS12,0)","v":0},{"$f":"IF(AM12,AQ12*AT12,0)","v":0},{"$f":"ROUND(AU12*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP12","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,"Replace Entry Door",null,null,null,null,null,null,null,null,null,null,false,"General","General","Remove Wallpaper",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",0,{"$f":"'Labor Costs'!F7","v":1},{"$f":"IF(AM13,AQ13*AS13,0)","v":0},{"$f":"IF(AM13,AQ13*AT13,0)","v":0},{"$f":"ROUND(AU13*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,"Closet",null,null,null,null,null,null,{"$f":"SUM(AW33:AW35)+SUM(AX33:AX35)","v":0},null,null,null,null,{"$f":"AP13","v":"Remove Wallpaper"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},{"$f":"IF(AM14,AQ14*AS14,0)","v":0},{"$f":"IF(AM14,AQ14*AT14,0)","v":0},{"$f":"ROUND(AU14*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP14","v":"Prime Walls"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},{"$f":"IF(AM15,AQ15*AS15,0)","v":0},{"$f":"IF(AM15,AQ15*AT15,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Add Circuit",null,null,null,null,null,null,{"$f":"AW37+AX37","v":0},null,null,null,null,{"$f":"AP15","v":"Paint Walls"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP32","v":"Interior Door Lockset"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpet",null,null,null,null,null,null,null,null,null,null,{"$f":"AP33","v":"Single Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace and Paint Baseboards",{"$f":"(AF4*2)+(AI4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},{"$f":"IF(AM17,AQ17*AS17,0)","v":0},{"$f":"IF(AM17,AQ17*AT17,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Ceiling Fan & Light Fixture",null,null,null,null,null,null,{"$f":"AW38+AX38+AW39+AX39","v":0},null,null,null,null,"Install Engineered Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP34","v":"Double Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Engineered Hardwood Flooring",{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N16","v":2.89},{"$f":"'Labor Costs'!F18","v":3},{"$f":"IF(AM18,AQ18*AS18,0)","v":0},{"$f":"IF(AM18,AQ18*AT18,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refinish Hardwood",null,null,null,null,null,null,null,null,null,null,{"$f":"AP35","v":"Paint Closet"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Carpet",{"$f":"((AF4*AI4)*1.15)/9","v":0},"yards",{"$f":"'Materials Costs'!N17+'Materials Costs'!N18","v":18},{"$f":"'Labor Costs'!F19","v":5},{"$f":"IF(AM19,AQ19*AS19,0)","v":0},{"$f":"IF(AM19,AQ19*AT19,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Cable Outlet",null,null,null,null,null,null,{"$f":"AW40+AX40","v":0},null,null,null,null,{"$f":"AP17","v":"Replace and Paint Baseboards"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP36","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Refinish Hardwood Floor",{"$f":"AF4*AI4","v":0},"sq ft",0,{"$f":"'Labor Costs'!F20","v":3.5},{"$f":"IF(AM20,AQ20*AS20,0)","v":0},{"$f":"IF(AM20,AQ20*AT20,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU21>0,TRUE,FALSE)","v":false},"Flooring","Flooring","Replace Rotted Floor",{"$f":"X22","v":0},"sq ft",{"$f":"'Materials Costs'!N21","v":0.76718750000000002},{"$f":"'Labor Costs'!F21","v":2.5},{"$f":"AQ21*AS21","v":0},{"$f":"AQ21*AT21","v":0},0,0,null,null,false]
[null,null,null,null,"Outlets and Switches",null,null,null,null,null,null,{"$f":"AW41+AX41+AW42+AX42","v":0},null,null,null,null,{"$f":"AP21","v":"Replace Rotted Floor"},null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"General",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=1,TRUE,FALSE)","v":true},"General",null,"No Blinds",{"$f":"$AI$8","v":0},null,null,null,null,null,null,0,null,null,false]
[null,null,null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=2,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C108","v":"28 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N108","v":6.97},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM24,AS24*AQ24,0)","v":0},{"$f":"IF(AM24,AT24*AQ24,0)","v":0},0,0,null,null,{"$f":"IF(BA23,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=3,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C109","v":"32 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N109","v":8.4700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM25,AS25*AQ25,0)","v":0},{"$f":"IF(AM25,AT25*AQ25,0)","v":0},0,0,null,null,{"$f":"IF(BA24,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY","Electrical & Misc",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$22=4,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C110","v":"36 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N110","v":9.9700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM26,AS26*AQ26,0)","v":0},{"$f":"IF(AM26,AT26*AQ26,0)","v":0},0,0,null,null,{"$f":"IF(BA25,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP37","v":"Add Circuit"},null,null,null,null,null,null,null,null,null,null,1,"General",null,null,null,null,null,null,{"$f":"IF(AM27,AS27,0)","v":0},{"$f":"IF(AM27,AT27,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP38","v":"Ceiling Fan"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=1,TRUE,FALSE)","v":true},"General",null,"No Doors",null,null,0,0,0,0,0,0,null,null,false]
[null,null,null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP39","v":"Lighting Fixture"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=2,TRUE,FALSE)","v":false},"General","Windows & Doors",{"$f":"'Materials Costs'!C70","v":"28 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N70","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP40","v":"Wire Cable Outlet"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM27=3,TRUE,FALSE)","v":false},"General","Windows & Doors",{"$f":"'Materials Costs'!C71","v":"30 x 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N71","v":76.790000000000006},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP41","v":"Grounded Outlet"},null,null,null,null,null,null,0,null,null,null,{"$f":"IF(AM27=4,TRUE,FALSE)","v":false},"General","Windows & Doors",{"$f":"'Materials Costs'!C72","v":"32 X 80 Prehung Interior Door"},null,null,{"$f":"'Materials Costs'!N72","v":96.14},{"$f":"'Labor Costs'!$F$52","v":150},0,0,0,0,null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"L29+L30+L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C73","v":"Interior Door Lockset"},null,null,{"$f":"'Materials Costs'!N73","v":8.9700000000000006},{"$f":"'Labor Costs'!F51","v":25},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP42","v":"Wall Switch"},null,null,null,null,null,null,0,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C74","v":"Single Closet Door"},null,null,{"$f":"'Materials Costs'!N74","v":165.2},{"$f":"'Labor Costs'!F54","v":100},0,0,0,0,null,null,false]
[null,null,null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C75","v":"Double Closet Door"},null,null,{"$f":"'Materials Costs'!N75","v":109},{"$f":"'Labor Costs'!F55","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Closet",null,null,{"$f":"'Materials Costs'!N76","v":22.97},{"$f":"'Labor Costs'!F56","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP43","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,false,"General","General","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N77","v":0.47249999999999998},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM36,AS36*AQ36,0)","v":0},{"$f":"IF(AM36,AT36*AQ36,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Labor Costs'!D64","v":"Add Circuit"},null,null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"IF(AM37,AS37,0)","v":0},{"$f":"IF(AM37,AT37,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C62","v":"Ceiling Fan"},null,null,{"$f":"'Materials Costs'!N62","v":44.97},{"$f":"'Labor Costs'!F65","v":125},{"$f":"IF(AM38,AS38,0)","v":0},{"$f":"IF(AM38,AT38,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C63","v":"Lighting Fixture"},null,null,{"$f":"'Materials Costs'!N63","v":24.97},{"$f":"'Labor Costs'!F66","v":95},{"$f":"IF(AM39,AS39,0)","v":0},{"$f":"IF(AM39,AT39,0)","v":0},0,0,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C64","v":"Wire Cable Outlet"},null,null,{"$f":"'Materials Costs'!N64","v":29.97},{"$f":"'Labor Costs'!F67","v":100},{"$f":"IF(AM40,AS40,0)","v":0},{"$f":"IF(AM40,AT40,0)","v":0},0,0,null,null,false]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX43","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ41>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C65","v":"Grounded Outlet"},{"$f":"AI31","v":0},null,{"$f":"'Materials Costs'!N65","v":1.19},{"$f":"'Labor Costs'!F68","v":50},{"$f":"AQ41*AS41","v":0},{"$f":"AQ41*AT41","v":0},0,0,null,null,false]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW12","v":0},null,{"$f":"AX12","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ42>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C66","v":"Wall Switch"},{"$f":"AI33","v":0},null,{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F69","v":50},{"$f":"AQ42*AS42","v":0},{"$f":"AQ42*AT42","v":0},0,0,null,null,false]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW37:AW42)","v":0},null,{"$f":"SUM(AX37:AX42)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ43>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"AI36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ43*AT43","v":0},0,0,null,null,false]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW18:AW21)","v":0},null,{"$f":"SUM(AX18:AX21)","v":0},null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY44*0.5","v":0},{"$f":"AY44*0.5","v":0},{"$f":"IF(AM45,(AY3+AZ3)*'Offer Calculator'!U23,U4)","v":0}]
[null,null,null,null,"GENERAL",null,null,null,null,{"$f":"AW13+AW17+SUM(AW23:AW34)+AW36","v":0},null,{"$f":"AX13+AW17+SUM(AX23:AX34)+AX36","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW14:AW15)+AW35","v":0},null,{"$f":"SUM(AX14:AX15)+AX35","v":0},null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"SUM(AW5:AW11)","v":0},null,{"$f":"SUM(AX5:AX11)","v":0},null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Basement Utility","index":18,"n_rows":65,"n_cols":53,"rows_kept":65,"cut":false,"hidden":false,"merged":[[46,4,46,7],[46,9,46,10],[46,11,46,12],[47,4,47,7],[47,9,47,10],[47,11,47,12],[49,4,49,7],[49,9,49,10],[49,11,49,12],[48,4,48,7],[48,9,48,10],[48,11,48,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[45,4,45,7],[45,9,45,10],[45,11,45,12],[43,4,43,7],[43,11,43,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[40,4,40,7],[40,9,40,10],[40,11,40,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[0,15,1,36],[1,3,1,13],[2,15,2,21],[3,4,3,10],[3,11,3,12],[3,16,3,17],[3,20,3,21],[3,22,3,28],[3,29,3,30],[3,32,3,33],[7,4,7,10],[7,11,7,12],[8,11,8,12],[8,16,8,22],[8,27,8,33],[9,4,9,10],[9,11,9,12],[4,11,4,12],[5,4,5,10],[5,11,5,12],[5,16,5,22],[5,27,5,33],[6,11,6,12],[12,11,12,12],[12,16,12,22],[12,27,12,33],[13,4,13,10],[13,11,13,12],[13,16,13,22],[13,23,13,24],[13,27,13,33],[10,11,10,12],[10,16,10,22],[11,4,11,10],[11,11,11,12],[11,16,11,22],[11,27,11,33],[14,11,14,12],[14,16,14,22],[14,23,14,24],[14,27,14,33],[15,4,15,10],[15,11,15,12],[15,16,15,22],[15,23,15,24],[15,27,15,33],[16,11,16,12],[16,16,16,22],[16,23,16,24],[16,27,16,33],[17,4,17,10],[17,11,17,12],[17,16,17,22],[17,23,17,24],[17,27,17,33],[18,11,18,12],[18,16,18,22],[18,23,18,24],[18,27,18,33],[19,4,19,10],[19,11,19,12],[19,16,19,22],[19,23,19,24],[19,27,19,33],[22,11,22,12],[20,16,20,22],[23,4,23,10],[23,11,23,12],[24,11,24,12],[24,27,24,32],[22,27,22,33],[20,11,20,12],[21,27,21,33],[21,4,21,10],[21,11,21,12],[21,16,21,22],[20,27,20,33],[27,16,27,22],[27,27,27,33],[28,4,28,10],[28,11,28,12],[28,16,28,22],[28,27,28,33],[25,4,25,10],[25,11,25,12],[25,16,25,21],[25,27,25,32],[26,11,26,12],[26,27,26,33],[35,27,35,33],[31,16,31,22],[33,27,33,33],[31,4,31,10],[31,11,31,12],[31,27,31,33],[34,4,34,10],[34,11,34,12],[29,4,29,10],[29,11,29,12],[29,16,29,22],[29,27,29,33],[30,4,30,10],[30,11,30,12],[30,16,30,22],[30,27,30,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basement and Utility Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total"]
[null,null,null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include?","Category","Contractor","Description","Amount ","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor","DIY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Room",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW53)","v":0},{"$f":"SUM(AX5:AX53)","v":0}]
[null,null,null,null,"Windows",null,null,null,null,null,null,{"$f":"SUM(AW5:AW12)+SUM(AX5:AX12)+AW13+AX13","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"Room dimensions (ft):",null,null,null,null,null,null,"Width",null,0,"Depth",null,0,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Windows",{"$f":"$X$8","v":0},null,0,0,{"$f":"IF(AM5,AQ5*AS5,0)","v":0},null,{"$f":"ROUND(AU5*(COL/100),2)","v":0},{"$f":"IF(BA5,0,ROUND(AV5*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,"Blinds",null,null,null,null,null,null,{"$f":"SUM(AW32:AW34)+SUM(AX32:AX34)+AW35+AX35","v":0},null,null,null,null,"Replace Windows ",null,null,null,null,null,null,null,null,null,"DIY","Replace Blinds",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C107","v":"Glass Block "},{"$f":"X8","v":0},null,{"$f":"'Materials Costs'!N107","v":124.33},{"$f":"'Labor Costs'!$F$44","v":125},0,{"$f":"IF(AM6,AQ6*AT6,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},{"$f":"$X$8","v":0},null,{"$f":"'Materials Costs'!O100","v":124},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,{"$f":"IF($BA$4,TRUE,FALSE)","v":false}]
[null,null,null,null,"Finish Existing Walls",null,null,null,null,null,null,{"$f":"SUM(AW14:AW17)+SUM(AX14:AX17)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$4=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N101","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(choose closet size)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=5,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N102","v":147},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Add New Walls",null,null,null,null,null,null,{"$f":"SUM(AW38:AW39)+SUM(AX38:AX39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=6,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N103","v":155},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=7,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},0,null,{"$f":"'Materials Costs'!N104","v":134},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Floors",null,null,null,null,null,null,{"$f":"SUM(AW18:AW24)+SUM(AX18:AX24)","v":0},null,null,null,"DIY","Walls & Floors",null,null,null,null,null,null,null,null,null,"DIY","Add Wall, Laundry, Sump Pump",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$4=8,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},0,null,{"$f":"'Materials Costs'!N105","v":167},{"$f":"'Labor Costs'!$F$44","v":125},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP14","v":"Hang & Finish Drywall"},null,null,null,null,null,null,null,null,null,null,"Rebuild Basement Walls",null,null,null,null,null,null,0,null,null,null,false,"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C106","v":"Picture Window"},1,null,{"$f":"'Materials Costs'!N106","v":790.7},{"$f":"'Labor Costs'!F45","v":200},0,0,0,0,null,null,false]
[null,null,null,null,"Rebuild Basement Walls Sump Pump",null,null,null,null,null,null,{"$f":"AW37+AX37+SUM(AW44:AW45)+SUM(AX44:AX45)","v":0},null,null,null,null,"Install Furring Strips",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Drywall","Drywall","Hang & Finish Drywall",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N5+'Materials Costs'!N6","v":0.348825},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6","v":2.4500000000000002},{"$f":"IF(AM14,AQ14*AS14,0)","v":0},{"$f":"IF(AM14,AQ14*AT14,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP16","v":"Prime Walls"},null,null,null,null,null,null,null,null,null,null,"Frame and Drywall New Rooms",null,null,null,null,null,null,0,null,null,null,false,"General","General","Install Furring Strips",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N10","v":0.23375000000000001},{"$f":"'Labor Costs'!F10","v":0.36},{"$f":"IF(AM15,AQ15*AS15,0)","v":0},{"$f":"IF(AM15,AQ15*AT15,0)","v":0},{"$f":"ROUND(AU15*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,"Closet, Cabinet",null,null,null,null,null,null,{"$f":"SUM(AW40:AW43)+SUM(AX40:AX43)","v":0},null,null,null,null,{"$f":"AP17","v":"Paint Walls"},null,null,null,null,null,null,null,null,null,null,"Add Interior Doors",null,null,null,null,null,null,0,null,null,null,false,"Painter","Painter","Prime Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N9","v":4.2450000000000002E-2},{"$f":"'Labor Costs'!F9","v":0.4},{"$f":"IF(AM16,AQ16*AS16,0)","v":0},{"$f":"IF(AM16,AQ16*AT16,0)","v":0},{"$f":"ROUND(AU16*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Walls",{"$f":"(8*$AF$4)*2+(8*$AI$4)*2","v":0},"sq ft",{"$f":"'Materials Costs'!N8","v":0.11484999999999999},{"$f":"'Labor Costs'!F8","v":0.65},{"$f":"IF(AM17,AQ17*AS17,0)","v":0},{"$f":"IF(AM17,AQ17*AT17,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Ceiling Fan & Light Fixture",null,null,null,null,null,null,{"$f":"SUM(AW47:AW48)+SUM(AX47:AX48)","v":0},null,null,null,null,"Install Engineered Hardwood",null,null,null,null,null,null,null,null,null,null,"Add Laundry Wall Cabinet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ceramic Tile",null,null,null,null,null,null,null,null,null,null,"Double Closet Door",null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace and Paint Baseboards",{"$f":"(AF4*2)+(AI4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N19+'Materials Costs'!N20","v":0.21617500000000001},{"$f":"'Labor Costs'!F17","v":2.77},{"$f":"IF(AM19,AQ19*AS19,0)","v":0},{"$f":"IF(AM19,AQ19*AT19,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Circuits Outlets Switches",null,null,null,null,null,null,{"$f":"AW46+SUM(AW49:AW51)+AX46+SUM(AX49:AX51)","v":0},null,null,null,null,{"$f":"AP19","v":"Replace and Paint Baseboards"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP41","v":"Single Closet Door"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Engineered Hardwood Flooring",{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N16","v":2.89},{"$f":"'Labor Costs'!F18","v":3},{"$f":"IF(AM20,AQ20*AS20,0)","v":0},{"$f":"IF(AM20,AQ20*AT20,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP23","v":"Replace Window & Door Moulding"},null,null,null,null,null,null,null,null,null,null,{"$f":"AP43","v":"Paint Closet"},null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Carpet",{"$f":"((AF4*AI4)*1.15)/9","v":0},"yards",{"$f":"'Materials Costs'!N17+'Materials Costs'!N18","v":18},{"$f":"'Labor Costs'!F19","v":5},{"$f":"IF(AM21,AQ21*AS21,0)","v":0},{"$f":"IF(AM21,AQ21*AT21,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Flush Mount Can Lighting",null,null,null,null,null,null,{"$f":"AW52+AX52","v":0},null,null,null,null,{"$f":"AP24","v":"Floor Decorative Coating"},null,null,null,null,null,null,null,null,null,null,"Replace Sump Pump",null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring",{"$f":"'Materials Costs'!C14","v":"Ceramic Tile"},{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N14","v":1.86},{"$f":"'Labor Costs'!F13","v":3.5},{"$f":"IF(AM22,AQ22*AS22,0)","v":0},{"$f":"IF(AM22,AQ22*AT22,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add Sump Pump",null,null,null,null,null,null,null,null,null,null,false,"General","General","Replace Window & Door Moulding",{"$f":"36","v":36},"ln ft",{"$f":"'Materials Costs'!N77","v":0.47249999999999998},{"$f":"'Labor Costs'!F58","v":2.77},{"$f":"IF(AM23,AS23*AQ23,0)","v":0},{"$f":"IF(AM23,AT23*AQ23,0)","v":0},{"$f":"ROUND(AU23*(COL/100),2)","v":0},{"$f":"IF(BA23,0,ROUND(AV23*(COL/100),2))","v":0},null,null,false]
[null,null,null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Flooring","Flooring","Floor Decorative Coating",{"$f":"AF4*AI4","v":0},"sq ft",{"$f":"'Materials Costs'!N22","v":0.70173333333333332},{"$f":"'Labor Costs'!F22","v":0.25},{"$f":"IF(AM24,AQ24*AS24,0)","v":0},{"$f":"IF(AM24,AQ24*AT24,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace",{"$f":"'Labor Costs'!D60","v":"Inspect and Clean Chimney"},1,null,0,{"$f":"'Labor Costs'!F60","v":150},{"$f":"IF(AM25,AS25*AQ25,0)","v":0},{"$f":"IF(AM25,AT25*AQ25,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Fireplace",null,null,null,null,null,null,{"$f":"SUM(AW25:AW29)+SUM(AX25:AX29)","v":0},null,null,null,null,"Fireplace ",null,null,null,null,null,null,null,null,null,"DIY","Electrical & Demolition",null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace","Gas Insert and Logs",1,null,{"$f":"'Materials Costs'!N94+'Materials Costs'!N95","v":552.78},{"$f":"'Labor Costs'!F61","v":85},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP46","v":"Add Circuit"},null,null,null,null,null,null,0,null,null,null,false,"Fireplace","Fireplace",{"$f":"'Materials Costs'!C96","v":"Fireplace Screen"},1,null,{"$f":"'Materials Costs'!N96","v":77.25},0,0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP25","v":"Inspect and Clean Chimney"},null,null,null,null,null,null,null,null,null,null,"Ceiling Fan",null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace",{"$f":"'Materials Costs'!C97","v":"Fireplace Mantel"},1,null,{"$f":"'Materials Costs'!N97","v":281.31},{"$f":"'Labor Costs'!F62","v":175},0,0,0,0,null,null,false]
[null,null,null,null,"Contingency Applied to This Room",null,null,null,null,null,null,{"$f":"AY54","v":0},null,null,null,null,{"$f":"AP26","v":"Gas Insert and Logs"},null,null,null,null,null,null,null,null,null,null,"Lighting Fixture",null,null,null,null,null,null,null,null,null,null,false,"Fireplace","Fireplace","Electric Fireplace",1,null,{"$f":"'Materials Costs'!N98","v":569.04999999999995},null,0,0,0,0]
[null,null,null,null,"Estimated Total Labor Cost This Room",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,{"$f":"AP27","v":"Fireplace Screen"},null,null,null,null,null,null,null,null,null,null,"Wire Cable Outlet",null,null,null,null,null,null,null,null,null,null,4,"General",null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Estimated Total Material Cost This Room",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,{"$f":"AP28","v":"Fireplace Mantel"},null,null,null,null,null,null,null,null,null,null,"Grounded Outlet",null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$30=1,TRUE,FALSE)","v":false},"General",null,"No Blinds",{"$f":"$AI$8","v":0},null,null,null,0,0,0,0,null,null,false]
[null,null,null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"SUM(L29:M31)","v":0},null,null,null,null,{"$f":"AP29","v":"Electric Fireplace"},null,null,null,null,null,null,null,null,null,null,"Wall Switch",null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$30=2,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C108","v":"28 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N108","v":6.97},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM32,AS32*AQ32,0)","v":0},{"$f":"IF(AM32,AT32*AQ32,0)","v":0},0,0,null,null,{"$f":"IF(BA31,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$30=3,TRUE,FALSE)","v":false},"General","General",{"$f":"'Materials Costs'!C109","v":"32 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N109","v":8.4700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM33,AS33*AQ33,0)","v":0},{"$f":"IF(AM33,AT33*AQ33,0)","v":0},0,0,null,null,{"$f":"IF(BA32,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flush Mount Can Lighting",null,null,null,null,null,null,0,null,null,null,{"$f":"IF($AM$30=4,TRUE,FALSE)","v":true},"General","General",{"$f":"'Materials Costs'!C110","v":"36 inch wide blinds"},{"$f":"$AI$8","v":0},null,{"$f":"'Materials Costs'!N110","v":9.9700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},{"$f":"IF(AM34,AS34*AQ34,0)","v":0},{"$f":"IF(AM34,AT34*AQ34,0)","v":0},0,0,null,null,{"$f":"IF(BA33,TRUE,FALSE)","v":false}]
[null,null,null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C111","v":"Picture Window Blinds"},1,null,{"$f":"'Materials Costs'!N111","v":53.97},{"$f":"'Labor Costs'!F48","v":50},{"$f":"IF(AM35,AS35*AQ35,0)","v":0},{"$f":"IF(AM35,AT35*AQ35,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP53","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,1,null,null,null,null,null,null,null,{"$f":"IF(AM36,AS36,0)","v":0},{"$f":"IF(AM36,AT36,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ37>0,TRUE,FALSE)","v":false},"Excavator","Excavator","Rebuild Basement Walls",{"$f":"AI13","v":0},"ln ft",0,{"$f":"'Labor Costs'!F86","v":100},0,{"$f":"IF(AM37,AT37*AQ37,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ38>0,TRUE,FALSE)","v":false},"General","General","Frame and Drywall New Rooms",{"$f":"AI15","v":0},"sq ft",{"$f":"('Materials Costs'!N5+'Materials Costs'!N6+'Materials Costs'!N11)","v":0.8978250000000001},{"$f":"'Labor Costs'!F5+'Labor Costs'!F6+'Labor Costs'!F87","v":3.2},{"$f":"IF(AM38,AS38*AQ38,0)","v":0},{"$f":"IF(AM38,AT38*AQ38,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ39>0,TRUE,FALSE)","v":false},"General","General","Add Interior Doors",{"$f":"AI16","v":0},null,{"$f":"'Materials Costs'!N70","v":76.790000000000006},{"$f":"'Labor Costs'!F52","v":150},{"$f":"IF(AM39,AS39*AQ39,0)","v":0},{"$f":"IF(AM39,AT39*AQ39,0)","v":0},0,0,null,null,false]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General","Add Laundry Wall Cabinet",null,null,{"$f":"'Materials Costs'!N138","v":116.79},{"$f":"'Labor Costs'!F77","v":50},0,0,0,0,null,null,false]
[null,null,null,null,"DEMOLITION",null,null,null,null,null,null,{"$f":"AX53","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C74","v":"Single Closet Door"},null,null,{"$f":"'Materials Costs'!N74","v":165.2},{"$f":"'Labor Costs'!F54","v":100},0,0,0,0,null,null,false]
[null,null,null,null,"DRYWALL",null,null,null,null,{"$f":"AW14","v":0},null,{"$f":"AX14","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"General","General",{"$f":"'Materials Costs'!C75","v":"Double Closet Door"},null,null,{"$f":"'Materials Costs'!N75","v":109},{"$f":"'Labor Costs'!F55","v":150},0,0,0,0,null,null,false]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW46:AW52)","v":0},null,{"$f":"SUM(AX46:AX52)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Paint Closet",null,null,{"$f":"'Materials Costs'!N76","v":22.97},{"$f":"'Labor Costs'!F56","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"EXCAVATOR",null,null,null,null,null,null,{"$f":"AX37","v":0},null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Plumber","Plumber","Replace Sump Pump",null,null,{"$f":"'Materials Costs'!N139","v":746},{"$f":"'Labor Costs'!F88","v":200},0,0,0,0,null,null,false]
[null,null,null,null,"FIREPLACE",null,null,null,null,{"$f":"SUM(AW25:AW29)","v":0},null,{"$f":"SUM(AX25:AX29)","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Plumber","Plumber","Add Sump Pump",null,null,{"$f":"'Materials Costs'!N139","v":746},{"$f":"'Labor Costs'!F89","v":750},0,0,0,0,null,null,false]
[null,null,null,null,"FLOORING",null,null,null,null,{"$f":"SUM(AW20:AW22)+AW24","v":0},null,{"$f":"SUM(AX20:AX22)+AX24","v":0},null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ46>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Labor Costs'!D64","v":"Add Circuit"},{"$f":"AI27","v":0},null,{"$f":"'Materials Costs'!N59","v":15.98},{"$f":"'Labor Costs'!F64","v":150},{"$f":"AS46*AQ46","v":0},{"$f":"AT46*AQ46","v":0},0,0,null,null,false]
[null,null,null,null,"GENERAL",null,null,null,null,{"$f":"AW15+AW19+AW23+SUM(AW31:AW35)+SUM(AW38:AW42)","v":0},null,{"$f":"AX15+AX19+AX23+SUM(AX31:AX35)+SUM(AX38:AX42)","v":0},null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C62","v":"Ceiling Fan"},null,null,{"$f":"'Materials Costs'!N62","v":44.97},{"$f":"'Labor Costs'!F65","v":125},{"$f":"IF(AM47,AS47,0)","v":0},{"$f":"IF(AM47,AT47,0)","v":0},0,0,null,null,false]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW16:AW17)+AW43","v":0},null,{"$f":"SUM(AX16:AX17)+AX43","v":0},null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C63","v":"Lighting Fixture"},null,null,{"$f":"'Materials Costs'!N63","v":24.97},{"$f":"'Labor Costs'!F66","v":95},{"$f":"IF(AM48,AS48,0)","v":0},{"$f":"IF(AM48,AT48,0)","v":0},0,0,null,null,false]
[null,null,null,null,"PLUMBER",null,null,null,null,{"$f":"SUM(AW44:AW45)","v":0},null,{"$f":"SUM(AX44:AX45)","v":0},null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician",{"$f":"'Materials Costs'!C64","v":"Wire Cable Outlet"},null,null,{"$f":"'Materials Costs'!N64","v":29.97},{"$f":"'Labor Costs'!F67","v":100},{"$f":"IF(AM49,AS49,0)","v":0},{"$f":"IF(AM49,AT49,0)","v":0},0,0,null,null,false]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"SUM(AW5:AW13)","v":0},null,{"$f":"SUM(AX5:AX13)","v":0},null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ50>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C65","v":"Grounded Outlet"},{"$f":"AI31","v":0},null,{"$f":"'Materials Costs'!N65","v":1.19},{"$f":"'Labor Costs'!F68","v":50},{"$f":"AQ50*AS50","v":0},{"$f":"AQ50*AT50","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ51>0,TRUE,FALSE)","v":false},"Electrician","Electrician",{"$f":"'Materials Costs'!C66","v":"Wall Switch"},{"$f":"AI32","v":0},null,{"$f":"'Materials Costs'!N66","v":1.29},{"$f":"'Labor Costs'!F69","v":50},{"$f":"AQ51*AS51","v":0},{"$f":"AQ51*AT51","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ52>0,TRUE,FALSE)","v":false},"Electrician","Electrician","Flush Mount Can Lighting",{"$f":"AI34","v":0},null,{"$f":"'Materials Costs'!N140","v":10.411666666666667},{"$f":"'Labor Costs'!F70","v":95},{"$f":"AQ52*AS52","v":0},{"$f":"AQ52*AT52","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ53>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"AI36","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ53*AT53","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY54*0.5","v":0},{"$f":"AY54*0.5","v":0},{"$f":"IF(AM55,(AY3+AZ3)*'Offer Calculator'!U23,U4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"Exterior Mechanicals","index":19,"n_rows":66,"n_cols":53,"rows_kept":66,"cut":false,"hidden":false,"merged":[[50,4,50,7],[50,9,50,10],[50,11,50,12],[40,4,40,7],[49,4,49,7],[40,9,40,10],[43,9,43,10],[49,9,49,10],[49,11,49,12],[40,11,40,12],[46,4,46,7],[46,9,46,10],[46,11,46,12],[47,4,47,7],[47,9,47,10],[47,11,47,12],[48,4,48,7],[48,9,48,10],[48,11,48,12],[42,4,42,7],[42,9,42,10],[42,11,42,12],[43,4,43,7],[43,11,43,12],[44,4,44,7],[44,9,44,10],[44,11,44,12],[45,4,45,7],[45,9,45,10],[45,11,45,12],[39,4,39,7],[39,9,39,10],[39,11,39,12],[41,4,41,7],[41,9,41,10],[41,11,41,12],[4,11,4,12],[5,4,5,10],[5,11,5,12],[5,16,5,22],[5,27,5,33],[6,11,6,12],[6,22,6,23],[6,16,6,21],[1,3,1,13],[3,4,3,10],[3,11,3,12],[3,16,3,17],[3,20,3,21],[3,22,3,28],[2,15,2,23],[0,15,1,36],[3,29,3,30],[3,32,3,33],[10,27,10,33],[11,4,11,10],[11,11,11,12],[26,31,26,33],[26,27,26,29],[12,11,12,12],[12,16,12,22],[12,27,12,33],[7,4,7,10],[7,11,7,12],[8,11,8,12],[8,16,8,22],[8,27,8,33],[9,4,9,10],[9,11,9,12],[11,27,11,34],[13,27,13,34],[25,31,25,33],[25,27,25,29],[14,27,14,33],[13,4,13,10],[13,11,13,12],[13,16,13,22],[13,23,13,24],[14,11,14,12],[14,16,14,22],[14,23,14,24],[10,11,10,12],[10,16,10,22],[15,4,15,10],[15,11,15,12],[15,16,15,22],[15,23,15,24],[15,27,15,33],[16,11,16,12],[16,16,16,22],[16,23,16,24],[16,27,16,33],[17,4,17,10],[17,11,17,12],[17,16,17,22],[17,23,17,24],[17,27,17,33],[18,11,18,12],[18,16,18,22],[18,23,18,24],[18,27,18,33],[19,4,19,10],[19,11,19,12],[19,16,19,22],[19,23,19,24],[19,27,19,33],[20,11,20,12],[20,16,20,22],[20,23,20,24],[20,27,20,33],[23,4,23,10],[23,11,23,12],[24,11,24,12],[24,16,24,22],[24,27,24,34],[25,4,25,10],[25,11,25,12],[25,16,25,22],[21,4,21,10],[21,11,21,12],[21,27,21,33],[22,11,22,12],[22,16,22,22],[22,27,22,33],[29,11,29,12],[29,16,29,22],[29,27,29,33],[30,4,30,10],[30,11,30,12],[30,16,30,22],[30,27,30,33],[26,11,26,12],[26,16,26,22],[27,16,27,22],[27,27,27,33],[28,4,28,10],[28,11,28,12],[28,16,28,22],[28,27,28,33],[29,4,29,10],[34,4,34,10],[34,11,34,12],[35,16,35,22],[35,27,35,33],[36,16,36,22],[36,27,36,33],[31,4,31,10],[31,11,31,12],[31,27,31,33],[32,16,32,22],[32,27,32,33],[33,16,33,22],[33,27,33,33],[34,27,34,34]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exterior & Mechanicals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Each",null,"Extended",null,"Region Adjustment",null,"Total"]
[null,null,null,"Estimated Labor & Material Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Include?","Category","Contractor","Description","Amount ","Measure","Material","Labor","Material","Labor","Material","Labor","Material","Labor","DIY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency for This Set of Estimates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,"2-story?",null,null,null,null,null,null,null,null,{"$f":"SUM(AW4:AW52)","v":0},{"$f":"SUM(AX4:AX52)","v":0}]
[null,null,null,null,"Hot Water Tank, HVAC",null,null,null,null,null,null,{"$f":"SUM(AW4:AX6)","v":0},null,null,null,null,"Standard",null,"or","$",0,null,"House Dimensions (ft):",null,null,null,null,null,null,"Front",null,0,"Side",null,0,null,null,null,false,"Plumber","Plumber","Replace Hot Water Tank",null,null,{"$f":"'Materials Costs'!N142","v":424},{"$f":"'Labor Costs'!F91","v":275},{"$f":"IF(AM4,AS4,0)","v":0},{"$f":"IF(AM4,AT4,0)","v":0},{"$f":"ROUND(AU4*(COL/100),2)","v":0},{"$f":"IF(BA4,0,ROUND(AV4*(COL/100),2))","v":0},null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"HVAC","HVAC","Replace Furnace",{"$f":"W7","v":0},"sq ft",{"$f":"'Materials Costs'!N143","v":0.5},{"$f":"'Labor Costs'!F92","v":1.25},{"$f":"IF(AM5,AQ5*AS5,0)","v":0},{"$f":"IF(AM5,AQ5*AT5,0)","v":0},{"$f":"ROUND(AU5*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,"Electric Upgrades",null,null,null,null,null,null,{"$f":"SUM(AW7:AX8)+AW9+AX9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"HVAC","HVAC","Replace Central Air",{"$f":"W7","v":0},"sq ft",{"$f":"'Materials Costs'!N144","v":1},{"$f":"'Labor Costs'!F93","v":1.25},0,0,{"$f":"ROUND(AU6*(COL/100),2)","v":0},0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter House Sq Footage",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Replace/Upgrade Electric Panel",1,null,{"$f":"'Materials Costs'!N145","v":362.2},{"$f":"'Labor Costs'!F94","v":1000},0,0,0,0,null,null,false]
[null,null,null,null,"Snake Sanitary Line to Street",null,null,null,null,null,null,{"$f":"SUM(AW10:AX10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Replace Meter Socket",1,null,{"$f":"'Materials Costs'!N146","v":54},{"$f":"'Labor Costs'!F95","v":250},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check Box if House is a 2-story",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Electrician","Electrician","Add/Replace Dryer Outlet",1,null,{"$f":"'Materials Costs'!N147","v":6.48},{"$f":"'Labor Costs'!F96","v":135},0,0,0,0,null,null,false]
[null,null,null,null,"Exterior Painting",null,null,null,null,null,null,{"$f":"SUM(AW11:AX14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Plumber","Plumber","Snake Sanitary Line to Street",1,null,0,{"$f":"'Labor Costs'!F97","v":180},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mechanical Systems",null,null,null,null,null,null,null,null,null,"DIY","Exterior Work",null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Exterior Painting Siding",{"$f":"($AF$4*10)+($AF$4*10)+($AI$4*10)+($AI$4*10)+IF(AM3,($AF$4*10)+($AF$4*10)+($AI$4*10)+($AI$4*10),0)","v":0},"sq ft",{"$f":"'Materials Costs'!N159","v":0.27986666666666665},{"$f":"'Labor Costs'!F110","v":1.51},0,0,0,0,null,null,false]
[null,null,null,null,"Fence",null,null,null,null,null,null,{"$f":"SUM(AW15:AX15)","v":0},null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,"Replace Exterior Door (Side or Back Door)",null,null,null,null,null,null,null,null,null,null,false,"Painter","Painter","Exterior Painting Soffitts",{"$f":"($AF$4*2)+($AI$4*2)+IF($AM$3,($AF$4*2)+($AI$4*2),0)","v":0},"ln ft",{"$f":"'Materials Costs'!N160","v":0.27986666666666665},{"$f":"'Labor Costs'!F112","v":0.86},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replace Hot Water Tank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,false,"Painter","Painter","Exterior Painting Facia",{"$f":"($AF$4*2)+($AI$4*2)+IF($AM$3,($AF$4*2)+($AI$4*2),0)","v":0},"ln ft",{"$f":"'Materials Costs'!N160","v":0.27986666666666665},{"$f":"'Labor Costs'!F111","v":0.77},0,0,0,0,null,null,false]
[null,null,null,null,"Landscaping Budget",null,null,null,null,null,null,{"$f":"SUM(AW16:AX16)","v":0},null,null,null,null,"Replace Furnace",null,null,null,null,null,null,null,null,null,null,"Replace Storm Door (Side or Back Door)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU14>0,TRUE,FALSE)","v":false},"Painter","Painter","Exterior Painting Window Trim",{"$f":"X31","v":0},null,3,{"$f":"'Labor Costs'!F113","v":17.100000000000001},{"$f":"AQ14*AS14","v":0},{"$f":"AQ14*AT14","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replace Central Air",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF(AQ15>0,TRUE,FALSE)","v":false},"Landscaper","Fence","Add or Replace Fence",{"$f":"X33","v":0},"ln ft",{"$f":"'Materials Costs'!N149","v":6.4},{"$f":"'Labor Costs'!F99","v":12},{"$f":"IF(AM15,AS15*AQ15,0)","v":0},{"$f":"IF(AM15,AT15*AQ15,0)","v":0},0,0,null,null,false]
[null,null,null,null,"Exterior Doors",null,null,null,null,null,null,{"$f":"SUM(AW24:AX33)","v":0},null,null,null,null,"Replace/Upgrade Electric Panel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ16>0,TRUE,FALSE)","v":false},"Landscaper","Landscaper","Landscaping Budget",{"$f":"X36","v":0},"dollars",null,null,null,null,{"$f":"AQ16*0.5","v":0},{"$f":"AQ16*0.5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replace Meter Socket",null,null,null,null,null,null,null,null,null,null,{"$f":"AP33","v":"Exterior Door Lockset"},null,null,null,null,null,null,0,null,null,null,1,null,null,null,null,null,null,null,{"$f":"IF(AM17,AS17*AQ17,0)","v":0},{"$f":"IF(AM17,AT17*AQ17,0)","v":0},0,0]
[null,null,null,null,"Roof and Gutters",null,null,null,null,null,null,{"$f":"SUM(AW34:AX36)","v":0},null,null,null,null,"Add/Replace Dryer Outlet",null,null,null,null,null,null,null,null,null,null,"Roof Tear Off and Replace"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Snake Sanitary Line to Street",null,null,null,null,null,null,null,null,null,null,"Roof Overlay Existing Shingles",null,null,null,null,null,null,null,null,null,null,null,null,"General",{"$f":"'Materials Costs'!C108","v":"28 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N108","v":6.97},{"$f":"'Labor Costs'!$F$47","v":45},0,0,0,0,null,null,{"$f":"IF(BA18,TRUE,FALSE)","v":false}]
[null,null,null,null,"Siding",null,null,null,null,null,null,{"$f":"AW37+AX37+AW38+AX38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gutters and Downspouts",null,null,null,null,null,null,null,null,null,null,null,null,"General",{"$f":"'Materials Costs'!C109","v":"32 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N109","v":8.4700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},0,0,0,0,null,null,{"$f":"IF(BA19,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vinyl Siding",null,null,null,null,null,null,null,null,null,null,null,null,"General",{"$f":"'Materials Costs'!C110","v":"36 inch wide blinds"},{"$f":"$AI$7","v":0},null,{"$f":"'Materials Costs'!N110","v":9.9700000000000006},{"$f":"'Labor Costs'!$F$47","v":45},0,0,0,0,null,null,{"$f":"IF(BA20,TRUE,FALSE)","v":false}]
[null,null,null,null,"Garage and Concrete",null,null,null,null,null,null,{"$f":"SUM(AW43:AX46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cap Windows with Aluminum",null,null,null,null,null,null,0,null,null,null,null,null,"General",{"$f":"'Materials Costs'!C111","v":"Picture Window Blinds"},1,null,{"$f":"'Materials Costs'!N111","v":53.97},{"$f":"'Labor Costs'!F48","v":50},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,{"$f":"IF(AM23,AS23,0)","v":0},{"$f":"IF(AM23,AT23,0)","v":0},0,0]
[null,null,null,null,"Demolition",null,null,null,null,null,null,{"$f":"AX52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM23=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Doors",null,null,0,0,{"$f":"IF(AM24,AS24,0)","v":0},{"$f":"IF(AM24,AT24,0)","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Painting & Landscaping",null,null,null,null,null,null,null,null,null,null,"Garage & Demolition",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM23=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C85","v":"30 inch Side or Back Entry Door"},{"$f":"$AI$13","v":0},null,{"$f":"'Materials Costs'!N85","v":225},{"$f":"'Labor Costs'!$F$49","v":200},{"$f":"IF(AM25,AS25*AQ25,0)","v":0},{"$f":"IF(AM25,AT25*AQ25,0)","v":0},0,0,null,null,{"$f":"IF($BA$24,TRUE,FALSE)","v":false}]
[null,null,null,null,"Dumpster",null,null,null,null,null,null,{"$f":"SUM(AW49:AX51)","v":0},null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,"1 car garage",null,null,null,"2 car garage",null,null,null,null,null,null,{"$f":"IF(AM23=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C86","v":"32 inch Side or Back Entry Door"},{"$f":"$AI$13","v":0},null,{"$f":"'Materials Costs'!N86","v":225},{"$f":"'Labor Costs'!$F$49","v":200},{"$f":"IF(AM26,AS26*AQ26,0)","v":0},{"$f":"IF(AM26,AT26*AQ26,0)","v":0},0,0,null,null,{"$f":"IF($BA$24,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exterior Painting Siding",null,null,null,null,null,null,null,null,null,null,"flat roof",null,null,null,"gable roof",null,null,null,null,null,null,{"$f":"IF(AM23=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C87","v":"36 inch Side or Back Entry Door"},{"$f":"$AI$13","v":0},null,{"$f":"'Materials Costs'!N87","v":219},{"$f":"'Labor Costs'!$F$49","v":200},{"$f":"IF(AM27,AS27*AQ27,0)","v":0},{"$f":"IF(AM27,AT27*AQ27,0)","v":0},0,0,null,null,{"$f":"IF($BA$24,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exterior Painting Soffitts",null,null,null,null,null,null,null,null,null,"DIY",null,null,null,null,null,null,null,null,null,null,null,1,"Windows & Doors",null,null,null,null,null,null,{"$f":"IF(AM28,AS28,0)","v":0},{"$f":"IF(AM28,AT28,0)","v":0},{"$f":"ROUND(AU28*(COL/100),2)","v":0},{"$f":"IF(BA28,0,ROUND(AV28*(COL/100),2))","v":0},null,null,false]
[null,null,null,null,"Contingency Applied to These Repairs",null,null,null,null,null,null,{"$f":"AY53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replace Garage Doors",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM28=1,TRUE,FALSE)","v":true},"Windows & Doors",null,"No Doors",null,null,0,0,{"$f":"IF(AM29,AS29,0)","v":0},{"$f":"IF(AM29,AT29,0)","v":0},{"$f":"ROUND(AU29*(COL/100),2)","v":0},{"$f":"IF(BA29,0,ROUND(AV29*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Labor Cost These Repairs",null,null,null,null,null,null,{"$f":"AZ3","v":0},null,null,null,null,"Exterior Painting Facia",null,null,null,null,null,null,null,null,null,null,"Replace Garage Roof",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM28=2,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C82","v":"30 inch Storm Door"},{"$f":"$AI$15","v":0},null,{"$f":"'Materials Costs'!N82","v":318.99},{"$f":"'Labor Costs'!$F$53","v":100},{"$f":"IF(AM30,AS30*AQ30,0)","v":0},{"$f":"IF(AM30,AT30*AQ30,0)","v":0},{"$f":"ROUND(AU30*(COL/100),2)","v":0},{"$f":"IF(BA30,0,ROUND(AV30*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Estimated Total Material Cost These Repairs",null,null,null,null,null,null,{"$f":"AY3","v":0},null,null,null,null,"Exterior Painting Window Trim",null,null,null,null,null,null,0,null,null,null,{"$f":"AP45","v":"Garage Door Opener"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM28=3,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C83","v":"32 inch Storm Door"},{"$f":"$AI$15","v":0},null,{"$f":"'Materials Costs'!N83","v":99.98},{"$f":"'Labor Costs'!$F$53","v":100},0,0,{"$f":"ROUND(AU31*(COL/100),2)","v":0},{"$f":"IF(BA31,0,ROUND(AV31*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,"Total Estimated Room Repair Cost",null,null,null,null,null,null,{"$f":"SUM(L29:M31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete",null,null,null,null,null,null,0,null,null,null,{"$f":"IF(AM28=4,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C84","v":"36 inch Storm Door"},{"$f":"$AI$15","v":0},null,{"$f":"'Materials Costs'!N84","v":154},{"$f":"'Labor Costs'!$F$53","v":100},0,0,{"$f":"ROUND(AU32*(COL/100),2)","v":0},{"$f":"IF(BA32,0,ROUND(AV32*(COL/100),2))","v":0},null,null,{"$f":"IF($BA$28,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add or Replace Fence",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI17,\"TRUE\",\"FALSE\")","v":"FALSE"},"Windows & Doors","Windows & Doors",{"$f":"'Materials Costs'!C88","v":"Exterior Door Lockset"},{"$f":"AI17","v":0},null,{"$f":"'Materials Costs'!O88","v":82},{"$f":"'Labor Costs'!G51","v":25},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dumpster",null,null,null,null,null,null,null,null,null,null,false,"Roofer","Roofer","Roof Tear Off and Replace",{"$f":"W7/75","v":0},"square",{"$f":"'Materials Costs'!N151","v":84},{"$f":"'Labor Costs'!F101","v":125},0,0,0,0,null,null,false]
[null,null,null,null,"Total Estimated Costs for Entire House",null,null,null,null,null,null,{"$f":"'Offer Calculator'!Z20+'Offer Calculator'!Z23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Roofer","Roofer","Roof Overlay Existing Shingles",{"$f":"W7/75","v":0},"square",{"$f":"'Materials Costs'!N151","v":84},{"$f":"'Labor Costs'!F102","v":75},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landscaping Budget",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Gutters","Gutters","Gutters and Downspouts",{"$f":"(AF4*2)+(AI4*2)","v":0},"ln ft",{"$f":"'Materials Costs'!N150","v":1.0779999999999998},{"$f":"'Labor Costs'!F100","v":3.5},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP52","v":"Demolition Hours"},null,null,null,null,null,null,0,null,null,null,false,"Windows & Doors","Windows & Doors","Vinyl Siding",{"$f":"((AF4*10)+(AF4*10)+(AI4*10)+(AI4*10)+IF(AM3,(AF4*10)+(AF4*10)+(AI4*10)+(AI4*10),0))/100","v":0},"square",{"$f":"'Materials Costs'!N153","v":125},{"$f":"'Labor Costs'!F104","v":150},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ38>0,TRUE,FALSE)","v":false},"Windows & Doors","Windows & Doors","Cap Windows with Aluminum",{"$f":"AI22","v":0},null,{"$f":"'Materials Costs'!N154","v":1.0470000000000002},{"$f":"'Labor Costs'!F105","v":45},0,0,0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,"One Car Garage",1,null,{"$f":"'Materials Costs'!N156","v":411},{"$f":"'Labor Costs'!F107","v":250}]
[null,null,null,null,"TYPE",null,null,null,null,"MATERIALS",null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,"Two Car Garage",1,null,{"$f":"'Materials Costs'!N157","v":617},{"$f":"'Labor Costs'!F108","v":350}]
[null,null,null,null,"CONCRETE",null,null,null,null,{"$f":"AW46","v":0},null,{"$f":"AX46","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,"Flat Roof",null,null,{"$f":"'Materials Costs'!N152","v":37},{"$f":"'Labor Costs'!F103","v":75}]
[null,null,null,null,"DEMOLITION",null,null,null,null,{"$f":"SUM(AW49:AW51)","v":0},null,{"$f":"AX52","v":0},null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,"Gable Roof",null,null,{"$f":"'Materials Costs'!N151","v":84},{"$f":"'Labor Costs'!F101","v":125}]
[null,null,null,null,"ELECTRICIAN",null,null,null,null,{"$f":"SUM(AW7:AW9)","v":0},null,{"$f":"SUM(AX7:AX9)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Garage Door","Garage Door","Replace Garage Doors",1,null,{"$f":"IF(AM39,'Materials Costs'!N156,'Materials Costs'!N157)","v":617},{"$f":"IF('Exterior Mechanicals'!AM39,'Labor Costs'!F107,'Labor Costs'!F108)","v":350},{"$f":"IF(AM43,AS43,0)","v":0},{"$f":"IF(AM43,AT43,0)","v":0},0,0,null,null,false]
[null,null,null,null,"GARAGE DOOR",null,null,null,null,{"$f":"AW43+AW45","v":0},null,{"$f":"AX43+AX45","v":0},null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Roofer","Roofer","Replace Garage Roof",{"$f":"IF(AM39,250/75,500/75)","v":6.666666666666667},"square",{"$f":"IF(AM41,'Materials Costs'!N152,'Materials Costs'!N151)","v":84},{"$f":"IF(AM41,'Labor Costs'!F103,'Labor Costs'!F101)+125","v":250},{"$f":"IF(AM44,AS44*AQ44,0)","v":0},{"$f":"IF(AM44,AT44*AQ44,0)","v":0},0,0,null,null,false]
[null,null,null,null,"GUTTERS",null,null,null,null,{"$f":"AW36","v":0},null,{"$f":"AX36","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Garage Door","Garage Door","Garage Door Opener",1,null,{"$f":"'Materials Costs'!N158","v":168},{"$f":"'Labor Costs'!F109","v":150},{"$f":"IF(AM45,AS45*AQ45,0)","v":0},{"$f":"IF(AM45,AT45*AQ45,0)","v":0},0,0,null,null,false]
[null,null,null,null,"HVAC",null,null,null,null,{"$f":"SUM(AW5:AW6)","v":0},null,{"$f":"SUM(AX5:AX6)","v":0},null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ46>0,TRUE,FALSE)","v":false},"Concrete","Concrete","Concrete",{"$f":"AI32","v":0},"sq ft",{"$f":"'Materials Costs'!N155","v":1.79},{"$f":"'Labor Costs'!F106","v":7},0,0,0,0,null,null,false]
[null,null,null,null,"LANDSCAPER",null,null,null,null,{"$f":"SUM(AW15:AW16)","v":0},null,{"$f":"AX15+AX16","v":0},null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Demolition",null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"PAINTER",null,null,null,null,{"$f":"SUM(AW11:AW14)","v":0},null,{"$f":"SUM(AX11:AX14)","v":0},null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$47=1,TRUE,FALSE)","v":true},"Demolition",null,"No Dumpster",null,null,null,null,0,0,0,0]
[null,null,null,null,"PLUMBER",null,null,null,null,{"$f":"AW4+AW10","v":0},null,{"$f":"AX4+AX10","v":0},null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$47=2,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Materials Costs'!C163","v":"10 yd - 14ft long x 7 ft wide x 3 ft high (7 days)"},1,null,{"$f":"'Materials Costs'!N163","v":320},null,0,0,0,0]
[null,null,null,null,"ROOFER",null,null,null,null,{"$f":"SUM(AW34:AW35)+AW44","v":0},null,{"$f":"AX34+AX35+AX44","v":0},null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$47=3,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Materials Costs'!C162","v":"20 yd - 22ft long x 7 ft wide x 4 ft high (7 days)"},1,null,{"$f":"'Materials Costs'!N162","v":365},null,0,0,0,0]
[null,null,null,null,"WINDOWS & DOORS",null,null,null,null,{"$f":"SUM(AW24:AW33)+SUM(AW37:AW38)","v":0},null,{"$f":"SUM(AX24:AX33)+SUM(AX37:AX38)","v":0},null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AM$47=4,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Materials Costs'!C161","v":"40 yd - 22ft long x 7 ft wide x 8 ft high (7 days)"},1,null,{"$f":"'Materials Costs'!N161","v":550},null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ52>0,TRUE,FALSE)","v":false},"Demolition","Demolition",{"$f":"'Labor Costs'!D114","v":"Demolition Hours"},{"$f":"AI37","v":0},null,null,{"$f":"'Labor Costs'!F114","v":20},0,{"$f":"AQ52*AT52","v":0},0,0,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"Contingency","Contingency","Contingency",null,null,null,null,null,null,{"$f":"AY53*0.5","v":0},{"$f":"AY53*0.5","v":0},{"$f":"IF(AM54,(AY3+AZ3)*'Offer Calculator'!U23,U4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]

{"sheet":"Budget by Room","index":20,"n_rows":38,"n_cols":36,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,8,1,21],[21,23,21,25],[22,23,22,25],[27,2,27,7],[2,23,2,25],[23,2,23,7],[19,16,19,21],[20,16,20,21],[20,2,20,7],[18,9,18,14],[21,9,21,14],[19,9,19,14],[11,23,11,25],[3,23,3,25],[18,23,18,25],[12,23,12,25],[4,23,4,25],[10,23,10,25],[20,23,20,25],[31,17,32,20],[31,2,31,7],[28,17,29,20],[29,2,29,7],[28,2,28,7],[30,2,30,7],[32,2,32,7],[28,9,28,14],[29,9,29,14],[31,9,31,14],[32,9,32,14],[7,7,7,9],[23,9,23,14],[27,9,27,14],[30,9,30,14],[21,16,21,21],[27,17,27,20],[30,17,30,20],[22,16,22,21],[23,16,23,21],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[3,17,3,19],[4,17,4,19],[5,17,5,19],[6,17,6,19],[7,17,7,19],[21,2,21,7],[22,2,22,7],[13,10,13,12],[14,10,14,12],[3,12,3,14],[4,12,4,14],[5,12,5,14],[6,12,6,14],[7,12,7,14],[3,7,3,9],[6,7,6,9],[18,2,18,7],[4,7,4,9],[5,7,5,9],[12,2,12,4],[13,6,13,8],[11,2,11,4],[30,23,32,25],[5,23,5,25],[6,23,6,25],[7,23,7,25],[19,23,19,25],[22,9,22,14],[27,23,29,25],[13,23,13,25],[14,23,14,25],[13,2,13,4],[23,23,23,25],[14,2,14,4],[20,9,20,14],[19,2,19,7],[15,2,15,4],[18,16,18,21],[11,18,11,20],[12,18,12,20],[13,18,13,20],[14,18,14,20],[15,18,15,20],[11,14,11,16],[12,14,12,16],[13,14,13,16],[11,10,11,12],[12,10,12,12],[11,6,11,8],[12,6,12,8],[15,23,15,25],[14,14,14,16],[15,14,15,16],[14,6,14,8],[15,10,15,12],[15,6,15,8]]}
[null,null,null,null,null,null,null,null,"Budget By Room (without contingency)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(#REF!,AB2:AB101,AD2:AD101)","v":{"$error":"#REF!"}},0,"1 yr",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alabama",-0.05,95,5.0000000000000001E-3,"2 yr",null,0.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BATHROOM MATERIALS",null,null,null,"Alaska",0.3,130,0.01,"3 yr",null,0.9,null,1]
[null,null,"BATHROOM 1",null,null,null,null,"BATHROOM 2",null,null,null,null,"BATHROOM 3",null,null,null,null,"BATHROOM 4",null,null,null,null,null,{"$f":"C6+H6+M6+R6","v":0},null,null,null,"Boston",0.25,125,1.4999999999999999E-2,"4 yr",null,0.85,null,2]
[null,null,"MATERIALS",null,null,null,null,"MATERIALS",null,null,null,null,"MATERIALS",null,null,null,null,"MATERIALS",null,null,null,null,null,"BATHROOM LABOR",null,null,null,"Cleveland",0,100,0.02,"5 yr",null,0.8,null,3]
[null,null,{"$f":"'Bathroom 1'!AY3","v":0},null,null,null,null,{"$f":"'Bathroom 2'!AY3","v":0},null,null,null,null,{"$f":"'Bathroom 3'!AY3","v":0},null,null,null,null,{"$f":"'Bathroom 4'!AY3","v":0},null,null,null,null,null,{"$f":"C8+H8+M8+R8","v":0},null,null,null,"Columbus",0.1,110,2.5000000000000001E-2,"6 yr",null,0.75,null,4]
[null,null,"LABOR",null,null,null,null,"LABOR",null,null,null,null,"LABOR",null,null,null,null,"LABOR",null,null,null,null,null,"BATHROOM TOTAL",null,null,null,null,null,null,0.03,"7 yr",null,0.7,null,5]
[null,null,{"$f":"'Bathroom 1'!AZ3","v":0},null,null,null,null,{"$f":"'Bathroom 2'!AZ3","v":0},null,null,null,null,{"$f":"'Bathroom 3'!AZ3","v":0},null,null,null,null,{"$f":"'Bathroom 4'!AZ3","v":0},null,null,null,null,null,{"$f":"X4+X6","v":0},null,null,null,null,null,null,3.5000000000000003E-2,"8 yr",null,0.65,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,"9 yr",null,0.6,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,"10 yr",null,0.55000000000000004,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEDROOM MATERIALS",null,null,null,null,null,null,0.05,"15 yr",null,0.5,null,9]
[null,null,"BEDROOM 1",null,null,null,"BEDROOM 2",null,null,null,"BEDROOM 3",null,null,null,"BEDROOM 4",null,null,null,"BEDROOM 5",null,null,null,null,{"$f":"C14+G14+K14+O14+S14","v":0},null,null,null,null,null,null,5.5E-2,"20 yr",null,0.45,null,10]
[null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,null,"BEDROOM LABOR",null,null,null,null,null,null,0.06,"25 yr",null,0.4,null,11]
[null,null,{"$f":"'Bedroom 1'!AY3","v":0},null,null,null,{"$f":"'Bedroom 2'!AY3","v":0},null,null,null,{"$f":"'Bedroom 3'!AY3","v":0},null,null,null,{"$f":"'Bedroom 4'!AY3","v":0},null,null,null,{"$f":"'Bedroom 5'!AY3","v":0},null,null,null,null,{"$f":"C16+G16+K16+O16+S16","v":0},null,null,null,null,null,null,6.5000000000000002E-2,"30 yr",null,0.35,null,12]
[null,null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,null,"BEDROOM TOTAL",null,null,null,null,null,null,7.0000000000000007E-2,"35 yr",null,0.3,null,13]
[null,null,{"$f":"'Bedroom 1'!AZ3","v":0},null,null,null,{"$f":"'Bedroom 2'!AZ3","v":0},null,null,null,{"$f":"'Bedroom 3'!AZ3","v":0},null,null,null,{"$f":"'Bedroom 4'!AZ3","v":0},null,null,null,{"$f":"'Bedroom 5'!AZ3","v":0},null,null,null,null,{"$f":"X12+X14","v":0},null,null,null,null,null,null,7.4999999999999997E-2,"40 yr",null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5000000000000006E-2,null,null,null,null,16]
[null,null,"FAMILY ROOM MATERIALS",null,null,null,null,null,null,"LIVING ROOM MATERIALS",null,null,null,null,null,null,"DINING ROOM MATERIALS",null,null,null,null,null,null,"KITCHEN MATERIALS",null,null,null,null,null,null,0.09,null,null,null,null,17]
[null,null,{"$f":"'Family Room'!AY3","v":0},null,null,null,null,null,null,{"$f":"'Living Room'!AY3","v":0},null,null,null,null,null,null,{"$f":"'Dining Room'!AY3","v":0},null,null,null,null,null,null,{"$f":"Kitchen!AY3","v":0},null,null,null,null,null,null,9.5000000000000001E-2,null,null,null,null,18]
[null,null,"FAMILY ROOM LABOR",null,null,null,null,null,null,"LIVING ROOM LABOR",null,null,null,null,null,null,"DINING ROOM LABOR",null,null,null,null,null,null,"KITCHEN LABOR",null,null,null,null,null,null,0.1]
[null,null,{"$f":"'Family Room'!AZ3","v":0},null,null,null,null,null,null,{"$f":"'Living Room'!AZ3","v":0},null,null,null,null,null,null,{"$f":"'Dining Room'!AZ3","v":0},null,null,null,null,null,null,{"$f":"Kitchen!AZ3","v":0},null,null,null,null,null,null,0.105]
[null,null,"FAMILY ROOM TOTAL",null,null,null,null,null,null,"LIVING ROOM TOTAL",null,null,null,null,null,null,"DINING ROOM TOTAL",null,null,null,null,null,null,"KITCHEN TOTAL",null,null,null,null,null,null,0.11]
[null,null,{"$f":"C20+C22","v":0},null,null,null,null,null,null,{"$f":"J20+J22","v":0},null,null,null,null,null,null,{"$f":"Q20+Q22","v":0},null,null,null,null,null,null,{"$f":"X20+X22","v":0},null,null,null,null,null,null,0.115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13]
[null,null,"BASEMENT/UTILITY MATERIALS",null,null,null,null,null,null,"EXTERIOR/MECHANICAL MATERIALS",null,null,null,null,null,null,null,"TOTAL MATERIALS",null,null,null,null,null,"TOTAL REPAIRS COST",null,null,null,null,null,null,0.13500000000000001]
[null,null,{"$f":"'Basement Utility'!AY3","v":0},null,null,null,null,null,null,{"$f":"'Exterior Mechanicals'!AY3","v":0},null,null,null,null,null,null,null,{"$f":"X4+X12+C20+J20+Q20+X20+C29+J29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001]
[null,null,"BASEMENT/UTILITY LABOR",null,null,null,null,null,null,"EXTERIOR/MECHANICALS LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14499999999999999]
[null,null,{"$f":"'Basement Utility'!AZ3","v":0},null,null,null,null,null,null,{"$f":"'Exterior Mechanicals'!AZ3","v":0},null,null,null,null,null,null,null,"TOTAL LABOR",null,null,null,null,null,{"$f":"R29+R32","v":0},null,null,null,null,null,null,0.15]
[null,null,"BASEMENT/UTILITY TOTAL",null,null,null,null,null,null,"EXTERIOR/MECHANICALS TOTAL",null,null,null,null,null,null,null,{"$f":"X6+X14+C22+J22+Q22+X22+C31+J31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[null,null,{"$f":"C29+C31","v":0},null,null,null,null,null,null,{"$f":"J29+J31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]

{"sheet":"Budget by Contractor","index":21,"n_rows":38,"n_cols":44,"rows_kept":38,"cut":false,"hidden":false,"merged":[[14,39,14,40],[15,39,15,40],[15,5,15,7],[15,9,15,11],[15,13,15,15],[15,17,15,19],[14,5,14,7],[14,9,14,11],[14,13,14,15],[14,17,14,19],[14,21,14,23],[13,5,13,7],[0,5,1,20],[13,9,13,11],[13,13,13,15],[13,17,13,19],[7,13,7,15],[8,39,8,40],[9,39,9,40],[10,39,10,40],[11,39,11,40],[12,39,12,40],[13,39,13,40],[13,21,13,23],[12,21,12,23],[3,17,3,19],[3,39,3,40],[4,39,4,40],[5,39,5,40],[6,39,6,40],[7,39,7,40],[3,5,3,7],[11,1,11,3],[11,5,11,7],[11,9,11,11],[11,13,11,15],[11,17,11,19],[11,21,11,23],[6,1,6,3],[7,1,7,3],[4,1,4,3],[5,1,5,3],[4,5,4,7],[5,9,5,11],[6,9,6,11],[7,9,7,11],[8,5,8,7],[8,9,8,11],[8,13,8,15],[8,17,8,19],[30,1,30,6],[30,16,30,19],[30,22,32,24],[31,1,31,6],[31,16,32,19],[32,1,32,6],[27,1,27,6],[27,16,27,19],[27,22,29,24],[28,1,28,6],[28,16,29,19],[29,1,29,6],[19,5,19,7],[19,13,19,15],[14,1,14,3],[13,1,13,3],[8,1,8,3],[8,21,8,23],[15,21,15,23],[3,1,3,3],[5,5,5,7],[6,5,6,7],[7,5,7,7],[3,9,3,11],[4,9,4,11],[19,21,19,23],[15,1,15,3],[3,13,3,15],[4,13,4,15],[5,13,5,15],[6,13,6,15],[12,1,12,3],[12,5,12,7],[12,9,12,11],[12,13,12,15],[12,17,12,19],[21,5,21,7],[20,1,20,3],[20,5,20,7],[24,1,24,3],[24,5,24,7],[24,9,24,11],[3,21,3,23],[22,5,22,7],[23,5,23,7],[19,9,19,11],[20,9,20,11],[21,9,21,11],[22,9,22,11],[23,9,23,11],[20,13,20,15],[4,21,4,23],[5,21,5,23],[6,21,6,23],[7,21,7,23],[4,17,4,19],[5,17,5,19],[6,17,6,19],[7,17,7,19],[19,1,19,3],[24,13,24,15],[24,17,24,19],[24,21,24,23],[16,1,16,3],[16,5,16,7],[16,9,16,11],[16,13,16,15],[16,17,16,19],[16,21,16,23],[20,21,20,23],[21,21,21,23],[22,21,22,23],[23,21,23,23],[21,13,21,15],[22,13,22,15],[23,13,23,15],[19,17,19,19],[20,17,20,19],[21,17,21,19],[22,17,22,19],[23,17,23,19],[22,1,22,3],[23,1,23,3],[21,1,21,3]]}
[null,null,null,null,null,"Budget By Contractor (without contingency)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(#REF!,AA2:AA101,AC2:AC101)","v":{"$error":"#REF!"}},0,"1 yr",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alabama",-0.05,95,5.0000000000000001E-3,"2 yr",null,0.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alaska",0.3,130,0.01,"3 yr",null,0.9,null,1,null,null,null,null,null,null,"BUDGET","ACTUAL"]
[null,"APPLIANCES",null,null,null,"CONCRETE",null,null,null,"DEMOLITION",null,null,null,"DRYWALL",null,null,null,"ELECTRICIAN",null,null,null,"EXCAVATOR",null,null,null,null,"Boston",0.25,125,1.4999999999999999E-2,"4 yr",null,0.85,null,2,null,null,null,null,"APPLIANCES",null,{"$f":"B9","v":0},0,{"$f":"AQ4-AP4","v":0}]
[null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,null,"Cleveland",0,100,0.02,"5 yr",null,0.8,null,3,null,null,null,null,"CONCRETE",null,{"$f":"F9","v":0},null,{"$f":"AQ5-AP5","v":0}]
[null,{"$f":"Kitchen!J41","v":0},null,null,null,{"$f":"'Exterior Mechanicals'!J41","v":0},null,null,null,{"$f":"'Exterior Mechanicals'!J42","v":0},null,null,null,{"$f":"'Living Room'!J42+'Dining Room'!J42+Kitchen!J43+'Family Room'!J42+'Bathroom 1'!J42+'Bathroom 2'!J42+'Bathroom 3'!J42+'Bathroom 4'!J42+'Bedroom 1'!J42+'Bedroom 2'!J42+'Bedroom 3'!J42+'Bedroom 4'!J42+'Bedroom 5'!J42+'Basement Utility'!J42","v":0},null,null,null,{"$f":"'Living Room'!J43+'Dining Room'!J43+Kitchen!J44+'Family Room'!J43+'Bathroom 1'!J43+'Bathroom 2'!J43+'Bathroom 3'!J43+'Bathroom 4'!J43+'Bedroom 1'!J43+'Bedroom 2'!J43+'Bedroom 3'!J43+'Bedroom 4'!J43+'Bedroom 5'!J43+'Basement Utility'!J43+'Exterior Mechanicals'!J43","v":0},null,null,null,{"$f":"'Basement Utility'!K44","v":0},null,null,null,null,"Columbus",0.1,110,2.5000000000000001E-2,"6 yr",null,0.75,null,4,null,null,null,null,"DEMOLITION",null,{"$f":"J9","v":0},null,0]
[null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,null,null,null,null,0.03,"7 yr",null,0.7,null,5,null,null,null,null,"DRYWALL",null,{"$f":"N9","v":0},null,0]
[null,null,null,null,null,{"$f":"'Exterior Mechanicals'!L41","v":0},null,null,null,{"$f":"'Exterior Mechanicals'!L42","v":0},null,null,null,{"$f":"'Living Room'!L42+'Dining Room'!L42+Kitchen!L43+'Family Room'!L42+'Bathroom 1'!L42+'Bathroom 2'!L42+'Bathroom 3'!L42+'Bathroom 4'!L42+'Bedroom 1'!L42+'Bedroom 2'!L42+'Bedroom 3'!L42+'Bedroom 4'!L42+'Bedroom 5'!L42+'Basement Utility'!L42","v":0},null,null,null,{"$f":"'Living Room'!L43+'Dining Room'!L43+Kitchen!L44+'Family Room'!L43+'Bathroom 1'!L43+'Bathroom 2'!L43+'Bathroom 3'!L43+'Bathroom 4'!L43+'Bedroom 1'!L43+'Bedroom 2'!L43+'Bedroom 3'!L43+'Bedroom 4'!L43+'Bedroom 5'!L43+'Basement Utility'!L43+'Exterior Mechanicals'!L43","v":0},null,null,null,{"$f":"'Basement Utility'!L44","v":0},null,null,null,null,null,null,null,3.5000000000000003E-2,"8 yr",null,0.65,null,6,null,null,null,null,"ELECTRICIAN",null,{"$f":"R9","v":0},null,0]
[null,{"$f":"B6+B8","v":0},null,null,null,{"$f":"F6+F8","v":0},null,null,null,{"$f":"J6+J8","v":0},null,null,null,{"$f":"N6+N8","v":0},null,null,null,{"$f":"R6+R8","v":0},null,null,null,{"$f":"V6+V8","v":0},null,null,null,null,null,null,null,0.04,"9 yr",null,0.6,null,7,null,null,null,null,"EXCAVATOR",null,{"$f":"V9","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,"10 yr",null,0.55000000000000004,null,8,null,null,null,null,"FIREPLACE",null,{"$f":"B17","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,"15 yr",null,0.5,null,9,null,null,null,null,"FLOORING",null,{"$f":"F17","v":0},null,0]
[null,"FIREPLACE",null,null,null,"FLOORING",null,null,null,"GARAGE DOOR",null,null,null,"GENERAL",null,null,null,"GENERAL BATH",null,null,null,"GENERAL KITCHEN",null,null,null,null,null,null,null,5.5E-2,"20 yr",null,0.45,null,10,null,null,null,null,"GARAGE DOOR",null,{"$f":"J17","v":0},null,0]
[null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,null,null,null,null,0.06,"25 yr",null,0.4,null,11,null,null,null,null,"GENERAL",null,{"$f":"N17","v":0},null,0]
[null,{"$f":"'Living Room'!J44+'Dining Room'!J44+'Family Room'!J44+'Basement Utility'!J45","v":0},null,null,null,{"$f":"'Living Room'!J45+'Dining Room'!J45+Kitchen!J45+'Family Room'!J45+'Bathroom 1'!J44+'Bathroom 2'!J44+'Bathroom 3'!J44+'Bathroom 4'!J44+'Bedroom 1'!J44+'Bedroom 2'!J44+'Bedroom 3'!J44+'Bedroom 4'!J44+'Bedroom 5'!J44+'Basement Utility'!J46","v":0},null,null,null,{"$f":"'Exterior Mechanicals'!J44","v":0},null,null,null,{"$f":"'Living Room'!J46+'Dining Room'!J46+'Family Room'!J46+'Bedroom 1'!J45+'Bedroom 2'!J45+'Bedroom 3'!J45+'Bedroom 4'!J45+'Bedroom 5'!J45+'Basement Utility'!J47","v":0},null,null,null,{"$f":"'Bathroom 1'!J45+'Bathroom 2'!J45+'Bathroom 3'!J45+'Bathroom 4'!J45","v":0},null,null,null,{"$f":"Kitchen!J46","v":0},null,null,null,null,null,null,null,6.5000000000000002E-2,"30 yr",null,0.35,null,12,null,null,null,null,"GENERAL BATH",null,{"$f":"R17","v":0},null,0]
[null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,null,null,null,null,7.0000000000000007E-2,"35 yr",null,0.3,null,13,null,null,null,null,"GENERAL KITCHEN",null,{"$f":"V17","v":0},null,0]
[null,{"$f":"'Living Room'!L44+'Dining Room'!L44+'Family Room'!J44+'Basement Utility'!L45","v":0},null,null,null,{"$f":"'Living Room'!L45+'Dining Room'!L45+Kitchen!L45+'Family Room'!L45+'Bathroom 1'!L44+'Bathroom 2'!L44+'Bathroom 3'!L44+'Bathroom 4'!L44+'Bedroom 1'!L44+'Bedroom 2'!L44+'Bedroom 3'!L44+'Bedroom 4'!L44+'Bedroom 5'!L44+'Basement Utility'!L46","v":0},null,null,null,{"$f":"'Exterior Mechanicals'!L44","v":0},null,null,null,{"$f":"'Living Room'!L46+'Dining Room'!L46+'Family Room'!L46+'Bedroom 1'!L45+'Bedroom 2'!L45+'Bedroom 3'!L45+'Bedroom 4'!L45+'Bedroom 5'!L45+'Basement Utility'!L47","v":0},null,null,null,{"$f":"'Bathroom 1'!L45+'Bathroom 2'!L45+'Bathroom 3'!L45+'Bathroom 4'!L45","v":0},null,null,null,{"$f":"Kitchen!L46","v":0},null,null,null,null,null,null,null,7.4999999999999997E-2,"40 yr",null,null,null,14,null,null,null,null,"GUTTERS",null,{"$f":"B25","v":0},null,0]
[null,{"$f":"B14+B16","v":0},null,null,null,{"$f":"F14+F16","v":0},null,null,null,{"$f":"J14+J16","v":0},null,null,null,{"$f":"N14+N16","v":0},null,null,null,{"$f":"R14+R16","v":0},null,null,null,{"$f":"V14+V16","v":0},null,null,null,null,null,null,null,0.08,null,null,null,null,15,null,null,null,null,"HVAC",null,{"$f":"F25","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5000000000000006E-2,null,null,null,null,16,null,null,null,null,"LANDSCAPER",null,{"$f":"J25","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.09,null,null,null,null,17,null,null,null,null,"PAINTER",null,{"$f":"N25","v":0},0,0]
[null,"GUTTERS",null,null,null,"HVAC",null,null,null,"LANDSCAPER",null,null,null,"PAINTER",null,null,null,"PLUMBER ",null,null,null,"ROOFER",null,null,null,null,null,null,null,9.5000000000000001E-2,null,null,null,null,18,null,null,null,null,"PLUMBER",null,{"$f":"R25","v":0},null,0]
[null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,"MATERIALS",null,null,null,null,null,null,null,0.1,null,null,null,null,null,null,null,null,null,"ROOFER",null,{"$f":"V25","v":0},null,0]
[null,{"$f":"'Exterior Mechanicals'!J45","v":0},null,null,null,{"$f":"'Exterior Mechanicals'!J46","v":0},null,null,null,{"$f":"'Exterior Mechanicals'!J47","v":0},null,null,null,{"$f":"'Living Room'!J47+'Dining Room'!J47+Kitchen!J47+'Family Room'!J47+'Bathroom 1'!J46+'Bathroom 2'!J46+'Bathroom 3'!J46+'Bathroom 4'!J46+'Bedroom 1'!J46+'Bedroom 2'!J46+'Bedroom 3'!J46+'Bedroom 4'!J46+'Bedroom 5'!J46+'Basement Utility'!J48+'Exterior Mechanicals'!J48","v":0},null,null,null,{"$f":"Kitchen!J48+'Bathroom 1'!J47+'Bathroom 2'!J47+'Bathroom 3'!J47+'Bathroom 4'!J47+'Basement Utility'!J49+'Exterior Mechanicals'!J49","v":0},null,null,null,{"$f":"'Exterior Mechanicals'!J50","v":0},null,null,null,null,null,null,null,0.105,null,null,null,null,null,null,null,null,null,"WINDOWS DOORS",null,{"$f":"B33","v":0},0,0]
[null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,"LABOR",null,null,null,null,null,null,null,0.11]
[null,{"$f":"'Exterior Mechanicals'!L45","v":0},null,null,null,{"$f":"'Exterior Mechanicals'!L46","v":0},null,null,null,{"$f":"'Exterior Mechanicals'!L47","v":0},null,null,null,{"$f":"'Living Room'!L47+'Dining Room'!L47+Kitchen!L46+'Family Room'!L47+'Bathroom 1'!L46+'Bathroom 2'!L46+'Bathroom 3'!L46+'Bathroom 4'!L46+'Bedroom 1'!L46+'Bedroom 2'!L46+'Bedroom 3'!L46+'Bedroom 4'!L46+'Bedroom 5'!L46+'Basement Utility'!L48+'Exterior Mechanicals'!L48","v":0},null,null,null,{"$f":"Kitchen!L48+'Bathroom 1'!L47+'Bathroom 2'!L47+'Bathroom 3'!L47+'Bathroom 4'!L47+'Basement Utility'!L49+'Exterior Mechanicals'!L49","v":0},null,null,null,{"$f":"'Exterior Mechanicals'!L50","v":0},null,null,null,null,null,null,null,0.115,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(AP4:AP23)","v":0},{"$f":"SUM(AQ4:AQ22)","v":0},{"$f":"SUM(AR4:AR22)","v":0}]
[null,{"$f":"B22+B24","v":0},null,null,null,{"$f":"F22+F24","v":0},null,null,null,{"$f":"J22+J24","v":0},null,null,null,{"$f":"N22+N24","v":0},null,null,null,{"$f":"R22+R24","v":0},null,null,null,{"$f":"V22+V24","v":0},null,null,null,null,null,null,null,0.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13]
[null,"WINDOWS & DOORS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL MATERIALS",null,null,null,null,null,"TOTAL REPAIRS COST",null,null,null,null,null,null,0.13500000000000001]
[null,"MATERIALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B6+F6+J6+N6+R6+V6+B14+F14+J14+N14+R14+V14+B22+F22+J22+N22+R22+V22+B30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001]
[null,{"$f":"'Living Room'!J48+'Dining Room'!J48+Kitchen!J49+'Family Room'!J48+'Bathroom 1'!J48+'Bathroom 2'!J48+'Bathroom 3'!J48+'Bathroom 4'!J48+'Bedroom 1'!J47+'Bedroom 2'!J47+'Bedroom 3'!J47+'Bedroom 4'!J47+'Bedroom 5'!J47+'Basement Utility'!J50+'Exterior Mechanicals'!J51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14499999999999999]
[null,"LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL LABOR",null,null,null,null,null,{"$f":"Q29+Q32","v":0},null,null,null,null,null,null,0.15]
[null,{"$f":"'Living Room'!L48+'Dining Room'!L48+Kitchen!L49+'Family Room'!L48+'Bathroom 1'!L48+'Bathroom 2'!L48+'Bathroom 3'!L48+'Bathroom 4'!L48+'Bedroom 1'!L47+'Bedroom 2'!L47+'Bedroom 3'!L47+'Bedroom 4'!L47+'Bedroom 5'!L47+'Basement Utility'!L50+'Exterior Mechanicals'!L51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B8+F8+J8+N8+R8+V8+B16+F16+J16+N16+R16+V16+B24+F24+J24+N24+R24+V24+B32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[null,{"$f":"B30+B32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]

{"sheet":"Materials Costs","index":22,"n_rows":169,"n_cols":15,"rows_kept":169,"cut":false,"hidden":false,"merged":[[140,2,140,14],[147,2,147,14],[0,3,1,6],[0,7,1,10],[0,1,2,1],[0,11,0,12],[98,2,98,14],[111,2,111,14],[120,2,120,14],[136,2,136,14]]}
[null,"change description",null,"Premium Grade",null,null,null,"Builder Grade ",null,null,null,"Last Cost Update",null,"2018-10-25"]
[null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,"Description","Supplier","SKU","Description","Price","Supplier","SKU","Description","Price","Units","Cost Based on Standard Measure","Cost Used for Estimates (converted to units)","Adj Cost"]
[null,null,"Walls"]
[null,"X","Drywall Material 1/2\" sheetrock","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/SHEETROCK-Brand-UltraLight-48-in-x-8-ft-x-1-2-in-Gypsum-Panel-14113411708/202530243?N=Zbb52#.Un_Wb-KahDo\",\"893749\n\")","v":"893749\n"},"SHEETROCK Brand UltraLight 48 in. x 8 ft. x 1/2 in. Gypsum Panel",9.98,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/SHEETROCK-Brand-UltraLight-48-in-x-8-ft-x-1-2-in-Gypsum-Panel-14113411708/202530243?N=Zbb52#.Un_Wb-KahDo\",\"893749\n\")","v":"893749\n"},"SHEETROCK Brand UltraLight 48 in. x 8 ft. x 1/2 in. Gypsum Panel",9.98,"sq ft",{"$f":"IF($L$2=2,K5,G5)","v":9.98},{"$f":"M5/32","v":0.31187500000000001},{"$f":"N5*ROUND(COL/100,2)","v":0.31187500000000001}]
[null,"X","Drywall Material Joint Compound","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/SHEETROCK-Brand-Plus-3-4-5-Gallon-Lightweight-All-Purpose-Pre-Mixed-Joint-Compound-381466/100321602?N=Zard1#.Un_XgeKahDo\",\"950254\n\")","v":"950254\n"},"SHEETROCK Brand Plus 3 4.5-Gallon Lightweight All-Purpose Pre-Mixed Joint Compound",14.58,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/SHEETROCK-Brand-Plus-3-4-5-Gallon-Lightweight-All-Purpose-Pre-Mixed-Joint-Compound-381466/100321602?N=Zard1#.Un_XgeKahDo\",\"950254\n\")","v":"950254\n"},"SHEETROCK Brand Plus 3 4.5-Gallon Lightweight All-Purpose Pre-Mixed Joint Compound",14.58,"sq ft",14.78,{"$f":"M6/400","v":3.6949999999999997E-2},3.6949999999999997E-2]
[null,"X","Durock Cement Board","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/DUROCK-Next-Gen-5-ft-x-3-ft-x-1-2-in-Cement-Board-172965/202263276?keyword=917647#.Un_WzOKahDo\",\"917647\")","v":"917647"},"DUROCK Next Gen 5 ft. x 3 ft. x 1/2 in. Cement Board",10.97,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/DUROCK-Next-Gen-5-ft-x-3-ft-x-1-2-in-Cement-Board-172965/202263276?keyword=917647#.Un_WzOKahDo\",\"917647\")","v":"917647"},"DUROCK Next Gen 5 ft. x 3 ft. x 1/2 in. Cement Board",10.97,"sq ft",{"$f":"IF($L$2=2,K7,G7)","v":10.97},{"$f":"M7/15","v":0.73133333333333339},0.73133333333333339]
[null,"X","Interior Paint (2 coats) ","Sherwin Williams",null,"Duration Home® Interior Acrylic Latex Paint ",35,"Home Depot",202241901,"Glidden Premium 1-Gal. Semigloss Interior Paint",22.97,"sq ft",22.97,{"$f":"M8/200","v":0.11484999999999999},0.11484999999999999]
[null,"X","Killz","Home Depot",100096395,"KILZ 2 1-gal. White Water-Based Latex Interior/Exterior Multi-Surface Primer, Sealer and Stain-Blocker",16.98,"Home Depot",100096395,"KILZ 2 1-gal. White Water-Based Latex Interior/Exterior Multi-Surface Primer, Sealer and Stain-Blocker",16.98,"sq ft",16.98,{"$f":"M9/400","v":4.2450000000000002E-2},4.2450000000000002E-2]
[null,"X","Furring Strips","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/1-in-x-3-in-x-8-ft-Furring-Strip-Board-164704/100094214\",\"164704\")","v":"164704"}," \n1 x 3 x 8 Furring Strip ",1.87,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/1-in-x-3-in-x-8-ft-Furring-Strip-Board-164704/100094214\",\"164704\")","v":"164704"}," \n1 x 3 x 8 Furring Strip ",1.87,"sq ft",1.87,{"$f":"M10/8","v":0.23375000000000001},0.23375000000000001]
[null,"X","Frame New Walls ","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Unbranded-2-x-4-x-8-Premium-Kiln-Dried-Whitewood-Stud-161640/202091220?N=c3tc#.UpkD0-KahDp\",\"161640\")","v":"161640"},"2 x 4 x 8 Premium Kiln Dried Whitewood Stud",3.66,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Unbranded-2-x-4-x-8-Premium-Kiln-Dried-Whitewood-Stud-161640/202091220?N=c3tc#.UpH8POKahDo\",\"161640\n\")","v":"161640\n"},"2 x 4 x 8 Premium Kiln Dried Whitewood Stud",3.66,"sq ft",3.66,{"$f":"M11*0.15","v":0.54900000000000004},0.54900000000000004]
[null,null,"Floors"]
[null,null,"Subfloor (luan)","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Unbranded-1-4-in-x-4-ft-x-8-ft-Moisture-Resistant-Plywood-Underlayment-431178/203183010#.Un_e5-KahDo\",\"492930\")","v":"492930"},"1/4 in. x 4 ft. x 8 ft. Moisture-Resistant Plywood Underlayment",13.98,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Unbranded-1-4-in-x-4-ft-x-8-ft-Moisture-Resistant-Plywood-Underlayment-431178/203183010#.Un_e5-KahDo\",\"492930\")","v":"492930"},"1/4 in. x 4 ft. x 8 ft. Moisture-Resistant Plywood Underlayment",13.98,"sq ft",{"$f":"IF(L2=2,K13,G13)","v":13.98},{"$f":"M13/32","v":0.43687500000000001},{"$f":"N13*ROUND(COL/100,2)","v":0.43687500000000001}]
[null,null,"Ceramic Tile","Home Depot",202646853,"Daltile Travertine 16 in. x 16 in. Durango Natural Stone Floor and Wall Tile",6.36,"Home Depot",202621805,"Daltile Brixton 12 in. x 12 in. Sand Floor and Wall Tile",1.86,"sq ft",null,{"$f":"IF($L$2=2,K14,G14)","v":1.86},1.86]
[null,null,"Vinyl Flooring","Home Depot",100593151," TrafficMASTER\nAllure 6 in. x 36 in. Cherry Luxury Vinyl Plank Flooring (24 sq. ft. / case)",1.69,"Home Depot",100593151," TrafficMASTER\nAllure 6 in. x 36 in. Cherry Luxury Vinyl Plank Flooring (24 sq. ft. / case)",1.69,"sq ft",null,1.69,1.69]
[null,"X","Engineered Hardwood Flooring","Home Depot",202665093," Bruce\nNatural Maple 3/8 in. Thick x 5 in. Wide x Random Length Engineered Hardwood Flooring (22 sq. ft. / case)",6.48,"Home Depot",100661541,"Millstead Oak Harvest 3/8 in. Thick x 4-1/4 in. Wide x Random Length Engineered Click Hardwood Flooring",2.89,"sq ft",null,2.89,2.89]
[null,"X","Carpet Padding",null,null,"average cost of better quality padding",5,null,null,"average cost of builder grade padding",3,"sq yd",null,3,3]
[null,"X","Carpet Material ",null,null,"average cost of better quality carpet",25,null,null,"average cost of builder grade carpet",15,"sq yd",null,15,15]
[null,"X","Moulding Paint","Sherwin Williams",null,"Duration Home® Interior Acrylic Latex Paint ",35,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Glidden-Premium-1-Gal-Semigloss-Interior-Paint-GLN6413-01/202241901?N=bbbgZ55a#.Un_ZceKahDo\",\"644995\n\")","v":"644995\n"},"Glidden Premium 1-Gal. Semigloss Interior Paint",22.97,"linear ft",{"$f":"IF($L$2=2,K19,G19)","v":22.97},{"$f":"M19/400","v":5.7424999999999997E-2},5.7424999999999997E-2]
[null,"X","Base Moulding","Home Depot",206056496," Zamma\nMedium Oak 9/16 in. Thick x 3-1/4 in. Wide x 94 in. Length Laminate Base Molding",17.98,"Home Depot",204740326," ARAUCO\nWM 623 9/16 in. x 3-1/4 in. x 192 in. Pine Primed Finger-Jointed Base Moulding",1.27,"linear ft",1.27,{"$f":"M20/8","v":0.15875},0.15875]
[null,"X","3/4\" Plywood Subfloor","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Unbranded-15-32-in-x-4-ft-x-8-ft-BC-Sanded-Pine-Plywood-166030/100012720?N=c7qk#.UoAjFuKahDo\",\"166030\")","v":"166030"},"15/32 in. x 4 ft. x 8 ft. BC Sanded Pine Plywood",24.55,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Unbranded-15-32-in-x-4-ft-x-8-ft-BC-Sanded-Pine-Plywood-166030/100012720?N=c7qk#.UoAjFuKahDo\",\"166030\")","v":"166030"},"15/32 in. x 4 ft. x 8 ft. BC Sanded Pine Plywood",24.55,"sq ft",24.55,{"$f":"M21/32","v":0.76718750000000002},0.76718750000000002]
[null,"X","Concrete Floor Decorative Coating","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Rust-Oleum-1-gal-Slate-Decorative-Concrete-Coating-2-Pack-301304/206560103\",\"206560103\")","v":"206560103"},"Rust-Oleum 2 gal. Slate Decorative Concrete Coating",105.26,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Rust-Oleum-1-gal-Slate-Decorative-Concrete-Coating-2-Pack-301304/206560103\",\"206560103\")","v":"206560103"},"Rust-Oleum 2 gal. Slate Decorative Concrete Coating",105.26,"sq ft",105.26,{"$f":"M22/150","v":0.70173333333333332},0.70173333333333332]
[null,null,"Sink and Toilet"]
[null,null,"Sink Faucet","Home Depot",100672370,"MOEN Eva 4 in. Centerset 2-Handle High-Arc Bathroom Faucet",128.13999999999999,"Home Depot",206503637," Delta\nFoundations 4 in. Centerset 2-Handle Bathroom Faucet in Brushed Nickel",49,"each",null,{"$f":"IF($L$2=2,K24,G24)","v":49},{"$f":"N24*ROUND(COL/100,2)","v":49}]
[null,null,"Mirror","Home Depot",202738498,"Foremost Ashburn 31 in. L x 24 in. W Wall Mirror in Mahogany",99,"Home Depot",202998533,"American Classics Melborn 31 in. x 22 in. Wall Mirror in Chestnut",69,"each",null,69,{"$f":"N25*ROUND(COL/100,2)","v":69}]
[null,"X","Toilet Kit","Home Depot",202705234,"Kohler Highline Classic the Complete Solution 2-piece 1.28 GPF Single Flush Elongated Toilet in White",198,"Home Depot",202634188,"Glacier Bay 2-piece 1.28 GPF High-Efficiency Elongated Toilet in White",99,"each",null,99,{"$f":"N26*ROUND(COL/100,2)","v":99}]
[null,null,"Bath Accessories Kit","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/GROHE-Essentials-Accessory-Set-in-Infinity-Brushed-Nickel-40344EN0/203014169\",\"302281173 \n\")","v":"302281173 \n"},"Grohe Essentials Accessory Set in Infinity Brushed Nickel",160.85,"Home Depot",203016100,"Glacier Bay Mandouri 3-Piece Bath Accessory Kit in Brushed Nickel",29.98,"each",null,29.98,{"$f":"N27*ROUND(COL/100,2)","v":29.98}]
[null,null,"White Cabinet with Glass Doors","Home Depot",100508062,"Foremost Naples 26-1/2 in. Wall Cabinet in Warm Cinnamon",199,"Home Depot",202597822,"Zenith Collette 21.5 in. W Wall Cabinet in White",69,"each",null,69,{"$f":"N28*ROUND(COL/100,2)","v":69}]
[null,null,"Vanity"]
[null,null,"Pedestal Sink","Home Depot",202517954,"American Standard Portsmouth Vitreous China Pedestal Bathroom Sink Combo in White",230.13,"Home Depot",100685905,"Foremost Brielle Pedestal Sink Combo in White",99,"each",null,{"$f":"IF($L$2=2,K30,G30)","v":99},{"$f":"N30*ROUND(COL/100,2)","v":99}]
[null,null,"60 x 22 x 34 Double Bowl Vanity","Home Depot",202981381,"Simplicity by Strasser Shaker 60 in. W x 21 in. D x 34.5 in. H Door Style Vanity Cabinet Only in Medium Alder",1606,"Home Depot",100508059,"Foremost Naples 60 in. W x 21.75 in. D x 34 in. H Vanity Cabinet Only in Warm Cinnamon",799,"each",null,799,799]
[null,null,"48 x 22 x 34 Single Bowl Vanity","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Simplicity-by-Strasser-48-in-W-x-21-in-D-x-34-1-2-in-H-Vanity-Cabinet-Only-in-Natural-Alder-01-017-2/202795657?keyword=202795657#.Un-uh-KahDo\",\"202795657\")","v":"202795657"},"Simplicity by Strasser 48 in. W x 21 in. D x 34-1/2 in. H Vanity Cabinet Only in Natural Alder",1225,"Home Depot",100508058,"Foremost Naples 48 in. W x 21.75 in. D x 34 in. H Vanity Cabinet Only in Warm Cinnamon",549,"each",null,549,549]
[null,null,"36 x 22 x 34 Single Bowl Vanity","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Simplicity-by-Strasser-Shaker-36-in-W-x-21-in-D-x-34-5-in-H-Door-Style-Vanity-Cabinet-in-Natural-Alder-01-133-2/202981397?keyword=202981397#.Un-uoeKahDo\",\"202981397\")","v":"202981397"},"Simplicity by Strasser Shaker 36 in. W x 21 in. D x 34.5 in. H Door Style Vanity Cabinet in Natural Alder",982,"Home Depot",100676537,"Foremost Naples 36 in. W x 21.75 in. D x 34 in. H Vanity Cabinet Only in Warm Cinnamon",449,"each",null,449,449]
[null,null,"30 x 22 x 34 Single Bowl Vanity","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Simplicity-by-Strasser-Shaker-30-in-W-x-21-in-D-x-34-5-in-H-Door-Style-Vanity-Cabinet-Only-in-Medium-Alder-01-150-2/202981406?keyword=202981406#.Un-ti-KahDo\",\"202981406\")","v":"202981406"},"Simplicity by Strasser Shaker 30 in. W x 21 in. D x 34.5 in. H Door Style Vanity Cabinet Only in Medium Alder",890,"Home Depot",100676533,"Foremost Naples 30 in. W x 21.75 in. D x 34 in. H Vanity Cabinet Only in Warm Cinnamon",349,"each",null,349,349]
[null,null,"24 x 21 x 34 Single Bowl Vanity","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Simplicity-by-Strasser-Shaker-24-in-W-x-21-in-D-x-34-5-in-H-Door-Style-Vanity-Cabinet-Only-in-Medium-Alder-01-166-2/202981414?keyword=202981414#.Un-tauKahDo\",\"202981414\")","v":"202981414"},"Simplicity by Strasser Shaker 24 in. W x 21 in. D x 34.5 in. H Door Style Vanity Cabinet Only in Medium Alder",668,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Foremost-Naples-24-in-W-x-21-in-D-Vanity-in-Tobacco-NATA2421D/203202999?keyword=203202999#.Un-tS-KahDo\",\"203202999\")","v":"203202999"},"Foremost Naples 24 in. W x 21 in. D Vanity in Tobacco",499,"each",null,499,499]
[null,null,"18 x 21 x 34 Single Bowl Vanity WITH TOP","Home Depot",202998485,"American Classics Melborn 18 in. Vanity in Chestnut with Solid Surface Technology Vanity Top in Wheat",149,"Home Depot",202998485,"American Classics Melborn 18 in. Vanity in Chestnut with Solid Surface Technology Vanity Top in Wheat",149,"each",null,149,149]
[null,null,"18 x 16 x 34 Single Bowl Vanity","Home Depot",203704914,"Home Decorators Collection Provence 18 in. W Floor Cabinet in Chestnut",161.1,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Design-House-Claremont-18-in-W-x-16-in-D-One-Door-Vanity-Cabinet-Only-Unassembled-in-Honey-Oak-531970/203978977?keyword=203978977#.Un-r6vlJMsc\",\"203978977\")","v":"203978977"},"Design House Claremont 18 in. W x 16 in. D One Door Vanity Cabinet Only Unassembled in Honey Oak",90.06,"each",null,90.06,90.06]
[null,null,"Vanity Top"]
[null,null,"61 x 22 Double Bowl ","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Unbranded-61-in-Granite-Double-Bowl-Vanity-Top-in-Giallo-Ornamental-with-White-Basins-62886/204403240?N=bzbqZ1z0ulou%3FNs%3DP_REP_PRC_MODE%257C1#.Un-wi-KahDo\",\"204403240\")","v":"204403240"},"61 in. Granite Double Bowl Vanity Top in Giallo Ornamental with White Basins",973.34,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/St-Paul-61-in-x-22-in-Stone-Effects-Double-Bowl-Vanity-Top-in-Cascade-SEO6122DCOM-CS/203359209?N=bzbqZ1z0ulou%3FNao%3D96%26Ns%3DP_REP_PRC_MODE|1#.Un-xFuKahDo\",\"203359209\")","v":"203359209"},"St. Paul 61 in. x 22 in. Stone Effects Double Bowl Vanity Top in Cascade",540,"each",null,{"$f":"IF($L$2=2,K39,G39)","v":540},{"$f":"N39*ROUND(COL/100,2)","v":540}]
[null,null,"49 x 22 Single Bowl","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Solieque-49-in-Granite-Vanity-Top-in-Wheat-with-White-Basin-VT4922GPH-8-HDSOL-DSOM-DSOM/204380923\",\"204380923\n\")","v":"204380923\n"},"49 in. Granite Vanity Top in Wheat with White Basin",678,"Home Depot",205397730,"St. Paul Stone Effects 49 in. X 22 Vanity Top in Winter Mist with White Basin",229,"each",null,229,229]
[null,null,"37 x 22 Single Bowl","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Solieque-37-in-Granite-Vanity-Top-in-Wheat-with-White-Basin-VT3722GPH-4-HDSOL-DSOM-DSOM/204380920\",\"204380920\n\")","v":"204380920\n"},"37 in. Granite Vanity Top in Wheat with White Basin",546,"Home Depot",203359179,"St. Paul Stone Effects 37 in. X 22 Vanity Top in Oasis with White Basin",317,"each",null,317,317]
[null,null,"31 x 22 Single Bowl","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/31-in-W-x-22-in-D-Granite-Vanity-Top-in-Santa-Cecilia-with-White-Single-Trough-Basin-31885/204403262\",\"204380936\")","v":"204380936"},"31 in. W x 22 in. D Granite Vanity Top in Santa Cecilia with White Single Trough Basin",439.34,"Home Depot",206303247,"Home Decorators Collection 31 in. Stone Effects Vanity Top in Winter Mistwith White Basin",169,"each",null,169,169]
[null,null,"25 x 22 Single Bowl","Home Depot",204380917," Solieque\n25 in. Granite Vanity Top in Wheat with White Basin",459,"Home Depot",202508632,"Contour 25 in. W x 22 in. D x 10-1/4 in. H Solid-Surface Vanity Top in Tahiti White with Tahiti White Basin",227.22,"each",null,227.22,227.22]
[null,null,"18 x 16 Single Bowl","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Design-House-19-in-W-Cultured-Marble-Vanity-Top-with-White-on-White-Bowl-551044/204193414\",\"204193414\n\")","v":"204193414\n"},"Design House 19 in. W Cultured Marble Vanity Top with White on White Bowl",57.39,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Design-House-19-in-W-Cultured-Marble-Vanity-Top-with-White-on-White-Bowl-551044/204193414\",\"204193414\n\")","v":"204193414\n"},"19 in. W Cultured Marble Vanity Top with White on White Bowl",57.39,"each",null,57.39,57.39]
[null,null,"Medicine Cabinet"]
[null,null,"36 in Medicine Cabinet","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/American-Classics-Premium-Tri-View-37-in-W-Mirrored-Medicine-Cabinet-in-White-TG36-WH/100540970#.UoA5E-KahDo\",\"302968138 \")","v":"302968138 "},"Glacier Bay 36-3/8 in. W x 30 in. H Frameless Surface-Mount Tri-View Bathroom Medicine Cabinet",129,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/American-Classics-Premium-Tri-View-37-in-W-Mirrored-Medicine-Cabinet-in-White-TG36-WH/100540970#.UoA5E-KahDo\",\"302968012 \")","v":"302968012 "},"Home Decorators Collection 36-5/8 in. W x 29-1/4 in. H Fog Free Framed Surface-Mount Tri-View Bathroom Medicine Cabinet in White",119,"each",null,{"$f":"IF($L$2=2,K46,G46)","v":119},{"$f":"N46*ROUND(COL/100,2)","v":119}]
[null,null,"30 in Medicine Cabinet","Home Depot",205142058,"Kohler Poplin 29.5 in Medicine Cabinet Surround in Linen",268.72000000000003,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/American-Classics-30-in-Surface-Mount-Tri-View-Mirrored-Medicine-Cabinet-in-White-T30-WH-B/100566366?N=%2FNtk-All%2FNtt-medicine%252Bcabinet#.UoA2kOKahDo\",\"302967982\")","v":"302967982"},"Home Decorators Collection 30 in. W x 29 in. H Fog Free Framed Surface-Mount Tri-View Bathroom Medicine Cabinet in White",99,"each",null,99,99]
[null,null,"24 in Medicine Cabinet ","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/American-Classics-24-in-W-Mirrored-Medicine-Cabinet-in-White-EC24-WHBMG/100181107?N=%2FNtk-All%2FNtt-medicine%252Bcabinet#.UoA4huKahDo\",\"302967997 \")","v":"302967997 "},"Home Decorators Collection 24-1/2 in. W x 25-3/4 in. H Fog Free Framed Recessed or Surface-Mount Bi-View Bathroom Medicine Cabinet in White",109,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/American-Classics-24-in-W-Surface-Mount-Framed-Tri-View-Mirrored-Medicine-Cabinet-in-White-T24-WH-B/100559539#.UoA11uKahDo\",\"100124257 \n\")","v":"100124257 \n"},"24 in. x 26 in. Surface-Mount Tri-View Mirrored Medicine Cabinet in White",99,"each",null,99,99]
[null,null,"16 in Medicine Cabinet","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Glacier-Bay-15-in-LED-Mirrored-Medicine-Cabinet-with-Motion-Sensor-SP4627A/203665894#.UoA33-KahDo\",\"205746052 \")","v":"205746052 "},"OVE Decors 26 in. W x 25 in. H x 6 in. D Frameless Surface-Mount LED Bathroom Medicine Cabinet in Chrome",299.95999999999998,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/American-Classics-16-in-Recessed-or-Surface-Mount-Medicine-Cabinet-S1626-BM-R/100561306?N=%2FNtk-All%2FNtt-medicine%252Bcabinet#.UoA2I-KahDo\",\"995145\")","v":"995145"},"Glacier Bay 16 in. W x 26 in. H Frameless Recessed or Surface-Mount Bathroom Medicine Cabinet",37.97,"each",null,37.97,37.97]
[null,null,"Tub & Shower",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"X","Standard 60 inch Bathtub","Home Depot",203329363,"Bootz Industries Mauicast 5 ft. Right Drain Soaking Tub in White",379,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Bootz-Industries-Aloha-5-ft-Right-Hand-Drain-Bath-Tub-in-White-011-2364-00/100389008?N=bzciZ1z10dtr%3FNao%3D24%26Ns%3DP_REP_PRC_MODE|1%26browsestoreoption%3D1#.UoA-LeKahDo\",\"302568741\")","v":"302568741"},"STERLING STORE+ 5 ft. Right-Hand Drain Rectangular Alcove Bathtub in White",193,"each",null,193,193]
[null,"X","Shower Pan","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Delta-Classic-400-32-in-x-60-in-Single-Threshold-Shower-Base-with-Left-Drain-in-White-40094L/204342337\",\"1000027586 \n\")","v":"1000027586 \n"},"Delta Classic 400 32 in. x 60 in. Single Threshold Shower Base with Left Drain in White",189,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Delta-Classic-400-32-in-x-60-in-Single-Threshold-Shower-Base-with-Left-Drain-in-White-40094L/204342337\",\"1000027586 \n\")","v":"1000027586 \n"},"Delta Classic 400 32 in. x 60 in. Single Threshold Shower Base with Left Drain in White",189,"each",null,189,189]
[null,"X","Tub Surround","Home Depot",202923943,"Sterling Plumbing Accord 32 in. x 60 in. x 55-1/4 in. Three Piece Direct-to-Stud Shower Wall Set in White",323.10000000000002,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Unbranded-Allura-31-in-x-60-1-2-in-x-58-in-5-piece-Easy-Up-Adhesive-Tub-Wall-in-White-40184/204338499\",\"955558\n\")","v":"955558\n"},"Allura 31 in. x 60-1/2 in. x 58 in. 5-piece Easy Up Adhesive Tub Wall in White",95,"each",null,95,95]
[null,"X","Bath Shower Faucet Kit","Home Depot",202550713,"MOEN Banbury Single-Handle Tub and Shower Faucet in Spot Resist Brushed Nickel",149,"Home Depot",100013397,"Pfister 01 Series 3-Handle Tub/Shower in Polished Chrome",131,"each",null,131,131]
[null,null,"Double Sliding Shower Doors","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/KOHLER-Levity-59-5-8-in-W-x-62-in-H-Semi-Framed-Bypass-Tub-Shower-Door-and-Handle-in-Nickel-K-706000-L-MX/203925317\",\"203925317\n\")","v":"203925317\n"},"KOHLER Levity 59-5/8 in. x 62 in. Frameless Bypass Shower Door with Handle in Nickel",501.18,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Unbranded-60-in-x-56-3-8-in-Framed-Sliding-Bypass-Tub-Door-Kit-in-Silver-with-Hammered-Glass-SDKIT60-SIL-R/203906449\",\"203906449\")","v":"203906449"},"60 in. x 56-3/8 in. Framed Sliding Bypass Tub Door Kit in Silver with Hammered Glass",129,"each",null,129,129]
[null,null,"One piece shower enclosure","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Aquatic-60-in-x-30-in-x-72-in-Two-Piece-Direct-to-Stud-Tub-and-Shower-Surround-in-White-2603302PPCL-WH/204720829#.UoBE-eKahDo\",\"203910584 \n\")","v":"203910584 \n"},"Aquatic Everyday 60 in. x 30 in. x 72 in. 1-Piece Direct-to-Stud Bath and Shower Kit with Left-Hand Drain in White",379,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Aquatic-60-in-x-30-in-x-72-in-Two-Piece-Direct-to-Stud-Tub-and-Shower-Surround-in-White-2603302PPCL-WH/204720829#.UoBE-eKahDo\",\"203910584 \n\")","v":"203910584 \n"},"Aquatic Everyday 60 in. x 30 in. x 72 in. 1-Piece Direct-to-Stud Bath and Shower Kit with Left-Hand Drain in White",379,"each",null,379,379]
[null,"X","Backsplash or Wall Tile","Home Depot",202194547,"MS International Travertino 12 in. x 12 in. Beige Porcelain Mesh-Mounted Mosaic Tile",6.98,"Home Depot",207097958," Jeffrey Court\nFresh White 3 in. x 6 in. Ceramic Bevel Field Wall Tile (11 sq. ft. / case)",2.76,"sq ft",null,2.76,2.76]
[null,null,"Electrical",null,null,null,null,null,null,null,null,null,null,0,0]
[null,"X","GFI Outlet","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Leviton-20-Amp-125-Volt-Duplex-Self-Test-GFCI-Outlet-White-R12-GFNT2-0RW/205996739\",\"1001370813\")","v":"1001370813"},"Leviton 20 Amp 125-Volt Self-Test GFCI Outlet - White",15.98,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Leviton-20-Amp-125-Volt-Duplex-Self-Test-GFCI-Outlet-White-R12-GFNT2-0RW/205996739\",\"1001370813\")","v":"1001370813"},"Leviton 20 Amp 125-Volt Self-Test GFCI Outlet - White",15.98,"each",null,15.98,15.98]
[null,"X","Exhaust Fan","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/NuTone-InVent-Series-110-CFM-Ceiling-Exhaust-Bath-Fan-ENERGY-STAR-AERN110/206339701\",\"206339701 \")","v":"206339701 "},"NuTone InVent Series 110 CFM Ceiling Exhaust Bath Fan, ENERGY STAR",108,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/NuTone-InVent-Series-110-CFM-Ceiling-Exhaust-Bath-Fan-ENERGY-STAR-AERN110/206339701\",\"206339701 \")","v":"206339701 "},"NuTone InVent Series 110 CFM Ceiling Exhaust Bath Fan, ENERGY STAR",108,"each",null,108,108]
[null,"X","Bath Light","Home Depot",202024289,"Hampton Bay Architecture 3-Light Brushed Nickel Vanity Light",89.97,"Home Depot",203857584,"Hampton Bay 4-Light Brushed Nickel Bath Vanity",59.97,"each",null,59.97,59.97]
[null,null,"Ceiling Fan","Home Depot",306307366,"Hampton Bay Lyndhurst 52 in. LED Antique Brass Ceiling Fan with Light Kit and Remote Control",125.71,"Home Depot",203495380,"Hampton Bay Clarkston 44 in. White Ceiling Fan",44.97,"each",null,44.97,44.97]
[null,null,"Lighting Fixture","Home Depot",302701280,"Progress Lighting Topsail Collection 3-Light Polished Chrome Semi-Flushmount",117,"Home Depot",203742177,"Commercial Electric Brushed Nickel LED Energy Star Flushmount",24.97,"each",null,24.97,24.97]
[null,null,"Wire Cable Outlet","Home Depot",203726230,"CE TECH 100 ft. 18-Gauge RG-6 Quad Shielded Coaxial Cable",29.97,"Home Depot",203726230,"CE TECH 100 ft. 18-Gauge RG-6 Quad Shielded Coaxial Cable",29.97,"each",null,29.97,29.97]
[null,null,"Grounded Outlet","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Leviton-15-Amp-Tamper-Resistant-Duplex-Outlet-White-R62-T5320-00W/100662608#.UoFo2flJMsc\",\"324243\")","v":"324243"},"Leviton 15 Amp Tamper-Resistant Duplex Outlet - White",1.19,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Leviton-15-Amp-Tamper-Resistant-Duplex-Outlet-White-R62-T5320-00W/100662608#.UoFo2flJMsc\",\"324243\")","v":"324243"},"Leviton 15 Amp Tamper-Resistant Duplex Outlet - White",1.19,"each",null,1.19,1.19]
[null,null,"Wall Switch","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Leviton-15-Amp-Preferred-Switch-White-R62-RS115-02W/202027032#.UoFpoflJMsc\",\"162677\")","v":"162677"},"Leviton 15 Amp Preferred Switch - White",1.29,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Leviton-15-Amp-Preferred-Switch-White-R62-RS115-02W/202027032#.UoFpoflJMsc\",\"162677\")","v":"162677"},"Leviton 15 Amp Preferred Switch - White",1.29,"each",null,1.29,1.29]
[null,null,"Dining Room Chandelier","Home Depot",100458967,"Hampton Bay Freemont Collection 9-Light Hanging Antique Bronze Chandelier with Glass Shades",429,"Home Depot",202064734,"Hampton Bay Somerset Collection 5-Light Bronze Chandelier",134,"each",null,134,134]
[null,"X","Range Outlet","Home Depot",202066671,"Leviton 50 Amp Thermoplastic Power Single Outlet - Black",6.39,"Home Depot",202066671,"Leviton 50 Amp Thermoplastic Power Single Outlet - Black",6.39,"each",null,6.39,6.39]
[null,null,"Doors"]
[null,null,"28 x 80 Prehung Interior Door","Home Depot",100038503,"Builder's Choice 6-Panel Solid Core Unfinished Clear Pine Prehung Interior Door",179,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Masonite-32-in-x-80-in-Smooth-Flush-Hardwood-Hollow-Core-Birch-Veneer-Composite-Interior-Door-Slab-16722/202768984\",\"202768984\")","v":"202768984"},"Smooth Flush Hardwood Hollow Core Birch Veneer Composite Interior Door Slab",76.790000000000006,"each",null,{"$f":"IF($L$2=1,G70,K70)","v":76.790000000000006},{"$f":"N70*ROUND(COL/100,2)","v":76.790000000000006}]
[null,null,"30 x 80 Prehung Interior Door","Home Depot",100041043,"Builder's Choice 6-Panel Solid Core Unfinished Clear Pine Prehung Interior Door",187,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Masonite-32-in-x-80-in-Smooth-Flush-Hardwood-Hollow-Core-Birch-Veneer-Composite-Interior-Door-Slab-16722/202768984\",\"202768984\")","v":"202768984"},"Smooth Flush Hardwood Hollow Core Birch Veneer Composite Interior Door Slab",76.790000000000006,"each",null,76.790000000000006,76.790000000000006]
[null,null,"32 X 80 Prehung Interior Door","Home Depot",100040175,"Builder's Choice 6-Panel Solid Core Unfinished Clear Pine Prehung Interior Door",189,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Masonite-32-in-x-80-in-Smooth-Flush-Hardwood-Hollow-Core-Birch-Veneer-Composite-Interior-Door-Slab-16722/202768984\",\"202768984\")","v":"202768984"},"Smooth Flush Hardwood Hollow Core Birch Veneer Composite Interior Door Slab",96.14,"each",null,96.14,96.14]
[null,null,"Interior Door Lockset","Home Depot",202099318,"Kwikset Polo Satin Nickel Bed/Bath Knob ",14.27,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Defiant-Brandywine-Stainless-Steel-Privacy-Knob-T8610/100031180?keyword=332208#.Upk2y-KahDo\",\"332208\")","v":"332208"},"Defiant Brandywine Stainless Steel Privacy Knob",8.9700000000000006,"each",null,8.9700000000000006,8.9700000000000006]
[null,null,"Single Closet Door","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Impact-Plus-Polished-Edge-Mirror-Solid-Core-Chrome-MDF-Interior-Bifold-Closet-Door-MP3422068C/202533886?N=c5ikZ12l3%3FNCNI-5#.UoEWi-KahDo\",\"202533886\n\")","v":"202533886\n"},"Impact Plus Polished Edge Mirror Solid Core Chrome MDF Interior Bifold Closet Door",447.34,"Home Depot",202037494,"Woodgrain 6-Panel Primed Molded Interior Bifold Closet Door",165.2,"each",null,165.2,165.2]
[null,null,"Double Closet Door","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/TRUporte-2010-Series-60-in-x-80-in-White-1-Lite-Composite-Universal-Grand-Sliding-Door-249254/100539621?N=c5iq%3FNao%3D24%26Ns%3DP_REP_PRC_MODE|1%26browsestoreoption%3D0#.UoEYH-KahDo\",\"100539621\n\")","v":"100539621\n"},"TRUporte 2010 Series 60 in. x 80 in. White 1 Lite Composite Universal Grand Sliding Door",299,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/TRUporte-230-Series-48-in-x-80-in-Steel-White-Mirror-Sliding-Door-341400/202528739?N=c5iq%3Fbrowsestoreoption%3D1#.UoEXm-KahDo\",\"793975\n\")","v":"793975\n"},"TRUporte 230 Series 48 in. x 80 in. Steel White Mirror Sliding Door",109,"each",null,109,109]
[null,"X","Closet Paint","Sherwin Williams",null,"Duration Home® Interior Acrylic Latex Paint ",35,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Glidden-Premium-1-Gal-Semigloss-Interior-Paint-GLN6413-01/202241901?N=bbbgZ55a#.Un_ZceKahDo\",\"644995\n\")","v":"644995\n"},"Glidden Premium 1-Gal. Semigloss Interior Paint",22.97,"sq ft",null,22.97,22.97]
[null,"X","Window and Door Moulding","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Woodgrain-Millwork-LWM-356-19-32-in-x-2-1-4-in-x-84-in-Primed-MDF-Door-and-Window-Casing-10000987/202089296?MERCH=REC-_-SearchPLPHorizontal1_rr-_-NA-_-202089296-_-N\",\"202089296\")","v":"202089296"},"LWM 356 19/32 in. x 2-1/4 in. x 84 in. Primed MDF Door and Window Casing",3.78,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Woodgrain-Millwork-LWM-356-19-32-in-x-2-1-4-in-x-84-in-Primed-MDF-Door-and-Window-Casing-10000987/202089296?MERCH=REC-_-SearchPLPHorizontal1_rr-_-NA-_-202089296-_-N\",\"202089296\")","v":"202089296"},"LWM 356 19/32 in. x 2-1/4 in. x 84 in. Primed MDF Door and Window Casing",3.78,"linear ft",{"$f":"IF(L2=2,K77/8,G77/7)","v":0.47249999999999998},{"$f":"M77","v":0.47249999999999998},0.47249999999999998]
[null,null,"30 inch front entry door","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Langford-Fan-Lite-Painted-Steel-Entry-Door-with-Brickmould-THDJW184500094/204266550?N=ar90Z1z0z57z%3FNao%3D24%26Ns%3DP_REP_PRC_MODE%7C1#.UoQZZPmTj5g\",\"204266550\")","v":"204266550"},"JELD-WEN Langford Fan Lite Painted Steel Entry Door with Brickmould",634.25,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Premium-6-Lite-Craftsman-Primed-White-Steel-Entry-Door-O03486/203282183?N=ar90Z1z0z57z%3FNao%3D48%26Ns%3DP_REP_PRC_MODE%7C1#.UoQYfPmTj5g\",\"203282183\")","v":"203282183"},"JELD-WEN Premium 6 Lite Craftsman Primed White Steel Entry Door",494.58,"each",null,{"$f":"IF(L2=2,K78,G78)","v":494.58},494.58]
[null,null,"32 inch front entry door","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Feather-River-Doors-Sapphire-Patina-3-4-Oval-Lite-Primed-Smooth-Fiberglass-Entry-Door-1H3170/203126025?N=ar90Z1z0z589%3FNao%3D24%26Ns%3DP_REP_PRC_MODE%7C1%26browsestoreoption%3D0#.UoQV6fmTj5g\",\"203126025\")","v":"203126025"},"Feather River Doors Sapphire Patina 3/4 Oval Lite Primed Smooth Fiberglass Entry Door",586.07000000000005,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Blakely-32-in-x-80-in-Steel-White-Prehung-Left-Hand-Inswing-3-4-Oval-Lite-Entry-Door-K25470/202860180?N=ar90#.UoQTxvmThRw\",\"952237\")","v":"952237"},"JELD-WEN Blakely 32 in. x 80 in. Steel White Prehung Left-Hand Inswing 3/4 Oval Lite Entry Door",329,"each",null,{"$f":"IF(L2=2,K79,G79)","v":329},329]
[null,null,"36 inch front entry door","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Feather-River-Doors-Silverdale-Zinc-3-4-Oval-Lite-Stained-Cherry-Mahogany-Fiberglass-Entry-Door-712591-0/204201815?N=ar90%3FNs%3DP_REP_PRC_MODE%257C1%26browsestoreoption%3D1#.UoQeVfmTj5g\",\"106270\")","v":"106270"},"Feather River Doors Silverdale Zinc 3/4 Oval Lite Stained Cherry Mahogany Fiberglass Entry Door",519,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Blakely-3-4-Lite-Oval-Primed-White-Steel-Entry-Door-with-Nickel-Caming-and-Brickmold-THDJW166700563/202036108?N=ar90Z1z0z58e%3FNs%3DP_REP_PRC_MODE%257C0#.UoQfyPmTj5g\",\"533374\")","v":"533374"},"JELD-WEN Blakely 3/4 Lite Oval Primed White Steel Entry Door with Nickel Caming and Brickmold",345,"each",null,{"$f":"IF(L2=2,K80,G80)","v":345},345]
[null,null,"60 inch total width including side lites","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Steves-Sons-Craftsman-3-Lite-Arch-Stained-Knotty-Alder-Wood-Left-Hand-Entry-Door-with-10-in-Sidelites-and-4-in-Wall-K4151-6011-10-4LH/204584120?keyword=204584120\",\"204584120\")","v":"204584120"},"Craftsman 3 Lite Arch Stained Knotty Alder Wood Left-Hand Entry Door with 10 in. Sidelites and 4 in. Wall",2382,"Home Depot",203126065," Feather River Doors\n63.5 in.x81.625 in. Sapphire Patina 3/4 Oval Lite Unfinished Smooth Left-Hand Fiberglass Prehung Front Door w/ Sidelites",1126.82,"each",null,{"$f":"IF($L$2=2,K81,G81)","v":1126.82},1126.82]
[null,null,"30 inch Storm Door","Home Depot",203207914,"Andersen 2500 Series New 30 in. White Aluminum Self-Storing Storm Door with Brass Hardware",318.99,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Andersen-2500-Series-New-30-in-White-Aluminum-Self-Storing-Storm-Door-with-Brass-Hardware-HD2SS30WH/203207914#.UoVt9OKahDo\",\"203207914\n\")","v":"203207914\n"},"Andersen 2500 Series New 30 in. White Aluminum Self-Storing Storm Door with Brass Hardware",318.99,"each",null,318.99,318.99]
[null,null,"32 inch Storm Door","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Andersen-3000-Series-32-in-White-Right-Hand-Full-View-Storm-Door-with-Fast-and-Easy-Installation-System-H3FER32WH/202985073?N=%2FNtk-All%2FNtt-storm%252Bdoor#.UoVs7uKahDo\",\"974751\n\")","v":"974751\n"},"Andersen 3000 Series 32 in. White Right-Hand Full-View Storm Door with Fast and Easy Installation System",199,"Home Depot",100079689,"EMCO 100 Series 32 in. White Vinyl Self-Storing Storm Door with Hardware",99.98,"each",null,99.98,99.98]
[null,null,"36 inch Storm Door","Home Depot",100608150,"Andersen 36 in. x 80 in. 4000 Series White Universal Fullview Aluminum Storm Door with Nickel Hardware",306,"Home Depot",100003775,"EMCO 36 in. x 80 in. 200 Series White Universal Triple-Track Aluminum Storm Door",154,"each",null,154,154]
[null,null,"30 inch Side or Back Entry Door","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Premium-1-2-Lite-Tilt-and-Raise-Mini-Blind-Primed-White-Steel-Entry-Door-THDJW184700032/202036497\",\"884301\")","v":"884301"},"JELD-WEN Premium 1/2 Lite Tilt and Raise Mini-Blind Primed White Steel Entry Door",334,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-C85Premium-9-Lite-Primed-White-Steel-Entry-Door-with-Brickmold-733711/202036477?N=asim%3FNao%3D24%26Ns%3DP_REP_PRC_MODE|0%26browsestoreoption%3D1#.UpJjauKahDo\",\"834137\n\")","v":"834137\n"},"JELD-WEN Premium 9 Lite Primed White Steel Entry Door with Brickmold",225,"each",null,225,225]
[null,null,"32 inch Side or Back Entry Door","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Premium-1-2-Lite-Tilt-and-Raise-Mini-Blind-Primed-White-Steel-Entry-Door-THDJW184700032/202036497\",\"884301\")","v":"884301"},"JELD-WEN Premium 1/2 Lite Tilt and Raise Mini-Blind Primed White Steel Entry Door",334,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Premium-9-Lite-Primed-White-Steel-Entry-Door-with-Brickmold-733711/202036477?N=asim%3FNao%3D24%26Ns%3DP_REP_PRC_MODE|0%26browsestoreoption%3D1#.UpJjauKahDo\",\"834137\n\")","v":"834137\n"},"JELD-WEN Premium 9 Lite Primed White Steel Entry Door with Brickmold",225,"each",null,225,225]
[null,null,"36 inch Side or Back Entry Door","Home Depot",202036346,"JELD-WEN Premium 1/2 Lite Tilt and Raise Mini-Blind Primed White Steel Entry Door",334,"Home Depot",202785812,"JELD-WEN 36 in. x 80 in. 9 Lite Primed Fiberglass Prehung Left-Hand Inswing Front Door w/Brickmould",219,"each",null,219,219]
[null,null,"Exterior Door Lockset","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Schlage-Camelot-Satin-Nickel-Dummy-Handleset-with-Georgian-Interior-Knob-F93-CAM-619-GEO/202357054?MERCH=REC-_-SearchPLPHorizontal1_rr-_-NA-_-202357054-_-N\",\"202357054\")","v":"202357054"},"Schlage Camelot Satin Nickel Dummy Handleset with Georgian Interior Knob",136.65,"Home Depot",203420101,"Kwikset Belleview Single Cylinder Antique Brass Handleset with Tylo Knob Featuring SmartKey",82,"each",null,82,82]
[null,null,"60 inch Sliding Patio Doors","Home Depot",206825726," JELD-WEN\n60 in. x 80 in. V-4500 White Prehung Right-Hand Sliding French Vinyl Patio Door with Blinds",1413.28,"Home Depot",{"$f":"HYPERLINK(\"http://www.jdoqocy.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMasterPiece-60-in-x-80-in-Composite-Left-Hand-Sliding-Patio-Door-with-Smooth-Interior-G5068L00201%2F202339616&cjsku=202339616\",\"202339616\")","v":"202339616"},"MasterPiece 59-1/4 in. x 79-1/2 in. Composite White Left-Hand Sliding Patio Door with Smooth Interior",760,"each",null,760,760]
[null,null,"72 inch Sliding Patio Doors","Home Depot",{"$f":"HYPERLINK(\"http://www.anrdoezrs.net/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMasterPiece-72-in-x-80-in-Composite-White-Left-Hand-Smooth-Interior-with-10-Lite-External-Grilles-Sliding-Patio-Door-G6068L002D2%2F203314335&cjsku=20331\",\"203314335\")","v":"203314335"},"MasterPiece 71-1/4 in. x 79-1/2 in. Composite White Left-Hand Smooth Interior with 10 Lite External Grilles Sliding Patio Door",969,"Home Depot",{"$f":"HYPERLINK(\"http://www.tkqlhce.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMasterPiece-72-in-x-80-in-Composite-Left-Hand-Sliding-Patio-Door-with-Smooth-Interior-G6068L00201%2F202339612&cjsku=202339612\",\"202339612\n\")","v":"202339612\n"},"MasterPiece 71-1/4 in. x 79-1/2 in. Composite White Left-Hand Sliding Patio Door with Smooth Interior",578,"each",null,578,578]
[null,null,"60 inch French Door","Home Depot",{"$f":"HYPERLINK(\"http://www.anrdoezrs.net/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMasterPiece-59-1-4-in-x-79-1-2-in-Composite-White-Right-Hand-Woodgrain-Interior-with-Blinds-Between-Glass-Sliding-Patio-Door-G5068R3N2WL%2F205992554&cjs\",\"203188766\n\")","v":"203188766\n"},"MasterPiece 59-1/4 in. x 79 1/2 in. Composite White Right-Hand Smooth Interior with Blinds Between Glass Sliding Patio Door",1137.47,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Masonite-60-in-x-80-in-Ultra-White-Prehung-Right-Hand-Inswing-Full-Lite-Steel-Patio-Door-with-Brickmold-in-Vinyl-Frame-46040/202888095\",\"202888095\n\")","v":"202888095\n"},"Masonite 60 in. x 80 in. White Steel Prehung Left-Hand Inswing 1 Lite Patio Vinyl Frame with Brickmold",877.09,"each",null,877.09,877.09]
[null,null,"72 inch French Door","Home Depot",202887145,"Masonite 72 in. x 80 in. White Fiberglass Right-Hand 10 Lite Patio Door with No Brickmold in Vinyl Frame",1197.28,"Home Depot",202888098,"Masonite 72 in. x 80 in. White Steel Prehung Left-Hand Inswing 1 Lite Patio Door with Brickmold Vinyl Frame",877.09,"each",null,877.09,877.09]
[null,null,"Fireplace"]
[null,"X","Gas Fireplace Insert","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/ProCom-32-in-Vent-Free-Dual-Fuel-Fireplace-Insert-PC32VFC/203526357?keyword=203526357#.UoVqHOKahDo\",\"203526357\")","v":"203526357"},"ProCom 32 in. Vent-Free Dual Fuel Fireplace Insert",414.5,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/ProCom-32-in-Vent-Free-Dual-Fuel-Fireplace-Insert-PC32VFC/203526357?keyword=203526357#.UoVqHOKahDo\",\"203526357\")","v":"203526357"},"ProCom 32 in. Vent-Free Dual Fuel Fireplace Insert",414.5,"each",null,{"$f":"IF($L$2=2,K94,G94)","v":414.5},{"$f":"N94*ROUND(COL/100,2)","v":414.5}]
[null,"X","Gas Fireplace Logs","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Emberglow-Savannah-Oak-30-in-Vent-Free-Natural-Gas-Fireplace-Logs-with-Remote-SCVFR30N/204398186#.UoVpgeKahDo\",\"204398186\n\")","v":"204398186\n"},"Emberglow Savannah Oak 30 in. Vent-Free Natural Gas Fireplace Logs with Remote",389.89,"Home Depot",{"$f":"HYPERLINK(\"http://www.dpbolvw.net/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FEmberglow-Burnt-River-Oak-24-in-Vented-Dual-Burner-Natural-Gas-Fireplace-Logs-BRO24NG%2F100595890&cjsku=100595890\",\"100595890\")","v":"100595890"},"Emberglow Burnt River Oak 24 in. Vented Dual Burner Natural Gas Fireplace Logs",138.28,"each",null,138.28,{"$f":"N95*ROUND(COL/100,2)","v":138.28}]
[null,null,"Fireplace Screen","Home Depot",203505945,"UniFlame Stainless Black Large Diameter 3-Panel Fireplace Screen with Woven Mesh",77.25,"Home Depot",{"$f":"HYPERLINK(\"http://www.jdoqocy.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FUniFlame-Black-Large-Diameter-3-Panel-Fireplace-Screen-with-Woven-Mesh-S-3652%2F203505945&cjsku=203505945\",\" 203505945\n\")","v":" 203505945\n"},"UniFlame Black Large Diameter 3-Panel Fireplace Screen with Woven Mesh",77.25,"each",null,77.25,{"$f":"N96*ROUND(COL/100,2)","v":77.25}]
[null,null,"Fireplace Mantel","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/ProCom-46-81-in-Vent-Free-Mantel-Fireplace-in-Heritage-Cherry-M32-M-HC/203526765\",\"203526765\n\")","v":"203526765\n"},"46.81 in. Vent-Free Mantel Fireplace in Heritage Cherry",465.03,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/The-Newport-65-in-x-51-in-MDF-White-Full-Surround-Mantel-510-48/206474940\",\"206474940\")","v":"206474940"},"The Newport 65 in. x 51 in. MDF White Full Surround Mantel",281.31,"each",null,281.31,{"$f":"N97*ROUND(COL/100,2)","v":281.31}]
[null,"X","Electric Fireplace","Home Depot",303441186," Southern Enterprises\nFossil Creek 52 in. Electric Fireplace Tv Stand in Antique White",699.99,"Home Depot",303711077," Hanover\nGlenwood 59 in. Electric Fireplace in White with Entertainment Stand and Multi-Color LED Flame Display",569.04999999999995,"each",null,569.04999999999995,{"$f":"N98*ROUND(COL/100,2)","v":569.04999999999995}]
[null,null,"Windows "]
[null,null,"28 x 38 Double Hung ","Home Depot",204814560,"American Craftsman 70 Series Double Hung Buck PRO White Vinyl Window",144,"Home Depot",203157154,"American Craftsman 50 Double Hung Buck Vinyl Windows, 28 in. x 38 in., White, with LowE3 Insulated Glass, Argon Gas and Screen",124,"each",null,{"$f":"IF($L$2=1,G100,K100)","v":124},{"$f":"N100*ROUND(COL/100,2)","v":124}]
[null,null,"28 x 54 Double Hung ","Home Depot",204814587,"American Craftsman 27.75 in. x 53.25 in. 70 Series Pro Double Hung  Vinyl Window",169,"Home Depot",203157173,"American Craftsman 50 Double Hung Buck Vinyl Windows, 28 in. x 54 in., White, with LowE3 Insulated Glass, Argon Gas and Screen",134,"each",null,134,134]
[null,null,"32 x 38 Double Hung ","Home Depot",204814572,"American Craftsman 31.75 in. x 37.25 in. 70 Series Double Hung Buck PRO Vinyl Window - White",147,"Home Depot",204814572,"American Craftsman 31.75 in. x 37.25 in. 70 Series Double Hung Buck PRO Vinyl Window - White",147,"each",null,147,147]
[null,null,"32 x 54 Double Hung ","Home Depot",204814596,"American Craftsman 31.75 in. x 53.25 in. 70 Series Double Hung Buck PRO Vinyl Window - White",175,"Home Depot",203157182,"American Craftsman 31.75 in. x 53.25 in. 50 Series Double Hung Buck Vinyl Window - White",155,"each",null,155,155]
[null,null,"36 x 38 Double Hung ","Home Depot",204814579,"American Craftsman 35.75 in. x 37.25 in. 70 Series Double Hung Buck PRO Vinyl Window - White",154,"Home Depot",203157165,"American Craftsman 35.75 in. x 37.25 in. 50 Series Double Hung Buck Vinyl Window - White",134,"each",null,134,134]
[null,null,"36 x 54 Double Hung ","Home Depot",204814617,"American Craftsman 35.75 in. x 53.25 in. 70 Series Double Hung Buck PRO Vinyl Window in White",167,"Home Depot",204814617,"American Craftsman 35.75 in. x 53.25 in. 70 Series Double Hung Buck PRO Vinyl Window in White",167,"each",null,167,167]
[null,null,"Picture Window","Home Depot",203819890,"TAFCO WINDOWS Right-Hand and Left-Hand Hinge Casement Vinyl Combo Windows, 107 in. x 60 in., White, with Insulated Glass",790.7,"Home Depot",203819890,"TAFCO WINDOWS Right-Hand and Left-Hand Hinge Casement Vinyl Combo Windows, 107 in. x 60 in., White, with Insulated Glass",790.7,"each",null,790.7,790.7]
[null,null,"Glass Block ","Home Depot",202694332,"Hy-Lite 23 in. x 15 in. Wave Pattern 8 in. Acrylic Block Driftwood Vinyl Fin Hopper Window with Driftwood Grout",263.33999999999997,"Home Depot",100660080,"TAFCO WINDOWS NailUp2 Glass Block Window, 32 in. x 22 in. Wave Pattern with Vent",124.33,"each",null,124.33,124.33]
[null,null,"28 inch wide blinds","Home Depot",202617044,"Home Decorators Collection White Faux Wood Blind, 2 in. Slats, 64 in. Length ",41.27,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Bali-Grab-n-Go-White-1-in-Light-Filtering-Vinyl-Mini-Blind-33-in-W-x-64-in-L-03364472/202059920\",\"206094531\")","v":"206094531"},"White Cordless 1 in. Vinyl Mini Blind - 27 in. W x 64 in. L",6.97,"each",null,6.97,6.97]
[null,null,"32 inch wide blinds","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Home-Decorators-Collection-White-2-in-Faux-Wood-Blind-72-in-Length-Price-Varies-by-Size-10793478016161/202617115\",\"202617115\")","v":"202617115"},"Home Decorators Collection White Faux Wood Blind, 2 in. Slats, 64 in. Length ",53.74,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Bali-Grab-n-Go-White-1-in-Light-Filtering-Vinyl-Mini-Blind-33-in-W-x-64-in-L-03364472/202059920\",\"206094442\")","v":"206094442"},"White Cordless 1 in. Vinyl Mini Blind - 32 in. W x 64 in. L",8.4700000000000006,"each",null,8.4700000000000006,8.4700000000000006]
[null,null,"36 inch wide blinds","Home Depot",202040452,"Home Decorators Collection White Faux Wood Blind, 2 in. Slats, 64 in. Length ",33.6,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Bali-Grab-n-Go-White-1-in-Light-Filtering-Vinyl-Mini-Blind-33-in-W-x-64-in-L-03364472/202059920\",\"206094501\")","v":"206094501"},"White Cordless 1 in. Vinyl Mini Blind - 36 in. W x 64 in. L",9.9700000000000006,"each",null,9.9700000000000006,9.9700000000000006]
[null,null,"Picture Window Blinds","J C Penney",{"$f":"HYPERLINK(\"http://www.jcpenney.com/for-the-home/sale/window-/jcp-home%25e2%2584%25a2-linen-look-vinyl-vertical-blinds/prod.jump?ppId=15628cb&catId=cat100260228&deptId=dept20022800026&topDim=Item+Type&topDimvalue=vertical+blinds&dimCombo=Item+Type|Item+Type|&dimCombo\",\"JCP\")","v":"JCP"},"jcp home™ Linen-Look Vinyl Vertical Blinds",107,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/designview-Crown-Cottage-White-Vertical-Blind-3-5-in-Vanes-Price-Varies-by-Size-10793478805044/202040518?N=bc7c%3FNs%3DP_REP_PRC_MODE%257C1#.UoLXVvmTj5g\",\"705642\")","v":"705642"},"designview Crown-Cottage White Vertical Blind 3.5 in. Vanes",53.97,"each",null,53.97,53.97]
[null,null,"Appliances"]
[null,null,"Range","Home Depot",{"$f":"HYPERLINK(\"http://www.anrdoezrs.net/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FGE-Profile-30-in-6-6-cu-ft-Double-Oven-Electric-Range-with-Self-Cleaning-Convection-Oven-Lower-Oven-in-Stainless-Steel-PB960SJSS%2F206214796&cjsku=20621\",\"206214796\")","v":"206214796"},"GE 6.6 cu. ft. Double Oven Electric Range with Self-Cleaning Oven and Convection Lower Oven in Stainless Steel",1499,"Home Depot",206926829,"\nGE\n30 in. 5.3 cu. ft. Free-Standing Electric Range in White",599,"each",null,{"$f":"IF($L$2=1,G113,K113)","v":599},{"$f":"N113*ROUND(COL/100,2)","v":599}]
[null,null,"Built In Oven","Best Buy",6229627,"Whirlpool 30 in. Double Electric Wall Oven in Stainless Steel",1979.99,"Home Depot",{"$f":"HYPERLINK(\"http://www.dpbolvw.net/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FGE-24-in-Single-Electric-Wall-Oven-in-Black-JRS06BJBB%2F100058922&cjsku=100058922\",\"100058922\")","v":"100058922"},"GE 24 in. Single Electric Wall Oven in Black",999,"each",null,999,999]
[null,null,"Cooktop ","Home Depot",{"$f":"HYPERLINK(\"http://www.tkqlhce.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FGE-Profile-30-in-Gas-on-Glass-Gas-Cooktop-in-Stainless-Steel-with-4-Burners-including-Power-Boil-Burner-JGP940SEKSS%2F100386184&cjsku=100386184\",\"100386184\")","v":"100386184"},"Profile 30 in. Gas-on-Glass Gas Cooktop in Stainless Steel with 4 Burners including Power Boil Burner",1199,"Home Depot",{"$f":"HYPERLINK(\"http://www.tkqlhce.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FWhirlpool-30-in-Radiant-Electric-Cooktop-in-Black-with-4-Elements-including-an-AccuSimmer-Element-W5CE3024XB%2F203470126&cjsku=203470126\",\"305455086\")","v":"305455086"},"Whirlpool 30 in. Radiant Electric Ceramic Glass Cooktop in Black with 4 Elements including a Dual Radiant Element",599,"each",null,599,599]
[null,null,"Built In Microwave","Best Buy",null,"Kitchenaid 1.4 Cu Ft Built-In Microwave Stainless Steel",1169.99,"Best Buy",null,"Frigidaire - Gallery 2.0 Cu. Ft. Built-In Microwave - Stainless-Steel",329.99,"each",null,329.99,329.99]
[null,null,"Refrigerator","Best Buy",null,"Frigidaire - Gallery 22.6 Cu. Ft. Frost-Free Side-by-Side Refrigerator with Thru-the-Door Ice and Water - Stainless-Steel",1349.99,"Best Buy",null,"Frigidaire - 18.1 Cu. Ft. Top-Freezer Refrigerator - White",554.99,"each",null,554.99,554.99]
[null,null,"Dishwasher","Best Buy",null,"Samsung - 24\" Built-in Dishwasher - Stainless-Steel",584.99,"Best Buy",null,"Frigidaire - 24\" Tall Tub Built-In Dishwasher - Stainless-Steel",339.99,"each",null,339.99,339.99]
[null,null,"Wine Cooler","Best Buy",null,"Danby - Wine Cooler",599.99,"Best Buy",null,"Frigidaire - 38-Bottle Wine Cellar - Stainless-Steel",419.99,"each",null,399.99,399.99]
[null,null,"Ice Maker","Best Buy",null,"SPT - 15\" 12-Lb. Built-In Icemaker - Stainless-Steel/Black",499.99,"Best Buy",null,"SPT - 15\" 12-Lb. Built-In Icemaker - Stainless-Steel/Black",499.99,"each",null,499.99,499.99]
[null,null,"Kitchen"]
[null,null,"Granite Countertops",null,null,null,65,null,null,null,45,"sq ft",null,{"$f":"IF($L$2=1,G122,K122)","v":45},{"$f":"N122*ROUND(COL/100,2)","v":45}]
[null,null,"Corian Countertops",null,null,null,45,null,null,null,35,"sq ft",null,35,35]
[null,null,"Formica Countertops",null,null,null,25,null,null,null,12,"sq ft",null,12,12]
[null,null,"Tile Countertops","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Daltile-12-in-x-12-in-Giallo-Venezno-Natural-Stone-Floor-and-Wall-Tile-G76212121L/202646769?N=%2FNtk-All%2FNtt-granite%252Btiles#.UoqneuKahDo\",\"202646804 \")","v":"202646804 "},"Daltile Natural Stone Collection Emperador Dark 12 in. x 12 in. Polished Marble Floor and Wall Tile",12.9,"Home Depot",202508261,"MS International 12 in. x 12 in. Black Galaxy Granite Floor and Wall Tile",6.99,"sq ft",null,6.99,6.99]
[null,null,"Granite Backsplash",null,null,null,65,null,null,null,45,"sq ft",null,45,45]
[null,null,"Corian Backsplash",null,null,null,45,null,null,null,35,"sq ft",null,35,35]
[null,null,"Formica Backsplash",null,null,null,25,null,null,null,12,"sq ft",null,12,12]
[null,null,"Tile Backsplash","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Fasade-18-in-x-24-in-Rings-Brushed-Nickel-Decorative-Wall-Tile-B61-29/202823729?N=%2FNtk-Extended%2FNtt-backsplash%252Bfor%252Bkitchen#.UoqpTOKahDo\",\"571856\n\")","v":"571856\n"},"Fasade 18 in. x 24 in. Rings Brushed Nickel Decorative Wall Tile",19.940000000000001,"Home Depot",202748856,"Jeffrey Court Forged Iron 1x2 12 in. x 12 in. Glass & Stone Wall Tile",10.97,"sq ft",null,10.97,10.97]
[null,"X","Cabinets",null,null,null,225,null,null,null,85,"linear ft",null,85,85]
[null,"X","Cabinet Handles","Home Depot",100043347,"Liberty 1-1/2 in. Roped Cabinet Hardware Knob with Backplate",4.9800000000000004,"Home Depot",202587561,"Liberty Harmon Satin Nickel 1-3/8 in. Zinc Round Knob",3.12,"each",null,3.12,3.12]
[null,"X","Cabinet Paint Allowance",null,null,null,10,null,null,null,10,"each cabinet",null,10,10]
[null,"X","Range Hood","Home Depot",300517956," NuTone\nOsmos Deluxe 30 in. Convertible Range Hood in White",264,"Home Depot",202228416,"Broan 30 in. Convertible Range Hood in Stainless Steel",76.22,"each",null,76.22,76.22]
[null,"X","Kitchen Sink","Home Depot",100421269,"KOHLER Delafield Drop-In Cast-Iron 33 in. 4-Hole Double Bowl Kitchen Sink in Almond",389.03,"Home Depot",100019577,"KOHLER Toccata Self-Rimming Stainless Steel 33x22x8.1875 4-Hole Double Bowl Kitchen Sink",175.99,"each",null,175.99,175.99]
[null,"X","Kitchen Faucet","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Kingston-Brass-Single-Handle-Pull-Down-Sprayer-Kitchen-Faucet-with-Soap-Dispenser-in-Satin-Nickel-HGS8778CTLK8/204506035?N=bdfwZ1z10p7r%3Fbrowsestoreoption%3D2%26Ns%3DP_REP_PRC_MODE%257C1#.Uov1m8STj5g\",\"204506035\")","v":"204506035"},"Kingston Brass Single-Handle Pull-Down Sprayer Kitchen Faucet with Soap Dispenser in Satin Nickel",142,"Home Depot",203782391,"Peerless Core Single-Handle Standard Kitchen Faucet with Integrated Side Sprayer in Chrome",37.14,"each",null,37.14,37.14]
[null,"X","Disposal","Home Depot",100466656,"InSinkErator Evolution Septic Assist 3/4 HP Continuous Feed ",269,"Home Depot",203144509,"InSinkErator Badger 500-1/2 HP Continuous Feed Garbage Disposal",98.96,"each",null,98.96,98.96]
[null,null,"Basement & Utility"]
[null,"X","Utility Wall Cabinet","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Glacier-Bay-27-in-Laundry-Wall-Cabinet-in-Country-White-WC2725-WH/203529208#.UpEbi-KahDo\",\"205390884\n\n\")","v":"205390884\n\n"},"Hampton Bay Shaker Assembled 27x30x12 in. Wall Kitchen Cabinet in Satin White",116.79,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Glacier-Bay-27-in-Laundry-Wall-Cabinet-in-Country-White-WC2725-WH/203529208#.UpEbi-KahDo\",\"205390884\n\n\")","v":"205390884\n\n"},"Hampton Bay Shaker Assembled 27x30x12 in. Wall Kitchen Cabinet in Satin White",116.79,"each",null,{"$f":"IF($L$2=2,K138,G138)","v":116.79},{"$f":"N138*ROUND(COL/100,2)","v":116.79}]
[null,"X","Sump Pump","Home Depot",100661339,"Wayne 75 Amp Hour Maintenance-Free Battery",249,"Home Depot",100065446,"Basement Watchdog Big Dog Computer-Controlled AC/DC Battery Backup Sump Pump System",497,"each",null,{"$f":"G139+K139","v":746},{"$f":"N139*ROUND(COL/100,2)","v":746}]
[null,"X","Flush Mount Can Lighting","Home Depot",202025123,"Commercial Electric 6 in. Recessed Lighting Housings and Trims (6-Pack)",62.47,"Home Depot",202025123,"Commercial Electric 6 in. Recessed Lighting Housings and Trims (6-Pack)",62.47,"each",null,{"$f":"K140/6","v":10.411666666666667},{"$f":"N140*ROUND(COL/100,2)","v":10.411666666666667}]
[null,null,"Mechanical Systems"]
[null,"X","Hot Water Tank","Home Depot",204697832,"Rheem 40 gal. Short 12 Year 38,000 BTU Natural Gas Water Heater",584,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Rheem-Performance-40-gal-Short-6-Year-36-000-BTU-Natural-Gas-Water-Heater-XG40S06EC36U0/204298977\",\"205811152 \")","v":"205811152 "},"Rheem Performance 40 Gal. Short 6 Year 34,000 BTU Natural Gas Tank Water Heater",424,"each",null,{"$f":"IF($L$2=2,K142,G142)","v":424},{"$f":"N142*ROUND(COL/100,2)","v":424}]
[null,"X","Furnace",null,null,null,0.5,null,null,null,0.5,"sq ft",null,0.5,0.5]
[null,"X","Central Air",null,null,null,1,null,null,null,1,"sq ft",null,1,1]
[null,"X","Electric Panel","Home Depot",100028706,"Square D by Schneider Electric QO 20-Amp Single-Pole Circuit Breaker",8.94,"Home Depot",100116026,"GE PowerMark Gold 100 Amp 32-Space 32-Circuit Main Breaker Load Center",94,"each",null,{"$f":"K145+(G145*30)","v":362.2},362.2]
[null,"X","Meter Socket","Home Depot",100141763,"Square D by Schneider Electric 200 Amp Overhead or Underground Meter Socket",54,"Home Depot",100141763,"Square D by Schneider Electric 200 Amp Overhead or Underground Meter Socket",54,"each",null,{"$f":"IF(L2=2,K146,G146)","v":54},54]
[null,"X","Dryer Outlet","Home Depot",202066672,"Leviton 30 Amp Surface Mount Power Single Outlet - Black",6.48,"Home Depot",202066672,"Leviton 30 Amp Surface Mount Power Single Outlet - Black",6.48,"each",null,{"$f":"IF(L2=2,K147,G147)","v":6.48},6.48]
[null,null,"Exterior"]
[null,"X","Fence","Home Depot",206577546,"Veranda 6 ft. x 8 ft. Windham White Vinyl Fence Panel",98.1,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Unbranded-1-5-in-x-6-ft-x-8-ft-Pressure-Treated-Pine-Dog-Ear-Fence-Panel-with-6-in-Pickets-158083/203733689#.UpaH_-KahDo\",\"897671\n\")","v":"897671\n"},"1.5 in. x 6 ft. x 8 ft. Pressure-Treated Pine Dog-Ear Fence Panel with 6 in. Pickets",51.2,"each",{"$f":"IF(L2=2,K149/8,G149/6)","v":6.4},{"$f":"M149","v":6.4},{"$f":"N149*ROUND(COL/100,2)","v":6.4}]
[null,"X","Gutter and Downspout","Home Depot",205627125,"Amerimax Home Products 5 in. White K-Style Aluminum Gutter",10.78,"Home Depot",205627125,"Amerimax Home Products 5 in. White K-Style Aluminum Gutter",10.78,"linear ft",{"$f":"IF(L2=2,K150/10,G150/10)","v":1.0779999999999998},1.0779999999999998,1.0779999999999998]
[null,"X","Roofing Shingles","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/GAF-Lifetime-Timberline-Natural-Shadow-Pewter-Gray-Shingles-0600552/100658151?keyword=GAF+Lifetime+Timberline+Natural+Shadow+Pewter+Gray+Shingles#.UpouXOKahDo\",\"777990\n\")","v":"777990\n"},"GAF Lifetime Timberline Natural Shadow Pewter Gray Shingles",28,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/GAF-Lifetime-Timberline-Natural-Shadow-Pewter-Gray-Shingles-0600552/100658151?keyword=GAF+Lifetime+Timberline+Natural+Shadow+Pewter+Gray+Shingles#.UpouXOKahDo\",\"777990\n\")","v":"777990\n"},"GAF Lifetime Timberline Natural Shadow Pewter Gray Shingles",28,"square",{"$f":"IF(L2=2,K151*3,G151*3)","v":84},84,84]
[null,"X","Rolled Roofing","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/GAF-Mineral-Guard-Roll-Roofing-Charcoal-1002180/202052411?keyword=661206\",\"204767783 \n\")","v":"204767783 \n"}," 3 ft. x 33.3 ft. (100 sq. ft.) Black Mineral Surface Roll Low Slope Roofing",37,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/GAF-Mineral-Guard-Roll-Roofing-Charcoal-1002180/202052411?keyword=661206\",\"204767783 \n\")","v":"204767783 \n"}," 3 ft. x 33.3 ft. (100 sq. ft.) Black Mineral Surface Roll Low Slope Roofing",37,"square",{"$f":"IF(L2=2,K152,G152)","v":37},{"$f":"K152","v":37},37]
[null,"X","Vinyl Siding","Home Depot",301738321," Double 4 in. x 150 in. White Vinyl Lap Siding Cellwood D4 150 in. White Vinyl Siding ",125,"Home Depot",301738321," Double 4 in. x 150 in. White Vinyl Lap Siding Cellwood D4 150 in. White Vinyl Siding ",125,"square",{"$f":"IF(L2=2,K153,G153)","v":125},{"$f":"M153","v":125},125]
[null,"X","Aluminum Cap for Windows","Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Amerimax-Home-Products-10-x-10-ft-Aluminum-White-Trim-Coil-69410/100013808\",\"399035\n\")","v":"399035\n"},"Amerimax Home Products 10 ft. Aluminum White Trim Coil ",10.47,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Amerimax-Home-Products-10-x-10-ft-Aluminum-White-Trim-Coil-69410/100013808\",\"399035\n\")","v":"399035\n"},"Amerimax Home Products 10 ft. Aluminum White Trim Coil ",10.47,"per window",{"$f":"IF(L2=2,K154/10,G154/10)","v":1.0470000000000002},1.0470000000000002,1.0470000000000002]
[null,"X","Concrete",null,null,null,1.79,null,null,null,1.79,"sq ft",{"$f":"IF(L2=2,K155,G155)","v":1.79},{"$f":"K155","v":1.79},1.79]
[null,"X","Single Insulated Garage Door","Home Depot",204598425,"Clopay Gallery Collection 9 ft. x 7 ft. 18.4 R-Value Intellicore Insulated Solid Ultra-Grain Medium Garage Door",1007.95,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Clopay-Value-Series-9-ft-x-7-ft-Non-Insulated-Solid-White-Garage-Door-HDB-SW-SOL/204598367\",\"204598367\")","v":"204598367"},"Clopay Value Series 9 ft. x 7 ft. Non Insulated Solid White Garage Door",411,"each",{"$f":"IF(L2=2,K156,G156)","v":411},{"$f":"M156","v":411},411]
[null,"X","Double Insulated Garage Door","Home Depot",204598504,"lopay Gallery Collection 16 ft. x 7 ft. 6.5 R-Value Insulated White Garage Door with Arch Window",1662,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/Clopay-Value-Plus-Series-16-ft-x-7-ft-6-3-R-Value-Insulated-White-Garage-Door-HDS/100092554\",\"100092554\"\n)","v":"100092554"},"Clopay Value Plus Series 16 ft. x 7 ft. 6.3 R-Value Insulated Garage Door",617,"each",{"$f":"IF(L2=2,K157,G157)","v":617},617,617]
[null,"X","Garage Door Opener","Home Depot",301951467," Chamberlain\n1-1/4 HP Smartphone-Controlled Ultra-Quiet & Strong Belt Drive Garage Door Opener w/Battery Backup & MAX Lifting Power",268,"Home Depot",{"$f":"HYPERLINK(\"http://www.kqzyfj.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FGenie-QuietLift-800-1-2-HP-DC-Motor-Belt-Drive-Garage-Door-Opener-2042-TV%2F204004269&cjsku=204004269\",\"206934081 \n\")","v":"206934081 \n"},"Genie QuietLift 550 1/2 HP Belt Drive Garage Door Opener",168,"each",{"$f":"IF(L2=2,K158,G158)","v":168},{"$f":"IF(L2=2,K158,G158)","v":168},168]
[null,"X","Exterior Paint (2 coats)","Sherwin Williams",null,"Duration® Exterior Acrylic Coating ",50,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/BEHR-Premium-Plus-Ultra-1-Gal-Ultra-Pure-White-Semi-Gloss-Enamel-Exterior-585001/100550162?N=bls4%3Fbrowsestoreoption%3D1%26Ns%3DP_REP_PRC_MODE%257C1#.Upoxu-KahDo\",\"268429\n\")","v":"268429\n"},"BEHR Premium Plus Ultra 1-Gal. Ultra Pure White Semi-Gloss Enamel Exterior",41.98,"sq ft",{"$f":"IF($L$2=2,K159,G159)","v":41.98},{"$f":"M159/150","v":0.27986666666666665},0.27986666666666665]
[null,"X","Exterior Facia Soffet Paint","Sherwin Williams",null,"Duration® Exterior Acrylic Coating ",50,"Home Depot",{"$f":"HYPERLINK(\"http://www.homedepot.com/p/BEHR-Premium-Plus-Ultra-1-Gal-Ultra-Pure-White-Semi-Gloss-Enamel-Exterior-585001/100550162?N=bls4%3Fbrowsestoreoption%3D1%26Ns%3DP_REP_PRC_MODE%257C1#.Upoxu-KahDo\",\"268429\n\")","v":"268429\n"},"BEHR Premium Plus Ultra 1-Gal. Ultra Pure White Semi-Gloss Enamel Exterior",41.98,"linear ft",41.98,0.27986666666666665,0.27986666666666665]
[null,null,"40 yd - 22ft long x 7 ft wide x 8 ft high (7 days)",null,null,"Miles Waste Disposal",550,null,null,"Miles Waste Disposal",550,"each",{"$f":"IF(L2=2,K161,G161)","v":550},{"$f":"M161","v":550},550]
[null,null,"20 yd - 22ft long x 7 ft wide x 4 ft high (7 days)",null,null,"Miles Waste Disposal",365,null,null,"Miles Waste Disposal",365,"each",365,365,365]
[null,null,"10 yd - 14ft long x 7 ft wide x 3 ft high (7 days)",null,null,"Miles Waste Disposal",320,null,null,"Miles Waste Disposal",320,"each",320,320,320]
[null,null,"© copyright 2018 by The Educated Home Buyer Inc.™ "]
[]
[null,null,"For original purchaser's use only."]
[]
[null,null,"All rights reserved, including the right to reproduce any part or all this spreadsheet tool without the express  "]
[null,null,"written consent of The Educated Home Buyer, Inc."]

{"sheet":"Labor Costs","index":23,"n_rows":119,"n_cols":9,"rows_kept":119,"cut":false,"hidden":false,"merged":[[1,3,1,5],[0,3,0,5],[7,8,22,12]]}
[]
[null,null,null,"Labor Costs"]
[null,null,null,"Description","Units","Cost","Adj Cost"]
[null,null,null,"Walls"]
[null,null,null,"Drywall Hang","sq ft",0.95,{"$f":"ROUND(F5*COL/100,2)","v":0.95}]
[null,null,null,"Drywall Finish","sq ft",1.5,1.5]
[null,null,null,"Remove Wallpaper","sq ft",1,1]
[null,null,null,"Paint Interior 2 coats","sq ft",0.65,0.65,null,"Change any cost figure (yellow cells) and it will automatically update costs throughout every room.  NOTE: If you change the baseline costs to costs that equal your area costs - don’t forget to change the Regional Cost Adjustment (Offer Calculator Tab) to \"Zero Adjustment\" or an unexpected adjustment may be made to Labor and Materials costs.   The \"Adj Cost\" reflects the Regional Cost Adjustment selected and is the actual figure used in calculations.  Also remember that the Regional Cost Adjustment is applied to both Materials and Labor costs."]
[null,null,null,"Paint Interior Prime","sq ft",0.4,0.4]
[null,null,null,"Install Furring Strips","sq ft",0.36,0.36]
[null,null,null,"Floors"]
[null,null,null,"Luan Install","sq ft",0.4,{"$f":"ROUND(F12*COL/100,2)","v":0.4}]
[null,null,null,"Ceramic Tile","sq ft",3.5,3.5]
[null,null,null,"Sheet Vinyl Install","sq yd",6.94,6.94]
[null,null,null,"Vinyl Tile Install","sq ft",1.25,1.25]
[null,null,null,"Paint Moulding","linear ft",0.77,0.77]
[null,null,null,"Install and Paint Base Moulding","linear ft",2.77,2.77]
[null,null,null,"Engineered Hardwood Floor Install","sq ft",3,3]
[null,null,null,"Carpet Install","sq yd",5,5]
[null,null,null,"Refinish Hardwood Floor","sq ft",3.5,3.5]
[null,null,null,"Replace Rotted Floor with 3/4\" Plywood","sq ft",2.5,2.5]
[null,null,null,"Concrete Floor Decorative Coating","sq ft",0.25,0.25]
[null,null,null,"Sink and Toilet"]
[null,null,null,"Install Faucet","each",95,{"$f":"ROUND(F24*COL/100,2)","v":95}]
[null,null,null,"Replumb Sink Supply and Drain","each",125,125]
[null,null,null,"Install Toilet","each",125,125]
[null,null,null,"Install Bath Accessories","each",35,35]
[null,null,null,"Install Bath Wall Cabinet","each",70,70]
[null,null,null,"Install Mirror","each",35,35]
[null,null,null,"Vanity and Medicine Cabinet"]
[null,null,null,"Install Vanity","each",100,{"$f":"ROUND(F31*COL/100,2)","v":100}]
[null,null,null,"Install Vanity Top","each",50,{"$f":"ROUND(F32*COL/100,2)","v":50}]
[null,null,null,"Install Medicine Cabinet","each",50,{"$f":"ROUND(F33*COL/100,2)","v":50}]
[null,null,null,"Tub & Shower"]
[null,null,null,"Install Bathtub","each",225,{"$f":"ROUND(F35*COL/100,2)","v":225}]
[null,null,null,"Install Shower Pan","each",200,200]
[null,null,null,"Install Tub Surround","each",150,150]
[null,null,null,"Install Bathtub Faucet","each",80,80]
[null,null,null,"Install Shower Valve","each",80,80]
[null,null,null,"Replumb Bathtub Supply and Drain","each",210,210]
[null,null,null,"Install Shower Doors","each",100,100]
[null,null,null,"Install One Piece Shower Enclosure","each",150,150]
[null,null,null,"Windows and Doors"]
[null,null,null,"Install Window","each",125,{"$f":"ROUND(F44*COL/100,2)","v":125}]
[null,null,null,"Install Picture Window","each",200,200]
[null,null,null,"Install Glass Block Window","each",85,85]
[null,null,null,"Install Blinds","each",45,45]
[null,null,null,"Install Picture Window Blinds","each",50,50]
[null,null,null,"Install Front Entry Door","each",200,200]
[null,null,null,"Install Front Entry Door with Side Lites","each",250,250]
[null,null,null,"Install Door Lockset","each",25,25]
[null,null,null,"Hang Interior Door","each",150,150]
[null,null,null,"Hang Exterior Screen Door","each",100,100]
[null,null,null,"Install Single Closet Door","each",100,100]
[null,null,null,"Install Double Closet Door","each",150,150]
[null,null,null,"Paint Closet `","each",125,125]
[null,null,null,"Paint Moulding","linear ft",0.77,0.77]
[null,null,null,"Install and Paint Window or Door Moulding","linear ft",2.77,2.77]
[null,null,null,"Fireplace"]
[null,null,null,"Inspect and Clean Chimney","each",150,{"$f":"ROUND(F60*COL/100,2)","v":150}]
[null,null,null,"Install Gas Insert and Logs","each",85,{"$f":"ROUND(F61*COL/100,2)","v":85}]
[null,null,null,"Install Pre Built Mantel","each",175,{"$f":"ROUND(F62*COL/100,2)","v":175}]
[null,null,null,"Electrical"]
[null,null,null,"Add Circuit","each",150,{"$f":"ROUND(F64*COL/100,2)","v":150}]
[null,null,null,"Ceiling or Exhaust Fan","each",125,125]
[null,null,null,"Interior Overhead Lights","each",95,95]
[null,null,null,"Add Cable Outlet","each",100,100]
[null,null,null,"Replace Outlet ","each",50,50]
[null,null,null,"Replace Switch","each",50,50]
[null,null,null,"Install Ceiling Can Lights","each",95,95]
[null,null,null,"Kitchen"]
[null,null,null,"Install Granite Countertops","sq ft",7,{"$f":"ROUND(F72*COL/100,2)","v":7}]
[null,null,null,"Install Corian Countertops","sq ft",6,6]
[null,null,null,"Install Formica Countertops","sq ft",5,5]
[null,null,null,"Install Tile Countertops","sq ft",5,5]
[null,null,null,"Install Backsplash","sq ft",6,6]
[null,null,null,"Install Cabinets","linear ft",50,50]
[null,null,null,"Install Cabinet Handles","each",10,10]
[null,null,null,"Paint Kitchen Cabinets","each",40,40]
[null,null,null,"Install Range Hood","each",50,50]
[null,null,null,"Add Range Outlet ","each",125,125]
[null,null,null,"Install Kitchen Sink","each",100,100]
[null,null,null,"Install Kitchen Faucet","each",95,95]
[null,null,null,"Install Garbage Disposal","each",125,125]
[null,null,null,"Basement"]
[null,null,null,"Excavate and Rebuild Basement Walls","linear ft",100,{"$f":"ROUND(F86*COL/100,2)","v":100}]
[null,null,null,"Frame New Walls","sq ft",0.75,{"$f":"ROUND(F87*COL/100,2)","v":0.75}]
[null,null,null,"Replace Existing Sump Pump","each",200,{"$f":"ROUND(F88*COL/100,2)","v":200}]
[null,null,null,"Add New Sump Pump","each",750,{"$f":"ROUND(F89*COL/100,2)","v":750}]
[null,null,null,"Mechanicals"]
[null,null,null,"Install Hot Water Tank","each",275,{"$f":"ROUND(F91*COL/100,2)","v":275}]
[null,null,null,"Replace Furnace","sq ft",1.25,1.25]
[null,null,null,"Replace Central Air","sq ft",1.25,1.25]
[null,null,null,"Replace Electric Panel","each",1000,1000]
[null,null,null,"Replace Meter Socket","each",250,250]
[null,null,null,"Add/Replace Dryer Outlet","each",135,135]
[null,null,null,"Snake Sanitary Line to Street","each",180,180]
[null,null,null,"Exterior"]
[null,null,null,"Install Fence","linear ft",12,{"$f":"ROUND(F99*COL/100,2)","v":12}]
[null,null,null,"Install Gutter and Downspouts","linear ft",3.5,3.5]
[null,null,null,"Install Asphalt Shingle Roofing - Tear Off","square",125,125]
[null,null,null,"Install Asphalt Shingle Roofing - Over Existing Layer","square",75,75]
[null,null,null,"Install Rolled Roofing","square",75,75]
[null,null,null,"Install Vinyl Siding","square",150,150]
[null,null,null,"Cap Windows with Aluminum","each",45,45]
[null,null,null,"Install Concrete","sq ft",7,7]
[null,null,null,"Install Single Garage Door","each",250,250]
[null,null,null,"Install Double Garage Door","each",350,350]
[null,null,null,"Install Garage Door Opener","each",150,150]
[null,null,null,"Paint Exterior 2 Coats","sq ft",1.51,1.51]
[null,null,null,"Paint Exterior Facia","linear ft",0.77,0.77]
[null,null,null,"Paint Exterior Soffets","linear ft",0.86,0.86]
[null,null,null,"Paint Exterior Window Trim","each",17.100000000000001,17.100000000000001]
[null,null,null,"Demolition Hours","hours",20,20]
[null,null,null,"© copyright 2015 by The Educated Home Buyer Inc.™ "]
[]
[null,null,null,"For original purchaser's use only."]
[]
[null,null,null,"All rights reserved, including the right to reproduce any part or all this spreadsheet tool without the express written consent of The Educated Home Buyer, Inc.  "]

{"sheet":"Materials Order Form","index":24,"n_rows":257,"n_cols":28,"rows_kept":257,"cut":false,"hidden":false,"merged":[]}
[null,"Description","Measure of Area to be Repaired",null,"Units to Purchase","Detail or Comments","Supplier","SKU","Assumed Cost","Budget","Delivered By","Used By"]
[]
[null,"DRYWALL",null,null,null,null,null,null,null,null,null,null,null,"Living Rm","Dining Rm","Kitchen ","Family Rm","Bath 1","Bath 2","Bath 3","Bath 4","Bed 1","Bed 2","Bed 3","Bed 4 ","Bed 5","Basement","Exterior"]
["x",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J5,'Materials Costs'!F5)","v":"SHEETROCK Brand UltraLight 48 in. x 8 ft. x 1/2 in. Gypsum Panel"},{"$f":"M4","v":0},"sq ft",{"$f":"ROUNDUP(C4/32,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H5,'Materials Costs'!D5)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/SHEETROCK-Brand-UltraLight-48-in-x-8-ft-x-1-2-in-Gypsum-Panel-14113411708/202530243?N=Zbb52#.Un_Wb-KahDo\",'Materials Costs'!I5),HYPERLINK(\"http://www.homedepot.com/p/SHEETROCK-Brand-UltraLight-48-in-x-8-ft-x-1-2-in-Gypsum-Panel-14113411708/202530243?N=Zbb52#.Un_Wb-KahDo\",'Materials Costs'!E5))","v":"893749\n"},{"$f":"'Materials Costs'!O5*32","v":9.98},{"$f":"E4*I4","v":0},null,null,{"$f":"SUM(N4:AB4)","v":0},{"$f":"IF('Living Room'!AM13,'Living Room'!AQ13,0)","v":0},{"$f":"IF('Dining Room'!AM13,'Dining Room'!AQ13,0)","v":0},{"$f":"IF(Kitchen!AM13,Kitchen!AQ13,0)","v":0},{"$f":"IF('Family Room'!AM13,'Family Room'!AQ13,0)","v":0},{"$f":"IF('Bathroom 1'!AM21,'Bathroom 1'!AQ21,0)","v":0},{"$f":"IF('Bathroom 2'!AM21,'Bathroom 2'!AQ21,0)","v":0},{"$f":"IF('Bathroom 3'!AM21,'Bathroom 3'!AQ21,0)","v":0},{"$f":"IF('Bathroom 4'!AM21,'Bathroom 4'!AQ21,0)","v":0},{"$f":"IF('Bedroom 1'!$AM$12,'Bedroom 1'!$AQ$12,0)","v":0},{"$f":"IF('Bedroom 2'!$AM$12,'Bedroom 2'!$AQ$12,0)","v":0},{"$f":"IF('Bedroom 3'!$AM$12,'Bedroom 3'!$AQ$12,0)","v":0},{"$f":"IF('Bedroom 4'!$AM$12,'Bedroom 4'!$AQ$12,0)","v":0},{"$f":"IF('Bedroom 5'!$AM$12,'Bedroom 5'!$AQ$12,0)","v":0},{"$f":"IF('Basement Utility'!AM14,'Basement Utility'!AQ14,0)+IF('Basement Utility'!AM38,'Basement Utility'!AQ38,0)","v":0}]
["x",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J7,'Materials Costs'!F7)","v":"DUROCK Next Gen 5 ft. x 3 ft. x 1/2 in. Cement Board"},{"$f":"M5","v":0},"sq ft",{"$f":"ROUNDUP(C5/15,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H7,'Materials Costs'!D7)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/DUROCK-Next-Gen-5-ft-x-3-ft-x-1-2-in-Cement-Board-172965/202263276?keyword=917647#.Un_WzOKahDo\",\"917647\"),HYPERLINK(\"http://www.homedepot.com/p/DUROCK-Next-Gen-5-ft-x-3-ft-x-1-2-in-Cement-Board-172965/202263276?keyword=917647#.Un_WzOKahDo\",\"917647\"))","v":"917647"},{"$f":"'Materials Costs'!O7*15","v":10.97},{"$f":"E5*I5","v":0},null,null,{"$f":"SUM(N5:AB5)","v":0},null,null,null,null,{"$f":"IF('Bathroom 1'!$AM$52,'Bathroom 1'!$AQ$52,0)","v":0},{"$f":"IF('Bathroom 2'!$AM$56,'Bathroom 2'!$AQ$56,0)","v":0},{"$f":"IF('Bathroom 3'!$AM$56,'Bathroom 3'!$AQ$56,0)","v":0},{"$f":"IF('Bathroom 4'!$AM$56,'Bathroom 4'!$AQ$56,0)","v":0}]
["x",{"$f":"IF('Materials Costs'!L2,'Materials Costs'!J6,'Materials Costs'!F6)","v":"SHEETROCK Brand Plus 3 4.5-Gallon Lightweight All-Purpose Pre-Mixed Joint Compound"},{"$f":"M4","v":0},"sq ft",{"$f":"ROUNDUP(C6/400,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H6,'Materials Costs'!D6)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/SHEETROCK-Brand-Plus-3-4-5-Gallon-Lightweight-All-Purpose-Pre-Mixed-Joint-Compound-381466/100321602?N=Zard1#.Un_XgeKahDo\",\"950254\n\"),HYPERLINK(\"http://www.homedepot.com/p/SHEETROCK-Brand-Plus-3-4-5-Gallon-Lightweight-All-Purpose-Pre-Mixed-Joint-Compound-381466/100321602?N=Zard1#.Un_XgeKahDo\",\"950254\n\"))","v":"950254\n"},{"$f":"'Materials Costs'!O6*400","v":14.78},{"$f":"E6*I6","v":0}]
[]
[null,"PAINT"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J8,'Materials Costs'!F8)","v":"Glidden Premium 1-Gal. Semigloss Interior Paint"},"TOTAL",null,{"$f":"SUM(E10:E24)","v":0},"Color",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H8,'Materials Costs'!D8)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Glidden-Premium-1-gal-Semi-Gloss-Interior-Paint-GLN6413-01/202241901?keyword=Glidden+Premium+1-Gal.+Semigloss+Interior+Paint\",\"202241901\"),HYPERLINK(\"http://www.sherwinwilliams.com\",\"Sherwin Williams\"))","v":"202241901"},{"$f":"'Materials Costs'!$O$8*200","v":22.97},{"$f":"SUM(J10:J24)","v":0},null,null,null,"Living Rm","Dining Rm","Kitchen","Family Rm","Bath 1","Bath 2","Bath 3","Bath 4","Bed 1","Bed 2","Bed 3","Bed 4","Bed 5","Basement"]
[null,"Living Room",{"$f":"N10","v":0},"sq ft",{"$f":"ROUNDUP(C10/200,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},{"$f":"E10*I10","v":0},null,null,{"$f":"SUM(N10:AA10)","v":0},{"$f":"IF('Living Room'!AM16,'Living Room'!AQ16,0)","v":0},{"$f":"IF('Dining Room'!AM16,'Dining Room'!AQ16,0)","v":0},{"$f":"IF(Kitchen!AM16,Kitchen!AQ16,0)","v":0},{"$f":"IF('Family Room'!AM16,'Family Room'!AQ16,0)","v":0},{"$f":"IF('Bathroom 1'!$AM$24,'Bathroom 1'!$AQ$24,0)","v":0},{"$f":"IF('Bathroom 2'!$AM$24,'Bathroom 2'!$AQ$24,0)","v":0},{"$f":"IF('Bathroom 3'!$AM$24,'Bathroom 3'!$AQ$24,0)","v":0},{"$f":"IF('Bathroom 4'!$AM$24,'Bathroom 4'!$AQ$24,0)","v":0},{"$f":"IF('Bedroom 1'!$AM$15,'Bedroom 1'!$AQ$15,0)","v":0},{"$f":"IF('Bedroom 2'!$AM$15,'Bedroom 2'!$AQ$15,0)","v":0},{"$f":"IF('Bedroom 3'!$AM$15,'Bedroom 3'!$AQ$15,0)","v":0},{"$f":"IF('Bedroom 4'!$AM$15,'Bedroom 4'!$AQ$15,0)","v":0},{"$f":"IF('Bedroom 5'!$AM$15,'Bedroom 5'!$AQ$15,0)","v":0},{"$f":"IF('Basement Utility'!AM17,'Basement Utility'!AQ17,0)","v":0}]
[null,"Dining Room",{"$f":"O10","v":0},"sq ft",{"$f":"ROUNDUP(C11/200,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0,null,null,{"$f":"SUM(N11:AA11)","v":0},{"$f":"IF('Living Room'!AM15,'Living Room'!AQ15,0)","v":0},{"$f":"IF('Dining Room'!AM15,'Dining Room'!AQ15,0)","v":0},{"$f":"IF(Kitchen!AM15,Kitchen!AQ15,0)","v":0},{"$f":"IF('Family Room'!AM15,'Family Room'!AQ15,0)","v":0},{"$f":"IF('Bathroom 1'!$AM$23,'Bathroom 1'!$AQ$23,0)","v":0},{"$f":"IF('Bathroom 2'!$AM$23,'Bathroom 2'!$AQ$23,0)","v":0},{"$f":"IF('Bathroom 3'!$AM$23,'Bathroom 3'!$AQ$23,0)","v":0},{"$f":"IF('Bathroom 4'!$AM$23,'Bathroom 4'!$AQ$23,0)","v":0},{"$f":"IF('Bedroom 1'!$AM$14,'Bedroom 1'!$AQ$14,0)","v":0},{"$f":"IF('Bedroom 2'!$AM$14,'Bedroom 2'!$AQ$14,0)","v":0},{"$f":"IF('Bedroom 3'!$AM$14,'Bedroom 3'!$AQ$14,0)","v":0},{"$f":"IF('Bedroom 4'!$AM$14,'Bedroom 4'!$AQ$14,0)","v":0},{"$f":"IF('Bedroom 5'!$AM$14,'Bedroom 5'!$AQ$14,0)","v":0},{"$f":"IF('Basement Utility'!AM16,'Basement Utility'!AQ16,0)","v":0}]
[null,"Kitchen",{"$f":"P10","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0,null,null,{"$f":"SUM(N12:AA12)","v":0},{"$f":"IF('Living Room'!AM18,'Living Room'!AQ18,0)+IF('Living Room'!AM48,'Living Room'!AQ48,0)","v":0},{"$f":"IF('Dining Room'!AM18,'Dining Room'!AQ18,0)+IF('Dining Room'!AM48,'Dining Room'!AQ48,0)","v":0},{"$f":"IF(Kitchen!AM18,Kitchen!AQ18,0)+IF(Kitchen!AM62,Kitchen!AQ62,0)","v":0},{"$f":"IF('Family Room'!AM18,'Family Room'!AQ18,0)+IF('Family Room'!AM48,'Family Room'!AQ48,0)","v":0},{"$f":"IF('Bathroom 1'!$AM$28,'Bathroom 1'!$AQ$28,0)+IF('Bathroom 1'!$AM$62,'Bathroom 1'!$AQ$62,0)","v":0},{"$f":"IF('Bathroom 2'!$AM$28,'Bathroom 2'!$AQ$28,0)+IF('Bathroom 2'!$AM$62,'Bathroom 2'!$AQ$62,0)","v":0},{"$f":"IF('Bathroom 3'!$AM$28,'Bathroom 3'!$AQ$28,0)+IF('Bathroom 3'!$AM$62,'Bathroom 3'!$AQ$62,0)","v":0},{"$f":"IF('Bathroom 4'!$AM$28,'Bathroom 4'!$AQ$28,0)+IF('Bathroom 4'!$AM$62,'Bathroom 4'!$AQ$62,0)","v":0},{"$f":"IF('Bedroom 1'!$AM$17,'Bedroom 1'!$AQ$17,0)+IF('Bedroom 1'!$AM$36,'Bedroom 1'!$AQ$36,0)","v":0},{"$f":"IF('Bedroom 2'!$AM$17,'Bedroom 2'!$AQ$17,0)+IF('Bedroom 2'!$AM$36,'Bedroom 2'!$AQ$36,0)","v":0},{"$f":"IF('Bedroom 3'!$AM$17,'Bedroom 3'!$AQ$17,0)+IF('Bedroom 3'!$AM$36,'Bedroom 3'!$AQ$36,0)","v":0},{"$f":"IF('Bedroom 4'!$AM$17,'Bedroom 4'!$AQ$17,0)+IF('Bedroom 4'!$AM$36,'Bedroom 4'!$AQ$36,0)","v":0},{"$f":"IF('Bedroom 5'!$AM$17,'Bedroom 5'!$AQ$17,0)+IF('Bedroom 5'!$AM$36,'Bedroom 5'!$AQ$36,0)","v":0},{"$f":"IF('Basement Utility'!AM19,'Basement Utility'!AQ19,0)+IF('Basement Utility'!AM23,'Basement Utility'!AQ23,0)","v":0}]
[null,"Family Room",{"$f":"Q10","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0]
[null,"Bathroom 1",{"$f":"R10","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0]
[null,"Bathroom 2",{"$f":"S10","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0]
[null,"Bathroom 3",{"$f":"T10","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0]
[null,"Bathroom 4",{"$f":"U10","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0]
[null,"Bedroom 1",{"$f":"V10","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0]
[null,"Bedroom 2",{"$f":"W10","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0]
[null,"Bedroom 3",{"$f":"X10","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0]
[null,"Bedroom 4",{"$f":"Y10","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0]
[null,"Bedroom 5",{"$f":"Z10","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0]
[null,"Basement/Utility",{"$f":"AA10","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0]
[null,"Ceiling Paint (White)",{"$f":"M24","v":0},"sq ft",0,null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0,null,null,{"$f":"SUM(N24:AA24)","v":0},{"$f":"IF('Living Room'!AM16,'Living Room'!AF4*'Living Room'!AI4,0)","v":0},{"$f":"IF('Dining Room'!AM16,'Dining Room'!AF4*'Dining Room'!AI4,0)","v":0},{"$f":"IF(Kitchen!AM16,Kitchen!AF4*Kitchen!AI4,0)","v":0},{"$f":"IF('Family Room'!AM16,'Family Room'!AF4*'Family Room'!AI4,0)","v":0},{"$f":"IF('Bathroom 1'!AM24,'Bathroom 1'!AD4*'Bathroom 1'!AG4,0)","v":0},{"$f":"IF('Bathroom 2'!AM24,'Bathroom 2'!AD4*'Bathroom 2'!AG4,0)","v":0},{"$f":"IF('Bathroom 3'!AM24,'Bathroom 3'!AD4*'Bathroom 3'!AG4,0)","v":0},{"$f":"IF('Bathroom 4'!AM24,'Bathroom 4'!AD4*'Bathroom 4'!AG4,0)","v":0},{"$f":"IF('Bedroom 1'!AM15,'Bedroom 1'!AF4*'Bedroom 1'!AI4,0)","v":0},{"$f":"IF('Bedroom 2'!AM15,'Bedroom 2'!AF4*'Bedroom 2'!AI4,0)","v":0},{"$f":"IF('Bedroom 3'!AM15,'Bedroom 3'!AF4*'Bedroom 3'!AI4,0)","v":0},{"$f":"IF('Bedroom 4'!AM15,'Bedroom 4'!AF4*'Bedroom 4'!AI4,0)","v":0},{"$f":"IF('Bedroom 5'!AM15,'Bedroom 5'!AF4*'Bedroom 5'!AI4,0)","v":0},{"$f":"IF('Basement Utility'!AM17,'Basement Utility'!AF4*'Basement Utility'!AI4,0)","v":0}]
[null,"Closet Paint",null,null,{"$f":"M25","v":0},null,null,null,{"$f":"'Materials Costs'!$O$8*200","v":22.97},0,null,null,{"$f":"SUM(N25:AA25)","v":0},{"$f":"IF('Living Room'!AM47,1,0)","v":0},{"$f":"IF('Dining Room'!AM47,1,0)","v":0},null,{"$f":"IF('Family Room'!AM47,1,0)","v":0},null,null,null,null,{"$f":"IF('Bedroom 1'!AM35,1,0)","v":0},{"$f":"IF('Bedroom 2'!AM35,1,0)","v":0},{"$f":"IF('Bedroom 3'!AM35,1,0)","v":0},{"$f":"IF('Bedroom 4'!AM35,1,0)","v":0},{"$f":"IF('Bedroom 5'!AM35,1,0)","v":0},{"$f":"IF('Basement Utility'!AM43,1,0)","v":0}]
[]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J9,'Materials Costs'!F9)","v":"KILZ 2 1-gal. White Water-Based Latex Interior/Exterior Multi-Surface Primer, Sealer and Stain-Blocker"},{"$f":"M11","v":0},"sq ft",{"$f":"ROUNDUP(C27/400,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H9,'Materials Costs'!D9)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.kqzyfj.com/oa104uoxuowBKDGJFKKBDCFIKFEDBDFLKGFEIEGCCC?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FKILZ-2-1-gal-White-Water-Based-Latex-Interior-Exterior-Multi-Surface-Primer-Sealer-and-Stain-Blocker-20941%2F100096395&cjsku=100096395\",\"100096395\"),HYPERLINK(\"http://www.kqzyfj.com/oa104uoxuowBKDGJFKKBDCFIKFEDBDFLKGFEIEGCCC?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FKILZ-2-1-gal-White-Water-Based-Latex-Interior-Exterior-Multi-Surface-Primer-Sealer-and-Stain-Blocker-20941%2F100096395&cjsku=100096395\",\"100096395\"))","v":"100096395"},{"$f":"'Materials Costs'!O9*400","v":16.98},{"$f":"E27*I27","v":0}]
[]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J8,'Materials Costs'!F8)","v":"Glidden Premium 1-Gal. Semigloss Interior Paint"},{"$f":"M12","v":0},"ln ft",{"$f":"ROUNDUP(C29/400,0)","v":0},"PAINT FOR MOULDINGS",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H8,'Materials Costs'!D8)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Glidden-Premium-1-gal-Semi-Gloss-Interior-Paint-GLN6413-01/202241901?keyword=Glidden+Premium+1-Gal.+Semigloss+Interior+Paint\",\"202241901\"),HYPERLINK(\"http://www.sherwinwilliams.com\",\"Sherwin Williams\"))","v":"202241901"},{"$f":"'Materials Costs'!O8*200","v":22.97},{"$f":"I29*E29","v":0}]
[]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J159,'Materials Costs'!F159)","v":"BEHR Premium Plus Ultra 1-Gal. Ultra Pure White Semi-Gloss Enamel Exterior"},null,null,null,"Color",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H159,'Materials Costs'!D159)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/BEHR-Premium-Plus-Ultra-1-Gal-Ultra-Pure-White-Semi-Gloss-Enamel-Exterior-585001/100550162?N=bls4%3Fbrowsestoreoption%3D1%26Ns%3DP_REP_PRC_MODE%257C1#.Upoxu-KahDo\",\"268429\n\"),HYPERLINK(\"http://www.sherwinwilliams.com\",\"Sherwin Williams\"))","v":"268429\n"},{"$f":"'Materials Costs'!$O$159*150","v":41.98},{"$f":"SUM(J32:J33)","v":0}]
[null,"Main Color",{"$f":"IF('Exterior Mechanicals'!AM11,'Exterior Mechanicals'!AQ11,0)","v":0},"sq ft",{"$f":"ROUNDUP(C32/200,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$159*150","v":41.98},{"$f":"E32*I32","v":0}]
[null,"Trim",{"$f":"IF('Exterior Mechanicals'!AM12,'Exterior Mechanicals'!AQ12,0)+IF('Exterior Mechanicals'!AM13,'Exterior Mechanicals'!AQ12,0)+IF('Exterior Mechanicals'!AM13,'Exterior Mechanicals'!AQ13,0)","v":0},"sq ft",{"$f":"ROUNDUP(C33/400,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$159*150","v":41.98},{"$f":"E33*I33","v":0}]
[]
[null,"FLOORING",null,null,null,null,null,null,null,null,null,null,null,"Living Rm","Dining Rm","Kitchen","Family Rm","Bath 1","Bath 2","Bath 3","Bath 4","Bed 1","Bed 2","Bed 3","Bed 4","Bed 5","Basement"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J13,'Materials Costs'!F13)","v":"1/4 in. x 4 ft. x 8 ft. Moisture-Resistant Plywood Underlayment"},{"$f":"M36","v":0},"sq ft",{"$f":"ROUNDUP(C36/32,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H13,'Materials Costs'!D13)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Unbranded-1-4-in-x-4-ft-x-8-ft-Moisture-Resistant-Plywood-Underlayment-431178/203183010#.Un_e5-KahDo\",\"492930\"),HYPERLINK(\"http://www.homedepot.com/p/Unbranded-1-4-in-x-4-ft-x-8-ft-Moisture-Resistant-Plywood-Underlayment-431178/203183010#.Un_e5-KahDo\",\"492930\"))","v":"492930"},{"$f":"'Materials Costs'!O13*32","v":13.98},{"$f":"E36*I36","v":0},null,null,{"$f":"SUM(O36:U36)","v":0},null,null,{"$f":"IF(Kitchen!AM17,Kitchen!AQ17,0)","v":0},null,{"$f":"IF('Bathroom 1'!$AM$25,'Bathroom 1'!$AQ$25,0)","v":0},{"$f":"IF('Bathroom 2'!$AM$25,'Bathroom 2'!$AQ$25,0)","v":0},{"$f":"IF('Bathroom 3'!$AM$25,'Bathroom 3'!$AQ$25,0)","v":0},{"$f":"IF('Bathroom 4'!$AM$25,'Bathroom 4'!$AQ$25,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J21,'Materials Costs'!F21)","v":"15/32 in. x 4 ft. x 8 ft. BC Sanded Pine Plywood"},{"$f":"M37","v":0},"sq ft",{"$f":"ROUNDUP(C37/32,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H21,'Materials Costs'!D21)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Unbranded-15-32-in-x-4-ft-x-8-ft-BC-Sanded-Pine-Plywood-166030/100012720?N=c7qk#.UoAjFuKahDo\",\"166030\"),HYPERLINK(\"http://www.homedepot.com/p/Unbranded-15-32-in-x-4-ft-x-8-ft-BC-Sanded-Pine-Plywood-166030/100012720?N=c7qk#.UoAjFuKahDo\",\"166030\"))","v":"166030"},{"$f":"'Materials Costs'!O21*32","v":24.55},{"$f":"E37*I37","v":0},null,null,{"$f":"SUM(O37:U37)","v":0},{"$f":"IF('Living Room'!AM22,'Living Room'!AQ22,0)","v":0},{"$f":"IF('Dining Room'!AM22,'Dining Room'!AQ22,0)","v":0},{"$f":"IF(Kitchen!AM23,Kitchen!AQ23,0)","v":0},{"$f":"IF('Family Room'!AM22,'Family Room'!AQ22,0)","v":0},{"$f":"IF('Bathroom 1'!AM29,'Bathroom 1'!AQ29,0)","v":0},{"$f":"IF('Bathroom 2'!AM33,'Bathroom 2'!AQ33,0)","v":0},{"$f":"IF('Bathroom 3'!AM33,'Bathroom 3'!AQ33,0)","v":0},{"$f":"IF('Bathroom 4'!AM33,'Bathroom 4'!AQ33,0)","v":0},{"$f":"IF('Bedroom 1'!$AM$21,'Bedroom 1'!$AQ$21,0)","v":0},{"$f":"IF('Bedroom 2'!$AM$21,'Bedroom 2'!$AQ$21,0)","v":0},{"$f":"IF('Bedroom 3'!$AM$21,'Bedroom 3'!$AQ$21,0)","v":0},{"$f":"IF('Bedroom 4'!$AM$21,'Bedroom 4'!$AQ$21,0)","v":0},{"$f":"IF('Bedroom 5'!$AM$21,'Bedroom 5'!$AQ$21,0)","v":0}]
[null,"ENGINEERED HARDWOOD "]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J16,'Materials Costs'!F16)","v":"Millstead Oak Harvest 3/8 in. Thick x 4-1/4 in. Wide x Random Length Engineered Click Hardwood Flooring"},"TOTAL","sq ft",{"$f":"M39","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H16,'Materials Costs'!D16)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.tkqlhce.com/gi104iqzwqyDMFILHMMDFEHKMHGFDFHNMIHGKGIEEE?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMillstead-Oak-Harvest-3-8-in-Thick-x-4-1-4-in-Wide-x-Random-Length-Engineered-Click-Hardwood-Flooring-20-sq-ft-case-PF9355%2F100661541&cjsku=1006615\",\"1006615\"),HYPERLINK(\"http://www.dpbolvw.net/i477cy63y5LUNQTPUULNMPSUPONLNPVUQPOSOQMMM?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMillstead-American-Cherry-Natural-1-2-in-Thick-x-5-in-Wide-x-Random-Length-Engineered-Hardwood-Flooring-31-sq-ft-case-PF9554%2F202615239&cjsku=202615\",\"202615\"))","v":"1006615"},{"$f":"'Materials Costs'!$O$16","v":2.89},{"$f":"E39*I39","v":0},null,null,{"$f":"SUM(N39:AA39)","v":0},{"$f":"IF('Living Room'!AM19,'Living Room'!AQ19,0)","v":0},{"$f":"IF('Dining Room'!AM19,'Dining Room'!AQ19,0)","v":0},{"$f":"IF(Kitchen!AM19,Kitchen!AQ19,0)","v":0},{"$f":"IF('Family Room'!AM19,'Family Room'!AQ19,0)","v":0},null,null,null,null,{"$f":"IF('Bedroom 1'!$AM$18,'Bedroom 1'!$AQ$18,0)","v":0},{"$f":"IF('Bedroom 2'!$AM$18,'Bedroom 2'!$AQ$18,0)","v":0},{"$f":"IF('Bedroom 3'!$AM$18,'Bedroom 3'!$AQ$18,0)","v":0},{"$f":"IF('Bedroom 4'!$AM$18,'Bedroom 4'!$AQ$18,0)","v":0},{"$f":"IF('Bedroom 5'!$AM$18,'Bedroom 5'!$AQ$18,0)","v":0},{"$f":"IF('Basement Utility'!AM20,'Basement Utility'!AQ20,0)","v":0}]
[null,null,"Living Room","sq ft",{"$f":"N39","v":0},null,null,null,{"$f":"'Materials Costs'!$O$16","v":2.89},0]
[null,null,"Dining Room","sq ft",{"$f":"O39","v":0},null,null,null,{"$f":"'Materials Costs'!$O$16","v":2.89},0]
[null,null,"Kitchen","sq ft",{"$f":"P39","v":0},null,null,null,{"$f":"'Materials Costs'!$O$16","v":2.89},0]
[null,null,"Family Room","sq ft",{"$f":"Q39","v":0},null,null,null,{"$f":"'Materials Costs'!$O$16","v":2.89},0]
[null,null,"Bedroom 1","sq ft",{"$f":"V39","v":0},null,null,null,{"$f":"'Materials Costs'!$O$16","v":2.89},0]
[null,null,"Bedroom 2","sq ft",{"$f":"W39","v":0},null,null,null,{"$f":"'Materials Costs'!$O$16","v":2.89},0]
[null,null,"Bedroom 3","sq ft",{"$f":"X39","v":0},null,null,null,{"$f":"'Materials Costs'!$O$16","v":2.89},0]
[null,null,"Bedroom 4","sq ft",{"$f":"Y39","v":0},null,null,null,{"$f":"'Materials Costs'!$O$16","v":2.89},0]
[null,null,"Bedroom 5","sq ft",{"$f":"Z39","v":0},null,null,null,{"$f":"'Materials Costs'!$O$16","v":2.89},0]
[null,null,"Basement","sq ft",{"$f":"AA39","v":0},null,null,null,{"$f":"'Materials Costs'!$O$16","v":2.89},0]
[null,"FLOOR and WALL TILE"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J14,'Materials Costs'!F14)","v":"Daltile Brixton 12 in. x 12 in. Sand Floor and Wall Tile"},"TOTAL","sq ft",{"$f":"E55+E58+E60+E62+E64","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H14,'Materials Costs'!D14)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.jdoqocy.com/na116nmvsmu9IBEHDII9BADGIDCB9BDJIEDCGCEAAA?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FDaltile-Brixton-Sand-12-in-x-12-in-Ceramic-Floor-and-Wall-Tile-11-sq-ft-case-BX0212121P2%2F202621805&cjsku=202621805\",\"202621805\"),HYPERLINK(\"http://www.kqzyfj.com/ac110ox52x4KTMPSOTTKMLORTONMKMOUTPONRNPLLL?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FDaltile-Travertine-Durango-16-in-x-16-in-Natural-Stone-Floor-and-Wall-Tile-10-68-sq-ft-case-T71416161U%2F202646853&cjsku=202646853\",\"202646853\"))","v":"202621805"},{"$f":"'Materials Costs'!O14","v":1.86},{"$f":"E51*I51","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J57,'Materials Costs'!F57)","v":" Jeffrey Court\nFresh White 3 in. x 6 in. Ceramic Bevel Field Wall Tile (11 sq. ft. / case)"},"TOTAL","sq ft",{"$f":"E59+E61+E63+E65","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H57,'Materials Costs'!D57)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Unbranded-Bright-Snow-White-3-in-x-6-in-Ceramic-Wall-Tile-U072-36-1N/100123655?N=%2FNtk-All%2FNtt-wall%252Btile#.UoBGIOKahDo\",\" 907375\n\"),HYPERLINK(\"http://www.homedepot.com/p/MS-International-Travertino-Beige-12-in-x-12-in-x-10-mm-Porcelain-Mesh-Mounted-Mosaic-Floor-and-Wall-Tile-8-sq-ft-case-NTRAVBEGMOT2X2/202194547?AID=10368321&PID=8147388&cm_mmc=CJ-_-8147388-_-10368321&cj=true\",\"202194547\"))","v":" 907375\n"},{"$f":"'Materials Costs'!O57","v":2.76},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J129,'Materials Costs'!F129)","v":"Jeffrey Court Forged Iron 1x2 12 in. x 12 in. Glass & Stone Wall Tile"},"TOTAL","sq ft",{"$f":"E56","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H129,'Materials Costs'!D129)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.tkqlhce.com/27103lnwtnvAJCFIEJJACBEHJEDCACEKJFEDHDFBBB?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FJeffrey-Court-Cedar-Cove-12-in-x-12-in-x-8-mm-Glass-Travertine-Mosaic-Wall-Tile-99431%2F202748856&cjsku=202748856\",\"202748856\"),HYPERLINK(\"http://www.homedepot.com/p/Fasade-18-in-x-24-in-Rings-Brushed-Nickel-Decorative-Wall-Tile-B61-29/202823729?N=%2FNtk-Extended%2FNtt-backsplash%252Bfor%252Bkitchen#.UoqpTOKahDo\",\"571856\n\"))","v":"202748856"},{"$f":"'Materials Costs'!O129","v":10.97},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J125,'Materials Costs'!F125)","v":"MS International 12 in. x 12 in. Black Galaxy Granite Floor and Wall Tile"},"TOTAL","sq ft",{"$f":"E57","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H125,'Materials Costs'!D125)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.kqzyfj.com/4f103mu2-u1HQJMPLQQHJILOQLKJHJLRQMLKOKMIII?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMS-International-Black-Galaxy-12-in-x-12-in-Polished-Granite-Floor-and-Wall-Tile-10-sq-ft-case-TBLKGXY1212%2F202508261&cjsku=202508261\",\"202508261\"),HYPERLINK(\"http://www.homedepot.com/p/Daltile-12-in-x-12-in-Giallo-Venezno-Natural-Stone-Floor-and-Wall-Tile-G76212121L/202646769?N=%2FNtk-All%2FNtt-granite%252Btiles#.UoqneuKahDo\",\"200068\n\"))","v":"202508261"},{"$f":"'Materials Costs'!O125","v":6.99},0]
[null,null,"Kitchen Floor","sq ft",{"$f":"IF(Kitchen!AM20,Kitchen!AQ20,0)","v":0},null,null,null,{"$f":"'Materials Costs'!N14","v":1.86},0]
[null,null,"Backsplash","sq ft",{"$f":"IF(Kitchen!AM35,Kitchen!AQ35,0)","v":0},null,null,null,{"$f":"'Materials Costs'!N129","v":10.97},0]
[null,null,"Kitchen Countertop","sq ft",{"$f":"IF(Kitchen!AM29,Kitchen!AQ29,0)","v":0},null,null,null,{"$f":"'Materials Costs'!N125","v":6.99},0]
[null,null,"Bath 1 Floor","sq ft",{"$f":"IF('Bathroom 1'!AM26,'Bathroom 1'!AQ26,0)","v":0},null,null,null,{"$f":"'Materials Costs'!N14","v":1.86},0]
[null,null,"Bath 1 Wall","sq ft",{"$f":"IF('Bathroom 1'!AM52,'Bathroom 1'!AQ52,0)","v":0},null,null,null,{"$f":"'Materials Costs'!N57","v":2.76},0]
[null,null,"Bath 2 Floor","sq ft",{"$f":"IF('Bathroom 2'!AM26,'Bathroom 2'!AQ26,0)","v":0},null,null,null,{"$f":"'Materials Costs'!N14","v":1.86},0]
[null,null,"Bath 2 Wall","sq ft",{"$f":"IF('Bathroom 2'!AM56,'Bathroom 2'!AQ56,0)","v":0},null,null,null,{"$f":"'Materials Costs'!N57","v":2.76},0]
[null,null,"Bath 3 Floor","sq ft",{"$f":"IF('Bathroom 3'!AM26,'Bathroom 3'!AQ26,0)","v":0},null,null,null,{"$f":"'Materials Costs'!N14","v":1.86},0]
[null,null,"Bath 3 Wall","sq ft",{"$f":"IF('Bathroom 3'!AM56,'Bathroom 3'!AQ56,0)","v":0},null,null,null,{"$f":"'Materials Costs'!N57","v":2.76},0]
[null,null,"Bath 4 Floor","sq ft",{"$f":"IF('Bathroom 4'!AM26,'Bathroom 4'!AQ26,0)","v":0},null,null,null,{"$f":"'Materials Costs'!N14","v":1.86},0]
[null,null,"Bath 4 Wall","sq ft",{"$f":"IF('Bathroom 4'!AM56,'Bathroom 4'!AQ56,0)","v":0},null,null,null,{"$f":"'Materials Costs'!N57","v":2.76},0]
[]
[null,"VINYL PLANK FLOORING"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J15,'Materials Costs'!F15)","v":" TrafficMASTER\nAllure 6 in. x 36 in. Cherry Luxury Vinyl Plank Flooring (24 sq. ft. / case)"},"TOTAL","sq ft",{"$f":"SUM(E69:E73)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H15,'Materials Costs'!D15)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.jdoqocy.com/rf121qgpmgo3C58B7CC3547AC765357DC876A68444?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FTrafficMASTER-Allure-12-in-x-36-in-Sedona-Vinyl-Tile-Flooring-24-sq-ft-case-260110-0%2F202075782&cjsku=202075782\",\"202075782\"),HYPERLINK(\"http://www.jdoqocy.com/n3115uoxuowBKDGJFKKBDCFIKFEDBDFLKGFEIEGCCC?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FTrafficMASTER-12-in-x-23-82-in-Aegean-Travertine-Noche-Resilient-Vinyl-Tile-Flooring-19-8-sq-ft-case-742917-0%2F202819082&cjsku=202819082\",\"202819082\"))","v":"202075782"},{"$f":"'Materials Costs'!$O$15","v":1.69},{"$f":"E68*I68","v":0}]
[null,null,"Kitchen","sq ft",{"$f":"IF(Kitchen!AM22,Kitchen!AQ22,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$15","v":1.69},0]
[null,null,"Bath 1","sq ft",{"$f":"IF('Bathroom 1'!AM27,'Bathroom 1'!AQ27,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$15","v":1.69},0]
[null,null,"Bath 2","sq ft",{"$f":"IF('Bathroom 2'!AM27,'Bathroom 2'!AQ27,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$15","v":1.69},0]
[null,null,"Bath 3","sq ft",{"$f":"IF('Bathroom 3'!AM27,'Bathroom 3'!AQ27,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$15","v":1.69},0]
[null,null,"Bath 4","sq ft",{"$f":"IF('Bathroom 4'!AM27,'Bathroom 4'!AQ27,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$15","v":1.69},0]
[]
[null,"CARPET"]
[null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J17,'Materials Costs'!F17)","v":"average cost of builder grade padding"},"TOTA:","sq yd",{"$f":"SUM(E79:E87)","v":0},null,null,null,{"$f":"'Materials Costs'!O17","v":3},{"$f":"E76*I76","v":0}]
[]
[null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J18,'Materials Costs'!F18)","v":"average cost of builder grade carpet"},"TOTAL","sq yd",{"$f":"SUM(E79:E87)","v":0},"COLOR & STYLE",null,null,{"$f":"'Materials Costs'!$O$18","v":15},{"$f":"E78*I78","v":0}]
[null,null,"Living Room","sq yd",{"$f":"IF('Living Room'!AM20,'Living Room'!AQ20,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$18","v":15},0]
[null,null,"Dining Room","sq yd",{"$f":"IF('Dining Room'!AM20,'Dining Room'!AQ20,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$18","v":15},0]
[null,null,"Family Room","sq yd",{"$f":"IF('Family Room'!AM20,'Family Room'!AQ20,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$18","v":15},0]
[null,null,"Bedroom 1","sq yd",{"$f":"IF('Bedroom 1'!AM19,'Bedroom 1'!AQ19,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$18","v":15},0]
[null,null,"Bedroom 2","sq yd",{"$f":"IF('Bedroom 2'!AM19,'Bedroom 2'!AQ19,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$18","v":15},0]
[null,null,"Bedroom 3","sq yd",{"$f":"IF('Bedroom 3'!AM19,'Bedroom 3'!AQ19,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$18","v":15},0]
[null,null,"Bedroom 4","sq yd",{"$f":"IF('Bedroom 4'!AM19,'Bedroom 4'!AQ19,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$18","v":15},0]
[null,null,"Bedroom 5","sq yd",{"$f":"IF('Bedroom 5'!AM19,'Bedroom 5'!AQ19,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$18","v":15},0]
[null,null,"Basement","sq yd",{"$f":"IF('Basement Utility'!AM21,'Basement Utility'!AQ21,0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$18","v":15},0]
[]
[null,"MOULDING,DOORS, WINDOWS"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J77,'Materials Costs'!F77)","v":"LWM 356 19/32 in. x 2-1/4 in. x 84 in. Primed MDF Door and Window Casing"},"TOTAL","ln ft",{"$f":"SUM(E91:E104)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H77,'Materials Costs'!D77)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Woodgrain-Millwork-LWM-356-19-32-in-x-2-1-4-in-x-84-in-Primed-MDF-Door-and-Window-Casing-10000987/202089296?MERCH=REC-_-SearchPLPHorizontal1_rr-_-NA-_-202089296-_-N\",\"202089296\"),HYPERLINK(\"http://www.homedepot.com/p/Woodgrain-Millwork-LWM-356-19-32-in-x-2-1-4-in-x-84-in-Primed-MDF-Door-and-Window-Casing-10000987/202089296?MERCH=REC-_-SearchPLPHorizontal1_rr-_-NA-_-202089296-_-N\",\"202089296\"))","v":"202089296"},{"$f":"'Materials Costs'!$K$77","v":3.78},{"$f":"E90*I90","v":0}]
[null,null,"Living Room","ln ft",{"$f":"IF('Living Room'!AM48,ROUNDUP('Living Room'!AQ48/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},{"$f":"E91*I91","v":0}]
[null,null,"Dining Room","ln ft",{"$f":"IF('Dining Room'!AM48,ROUNDUP('Dining Room'!AQ48/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
[null,null,"Kitchen","ln ft",{"$f":"IF(Kitchen!AM62,ROUNDUP(Kitchen!AQ62/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
[null,null,"Family Room","ln ft",{"$f":"IF('Family Room'!AM48,ROUNDUP('Family Room'!AQ48/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
[null,null,"Bathroom 1","ln ft",{"$f":"IF('Bathroom 1'!$AM$62,ROUNDUP('Bathroom 1'!$AQ$62/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
[null,null,"Bathroom 2","ln ft",{"$f":"IF('Bathroom 2'!$AM$66,ROUNDUP('Bathroom 2'!$AQ$66/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
[null,null,"Bathroom 3","ln ft",{"$f":"IF('Bathroom 3'!$AM$66,ROUNDUP('Bathroom 3'!$AQ$66/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
[null,null,"Bathroom 4","ln ft",{"$f":"IF('Bathroom 4'!$AM$66,ROUNDUP('Bathroom 4'!$AQ$66/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
[null,null,"Bedroom 1","ln ft",{"$f":"IF('Bedroom 1'!$AM$36,ROUNDUP('Bedroom 1'!$AQ$36/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
[null,null,"Bedroom 2","ln ft",{"$f":"IF('Bedroom 2'!$AM$36,ROUNDUP('Bedroom 2'!$AQ$36/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
[null,null,"Bedroom 3","ln ft",{"$f":"IF('Bedroom 3'!$AM$36,ROUNDUP('Bedroom 3'!$AQ$36/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
[null,null,"Bedroom 4","ln ft",{"$f":"IF('Bedroom 4'!$AM$36,ROUNDUP('Bedroom 4'!$AQ$36/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
[null,null,"Bedroom 5","ln ft",{"$f":"IF('Bedroom 5'!$AM$36,ROUNDUP('Bedroom 5'!$AQ$36/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
[null,null,"Basement","ln ft",{"$f":"IF('Basement Utility'!AM23,ROUNDUP('Basement Utility'!AQ23/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$K$77","v":3.78},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J20,'Materials Costs'!F20)","v":" ARAUCO\nWM 623 9/16 in. x 3-1/4 in. x 192 in. Pine Primed Finger-Jointed Base Moulding"},"TOTAL","ln ft",{"$f":"SUM(E106:E119)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H20,'Materials Costs'!D20)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Zamma-Kingston-Cherry-9-16-in-Thick-x-3-1-4-in-Wide-x-94-in-Length-Laminate-Base-Molding-013041626/204201997\",\"204201997\"),HYPERLINK(\"http://www.homedepot.com/p/Zamma-Kingston-Cherry-9-16-in-Thick-x-3-1-4-in-Wide-x-94-in-Length-Laminate-Base-Molding-013041626/204201997\",\"204201997\"))","v":"204201997"},{"$f":"'Materials Costs'!$O$20*8","v":1.27},{"$f":"E105*I105","v":0}]
[null,null,"Living Room","ln ft",{"$f":"IF('Living Room'!AM18,ROUNDUP('Living Room'!AQ18/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},{"$f":"E106*I106","v":0}]
[null,null,"Dining Room","ln ft",{"$f":"IF('Dining Room'!AM18,ROUNDUP('Dining Room'!AQ18/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[null,null,"Kitchen","ln ft",{"$f":"IF(Kitchen!AM18,ROUNDUP(Kitchen!AQ18/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[null,null,"Family Room","ln ft",{"$f":"IF('Family Room'!AM18,ROUNDUP('Family Room'!AQ18/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[null,null,"Bathroom 1","ln ft",{"$f":"IF('Bathroom 1'!$AM$28,ROUNDUP('Bathroom 1'!$AQ$28/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[null,null,"Bathroom 2","ln ft",{"$f":"IF('Bathroom 2'!$AM$28,ROUNDUP('Bathroom 2'!$AQ$28/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[null,null,"Bathroom 3","ln ft",{"$f":"IF('Bathroom 3'!$AM$28,ROUNDUP('Bathroom 3'!$AQ$28/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[null,null,"Bathroom 4","ln ft",{"$f":"IF('Bathroom 4'!$AM$28,ROUNDUP('Bathroom 4'!$AQ$28/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[null,null,"Bedroom 1","ln ft",{"$f":"IF('Bedroom 1'!$AM$17,ROUNDUP('Bedroom 1'!$AQ$17/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[null,null,"Bedroom 2","ln ft",{"$f":"IF('Bedroom 2'!$AM$17,ROUNDUP('Bedroom 2'!$AQ$17/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[null,null,"Bedroom 3","ln ft",{"$f":"IF('Bedroom 3'!$AM$17,ROUNDUP('Bedroom 3'!$AQ$17/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[null,null,"Bedroom 4","ln ft",{"$f":"IF('Bedroom 4'!$AM$17,ROUNDUP('Bedroom 4'!$AQ$17/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[null,null,"Bedroom 5","ln ft",{"$f":"IF('Bedroom 5'!$AM$17,ROUNDUP('Bedroom 5'!$AQ$17/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[null,null,"Basement","ln ft",{"$f":"IF('Basement Utility'!AM19,ROUNDUP('Basement Utility'!AQ19/8,0),0)","v":0},null,null,null,{"$f":"'Materials Costs'!$O$20*8","v":1.27},0]
[]
[null,"DOORS",null,null,null,null,null,null,null,null,null,null,null,"Living Rm","Dining Rm","Kitchen","Family Rm","Bath 1","Bath 2","Bath 3","Bath 4","Bed 1","Bed 2","Bed 3","Bed 4","Bed 5","Basement","Exterior"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J70,'Materials Costs'!F70)","v":"Smooth Flush Hardwood Hollow Core Birch Veneer Composite Interior Door Slab"},{"$f":"'Materials Costs'!C70","v":"28 x 80 Prehung Interior Door"},"each",{"$f":"M122","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H70,'Materials Costs'!D70)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Masonite-32-in-x-80-in-Smooth-Flush-Hardwood-Hollow-Core-Birch-Veneer-Composite-Interior-Door-Slab-16722/202768984\",\"202768984\"),HYPERLINK(\"http://www.dpbolvw.net/pp68r09608OXQTWSXXOQPSVXSRQOQSYXTSRVRTPPP?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FBuilder-s-Choice-28-in-x-80-in-6-Panel-Solid-Core-Unfinished-Clear-Pine-Single-Prehung-Interior-Door-HDCP6624L%2F100038044&cjsku=100038044\",\"100038044\"))","v":"202768984"},{"$f":"'Materials Costs'!O70","v":76.790000000000006},{"$f":"E122*I122","v":0},null,null,{"$f":"SUM(N122:AA122)","v":0},null,null,null,null,{"$f":"IF('Bathroom 1'!AM59,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM63,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM63,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM63,1,0)","v":0},{"$f":"IF('Bedroom 1'!AM29,1,0)","v":0},{"$f":"IF('Bedroom 2'!AM29,1,0)","v":0},{"$f":"IF('Bedroom 3'!AM29,1,0)","v":0},{"$f":"IF('Bedroom 4'!AM29,1,0)","v":0},{"$f":"IF('Bedroom 5'!AM29,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J71,'Materials Costs'!F71)","v":"Smooth Flush Hardwood Hollow Core Birch Veneer Composite Interior Door Slab"},{"$f":"'Materials Costs'!C71","v":"30 x 80 Prehung Interior Door"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H71,'Materials Costs'!D71)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Masonite-32-in-x-80-in-Smooth-Flush-Hardwood-Hollow-Core-Birch-Veneer-Composite-Interior-Door-Slab-16722/202768984\",\"202768984\"),HYPERLINK(\"http://www.tkqlhce.com/kj122biroiq5E7AD9EE5769CE987579FEA98C8A666?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FBuilder-s-Choice-36-in-x-80-in-6-Panel-Solid-Core-Unfinished-Clear-Pine-Single-Prehung-Interior-Door-HDCP6630L%2F100041043&cjsku=100041043\",\"100041043\"))","v":"202768984"},{"$f":"'Materials Costs'!O71","v":76.790000000000006},0,null,null,{"$f":"SUM(N123:Z123)","v":0},null,null,null,null,{"$f":"IF('Bathroom 1'!AM60,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM64,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM64,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM64,1,0)","v":0},{"$f":"IF('Bedroom 1'!AM30,1,0)","v":0},{"$f":"IF('Bedroom 2'!AM30,1,0)","v":0},{"$f":"IF('Bedroom 3'!AM30,1,0)","v":0},{"$f":"IF('Bedroom 4'!AM30,1,0)","v":0},{"$f":"IF('Bedroom 5'!AM30,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J72,'Materials Costs'!F72)","v":"Smooth Flush Hardwood Hollow Core Birch Veneer Composite Interior Door Slab"},{"$f":"'Materials Costs'!C72","v":"32 X 80 Prehung Interior Door"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H72,'Materials Costs'!D72)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Masonite-32-in-x-80-in-Smooth-Flush-Hardwood-Hollow-Core-Birch-Veneer-Composite-Interior-Door-Slab-16722/202768984\",\"202768984\"),HYPERLINK(\"http://www.dpbolvw.net/6o65zw41w3JSLORNSSJLKNQSNMLJLNTSONMQMOKKK?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FBuilder-s-Choice-36-in-x-80-in-6-Panel-Solid-Core-Unfinished-Clear-Pine-Single-Prehung-Interior-Door-HDCP6630R%2F100041485&cjsku=100041485\",\"100041485\"))","v":"202768984"},{"$f":"'Materials Costs'!O72","v":96.14},0,null,null,{"$f":"SUM(N124:AA124)","v":0},null,null,null,null,{"$f":"IF('Bathroom 1'!AM61,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM65,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM65,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM65,1,0)","v":0},{"$f":"IF('Bedroom 1'!AM31,1,0)","v":0},{"$f":"IF('Bedroom 2'!AM31,1,0)","v":0},{"$f":"IF('Bedroom 3'!AM31,1,0)","v":0},{"$f":"IF('Bedroom 4'!AM31,1,0)","v":0},{"$f":"IF('Bedroom 5'!AM31,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J82,'Materials Costs'!F82)","v":"Andersen 2500 Series New 30 in. White Aluminum Self-Storing Storm Door with Brass Hardware"},{"$f":"'Materials Costs'!C82","v":"30 inch Storm Door"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H82,'Materials Costs'!D82)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Andersen-2500-Series-New-30-in-White-Aluminum-Self-Storing-Storm-Door-with-Brass-Hardware-HD2SS30WH/203207914#.UoVt9OKahDo\",\"203207914\n\"),HYPERLINK(\"http://www.homedepot.com/p/Andersen-2500-Series-New-30-in-White-Aluminum-Self-Storing-Storm-Door-with-Brass-Hardware-HD2SS30WH/203207914#.UoVt9OKahDo\",\"203207914\n\"))","v":"203207914\n"},{"$f":"'Materials Costs'!O82","v":318.99},0,null,null,{"$f":"SUM(N125:AB125)","v":0},{"$f":"IF('Living Room'!AM41,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Exterior Mechanicals'!AM30,'Exterior Mechanicals'!AQ30,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J83,'Materials Costs'!F83)","v":"EMCO 100 Series 32 in. White Vinyl Self-Storing Storm Door with Hardware"},{"$f":"'Materials Costs'!C83","v":"32 inch Storm Door"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H83,'Materials Costs'!D83)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/EMCO-32-in-x-80-in-100-Series-White-Self-Storing-Storm-Door-E1SS-32WH/100079689\",\"100079689\"),HYPERLINK(\"http://www.homedepot.com/p/Andersen-3000-Series-32-in-White-Right-Hand-Full-View-Storm-Door-with-Fast-and-Easy-Installation-System-H3FER32WH/202985073?N=%2FNtk-All%2FNtt-storm%252Bdoor#.UoVs7uKahDo\",\"974751\n\"))","v":"100079689"},{"$f":"'Materials Costs'!O83","v":99.98},0,null,null,{"$f":"SUM(N126:AB126)","v":0},{"$f":"IF('Living Room'!AM42,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Exterior Mechanicals'!AM31,'Exterior Mechanicals'!AQ31,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J84,'Materials Costs'!F84)","v":"EMCO 36 in. x 80 in. 200 Series White Universal Triple-Track Aluminum Storm Door"},{"$f":"'Materials Costs'!C84","v":"36 inch Storm Door"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H84,'Materials Costs'!D84)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.kqzyfj.com/9898lnwtnvAJCFIEJJACBEHJEDCACEKJFEDHDFBBB?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FEMCO-36-in-x-80-in-200-Series-White-Triple-Track-Storm-Door-E2TT-36WH%2F100003775&cjsku=100003775\",\"100003775\"),HYPERLINK(\"http://www.anrdoezrs.net/b274uoxuowBKDGJFKKBDCFIKFEDBDFLKGFEIEGCCC?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FAndersen-36-in-x-80-in-4000-Series-White-Fullview-Storm-Door%2F100608150&cjsku=100608150\",\"100608150\"))","v":"100003775"},{"$f":"'Materials Costs'!O84","v":154},0,null,null,{"$f":"SUM(N127:AB127)","v":0},{"$f":"IF('Living Room'!AM43,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Exterior Mechanicals'!AM32,'Exterior Mechanicals'!AQ32,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J78,'Materials Costs'!F78)","v":"JELD-WEN Premium 6 Lite Craftsman Primed White Steel Entry Door"},{"$f":"'Materials Costs'!C78","v":"30 inch front entry door"},"each",{"$f":"IF('Living Room'!AM35,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H78,'Materials Costs'!D78)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Premium-6-Lite-Craftsman-Primed-White-Steel-Entry-Door-O03486/203282183?N=ar90Z1z0z57z%3FNao%3D48%26Ns%3DP_REP_PRC_MODE%7C1#.UoQYfPmTj5g\",\"203282183\"),HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Langford-Fan-Lite-Painted-Steel-Entry-Door-with-Brickmould-THDJW184500094/204266550?N=ar90Z1z0z57z%3FNao%3D24%26Ns%3DP_REP_PRC_MODE%7C1#.UoQZZPmTj5g\",\"204266550\"))","v":"203282183"},{"$f":"'Materials Costs'!O78","v":494.58},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J79,'Materials Costs'!F79)","v":"JELD-WEN Blakely 32 in. x 80 in. Steel White Prehung Left-Hand Inswing 3/4 Oval Lite Entry Door"},{"$f":"'Materials Costs'!C79","v":"32 inch front entry door"},"each",{"$f":"IF('Living Room'!AM36,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H79,'Materials Costs'!D79)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Blakely-32-in-x-80-in-Steel-White-Prehung-Left-Hand-Inswing-3-4-Oval-Lite-Entry-Door-K25470/202860180?N=ar90#.UoQTxvmThRw\",\"952237\"),HYPERLINK(\"http://www.homedepot.com/p/Feather-River-Doors-Sapphire-Patina-3-4-Oval-Lite-Primed-Smooth-Fiberglass-Entry-Door-1H3170/203126025?N=ar90Z1z0z589%3FNao%3D24%26Ns%3DP_REP_PRC_MODE%7C1%26browsestoreoption%3D0#.UoQV6fmTj5g\",\"203126025\"))","v":"952237"},{"$f":"'Materials Costs'!O79","v":329},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J80,'Materials Costs'!F80)","v":"JELD-WEN Blakely 3/4 Lite Oval Primed White Steel Entry Door with Nickel Caming and Brickmold"},{"$f":"'Materials Costs'!C80","v":"36 inch front entry door"},"each",{"$f":"IF('Living Room'!AM37,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H80,'Materials Costs'!D80)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Blakely-3-4-Lite-Oval-Primed-White-Steel-Entry-Door-with-Nickel-Caming-and-Brickmold-THDJW166700563/202036108?N=ar90Z1z0z58e%3FNs%3DP_REP_PRC_MODE%257C0#.UoQfyPmTj5g\",\"533374\"),HYPERLINK(\"http://www.homedepot.com/p/Feather-River-Doors-Silverdale-Zinc-3-4-Oval-Lite-Stained-Cherry-Mahogany-Fiberglass-Entry-Door-712591-0/204201815?N=ar90%3FNs%3DP_REP_PRC_MODE%257C1%26browsestoreoption%3D1#.UoQeVfmTj5g\",\"106270\"))","v":"533374"},{"$f":"'Materials Costs'!O80","v":345},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J81,'Materials Costs'!F81)","v":" Feather River Doors\n63.5 in.x81.625 in. Sapphire Patina 3/4 Oval Lite Unfinished Smooth Left-Hand Fiberglass Prehung Front Door w/ Sidelites"},{"$f":"'Materials Costs'!C81","v":"60 inch total width including side lites"},"each",{"$f":"IF('Living Room'!AM38,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H81,'Materials Costs'!D81)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Feather-River-Doors-Sapphire-Patina-3-4-Oval-Lite-Primed-Smooth-Fiberglass-Entry-Door-with-Sidelites-1H3191-3A4/203126139?N=asimZ1z0z57k%3FNao%3D72%26Ns%3DP_REP_PRC_MODE%7C1#.UoQg_vmTj5g\",\"203126139\"),HYPERLINK(\"http://www.homedepot.com/p/Steves-Sons-Craftsman-3-Lite-Arch-Stained-Knotty-Alder-Wood-Left-Hand-Entry-Door-with-10-in-Sidelites-and-4-in-Wall-K4151-6011-10-4LH/204584120?keyword=204584120\",\"204584120\"))","v":"203126139"},{"$f":"'Materials Costs'!O81","v":1126.82},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J85,'Materials Costs'!F85)","v":"JELD-WEN Premium 9 Lite Primed White Steel Entry Door with Brickmold"},{"$f":"'Materials Costs'!C85","v":"30 inch Side or Back Entry Door"},"each",{"$f":"IF('Exterior Mechanicals'!AM25,'Exterior Mechanicals'!AQ25,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H85,'Materials Costs'!D85)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-C85Premium-9-Lite-Primed-White-Steel-Entry-Door-with-Brickmold-733711/202036477?N=asim%3FNao%3D24%26Ns%3DP_REP_PRC_MODE|0%26browsestoreoption%3D1#.UpJjauKahDo\",\"834137\n\"),HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-30-in-x-80-in-1-2-Lite-Primed-Premium-Steel-Prehung-Front-Door-with-Mini-Blinds-and-Brickmould-THDJW184700032/202563522\",\"202563522\"))","v":"834137\n"},{"$f":"'Materials Costs'!O85","v":225},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J86,'Materials Costs'!F86)","v":"JELD-WEN Premium 9 Lite Primed White Steel Entry Door with Brickmold"},{"$f":"'Materials Costs'!C86","v":"32 inch Side or Back Entry Door"},"each",{"$f":"IF('Exterior Mechanicals'!AM26,'Exterior Mechanicals'!AQ26,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H86,'Materials Costs'!D86)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Premium-9-Lite-Primed-White-Steel-Entry-Door-with-Brickmold-733711/202036477?N=asim%3FNao%3D24%26Ns%3DP_REP_PRC_MODE|0%26browsestoreoption%3D1#.UpJjauKahDo\",\"834137\n\"),HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-Premium-1-2-Lite-Tilt-and-Raise-Mini-Blind-Primed-White-Steel-Entry-Door-THDJW184700032/202036497\",\"884301\"))","v":"834137\n"},{"$f":"'Materials Costs'!O86","v":225},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J87,'Materials Costs'!F87)","v":"JELD-WEN 36 in. x 80 in. 9 Lite Primed Fiberglass Prehung Left-Hand Inswing Front Door w/Brickmould"},{"$f":"'Materials Costs'!C87","v":"36 inch Side or Back Entry Door"},"each",{"$f":"IF('Exterior Mechanicals'!AM27,'Exterior Mechanicals'!AQ27,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H87,'Materials Costs'!D87)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-36-in-x-80-in-9-Lite-Primed-Fiberglass-Prehung-Front-Door-with-Brickmould-F63081/202785814\",\"202785814\"),HYPERLINK(\"http://www.homedepot.com/p/JELD-WEN-36-in-x-80-in-1-2-Lite-Primed-Premium-Steel-Prehung-Front-Door-with-Mini-Blinds-and-Brickmould-THDJW184700025/202036346\",\"202036346\"))","v":"202785814"},{"$f":"'Materials Costs'!O87","v":219},0,null,null,null,"Living Rm","Dining Rm","Kitchen","Family Rm","Bath 1","Bath 2","Bath 3","Bath 4","Bed 1","Bed 2","Bed 3","Bed 4","Bed 5","Basement","Exterior"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J88,'Materials Costs'!F88)","v":"Kwikset Belleview Single Cylinder Antique Brass Handleset with Tylo Knob Featuring SmartKey"},{"$f":"'Materials Costs'!C88","v":"Exterior Door Lockset"},"each",{"$f":"M135","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H88,'Materials Costs'!D88)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.jdoqocy.com/c174js0ys-FOHKNJOOFHGJMOJIHFHJPOKJIMIKGGG?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FKwikset-Belleview-Single-Cylinder-Satin-Nickel-Handleset-with-Polo-Knob-Featuring-SmartKey-687BWXP-15-SMT-CP%2F203420101&cjsku=203420101\",\"203420101\"),HYPERLINK(\"http://www.homedepot.com/p/Schlage-Camelot-Satin-Nickel-Dummy-Handleset-with-Georgian-Interior-Knob-F93-CAM-619-GEO/202357054?MERCH=REC-_-SearchPLPHorizontal1_rr-_-NA-_-202357054-_-N\",\"202357054\"))","v":"203420101"},{"$f":"'Materials Costs'!O88","v":82},0,null,null,{"$f":"SUM(N135:AB135)","v":0},{"$f":"IF('Living Room'!AM44,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exterior Mechanicals'!AI17","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J73,'Materials Costs'!F73)","v":"Defiant Brandywine Stainless Steel Privacy Knob"},{"$f":"'Materials Costs'!C73","v":"Interior Door Lockset"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H73,'Materials Costs'!D73)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Defiant-Brandywine-Stainless-Steel-Privacy-Knob-T8610/100031180?keyword=332208#.Upk2y-KahDo\",\"332208\"),HYPERLINK(\"http://www.jdoqocy.com/tb65ar-xrzENGJMINNEGFILNIHGEGIONJIHLHJFFF?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FKwikset-Polo-Satin-Nickel-Bed-Bath-Knob-300P-15-6AL-RCS%2F202099318&cjsku=202099318\",\"202099318\"))","v":"332208"},{"$f":"'Materials Costs'!O73","v":8.9700000000000006},0,null,null,0,null,null,null,null,{"$f":"IF('Bathroom 1'!AM63,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM67,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM67,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM67,1,0)","v":0},{"$f":"IF('Bedroom 1'!$AM$32,1,0)","v":0},{"$f":"IF('Bedroom 2'!$AM$32,1,0)","v":0},{"$f":"IF('Bedroom 3'!$AM$32,1,0)","v":0},{"$f":"IF('Bedroom 4'!$AM$32,1,0)","v":0},{"$f":"IF('Bedroom 5'!$AM$32,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J74,'Materials Costs'!F74)","v":"Woodgrain 6-Panel Primed Molded Interior Bifold Closet Door"},{"$f":"'Materials Costs'!C74","v":"Single Closet Door"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H74,'Materials Costs'!D74)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.tkqlhce.com/9898gv30v2IRKNQMRRIKJMPRMLKIKMSRNMLPLNJJJ?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FJELD-WEN-48-in-x-80-in-Woodgrain-6-Panel-Hollow-Core-Molded-Interior-Closet-Bi-fold-Door-THDJW160600153%2F202037494&cjsku=202037494\",\"202037494\"),HYPERLINK(\"http://www.homedepot.com/p/Impact-Plus-Polished-Edge-Mirror-Solid-Core-Chrome-MDF-Interior-Bifold-Closet-Door-MP3422068C/202533886?N=c5ikZ12l3%3FNCNI-5#.UoEWi-KahDo\",\"202533886\n\"))","v":"202037494"},{"$f":"'Materials Costs'!O74","v":165.2},0,null,null,0,{"$f":"IF('Living Room'!AM45,1,0)","v":0},{"$f":"IF('Dining Room'!AM45,1,0)","v":0},null,{"$f":"IF('Family Room'!AM45,1,0)","v":0},null,null,null,null,{"$f":"IF('Bedroom 1'!AM33,1,0)","v":0},{"$f":"IF('Bedroom 2'!AM33,1,0)","v":0},{"$f":"IF('Bedroom 3'!AM33,1,0)","v":0},{"$f":"IF('Bedroom 4'!AM33,1,0)","v":0},{"$f":"IF('Bedroom 5'!AM33,1,0)","v":0},{"$f":"IF('Basement Utility'!AM41,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J75,'Materials Costs'!F75)","v":"TRUporte 230 Series 48 in. x 80 in. Steel White Mirror Sliding Door"},{"$f":"'Materials Costs'!C75","v":"Double Closet Door"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H75,'Materials Costs'!D75)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/TRUporte-230-Series-48-in-x-80-in-Steel-White-Mirror-Sliding-Door-341400/202528739?N=c5iq%3Fbrowsestoreoption%3D1#.UoEXm-KahDo\",\"793975\n\"),HYPERLINK(\"http://www.homedepot.com/p/TRUporte-2010-Series-60-in-x-80-in-White-1-Lite-Composite-Universal-Grand-Sliding-Door-249254/100539621?N=c5iq%3FNao%3D24%26Ns%3DP_REP_PRC_MODE|1%26browsestoreoption%3D0#.UoEYH-KahDo\",\"100539621\n\"))","v":"793975\n"},{"$f":"'Materials Costs'!O75","v":109},0,null,null,0,{"$f":"IF('Living Room'!AM46,1,0)","v":0},{"$f":"IF('Dining Room'!AM46,1,0)","v":0},null,{"$f":"IF('Family Room'!AM46,1,0)","v":0},null,null,null,null,{"$f":"IF('Bedroom 1'!AM34,1,0)","v":0},{"$f":"IF('Bedroom 2'!AM34,1,0)","v":0},{"$f":"IF('Bedroom 3'!AM34,1,0)","v":0},{"$f":"IF('Bedroom 4'!AM34,1,0)","v":0},{"$f":"IF('Bedroom 5'!AM34,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J89,'Materials Costs'!F89)","v":"MasterPiece 59-1/4 in. x 79-1/2 in. Composite White Left-Hand Sliding Patio Door with Smooth Interior"},{"$f":"'Materials Costs'!C89","v":"60 inch Sliding Patio Doors"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H89,'Materials Costs'!D89)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.jdoqocy.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMasterPiece-60-in-x-80-in-Composite-Left-Hand-Sliding-Patio-Door-with-Smooth-Interior-G5068L00201%2F202339616&cjsku=202339616\",\"202339616\"),HYPERLINK(\"http://www.kqzyfj.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMasterPiece-59-1-4-in-x-79-1-2-in-Composite-White-Right-Hand-Smooth-Interior-with-10-Lite-External-Grilles-Sliding-Patio-Door-G5068R002D2%2F203314341&cjsku\",\"203314341\"))","v":"202339616"},{"$f":"'Materials Costs'!O89","v":760},0,null,null,0,null,{"$f":"IF('Dining Room'!AM35,1,0)","v":0},{"$f":"IF(Kitchen!AM49,1,0)","v":0},{"$f":"IF('Family Room'!AM35,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J90,'Materials Costs'!F90)","v":"MasterPiece 71-1/4 in. x 79-1/2 in. Composite White Left-Hand Sliding Patio Door with Smooth Interior"},{"$f":"'Materials Costs'!C90","v":"72 inch Sliding Patio Doors"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H90,'Materials Costs'!D90)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.tkqlhce.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMasterPiece-72-in-x-80-in-Composite-Left-Hand-Sliding-Patio-Door-with-Smooth-Interior-G6068L00201%2F202339612&cjsku=202339612\",\"202339612\n\"),HYPERLINK(\"http://www.anrdoezrs.net/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMasterPiece-72-in-x-80-in-Composite-White-Left-Hand-Smooth-Interior-with-10-Lite-External-Grilles-Sliding-Patio-Door-G6068L002D2%2F203314335&cjsku=20331\",\"203314335\"))","v":"202339612\n"},{"$f":"'Materials Costs'!O90","v":578},0,null,null,0,null,{"$f":"IF('Dining Room'!AM36,1,0)","v":0},{"$f":"IF(Kitchen!AM50,1,0)","v":0},{"$f":"IF('Family Room'!AM36,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J91,'Materials Costs'!F91)","v":"Masonite 60 in. x 80 in. White Steel Prehung Left-Hand Inswing 1 Lite Patio Vinyl Frame with Brickmold"},{"$f":"'Materials Costs'!C91","v":"60 inch French Door"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H91,'Materials Costs'!D91)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Masonite-60-in-x-80-in-Ultra-White-Prehung-Right-Hand-Inswing-Full-Lite-Steel-Patio-Door-with-Brickmold-in-Vinyl-Frame-46040/202888095\",\"202888095\n\"),HYPERLINK(\"http://www.anrdoezrs.net/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMasterPiece-59-1-4-in-x-79-1-2-in-Composite-White-Right-Hand-Woodgrain-Interior-with-Blinds-Between-Glass-Sliding-Patio-Door-G5068R3N2WL%2F205992554&cjs\",\"203188766\n\"))","v":"202888095\n"},{"$f":"'Materials Costs'!O91","v":877.09},0,null,null,0,null,{"$f":"IF('Dining Room'!AM37,1,0)","v":0},{"$f":"IF(Kitchen!AM51,1,0)","v":0},{"$f":"IF('Family Room'!AM37,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J92,'Materials Costs'!F92)","v":"Masonite 72 in. x 80 in. White Steel Prehung Left-Hand Inswing 1 Lite Patio Door with Brickmold Vinyl Frame"},{"$f":"'Materials Costs'!C92","v":"72 inch French Door"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H92,'Materials Costs'!D92)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.anrdoezrs.net/eo101qgpmgo3C58B7CC3547AC765357DC876A68444?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMasonite-72-in-x-80-in-Primed-White-Prehung-Left-Hand-Inswing-Full-Lite-Steel-Patio-Door-with-Brickmold-in-Vinyl-Frame-46071%2F202888098&cjsku=202\",\"202888098\"),HYPERLINK(\"http://www.anrdoezrs.net/9c102mu2-u1HQJMPLQQHJILOQLKJHJLRQMLKOKMIII?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMasonite-72-in-x-80-in-Primed-Prehung-Left-Hand-Inswing-10-Lite-Fiberglass-Patio-Door-with-No-Brickmold-in-Vinyl-Frame-45814%2F202887145&cjsku=202\",\"202887145\"))","v":"202888098"},{"$f":"'Materials Costs'!O92","v":877.09},0,null,null,0,null,{"$f":"IF('Dining Room'!AM38,1,0)","v":0},{"$f":"IF(Kitchen!AM52,1,0)","v":0},{"$f":"IF('Family Room'!AM38,1,0)","v":0}]
[]
[null,"WINDOWS",null,null,null,null,null,null,null,null,null,null,null,"Living Rm","Dining Rm","Kitchen","Family Rm","Bath 1","Bath 2","Bath 3","Bath 4","Bed 1","Bed 2","Bed 3","Bed 4","Bed 5","Basement","Exterior"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J100,'Materials Costs'!F100)","v":"American Craftsman 50 Double Hung Buck Vinyl Windows, 28 in. x 38 in., White, with LowE3 Insulated Glass, Argon Gas and Screen"},{"$f":"'Materials Costs'!C100","v":"28 x 38 Double Hung "},"each",{"$f":"M145","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H100,'Materials Costs'!D100)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/American-Craftsman-27-75-in-x-37-25-in-50-Series-Double-Hung-Buck-Vinyl-Window-White-50-DH-BUCK/203157154\",\"203157154\"),HYPERLINK(\"http://www.dpbolvw.net/ms68dlurlt8HADGCHH8A9CFHCBA8ACIHDCBFBD999?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FAmerican-Craftsman-70-Series-Double-Hung-Buck-PRO-White-Vinyl-Window-2838786%2F204814560&cjsku=204814560\",\"204814560\"))","v":"203157154"},{"$f":"'Materials Costs'!O100","v":124},{"$f":"E145*I145","v":0},null,null,{"$f":"SUM(N145:AB145)","v":0},{"$f":"IF('Living Room'!AM6,'Living Room'!AQ6,0)","v":0},{"$f":"IF('Dining Room'!AM6,'Dining Room'!AQ6,0)","v":0},{"$f":"IF(Kitchen!AM6,Kitchen!AQ6,0)","v":0},{"$f":"IF('Family Room'!AM6,'Family Room'!AQ6,0)","v":0},{"$f":"IF('Bathroom 1'!AM66,'Bathroom 1'!AQ66,0)","v":0},{"$f":"IF('Bathroom 2'!$AM$70,'Bathroom 2'!$AQ$70,0)","v":0},{"$f":"IF('Bathroom 3'!AM70,'Bathroom 3'!AQ70,0)","v":0},{"$f":"IF('Bathroom 4'!AM70,'Bathroom 4'!AQ70,0)","v":0},{"$f":"IF('Bedroom 1'!AM6,'Bedroom 1'!AQ6,0)","v":0},{"$f":"IF('Bedroom 2'!AM6,'Bedroom 2'!AQ6,0)","v":0},{"$f":"IF('Bedroom 3'!AM6,'Bedroom 3'!AQ6,0)","v":0},{"$f":"IF('Bedroom 4'!AM6,'Bedroom 4'!AQ6,0)","v":0},{"$f":"IF('Bedroom 5'!AM6,'Bedroom 5'!AQ6,0)","v":0},{"$f":"IF('Basement Utility'!AM7,'Basement Utility'!AQ7,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J101,'Materials Costs'!F101)","v":"American Craftsman 50 Double Hung Buck Vinyl Windows, 28 in. x 54 in., White, with LowE3 Insulated Glass, Argon Gas and Screen"},{"$f":"'Materials Costs'!C101","v":"28 x 54 Double Hung "},"each",{"$f":"M146","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H101,'Materials Costs'!D101)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/American-Craftsman-27-75-in-x-53-25-in-50-Series-Double-Hung-Buck-Vinyl-Window-White-50-DH-BUCK/203157173\",\"203157173\"),HYPERLINK(\"http://www.anrdoezrs.net/2b74nmvsmu9IBEHDII9BADGIDCB9BDJIEDCGCEAAA?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FAmerican-Craftsman-27-75-in-x-53-25-in-70-Series-Pro-Double-Hung-Vinyl-Window-2854786%2F204814587&cjsku=204814587\",\"204814587\"))","v":"203157173"},{"$f":"'Materials Costs'!O101","v":134},{"$f":"E146*I146","v":0},null,null,{"$f":"SUM(N146:AB146)","v":0},{"$f":"IF('Living Room'!AM7,'Living Room'!AQ7,0)","v":0},{"$f":"IF('Dining Room'!AM7,'Dining Room'!AQ7,0)","v":0},{"$f":"IF(Kitchen!AM7,Kitchen!AQ7,0)","v":0},{"$f":"IF('Family Room'!AM7,'Family Room'!AQ7,0)","v":0},{"$f":"IF('Bathroom 1'!AM67,'Bathroom 1'!AQ67,0)","v":0},{"$f":"IF('Bathroom 2'!$AM$71,'Bathroom 2'!$AQ$71,0)","v":0},{"$f":"IF('Bathroom 3'!AM71,'Bathroom 3'!AQ71,0)","v":0},{"$f":"IF('Bathroom 4'!AM71,'Bathroom 4'!AQ71,0)","v":0},{"$f":"IF('Bedroom 1'!AM7,'Bedroom 1'!AQ7,0)","v":0},{"$f":"IF('Bedroom 2'!AM7,'Bedroom 2'!AQ7,0)","v":0},{"$f":"IF('Bedroom 3'!AM7,'Bedroom 3'!AQ7,0)","v":0},{"$f":"IF('Bedroom 4'!AM7,'Bedroom 4'!AQ7,0)","v":0},{"$f":"IF('Bedroom 5'!AM7,'Bedroom 5'!AQ7,0)","v":0},{"$f":"IF('Basement Utility'!AM8,'Basement Utility'!AQ8,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J102,'Materials Costs'!F102)","v":"American Craftsman 31.75 in. x 37.25 in. 70 Series Double Hung Buck PRO Vinyl Window - White"},{"$f":"'Materials Costs'!C102","v":"32 x 38 Double Hung "},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H102,'Materials Costs'!D102)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.anrdoezrs.net/8t118dlurlt8HADGCHH8A9CFHCBA8ACIHDCBFBD999?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FAmerican-Craftsman-31-75-in-x-37-25-in-70-Series-Double-Hung-Buck-PRO-Vinyl-Window-White-3238786%2F204814572&cjsku=204814572\",\"204814572\"),HYPERLINK(\"http://www.anrdoezrs.net/8t118dlurlt8HADGCHH8A9CFHCBA8ACIHDCBFBD999?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FAmerican-Craftsman-31-75-in-x-37-25-in-70-Series-Double-Hung-Buck-PRO-Vinyl-Window-White-3238786%2F204814572&cjsku=204814572\",\"204814572\"))","v":"204814572"},{"$f":"'Materials Costs'!O102","v":147},0,null,null,0,{"$f":"IF('Living Room'!AM8,'Living Room'!AQ8,0)","v":0},{"$f":"IF('Dining Room'!AM8,'Dining Room'!AQ8,0)","v":0},{"$f":"IF(Kitchen!AM8,Kitchen!AQ8,0)","v":0},{"$f":"IF('Family Room'!AM8,'Family Room'!AQ8,0)","v":0},{"$f":"IF('Bathroom 1'!AM68,'Bathroom 1'!AQ68,0)","v":0},{"$f":"IF('Bathroom 2'!AM72,'Bathroom 2'!AQ72,0)","v":0},{"$f":"IF('Bathroom 3'!AM72,'Bathroom 3'!AQ72,0)","v":0},{"$f":"IF('Bathroom 4'!AM72,'Bathroom 4'!AQ72,0)","v":0},{"$f":"IF('Bedroom 1'!AM8,'Bedroom 1'!AQ8,0)","v":0},{"$f":"IF('Bedroom 2'!AM8,'Bedroom 2'!AQ8,0)","v":0},{"$f":"IF('Bedroom 3'!AM8,'Bedroom 3'!AQ8,0)","v":0},{"$f":"IF('Bedroom 4'!AM8,'Bedroom 4'!AQ8,0)","v":0},{"$f":"IF('Bedroom 5'!AM8,'Bedroom 5'!AQ8,0)","v":0},{"$f":"IF('Basement Utility'!AM9,'Basement Utility'!AQ9,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J103,'Materials Costs'!F103)","v":"American Craftsman 31.75 in. x 53.25 in. 50 Series Double Hung Buck Vinyl Window - White"},{"$f":"'Materials Costs'!C103","v":"32 x 54 Double Hung "},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H103,'Materials Costs'!D103)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/American-Craftsman-31-75-in-x-53-25-in-50-Series-Double-Hung-Buck-Vinyl-Window-White-50-DH-BUCK/203157182\",\"203157182\"),HYPERLINK(\"http://www.tkqlhce.com/6h116ft1zt0GPILOKPPGIHKNPKJIGIKQPLKJNJLHHH?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FAmerican-Craftsman-31-75-in-x-53-25-in-70-Series-Double-Hung-Buck-PRO-Vinyl-Window-White-3254786%2F204814596&cjsku=204814596\",\"204814596\"))","v":"203157182"},{"$f":"'Materials Costs'!O103","v":155},0,null,null,0,{"$f":"IF('Living Room'!AM9,'Living Room'!AQ9,0)","v":0},{"$f":"IF('Dining Room'!AM9,'Dining Room'!AQ9,0)","v":0},{"$f":"IF(Kitchen!AM9,Kitchen!AQ9,0)","v":0},{"$f":"IF('Family Room'!AM9,'Family Room'!AQ9,0)","v":0},{"$f":"IF('Bathroom 1'!AM69,'Bathroom 1'!AQ69,0)","v":0},{"$f":"IF('Bathroom 2'!AM73,'Bathroom 2'!AQ73,0)","v":0},{"$f":"IF('Bathroom 3'!AM73,'Bathroom 3'!AQ73,0)","v":0},{"$f":"IF('Bathroom 4'!AM73,'Bathroom 4'!AQ73,0)","v":0},{"$f":"IF('Bedroom 1'!AM9,'Bedroom 1'!AQ9,0)","v":0},{"$f":"IF('Bedroom 2'!AM9,'Bedroom 2'!AQ9,0)","v":0},{"$f":"IF('Bedroom 3'!AM9,'Bedroom 3'!AQ9,0)","v":0},{"$f":"IF('Bedroom 4'!AM9,'Bedroom 4'!AQ9,0)","v":0},{"$f":"IF('Bedroom 5'!AM9,'Bedroom 5'!AQ9,0)","v":0},{"$f":"IF('Basement Utility'!AM10,'Basement Utility'!AQ10,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J104,'Materials Costs'!F104)","v":"American Craftsman 35.75 in. x 37.25 in. 50 Series Double Hung Buck Vinyl Window - White"},{"$f":"'Materials Costs'!C104","v":"36 x 38 Double Hung "},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H104,'Materials Costs'!D104)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/American-Craftsman-35-75-in-x-37-25-in-50-Series-Double-Hung-Buck-Vinyl-Window-White-50-DH-BUCK/203157165\",\"203157165\"),HYPERLINK(\"http://www.jdoqocy.com/q0115zw41w3JSLORNSSJLKNQSNMLJLNTSONMQMOKKK?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FAmerican-Craftsman-35-75-in-x-37-25-in-70-Series-Double-Hung-Buck-PRO-Vinyl-Window-White-3638786%2F204814579&cjsku=204814579\",\"204814579\"))","v":"203157165"},{"$f":"'Materials Costs'!O104","v":134},0,null,null,0,{"$f":"IF('Living Room'!AM10,'Living Room'!AQ10,0)","v":0},{"$f":"IF('Dining Room'!AM10,'Dining Room'!AQ10,0)","v":0},{"$f":"IF(Kitchen!AM10,Kitchen!AQ10,0)","v":0},{"$f":"IF('Family Room'!AM10,'Family Room'!AQ10,0)","v":0},{"$f":"IF('Bathroom 1'!AM70,'Bathroom 1'!AQ70,0)","v":0},{"$f":"IF('Bathroom 2'!AM74,'Bathroom 2'!AQ74,0)","v":0},{"$f":"IF('Bathroom 3'!AM74,'Bathroom 3'!AQ74,0)","v":0},{"$f":"IF('Bathroom 4'!AM74,'Bathroom 4'!AQ74,0)","v":0},{"$f":"IF('Bedroom 1'!AM10,'Bedroom 1'!AQ10,0)","v":0},{"$f":"IF('Bedroom 2'!AM10,'Bedroom 2'!AQ10,0)","v":0},{"$f":"IF('Bedroom 3'!AM10,'Bedroom 3'!AQ10,0)","v":0},{"$f":"IF('Bedroom 4'!AM10,'Bedroom 4'!AQ10,0)","v":0},{"$f":"IF('Bedroom 5'!AM10,'Bedroom 5'!AQ10,0)","v":0},{"$f":"IF('Basement Utility'!AM11,'Basement Utility'!AQ11,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J105,'Materials Costs'!F105)","v":"American Craftsman 35.75 in. x 53.25 in. 70 Series Double Hung Buck PRO Vinyl Window in White"},{"$f":"'Materials Costs'!C105","v":"36 x 54 Double Hung "},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H105,'Materials Costs'!D105)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.dpbolvw.net/ld104lnwtnvAJCFIEJJACBEHJEDCACEKJFEDHDFBBB?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FAmerican-Craftsman-35-75-in-x-53-25-in-70-Series-Double-Hung-Buck-PRO-Vinyl-Window-in-White-3654786%2F204814617&cjsku=204814617\",\"204814617\"),HYPERLINK(\"http://www.dpbolvw.net/ld104lnwtnvAJCFIEJJACBEHJEDCACEKJFEDHDFBBB?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FAmerican-Craftsman-35-75-in-x-53-25-in-70-Series-Double-Hung-Buck-PRO-Vinyl-Window-in-White-3654786%2F204814617&cjsku=204814617\",\"204814617\"))","v":"204814617"},{"$f":"'Materials Costs'!O105","v":167},0,null,null,0,{"$f":"IF('Living Room'!AM11,'Living Room'!AQ11,0)","v":0},{"$f":"IF('Dining Room'!AM11,'Dining Room'!AQ11,0)","v":0},{"$f":"IF(Kitchen!AM11,Kitchen!AQ11,0)","v":0},{"$f":"IF('Family Room'!AM11,'Family Room'!AQ11,0)","v":0},{"$f":"IF('Bathroom 1'!AM71,'Bathroom 1'!AQ71,0)","v":0},{"$f":"IF('Bathroom 2'!AM75,'Bathroom 2'!AQ75,0)","v":0},{"$f":"IF('Bathroom 3'!AM75,'Bathroom 3'!AQ75,0)","v":0},{"$f":"IF('Bathroom 4'!AM75,'Bathroom 4'!AQ75,0)","v":0},{"$f":"IF('Bedroom 1'!AM11,'Bedroom 1'!AQ11,0)","v":0},{"$f":"IF('Bedroom 2'!AM11,'Bedroom 2'!AQ11,0)","v":0},{"$f":"IF('Bedroom 3'!AM11,'Bedroom 3'!AQ11,0)","v":0},{"$f":"IF('Bedroom 4'!AM11,'Bedroom 4'!AQ11,0)","v":0},{"$f":"IF('Bedroom 5'!AM11,'Bedroom 5'!AQ11,0)","v":0},{"$f":"IF('Basement Utility'!AM12,'Basement Utility'!AQ12,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J106,'Materials Costs'!F106)","v":"TAFCO WINDOWS Right-Hand and Left-Hand Hinge Casement Vinyl Combo Windows, 107 in. x 60 in., White, with Insulated Glass"},{"$f":"'Materials Costs'!C106","v":"Picture Window"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H106,'Materials Costs'!D106)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.kqzyfj.com/tk72ft1zt0GPILOKPPGIHKNPKJIGIKQPLKJNJLHHH?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FTAFCO-WINDOWS-107-in-x-60-in-Vinyl-Casement-Window-with-Screen-White-VCC10760-RL%2F203819890&cjsku=203819890\",\"203819890\"),HYPERLINK(\"http://www.kqzyfj.com/tk72ft1zt0GPILOKPPGIHKNPKJIGIKQPLKJNJLHHH?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FTAFCO-WINDOWS-107-in-x-60-in-Vinyl-Casement-Window-with-Screen-White-VCC10760-RL%2F203819890&cjsku=203819890\",\"203819890\"))","v":"203819890"},{"$f":"'Materials Costs'!O106","v":790.7},0,null,null,0,{"$f":"IF('Living Room'!AM12,'Living Room'!AQ12,0)","v":0},{"$f":"IF('Dining Room'!AM12,'Dining Room'!AQ12,0)","v":0},{"$f":"IF(Kitchen!AM12,Kitchen!AQ12,0)","v":0},{"$f":"IF('Family Room'!AM12,'Family Room'!AQ12,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF('Basement Utility'!AM13,'Basement Utility'!AQ13,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J107,'Materials Costs'!F107)","v":"TAFCO WINDOWS NailUp2 Glass Block Window, 32 in. x 22 in. Wave Pattern with Vent"},{"$f":"'Materials Costs'!C107","v":"Glass Block "},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H107,'Materials Costs'!D107)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.dpbolvw.net/jt82wktqks7G9CFBGG798BEGBA979BHGCBAEAC888?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FTAFCO-WINDOWS-31-in-x-21-25-in-NailUp2-Wave-Pattern-Glass-Block-Window-NU2-3222%2F100660080&cjsku=100660080\",\"10066080\"),HYPERLINK(\"http://www.anrdoezrs.net/jp79qgpmgo3C58B7CC3547AC765357DC876A68444?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHy-Lite-23-in-x-15-in-Acrylic-Block-Hopper-Vinyl-Window-8BHS2315DWVINYLW%2F202694332&cjsku=202694332\",\"202694332\"))","v":"10066080"},{"$f":"'Materials Costs'!O107","v":124.33},0,null,null,0,null,null,null,null,{"$f":"IF('Bathroom 1'!AM56,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM60,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM60,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM60,1,0)","v":0},null,null,null,null,null,{"$f":"IF('Basement Utility'!AM6,'Basement Utility'!AQ6,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J108,'Materials Costs'!F108)","v":"White Cordless 1 in. Vinyl Mini Blind - 27 in. W x 64 in. L"},{"$f":"'Materials Costs'!C108","v":"28 inch wide blinds"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H108,'Materials Costs'!D108)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Bali-Grab-n-Go-White-1-in-Light-Filtering-Vinyl-Mini-Blind-33-in-W-x-64-in-L-03364472/202059920\",\"502456\"),HYPERLINK(\"http://www.anrdoezrs.net/qe65zw41w3JSLORNSSJLKNQSNMLJLNTSONMQMOKKK?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHome-Decorators-Collection-Cut-to-Width-White-2-in-Faux-Wood-Blind-29-5-in-W-x-64-in-L-Actual-Size-29-in-W-64-in-L-10793478017621%2F202617044&cjsku\",\"202617044\"))","v":"502456"},{"$f":"'Materials Costs'!O108","v":6.97},0,null,null,0,{"$f":"IF('Living Room'!AM29,'Living Room'!AQ29,0)","v":0},{"$f":"IF('Dining Room'!$AM$29,'Dining Room'!$AQ$29,0)","v":0},{"$f":"IF(Kitchen!$AM$29,Kitchen!$AQ$29,0)","v":0},{"$f":"IF('Family Room'!$AM$29,'Family Room'!$AQ$29,0)","v":0},null,null,null,null,{"$f":"IF('Bedroom 1'!AM24,'Bedroom 1'!AQ24,0)","v":0},{"$f":"IF('Bedroom 2'!AM24,'Bedroom 2'!AQ24,0)","v":0},{"$f":"IF('Bedroom 3'!AM24,'Bedroom 3'!AQ24,0)","v":0},{"$f":"IF('Bedroom 4'!AM24,'Bedroom 4'!AQ24,0)","v":0},{"$f":"IF('Bedroom 5'!AM24,'Bedroom 5'!AQ24,0)","v":0},{"$f":"IF('Basement Utility'!AM32,'Basement Utility'!AQ32,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J109,'Materials Costs'!F109)","v":"White Cordless 1 in. Vinyl Mini Blind - 32 in. W x 64 in. L"},{"$f":"'Materials Costs'!C109","v":"32 inch wide blinds"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H109,'Materials Costs'!D109)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Bali-Grab-n-Go-White-1-in-Light-Filtering-Vinyl-Mini-Blind-33-in-W-x-64-in-L-03364472/202059920\",\"502456\"),HYPERLINK(\"http://www.homedepot.com/p/Home-Decorators-Collection-White-2-in-Faux-Wood-Blind-72-in-Length-Price-Varies-by-Size-10793478016161/202617115\",\"202617115\"))","v":"502456"},{"$f":"'Materials Costs'!O109","v":8.4700000000000006},0,null,null,0,{"$f":"IF('Living Room'!AM30,'Living Room'!AQ30,0)","v":0},{"$f":"IF('Dining Room'!$AM$29,'Dining Room'!$AQ$29,0)","v":0},{"$f":"IF(Kitchen!$AM$29,Kitchen!$AQ$29,0)","v":0},{"$f":"IF('Family Room'!$AM$29,'Family Room'!$AQ$29,0)","v":0},null,null,null,null,{"$f":"IF('Bedroom 1'!AM25,'Bedroom 1'!AQ25,0)","v":0},{"$f":"IF('Bedroom 2'!AM25,'Bedroom 2'!AQ25,0)","v":0},{"$f":"IF('Bedroom 3'!AM25,'Bedroom 3'!AQ25,0)","v":0},{"$f":"IF('Bedroom 4'!AM25,'Bedroom 4'!AQ25,0)","v":0},{"$f":"IF('Bedroom 5'!AM25,'Bedroom 5'!AQ25,0)","v":0},{"$f":"IF('Basement Utility'!AM33,'Basement Utility'!AQ33,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J110,'Materials Costs'!F110)","v":"White Cordless 1 in. Vinyl Mini Blind - 36 in. W x 64 in. L"},{"$f":"'Materials Costs'!C110","v":"36 inch wide blinds"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H110,'Materials Costs'!D110)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Bali-Grab-n-Go-White-1-in-Light-Filtering-Vinyl-Mini-Blind-33-in-W-x-64-in-L-03364472/202059920\",\"502456\"),HYPERLINK(\"http://www.kqzyfj.com/22111xdmjdl09258499021479432024A9543735111?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHome-Decorators-Collection-Cut-to-Width-White-2-in-Faux-Wood-Blind-35-in-W-x-64-in-L-Actual-Size-is-34-5-in-W-x-64-in-L-10793478068180%2F202040452&cj\",\"202040452\"))","v":"502456"},{"$f":"'Materials Costs'!O110","v":9.9700000000000006},0,null,null,0,{"$f":"IF('Living Room'!AM31,'Living Room'!AQ31,0)","v":0},{"$f":"IF('Dining Room'!$AM$29,'Dining Room'!$AQ$29,0)","v":0},{"$f":"IF(Kitchen!$AM$29,Kitchen!$AQ$29,0)","v":0},{"$f":"IF('Family Room'!$AM$29,'Family Room'!$AQ$29,0)","v":0},null,null,null,null,{"$f":"IF('Bedroom 1'!AM26,'Bedroom 1'!AQ26,0)","v":0},{"$f":"IF('Bedroom 2'!AM26,'Bedroom 2'!AQ26,0)","v":0},{"$f":"IF('Bedroom 3'!AM26,'Bedroom 3'!AQ26,0)","v":0},{"$f":"IF('Bedroom 4'!AM26,'Bedroom 4'!AQ26,0)","v":0},{"$f":"IF('Bedroom 5'!AM26,'Bedroom 5'!AQ26,0)","v":0},{"$f":"IF('Basement Utility'!AM34,'Basement Utility'!AQ34,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J111,'Materials Costs'!F111)","v":"designview Crown-Cottage White Vertical Blind 3.5 in. Vanes"},{"$f":"'Materials Costs'!C111","v":"Picture Window Blinds"},"each",0,null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H111,'Materials Costs'!D111)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/designview-Crown-Cottage-White-Vertical-Blind-3-5-in-Vanes-Price-Varies-by-Size-10793478805044/202040518?N=bc7c%3FNs%3DP_REP_PRC_MODE%257C1#.UoLXVvmTj5g\",\"705642\"),HYPERLINK(\"http://www.jcpenney.com/for-the-home/sale/window-/jcp-home%25e2%2584%25a2-linen-look-vinyl-vertical-blinds/prod.jump?ppId=15628cb&catId=cat100260228&deptId=dept20022800026&topDim=Item+Type&topDimvalue=vertical+blinds&dimCombo=Item+Type|Item+Type|&dimCombo\",\"JCP\"))","v":"705642"},{"$f":"'Materials Costs'!O111","v":53.97},0,null,null,0,{"$f":"IF('Living Room'!AM32,'Living Room'!AQ32,0)","v":0},{"$f":"IF('Dining Room'!$AM$29,'Dining Room'!$AQ$29,0)","v":0},{"$f":"IF(Kitchen!$AM$29,Kitchen!$AQ$29,0)","v":0},{"$f":"IF('Family Room'!$AM$29,'Family Room'!$AQ$29,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF('Basement Utility'!AM35,'Basement Utility'!AQ35,0)","v":0}]
[]
[null,"BATHROOM",null,null,null,null,null,null,null,null,null,null,null,"Bath 1","Bath 2","Bath 3","Bath 4"]
[null,"VANITY",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N159:Q159)","v":0},{"$f":"IF('Bathroom 1'!AM4,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM4,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM4,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM4,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!J30,'Materials Costs'!F30)","v":"Foremost Brielle Pedestal Sink Combo in White"},{"$f":"'Materials Costs'!C30","v":"Pedestal Sink"},"each",{"$f":"M159","v":0},null,{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!H30,'Materials Costs'!D30)","v":"Home Depot"},{"$f":"IF('Materials Costs'!$L$2=2,HYPERLINK(\"http://www.kqzyfj.com/29102shqnhp4D69C8DD4658BD876468ED987B79555?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FForemost-Brielle-Pedestal-Combo-Bathroom-Sink-in-White-FL-08A-W%2F100685905&cjsku=100685905\",\"100685905\"),HYPERLINK(\"http://www.tkqlhce.com/b766mu2-u1HQJMPLQQHJILOQLKJHJLRQMLKOKMIII?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FAmerican-Standard-Portsmouth-Vitreous-China-Pedestal-Combo-Bathroom-Sink-in-White-0555-401-020%2F202517954&cjsku=202517954\",\"202517954\"))","v":"100685905"},{"$f":"'Materials Costs'!O30","v":99},{"$f":"E160*I160","v":0},null,null,{"$f":"SUM(N160:Q160)","v":0},{"$f":"IF('Bathroom 1'!AM5,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM5,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM5,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM5,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!J31,'Materials Costs'!F31)","v":"Foremost Naples 60 in. W x 21.75 in. D x 34 in. H Vanity Cabinet Only in Warm Cinnamon"},{"$f":"'Materials Costs'!C31","v":"60 x 22 x 34 Double Bowl Vanity"},"each",{"$f":"M160","v":0},null,{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!H31,'Materials Costs'!D31)","v":"Home Depot"},{"$f":"IF('Materials Costs'!$L$2=2,HYPERLINK(\"http://www.tkqlhce.com/lq118vpyvpxCLEHKGLLCEDGJLGFECEGMLHGFJFHDDD?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FForemost-Naples-60-in-W-x-21-5-8-in-D-x-34-in-H-Vanity-Cabinet-Only-in-Warm-Cinnamon-NACA6021D%2F100508059&cjsku=100508059\",\"100508059\"),HYPERLINK(\"http://www.kqzyfj.com/kg115iqzwqyDMFILHMMDFEHKMHGFDFHNMIHGKGIEEE?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FSimplicity-by-Strasser-Shaker-60-in-W-x-21-in-D-x-34-5-in-H-Vanity-for-Double-Basins-Cabinet-Only-in-Medium-Alder-01-102-2%2F202981381&cjsku=20298138\",\"20298138\"))","v":"100508059"},{"$f":"'Materials Costs'!O31","v":799},0,null,null,0,{"$f":"IF('Bathroom 1'!AM6,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM6,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM6,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM6,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!J32,'Materials Costs'!F32)","v":"Foremost Naples 48 in. W x 21.75 in. D x 34 in. H Vanity Cabinet Only in Warm Cinnamon"},{"$f":"'Materials Costs'!C32","v":"48 x 22 x 34 Single Bowl Vanity"},"each",0,null,{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!H32,'Materials Costs'!D32)","v":"Home Depot"},{"$f":"IF('Materials Costs'!$L$2=2,HYPERLINK(\"http://www.tkqlhce.com/5n101ox52x4KTMPSOTTKMLORTONMKMOUTPONRNPLLL?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FForemost-Naples-48-in-W-x-21-5-8-in-D-x-34-in-H-Vanity-Cabinet-Only-in-Warm-Cinnamon-NACA4821D%2F100508058&cjsku=100508058\",\"100508058\"),HYPERLINK(\"http://www.homedepot.com/p/Simplicity-by-Strasser-48-in-W-x-21-in-D-x-34-1-2-in-H-Vanity-Cabinet-Only-in-Natural-Alder-01-017-2/202795657?keyword=202795657#.Un-uh-KahDo\",\"202795657\"))","v":"100508058"},{"$f":"'Materials Costs'!O32","v":549},0,null,null,0,{"$f":"IF('Bathroom 1'!AM7,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM7,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM7,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM7,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!J33,'Materials Costs'!F33)","v":"Foremost Naples 36 in. W x 21.75 in. D x 34 in. H Vanity Cabinet Only in Warm Cinnamon"},{"$f":"'Materials Costs'!C33","v":"36 x 22 x 34 Single Bowl Vanity"},"each",0,null,{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!H33,'Materials Costs'!D33)","v":"Home Depot"},{"$f":"IF('Materials Costs'!$L$2=2,HYPERLINK(\"http://www.tkqlhce.com/sd70wktqks7G9CFBGG798BEGBA979BHGCBAEAC888?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FForemost-Naples-36-in-W-x-21-5-8-in-D-x-34-in-H-Vanity-Cabinet-Only-in-Warm-Cinnamon-NACA3621DL%2F100676537&cjsku=100676537\",\"100676537\"),HYPERLINK(\"http://www.homedepot.com/p/Simplicity-by-Strasser-Shaker-36-in-W-x-21-in-D-x-34-5-in-H-Door-Style-Vanity-Cabinet-in-Natural-Alder-01-133-2/202981397?keyword=202981397#.Un-uoeKahDo\",\"202981397\"))","v":"100676537"},{"$f":"'Materials Costs'!O33","v":449},0,null,null,0,{"$f":"IF('Bathroom 1'!AM8,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM8,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM8,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM8,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!J34,'Materials Costs'!F34)","v":"Foremost Naples 30 in. W x 21.75 in. D x 34 in. H Vanity Cabinet Only in Warm Cinnamon"},{"$f":"'Materials Costs'!C34","v":"30 x 22 x 34 Single Bowl Vanity"},"each",0,null,{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!H34,'Materials Costs'!D34)","v":"Home Depot"},{"$f":"IF('Materials Costs'!$L$2=2,HYPERLINK(\"http://www.kqzyfj.com/lk70zw41w3JSLORNSSJLKNQSNMLJLNTSONMQMOKKK?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FForemost-Naples-30-in-W-x-21-7-8-in-D-x-34-in-H-Vanity-Cabinet-Only-in-Warm-Cinnamon-NACA3021DL%2F100676533&cjsku=100676533\",\"100676533\"),HYPERLINK(\"http://www.homedepot.com/p/Simplicity-by-Strasser-Shaker-30-in-W-x-21-in-D-x-34-5-in-H-Door-Style-Vanity-Cabinet-Only-in-Medium-Alder-01-150-2/202981406?keyword=202981406#.Un-ti-KahDo\",\"202981406\"))","v":"100676533"},{"$f":"'Materials Costs'!O34","v":349},0,null,null,0,{"$f":"IF('Bathroom 1'!AM9,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM9,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM9,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM9,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!J35,'Materials Costs'!F35)","v":"Foremost Naples 24 in. W x 21 in. D Vanity in Tobacco"},{"$f":"'Materials Costs'!C35","v":"24 x 21 x 34 Single Bowl Vanity"},"each",0,null,{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!H35,'Materials Costs'!D35)","v":"Home Depot"},{"$f":"IF('Materials Costs'!$L$2=2,HYPERLINK(\"http://www.homedepot.com/p/Foremost-Naples-24-in-W-x-21-in-D-Vanity-in-Tobacco-NATA2421D/203202999?keyword=203202999#.Un-tS-KahDo\",\"203202999\"),HYPERLINK(\"http://www.homedepot.com/p/Simplicity-by-Strasser-Shaker-24-in-W-x-21-in-D-x-34-5-in-H-Door-Style-Vanity-Cabinet-Only-in-Medium-Alder-01-166-2/202981414?keyword=202981414#.Un-tauKahDo\",\"202981414\"))","v":"203202999"},{"$f":"'Materials Costs'!O35","v":499},0,null,null,0,{"$f":"IF('Bathroom 1'!AM10,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM10,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM10,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM10,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!J36,'Materials Costs'!F36)","v":"American Classics Melborn 18 in. Vanity in Chestnut with Solid Surface Technology Vanity Top in Wheat"},{"$f":"'Materials Costs'!C36","v":"18 x 21 x 34 Single Bowl Vanity WITH TOP"},"each",0,null,{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!H36,'Materials Costs'!D36)","v":"Home Depot"},{"$f":"IF('Materials Costs'!$L$2=2,HYPERLINK(\"http://www.jdoqocy.com/rg105hz74z6MVORUQVVMONQTVQPOMOQWVRQPTPRNNN?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FGlacier-Bay-Melborn-18-1-2-in-W-x-16-1-2-in-D-Vanity-in-Chestnut-with-Solid-Surface-Technology-Vanity-Top-in-Wheat-PPMELCHT18Y%2F202998485&cjsku=202\",\"202998485\"),HYPERLINK(\"http://www.jdoqocy.com/rg105hz74z6MVORUQVVMONQTVQPOMOQWVRQPTPRNNN?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FGlacier-Bay-Melborn-18-1-2-in-W-x-16-1-2-in-D-Vanity-in-Chestnut-with-Solid-Surface-Technology-Vanity-Top-in-Wheat-PPMELCHT18Y%2F202998485&cjsku=202\",\"202998485\"))","v":"202998485"},{"$f":"'Materials Costs'!O36","v":149},0,null,null,0,{"$f":"IF('Bathroom 1'!AM11,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM11,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM11,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM11,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!J37,'Materials Costs'!F37)","v":"Design House Claremont 18 in. W x 16 in. D One Door Vanity Cabinet Only Unassembled in Honey Oak"},{"$f":"'Materials Costs'!C37","v":"18 x 16 x 34 Single Bowl Vanity"},"each",0,null,{"$f":"IF('Materials Costs'!$L$2=2,'Materials Costs'!H37,'Materials Costs'!D37)","v":"Home Depot"},{"$f":"IF('Materials Costs'!$L$2=2,HYPERLINK(\"http://www.homedepot.com/p/Design-House-Claremont-18-in-W-x-16-in-D-One-Door-Vanity-Cabinet-Only-Unassembled-in-Honey-Oak-531970/203978977?keyword=203978977#.Un-r6vlJMsc\",\"203978977\"),HYPERLINK(\"http://www.tkqlhce.com/r897cy63y5LUNQTPUULNMPSUPONLNPVUQPOSOQMMM?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHome-Decorators-Collection-Provence-18-in-W-Floor-Cabinet-in-Chestnut-1113100970%2F203704914&cjsku=203704914\",\"203704914\"))","v":"203978977"},{"$f":"'Materials Costs'!O37","v":90.06},0,null,null,0,{"$f":"IF('Bathroom 1'!AM14,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM14,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM14,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM14,1,0)","v":0}]
[null,"VANITY TOP",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF('Bathroom 1'!AM15,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM15,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM15,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM15,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J39,'Materials Costs'!F39)","v":"St. Paul 61 in. x 22 in. Stone Effects Double Bowl Vanity Top in Cascade"},{"$f":"'Materials Costs'!C39","v":"61 x 22 Double Bowl "},"each",{"$f":"M167","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H39,'Materials Costs'!D39)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/St-Paul-61-in-x-22-in-Stone-Effects-Double-Bowl-Vanity-Top-in-Cascade-SEO6122DCOM-CS/203359209?N=bzbqZ1z0ulou%3FNao%3D96%26Ns%3DP_REP_PRC_MODE|1#.Un-xFuKahDo\",\"203359209\"),HYPERLINK(\"http://www.homedepot.com/p/Unbranded-61-in-Granite-Double-Bowl-Vanity-Top-in-Giallo-Ornamental-with-White-Basins-62886/204403240?N=bzbqZ1z0ulou%3FNs%3DP_REP_PRC_MODE%257C1#.Un-wi-KahDo\",\"204403240\"))","v":"203359209"},{"$f":"'Materials Costs'!O39","v":540},{"$f":"E169*I169","v":0},null,null,0,{"$f":"IF('Bathroom 1'!AM16,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM16,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM16,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM16,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J40,'Materials Costs'!F40)","v":"St. Paul Stone Effects 49 in. X 22 Vanity Top in Winter Mist with White Basin"},{"$f":"'Materials Costs'!C40","v":"49 x 22 Single Bowl"},"each",0,null,{"$f":"IF('Materials Costs'!L3=2,'Materials Costs'!H40,'Materials Costs'!D40)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.dpbolvw.net/3s70dlurlt8HADGCHH8A9CFHCBA8ACIHDCBFBD999?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHome-Decorators-Collection-49-in-Stone-Effects-Vanity-Top-in-Winter-Mist-with-White-Basin-SERST49-WM%2F205397730&cjsku=205397730\",\"205397730\"),HYPERLINK(\"http://www.homedepot.com/p/Solieque-49-in-Granite-Vanity-Top-in-Wheat-with-White-Basin-VT4922GPH-8-HDSOL-DSOM-DSOM/204380923\",\"204380923\n\"))","v":"205397730"},{"$f":"'Materials Costs'!O40","v":229},0,null,null,0,{"$f":"IF('Bathroom 1'!AM17,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM17,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM17,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM17,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J41,'Materials Costs'!F41)","v":"St. Paul Stone Effects 37 in. X 22 Vanity Top in Oasis with White Basin"},{"$f":"'Materials Costs'!C41","v":"37 x 22 Single Bowl"},"each",0,null,{"$f":"IF('Materials Costs'!L4=2,'Materials Costs'!H41,'Materials Costs'!D41)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.dpbolvw.net/kg115qgpmgo3C58B7CC3547AC765357DC876A68444?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FSt-Paul-37-in-Stone-Effects-Vanity-Top-in-Oasis-with-White-Bowl-SEO3722COM-OA%2F203359179&cjsku=203359179\",\"203359179\"),HYPERLINK(\"http://www.homedepot.com/p/Solieque-37-in-Granite-Vanity-Top-in-Wheat-with-White-Basin-VT3722GPH-4-HDSOL-DSOM-DSOM/204380920\",\"204380920\n\"))","v":"203359179"},{"$f":"'Materials Costs'!O41","v":317},0,null,null,0,{"$f":"IF('Bathroom 1'!AM18,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM18,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM18,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM18,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J42,'Materials Costs'!F42)","v":"Home Decorators Collection 31 in. Stone Effects Vanity Top in Winter Mistwith White Basin"},{"$f":"'Materials Costs'!C42","v":"31 x 22 Single Bowl"},"each",0,null,{"$f":"IF('Materials Costs'!L5=2,'Materials Costs'!H42,'Materials Costs'!D42)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.anrdoezrs.net/md117p-85-7NWPSVRWWNPORUWRQPNPRXWSRQUQSOOO?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHome-Decorators-Collection-31-in-Stone-Effects-Vanity-Top-in-Winter-Mist-with-White-Basin-SER31-WM%2F206303247&cjsku=206303247\",\"206303247\"),HYPERLINK(\"http://www.homedepot.com/p/31-in-W-x-22-in-D-Granite-Vanity-Top-in-Santa-Cecilia-with-White-Single-Trough-Basin-31885/204403262\",\"204380936\"))","v":"206303247"},{"$f":"'Materials Costs'!O42","v":169},0,null,null,0,{"$f":"IF('Bathroom 1'!AM19,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM19,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM19,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM19,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J43,'Materials Costs'!F43)","v":"Contour 25 in. W x 22 in. D x 10-1/4 in. H Solid-Surface Vanity Top in Tahiti White with Tahiti White Basin"},{"$f":"'Materials Costs'!C43","v":"25 x 22 Single Bowl"},"each",0,null,{"$f":"IF('Materials Costs'!L6=2,'Materials Costs'!H43,'Materials Costs'!D43)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.kqzyfj.com/15106tenkem1A3695AA13258A543135BA654846222?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FSwan-Contour-25-in-W-x-22-in-D-x-10-1-4-in-H-Solid-Surface-Vanity-Top-in-Tahiti-White-with-Tahiti-White-Basin-CV2225-011%2F202508632&cjsku=202508632\",\"202508632\"),HYPERLINK(\"http://www.homedepot.com/p/Cardell-25-in-Granite-Vanity-Top-in-Giallo-Ornamental-with-White-Basin-VT2522GA2-CRDV-CDHS4-DNT/205805853\",\"205805853\n\"))","v":"202508632"},{"$f":"'Materials Costs'!O43","v":227.22},0,null,null,0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J44,'Materials Costs'!F44)","v":"19 in. W Cultured Marble Vanity Top with White on White Bowl"},{"$f":"'Materials Costs'!C44","v":"18 x 16 Single Bowl"},"each",0,null,{"$f":"IF('Materials Costs'!L7=2,'Materials Costs'!H44,'Materials Costs'!D44)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Design-House-19-in-W-Cultured-Marble-Vanity-Top-with-White-on-White-Bowl-551044/204193414\",\"204193414\n\"),HYPERLINK(\"http://www.homedepot.com/p/Design-House-19-in-W-Cultured-Marble-Vanity-Top-with-White-on-White-Bowl-551044/204193414\",\"204193414\n\"))","v":"204193414\n"},{"$f":"'Materials Costs'!O44","v":57.39},0,null,null,0]
[null,"MEDICINE CABINET"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J46,'Materials Costs'!F46)","v":"Home Decorators Collection 36-5/8 in. W x 29-1/4 in. H Fog Free Framed Surface-Mount Tri-View Bathroom Medicine Cabinet in White"},{"$f":"'Materials Costs'!C46","v":"36 in Medicine Cabinet"},"each",{"$f":"M176","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H46,'Materials Costs'!D46)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/American-Classics-Premium-Tri-View-37-in-W-Mirrored-Medicine-Cabinet-in-White-TG36-WH/100540970#.UoA5E-KahDo\",\"995827\"),HYPERLINK(\"http://www.homedepot.com/p/American-Classics-Premium-Tri-View-37-in-W-Mirrored-Medicine-Cabinet-in-White-TG36-WH/100540970#.UoA5E-KahDo\",\"995827\"))","v":"995827"},{"$f":"'Materials Costs'!O46","v":119},0,null,null,0,{"$f":"IF('Bathroom 1'!AM40,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM44,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM44,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM44,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J47,'Materials Costs'!F47)","v":"Home Decorators Collection 30 in. W x 29 in. H Fog Free Framed Surface-Mount Tri-View Bathroom Medicine Cabinet in White"},{"$f":"'Materials Costs'!C47","v":"30 in Medicine Cabinet"},"each",{"$f":"M177","v":0},null,{"$f":"IF('Materials Costs'!L3=2,'Materials Costs'!H47,'Materials Costs'!D47)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/American-Classics-30-in-Surface-Mount-Tri-View-Mirrored-Medicine-Cabinet-in-White-T30-WH-B/100566366?N=%2FNtk-All%2FNtt-medicine%252Bcabinet#.UoA2kOKahDo\",\"246603\"),HYPERLINK(\"http://www.tkqlhce.com/qi79vpyvpxCLEHKGLLCEDGJLGFECEGMLHGFJFHDDD?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FKOHLER-Poplin-29-5-in-Medicine-Cabinet-Surround-in-Linen-White-K-99663-24-1WA%2F205142058&cjsku=205142058\",\"205142058\"))","v":"246603"},{"$f":"'Materials Costs'!O47","v":99},0,null,null,0,{"$f":"IF('Bathroom 1'!AM41,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM45,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM45,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM45,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J48,'Materials Costs'!F48)","v":"24 in. x 26 in. Surface-Mount Tri-View Mirrored Medicine Cabinet in White"},{"$f":"'Materials Costs'!C48","v":"24 in Medicine Cabinet "},"each",{"$f":"M178","v":0},null,{"$f":"IF('Materials Costs'!L4=2,'Materials Costs'!H48,'Materials Costs'!D48)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/American-Classics-24-in-W-Surface-Mount-Framed-Tri-View-Mirrored-Medicine-Cabinet-in-White-T24-WH-B/100559539#.UoA11uKahDo\",\"265860\n\"),HYPERLINK(\"http://www.homedepot.com/p/American-Classics-24-in-W-Mirrored-Medicine-Cabinet-in-White-EC24-WHBMG/100181107?N=%2FNtk-All%2FNtt-medicine%252Bcabinet#.UoA4huKahDo\",\"859931\"))","v":"265860\n"},{"$f":"'Materials Costs'!O48","v":99},0,null,null,0,{"$f":"IF('Bathroom 1'!AM42,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM46,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM46,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM46,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J49,'Materials Costs'!F49)","v":"Glacier Bay 16 in. W x 26 in. H Frameless Recessed or Surface-Mount Bathroom Medicine Cabinet"},{"$f":"'Materials Costs'!C49","v":"16 in Medicine Cabinet"},"each",{"$f":"M179","v":0},null,{"$f":"IF('Materials Costs'!L5=2,'Materials Costs'!H49,'Materials Costs'!D49)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/American-Classics-16-in-Recessed-or-Surface-Mount-Medicine-Cabinet-S1626-BM-R/100561306?N=%2FNtk-All%2FNtt-medicine%252Bcabinet#.UoA2I-KahDo\",\"995145\"),HYPERLINK(\"http://www.homedepot.com/p/Glacier-Bay-15-in-LED-Mirrored-Medicine-Cabinet-with-Motion-Sensor-SP4627A/203665894#.UoA33-KahDo\",\"731871\n\"))","v":"995145"},{"$f":"'Materials Costs'!O49","v":37.97},0,null,null,0,{"$f":"IF('Bathroom 1'!AM43,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM47,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM47,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM47,1,0)","v":0}]
[null,"TUB & SHOWER"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J51,'Materials Costs'!F51)","v":"STERLING STORE+ 5 ft. Right-Hand Drain Rectangular Alcove Bathtub in White"},{"$f":"'Materials Costs'!C51","v":"Standard 60 inch Bathtub"},"each",{"$f":"M181","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H51,'Materials Costs'!D51)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Bootz-Industries-Aloha-5-ft-Right-Hand-Drain-Bath-Tub-in-White-011-2364-00/100389008?N=bzciZ1z10dtr%3FNao%3D24%26Ns%3DP_REP_PRC_MODE|1%26browsestoreoption%3D1#.UoA-LeKahDo\",\"481143\"),HYPERLINK(\"http://www.dpbolvw.net/g181js0ys-FOHKNJOOFHGJMOJIHFHJPOKJIMIKGGG?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FBootz-Industries-Mauicast-5-ft-Right-Drain-Soaking-Tub-in-White-011-2344-00%2F203329363&cjsku=203329363\",\"203329363\"))","v":"481143"},{"$f":"'Materials Costs'!O51","v":193},0,null,null,{"$f":"SUM(N181:R181)","v":0},{"$f":"IF('Bathroom 1'!AM45,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM49,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM49,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM49,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J52,'Materials Costs'!F52)","v":"Delta Classic 400 32 in. x 60 in. Single Threshold Shower Base with Left Drain in White"},{"$f":"'Materials Costs'!C52","v":"Shower Pan"},"each",0,null,{"$f":"IF('Materials Costs'!L3=2,'Materials Costs'!H52,'Materials Costs'!D52)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Delta-Classic-400-32-in-x-60-in-Single-Threshold-Shower-Base-with-Left-Drain-in-White-40094L/204342337\",\"1000027586 \n\"),HYPERLINK(\"http://www.homedepot.com/p/Delta-Classic-400-32-in-x-60-in-Single-Threshold-Shower-Base-with-Left-Drain-in-White-40094L/204342337\",\"1000027586 \n\"))","v":"1000027586 \n"},{"$f":"'Materials Costs'!O52","v":189},0,null,null,0,{"$f":"IF('Bathroom 1'!AM46,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM50,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM50,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM50,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J53,'Materials Costs'!F53)","v":"Allura 31 in. x 60-1/2 in. x 58 in. 5-piece Easy Up Adhesive Tub Wall in White"},{"$f":"'Materials Costs'!C53","v":"Tub Surround"},"each",0,null,{"$f":"IF('Materials Costs'!L4=2,'Materials Costs'!H53,'Materials Costs'!D53)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Unbranded-Allura-31-in-x-60-1-2-in-x-58-in-5-piece-Easy-Up-Adhesive-Tub-Wall-in-White-40184/204338499\",\"955558\n\"),HYPERLINK(\"http://www.tkqlhce.com/3e81ft1zt0GPILOKPPGIHKNPKJIGIKQPLKJNJLHHH?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FSTERLING-Accord-32-in-x-60-in-x-55-1-4-in-3-Piece-Direct-to-Stud-Shower-Wall-Set-in-White-71154100-0%2F202923943&cjsku=202923943\",\"202923943\"))","v":"955558\n"},{"$f":"'Materials Costs'!O53","v":95},0,null,null,0,{"$f":"IF('Bathroom 1'!AM47,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM51,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM51,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM51,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J54,'Materials Costs'!F54)","v":"Pfister 01 Series 3-Handle Tub/Shower in Polished Chrome"},{"$f":"'Materials Costs'!C54","v":"Bath Shower Faucet Kit"},"each",0,null,{"$f":"IF('Materials Costs'!L5=2,'Materials Costs'!H54,'Materials Costs'!D54)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.dpbolvw.net/nb104ox52x4KTMPSOTTKMLORTONMKMOUTPONRNPLLL?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FPfister-01-Series-3-Handle-1-Spray-Tub-and-Shower-Faucet-in-Polished-Chrome-001-3110%2F100013397&cjsku=100013397\",\"100013397\"),HYPERLINK(\"http://www.anrdoezrs.net/bj108efolfn2B47A6BB24369B654246CB765957333?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMOEN-Banbury-Single-Handle-1-Spray-Tub-and-Shower-Faucet-in-Spot-Resist-Brushed-Nickel-82910SRN%2F202550713&cjsku=202550713\",\"202550713\"))","v":"100013397"},{"$f":"'Materials Costs'!O54","v":131},0,null,null,0,{"$f":"IF('Bathroom 1'!AM48,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM52,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM52,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM52,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J55,'Materials Costs'!F55)","v":"60 in. x 56-3/8 in. Framed Sliding Bypass Tub Door Kit in Silver with Hammered Glass"},{"$f":"'Materials Costs'!C55","v":"Double Sliding Shower Doors"},"each",0,null,{"$f":"IF('Materials Costs'!L6=2,'Materials Costs'!H55,'Materials Costs'!D55)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Unbranded-60-in-x-56-3-8-in-Framed-Sliding-Bypass-Tub-Door-Kit-in-Silver-with-Hammered-Glass-SDKIT60-SIL-R/203906449\",\"203906449\"),HYPERLINK(\"http://www.homedepot.com/p/KOHLER-Levity-59-5-8-in-W-x-62-in-H-Semi-Framed-Bypass-Tub-Shower-Door-and-Handle-in-Nickel-K-706000-L-MX/203925317\",\"203925317\n\"))","v":"203906449"},{"$f":"'Materials Costs'!O55","v":129},0,null,null,0,{"$f":"IF('Bathroom 1'!AM50,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM54,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM54,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM54,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J56,'Materials Costs'!F56)","v":"Aquatic Everyday 60 in. x 30 in. x 72 in. 1-Piece Direct-to-Stud Bath and Shower Kit with Left-Hand Drain in White"},{"$f":"'Materials Costs'!C56","v":"One piece shower enclosure"},"each",0,null,{"$f":"IF('Materials Costs'!L7=2,'Materials Costs'!H56,'Materials Costs'!D56)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Aquatic-60-in-x-30-in-x-72-in-Two-Piece-Direct-to-Stud-Tub-and-Shower-Surround-in-White-2603302PPCL-WH/204720829#.UoBE-eKahDo\",\"588452\n\"),HYPERLINK(\"http://www.homedepot.com/p/Aquatic-60-in-x-30-in-x-72-in-Two-Piece-Direct-to-Stud-Tub-and-Shower-Surround-in-White-2603302PPCL-WH/204720829#.UoBE-eKahDo\",\"588452\n\"))","v":"588452\n"},{"$f":"'Materials Costs'!O56","v":379},{"$f":"E186*I186","v":0},null,null,0,{"$f":"IF('Bathroom 1'!AM51,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM55,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM55,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM55,1,0)","v":0}]
[null,"LIGHT & FAN"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J60,'Materials Costs'!F60)","v":"NuTone InVent Series 110 CFM Ceiling Exhaust Bath Fan, ENERGY STAR"},{"$f":"'Materials Costs'!C60","v":"Exhaust Fan"},"each",{"$f":"M188","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H60,'Materials Costs'!D60)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/NuTone-InVent-Series-110-CFM-Ceiling-Exhaust-Bath-Fan-ENERGY-STAR-AERN110/206339701\",\"1001528580\"),HYPERLINK(\"http://www.homedepot.com/p/NuTone-InVent-Series-110-CFM-Ceiling-Exhaust-Bath-Fan-ENERGY-STAR-AERN110/206339701\",\"1001528580\"))","v":"1001528580"},{"$f":"'Materials Costs'!O60","v":108},{"$f":"E188*I188","v":0},null,null,{"$f":"SUM(N188:Q188)","v":0},{"$f":"IF('Bathroom 1'!AM54,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM58,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM58,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM58,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J61,'Materials Costs'!F61)","v":"Hampton Bay 4-Light Brushed Nickel Bath Vanity"},{"$f":"'Materials Costs'!C61","v":"Bath Light"},"each",{"$f":"M189","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H61,'Materials Costs'!D61)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.jdoqocy.com/7p121zw41w3JSLORNSSJLKNQSNMLJLNTSONMQMOKKK?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHampton-Bay-Andenne-4-Light-Brushed-Nickel-Bath-Vanity-Light-705207%2F203857584&cjsku=203857584\",\"203857584\"),HYPERLINK(\"http://www.kqzyfj.com/9e116hz74z6MVORUQVVMONQTVQPOMOQWVRQPTPRNNN?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHampton-Bay-Architecture-3-Light-Brushed-Nickel-Vanity-Light-15041%2F202024289&cjsku=202024289\",\"202024289\"))","v":"203857584"},{"$f":"'Materials Costs'!O61","v":59.97},{"$f":"E189*I189","v":0},null,null,{"$f":"SUM(N189:Q189)","v":0},{"$f":"IF('Bathroom 1'!AM55,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM59,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM59,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM59,1,0)","v":0}]
[]
[null,"KITCHEN"]
[null,null,{"$f":"'Materials Costs'!C122","v":"Granite Countertops"},"sq ft",{"$f":"IF(Kitchen!AM26,Kitchen!AQ26,0)","v":0},null,null,null,{"$f":"'Materials Costs'!O122","v":45},{"$f":"E192*I192","v":0}]
[null,null,{"$f":"'Materials Costs'!C123","v":"Corian Countertops"},"sq ft",{"$f":"IF(Kitchen!AM27,Kitchen!AQ27,0)","v":0},null,null,null,{"$f":"'Materials Costs'!O123","v":35},0]
[null,null,{"$f":"'Materials Costs'!C124","v":"Formica Countertops"},"sq ft",{"$f":"IF(Kitchen!AM28,Kitchen!AQ28,0)","v":0},null,null,null,{"$f":"'Materials Costs'!O124","v":12},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J125,'Materials Costs'!F125)","v":"MS International 12 in. x 12 in. Black Galaxy Granite Floor and Wall Tile"},{"$f":"'Materials Costs'!C125","v":"Tile Countertops"},"sq ft",{"$f":"IF(Kitchen!AM29,Kitchen!AQ29,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H125,'Materials Costs'!D125)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.kqzyfj.com/4f103mu2-u1HQJMPLQQHJILOQLKJHJLRQMLKOKMIII?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FMS-International-Black-Galaxy-12-in-x-12-in-Polished-Granite-Floor-and-Wall-Tile-10-sq-ft-case-TBLKGXY1212%2F202508261&cjsku=202508261\",\"202508261\"),HYPERLINK(\"http://www.homedepot.com/p/Daltile-12-in-x-12-in-Giallo-Venezno-Natural-Stone-Floor-and-Wall-Tile-G76212121L/202646769?N=%2FNtk-\",\"202646769\"))","v":"202508261"},{"$f":"'Materials Costs'!O125","v":6.99},0]
[null,null,{"$f":"'Materials Costs'!C126","v":"Granite Backsplash"},"sq ft",{"$f":"IF(Kitchen!AM32,Kitchen!AQ32,0)","v":0},null,null,null,{"$f":"'Materials Costs'!O126","v":45},0]
[null,null,{"$f":"'Materials Costs'!C127","v":"Corian Backsplash"},"sq ft",{"$f":"IF(Kitchen!AM33,Kitchen!AQ33,0)","v":0},null,null,null,{"$f":"'Materials Costs'!O127","v":35},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J129,'Materials Costs'!F129)","v":"Jeffrey Court Forged Iron 1x2 12 in. x 12 in. Glass & Stone Wall Tile"},{"$f":"'Materials Costs'!C129","v":"Tile Backsplash"},"sq ft",{"$f":"IF(Kitchen!AM35,Kitchen!AQ35,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H129,'Materials Costs'!D129)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.tkqlhce.com/27103lnwtnvAJCFIEJJACBEHJEDCACEKJFEDHDFBBB?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FJeffrey-Court-Cedar-Cove-12-in-x-12-in-x-8-mm-Glass-Travertine-Mosaic-Wall-Tile-99431%2F202748856&cjsku=202748856\",\"202748856\"),HYPERLINK(\"http://www.homedepot.com/p/Fasade-18-in-x-24-in-Rings-Brushed-Nickel-Decorative-Wall-Tile-B61-29/202823729?N=%2FNtk-Extended%2FNtt-backsplash%252Bfor%252Bkitchen#.UoqpTOKahDo\",\"571856\n\"))","v":"202748856"},{"$f":"'Materials Costs'!O129","v":10.97},0]
[null,null,{"$f":"'Materials Costs'!C130","v":"Cabinets"},"ln ft",{"$f":"IF(Kitchen!AM36,Kitchen!AQ36,0)+IF(Kitchen!AM37,Kitchen!AQ37,0)","v":0},null,null,null,{"$f":"'Materials Costs'!O130","v":85},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J131,'Materials Costs'!F131)","v":"Liberty Harmon Satin Nickel 1-3/8 in. Zinc Round Knob"},{"$f":"'Materials Costs'!C131","v":"Cabinet Handles"},"each",{"$f":"IF(Kitchen!AM38,Kitchen!AQ38,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H131,'Materials Costs'!D131)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.jdoqocy.com/hq105gv30v2IRKNQMRRIKJMPRMLKIKMSRNMLPLNJJJ?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FLiberty-1-3-8-in-Satin-Nickel-Harmon-Cabinet-Knob-P22669C-SN-C%2F202587561&cjsku=202587561\",\"202587561\"),HYPERLINK(\"http://www.jdoqocy.com/click-2389010-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FLiberty-1-1-2-in-Satin-Nickel-Roped-Cabinet-Knobwith-Backplate-PN0401V-SN-C5%2F100043347&cjsku=100043347\",\"100043347\"))","v":"202587561"},{"$f":"'Materials Costs'!O131","v":3.12},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J133,'Materials Costs'!F133)","v":"Broan 30 in. Convertible Range Hood in Stainless Steel"},{"$f":"'Materials Costs'!C133","v":"Range Hood"},"each",{"$f":"IF(Kitchen!AM40,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H133,'Materials Costs'!D133)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.dpbolvw.net/tt69ft1zt0GPILOKPPGIHKNPKJIGIKQPLKJNJLHHH?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FBroan-40000-Series-30-in-Range-Hood-in-Stainless-Steel-403004%2F202228416&cjsku=202228416\",\"202228416\"),HYPERLINK(\"http://www.dpbolvw.net/si75r09608OXQTWSXXOQPSVXSRQOQSYXTSRVRTPPP?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FNuTone-Allure-1-5-Premiere-Series-30-in-Convertible-Range-Hood-in-Stainless-Steel-WS1530SS%2F202709826&cjsku=202709826\",\"202709826\"))","v":"202228416"},{"$f":"'Materials Costs'!O133","v":76.22},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J113,'Materials Costs'!F113)","v":"\nGE\n30 in. 5.3 cu. ft. Free-Standing Electric Range in White"},{"$f":"'Materials Costs'!C113","v":"Range"},"each",{"$f":"IF(Kitchen!AM53,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H113,'Materials Costs'!D113)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.kqzyfj.com/hb66vpyvpxCLEHKGLLCEDGJLGFECEGMLHGFJFHDDD?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FGE-Artistry-5-0-cu-ft-Electric-Range-in-White-ABS45DFWS%2F204370949&cjsku=204370949\",\"204370949\"),HYPERLINK(\"http://www.anrdoezrs.net/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FGE-Profile-30-in-6-6-cu-ft-Double-Oven-Electric-Range-with-Self-Cleaning-Convection-Oven-Lower-Oven-in-Stainless-Steel-PB960SJSS%2F206214796&cjsku=20621\",\"206214796\"))","v":"204370949"},{"$f":"'Materials Costs'!O113","v":599},{"$f":"E202*I202","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J114,'Materials Costs'!F114)","v":"GE 24 in. Single Electric Wall Oven in Black"},{"$f":"'Materials Costs'!C114","v":"Built In Oven"},"each",{"$f":"IF(Kitchen!AM54,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L3=2,'Materials Costs'!H114,'Materials Costs'!D114)","v":"Best Buy"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.dpbolvw.net/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FGE-24-in-Single-Electric-Wall-Oven-in-Black-JRS06BJBB%2F100058922&cjsku=100058922\",\"100058922\"),HYPERLINK(\"http://www.bestbuy.com/site/whirlpool-30-built-in-double-electric-wall-oven-stainless-steel/5575824.p?id=1218665496823&skuId=5575824\",\"5575824\"))","v":"100058922"},{"$f":"'Materials Costs'!O114","v":999},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J115,'Materials Costs'!F115)","v":"Whirlpool 30 in. Radiant Electric Ceramic Glass Cooktop in Black with 4 Elements including a Dual Radiant Element"},{"$f":"'Materials Costs'!C115","v":"Cooktop "},"each",{"$f":"IF(Kitchen!AM55,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L4=2,'Materials Costs'!H115,'Materials Costs'!D115)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.tkqlhce.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FWhirlpool-30-in-Radiant-Electric-Cooktop-in-Black-with-4-Elements-including-an-AccuSimmer-Element-W5CE3024XB%2F203470126&cjsku=203470126\",\"214301\"),HYPERLINK(\"http://www.tkqlhce.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FGE-Profile-30-in-Gas-on-Glass-Gas-Cooktop-in-Stainless-Steel-with-4-Burners-including-Power-Boil-Burner-JGP940SEKSS%2F100386184&cjsku=100386184\",\"100386184\"))","v":"214301"},{"$f":"'Materials Costs'!O115","v":599},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J116,'Materials Costs'!F116)","v":"Frigidaire - Gallery 2.0 Cu. Ft. Built-In Microwave - Stainless-Steel"},{"$f":"'Materials Costs'!C116","v":"Built In Microwave"},"each",{"$f":"IF(Kitchen!AM56,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L5=2,'Materials Costs'!H116,'Materials Costs'!D116)","v":"Best Buy"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.bestbuy.com/site/gallery-2-0-cu-ft-built-in-microwave/9361932.p?id=1218091192684&skuId=9361932&st=built%20in%20microwave&cp=1&lp=1\",\"9361932\"),HYPERLINK(\"http://www.bestbuy.com/site/kitchenaid-1-4-cu-ft-built-in-microwave-stainless-steel/7702039.p?id=1219682850655&skuId=7702039\",\"7702039\"))","v":"9361932"},{"$f":"'Materials Costs'!O116","v":329.99},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J117,'Materials Costs'!F117)","v":"Frigidaire - 18.1 Cu. Ft. Top-Freezer Refrigerator - White"},{"$f":"'Materials Costs'!C117","v":"Refrigerator"},"each",{"$f":"IF(Kitchen!AM57,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L6=2,'Materials Costs'!H117,'Materials Costs'!D117)","v":"Best Buy"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.bestbuy.com/site/frigidaire-18-0-cu-ft-top-freezer-refrigerator-white/8978005.p?id=1219383300211&skuId=8978005\",\"8978005\"),HYPERLINK(\"http://www.bestbuy.com/site/gallery-26-0-cu-ft-frost-free-side-by-side-refrigerator-with-thru-the-door-ice-and-water/8337057.p?id=1218872211731&skuId=8337057&st=categoryid$abcat0901005&cp=1&lp=1\",\"8337057\"))","v":"8978005"},{"$f":"'Materials Costs'!O117","v":554.99},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J118,'Materials Costs'!F118)","v":"Frigidaire - 24\" Tall Tub Built-In Dishwasher - Stainless-Steel"},{"$f":"'Materials Costs'!C118","v":"Dishwasher"},"each",{"$f":"IF(Kitchen!AM58,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L7=2,'Materials Costs'!H118,'Materials Costs'!D118)","v":"Best Buy"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.bestbuy.com/site/24-tall-tub-built-in-dishwasher/5439394.p?id=1218650524396&skuId=5439394&st=categoryid$abcat0905001&cp=1&lp=3\",\"5439394\"),HYPERLINK(\"http://www.bestbuy.com/site/24-built-in-dishwasher/1150152.p?id=1219046321163&skuId=1150152&st=categoryid$abcat0905001&cp=1&lp=23\",\"1150152\"))","v":"5439394"},{"$f":"'Materials Costs'!O118","v":339.99},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J119,'Materials Costs'!F119)","v":"Frigidaire - 38-Bottle Wine Cellar - Stainless-Steel"},{"$f":"'Materials Costs'!C119","v":"Wine Cooler"},"each",{"$f":"IF(Kitchen!AM59,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L8=2,'Materials Costs'!H119,'Materials Costs'!D119)","v":"Best Buy"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.bestbuy.com/site/danby-36-bottle-wine-cooler/6767123.p?id=1218806158689&skuId=6767123&st=wine%20coolers&cp=6&lp=4\",\"6767123\"),HYPERLINK(\"http://www.bestbuy.com/site/wine-cooler/4580021.p?id=1218492389818&skuId=4580021&st=wine%20Cooler&cp=5&lp=9\",\"4580021\"))","v":"6767123"},{"$f":"'Materials Costs'!O119","v":399.99},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J120,'Materials Costs'!F120)","v":"SPT - 15\" 12-Lb. Built-In Icemaker - Stainless-Steel/Black"},{"$f":"'Materials Costs'!C120","v":"Ice Maker"},"each",{"$f":"IF(Kitchen!AM60,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L9=2,'Materials Costs'!H120,'Materials Costs'!D120)","v":"Best Buy"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.bestbuy.com/site/whynter-15-12-lb-built-in-icemaker-stainless-steel-black/2874639.p?id=1219080023404&skuId=2874639\",\"2874639\"),HYPERLINK(\"http://www.bestbuy.com/site/whynter-15-12-lb-built-in-icemaker-stainless-steel-black/2874639.p?id=1219080023404&skuId=2874639\",\"2874639\"))","v":"2874639"},{"$f":"'Materials Costs'!O120","v":499.99},0]
[]
[]
[null,"FIREPLACE",null,null,null,null,null,null,null,null,null,null,null,"Living Rm","Family Rm","Basement"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J94,'Materials Costs'!F94)","v":"ProCom 32 in. Vent-Free Dual Fuel Fireplace Insert"},{"$f":"'Materials Costs'!C94","v":"Gas Fireplace Insert"},"each",{"$f":"M213","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H94,'Materials Costs'!D94)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/ProCom-32-in-Vent-Free-Dual-Fuel-Fireplace-Insert-PC32VFC/203526357?keyword=203526357#.UoVqHOKahDo\",\"203526357\"),HYPERLINK(\"http://www.homedepot.com/p/ProCom-32-in-Vent-Free-Dual-Fuel-Fireplace-Insert-PC32VFC/203526357?keyword=203526357#.UoVqHOKahDo\",\"203526357\"))","v":"203526357"},{"$f":"'Materials Costs'!O94","v":414.5},{"$f":"E213*I213","v":0},null,null,{"$f":"SUM(N213:P213)","v":0},{"$f":"IF('Living Room'!AM24,1,0)","v":0},{"$f":"IF('Family Room'!AM24,1,0)","v":0},{"$f":"IF('Basement Utility'!AM25,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J95,'Materials Costs'!F95)","v":"Emberglow Burnt River Oak 24 in. Vented Dual Burner Natural Gas Fireplace Logs"},{"$f":"'Materials Costs'!C95","v":"Gas Fireplace Logs"},"each",{"$f":"M214","v":0},null,{"$f":"IF('Materials Costs'!L3=2,'Materials Costs'!H95,'Materials Costs'!D95)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.dpbolvw.net/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FEmberglow-Burnt-River-Oak-24-in-Vented-Dual-Burner-Natural-Gas-Fireplace-Logs-BRO24NG%2F100595890&cjsku=100595890\",\"100595890\"),HYPERLINK(\"http://www.homedepot.com/p/Emberglow-Savannah-Oak-30-in-Vent-Free-Natural-Gas-Fireplace-Logs-with-Remote-SCVFR30N/204398186#.UoVpgeKahDo\",\"204398186\n\"))","v":"100595890"},{"$f":"'Materials Costs'!O95","v":138.28},{"$f":"E214*I214","v":0},null,null,{"$f":"SUM(N214:P214)","v":0},{"$f":"IF('Living Room'!AM24,1,0)","v":0},{"$f":"IF('Family Room'!AM24,1,0)","v":0},{"$f":"IF('Basement Utility'!AM27,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L3=2,'Materials Costs'!J96,'Materials Costs'!F96)","v":"UniFlame Stainless Black Large Diameter 3-Panel Fireplace Screen with Woven Mesh"},{"$f":"'Materials Costs'!C96","v":"Fireplace Screen"},"each",{"$f":"M215","v":0},null,{"$f":"IF('Materials Costs'!L4=2,'Materials Costs'!H96,'Materials Costs'!D96)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.jdoqocy.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FUniFlame-Black-Large-Diameter-3-Panel-Fireplace-Screen-with-Woven-Mesh-S-3652%2F203505945&cjsku=203505945\",\" 203505945\n\"),HYPERLINK(\"http://www.homedepot.com/p/UniFlame-Stainless-Steel-3-Panel-Fireplace-Screen-with-Handles-S-7700/100641750#.UoVoouKahDo\",\"100641750\"))","v":" 203505945\n"},{"$f":"'Materials Costs'!O96","v":77.25},{"$f":"E215*I215","v":0},null,null,{"$f":"SUM(N215:P215)","v":0},{"$f":"IF('Living Room'!AM25,1,0)","v":0},{"$f":"IF('Family Room'!AM25,1,0)","v":0},{"$f":"IF('Basement Utility'!AM27,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L4=2,'Materials Costs'!J97,'Materials Costs'!F97)","v":"46.81 in. Vent-Free Mantel Fireplace in Heritage Cherry"},{"$f":"'Materials Costs'!C97","v":"Fireplace Mantel"},"each",{"$f":"M216","v":0},null,{"$f":"IF('Materials Costs'!L5=2,'Materials Costs'!H97,'Materials Costs'!D97)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/The-Newport-65-in-x-51-in-MDF-White-Full-Surround-Mantel-510-48/206474940\",\"206474940\"),HYPERLINK(\"http://www.homedepot.com/p/ProCom-46-81-in-Vent-Free-Mantel-Fireplace-in-Heritage-Cherry-M32-M-HC/203526765\",\"203526765\n\"))","v":"206474940"},{"$f":"'Materials Costs'!O97","v":281.31},{"$f":"E216*I216","v":0},null,null,{"$f":"SUM(N216:P216)","v":0},{"$f":"IF('Living Room'!AM26,1,0)","v":0},{"$f":"IF('Family Room'!AM26,1,0)","v":0},{"$f":"IF('Basement Utility'!AM28,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L5=2,'Materials Costs'!J98,'Materials Costs'!F98)","v":" Southern Enterprises\nFossil Creek 52 in. Electric Fireplace Tv Stand in Antique White"},{"$f":"'Materials Costs'!C98","v":"Electric Fireplace"},"each",{"$f":"M217","v":0},null,{"$f":"IF('Materials Costs'!L6=2,'Materials Costs'!H98,'Materials Costs'!D98)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.kqzyfj.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHome-Decorators-Collection-Charles-Mill-46-in-Convertible-Media-Console-Electric-Fireplace-in-Dark-Cherry-85798Y%2F205124003&cjsku=205124003\",\"205124003\"),HYPERLINK(\"http://www.dpbolvw.net/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHome-Decorators-Collection-Montero-56-in-Media-Console-Infrared-Electric-Fireplace-in-Aged-Cherry-268-67-63-Y%2F205107848&cjsku=205107848\",\"205107848\"))","v":"205124003"},{"$f":"'Materials Costs'!O98","v":569.04999999999995},{"$f":"E217*I217","v":0},null,null,{"$f":"SUM(N217:P217)","v":0},null,null,{"$f":"IF('Basement Utility'!AM29,1,0)","v":0}]
[]
[null,"ELECTRIC",null,null,null,null,null,null,null,null,null,null,null,"Living Rm","Dining Rm","Kitchen","Family Rm","Bath 1","Bath 2","Bath 3","Bath 4","Bed 1","Bed 2","Bed 3","Bed 4","Bed 5","Basement","Exterior"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J59,'Materials Costs'!F59)","v":"Leviton 20 Amp 125-Volt Self-Test GFCI Outlet - White"},{"$f":"'Materials Costs'!C59","v":"GFI Outlet"},"each",{"$f":"M220","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H59,'Materials Costs'!D59)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Leviton-20-Amp-125-Volt-Duplex-Self-Test-GFCI-Outlet-White-R12-GFNT2-0RW/205996739\",\"1001370813\"),HYPERLINK(\"http://www.homedepot.com/p/Leviton-20-Amp-125-Volt-Duplex-Self-Test-GFCI-Outlet-White-R12-GFNT2-0RW/205996739\",\"1001370813\"))","v":"1001370813"},{"$f":"'Materials Costs'!O59","v":15.98},{"$f":"E220*I220","v":0},null,null,{"$f":"SUM(N220:AA220)","v":0},{"$f":"IF('Living Room'!AM49,1,0)","v":0},{"$f":"IF('Dining Room'!AM49,1,0)","v":0},{"$f":"IF(Kitchen!AM63,1,0)","v":0},{"$f":"IF('Family Room'!AM49,1,0)","v":0},{"$f":"IF('Bathroom 1'!AM53,1,0)","v":0},{"$f":"IF('Bathroom 2'!AM57,1,0)","v":0},{"$f":"IF('Bathroom 3'!AM57,1,0)","v":0},{"$f":"IF('Bathroom 4'!AM57,1,0)","v":0},{"$f":"IF('Bedroom 1'!AM37,1,0)","v":0},{"$f":"IF('Bedroom 2'!AM37,1,0)","v":0},{"$f":"IF('Bedroom 3'!AM37,1,0)","v":0},{"$f":"IF('Bedroom 4'!AM37,1,0)","v":0},{"$f":"IF('Bedroom 5'!AM37,1,0)","v":0},{"$f":"IF('Basement Utility'!AM46,'Basement Utility'!AQ46,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J62,'Materials Costs'!F62)","v":"Hampton Bay Clarkston 44 in. White Ceiling Fan"},{"$f":"'Materials Costs'!C62","v":"Ceiling Fan"},"each",{"$f":"M221","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H62,'Materials Costs'!D62)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.anrdoezrs.net/ek104p-85-7NWPSVRWWNPORUWRQPNPRXWSRQUQSOOO?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHampton-Bay-Clarkston-44-in-White-Ceiling-Fan-CF544H-PEH%2F203495380&cjsku=203495380\",\"203495380\"),HYPERLINK(\"http://www.kqzyfj.com/he102zw41w3JSLORNSSJLKNQSNMLJLNTSONMQMOKKK?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHunter-Fairhaven-52-in-Antique-Pewter-Indoor-Ceiling-Fan-53031%2F203806365&cjsku=203806365\",\"203806365\"))","v":"203495380"},{"$f":"'Materials Costs'!O62","v":44.97},{"$f":"E221*I221","v":0},null,null,{"$f":"SUM(N221:AA221)","v":0},{"$f":"IF('Living Room'!AM50,1,0)","v":0},{"$f":"IF('Dining Room'!AM50,1,0)","v":0},{"$f":"IF(Kitchen!AM64,1,0)","v":0},{"$f":"IF('Family Room'!AM50,1,0)","v":0},null,null,null,null,{"$f":"IF('Bedroom 1'!AM38,1,0)","v":0},{"$f":"IF('Bedroom 2'!AM38,1,0)","v":0},{"$f":"IF('Bedroom 3'!AM38,1,0)","v":0},{"$f":"IF('Bedroom 4'!AM38,1,0)","v":0},{"$f":"IF('Bedroom 5'!AM38,1,0)","v":0},{"$f":"IF('Basement Utility'!AM47,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J63,'Materials Costs'!F63)","v":"Commercial Electric Brushed Nickel LED Energy Star Flushmount"},{"$f":"'Materials Costs'!C63","v":"Lighting Fixture"},"each",0,null,{"$f":"IF('Materials Costs'!L3=2,'Materials Costs'!H63,'Materials Costs'!D63)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.anrdoezrs.net/4877iqzwqyDMFILHMMDFEHKMHGFDFHNMIHGKGIEEE?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FCommercial-Electric-Brushed-Nickel-LED-Energy-Star-Flushmount-HUI8011L-2-BN%2F203742177&cjsku=203742177\",\"203742177\"),HYPERLINK(\"http://www.tkqlhce.com/no118p-85-7NWPSVRWWNPORUWRQPNPRXWSRQUQSOOO?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FProgress-Lighting-Riverside-Collection-3-Light-Heirloom-Semi-Flush-Mount-Light-P3525-88%2F100468692&cjsku=100468692\",\"100468692\"))","v":"203742177"},{"$f":"'Materials Costs'!O63","v":24.97},{"$f":"E222*I222","v":0},null,null,0,{"$f":"IF('Living Room'!AM51,1,0)","v":0},null,{"$f":"IF(Kitchen!AM65,1,0)","v":0},{"$f":"IF('Family Room'!AM51,1,0)","v":0},null,null,null,null,{"$f":"IF('Bedroom 1'!AM39,1,0)","v":0},{"$f":"IF('Bedroom 2'!AM39,1,0)","v":0},{"$f":"IF('Bedroom 3'!AM39,1,0)","v":0},{"$f":"IF('Bedroom 4'!AM39,1,0)","v":0},{"$f":"IF('Bedroom 5'!AM39,1,0)","v":0},{"$f":"IF('Basement Utility'!AM48,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L4=2,'Materials Costs'!J64,'Materials Costs'!F64)","v":"CE TECH 100 ft. 18-Gauge RG-6 Quad Shielded Coaxial Cable"},{"$f":"'Materials Costs'!C64","v":"Wire Cable Outlet"},"each",0,null,{"$f":"IF('Materials Costs'!L4=2,'Materials Costs'!H64,'Materials Costs'!D64)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/CE-TECH-100-ft-18-Gauge-RG-6-Quad-Shielded-Coaxial-Cable-RG6-MPP-100B/203717836#.UoFnFflJMsc\",\"179748\"),HYPERLINK(\"http://www.homedepot.com/p/CE-TECH-100-ft-18-Gauge-RG-6-Quad-Shielded-Coaxial-Cable-RG6-MPP-100B/203717836#.UoFnFflJMsc\",\"179748\"))","v":"179748"},{"$f":"'Materials Costs'!O64","v":29.97},0,null,null,0,{"$f":"IF('Living Room'!AM52,1,0)","v":0},{"$f":"IF('Dining Room'!AM52,1,0)","v":0},{"$f":"IF(Kitchen!AM66,1,0)","v":0},{"$f":"IF('Family Room'!AM52,1,0)","v":0},null,null,null,null,{"$f":"IF('Bedroom 1'!AM40,1,0)","v":0},{"$f":"IF('Bedroom 2'!AM40,1,0)","v":0},{"$f":"IF('Bedroom 3'!AM40,1,0)","v":0},{"$f":"IF('Bedroom 4'!AM40,1,0)","v":0},{"$f":"IF('Bedroom 5'!AM40,1,0)","v":0},{"$f":"IF('Basement Utility'!AM49,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L5=2,'Materials Costs'!J65,'Materials Costs'!F65)","v":"Leviton 15 Amp Tamper-Resistant Duplex Outlet - White"},{"$f":"'Materials Costs'!C65","v":"Grounded Outlet"},"each",0,null,{"$f":"IF('Materials Costs'!L5=2,'Materials Costs'!H65,'Materials Costs'!D65)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Leviton-15-Amp-Tamper-Resistant-Duplex-Outlet-White-R62-T5320-00W/100662608#.UoFo2flJMsc\",\"324243\"),HYPERLINK(\"http://www.homedepot.com/p/Leviton-15-Amp-Tamper-Resistant-Duplex-Outlet-White-R62-T5320-00W/100662608#.UoFo2flJMsc\",\"324243\"))","v":"324243"},{"$f":"'Materials Costs'!O65","v":1.19},0,null,null,0,{"$f":"IF('Living Room'!AM53,'Living Room'!AQ53,0)","v":0},{"$f":"IF('Dining Room'!AM53,'Dining Room'!AQ53,0)","v":0},{"$f":"IF(Kitchen!AM67,Kitchen!AQ67,0)","v":0},{"$f":"IF('Family Room'!AM53,'Family Room'!AQ53,0)","v":0},null,null,null,null,{"$f":"IF('Bedroom 1'!AM41,'Bedroom 1'!AQ41,0)","v":0},{"$f":"IF('Bedroom 2'!AM41,'Bedroom 2'!AQ41,0)","v":0},{"$f":"IF('Bedroom 3'!AM41,'Bedroom 3'!AQ41,0)","v":0},{"$f":"IF('Bedroom 4'!AM41,'Bedroom 4'!AQ41,0)","v":0},{"$f":"IF('Bedroom 5'!AM41,'Bedroom 5'!AQ41,0)","v":0},{"$f":"IF('Basement Utility'!AM50,'Basement Utility'!AQ50,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L6=2,'Materials Costs'!J66,'Materials Costs'!F66)","v":"Leviton 15 Amp Preferred Switch - White"},{"$f":"'Materials Costs'!C66","v":"Wall Switch"},"each",0,null,{"$f":"IF('Materials Costs'!L6=2,'Materials Costs'!H66,'Materials Costs'!D66)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Leviton-15-Amp-Preferred-Switch-White-R62-RS115-02W/202027032#.UoFpoflJMsc\",\"162677\"),HYPERLINK(\"http://www.homedepot.com/p/Leviton-15-Amp-Preferred-Switch-White-R62-RS115-02W/202027032#.UoFpoflJMsc\",\"162677\"))","v":"162677"},{"$f":"'Materials Costs'!O66","v":1.29},0,null,null,0,{"$f":"IF('Living Room'!AM54,'Living Room'!AQ54,0)","v":0},{"$f":"IF('Dining Room'!AM54,'Dining Room'!AQ54,0)","v":0},{"$f":"IF(Kitchen!AM68,Kitchen!AQ68,0)","v":0},{"$f":"IF('Family Room'!AM54,'Family Room'!AQ54,0)","v":0},null,null,null,null,{"$f":"IF('Bedroom 1'!AM42,'Bedroom 1'!AQ42,0)","v":0},{"$f":"IF('Bedroom 2'!AM42,'Bedroom 2'!AQ42,0)","v":0},{"$f":"IF('Bedroom 3'!AM42,'Bedroom 3'!AQ42,0)","v":0},{"$f":"IF('Bedroom 4'!AM42,'Bedroom 4'!AQ42,0)","v":0},{"$f":"IF('Bedroom 5'!AM42,'Bedroom 5'!AQ42,0)","v":0},{"$f":"IF('Basement Utility'!AM51,'Basement Utility'!AQ51,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L7=2,'Materials Costs'!J67,'Materials Costs'!F67)","v":"Hampton Bay Freemont Collection 9-Light Hanging Antique Bronze Chandelier with Glass Shades"},{"$f":"'Materials Costs'!C67","v":"Dining Room Chandelier"},"each",0,null,{"$f":"IF('Materials Costs'!L7=2,'Materials Costs'!H67,'Materials Costs'!D67)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.dpbolvw.net/e2106kjspjr69AFG787687ADFA9868AGFBA9D9B777?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHampton-Bay-12-Light-Bronze-Chandelier-BSG81112%2F100008248&cjsku=100008248\",\"100008248\"),HYPERLINK(\"http://www.kqzyfj.com/i477r09608ORSXYPQPOQPSVXSRQOQSYXTSRVRTPPP?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FHampton-Bay-Somerset-5-Light-Bronze-Chandelier-GEX8115A-2%2F202064734&cjsku=202064734\",\"202064734\"))","v":"100008248"},{"$f":"'Materials Costs'!O67","v":134},0,null,null,0,null,{"$f":"IF('Dining Room'!AM51,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J68,'Materials Costs'!F68)","v":"Leviton 50 Amp Thermoplastic Power Single Outlet - Black"},{"$f":"'Materials Costs'!C68","v":"Range Outlet"},"each",0,null,{"$f":"IF('Materials Costs'!L8=2,'Materials Costs'!H68,'Materials Costs'!D68)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.tkqlhce.com/ks82wktqks7ABGH898798BEGBA979BHGCBAEAC888?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FLeviton-50-Amp-Thermoplastic-Power-Single-Outlet-Black-R50-05050-000%2F202066671&cjsku=202066671\",\"202066671\"),HYPERLINK(\"http://www.tkqlhce.com/ks82wktqks7ABGH898798BEGBA979BHGCBAEAC888?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FLeviton-50-Amp-Thermoplastic-Power-Single-Outlet-Black-R50-05050-000%2F202066671&cjsku=202066671\",\"202066671\"))","v":"202066671"},{"$f":"'Materials Costs'!O68","v":6.39},0,null,null,0,null,null,{"$f":"IF(Kitchen!AM69,1,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J140,'Materials Costs'!F140)","v":"Commercial Electric 6 in. Recessed Lighting Housings and Trims (6-Pack)"},{"$f":"'Materials Costs'!C140","v":"Flush Mount Can Lighting"},"each",{"$f":"ROUNDUP('Basement Utility'!AQ52/6,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H140,'Materials Costs'!D140)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.jdoqocy.com/t8118vpyvpxCLEHKGLLCEDGJLGFECEGMLHGFJFHDDD?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FCommercial-Electric-6-in-White-Recessed-Lighting-Housings-and-Trims-6-Pack-CER105%2F202025123&cjsku=202025123\",\"202025123\"),HYPERLINK(\"http://www.jdoqocy.com/t8118vpyvpxCLEHKGLLCEDGJLGFECEGMLHGFJFHDDD?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FCommercial-Electric-6-in-White-Recessed-Lighting-Housings-and-Trims-6-Pack-CER105%2F202025123&cjsku=202025123\",\"202025123\"))","v":"202025123"},{"$f":"'Materials Costs'!O140*6","v":62.47},0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Basement Utility'!AM52,'Basement Utility'!AQ52,0)","v":0}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J147,'Materials Costs'!F147)","v":"Leviton 30 Amp Surface Mount Power Single Outlet - Black"},{"$f":"'Materials Costs'!C147","v":"Dryer Outlet"},"each",{"$f":"IF('Exterior Mechanicals'!AM9,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H147,'Materials Costs'!D147)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.jdoqocy.com/o5122r09608OXQTWSXXOQPSVXSRQOQSYXTSRVRTPPP?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FLeviton-30-Amp-Surface-Mount-Power-Single-Outlet-Black-R50-05054-000%2F202066672&cjsku=202066672\",\"202066672\"),HYPERLINK(\"http://www.jdoqocy.com/o5122r09608OXQTWSXXOQPSVXSRQOQSYXTSRVRTPPP?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FLeviton-30-Amp-Surface-Mount-Power-Single-Outlet-Black-R50-05054-000%2F202066672&cjsku=202066672\",\"202066672\"))","v":"202066672"},{"$f":"'Materials Costs'!O147","v":6.48},0]
["X",{"$f":"'Materials Costs'!J145","v":"GE PowerMark Gold 100 Amp 32-Space 32-Circuit Main Breaker Load Center"},{"$f":"'Materials Costs'!C145","v":"Electric Panel"},"each",{"$f":"IF('Exterior Mechanicals'!AM7,1,0)","v":0},null,{"$f":"'Materials Costs'!H145","v":"Home Depot"},{"$f":"HYPERLINK(\"http://www.anrdoezrs.net/qn72p-85-7NWPSVRWWNPORUWRQPNPRXWSRQUQSOOO?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FGE-PowerMark-Gold-100-Amp-32-Space-32-Circuit-Indoor-Main-Breaker-Circuit-Breaker-Panel-TM3210CCUP%2F100116026&cjsku=100116026\",\"100116026\")","v":"100116026"},{"$f":"'Materials Costs'!K145","v":94},0]
["X",{"$f":"'Materials Costs'!F145","v":"Square D by Schneider Electric QO 20-Amp Single-Pole Circuit Breaker"},{"$f":"'Materials Costs'!C145","v":"Electric Panel"},"each",{"$f":"IF('Exterior Mechanicals'!AM7,30,0)","v":0},null,{"$f":"'Materials Costs'!D145","v":"Home Depot"},{"$f":"HYPERLINK(\"http://www.kqzyfj.com/h2103y1A719PYRUXTYYPRQTWYTSRPRTZYUTSWSUQQQ?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FSquare-D-QO-20-Amp-Single-Pole-Circuit-Breaker-QO120CP%2F100028706&cjsku=100028706\",\"100028706\")","v":"100028706"},{"$f":"'Materials Costs'!G145","v":8.94},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J146,'Materials Costs'!F146)","v":"Square D by Schneider Electric 200 Amp Overhead or Underground Meter Socket"},{"$f":"'Materials Costs'!C146","v":"Meter Socket"},"each",{"$f":"IF('Exterior Mechanicals'!AM8,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H146,'Materials Costs'!D146)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.jdoqocy.com/ba107tenkem1A3695AA13258A543135BA654846222?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FSquare-D-100-Amp-Individual-Meter-Socket-UHRS111C%2F100141763&cjsku=100141763\",\"100141763\"),HYPERLINK(\"http://www.jdoqocy.com/ba107tenkem1A3695AA13258A543135BA654846222?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FSquare-D-100-Amp-Individual-Meter-Socket-UHRS111C%2F100141763&cjsku=100141763\",\"100141763\"))","v":"100141763"},{"$f":"'Materials Costs'!O146","v":54},0]
[]
[null,"EXTERIOR and MECHANICAL"]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J142,'Materials Costs'!F142)","v":"Rheem Performance 40 Gal. Short 6 Year 34,000 BTU Natural Gas Tank Water Heater"},{"$f":"'Materials Costs'!C142","v":"Hot Water Tank"},"each",{"$f":"IF('Exterior Mechanicals'!AM4,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H142,'Materials Costs'!D142)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Rheem-Performance-40-gal-Short-6-Year-36-000-BTU-Natural-Gas-Water-Heater-XG40S06EC36U0/204298977\",\"607988\"),HYPERLINK(\"http://www.dpbolvw.net/l698zw41w3JSLORNSSJLKNQSNMLJLNTSONMQMOKKK?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FRheem-Performance-Platinum-40-Gal-Short-12-Year-38-000-BTU-High-Efficiency-Natural-Gas-Water-Heater-XG40S12HE38U0%2F204697832&cjsku=204697832\",\"204697832\"))","v":"607988"},{"$f":"'Materials Costs'!O142","v":424},{"$f":"E235*I235","v":0}]
[null,null,{"$f":"'Materials Costs'!C143","v":"Furnace"},"each",{"$f":"IF('Exterior Mechanicals'!AM5,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L3=2,'Materials Costs'!H143,'Materials Costs'!D143)","v":0},{"$f":"IF('Materials Costs'!L3=2,'Materials Costs'!I143,'Materials Costs'!E143)","v":0},{"$f":"('Materials Costs'!O143*'Exterior Mechanicals'!W7)","v":0},{"$f":"E236*I236","v":0}]
[null,null,{"$f":"'Materials Costs'!C144","v":"Central Air"},"each",{"$f":"IF('Exterior Mechanicals'!AM6,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L4=2,'Materials Costs'!H144,'Materials Costs'!D144)","v":0},{"$f":"IF('Materials Costs'!L4=2,'Materials Costs'!I144,'Materials Costs'!E144)","v":0},{"$f":"('Materials Costs'!O144*'Exterior Mechanicals'!W7)","v":0},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J149,'Materials Costs'!F149)","v":"1.5 in. x 6 ft. x 8 ft. Pressure-Treated Pine Dog-Ear Fence Panel with 6 in. Pickets"},{"$f":"'Materials Costs'!C149","v":"Fence"},"each",{"$f":"ROUNDUP('Exterior Mechanicals'!AQ15/8,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H149,'Materials Costs'!D149)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Unbranded-1-5-in-x-6-ft-x-8-ft-Pressure-Treated-Pine-Dog-Ear-Fence-Panel-with-6-in-Pickets-158083/203733689#.UpaH_-KahDo\",\"897671\n\"),HYPERLINK(\"http://www.kqzyfj.com/5r121xdmjdl09258499021479432024A9543735111?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FVeranda-6-ft-H-x-6-ft-W-White-Vinyl-Fence-Panel-153149%2F203464524&cjsku=203464524\",\"203464524\"))","v":"897671\n"},{"$f":"'Materials Costs'!O149*8","v":51.2},0]
[null,null,"Landscaping Budget","each",null,null,null,null,null,0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J151,'Materials Costs'!F151)","v":"GAF Lifetime Timberline Natural Shadow Pewter Gray Shingles"},{"$f":"'Materials Costs'!C151","v":"Roofing Shingles"},"1/3 sq",{"$f":"IF('Exterior Mechanicals'!AM34,'Exterior Mechanicals'!AQ34*3,0)+IF('Exterior Mechanicals'!AM35,'Exterior Mechanicals'!AQ35*3,0)+IF(N240,'Exterior Mechanicals'!AQ44*3,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H151,'Materials Costs'!D151)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/GAF-Lifetime-Timberline-Natural-Shadow-Pewter-Gray-Shingles-0600552/100658151?keyword=GAF+Lifetime+Timberline+Natural+Shadow+Pewter+Gray+Shingles#.UpouXOKahDo\",\"777990\n\"),HYPERLINK(\"http://www.homedepot.com/p/GAF-Lifetime-Timberline-Natural-Shadow-Pewter-Gray-Shingles-0600552/100658151?keyword=GAF+Lifetime+Timberline+Natural+Shadow+Pewter+Gray+Shingles#.UpouXOKahDo\",\"777990\n\"))","v":"777990\n"},{"$f":"'Materials Costs'!O151/3","v":28},0,null,null,null,{"$f":"AND('Exterior Mechanicals'!AM44,'Exterior Mechanicals'!AM42)","v":false}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J150,'Materials Costs'!F150)","v":"Amerimax Home Products 5 in. White K-Style Aluminum Gutter"},{"$f":"'Materials Costs'!C150","v":"Gutter and Downspout"},"10 ft",{"$f":"IF('Exterior Mechanicals'!AM36,ROUNDUP('Exterior Mechanicals'!AQ36/10,0),0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H150,'Materials Costs'!D150)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.jdoqocy.com/6181vpyvpxCLEHKGLLCEDGJLGFECEGMLHGFJFHDDD?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FAmerimax-Home-Products-5-in-x-10-ft-K-Style-30-Degree-White-Aluminum-Gutter-24002010120%2F205627125&cjsku=205627125\",\"205627125\"),HYPERLINK(\"http://www.jdoqocy.com/6181vpyvpxCLEHKGLLCEDGJLGFECEGMLHGFJFHDDD?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FAmerimax-Home-Products-5-in-x-10-ft-K-Style-30-Degree-White-Aluminum-Gutter-24002010120%2F205627125&cjsku=205627125\",\"205627125\"))","v":"205627125"},{"$f":"'Materials Costs'!O150*10","v":10.779999999999998},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J153,'Materials Costs'!F153)","v":" Double 4 in. x 150 in. White Vinyl Lap Siding Cellwood D4 150 in. White Vinyl Siding "},{"$f":"'Materials Costs'!C153","v":"Vinyl Siding"},"sq",{"$f":"IF('Exterior Mechanicals'!AM37,'Exterior Mechanicals'!AQ37,0)","v":0},"also need j channel, corners, starter strip",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H153,'Materials Costs'!D153)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Cellwood-Progressions-Double-4-in-White-Vinyl-Siding-EL4004H/202666260\",\"438636\n\"),HYPERLINK(\"http://www.homedepot.com/p/Cellwood-Progressions-Double-4-in-White-Vinyl-Siding-EL4004H/202666260\",\"438636\n\"))","v":"438636\n"},{"$f":"'Materials Costs'!O153","v":125},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J154,'Materials Costs'!F154)","v":"Amerimax Home Products 10 ft. Aluminum White Trim Coil "},{"$f":"'Materials Costs'!C154","v":"Aluminum Cap for Windows"},"roll",{"$f":"IF('Exterior Mechanicals'!AM38,ROUNDUP('Exterior Mechanicals'!AQ38/10,0),0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H154,'Materials Costs'!D154)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Amerimax-Home-Products-10-x-10-ft-Aluminum-White-Trim-Coil-69410/100013808\",\"399035\n\"),HYPERLINK(\"http://www.homedepot.com/p/Amerimax-Home-Products-10-x-10-ft-Aluminum-White-Trim-Coil-69410/100013808\",\"399035\n\"))","v":"399035\n"},{"$f":"'Materials Costs'!O154*10","v":10.470000000000002},0]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J156,'Materials Costs'!F156)","v":"Clopay Value Series 9 ft. x 7 ft. Non Insulated Solid White Garage Door"},{"$f":"'Materials Costs'!C156","v":"Single Insulated Garage Door"},"each",{"$f":"IF(N244,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H156,'Materials Costs'!D156)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Clopay-Value-Series-9-ft-x-7-ft-Non-Insulated-Solid-White-Garage-Door-HDB-SW-SOL/204598367\",\"204598367\"),HYPERLINK(\"http://www.kqzyfj.com/kp97wktqks7G9CFBGG798BEGBA979BHGCBAEAC888?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FClopay-Gallery-Collection-9-ft-x-7-ft-18-4-R-Value-Intellicore-Insulated-Solid-Ultra-Grain-Medium-Garage-Door-GR2SU-MO-SOL%2F204598425&cjsku=204598425\",\"204598425\"))","v":"204598367"},{"$f":"'Materials Costs'!O156","v":411},0,null,null,null,{"$f":"AND('Exterior Mechanicals'!AM43,'Exterior Mechanicals'!AM39)","v":false}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J157,'Materials Costs'!F157)","v":"Clopay Value Plus Series 16 ft. x 7 ft. 6.3 R-Value Insulated Garage Door"},{"$f":"'Materials Costs'!C157","v":"Double Insulated Garage Door"},"each",{"$f":"IF(N245,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H157,'Materials Costs'!D157)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/Clopay-Value-Plus-Series-16-ft-x-7-ft-6-3-R-Value-Insulated-White-Garage-Door-HDS/100092554\",\"100092554\"\n),HYPERLINK(\"http://www.kqzyfj.com/42106p-85-7NWPSVRWWNPORUWRQPNPRXWSRQUQSOOO?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FClopay-Gallery-Collection-16-ft-x-7-ft-6-5-R-Value-Insulated-White-Garage-Door-with-Arch-Window-GR1LP-SW-GRLA1%2F204598504&cjsku=204598504\",\"204598504\"))","v":"100092554"},{"$f":"'Materials Costs'!O157","v":617},0,null,null,null,{"$f":"AND('Exterior Mechanicals'!AM43,'Exterior Mechanicals'!AM40)","v":false}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J152,'Materials Costs'!F152)","v":" 3 ft. x 33.3 ft. (100 sq. ft.) Black Mineral Surface Roll Low Slope Roofing"},{"$f":"'Materials Costs'!C152","v":"Rolled Roofing"},"roll",{"$f":"IF(N246,ROUNDUP('Exterior Mechanicals'!AQ44,0),0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H152,'Materials Costs'!D152)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.homedepot.com/p/GAF-Mineral-Guard-Roll-Roofing-Charcoal-1002180/202052411?keyword=661206\",\"661206\n\"),HYPERLINK(\"http://www.homedepot.com/p/GAF-Mineral-Guard-Roll-Roofing-Charcoal-1002180/202052411?keyword=661206\",\"661206\n\"))","v":"661206\n"},{"$f":"'Materials Costs'!O152","v":37},0,null,null,null,{"$f":"AND('Exterior Mechanicals'!AM44,'Exterior Mechanicals'!AM41)","v":false}]
["X",{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!J158,'Materials Costs'!F158)","v":"Genie QuietLift 550 1/2 HP Belt Drive Garage Door Opener"},{"$f":"'Materials Costs'!C158","v":"Garage Door Opener"},"each",{"$f":"IF('Exterior Mechanicals'!AM45,1,0)","v":0},null,{"$f":"IF('Materials Costs'!L2=2,'Materials Costs'!H158,'Materials Costs'!D158)","v":"Home Depot"},{"$f":"IF('Materials Costs'!L2=2,HYPERLINK(\"http://www.kqzyfj.com/click-7760383-10368321-1398432624000?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FGenie-QuietLift-800-1-2-HP-DC-Motor-Belt-Drive-Garage-Door-Opener-2042-TV%2F204004269&cjsku=204004269\",\"1000006781\n\"),HYPERLINK(\"http://www.anrdoezrs.net/p670ar-xrzENGJMINNEGFILNIHGEGIONJIHLHJFFF?url=http%3A%2F%2Fwww.homedepot.com%2Fp%2FChamberlain-1-1-4-HPS-Smartphone-Controlled-Wi-Fi-Belt-Drive-Garage-Door-Opener-with-Battery-Backup-and-Ultra-Quiet-Operation-HD950WF%2F205880822&c\",\"205880822\"))","v":"1000006781\n"},{"$f":"'Materials Costs'!O158","v":168},0]
[null,{"$f":"'Materials Costs'!C161","v":"40 yd - 22ft long x 7 ft wide x 8 ft high (7 days)"},"Dumpster","each",{"$f":"IF('Exterior Mechanicals'!AM51,1,0)","v":0},null,null,null,{"$f":"'Materials Costs'!O161","v":550},0]
[null,{"$f":"'Materials Costs'!C162","v":"20 yd - 22ft long x 7 ft wide x 4 ft high (7 days)"},"Dumpster","each",{"$f":"IF('Exterior Mechanicals'!AM50,1,0)","v":0},null,null,null,{"$f":"'Materials Costs'!O162","v":365},0]
[null,{"$f":"'Materials Costs'!C163","v":"10 yd - 14ft long x 7 ft wide x 3 ft high (7 days)"},"Dumpster","each",{"$f":"IF('Exterior Mechanicals'!AM49,1,0)","v":0},null,null,null,{"$f":"'Materials Costs'!O163","v":320},0]
[]
[null,"© copyright 2016 by The Educated Home Buyer Inc.™ "]
[]
[null,"For original purchaser's use only."]
[]
[null,"All rights reserved, including the right to reproduce any part or all this spreadsheet tool without the express  "]
[null,"written consent of The Educated Home Buyer, Inc."]

{"sheet":"Inspection Sheet ","index":25,"n_rows":208,"n_cols":10,"rows_kept":208,"cut":false,"hidden":false,"merged":[[0,0,0,4],[0,6,0,9],[1,0,1,1],[1,2,1,4],[1,6,1,7],[1,8,1,9],[8,0,8,1],[8,2,8,3],[9,0,9,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[2,0,2,1],[2,2,2,4],[3,2,3,3],[5,1,5,4],[7,0,7,3],[7,5,7,9],[16,0,16,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,1,19,3],[19,5,19,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,5,14,6],[15,1,15,3],[25,0,25,1],[25,5,25,6],[26,5,26,6],[27,5,27,6],[28,5,28,6],[29,0,29,2],[29,5,29,7],[20,5,20,7],[21,0,21,1],[21,5,21,6],[22,5,22,7],[23,5,23,6],[24,5,24,6],[33,0,33,1],[33,5,33,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[31,0,31,3],[31,5,31,8],[32,0,32,1],[32,2,32,3],[32,5,32,6],[32,7,32,8],[42,5,42,6],[43,0,43,1],[43,6,43,8],[44,2,44,3],[45,0,45,1],[45,5,45,6],[37,0,37,1],[37,5,37,6],[39,1,39,3],[39,6,39,8],[40,0,40,1],[40,5,40,6],[54,0,54,1],[54,5,54,6],[54,7,54,8],[55,2,55,3],[55,7,55,8],[56,5,56,6],[56,7,56,8],[46,0,46,1],[46,7,46,8],[48,5,48,6],[50,0,50,2],[52,5,52,7],[53,0,53,9],[59,8,59,9],[60,0,60,1],[60,3,60,4],[60,6,60,8],[57,0,57,1],[57,3,57,4],[57,6,57,7],[58,0,58,1],[58,3,58,4],[58,6,58,7],[61,0,61,1],[61,3,61,4],[61,6,61,7],[62,0,62,1],[62,3,62,4],[62,6,62,7],[59,0,59,1],[59,3,59,4],[59,6,59,7],[67,0,67,1],[67,5,67,6],[67,7,67,8],[68,2,68,3],[68,7,68,8],[69,5,69,6],[69,7,69,8],[63,0,63,1],[63,3,63,4],[63,6,63,7],[64,0,64,1],[64,3,64,4],[66,0,66,9],[72,8,72,9],[73,0,73,1],[73,3,73,4],[73,6,73,8],[70,0,70,1],[70,3,70,4],[70,6,70,7],[71,0,71,1],[71,3,71,4],[71,6,71,7],[74,0,74,1],[74,3,74,4],[74,6,74,7],[75,0,75,1],[75,3,75,4],[75,6,75,7],[72,0,72,1],[72,3,72,4],[72,6,72,7],[80,0,80,1],[80,5,80,6],[80,7,80,8],[81,2,81,3],[81,7,81,8],[82,5,82,6],[82,7,82,8],[76,0,76,1],[76,3,76,4],[76,6,76,7],[77,0,77,1],[77,3,77,4],[79,0,79,9],[85,8,85,9],[86,0,86,1],[86,3,86,4],[86,6,86,8],[83,0,83,1],[83,3,83,4],[83,6,83,7],[84,0,84,1],[84,3,84,4],[84,6,84,7],[87,0,87,1],[87,3,87,4],[87,6,87,7],[88,0,88,1],[88,3,88,4],[88,6,88,7],[85,0,85,1],[85,3,85,4],[85,6,85,7],[93,0,93,1],[93,5,93,6],[93,7,93,8],[94,2,94,3],[94,7,94,8],[95,5,95,6],[95,7,95,8],[89,0,89,1],[89,3,89,4],[89,6,89,7],[90,0,90,1],[90,3,90,4],[92,0,92,9],[98,8,98,9],[99,0,99,1],[99,3,99,4],[99,6,99,8],[96,0,96,1],[96,3,96,4],[96,6,96,7],[97,0,97,1],[97,3,97,4],[97,6,97,7],[100,0,100,1],[100,3,100,4],[100,6,100,7],[101,0,101,1],[101,3,101,4],[101,6,101,7],[98,0,98,1],[98,3,98,4],[98,6,98,7],[107,0,107,1],[107,6,107,7],[108,2,108,3],[108,6,108,9],[109,5,109,6],[109,7,109,8],[102,0,102,1],[102,3,102,4],[102,6,102,7],[103,0,103,1],[103,3,103,4],[106,0,106,9],[112,0,112,1],[112,3,112,4],[113,0,113,1],[113,3,113,4],[113,6,113,8],[114,0,114,1],[114,3,114,4],[114,6,114,7],[110,0,110,1],[110,2,110,3],[110,6,110,7],[111,0,111,1],[111,3,111,4],[111,6,111,7],[118,2,118,3],[118,6,118,9],[119,5,119,6],[119,7,119,8],[120,0,120,1],[120,2,120,3],[120,6,120,7],[115,0,115,1],[115,3,115,4],[115,6,115,7],[116,0,116,9],[117,0,117,1],[117,6,117,7],[126,0,126,9],[127,0,127,1],[127,6,127,7],[128,2,128,3],[128,6,128,9],[129,5,129,6],[129,7,129,8],[121,0,121,1],[121,3,121,4],[121,6,121,7],[122,0,122,1],[122,3,122,4],[123,0,123,1],[123,3,123,4],[123,6,123,8],[132,0,132,1],[132,3,132,4],[133,0,133,1],[133,3,133,4],[133,6,133,8],[136,0,136,9],[130,0,130,1],[130,2,130,3],[130,6,130,7],[131,0,131,1],[131,3,131,4],[131,6,131,7],[140,0,140,1],[140,2,140,3],[140,6,140,7],[141,0,141,1],[141,3,141,4],[141,6,141,7],[137,0,137,1],[137,6,137,7],[138,2,138,3],[138,6,138,9],[139,5,139,6],[139,7,139,8],[147,0,147,1],[147,6,147,7],[148,2,148,3],[148,6,148,9],[149,5,149,6],[149,7,149,8],[142,0,142,1],[142,3,142,4],[143,0,143,1],[143,3,143,4],[143,6,143,8],[146,0,146,9],[152,0,152,1],[152,3,152,4],[153,0,153,1],[153,3,153,4],[153,6,153,8],[159,0,159,3],[159,5,159,9],[150,0,150,1],[150,2,150,3],[150,6,150,7],[151,0,151,1],[151,3,151,4],[151,6,151,7],[164,0,164,1],[164,5,164,6],[165,0,165,1],[165,7,165,8],[166,5,166,6],[167,1,167,3],[167,5,167,6],[160,0,160,1],[160,2,160,3],[160,5,160,6],[160,8,160,9],[161,0,161,1],[163,0,163,1],[171,1,171,3],[171,5,171,6],[172,5,172,7],[173,0,173,1],[173,5,173,7],[174,0,174,2],[174,5,174,7],[168,0,168,1],[168,5,168,6],[169,0,169,1],[169,5,169,6],[170,0,170,1],[170,5,170,7],[179,0,179,1],[179,5,179,7],[179,8,179,9],[180,5,180,7],[183,0,183,2],[184,0,184,2],[175,5,175,7],[176,0,176,1],[176,5,176,7],[177,5,177,7],[177,8,177,9],[178,0,178,1],[202,0,202,2],[203,0,203,2],[204,0,204,2],[206,0,206,3],[208,0,209,0],[208,1,209,1],[208,2,209,2],[186,0,186,9],[197,0,197,9],[198,0,198,2],[199,0,199,2],[200,0,200,2],[201,0,201,2]]}
["PROPERTY LOCATION DATA",null,null,null,null,null,"PROPERTY INFORMATION"]
["Street Address",null,null,null,null,null,"ANNUAL",null,"MONTHLY"]
["City, State, Zip",null,null,null,null,null,"Property Tax",null,"Water/Sewer"]
["SQUARE FT",null,"HOUSE WINTERIZED?",null,"YES/NO",null,"Insurance",null,"Electric/Gas"]
["FRONT FT",null,"SIDE FT",null,null,null,"1 STORY","2 STORY","Maint/HOA"]
["SELLER","REO   HOMEPATH/HUD   PRIVATE   ESTATE",null,null,null,null,"VACANT?","YES/NO","MKT DAYS"]
[]
["LIVING ROOM",null,null,null,null,"KITCHEN"]
["ROOM SIZE (X by X)",null,null,null,null,"RM SIZE",null,"CONTGCY","STANDARD","$"]
["CONTINGENCY",null,"STANDARD","$",null,"WINDOWS",null,"#","RANGE","YES/NO"]
["WINDOWS","SIZE",null,"#",null,"PICTURE WINDOW?",null,"YES/NO","WALL OVEN","YES/NO"]
["PICTURE WINDOW?",null,"YES","NO",null,"HANG/FINISH DRYWALL",null,"YES/NO","COOKTOP","YES/NO"]
["HANG/ FINISH DRYWALL",null,"YES","NO",null,"REMOVE WALLPAPER",null,"YES/NO","REFRIG","YES/NO"]
["REMOVE WALLPAPER",null,"YES","NO",null,"PRIME WALLS",null,"YES/NO","DISHWSHER","YES/NO"]
["PRIME","YES/NO","PAINT","YES/NO",null,"PAINT WALLS",null,"YES/NO","WINE COOL","YES/NO"]
["FLOORS","NO/ REFINISH/ CARPET/ HARDWOOD ",null,null,null,"FLOORS","NO","REFINISH","ICE MAKER","YES/NO"]
["REPLACE BASEBOARDS",null,"YES","NO",null,"TILE","HARDWOOD","VINYL","SINK","YES/NO"]
["REPLACE ROTTED FLOOR (SQ FT)",null,null,null,null,"REPLACE BASEBOARDS",null,"YES/NO","FAUCET","YES/NO"]
["FIREPLACE CLEANING",null,"YES","NO",null,"ROTTED FLOOR (SQ FT)",null,null,"DISPOSAL","YES/NO"]
["FIREPLACE","GAS INSERT  / SCREEN  / MANTEL",null,null,null,"COUNTERTOPS (SQ FT)",null,null,"RANGE HD","YES/NO"]
["BLINDS","SIZE",null,"#",null,"GRANITE/CORIAN/FORMICA/TILE",null,null,"ADD CIRCUIT","YES/NO"]
["PIC WINDOW BLINDS",null,"YES","NO",null,"BACKSPLASH (SQ FT)",null,null,"CEILING FAN","YES/NO"]
["FRONT DR","SIZE",null,"LOCKSET?",null,"GRANITE/CORIAN/FORMICA/TILE",null,null,"LIGHT","YES/NO"]
["STORM DR","SIZE",null,null,null,"UPPER CABINETS (LN FT)",null,null,"WIRE CABLE","YES/NO"]
["CLOSET","SINGLE DR","DOUBLE DR","PAINT",null,"LOWER CABINETS (LN FT)",null,null,"OUTLETS","#"]
["WINDOW/DOOR MOULD",null,"YES","NO",null,"CABINET HANDLES",null,null,"SWITCHES","#"]
["ADD CIRCUIT","YES/NO","CEILING FAN","YES/NO",null,"PAINT CABINETS",null,null,"OVN OUTLET"]
["LIGHT","YES/NO","CABLE OUT","YES/NO",null,"PATIO DR SIZE",null,null,"REDO PLUMB","YES/NO"]
["OUTLETS","#","SWITCHES","#",null,"PICTURE WINDOW?",null,"YES/NO","DEMO HRS"]
["DEMOLITION HRS THIS ROOM",null,null,"#",null,"WINDOW BLINDS SIZE",null,null,null,"#"]
[]
["DINING ROOM",null,null,null,null,"FAMILY ROOM"]
["ROOM SIZE (X by X)",null,null,null,null,"ROOM SIZE (X by X)"]
["CONTINGENCY",null,"STANDARD","$",null,"CONTINGENCY",null,"STANDARD","$"]
["WINDOWS","SIZE",null,"#",null,"WINDOWS","SIZE",null,"NO"]
["PICTURE WINDOW?",null,"YES","NO",null,"PICTURE WINDOW?",null,"YES","NO"]
["HANG/ FINISH DRYWALL",null,"YES","NO",null,"HANG/ FINISH DRYWALL",null,"YES","NO"]
["REMOVE WALLPAPER",null,"YES","NO",null,"REMOVE WALLPAPER",null,"YES","NO"]
["PRIME","YES/NO","PAINT","YES/NO",null,"PRIME","YES/NO","PAINT","YES/NO"]
["FLOORS","NO/ REFINISH/ CARPET/ HARDWOOD ",null,null,null,"FLOORS","NO/ REFINISH/ CARPET/ HARDWOOD "]
["REPLACE BASEBOARDS",null,"YES","NO",null,"REPLACE BASEBOARDS",null,"YES","NO"]
["REPLACE ROTTED FLOOR (SQ FT)",null,null,null,null,"REPLACE ROTTED FLOOR (SQ FT)",null,null,"NO"]
["BLINDS","SIZE",null,"#",null,"FIREPLACE CLEANING",null,"YES","NO"]
["PIC WINDOW BLINDS",null,"YES","NO",null,"FIREPLACE","GAS INSERT  / SCREEN  / MANTEL"]
["PATIO DR","SIZE",null,null,null,"BLINDS","SIZE",null,"NO"]
["EXT DOOR LOCKSET",null,"YES","NO",null,"PIC WINDOW BLINDS",null,"YES","NO"]
["WINDOW/DOOR MOULD",null,"YES","NO",null,"PATIO DR","SIZE"]
["ADD CIRCUIT","YES/NO","CEILING FAN","YES/NO",null,"CLOSET","SINGLE DR","DOUBLE DR","PAINT"]
["CHANDLR","YES/NO","CABLE OUT","YES/NO",null,"WINDOW/DOOR MOULD",null,"YES","NO"]
["OUTLETS","#","SWITCHES","#",null,"ADD CIRCUIT","YES/NO","CEILING FAN","YES/NO"]
["DEMOLITION HRS THIS ROOM",null,null,"#",null,"LIGHT","YES/NO","CABLE OUT","YES/NO"]
[null,null,null,null,null,"OUTLETS","#","SWITCHES","#"]
[null,null,null,null,null,"DEMOLITION HRS THIS ROOM"]
["BATHROOM 1"]
["CONTINGENCY",null,"STANDARD","$","ROOM SIZE",null,null,"VANITY SIZE"]
["DRYWALL","YES/NO","REMOVE WALLPAPER",null,"YES/NO","SUBFLOOR","YES/NO","VANITY TOP"]
["PRIME","YES/NO","PAINT","YES/NO","FLOOR","TILE  /  VINYL",null,"MEDICINE CAB SIZE"]
["REPLACE BASEBOARDS",null,"YES/NO","BATHTUB",null,"YES/NO","INSTALL GFI CIRCUIT",null,"YES","NO"]
["ROTTED FLOOR (SQ FT)",null,null,"SHOWER PAN",null,"YES/NO","BATH LIGHT",null,"YES","NO"]
["SINK FAUCET",null,"YES/NO","TUB SURROUND",null,"YES/NO","ENTRY DOOR SIZE"]
["REPLUMB SINK",null,"YES/NO","BATHTUB FAUCET KIT",null,"YES/NO","WINDOW DOOR MOULDING",null,null,"YES/NO"]
["BATH ACCESS KIT",null,"YES/NO","REPLUMB BATHTUB",null,"YES/NO","INT DOOR LOCKSET",null,"YES","NO"]
["CABINET W GLASS DRS",null,"YES/NO","DOUBLE SHOWER DOOR",null,"YES/NO","GLASSBLOCK WINDOW",null,"YES","NO"]
["MIRROR",null,"YES/NO","1 PCE SHOWER ENCLOS",null,"YES/NO","VINYL WINDOW SIZE",null,null,"#"]
["REPLACE TOILET",null,"YES/NO","WALL TILE (SQ FT)",null,null,"EXH FAN","YES/NO","DEMO HRS"]
[]
["BATHROOM 2"]
["CONTINGENCY",null,"STANDARD","$","ROOM SIZE",null,null,"VANITY SIZE"]
["DRYWALL","YES/NO","REMOVE WALLPAPER",null,"YES/NO","SUBFLOOR","YES/NO","VANITY TOP"]
["PRIME","YES/NO","PAINT","YES/NO","FLOOR","TILE  /  VINYL",null,"MEDICINE CAB SIZE"]
["REPLACE BASEBOARDS",null,"YES/NO","BATHTUB",null,"YES/NO","INSTALL GFI CIRCUIT",null,"YES","NO"]
["ROTTED FLOOR (SQ FT)",null,null,"SHOWER PAN",null,"YES/NO","BATH LIGHT",null,"YES","NO"]
["SINK FAUCET",null,"YES/NO","TUB SURROUND",null,"YES/NO","ENTRY DOOR SIZE"]
["REPLUMB SINK",null,"YES/NO","BATHTUB FAUCET KIT",null,"YES/NO","WINDOW DOOR MOULDING",null,null,"YES/NO"]
["BATH ACCESS KIT",null,"YES/NO","REPLUMB BATHTUB",null,"YES/NO","INT DOOR LOCKSET",null,"YES","NO"]
["CABINET W GLASS DRS",null,"YES/NO","DOUBLE SHOWER DOOR",null,"YES/NO","GLASSBLOCK WINDOW",null,"YES","NO"]
["MIRROR",null,"YES/NO","1 PCE SHOWER ENCLOS",null,"YES/NO","VINYL WINDOW SIZE",null,null,"#"]
["REPLACE TOILET",null,"YES/NO","WALL TILE (SQ FT)",null,null,"EXH FAN","YES/NO","DEMO HRS"]
[]
["BATHROOM 3"]
["CONTINGENCY",null,"STANDARD","$","ROOM SIZE",null,null,"VANITY SIZE"]
["DRYWALL","YES/NO","REMOVE WALLPAPER",null,"YES/NO","SUBFLOOR","YES/NO","VANITY TOP"]
["PRIME","YES/NO","PAINT","YES/NO","FLOOR","TILE  /  VINYL",null,"MEDICINE CAB SIZE"]
["REPLACE BASEBOARDS",null,"YES/NO","BATHTUB",null,"YES/NO","INSTALL GFI CIRCUIT",null,"YES","NO"]
["ROTTED FLOOR (SQ FT)",null,null,"SHOWER PAN",null,"YES/NO","BATH LIGHT",null,"YES","NO"]
["SINK FAUCET",null,"YES/NO","TUB SURROUND",null,"YES/NO","ENTRY DOOR SIZE"]
["REPLUMB SINK",null,"YES/NO","BATHTUB FAUCET KIT",null,"YES/NO","WINDOW DOOR MOULDING",null,null,"YES/NO"]
["BATH ACCESS KIT",null,"YES/NO","REPLUMB BATHTUB",null,"YES/NO","INT DOOR LOCKSET",null,"YES","NO"]
["CABINET W GLASS DRS",null,"YES/NO","DOUBLE SHOWER DOOR",null,"YES/NO","GLASSBLOCK WINDOW",null,"YES","NO"]
["MIRROR",null,"YES/NO","1 PCE SHOWER ENCLOS",null,"YES/NO","VINYL WINDOW SIZE",null,null,"#"]
["REPLACE TOILET",null,"YES/NO","WALL TILE (SQ FT)",null,null,"EXH FAN","YES/NO","DEMO HRS"]
[]
["BATHROOM 4"]
["CONTINGENCY",null,"STANDARD","$","ROOM SIZE",null,null,"VANITY SIZE"]
["DRYWALL","YES/NO","REMOVE WALLPAPER",null,"YES/NO","SUBFLOOR","YES/NO","VANITY TOP"]
["PRIME","YES/NO","PAINT","YES/NO","FLOOR","TILE  /  VINYL",null,"MEDICINE CAB SIZE"]
["REPLACE BASEBOARDS",null,"YES/NO","BATHTUB",null,"YES/NO","INSTALL GFI CIRCUIT",null,"YES","NO"]
["ROTTED FLOOR (SQ FT)",null,null,"SHOWER PAN",null,"YES/NO","BATH LIGHT",null,"YES","NO"]
["SINK FAUCET",null,"YES/NO","TUB SURROUND",null,"YES/NO","ENTRY DOOR SIZE"]
["REPLUMB SINK",null,"YES/NO","BATHTUB FAUCET KIT",null,"YES/NO","WINDOW DOOR MOULDING",null,null,"YES/NO"]
["BATH ACCESS KIT",null,"YES/NO","REPLUMB BATHTUB",null,"YES/NO","INT DOOR LOCKSET",null,"YES","NO"]
["CABINET W GLASS DRS",null,"YES/NO","DOUBLE SHOWER DOOR",null,"YES/NO","GLASSBLOCK WINDOW",null,"YES","NO"]
["MIRROR",null,"YES/NO","1 PCE SHOWER ENCLOS",null,"YES/NO","VINYL WINDOW SIZE",null,null,"#"]
["REPLACE TOILET",null,"YES/NO","WALL TILE (SQ FT)",null,null,"EXH FAN","YES/NO","DEMO HRS"]
[]
[]
["BEDROOM 1"]
["CONTINGENCY",null,"STANDARD","$","ROOM SIZE",null,"VINYL WINDOW SIZE",null,null,"#"]
["DRYWALL","YES/NO","REMOVE WALLPAPER",null,"YES/NO","FLOOR","CARPET / NEW HARDWOOD  /REFINISH"]
["PRIME","YES/NO","PAINT","YES","NO ","ROTTED FLOOR (SQ FT)"]
["ENTRY DOOR SIZE",null,null,null,"LOCKSET","YES/NO","PAINT CLOSET",null,"YES","NO"]
["ADD CIRCUIT",null,"YES/NO","CEILING FAN",null,"YES/NO","WINDOW DOOR MOULD",null,"YES","NO"]
["LIGHT FIXTURE",null,"YES/NO","WIRE CABLE OUTLET",null,"YES/NO"]
["# OUTLETS REPLACED",null,null,"# SWITCHES REPLACED",null,null,"DEMOLITION HOURS"]
[]
[]
["BEDROOM 2"]
["CONTINGENCY",null,"STANDARD","$","ROOM SIZE",null,"VINYL WINDOW SIZE",null,null,"#"]
["DRYWALL","YES/NO","REMOVE WALLPAPER",null,"YES/NO","FLOOR","CARPET / NEW HARDWOOD  /REFINISH"]
["PRIME","YES/NO","PAINT","YES","NO ","ROTTED FLOOR (SQ FT)"]
["ENTRY DOOR SIZE",null,null,null,"LOCKSET","YES/NO","PAINT CLOSET",null,"YES","NO"]
["ADD CIRCUIT",null,"YES/NO","CEILING FAN",null,"YES/NO","WINDOW DOOR MOULD",null,"YES","NO"]
["LIGHT FIXTURE",null,"YES/NO","WIRE CABLE OUTLET",null,"YES/NO"]
["# OUTLETS REPLACED",null,null,"# SWITCHES REPLACED",null,null,"DEMOLITION HOURS"]
[]
[]
["BEDROOM 3"]
["CONTINGENCY",null,"STANDARD","$","ROOM SIZE",null,"VINYL WINDOW SIZE",null,null,"#"]
["DRYWALL","YES/NO","REMOVE WALLPAPER",null,"YES/NO","FLOOR","CARPET / NEW HARDWOOD  /REFINISH"]
["PRIME","YES/NO","PAINT","YES","NO ","ROTTED FLOOR (SQ FT)"]
["ENTRY DOOR SIZE",null,null,null,"LOCKSET","YES/NO","PAINT CLOSET",null,"YES","NO"]
["ADD CIRCUIT",null,"YES/NO","CEILING FAN",null,"YES/NO","WINDOW DOOR MOULD",null,"YES","NO"]
["LIGHT FIXTURE",null,"YES/NO","WIRE CABLE OUTLET",null,"YES/NO"]
["# OUTLETS REPLACED",null,null,"# SWITCHES REPLACED",null,null,"DEMOLITION HOURS"]
[]
[]
["BEDROOM 4"]
["CONTINGENCY",null,"STANDARD","$","ROOM SIZE",null,"VINYL WINDOW SIZE",null,null,"#"]
["DRYWALL","YES/NO","REMOVE WALLPAPER",null,"YES/NO","FLOOR","CARPET / NEW HARDWOOD  /REFINISH"]
["PRIME","YES/NO","PAINT","YES","NO ","ROTTED FLOOR (SQ FT)"]
["ENTRY DOOR SIZE",null,null,null,"LOCKSET","YES/NO","PAINT CLOSET",null,"YES","NO"]
["ADD CIRCUIT",null,"YES/NO","CEILING FAN",null,"YES/NO","WINDOW DOOR MOULD",null,"YES","NO"]
["LIGHT FIXTURE",null,"YES/NO","WIRE CABLE OUTLET",null,"YES/NO"]
["# OUTLETS REPLACED",null,null,"# SWITCHES REPLACED",null,null,"DEMOLITION HOURS"]
[]
[]
["BEDROOM 5"]
["CONTINGENCY",null,"STANDARD","$","ROOM SIZE",null,"VINYL WINDOW SIZE",null,null,"#"]
["DRYWALL","YES/NO","REMOVE WALLPAPER",null,"YES/NO","FLOOR","CARPET / NEW HARDWOOD  /REFINISH"]
["PRIME","YES/NO","PAINT","YES","NO ","ROTTED FLOOR (SQ FT)"]
["ENTRY DOOR SIZE",null,null,null,"LOCKSET","YES/NO","PAINT CLOSET",null,"YES","NO"]
["ADD CIRCUIT",null,"YES/NO","CEILING FAN",null,"YES/NO","WINDOW DOOR MOULD",null,"YES","NO"]
["LIGHT FIXTURE",null,"YES/NO","WIRE CABLE OUTLET",null,"YES/NO"]
["# OUTLETS REPLACED",null,null,"# SWITCHES REPLACED",null,null,"DEMOLITION HOURS"]
[]
[]
[]
[]
[]
["BASEMENT & UTILITY ROOM",null,null,null,null,"EXTERIOR & MECHANICALS"]
["ROOM SIZE (X by X)",null,null,null,null,"CONTINGENCY",null,"STANDARD","$"]
["CONTINGENCY",null,"STANDARD","#",null,"H2O TANK","YES/NO","FURNACE","YES","NO"]
["WINDOWS","SIZE",null,"#",null,"AC","YES/NO","ELEC PANEL","YES","NO"]
["GLASSBLOCK",null,"YES","NO",null,"METER SOC","YES/NO","DRY OUTLET","YES","NO"]
["HANG/ FINISH DRYWALL",null,"YES","NO",null,"PAINT SIDING",null,"YES/NO","SOFFITS?","YES/NO"]
["INSTALL FURRING STRIPS",null,"YES","NO",null,"FACIA","YES/NO","PAINT WINDOW TRIM",null,"YES/NO"]
["PRIME","YES/NO","PAINT","YES/NO",null,"FENCE (LNR FT)",null,null,"VINYL SIDING","YES/NO"]
["FLOORS","NO/COATING/CARPET/ TILE/ HARDWOOD ",null,null,null,"GUTTERS DOWNSPOUTS",null,"YES/NO","CAP WINDOW","#"]
["REPLACE BASEBOARDS",null,"YES","NO",null,"EXTERIOR DOOR SIZE",null,null,"NUMBER"]
["WINDOW/DOOR MOULD",null,"YES","NO",null,"STORM DOOR SIZE",null,null,"NUMBER"]
["FIREPLACE CLEANING",null,"YES","NO",null,"EXTERIOR DOOR LOCKSET",null,null,"NUMBER"]
["FIREPLACE","GAS INS / SCREEN  / MANTEL/ELECTRIC",null,null,null,"ROOF TEAR OFF",null,"YES/NO","OVERLAY","YES/NO"]
["BLINDS","SIZE",null,"#",null,"GARAGE SIZE ",null,null,"1 CAR","2 CAR"]
["REBUILD BASEMT WALLS",null,"YES","NO",null,"GARAGE ROOF",null,null,"FLAT","GABLE"]
["FRAME DRYWALL NEW  SQ FT",null,null,null,null,"REPLACE GARAGE DOORS",null,null,"YES","NO"]
["NEW INTERIOR DOORS (#)",null,null,null,null,"GARAGE DOOR OPENER",null,null,"YES","NO"]
["LAUNDRY WALL CAB",null,"YES","NO",null,"REPLACE GARAGE ROOF",null,null,"YES","NO"]
["CLOSET","SINGLE DR","DOUBLE DR","PAINT",null,"SQ FT CONCRETE REPLACE"]
["PAINT CLOSET",null,"YES","NO",null,"DUMPSTER","NONE","10YD","20YD","40YD"]
["SUMP PUMP",null,"REPLACE","ADD",null,"LANDSCAPING BUDGET"]
["ADD CIRCUIT","YES/NO","CEILING FAN","YES/NO",null,"DEMOLITION HRS EXTERIOR",null,null,"#"]
["LIGHT","YES/NO","CABLE OUT","YES/NO"]
["OUTLETS","#","SWITCHES","#"]
["FLUSH MOUNT CAN LIGHTING  #"]
["DEMOLITION HRS THIS ROOM"]
[]
["NOTES AND COMMENTS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["COMPARABLE SALES"]
["ADDRESS",null,null,"BEDROOMS","BATHS","SQ FT","SALE PRICE","DATE","$/SQ FT","COMMENT"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"AVERAGE",null,"AVERAGE"]
["VALUE OF THIS PROPERTY ($/SQ FT)",null,null,null,null,"LOW",null,"LOW"]
["AVG ","HIGH","LOW",null,null,"HIGH",null,"HIGH"]