{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Construction Budget","Dropdowns"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":61,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Construction Budget","index":0,"n_rows":76,"n_cols":5,"rows_kept":76,"cut":false,"hidden":false,"merged":[[1,1,1,2]]}
[]
[null,"Rehab Budget"]
[]
[null,"#","Budget Item","Description","Amount"]
[null,20101.0,"Plans"]
[null,20102.0,"Permits"]
[null,10101.0,"Site Prep"]
[null,10102.0,"Demo"]
[null,10103.0,"Dumpsters"]
[null,20102.0,"Survey"]
[null,10104.0,"Septic"]
[null,10105.0,"Foundation"]
[null,10106.0,"Plumbing - Rough "]
[null,10107.0,"Plumbing-Finish"]
[null,10108.0,"Framing"]
[null,10109.0,"Electric -Rough"]
[null,10110.0,"Electrical-Finish"]
[null,10111.0,"HVAC"]
[null,10112.0,"Furnace"]
[null,10113.0,"Water Heater"]
[null,10114.0,"Air conditioner"]
[null,10115.0,"Fireplace"]
[null,10116.0,"Roof"]
[null,10117.0,"Insulation"]
[null,10118.0,"Drywall"]
[null,10119.0,"Paint - Interior"]
[null,10120.0,"Paint - Exterior"]
[null,10121.0,"Windows"]
[null,10122.0,"Siding"]
[null,10123.0,"Gutters"]
[null,10124.0,"Doors - Interior"]
[null,10125.0,"Doors - Exterior"]
[null,10126.0,"Door - Garage"]
[null,10127.0,"Door - Closet"]
[null,10128.0,"Molding/Trim"]
[null,10129.0,"Cabinets - Kitchen"]
[null,10130.0,"Cabinets - Bathroom"]
[null,10131.0,"Countertops - Kitchen"]
[null,10132.0,"Countertops - Bathroom"]
[null,10133.0,"Chimney"]
[null,10134.0,"Masonry"]
[null,10135.0,"Flooring - Tile"]
[null,10136.0,"Flooring - Hardwood"]
[null,10137.0,"Flooring - Carpet"]
[null,10138.0,"Flooring - Laminate"]
[null,10139.0,"Appliance - Refigerator"]
[null,10140.0,"Applicane - Stove"]
[null,10141.0,"Applicane - Oven"]
[null,10142.0,"Appliance - Other"]
[null,10143.0,"Driveway"]
[null,10144.0,"Decking / Patio"]
[null,10145.0,"Landscaping"]
[null,10146.0,"Fencing"]
[null,10147.0,"Sink - Kitchen"]
[null,10148.0,"Sink - Bathroom"]
[null,10149.0,"Cabinet Hardware"]
[null,10150.0,"Bath Tub"]
[null,10151.0,"Vanity Mirror"]
[null,10152.0,"Shower"]
[null,10153.0,"Tile"]
[null,10154.0,"Toilet"]
[null,10155.0,"Closet Shelving"]
[null,10156.0,"Stucco"]
[null,10157.0,"Stairs"]
[null,10158.0,"Sofit/Facia"]
[null,10159.0,"Door Bell"]
[null,10160.0,"Pool"]
[null,10161.0,"Ceiling Fan"]
[null,10162.0,"Final Clean"]
[null,10163.0,"Staging"]
[null,20103.0,"Contingency"]
[null,10164.0,"Mold Remediation"]
[null,20104.0,"Other"]
[null,10169.0,"Other"]
[null,10170.0,"Other"]
[null,10171.0,"Total",null,{"$f":"SUM(E5:E75)","v":0}]

{"sheet":"Dropdowns","index":1,"n_rows":71,"n_cols":1,"rows_kept":71,"cut":false,"hidden":true,"merged":[]}
["Budget Item"]
[]
["Plans"]
["Permits"]
["Site Prep"]
["Demo"]
["Dumpsters"]
["Survey"]
["Septic"]
["Foundation"]
["Plumbing - Rough "]
["Plumbing-Finish"]
["Framing"]
["Electric -Rough"]
["Electrical-Finish"]
["HVAC"]
["Furnace"]
["Water Heater"]
["Air conditioner"]
["Fireplace"]
["Roof"]
["Insulation"]
["Drywall"]
["Paint - Interior"]
["Paint - Exterior"]
["Windows"]
["Siding"]
["Gutters"]
["Doors - Interior"]
["Doors - Exterior"]
["Door - Garage"]
["Door - Closet"]
["Molding/Trim"]
["Cabinets - Kitchen"]
["Cabinets - Bathroom"]
["Countertops - Kitchen"]
["Countertops - Bathroom"]
["Chimney"]
["Masonry"]
["Flooring - Tile"]
["Flooring - Hardwood"]
["Flooring - Carpet"]
["Flooring - Laminate"]
["Appliance - Refigerator"]
["Applicane - Stove"]
["Applicane - Oven"]
["Appliance - Other"]
["Driveway"]
["Decking / Patio"]
["Landscaping"]
["Fencing"]
["Sink - Kitchen"]
["Sink - Bathroom"]
["Cabinet Hardware"]
["Bath Tub"]
["Vanity Mirror"]
["Shower"]
["Tile"]
["Toilet"]
["Closet Shelving"]
["Stucco"]
["Stairs"]
["Sofit/Facia"]
["Door Bell"]
["Pool"]
["Ceiling Fan"]
["Final Clean"]
["Staging"]
["Contingency"]
["Mold Remediation"]
["Other"]