Num Sum - web spreadsheet

Export spreadsheet as a HTML table

Here is the html code for spreadsheet: Weiss kitch February 2008

Just copy and paste this to your favorite HTML page editor...

<TABLE cellspacing="0" cellpadding="0" width="1479" border="1" id="s1" style="left: 0pt; top: 0pt;" class="spreadsheet"><COLGROUP><COL width="412"/><COL width="412"/><COL width="91"/><COL width="91"/><COL width="91"/><COL width="91"/><COL width="91"/><COL width="100"/><COL width="100"/></COLGROUP><THEAD></THEAD><TBODY><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(0, 0, 0); background-color: rgb(255, 204, 0); text-align: left;" colspan="6">Kitchen Remodel Costs Worksheet</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 102, 0); background-color: rgb(255, 204, 255); text-align: left;">Items</TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 102, 0); background-color: rgb(255, 204, 255); text-align: center;">Quantity</TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 102, 0); background-color: rgb(255, 204, 255); text-align: center;" colspan="2">Itemized Cost ($)</TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 102, 0); background-color: rgb(255, 204, 255); text-align: center;" colspan="2">Total Cost ($)</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 102, 0); background-color: rgb(255, 204, 255); text-align: left;"></TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 102, 0); background-color: rgb(255, 204, 255); text-align: center;"></TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 102, 0); background-color: rgb(255, 204, 255); text-align: center;"></TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 102, 0); background-color: rgb(255, 204, 255); text-align: center;"></TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 102, 0); background-color: rgb(255, 204, 255); text-align: center;"></TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 102, 0); background-color: rgb(255, 204, 255); text-align: center;"></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: bottom; color: rgb(255, 204, 0); background-color: rgb(0, 0, 0);"></TD><TD style="vertical-align: middle; color: rgb(255, 204, 0); background-color: rgb(0, 0, 0); text-align: center;"></TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 255, 255); background-color: rgb(0, 0, 0); text-align: center;">Estimated</TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 255, 255); background-color: rgb(0, 0, 0); text-align: center;">Actual</TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 255, 255); background-color: rgb(0, 0, 0); text-align: center;">Estimated</TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 255, 255); background-color: rgb(0, 0, 0); text-align: center;">Actual</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6">Cabinets</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">Medallion Designer Gold St. Andrews w/Oyster Vintage Glaze</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">15,698.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">8,400.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">15,598.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">8,400.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">Medallion Desiger Gold St. Andrews w/Oyster Vintage Glaze</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">5,700.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">5,447.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">5,700.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">5,447.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6">Cleaning Appliances</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'">Disposal: Standard</TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">1</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">175.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">65.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C9*D9"><DIV class="spreadsheetCellFormatted">175.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C9*E9"><DIV class="spreadsheetCellFormatted">65.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6">Cooking Appliances</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Microwave: GE Profile PEM31SMSS</TD><TD>1</TD><TD>235</TD><TD>200</TD><TD>235</TD><TD>200</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">Trim kit</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">1</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">150.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">150.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C12*D12"><DIV class="spreadsheetCellFormatted">150.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C12*E12"><DIV class="spreadsheetCellFormatted">150.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6">Counters</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Granite undermount sink & faucet cutouts 1/4 bevel</TD><TD>1</TD><TD>250</TD><TD>250</TD><TD>250</TD><TD>250</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Granite countertop Lapidus  Lot 4021</TD><TD>47</TD><TD>85</TD><TD>85</TD><TD>3995</TD><TD>3995</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Vanity Juparana Express 1/4 bevel</TD><TD>7</TD><TD>65</TD><TD>65</TD><TD>455</TD><TD>455</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Vanity cutouts</TD><TD>1</TD><TD>250</TD><TD>250</TD><TD>250</TD><TD>250</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Glass 1x1 stock brown tile</TD><TD>5</TD><TD>14</TD><TD>4</TD><TD>&nbsp;</TD><TD>20</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Backsplash Livington Gold 3x6</TD><TD>30</TD><TD>7.99</TD><TD>5.85</TD><TD>240</TD><TD>175.50</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Trim Gayafores Spanish Cenefa Lidon Iris backsplash</TD><TD>54</TD><TD>270</TD><TD>75</TD><TD>270</TD><TD>75</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Grout 10 lb harvest</TD><TD>1</TD><TD>15</TD><TD>15</TD><TD>15</TD><TD>15</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">tax</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">1</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">360.52</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">360.52</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">360.52</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C22*E22"><DIV class="spreadsheetCellFormatted">360.52</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6"><DIV class="spreadsheetCellFormatted">Furniture</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Table</TD><TD>1</TD><TD>900</TD><TD>275</TD><TD>900</TD><TD>275</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">Chairs</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">6</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">360.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">225.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">2,160.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C25*E25"><DIV class="spreadsheetCellFormatted">1,350.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6">Extras</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">subfloor</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">91</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C27*E27"><DIV class="spreadsheetCellFormatted">0.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">wood trim</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">1</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C28*E28"><DIV class="spreadsheetCellFormatted">0.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6">Faucets</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Blanco 157-065-ST Pot Filler Brushed Nickel</TD><TD>1</TD><TD>350</TD><TD>170</TD><TD>350</TD><TD>170</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Kitchen Jado Victorian Brushed Nickel</TD><TD>1</TD><TD>536</TD><TD>160</TD><TD>536</TD><TD>160.00</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>danze D401015SS cold water faucet</TD><TD>1</TD><TD>154</TD><TD>91</TD><TD>154</TD><TD>91</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">Powder Room Grohe Chiara Neu</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0'"><DIV class="spreadsheetCellFormatted">1</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">295.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">45.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">295.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C33*E33"><DIV class="spreadsheetCellFormatted">45.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6">Flooring</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Palace Royal Rossa Mat</TD><TD>&nbsp;</TD><TD>1351.00</TD><TD>1033</TD><TD>1351.00</TD><TD>1033</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6"><DIV class="spreadsheetCellFormatted">Labor</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">Contractor</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">1</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00',wrap:'y'"><DIV class="spreadsheetCellFormatted">22,400.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00',wrap:'y'"><DIV class="spreadsheetCellFormatted">20,415.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00',wrap:'y'"><DIV class="spreadsheetCellFormatted">22,400.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00',wrap:'y'" formula="=C37*E37"><DIV class="spreadsheetCellFormatted">20,415.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6">Lighting</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Leviton 81000-W dimmers</TD><TD>3</TD><TD>75</TD><TD>20</TD><TD>225</TD><TD>60</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>air switch</TD><TD>&nbsp;</TD><TD>80</TD><TD>42</TD><TD>80</TD><TD>42</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Sea Gull One-Light Vineland Mini-Pendant Fixture (61065-780)</TD><TD>3</TD><TD>74.25</TD><TD>12</TD><TD>222.75</TD><TD>36</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Sea Gull Lighting One-Light Bath/Wall Fixture (41026-799</TD><TD>2</TD><TD>38</TD><TD>10</TD><TD>76</TD><TD>20</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Sea Gull Lighting One-Light Hall/Foyer/Pendant Fixture (5197-72)</TD><TD>1</TD><TD>218</TD><TD>19</TD><TD>218</TD><TD>19</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>shipping</TD><TD>&nbsp;</TD><TD>119</TD><TD>119</TD><TD>119</TD><TD>119</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Sea Gull Two-Light Xenon Undercabinet Light Fixture (9824-15)</TD><TD>16</TD><TD>49</TD><TD>10</TD><TD>784</TD><TD>160</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Leviton 8100-W slide dimmer</TD><TD>3</TD><TD>60</TD><TD>20</TD><TD>180</TD><TD>60</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'">Lighting: Recessed Can</TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">10</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00',wrap:'y'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00',wrap:'y'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00',wrap:'y'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00',wrap:'y'" formula="=C47*E47"><DIV class="spreadsheetCellFormatted">0.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6"><DIV class="spreadsheetCellFormatted">Powder Room</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Mid Century Modern French Iron Mirror Art Deco 1940s</TD><TD>1</TD><TD>430</TD><TD>430</TD><TD>430</TD><TD>430</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Toilet: Kohller Cimarron Comfort Height</TD><TD>1</TD><TD>228</TD><TD>100</TD><TD>228</TD><TD>100</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>MOEN Sienna Paper Holder MATTE BLACK DN4908BK</TD><TD>1</TD><TD>22</TD><TD>20</TD><TD>22</TD><TD>20</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">MOEN Sienna Towel Ring MATTE BLACK DN4986BK</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">1</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00',wrap:'y'"><DIV class="spreadsheetCellFormatted">17.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00',wrap:'y'"><DIV class="spreadsheetCellFormatted">14.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00',wrap:'y'"><DIV class="spreadsheetCellFormatted">17.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00',wrap:'y'"><DIV class="spreadsheetCellFormatted">14.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6">Sinks</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>Kitchen Tricor S112</TD><TD>&nbsp;</TD><TD>231.00</TD><TD>231</TD><TD>231.00</TD><TD>231.00</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">Powder Room Elkay SCF1611SH</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">0</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">511.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">88.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">511.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">88.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6">Ventilation</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">Hood unit: Zephyr Savona ZSA-E30AS</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">1</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">686.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">477.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">686.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C57*E57"><DIV class="spreadsheetCellFormatted">477.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6">Walls</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'">Wallboard (quantity in square feet)</TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">20</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C60*E60"><DIV class="spreadsheetCellFormatted">0.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" format="wrap:'y'" colspan="6">Windows</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;" format="wrap:'y'"><DIV class="spreadsheetCellFormatted">Anderson C24 48x48</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0',wrap:'y'"><DIV class="spreadsheetCellFormatted">1</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">652.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">386.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C62*D62"><DIV class="spreadsheetCellFormatted">652.00</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C62*E62"><DIV class="spreadsheetCellFormatted">386.00</DIV></TD><TD>&nbsp;</TD><TD>m</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" colspan="6">Other</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: bottom;">Electrical wiring</TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0'"><DIV class="spreadsheetCellFormatted">2</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=C64*E64"><DIV class="spreadsheetCellFormatted">0.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>switch covers, electrical outlets, etc</TD><TD>3</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>dryer venting, access panels</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>selling island</TD><TD>1</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD class=""></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>selling excess cabinets</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>HVAC</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 153, 204); text-align: left;" format="wrap:'y'">Subtotal</TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=SUM(F6:F64)"><DIV class="spreadsheetCellFormatted">60,521.27</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=SUM(G6:G64)"><DIV class="spreadsheetCellFormatted">45,659.02</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; background-color: rgb(255, 204, 0); text-align: left;" colspan="6">Unexpected Costs</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="vertical-align: middle; text-align: left;">Add 20%</TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'" formula="=F70*0.2"><DIV class="spreadsheetCellFormatted">12,104.25</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'#,##0.00'"><DIV class="spreadsheetCellFormatted">0.00</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD style="font-weight: bold; vertical-align: middle; color: rgb(255, 153, 204); text-align: left;">Total</TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'0'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'$#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'$#,##0.00'"></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'$#,##0.00'" formula="=SUM(F70,F72)"><DIV class="spreadsheetCellFormatted">$72,625.52</DIV></TD><TD style="vertical-align: middle; text-align: center;" format="format:'pat',pat:'$#,##0.00'" formula="=SUM(G70,G72)"><DIV class="spreadsheetCellFormatted">$45,659.02</DIV></TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR><TR><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD><TD>&nbsp;</TD></TR></TBODY></TABLE>

Or, if you'd like to link to this spreadsheet published as a linkable web page, it's URL would be...

Go back to spreadsheet: Weiss kitch February 2008.