Num Sum: Copy of Copy of Copy of Master Bathroom Remodel


Bathroom Remodel Costs Worksheet

Items	Quantity	Itemized Cost ($)		Total Cost ($)
Bath/Shower		Estimated	Actual	Estimated	Actual
Tub, cast iron, 5', standard Tub, cast iron, 5', standard	1
Shower doors, hinged, standard	1	600		600
Showerhead, standard	1	150		150
Tub wall surround, standard	1	200		200
Cabinets		Estimated	Actual	Estimated	Actual
Medicine cabinet 24'', deluxe Medicine cabinet 24'', deluxe	1	200		200
Modular vanity 30'', standard Modular vanity 30'', standard	2	100		200
Countertops		Estimated	Actual	Estimated	Actual
Ceramic tile, deluxe (qty. in lin. ft.)	5	22.5		112.5
Faucets		Estimated	Actual	Estimated	Actual
Faucet, bathtub, standard	1	90		90
Faucet, shower, single handle, standard	1	115		115
Sink faucet, standard	1	95		95
Flooring		Estimated	Actual	Estimated	Actual
Ceramic tile, standard (qty. in sq. ft.)	35	12		420
Hardware		Estimated	Actual	Estimated	Actual
Towel bar, standard	2	15		30
Toilet Paper holder	1	10		10
Lighting		Estimated	Actual	Estimated	Actual
Recessed lights, standard	4	25		100
Sinks		Estimated	Actual	Estimated	Actual
Lavatory, standard	2	60		120
Toilets/Bidets		Estimated	Actual	Estimated	Actual
Toilet, standard	1	120		120
Ventilation		Estimated	Actual	Estimated	Actual
Exhaust fan/light, standard	1	60		60
Walls		Estimated	Actual	Estimated	Actual
Designer wallpaper, deluxe (qty. in sq. ft.)	192	0.95		182.39999999999998 182.39
Windows		Estimated	Actual	Estimated	Actual
Wood casement, deluxe	2	120		240
Other		Estimated	Actual	Estimated	Actual

Subtotal				3044.9
Unexpected Costs				Estimated	Actual
Add 30%				913.47	0
Total				3958.37 $3,958.37	$0.00