{"text_format":"3","workbook":"xlsx","n_sheets":26,"sheets":["Lists","EULA","MACROS","ADMIN","HOME","REHAB","REHAB INFO SHEET","REHAB ESTIMATOR","REHAB CALC","INSPECTION CHECKLIST","REHAB SHEET","REHAB PACKET","REHAB REPAIR ESTIMATE","REHAB SCOPE OF WORK","HOMEOWNER REPORT","DEAL CHEAT SHEET","FINANCING CHEAT SHEET","RENTAL","RENTAL INFO SHEET","RENTAL ESTIMATOR","RENTAL CALC","RENTAL SHEET","RENTAL PACKET","RENTAL REPAIR ESTIMATE","RENTAL SCOPE OF WORK","REPORTING"],"not_rendered":{"charts":2,"images":83,"macros":1,"defined_names":263},"read":"whole","date_system":"1900"}

{"sheet":"Lists","index":0,"n_rows":93,"n_cols":76,"rows_kept":93,"hidden":true,"merged":[[0,19,0,85],[2,17,3,18],[3,21,4,30],[3,32,4,38],[3,51,4,62],[4,17,5,18],[5,21,5,30],[5,32,5,38],[5,51,5,62],[5,75,5,78],[6,17,7,18],[6,21,6,30],[6,32,6,38],[6,51,6,62],[6,75,6,78],[7,21,7,30],[7,32,8,38],[7,51,7,62],[7,67,7,70],[7,75,7,78],[8,17,9,18],[8,21,8,30],[8,51,8,62],[8,75,8,78],[9,21,9,30],[9,32,9,38],[9,51,9,62],[9,75,9,78],[10,17,11,18],[10,21,10,30],[10,32,10,38],[10,51,10,62],[10,75,10,78],[11,21,11,30],[11,32,11,38],[11,51,11,62],[11,75,11,78],[12,17,13,18],[12,21,12,30],[12,32,12,38],[12,51,12,62],[12,75,12,78],[13,21,13,30],[13,32,13,38],[13,51,13,62],[13,75,13,78],[14,17,15,18],[14,21,14,30],[14,32,14,38],[14,51,14,62],[14,75,14,78],[15,21,15,30],[15,32,15,38],[15,51,15,62],[15,75,15,78],[16,17,17,18],[16,21,16,30],[16,32,17,38],[16,51,16,62],[16,75,16,78],[17,21,17,30],[17,51,17,62],[17,75,17,78],[18,17,19,18],[18,21,18,30],[18,32,18,38],[18,51,18,62],[18,75,18,78],[19,21,19,30],[19,32,19,38],[19,51,19,62],[19,75,19,78],[20,17,21,18],[20,21,20,30],[20,32,20,38],[20,51,20,62],[20,75,20,78],[21,21,21,30],[21,32,22,38],[21,51,21,62],[21,75,21,78],[22,17,23,18],[22,21,22,30],[22,51,22,62],[22,75,22,78],[23,21,23,30],[23,32,23,38],[23,51,23,62],[23,75,23,78],[24,17,25,18],[24,21,24,30],[24,32,24,38],[24,51,24,62],[24,75,24,78],[25,21,25,30],[25,32,25,38],[25,51,25,62],[25,75,25,78],[26,17,27,18],[26,21,26,30],[26,32,26,38],[26,51,26,62],[26,75,26,78],[27,21,27,30],[27,32,27,38],[27,51,27,62],[27,75,27,78],[28,17,29,18],[28,21,28,30],[28,32,28,38],[28,51,28,62],[28,75,28,78],[29,21,29,30],[29,32,29,38],[29,51,29,62],[29,75,29,78],[30,17,31,18],[30,21,30,30],[30,32,30,38],[30,51,30,62],[30,75,30,78],[31,21,31,30],[31,32,31,38],[31,51,31,62],[31,75,31,78],[32,17,33,18],[32,21,32,30],[32,32,32,38],[32,51,32,62],[32,75,32,78],[33,21,33,30],[33,32,33,38],[33,51,33,62],[33,75,33,78],[34,17,35,18],[34,21,34,30],[34,32,34,38],[34,51,34,62],[34,75,34,78],[35,21,35,30],[35,32,35,38],[35,51,35,62],[35,75,35,78],[36,17,37,18],[36,21,36,30],[36,32,36,38],[36,51,36,62],[36,75,36,78],[37,21,37,30],[37,32,37,38],[37,51,37,62],[37,75,37,78],[38,17,39,18],[38,21,38,30],[38,32,38,38],[38,51,38,62],[38,75,38,78],[39,21,39,30],[39,32,39,38],[39,51,39,62],[39,75,39,78],[40,17,41,18],[40,21,40,30],[40,32,40,38],[40,51,40,62],[40,75,40,78],[41,21,41,30],[41,32,41,38],[41,51,41,62],[41,75,41,78],[42,17,43,18],[42,21,42,30],[42,32,42,38],[42,51,42,62],[42,75,42,78],[43,21,43,30],[43,32,43,38],[43,51,43,62],[43,75,43,78],[44,17,45,18],[44,21,44,30],[44,32,44,38],[44,51,44,62],[44,75,44,78],[45,21,45,30],[45,32,45,38],[45,51,45,62],[45,75,45,78],[46,17,47,18],[46,21,46,30],[46,32,46,38],[46,51,46,62],[46,75,46,78],[47,21,47,30],[47,32,47,38],[47,51,47,62],[47,75,47,78],[48,17,49,18],[48,21,48,30],[48,32,49,38],[48,51,48,62],[48,75,48,78],[49,21,49,30],[49,51,49,62],[49,75,49,78],[50,17,51,18],[50,21,50,30],[50,32,50,38],[50,51,50,62],[50,75,50,78],[51,21,51,30],[51,32,51,38],[51,51,51,62],[52,17,53,18],[52,21,52,30],[52,32,52,38],[53,21,53,30],[53,32,53,38],[54,17,54,18],[54,21,54,30],[54,32,54,38],[55,17,56,18],[55,21,55,30],[56,21,56,34],[56,36,56,45],[57,17,58,18],[57,21,57,34],[57,36,57,45],[58,21,58,34],[58,36,58,45],[59,17,60,18],[59,21,59,34],[59,36,59,45],[60,21,60,34],[60,36,60,45],[61,17,62,18],[61,21,61,34],[61,36,61,45],[62,21,62,34],[62,36,62,45],[63,17,64,18],[63,21,63,34],[64,21,64,34],[65,17,66,18],[65,21,65,34],[66,21,66,34],[67,17,68,18],[67,21,67,34],[68,21,68,34],[69,17,70,18],[69,21,69,34],[70,21,70,34],[71,17,72,18],[71,21,71,34],[72,21,72,34],[73,17,74,18],[73,21,73,34],[74,21,74,34],[75,17,76,18],[75,21,75,34],[76,21,76,34],[77,17,78,18],[77,21,77,34],[78,21,78,34],[79,17,80,18],[79,21,79,34],[80,21,80,34],[81,17,82,18],[81,21,81,34],[82,21,82,34],[83,17,84,18],[83,21,83,34],[84,21,84,34],[85,17,86,18],[85,21,85,34],[86,21,86,34],[87,17,88,18],[87,21,87,34],[88,21,88,34],[89,17,90,18],[89,21,89,34],[90,21,90,34],[91,17,92,18],[91,21,91,34],[92,21,92,34],[93,17,94,18],[95,17,96,18],[97,17,98,18],[99,17,100,18],[101,17,102,18],[103,17,104,18],[105,17,106,18],[107,17,108,18],[109,17,110,18],[111,17,112,18],[113,17,114,18],[115,17,116,18],[117,17,118,18],[119,17,120,18],[121,17,122,18],[123,17,124,18],[125,17,126,18],[127,17,128,18],[129,17,130,18],[131,17,132,18],[133,17,134,18],[135,17,136,18],[137,17,138,18],[139,17,140,18],[141,17,142,18],[143,17,144,18],[145,17,146,18],[147,17,148,18],[149,17,150,18],[151,17,152,18],[153,17,154,18],[155,17,156,18],[157,17,158,18],[159,17,160,18],[161,17,162,18],[163,17,164,18],[165,17,166,18],[167,17,168,18],[169,17,170,18],[171,17,172,18],[173,17,174,18],[175,17,176,18],[177,17,178,18],[179,17,180,18],[181,17,182,18],[183,17,184,18],[185,17,186,18],[187,17,188,18],[189,17,190,18],[191,17,192,18],[193,17,194,18],[195,17,196,18],[197,17,198,18],[199,17,200,18],[201,17,202,18],[203,17,204,18],[205,17,206,18],[207,17,208,18],[209,17,210,18],[211,17,212,18],[213,17,214,18],[215,17,216,18],[217,17,218,18],[219,17,220,18],[221,17,222,18],[223,17,224,18],[225,17,226,18],[227,17,228,18],[229,17,230,18],[231,17,232,18],[233,17,234,18],[235,17,236,18],[237,17,238,18],[239,17,240,18],[241,17,242,18],[243,17,244,18],[245,17,246,18],[247,17,248,18],[249,17,250,18],[251,17,252,18],[253,17,254,18],[255,17,256,18],[257,17,258,18],[259,17,260,18],[261,17,262,18],[263,17,264,18],[265,17,266,18],[267,17,268,18],[269,17,270,18],[271,17,272,18],[273,17,274,18],[275,17,276,18],[277,17,278,18],[279,17,280,18],[281,17,282,18],[283,17,284,18],[285,17,286,18],[287,17,288,18],[289,17,290,18],[291,17,292,18],[293,17,294,18],[295,17,296,18],[297,17,298,18],[299,17,300,18],[301,17,302,18],[303,17,304,18],[305,17,306,18],[307,17,308,18],[309,17,310,18],[311,17,312,18],[313,17,314,18],[315,17,316,18],[317,17,318,18],[319,17,320,18],[321,17,322,18],[323,17,324,18],[325,17,326,18],[327,17,328,18],[329,17,330,18],[331,17,332,18],[333,17,334,18],[335,17,336,18],[337,17,338,18],[339,17,340,18],[341,17,342,18],[343,17,344,18],[345,17,346,18],[347,17,348,18],[349,17,350,18],[351,17,352,18],[353,17,354,18],[355,17,356,18],[357,17,358,18],[359,17,360,18],[361,17,362,18],[363,17,364,18],[365,17,366,18],[367,17,368,18],[369,17,370,18],[371,17,372,18],[373,17,374,18],[375,17,376,18],[377,17,378,18],[379,17,380,18],[381,17,382,18],[383,17,384,18],[385,17,386,18],[387,17,388,18],[389,17,390,18],[391,17,392,18],[393,17,394,18],[395,17,396,18],[397,17,398,18],[399,17,400,18],[401,17,402,18],[403,17,404,18],[405,17,406,18],[407,17,408,18],[409,17,410,18],[411,17,412,18],[413,17,414,18],[415,17,416,18],[417,17,418,18],[419,17,420,18],[421,17,422,18],[423,17,424,18],[425,17,426,18],[427,17,428,18],[429,17,430,18],[431,17,432,18],[433,17,434,18],[435,17,436,18],[437,19,439,58]]}
[{"$nulls":19},"Lists"]
[]
[]
[{"$nulls":21},"States",{"$nulls":10},"Yes/No",{"$nulls":18},"Schedule Items"]
[{"$nulls":75},"Zoom"]
[{"$nulls":21},"Alabama","Alabama","Alabama","Alabama","Alabama","Alabama","Alabama","Alabama","Alabama","Alabama",null,"Yes",{"$nulls":18},"Seller Accepted Offer",{"$nulls":23},{"v":1.1,"d":"110%"}]
[{"$nulls":21},"Alaska","Alaska","Alaska","Alaska","Alaska","Alaska","Alaska","Alaska","Alaska","Alaska",null,"No",{"$nulls":18},"Property Inspections",{"$nulls":23},{"v":1.09,"d":"109%"}]
[{"$nulls":21},"Arizona","Arizona","Arizona","Arizona","Arizona","Arizona","Arizona","Arizona","Arizona","Arizona",null,"PMT Type",{"$nulls":18},"Contractor Preparation / Bidding",{"$nulls":23},{"v":1.08,"d":"108%"}]
[{"$nulls":21},"Arkansas","Arkansas","Arkansas","Arkansas","Arkansas","Arkansas","Arkansas","Arkansas","Arkansas","Arkansas",{"$nulls":20},"Material Procurement",{"$nulls":23},{"v":1.07,"d":"107%"}]
[{"$nulls":21},"California","California","California","California","California","California","California","California","California","California",null,"Check",{"$nulls":18},"Architectural/Structural Design",{"$nulls":23},{"v":1.06,"d":"106%"}]
[{"$nulls":21},"Colorado","Colorado","Colorado","Colorado","Colorado","Colorado","Colorado","Colorado","Colorado","Colorado",null,"Credit Card",{"$nulls":18},"Utility Locates",{"$nulls":23},{"v":1.05,"d":"105%"}]
[{"$nulls":21},"Connecticut","Connecticut","Connecticut","Connecticut","Connecticut","Connecticut","Connecticut","Connecticut","Connecticut","Connecticut",null,"Debit Card",{"$nulls":18},"Dumpster Delivery",{"$nulls":23},{"v":1.04,"d":"104%"}]
[{"$nulls":21},"Delaware","Delaware","Delaware","Delaware","Delaware","Delaware","Delaware","Delaware","Delaware","Delaware",null,"Cash",{"$nulls":18},"Property Purchase Closing Date",{"$nulls":23},{"v":1.03,"d":"103%"}]
[{"$nulls":21},"Florida","Florida","Florida","Florida","Florida","Florida","Florida","Florida","Florida","Florida",null,"Bank Transfer",{"$nulls":18},"Demolition",{"$nulls":23},{"v":1.02,"d":"102%"}]
[{"$nulls":21},"Georgia","Georgia","Georgia","Georgia","Georgia","Georgia","Georgia","Georgia","Georgia","Georgia",null,"Paypal",{"$nulls":18},"Structural Repairs",{"$nulls":23},{"v":1.01,"d":"101%"}]
[{"$nulls":21},"Hawaii","Hawaii","Hawaii","Hawaii","Hawaii","Hawaii","Hawaii","Hawaii","Hawaii","Hawaii",null,"Other",{"$nulls":18},"Driveway Repairs/Replacement",{"$nulls":23},{"v":1,"d":"100%"}]
[{"$nulls":21},"Idaho","Idaho","Idaho","Idaho","Idaho","Idaho","Idaho","Idaho","Idaho","Idaho",null,"LMES",{"$nulls":18},"Siding",{"$nulls":23},{"v":0.99,"d":"99%"}]
[{"$nulls":21},"Illinois","Illinois","Illinois","Illinois","Illinois","Illinois","Illinois","Illinois","Illinois","Illinois",{"$nulls":20},"Deck Repair/Construction",{"$nulls":23},{"v":0.98,"d":"98%"}]
[{"$nulls":21},"Indiana","Indiana","Indiana","Indiana","Indiana","Indiana","Indiana","Indiana","Indiana","Indiana",null,"Labor/Equipment",{"$nulls":18},"Roof repair",{"$nulls":23},{"v":0.97,"d":"97%"}]
[{"$nulls":21},"Iowa","Iowa","Iowa","Iowa","Iowa","Iowa","Iowa","Iowa","Iowa","Iowa",null,"Material",{"$nulls":18},"Roof Replacement",{"$nulls":23},{"v":0.96,"d":"96%"}]
[{"$nulls":21},"Kansas","Kansas","Kansas","Kansas","Kansas","Kansas","Kansas","Kansas","Kansas","Kansas",null,"Subcontractor",{"$nulls":18},"Replace windows",{"$nulls":23},{"v":0.95,"d":"95%"}]
[{"$nulls":21},"Kentucky","Kentucky","Kentucky","Kentucky","Kentucky","Kentucky","Kentucky","Kentucky","Kentucky","Kentucky",null,"Expense Reimbursement #",{"$nulls":18},"Replace garage doors",{"$nulls":23},{"v":0.94,"d":"94%"}]
[{"$nulls":21},"Louisiana","Louisiana","Louisiana","Louisiana","Louisiana","Louisiana","Louisiana","Louisiana","Louisiana","Louisiana",{"$nulls":20},"Exterior Painting",{"$nulls":23},{"v":0.93,"d":"93%"}]
[{"$nulls":21},"Maine","Maine","Maine","Maine","Maine","Maine","Maine","Maine","Maine","Maine",null,"01",{"$nulls":18},"Landscaping",{"$nulls":23},{"v":0.92,"d":"92%"}]
[{"$nulls":21},"Maryland","Maryland","Maryland","Maryland","Maryland","Maryland","Maryland","Maryland","Maryland","Maryland",null,"02",{"$nulls":18},"Plumbing Rough In",{"$nulls":23},{"v":0.91,"d":"91%"}]
[{"$nulls":21},"Massachusetts","Massachusetts","Massachusetts","Massachusetts","Massachusetts","Massachusetts","Massachusetts","Massachusetts","Massachusetts","Massachusetts",null,"03",{"$nulls":18},"Mechanical Rough In",{"$nulls":23},{"v":0.9,"d":"90%"}]
[{"$nulls":21},"Michigan","Michigan","Michigan","Michigan","Michigan","Michigan","Michigan","Michigan","Michigan","Michigan",null,"04",{"$nulls":18},"Install new furnace",{"$nulls":23},{"v":0.89,"d":"89%"}]
[{"$nulls":21},"Minnesota","Minnesota","Minnesota","Minnesota","Minnesota","Minnesota","Minnesota","Minnesota","Minnesota","Minnesota",null,"05",{"$nulls":18},"Install new A/C",{"$nulls":23},{"v":0.88,"d":"88%"}]
[{"$nulls":21},"Mississippi","Mississippi","Mississippi","Mississippi","Mississippi","Mississippi","Mississippi","Mississippi","Mississippi","Mississippi",null,"06",{"$nulls":18},"Electrical Rough In",{"$nulls":23},{"v":0.87,"d":"87%"}]
[{"$nulls":21},"Missouri","Missouri","Missouri","Missouri","Missouri","Missouri","Missouri","Missouri","Missouri","Missouri",null,"07",{"$nulls":18},"Electrical Panel",{"$nulls":23},{"v":0.86,"d":"86%"}]
[{"$nulls":21},"Montana","Montana","Montana","Montana","Montana","Montana","Montana","Montana","Montana","Montana",null,"08",{"$nulls":18},"Framing/Drywall",{"$nulls":23},{"v":0.85,"d":"85%"}]
[{"$nulls":21},"Nebraska","Nebraska","Nebraska","Nebraska","Nebraska","Nebraska","Nebraska","Nebraska","Nebraska","Nebraska",null,"09",{"$nulls":18},"Doors and Trim",{"$nulls":23},{"v":0.84,"d":"84%"}]
[{"$nulls":21},"Nevada","Nevada","Nevada","Nevada","Nevada","Nevada","Nevada","Nevada","Nevada","Nevada",null,"10",{"$nulls":18},"Interior Painting",{"$nulls":23},{"v":0.83,"d":"83%"}]
[{"$nulls":21},"New Hampshire","New Hampshire","New Hampshire","New Hampshire","New Hampshire","New Hampshire","New Hampshire","New Hampshire","New Hampshire","New Hampshire",null,"11",{"$nulls":18},"Light Fixtures",{"$nulls":23},{"v":0.82,"d":"82%"}]
[{"$nulls":21},"New Jersey","New Jersey","New Jersey","New Jersey","New Jersey","New Jersey","New Jersey","New Jersey","New Jersey","New Jersey",null,"12",{"$nulls":18},"Kitchen Cabinets",{"$nulls":23},{"v":0.81,"d":"81%"}]
[{"$nulls":21},"New Mexico","New Mexico","New Mexico","New Mexico","New Mexico","New Mexico","New Mexico","New Mexico","New Mexico","New Mexico",null,"13",{"$nulls":18},"Countertops",{"$nulls":23},{"v":0.8,"d":"80%"}]
[{"$nulls":21},"New York","New York","New York","New York","New York","New York","New York","New York","New York","New York",null,"14",{"$nulls":18},"Bathroom Finishes",{"$nulls":23},{"v":0.79,"d":"79%"}]
[{"$nulls":21},"North Carolina","North Carolina","North Carolina","North Carolina","North Carolina","North Carolina","North Carolina","North Carolina","North Carolina","North Carolina",null,"15",{"$nulls":18},"Bathroom Fixtures",{"$nulls":23},{"v":0.78,"d":"78%"}]
[{"$nulls":21},"North Dakota","North Dakota","North Dakota","North Dakota","North Dakota","North Dakota","North Dakota","North Dakota","North Dakota","North Dakota",null,"16",{"$nulls":18},"Hardwood Flooring",{"$nulls":23},{"v":0.77,"d":"77%"}]
[{"$nulls":21},"Ohio","Ohio","Ohio","Ohio","Ohio","Ohio","Ohio","Ohio","Ohio","Ohio",null,"17",{"$nulls":18},"Carpet Flooring",{"$nulls":23},{"v":0.76,"d":"76%"}]
[{"$nulls":21},"Oklahoma","Oklahoma","Oklahoma","Oklahoma","Oklahoma","Oklahoma","Oklahoma","Oklahoma","Oklahoma","Oklahoma",null,"18",{"$nulls":18},"MEP Finish Work (cover plates, grilles/registers)",{"$nulls":23},{"v":0.75,"d":"75%"}]
[{"$nulls":21},"Oregon","Oregon","Oregon","Oregon","Oregon","Oregon","Oregon","Oregon","Oregon","Oregon",null,"19",{"$nulls":18},"Appliances",{"$nulls":23},{"v":0.74,"d":"74%"}]
[{"$nulls":21},"Pennsylvania","Pennsylvania","Pennsylvania","Pennsylvania","Pennsylvania","Pennsylvania","Pennsylvania","Pennsylvania","Pennsylvania","Pennsylvania",null,"20",{"$nulls":18},"Punchlist /Pre-Inspection",{"$nulls":23},{"v":0.73,"d":"73%"}]
[{"$nulls":21},"Rhode Island","Rhode Island","Rhode Island","Rhode Island","Rhode Island","Rhode Island","Rhode Island","Rhode Island","Rhode Island","Rhode Island",null,"21",{"$nulls":18},"Furnishings/Stagings",{"$nulls":23},{"v":0.72,"d":"72%"}]
[{"$nulls":21},"South Carolina","South Carolina","South Carolina","South Carolina","South Carolina","South Carolina","South Carolina","South Carolina","South Carolina","South Carolina",null,"22",{"$nulls":18},"Listing Day",{"$nulls":23},{"v":0.71,"d":"71%"}]
[{"$nulls":21},"South Dakota","South Dakota","South Dakota","South Dakota","South Dakota","South Dakota","South Dakota","South Dakota","South Dakota","South Dakota",null,"23",{"$nulls":18},"Open House",{"$nulls":23},{"v":0.7,"d":"70%"}]
[{"$nulls":21},"Tennessee","Tennessee","Tennessee","Tennessee","Tennessee","Tennessee","Tennessee","Tennessee","Tennessee","Tennessee",null,"24",{"$nulls":18},"Days-On-Market ",{"$nulls":23},{"v":0.69,"d":"69%"}]
[{"$nulls":21},"Texas","Texas","Texas","Texas","Texas","Texas","Texas","Texas","Texas","Texas",null,"25",{"$nulls":18},"Accepted Offer",{"$nulls":23},{"v":0.68,"d":"68%"}]
[{"$nulls":21},"Utah","Utah","Utah","Utah","Utah","Utah","Utah","Utah","Utah","Utah",null,"Area",{"$nulls":18},"Buyer Inspections",{"$nulls":23},{"v":0.67,"d":"67%"}]
[{"$nulls":21},"Vermont","Vermont","Vermont","Vermont","Vermont","Vermont","Vermont","Vermont","Vermont","Vermont",{"$nulls":20},"Inspection Repairs",{"$nulls":23},{"v":0.66,"d":"66%"}]
[{"$nulls":21},"Virginia","Virginia","Virginia","Virginia","Virginia","Virginia","Virginia","Virginia","Virginia","Virginia",null,"Exterior Repairs",{"$nulls":18},"Closing Period",{"$nulls":23},{"v":0.65,"d":"65%"}]
[{"$nulls":21},"Washington","Washington","Washington","Washington","Washington","Washington","Washington","Washington","Washington","Washington",null,"Kitchen",{"$nulls":18},"Property Sale Closing Date"]
[{"$nulls":21},"West Virginia","West Virginia","West Virginia","West Virginia","West Virginia","West Virginia","West Virginia","West Virginia","West Virginia","West Virginia",null,"Bathroom"]
[{"$nulls":21},"Wisconsin","Wisconsin","Wisconsin","Wisconsin","Wisconsin","Wisconsin","Wisconsin","Wisconsin","Wisconsin","Wisconsin",null,"Flooring"]
[{"$nulls":21},"Wyoming","Wyoming","Wyoming","Wyoming","Wyoming","Wyoming","Wyoming","Wyoming","Wyoming","Wyoming",null,"MEP Systems"]
[{"$nulls":21},"Vendors"]
[{"$nulls":21},"General Contractor",{"$nulls":14},"Chart of Accounts"]
[{"$nulls":21},"Handy Man",{"$nulls":14},"Bank Account"]
[{"$nulls":21},"Labor Ready",{"$nulls":14},"Credit Card"]
[{"$nulls":21},"Home Improvement Store",{"$nulls":14},"Loan"]
[{"$nulls":21},"Material Supplier",{"$nulls":14},"Petty Cash"]
[{"$nulls":21},"Equipment Rental",{"$nulls":14},"Expense Reimbursement"]
[{"$nulls":21},"Appliances Supplier",{"$nulls":14},"Other"]
[{"$nulls":21},"Dumpster Rental"]
[{"$nulls":21},"Demolition Contractor",{"$nulls":14},"ls"]
[{"$nulls":21},"Structural Repairs Contractor",{"$nulls":14},"ea"]
[{"$nulls":21},"Earthwork Contractor",{"$nulls":14},"lf"]
[{"$nulls":21},"Concrete Contractor",{"$nulls":14},"sf"]
[{"$nulls":21},"Masonry Contractor",{"$nulls":14},"sy"]
[{"$nulls":21},"Siding Contractor",{"$nulls":14},"cy"]
[{"$nulls":21},"Finish Carpentry Contractor",{"$nulls":14},"sq"]
[{"$nulls":21},"Roofing Contractor",{"$nulls":14},"hrs"]
[{"$nulls":21},"Window Contractor",{"$nulls":14},"week"]
[{"$nulls":21},"Garage Door Contractor",{"$nulls":14},"month"]
[{"$nulls":21},"Landscaping Contractor",{"$nulls":14},"sheet"]
[{"$nulls":21},"Drywall Contractor",{"$nulls":14},"gallon"]
[{"$nulls":21},"Cabinetry and Woodwork Contractor"]
[{"$nulls":21},"Countertops Contractor"]
[{"$nulls":21},"Flooring Contractor"]
[{"$nulls":21},"Hardwood Floor Contractor"]
[{"$nulls":21},"Tiling Contractor"]
[{"$nulls":21},"Painting Contractor"]
[{"$nulls":21},"Plumbing Contractor"]
[{"$nulls":21},"HVAC Contractor"]
[{"$nulls":21},"Electrical Contractor"]
[{"$nulls":21},"Furnishings Vendor"]
[{"$nulls":21},"Final Cleaning Services"]
[{"$nulls":21},"Pool Contractor"]
[{"$nulls":21},"Staging Contractor"]
[{"$nulls":21},"Real Estate Agent"]
[{"$nulls":21},"Law Services"]
[{"$nulls":21},"Accounting Services"]
[{"$nulls":21},"Title Services"]

{"sheet":"EULA","index":1,"n_rows":19,"n_cols":11,"rows_kept":19,"merged":[[1,2,2,5],[1,8,1,9],[1,10,1,11],[2,8,2,9],[2,10,2,11],[4,3,6,6],[8,3,8,10],[9,3,9,10],[10,3,10,10],[11,3,11,10],[12,3,12,10],[13,3,13,10],[14,3,14,10],[15,3,15,10],[16,3,16,10],[17,3,17,10],[18,3,18,11]]}
[]
[null,null,"Wholesaling Spreadsheet - Pro Version",{"$nulls":5},"# of Licenses:",null,"+1 User License"]
[{"$nulls":8},"Licensed to:",null,{"$f":"username()","v":"Costpoint Solutions"}]
[]
[{"$nulls":3},"END-USER LICENSE AGREEMENT"]
[]
[]
[]
[{"$nulls":3},"IMPORTANT—READ CAREFULLY:   This End-User License Agreement (“EULA”) is a legal agreement between you and wholesalingspreadsheet.com that covers all products made by wholesalingspreadsheet.com. By downloading, accessing or otherwise using any spreadsheets you agree to be bound by the terms of this EULA. "]
[{"$nulls":3},"Spreadsheet License"]
[{"$nulls":3},"Each spreadsheet is protected by copyright laws and international copyright treaties, as well as other intellectual property laws and treaties. "]
[{"$nulls":3},"1. GRANT OF LICENSE.  This EULA grants you the right to use this spreadsheet for personal or business use only and it may not be distributed outside of your organization.  You may not sell, resell, license, rent, lease, lend, or otherwise transfer for value.  You may not remove or alter any logo, trademark, copyright, hyperlinks, disclaimers, terms of use, or other proprietary notices within the spreadsheet.  "]
[{"$nulls":3},"2. TERMINATION.  Without prejudice to any other rights, wholesalingspreadsheet.com may terminate this EULA if you fail to comply with the terms and conditions of this EULA.  In such event, you must destroy all copies of any spreadsheet.  "]
[{"$nulls":3},"3. DISCLAIMER.  Real property businesses and earnings derived therefrom, have unknown risks \ninvolved, and are not suitable for everyone.  Making decisions based on any information presented in our products or on our website, should be done only with the knowledge that you could experience significant losses, or make no money at all.  Only risk capital should be used.\n\n"]
[{"$nulls":3},"All products and services of our company are for educational and informational purposes only and are provided \"As-Is\" without warranty of any kind.  wholesalingspreadsheet.com hereby disclaim all warranties and conditions with regard to the products, including all implied warranties and conditions of merchantability, fitness for a particular purpose, title and non-infringement.  In no event shall wholesalingspreadsheet.com be liable for any special, indirect or consequential damages or any damages whatsoever resulting from loss of use, data or profits, whether in action of the contract, negligence or other tortious action, arising out of or in connection with the products.  Use caution and seek the advice of qualified professionals.  Check with your accountant, lawyer or professional advisor, before acting on this or any information."]
[{"$nulls":3},"Users of our products, services and website are advised to do their own due diligence when it comes to making business decisions and all information, programs, products and services that have been provided should be independently verified by your own qualified professionals.  Our information, products and services should be carefully considered and evaluated before reaching a business decision, or whether to rely on them.  "]
[{"$nulls":3},"You agree that our company is not responsible for the success or failure of your business decisions relating to any information presented by our company, or our company products and/or services."]
[{"$nulls":3},"4. MISCELLANEOUS. Some states do not allow the limitation or exclusion of liability for incidental or consequential damages, so the above limitation may not apply to you."]
[{"$nulls":3},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"MACROS","index":2,"n_rows":38,"n_cols":35,"rows_kept":38,"merged":[[4,26,10,56],[37,34,38,72]]}
[]
[]
[]
[]
[{"$nulls":26},"Welcome!"]
{"$rows_empty":32}
[{"$nulls":34},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"ADMIN","index":3,"n_rows":59,"n_cols":53,"rows_kept":59,"hidden":true,"merged":[[2,22,2,44],[2,45,2,51],[2,52,2,64],[3,22,3,44],[3,45,3,51],[3,52,3,64],[4,22,4,44],[4,45,4,51],[4,52,4,64],[5,22,5,44],[5,45,5,51],[5,52,5,64],[6,22,6,44],[6,45,6,51],[6,52,6,64],[7,5,7,19],[7,22,7,44],[7,45,7,51],[7,52,7,64],[8,5,9,19],[8,22,8,44],[8,45,8,51],[8,52,8,64],[9,22,9,44],[9,45,9,51],[9,52,9,64],[10,22,10,44],[10,45,10,51],[10,52,10,64],[11,22,11,44],[11,45,11,51],[11,52,11,64],[12,22,12,44],[12,45,12,51],[12,52,12,64],[13,22,13,44],[13,45,13,51],[13,52,13,64],[14,22,14,44],[14,45,14,51],[14,52,14,64],[15,22,15,44],[15,45,15,51],[15,52,15,64],[16,22,16,44],[16,45,16,51],[16,52,16,64],[17,22,17,44],[17,45,17,51],[17,52,17,64],[18,22,18,44],[18,45,18,51],[18,52,18,64],[19,22,19,44],[19,45,19,51],[19,52,19,64],[20,22,20,44],[20,45,20,51],[20,52,20,64],[21,22,21,44],[21,45,21,51],[21,52,21,64],[22,22,22,44],[22,45,22,51],[22,52,22,64],[23,22,23,44],[23,45,23,51],[23,52,23,64],[24,22,24,44],[24,45,24,51],[24,52,24,64],[25,22,25,44],[25,45,25,51],[25,52,25,64],[26,22,26,44],[26,45,26,51],[26,52,26,64],[27,22,27,44],[27,45,27,51],[27,52,27,64],[28,22,28,44],[28,45,28,51],[28,52,28,64],[29,22,29,44],[29,45,29,51],[29,52,29,64],[30,22,30,44],[30,45,30,51],[30,52,30,64],[31,22,31,44],[31,45,31,51],[31,52,31,64],[32,22,32,44],[32,45,32,51],[32,52,32,64],[33,22,33,44],[33,45,33,51],[33,52,33,64],[34,22,34,44],[34,45,34,51],[34,52,34,64],[35,22,35,44],[35,45,35,51],[35,52,35,64],[36,22,36,44],[36,45,36,51],[36,52,36,64],[37,22,37,44],[37,45,37,51],[37,52,37,64],[38,22,38,44],[38,45,38,51],[38,52,38,64],[39,22,39,44],[39,45,39,51],[39,52,39,64],[40,22,40,44],[40,45,40,51],[40,52,40,64],[41,22,41,44],[41,45,41,51],[41,52,41,64],[42,22,42,44],[42,45,42,51],[42,52,42,64],[43,22,43,44],[43,45,43,51],[43,52,43,64],[44,22,44,44],[44,45,44,51],[44,52,44,64],[45,22,45,44],[45,45,45,51],[45,52,45,64],[46,22,46,44],[46,45,46,51],[46,52,46,64],[47,22,47,44],[47,45,47,51],[47,52,47,64],[48,22,48,44],[48,45,48,51],[48,52,48,64],[49,22,49,44],[49,45,49,51],[49,52,49,64],[50,22,50,44],[50,45,50,51],[50,52,50,64],[51,22,51,44],[51,45,51,51],[51,52,51,64],[52,22,52,44],[52,45,52,51],[52,52,52,64],[53,22,53,44],[53,45,53,51],[53,52,53,64],[54,22,54,44],[54,45,54,51],[54,52,54,64],[55,22,55,44],[55,45,55,51],[55,52,55,64],[56,22,56,44],[56,45,56,51],[56,52,56,64],[57,22,57,44],[57,45,57,51],[57,52,57,64],[58,22,58,44],[58,45,58,51],[58,52,58,64]]}
[]
[]
[{"$nulls":22},"TOOL OR REPORT",{"$nulls":22},"PASSWORD PROTECTED?",{"$nulls":6},"PASSWORD"]
[]
[{"$nulls":22},"INFO SHEET"]
[{"$nulls":22},"DEAL ANALYSIS TOOLS"]
[{"$nulls":22},"REPAIR ESTIMATOR"]
[{"$nulls":5},"This Sheet's Password",{"$nulls":16},"REHAB ANALYZER"]
[{"$nulls":5},"password",{"$nulls":16},"WHOLESALE CALCULATOR"]
[{"$nulls":22},"RENTAL CALCULATOR"]
[{"$nulls":22},"DEAL ANALYSIS REPORTS"]
[{"$nulls":22},"INSPECTION CHECKLIST"]
[{"$nulls":22},"REPAIR COST ESTIMATE REPORT"]
[{"$nulls":22},"MAXIMUM PURCHASE PRICE REPORT"]
[{"$nulls":22},"INVESTMENT REPORT"]
[{"$nulls":22},"HOMEOWNER OFFER REPORT"]
[{"$nulls":22},"WHOLESALE MARKETING SHEET"]
[{"$nulls":22},"WHOLESALE MARKETING PACKET"]
[{"$nulls":22},"RENTAL CASH FLOW REPORT"]
[{"$nulls":22},"DEAL CHEAT SHEET"]
[{"$nulls":22},"FINANCING CHEAT SHEET"]
[{"$nulls":22},"PROJECT MANAGEMENT TOOLS"]
[{"$nulls":22},"PROJECT SCHEDULER"]
[{"$nulls":22},"TASK MANAGER"]
[{"$nulls":22},"CONTACT MANAGER"]
[{"$nulls":22},"PROJECT MANAGEMENT REPORTS"]
[{"$nulls":22},"CONTRACTOR PREQUALIFICATION FORM"]
[{"$nulls":22},"SCOPE OF WORK REPORT"]
[{"$nulls":22},"REHAB CHECKLIST"]
[{"$nulls":22},"SHOPPING LIST REPORT"]
[{"$nulls":22},"PUNCHLIST"]
[{"$nulls":22},"LIEN WAIVER REPORT"]
[{"$nulls":22},"FOR SALE FLYER"]
[{"$nulls":22},"VENDOR CONTACT LIST"]
[{"$nulls":22},"VENDOR TAX & INSURANCE"]
[{"$nulls":22},"ACCOUNTING TOOLS"]
[{"$nulls":22},"VENDOR SETUP"]
[{"$nulls":22},"ACCOUNT SETUP"]
[{"$nulls":22},"REPAIRS BUDGETER"]
[{"$nulls":22},"PROJECT BUDGETER"]
[{"$nulls":22},"EXPENSE TRACKER"]
[{"$nulls":22},"REPAIR FORECASTER"]
[{"$nulls":22},"PROJECT FORECASTER"]
[{"$nulls":22},"VENDOR IMPORTING/EXPORTING"]
[{"$nulls":22},"ACCOUNT IMPORTING/EXPORTING"]
[{"$nulls":22},"EXPENSE IMPORTING/EXPORTING"]
[{"$nulls":22},"ACCOUNTING REPORTS"]
[{"$nulls":22},"REPAIR BUDGET REPORT"]
[{"$nulls":22},"REPAIR BUDGET VS ESTIMATE"]
[{"$nulls":22},"PROJECT BUDGET REPORT"]
[{"$nulls":22},"PROJECT BUDGET VS ESTIMATE"]
[{"$nulls":22},"EXPENSE REPORT SUMMARY"]
[{"$nulls":22},"EXPENSE REPORT BY SCOPE"]
[{"$nulls":22},"EXPENSE REPORT BY VENDOR"]
[{"$nulls":22},"EXPENSE REPORT BY ACCOUNT"]
[{"$nulls":22},"PROJECTIONS REPORT"]
[{"$nulls":22},"FINAL PROFIT REPORT"]
[{"$nulls":22},"VENDOR COMPENSATION REPORT"]
[{"$nulls":22},"VENDOR 1099 REPORT"]

{"sheet":"HOME","index":4,"n_rows":36,"n_cols":57,"rows_kept":36,"merged":[[2,26,8,56],[31,56,31,61],[32,56,33,61],[35,34,36,72]]}
[]
[]
[{"$nulls":26},"Welcome"]
{"$rows_empty":28}
[{"$nulls":56},"Adjust the Zoom"]
[{"$nulls":56},{"v":1,"d":"100%"}]
[]
[]
[{"$nulls":34},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"REHAB","index":5,"n_rows":36,"n_cols":35,"rows_kept":36,"merged":[[2,26,8,56],[35,34,36,72]]}
[]
[]
[{"$nulls":26},"REHAB"]
{"$rows_empty":32}
[{"$nulls":34},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"REHAB INFO SHEET","index":6,"n_rows":158,"n_cols":184,"rows_kept":158,"merged":[[1,31,1,32],[1,33,1,40],[1,41,1,42],[1,43,1,54],[1,55,1,56],[1,57,1,64],[2,21,4,74],[2,107,2,119],[2,122,2,134],[4,107,4,114],[4,115,4,119],[4,122,4,126],[4,129,4,134],[5,21,6,22],[5,23,6,37],[5,38,6,74],[5,107,5,114],[5,115,5,119],[5,122,5,134],[5,136,5,140],[5,141,5,145],[5,149,5,161],[5,164,5,176],[6,107,6,114],[6,115,6,119],[6,136,6,140],[6,141,6,144],[6,149,6,156],[6,157,6,161],[6,164,6,168],[6,171,6,176],[7,21,8,22],[7,23,8,37],[7,38,8,74],[7,107,7,114],[7,115,7,119],[7,122,7,134],[7,149,7,156],[7,157,7,161],[7,164,7,176],[7,178,7,182],[7,183,7,187],[8,115,8,119],[8,122,8,126],[8,129,8,134],[8,136,8,140],[8,141,8,144],[8,149,8,156],[8,157,8,161],[8,178,8,182],[8,183,8,186],[9,21,10,22],[9,23,10,37],[9,38,10,74],[9,107,9,119],[9,122,9,134],[9,149,9,156],[9,157,9,161],[9,164,9,176],[10,107,10,114],[10,115,10,119],[10,122,10,134],[10,157,10,161],[10,164,10,168],[10,171,10,176],[10,178,10,182],[10,183,10,186],[11,21,12,22],[11,23,12,37],[11,38,12,74],[11,107,11,114],[11,115,11,119],[11,149,11,161],[11,164,11,176],[12,107,12,114],[12,115,12,119],[12,123,12,133],[12,136,12,146],[12,149,12,156],[12,157,12,161],[12,164,12,176],[13,21,14,22],[13,23,14,37],[13,38,14,74],[13,107,13,114],[13,115,13,119],[13,123,13,133],[13,136,13,146],[14,107,14,114],[14,115,14,119],[14,136,14,146],[15,21,16,22],[15,23,16,37],[15,38,16,74],[15,107,15,119],[15,123,15,133],[15,149,15,156],[15,157,15,161],[15,165,15,175],[15,178,15,188],[16,107,16,114],[16,115,16,119],[16,123,16,133],[16,136,16,146],[16,149,16,156],[16,157,16,161],[16,165,16,175],[16,178,16,188],[17,21,18,22],[17,23,18,37],[17,38,18,74],[17,107,17,114],[17,115,17,119],[17,136,17,146],[17,149,17,156],[17,157,17,161],[17,178,17,188],[18,107,18,114],[18,115,18,119],[18,123,18,133],[18,149,18,156],[18,157,18,161],[18,165,18,175],[19,21,20,22],[19,23,20,37],[19,38,20,52],[19,53,20,58],[19,59,20,74],[19,77,20,86],[19,107,19,114],[19,115,19,119],[19,123,19,133],[19,136,19,146],[19,149,19,161],[19,165,19,175],[19,178,19,188],[20,107,20,114],[20,115,20,119],[20,136,20,146],[20,149,20,156],[20,157,20,161],[20,178,20,188],[21,21,22,22],[21,23,22,37],[21,38,22,45],[21,46,22,51],[21,52,22,59],[21,60,22,66],[21,67,22,74],[21,107,21,119],[21,122,21,134],[21,149,21,156],[21,157,21,161],[21,165,21,175],[22,107,22,114],[22,115,22,119],[22,122,22,134],[22,136,22,146],[22,149,22,156],[22,157,22,161],[22,165,22,175],[22,178,22,188],[23,21,24,22],[23,23,24,37],[23,38,24,51],[23,52,24,53],[23,54,24,60],[23,61,24,74],[25,107,25,114],[25,115,25,119],[25,122,25,134],[25,136,25,146],[25,149,25,156],[25,157,25,161],[25,178,25,188],[26,21,28,74],[26,107,26,114],[26,115,26,119],[26,149,26,156],[26,157,26,161],[26,164,26,176],[27,136,27,146],[27,149,27,161],[27,164,27,176],[27,178,27,188],[28,107,28,114],[28,115,28,119],[28,136,28,146],[28,149,28,156],[28,157,28,161],[28,164,28,176],[28,178,28,188],[29,21,30,38],[29,39,30,74],[29,107,29,114],[29,115,29,119],[30,136,30,146],[30,149,30,156],[30,157,30,161],[30,178,30,188],[31,21,32,22],[31,23,32,30],[31,31,32,38],[31,39,32,40],[31,41,32,47],[31,48,32,56],[31,57,32,58],[31,59,32,65],[31,66,32,74],[31,107,31,113],[31,114,31,119],[31,136,31,146],[31,149,31,156],[31,157,31,161],[31,178,31,188],[32,107,32,119],[32,149,32,156],[32,157,32,161],[33,21,34,22],[33,23,34,30],[33,31,34,38],[33,39,34,40],[33,41,34,47],[33,48,34,56],[33,57,34,58],[33,59,34,65],[33,66,34,74],[33,107,33,114],[33,115,33,119],[33,149,33,156],[33,157,33,161],[33,178,33,188],[34,107,34,114],[34,115,34,119],[34,178,34,188],[35,21,36,30],[35,31,36,38],[35,39,36,40],[35,41,36,47],[35,48,36,56],[35,57,36,58],[35,59,36,65],[35,66,36,74],[35,107,35,114],[35,115,35,119],[35,129,36,132],[35,136,35,146],[36,107,36,114],[36,115,36,119],[36,136,36,146],[37,107,37,114],[37,115,37,119],[37,149,37,155],[37,156,37,161],[38,36,40,59],[38,149,38,161],[38,178,38,188],[39,60,39,73],[39,107,39,119],[39,136,39,146],[39,149,39,156],[39,157,39,161],[39,178,39,188],[40,107,40,114],[40,115,40,119],[40,136,40,146],[40,149,40,156],[40,157,40,161],[41,107,41,114],[41,115,41,119],[41,149,41,156],[41,157,41,161],[42,21,45,41],[42,42,45,53],[42,107,42,114],[42,115,42,119],[42,136,42,146],[42,149,42,156],[42,157,42,161],[42,178,42,188],[43,55,44,68],[43,70,44,73],[43,107,43,114],[43,115,43,119],[43,136,43,146],[43,149,43,156],[43,157,43,161],[43,178,43,188],[45,55,45,68],[45,70,45,73],[45,178,45,188],[46,21,47,50],[46,51,47,74],[46,178,46,188],[48,21,51,22],[48,23,51,29],[48,30,50,50],[48,51,48,74],[49,51,51,74],[51,30,52,50],[51,106,52,109],[51,110,52,113],[51,114,52,117],[51,119,52,122],[51,123,52,126],[51,127,52,130],[52,51,52,74],[52,137,53,140],[52,141,53,144],[53,21,55,22],[53,23,55,29],[53,30,55,35],[53,36,55,37],[53,38,55,44],[53,45,55,50],[53,51,53,62],[53,63,53,74],[54,51,55,62],[54,63,55,74],[54,137,55,140],[54,141,55,144],[54,145,55,148],[56,21,58,22],[56,23,58,29],[56,30,58,35],[56,36,58,37],[56,38,58,44],[56,45,58,50],[56,51,56,56],[56,57,56,62],[56,63,56,74],[56,137,57,140],[56,141,57,144],[56,145,57,148],[57,51,58,56],[57,57,58,62],[57,63,58,74],[58,106,59,109],[58,110,59,113],[58,137,59,140],[58,141,59,144],[58,145,59,148],[59,21,61,22],[59,23,61,29],[59,30,61,35],[59,36,61,37],[59,38,61,44],[59,45,61,50],[59,51,59,62],[59,63,59,74],[60,51,61,62],[60,63,61,74],[60,137,61,140],[60,141,61,144],[60,145,61,148],[62,21,64,22],[62,23,64,29],[62,30,64,35],[62,36,64,37],[62,38,64,44],[62,45,64,50],[62,51,62,62],[62,63,62,74],[62,137,66,140],[62,141,66,144],[62,145,66,148],[63,51,64,62],[63,63,64,74],[65,21,65,74],[66,21,67,35],[68,22,68,34],[68,36,68,47],[68,49,68,60],[68,62,68,73],[69,22,70,34],[69,36,70,47],[69,49,70,60],[69,62,70,73],[71,21,71,35],[71,36,71,47],[71,49,71,60],[71,61,71,74],[72,21,73,35],[74,22,74,34],[74,36,74,47],[74,49,74,60],[74,62,74,73],[75,22,76,34],[75,36,76,47],[75,49,76,60],[75,62,76,73],[77,21,77,35],[77,36,77,47],[77,49,77,60],[77,61,77,74],[79,21,82,41],[79,42,82,53],[79,110,81,113],[79,114,81,117],[79,118,81,121],[79,123,81,126],[80,55,81,68],[80,70,81,73],[82,55,82,68],[82,70,82,73],[82,106,83,109],[82,110,83,113],[82,114,83,117],[82,118,83,121],[83,21,84,50],[83,51,84,74],[83,127,84,130],[84,106,85,109],[84,110,85,113],[84,114,85,117],[84,118,85,121],[85,21,88,22],[85,23,88,29],[85,30,87,50],[85,51,85,74],[85,123,86,126],[85,127,86,130],[86,51,88,74],[86,106,87,109],[86,110,87,113],[86,114,87,117],[86,118,87,121],[88,30,89,50],[88,106,89,109],[88,110,89,113],[88,114,89,117],[88,118,89,121],[89,51,89,74],[90,21,92,22],[90,23,92,29],[90,30,92,35],[90,36,92,37],[90,38,92,44],[90,45,92,50],[90,51,90,62],[90,63,90,74],[90,110,91,113],[90,114,91,117],[90,118,91,121],[91,51,92,62],[91,63,92,74],[93,21,95,22],[93,23,95,29],[93,30,95,35],[93,36,95,37],[93,38,95,44],[93,45,95,50],[93,51,93,56],[93,57,93,62],[93,63,93,74],[94,51,95,56],[94,57,95,62],[94,63,95,74],[96,21,98,22],[96,23,98,29],[96,30,98,35],[96,36,98,37],[96,38,98,44],[96,45,98,50],[96,51,96,62],[96,63,96,74],[97,51,98,62],[97,63,98,74],[99,21,101,22],[99,23,101,29],[99,30,101,35],[99,36,101,37],[99,38,101,44],[99,45,101,50],[99,51,99,62],[99,63,99,74],[100,51,101,62],[100,63,101,74],[102,21,102,74],[103,21,104,35],[105,22,105,34],[105,36,105,47],[105,49,105,60],[105,62,105,73],[106,22,107,34],[106,36,107,47],[106,49,107,60],[106,62,107,73],[108,21,108,35],[108,36,108,47],[108,49,108,60],[108,61,108,74],[109,21,110,35],[111,22,111,34],[111,36,111,47],[111,49,111,60],[111,62,111,73],[112,22,113,34],[112,36,113,47],[112,49,113,60],[112,62,113,73],[114,21,114,35],[114,36,114,47],[114,49,114,60],[114,61,114,74],[116,21,118,74],[120,22,120,34],[120,36,120,47],[120,49,120,60],[120,62,120,73],[121,22,122,34],[121,36,122,47],[121,49,122,60],[121,62,122,73],[124,21,124,35],[124,36,124,47],[124,49,124,60],[124,61,124,74],[126,21,128,74],[129,21,132,21],[129,22,132,23],[129,24,130,31],[129,32,130,49],[129,50,130,57],[129,58,130,74],[131,24,132,29],[131,30,132,35],[131,36,132,39],[131,40,132,45],[131,46,132,49],[131,50,132,57],[131,58,132,63],[131,64,132,74],[133,21,136,21],[133,22,136,23],[133,24,134,31],[133,32,134,49],[133,50,134,57],[133,58,134,74],[135,24,136,29],[135,30,136,35],[135,36,136,39],[135,40,136,45],[135,46,136,49],[135,50,136,57],[135,58,136,63],[135,64,136,74],[137,21,140,21],[137,22,140,23],[137,24,138,31],[137,32,138,49],[137,50,138,57],[137,58,138,74],[139,24,140,29],[139,30,140,35],[139,36,140,39],[139,40,140,45],[139,46,140,49],[139,50,140,57],[139,58,140,63],[139,64,140,74],[142,21,144,74],[145,21,146,22],[145,23,146,34],[145,35,146,74],[147,21,148,22],[147,23,148,34],[147,35,148,74],[149,21,150,22],[149,23,150,34],[149,35,150,74],[151,21,152,22],[151,23,152,34],[151,35,152,74],[153,21,154,22],[153,23,154,34],[153,35,154,50],[153,51,154,56],[153,57,154,74],[154,77,155,86],[155,21,156,22],[155,23,156,34],[155,35,156,74],[157,39,158,74]]}
[]
[{"$nulls":31},{"$f":"IF(1>0,1,0)","v":1},null,"Required Field",{"$nulls":7},{"$f":"IF(1>0,1,0)","v":1},null,"Suggested, but Not Required",{"$nulls":11},{"$f":"IF(1>0,1,0)","v":1},null,"Field Completed",{"$nulls":49},"Loan 1",{"$nulls":41},"Loan 2"]
[{"$nulls":21},"Property Information:",{"$nulls":80},"Lists:",{"$nulls":4},"Amount of Loan Required:",{"$nulls":14},"Financing Calculation"]
[]
[{"$nulls":102},"Property Type:",{"$nulls":4},"Purchase Only",{"$nulls":7},{"$f":"MAXIMUM_PURCHASE_PRICE*DZ5","v":0},{"$nulls":6},"Algo",{"$nulls":6},{"$f":"IF(BI40=\"Financed\",1,0)","v":0},{"$nulls":6},"Specific Loan Amount Algo"]
[{"$nulls":21},{"$f":"IF(Project_Name>0,1,0)","v":1},null,"Project Name:",{"$nulls":14},"Bat House",{"$nulls":63},"Single Family Home",{"$nulls":4},"Repairs Only",{"$nulls":7},{"$f":"(TOTAL_REPAIR_ESTIMATE+REPAIR_CONTINGENCY)*DZ5","v":0},{"$nulls":6},"If financed =1",{"$nulls":13},"If false",{"$nulls":4},"If false",{"$nulls":7},"Amount of Loan Required:",{"$nulls":14},"Financing Calculation"]
[{"$nulls":102},"Duplex",{"$nulls":4},"All Costs",{"$nulls":7},{"$f":"(TOTAL_BUYING_COSTS+TOTAL_HOLDING_COSTS+TOTAL_REPAIR_ESTIMATE+REPAIR_CONTINGENCY+MAXIMUM_PURCHASE_PRICE-BF58-AZ61-BF95-AZ98)*DZ5","v":0},{"$nulls":20},{"$f":"IF(DZ5=0,\"All Cash\",((((((IF(AE49=\"\",\"Select Loan Type or Input Amount...\",IF(AE49=\"Purchase Price Only\",DL5,IF(AE49=\"Repair Cost Only\",DL6,IF(AE49=\"All Costs\",DL7,IF(AE49=\"Specific Loan Amount\",DL8))))))))))))","v":"All Cash"},{"$nulls":4},{"$f":"IF(EG7=FALSE,AE49)","v":false},{"$nulls":7},"Purchase Only",{"$nulls":7},{"$f":"MAXIMUM_PURCHASE_PRICE*FP7","v":0},{"$nulls":6},"Algo",{"$nulls":6},{"$f":"IF(BI40=\"Financed\",1,0)","v":0},{"$nulls":6},"Specific Loan Amount Algo"]
[{"$nulls":21},{"$f":"IF(AM8>0,1,0)","v":1},null,"Property Type:",{"$nulls":14},"Single Family Home",{"$nulls":63},"Condo",{"$nulls":4},"Specific Loan Amount",{"$nulls":7},{"$f":"IFERROR(EG9,0)","v":0},{"$nulls":6},"Down payment Required:",{"$nulls":26},"Repairs Only",{"$nulls":7},{"$f":"(TOTAL_REPAIR_ESTIMATE+REPAIR_CONTINGENCY)*FP7","v":0},{"$nulls":6},"If financed =1",{"$nulls":13},"If false",{"$nulls":4},"If false"]
[{"$nulls":102},"Apartment",{"$nulls":4},"ARV",{"$nulls":7},{"$f":"ARV","v":{"v":175000,"d":"$175,000"}},{"$nulls":6},"Algo",{"$nulls":6},{"$f":"IF(AE54=\"yes\",1,0)","v":0},{"$nulls":6},{"$f":"EL7/1","v":0},{"$nulls":4},{"$f":"IFERROR(EG9,\"Fix Financing Amount\")","v":0},{"$nulls":7},"All Costs",{"$nulls":7},{"$f":"(TOTAL_BUYING_COSTS+TOTAL_HOLDING_COSTS+TOTAL_REPAIR_ESTIMATE+REPAIR_CONTINGENCY+MAXIMUM_PURCHASE_PRICE-BF58-AZ61-BF95-AZ98)*FP7","v":0},{"$nulls":20},{"$f":"IF(FP7=0,\"All Cash\",((((((IF(AE86=\"\",\"Select Loan Type or Input Amount...\",IF(AE86=\"Purchase Price Only\",FB7,IF(AE86=\"Repair Cost Only\",FB8,IF(AE86=\"All Costs\",FB9,IF(AE86=\"Specific Loan Amount\",FB10))))))))))))","v":"All Cash"},{"$nulls":4},{"$f":"IF(FW9=FALSE,AE86)","v":false}]
[{"$nulls":21},{"$f":"IF(Street_Address>0,1,0)","v":1},null,"Street Address:",{"$nulls":14},"2325 NW 49th St",{"$nulls":68},"Down payment Amount:",{"$nulls":14},"If yes=1",{"$nulls":26},"Specific Loan Amount",{"$nulls":7},{"$f":"IFERROR(FW11,0)","v":0},{"$nulls":6},"Down payment Required:"]
[{"$nulls":102},"Status:",{"$nulls":4},"Purchase Only",{"$nulls":7},{"$f":"(DL5*$AT$54)*$DZ$9","v":0},{"$nulls":6},"RESULTS",{"$nulls":16},"Term",null,{"$f":"IF(BS44=0,30,BS44)","v":30},{"$nulls":7},"ARV",{"$nulls":7},{"$f":"ARV","v":{"v":175000,"d":"$175,000"}},{"$nulls":6},"Algo",{"$nulls":6},{"$f":"IF(AE91=\"yes\",1,0)","v":0},{"$nulls":6},{"$f":"GB9/1","v":0},{"$nulls":4},{"$f":"IFERROR(FW11,\"Fix Financing Amount\")","v":0}]
[{"$nulls":21},{"$f":"IF(City_State_Zip>0,1,0)","v":1},null,"City/State/Zip Code:",{"$nulls":14},"Kansas City, MO 64151",{"$nulls":63},"REO",{"$nulls":4},"Repairs Only",{"$nulls":7},{"$f":"(DL6*$AT$54)*$DZ$9","v":0},{"$nulls":33},"Down payment Amount:",{"$nulls":14},"If yes=1"]
[{"$nulls":102},"HUD",{"$nulls":4},"All Costs",{"$nulls":7},{"$f":"(DL7*$AT$54)*$DZ$9","v":0},{"$nulls":7},"Loan Amount",{"$nulls":10},{"$f":"IFERROR(DT14/1,0)","v":0},null,"Loan Amount after Downpayment",{"$nulls":12},"Purchase Only",{"$nulls":7},{"$f":"(FB7*AT91)*FQ11","v":0},{"$nulls":6},"RESULTS"]
[{"$nulls":21},{"$f":"IF(Subdivision>0,1,0)","v":1},null,"Subdivision:",{"$nulls":14},"Misty Woods",{"$nulls":63},"Homepath",{"$nulls":4},"Specific Loan Amount",{"$nulls":7},{"$f":"(DL8*$AT$54)*$DZ$9","v":0},{"$nulls":7},{"$f":"IF(DZ5=0,\"All Cash\",((((((IF(AE49=\"\",\"Select Loan Type or Input Amount...\",IF(AE49=\"Purchase Price Only\",DL5,IF(AE49=\"Repair Cost Only\",DL6,IF(AE49=\"All Costs\",DL7,IF(AE49=\"ARV\",DL9,IF(EG7=FALSE,EL9)))))))))))))","v":"All Cash"},{"$nulls":10},{"$f":"IF(EE13=0,0,DT14)","v":0},null,{"$f":"IFERROR(Loan_Amount-Down_Payment,0)","v":{"v":0,"d":"$0"}},{"$nulls":44},"Term",null,{"$f":"IF(BS81=0,30,BS81)","v":30}]
[{"$nulls":102},"FSBO",{"$nulls":4},"ARV",{"$nulls":7},{"$f":"(DL9*$AT$54)*$DZ$9","v":0},{"$nulls":20},{"$f":"IF(Down_Payment=\"Select Loan Type\",\"Select Loan Type\",EG14)","v":"Select Loan Type"}]
[{"$nulls":21},{"$f":"IF(School_District>0,1,0)","v":1},null,"School District:",{"$nulls":14},"Park Hill School District",{"$nulls":63},"Short Sale",{"$nulls":4},"Loan Principal After Down payment",{"$nulls":15},"Down Payment Amount",{"$nulls":25},"Repairs Only",{"$nulls":7},{"$f":"(FB8*AT91)*FQ11","v":0},{"$nulls":7},"Loan Amount",{"$nulls":10},{"$f":"IFERROR(FJ17/1,0)","v":0},null,"Loan Amount after Downpayment"]
[{"$nulls":107},"Purchase Only",{"$nulls":7},{"$f":"DL5-DL11","v":0},{"$nulls":7},{"$f":"IFERROR(Loan_Amount*AT54,\"Select Loan Type\")","v":"Select Loan Type"},{"$nulls":12},"Cash Outlay Output",{"$nulls":12},"All Costs",{"$nulls":7},{"$f":"(FB9*AT91)*FQ11","v":0},{"$nulls":7},{"$f":"IF(FP7=0,\"All Cash\",((((((IF(AE86=\"\",\"Select Loan Type or Input Amount...\",IF(AE86=\"Purchase Price Only\",FB7,IF(AE86=\"Repair Cost Only\",FB8,IF(AE86=\"All Costs\",FB9,IF(AE86=\"ARV\",ARV,IF(FW9=FALSE,GB11)))))))))))))","v":"All Cash"},{"$nulls":10},{"$f":"IF(FU16=0,0,FJ17)","v":0},null,{"$f":"IFERROR(FJ17-FJ20,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":21},{"$f":"IF(AM18>0,1,0)","v":1},null,"Status: (REO, HUD, FSBO, etc.):",{"$nulls":14},"REO",{"$nulls":63},"Offer Type:",{"$nulls":4},"Repairs Only",{"$nulls":7},{"$f":"DL6-DL12","v":0},{"$nulls":20},{"$f":"IF(BI40=\"All Cash\",DK32,IF(BI40=\"\",DK32,IF(BI40=0,DK32,IF(AE49=\"\",DK32,IF(AE49=\"Purchase Price Only\",DL34,IF(AE49=\"Repair Cost Only\",DL35,IF(AE49=\"All Costs\",DL36,IF(AE49=\"Specific Loan Amount\",DL37))))))))","v":{"v":134750,"d":"$134,750"}},{"$nulls":12},"Specific Loan Amount",{"$nulls":7},{"$f":"(FB10*AT91)*FQ11","v":0},{"$nulls":20},{"$f":"IF(FJ20=\"Select Loan Type\",\"Select Loan Type\",FW17)","v":"Select Loan Type"}]
[{"$nulls":102},"All Cash",{"$nulls":4},"All Costs",{"$nulls":7},{"$f":"DL7-DL13","v":0},{"$nulls":7},"Monthly Payment Result",{"$nulls":25},"ARV",{"$nulls":7},{"$f":"(FB11*AT91)*FP11","v":0},{"$nulls":7},"Down Payment Amount"]
[{"$nulls":21},{"$f":"IF(COUNT(AM20,BH20)=2,1,0)","v":0},null,"MLS ID #:",{"$nulls":29},"REO ID #:",{"$nulls":23},"Next: Repair Estimator",{"$nulls":24},"Financed",{"$nulls":4},"Specific Loan Amount",{"$nulls":7},{"$f":"DL8-DL14","v":0},{"$nulls":7},{"$f":"IFERROR(((Loan_Amount-Down_Payment)*Interest_Rate)/12,0)","v":{"v":0,"d":"$0"}},{"$nulls":12},"Points Result",{"$nulls":12},"Loan Principal After Down payment",{"$nulls":15},{"$f":"IFERROR(FJ17*AT91,\"Select Loan Type\")","v":"Select Loan Type"},{"$nulls":12},"Cash Outlay Output"]
[{"$nulls":107},"ARV",{"$nulls":7},{"$f":"DL9-DL15","v":{"v":175000,"d":"$175,000"}},{"$nulls":20},{"$f":"IF(DZ5=0,\"\",((((((IF(AE49=\"\",\"\",IF(AE49=\"Purchase Price Only\",EC36,IF(AE49=\"Repair Cost Only\",EC37,IF(AE49=\"All Costs\",EC38,IF(AE49=\"Specific Loan Amount\",EC39))))))))))))","v":""},{"$nulls":12},"Purchase Only",{"$nulls":7},{"$f":"FB7-FB13","v":0},{"$nulls":20},{"$f":"IF(BI40=\"All Cash\",FA38,IF(BI40=\"\",FA38,IF(BI40=0,FA38,IF(AE86=\"\",DK32,IF(AE86=\"Purchase Price Only\",FB40,IF(AE86=\"Repair Cost Only\",FB41,IF(AE86=\"All Costs\",FB42,IF(AE86=\"Specific Loan Amount\",FB43))))))))","v":{"v":134750,"d":"$134,750"}}]
[{"$nulls":21},{"$f":"IF(COUNT(Beds,Baths,Square_Feet)=3,1,0)","v":1},null,"# of Beds*:",{"$nulls":14},4,{"$nulls":7},"# of Baths*:",{"$nulls":5},{"v":3,"d":"3.0"},{"$nulls":7},"Square Feet*:",{"$nulls":6},{"v":2000,"d":"2,000 sf"},{"$nulls":34},"Loan Required:",{"$nulls":4},"Monthly Payment (Interest Only)",{"$nulls":14},"Cash Outlay Result",{"$nulls":26},"Repairs Only",{"$nulls":7},{"$f":"FB8-FB16","v":0},{"$nulls":7},"Monthly Payment Result"]
[{"$nulls":102},"Purchase Price Only",{"$nulls":4},"Purchase Only",{"$nulls":7},{"$f":"(DL17*Interest_Rate)/12","v":0},{"$nulls":6},{"$f":"EG18","v":{"v":134750,"d":"$134,750"}},{"$nulls":13},"Loan Amount",{"$nulls":12},"All Costs",{"$nulls":7},{"$f":"FB9-FB17","v":0},{"$nulls":7},{"$f":"IFERROR(((FJ17-FJ20)*AE94)/12,0)","v":{"v":0,"d":"$0"}},{"$nulls":12},"Points Result"]
[{"$nulls":21},{"$f":"IF(ARV>0,1,0)","v":1},null,"After Repair Value",{"$nulls":14},{"v":175000,"d":"$175,000"},{"$nulls":13},{"$f":"IF(Asking_Price>0,1,0)","v":1},null,"Asking Price",{"$nulls":6},{"v":100000,"d":"$100,000"}]
[]
[{"$nulls":102},"Repair Cost Only",{"$nulls":4},"Repairs Only",{"$nulls":7},{"$f":"(DL18*Interest_Rate)/12","v":0},{"$nulls":6},"If cash = 1, CZ28, if Financed = 1",{"$nulls":13},{"$f":"IF(DZ5=0,\"All Cash\",((((((IF(AE49=\"\",\"Select Loan Type or Input Amount...\",IF(AE49=\"Purchase Price Only\",DL5,IF(AE49=\"Repair Cost Only\",DL6,IF(AE49=\"All Costs\",DL7,IF(EG7=FALSE,DL8))))))))))))","v":"All Cash"},{"$nulls":12},"Specific Loan Amount",{"$nulls":7},{"$f":"FB10-FB18","v":0},{"$nulls":20},{"$f":"IF(FP7=0,\"\",((((((IF(AE98=\"\",\"\",IF(AE98=\"Purchase Price Only\",FS41,IF(AE98=\"Repair Cost Only\",FS42,IF(AE98=\"All Costs\",FS43,IF(AE98=\"Specific Loan Amount\",FS44))))))))))))","v":""}]
[{"$nulls":21},"Project Information:",{"$nulls":80},"All Costs",{"$nulls":4},"All Costs",{"$nulls":7},{"$f":"(DL19*Interest_Rate)/12","v":0},{"$nulls":33},"ARV",{"$nulls":7},{"$f":"FB11-FB19","v":{"v":175000,"d":"$175,000"}},{"$nulls":6},"Cash Outlay Result"]
[{"$nulls":76},{"$f":"IF(BD28=\"% of ARV\",\"input % of ARV for fixed costs\",\"\")","v":""},{"$nulls":25},"ARV",{"$nulls":33},"Amortized Monthly Payment Result",{"$nulls":12},"Monthly Payment (Interest Only)",{"$nulls":14},{"$f":"FW21","v":{"v":134750,"d":"$134,750"}},{"$nulls":13},"Loan Amount"]
[{"$nulls":102},"Specific Loan Amount",{"$nulls":4},"Specific Loan Amount",{"$nulls":7},{"$f":"(DL20*Interest_Rate)/12","v":0},{"$nulls":20},{"$f":"IFERROR(IF(Interest_Rate=0,0,-PMT(Interest_Rate/12,EL11*12,EG15)),0)","v":{"v":0,"d":"$0"}},{"$nulls":12},"Purchase Only",{"$nulls":7},{"$f":"(FB21*AE94)/12","v":0},{"$nulls":6},"If cash = 1, CZ28, if Financed = 1",{"$nulls":13},{"$f":"IF(FP7=0,\"All Cash\",((((((IF(AE98=\"\",\"Select Loan Type or Input Amount...\",IF(AE98=\"Purchase Price Only\",FB7,IF(AE98=\"Repair Cost Only\",FB8,IF(AE98=\"All Costs\",FB9,IF(FW9=FALSE,FB10))))))))))))","v":"All Cash"}]
[{"$nulls":21},"Project Schedule (Months)",{"$nulls":17},"Holding Costs:",{"$nulls":67},"ARV",{"$nulls":7},{"$f":"(DL21*Interest_Rate)/12","v":{"v":1166.6666666666667,"d":"$1,167"}}]
[{"$nulls":136},"Monthly Result",{"$nulls":12},"Repairs Only",{"$nulls":7},{"$f":"(FB22*AE94)/12","v":0},{"$nulls":20},"Amortized Monthly Payment Result"]
[{"$nulls":21},{"$f":"IF(Rehab_Schedule>0,1,0)","v":1},null,"Rehab Schedule*:",{"$nulls":7},{"v":3,"d":"3.0"},{"$nulls":7},{"$f":"IF(Taxes>0,1,0)","v":1},null,"Taxes (yr)",{"$nulls":6},{"v":2000,"d":"$2,000 /yr"},{"$nulls":8},{"$f":"IF(Utilities>0,1,0)","v":1},null,"Utilities (mo)",{"$nulls":6},{"v":250,"d":"$250 /mo"},{"$nulls":35},"Down payment Yes or Nos?",{"$nulls":11},{"$f":"TOTAL_BUYING_COSTS+TOTAL_HOLDING_COSTS+TOTAL_REPAIR_ESTIMATE+REPAIR_CONTINGENCY+MAXIMUM_PURCHASE_PRICE","v":{"v":134750,"d":"$134,750"}},{"$nulls":5},"Cash Outlay \"All Cash\" Scenario",{"$nulls":15},{"$f":"IFERROR(IF(BD44=\"Amortized\",EG37/Schedule,DT20),0)","v":{"v":0,"d":"$0"}},{"$nulls":12},"All Costs",{"$nulls":7},{"$f":"(FB23*AE94)/12","v":0},{"$nulls":20},{"$f":"IFERROR(IF(AE94=0,0,-PMT(AE94/12,GB14*12,FW18)),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":102},"Yes",{"$nulls":4},"Cash Outlay w/ Financing",{"$nulls":41},"Specific Loan Amount",{"$nulls":7},{"$f":"(FB26*AE94)/12","v":0}]
[{"$nulls":21},{"$f":"IF(Listing_Schedule>0,1,0)","v":1},null,"Time to Sell/Close*:",{"$nulls":7},{"v":3,"d":"3.0"},{"$nulls":7},{"$f":"IF(Insurance>0,1,0)","v":1},null,"Insurance (mo)",{"$nulls":6},{"v":150,"d":"$150 /mo"},{"$nulls":8},{"$f":"IF(HOA_Dues>0,1,0)","v":0},null,"HOA Dues (yr)",{"$nulls":6},{"v":0,"d":"$0 /yr"},{"$nulls":35},"No",{"$nulls":4},"Purchase Only",{"$nulls":7},{"$f":"$DK$32-DL17","v":{"v":134750,"d":"$134,750"}},{"$nulls":24},{"$f":"DZ5","v":0},{"$nulls":8},"ARV",{"$nulls":7},{"$f":"(FB27*Interest_Rate)/12","v":{"v":1166.6666666666667,"d":"$1,167"}},{"$nulls":20},"Monthly Result"]
[{"$nulls":107},"Repairs Only",{"$nulls":7},{"$f":"$DK$32-DL18","v":{"v":134750,"d":"$134,750"}},{"$nulls":62},{"$f":"IFERROR(IF(BD81=\"Amortized\",FW40/Schedule,FJ23),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":21},"Total Schedule*:",{"$nulls":9},{"$f":"AF32+AF34","v":{"v":6,"d":"6.0"}},{"$nulls":7},{"$f":"IF(Maintenance>0,1,0)","v":1},null,"Maintenance (mo)",{"$nulls":6},{"v":50,"d":"$50 /mo"},{"$nulls":8},{"$f":"IF(BO36>0,1,0)","v":0},null,"Other (mo)",{"$nulls":6},{"v":0,"d":"$0 /mo"},{"$nulls":35},"Rolled",{"$nulls":4},"All Costs",{"$nulls":7},{"$f":"$DK$32-DL19","v":{"v":134750,"d":"$134,750"}},{"$nulls":13},{"$f":"DK32-BK122","v":{"v":134750,"d":"$134,750"}},{"$nulls":6},"Total Interest Portion"]
[{"$nulls":102},"Upfront",{"$nulls":4},"Specific Loan Amount",{"$nulls":7},{"$f":"$DK$32-DL20","v":{"v":134750,"d":"$134,750"}},{"$nulls":20},{"$f":"IFERROR(IF(Interest_Rate=0,0,(-CUMIPMT(Interest_Rate/12,EL11*12,EG15,1,Schedule,1))),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":107},"ARV",{"$nulls":7},{"$f":"$DK$32-DL21","v":{"v":-40250,"d":"$(40,250)"}},{"$nulls":40},{"$f":"TOTAL_BUYING_COSTS+TOTAL_HOLDING_COSTS+TOTAL_REPAIR_ESTIMATE+REPAIR_CONTINGENCY+MAXIMUM_PURCHASE_PRICE","v":{"v":134750,"d":"$134,750"}},{"$nulls":6},"Cash Outlay \"All Cash\" Scenario"]
[{"$nulls":36},"Financing Information:",{"$nulls":65},"Monthly",{"$nulls":46},"Cash Outlay w/ Financing",{"$nulls":28},"Total Interest Portion"]
[{"$nulls":60},"All Cash",{"$nulls":41},"Rolled",{"$nulls":4},"Cash Outlay w/ Financing + Financing Cash Outlay",{"$nulls":28},"Total Principal Portion",{"$nulls":12},"Purchase Only",{"$nulls":7},{"$f":"FA38-FB21","v":{"v":134750,"d":"$134,750"}},{"$nulls":20},{"$f":"IFERROR(IF(AE94=0,0,(-CUMIPMT(AE94/12,GB14*12,FW18,1,Schedule,1))),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":107},"Purchase Only",{"$nulls":7},{"$f":"DL34+W122","v":{"v":134750,"d":"$134,750"}},{"$nulls":20},{"$f":"IF(BD44=\"Amortized\",EG44-EG37,0)","v":{"v":0,"d":"$0"}},{"$nulls":12},"Repairs Only",{"$nulls":7},{"$f":"FA38-FB22","v":{"v":134750,"d":"$134,750"}}]
[{"$nulls":107},"Repairs Only",{"$nulls":7},{"$f":"DL35+W122","v":{"v":134750,"d":"$134,750"}},{"$nulls":33},"All Costs",{"$nulls":7},{"$f":"FA38-FB23","v":{"v":134750,"d":"$134,750"}}]
[{"$nulls":42},"1st Loan:",{"$nulls":59},1,{"$nulls":4},"All Costs",{"$nulls":7},{"$f":"DL36+W122","v":{"v":134750,"d":"$134,750"}},{"$nulls":20},"Total Amortized Payment",{"$nulls":12},"Specific Loan Amount",{"$nulls":7},{"$f":"FA38-FB26","v":{"v":134750,"d":"$134,750"}},{"$nulls":20},"Total Principal Portion"]
[{"$nulls":55},"Interest Only",{"$nulls":14},30,{"$nulls":36},"Specific Loan Amount",{"$nulls":7},{"$f":"DL37+W122","v":{"v":134750,"d":"$134,750"}},{"$nulls":20},{"$f":"EG29*Schedule","v":{"v":0,"d":"$0.00"}},{"$nulls":12},"ARV",{"$nulls":7},{"$f":"FA38-FB27","v":{"v":-40250,"d":"$(40,250)"}},{"$nulls":20},{"$f":"IF(BD81=\"Amortized\",EG44-EG37,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":102},"Interest Only"]
[{"$nulls":55},"*the default setting is interest only",{"$nulls":14},"Years",{"$nulls":31},"Amortized",{"$nulls":75},"Total Amortized Payment"]
[{"$nulls":21},"Financing Variables",{"$nulls":29},"Financing Results",{"$nulls":126},{"$f":"FW32*Schedule","v":{"v":0,"d":"$0.00"}}]
[]
[{"$nulls":21},{"$f":"IF(AE49>0,1,0)","v":1},null,"Financing Amount:",{"$nulls":6},"All Costs",{"$nulls":20},"Base Loan Amount",{"$nulls":50},"Detailed"]
[{"$nulls":51},{"$f":"Loan_Amount","v":"All Cash"},{"$nulls":50},"% of ARV",{"$nulls":3},"If 1st Loan, & 2nd Profit Split",{"$nulls":12},"If 2nd Loan, & 2nd Profit Split"]
[]
[{"$nulls":30},{"$f":"IF(DZ5=0,\"\",((((((IF(AE49=\"\",\"Select Loan Type or Input Amount...\",IF(AE49=\"Purchase Price Only\",\"Loan for Purchase Value Only\",IF(AE49=\"Repair Cost Only\",\"Loan for Repair Costs Only\",IF(AE49=\"All Costs\",\"Loan for All Project Costs\",IF(AE49=\"ARV\",\"After Repair Value\",IF(EG7=FALSE,\"Specific Loan Amount\",\"\")))))))))))))","v":""},{"$nulls":75},{"$f":"IF(Loan_Amount>0,\"1\",0)","v":"1"},{"$nulls":3},{"$f":"IF(COUNTA(AE63,AT63)=2,1,0)","v":0},{"$nulls":3},{"$f":"IF(DC52+DG52=2,(1-AT63),0)","v":{"v":0,"d":"0%"}},{"$nulls":4},{"$f":"IF(FJ17>0,\"1\",0)","v":"1"},{"$nulls":3},{"$f":"IF(COUNTA(AE100,AT100)=2,1,0)","v":0},{"$nulls":3},{"$f":"IF(DP52+DT52=2,(1-AT100),0)","v":{"v":0,"d":"0%"}}]
[{"$nulls":51},{"$f":"IF(DZ5=0,\"\",((((((IF(AE49=\"\",\"\",IF(AE49=\"Purchase Price Only\",\"Value Pending Maximum Purchase Price Analysis\",IF(AE49=\"Repair Cost Only\",\"Value Pending Repair Cost Estimate\",IF(AE49=\"All Costs\",\"Value Pending Repair Estimate & Maximum Purchase Price Analysis\",IF(AE49=\"ARV\",\"Value Based Upon ARV Amount\",IF(EG7=FALSE,\"\",\"\")))))))))))))","v":""},{"$nulls":85},"Lender Profit",{"$nulls":3},"Share"]
[{"$nulls":21},{"$f":"IF(AE54>0,1,0)","v":1},null,"Down Payment?           (skin in game):",{"$nulls":6},"No",{"$nulls":5},{"$f":"IF(OR(AE54=\"NO\",AE54>0),1,0)","v":1},null,"Down Payment %",{"$nulls":12},"Down Payment Amount",{"$nulls":11},"Loan Balance (after DP)"]
[{"$nulls":51},{"$f":"IFERROR(Down_Payment*1,0)","v":{"v":0,"d":"$0"}},{"$nulls":11},{"$f":"IFERROR(EG15*1,0)","v":{"v":0,"d":"$0"}},{"$nulls":44},{"$f":"DC52+DG52","v":1},{"$nulls":13},{"$f":"DP52+DT52","v":1},{"$nulls":14},{"$f":"EJ80","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IFERROR(EH55/EH63,0)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"EL55*REHABBER_PROFIT_WHOLESALE","v":0}]
[]
[{"$nulls":21},{"$f":"IF(AE57>0,1,0)","v":1},null,"Interest Rate %:",{"$nulls":6},{"v":0.08,"d":"8.00%"},{"$nulls":5},{"$f":"IF(AT57>0,1,0)","v":1},null,"Payments Made Monthly or Rolled?:",{"$nulls":6},"Rolled",{"$nulls":5},"Monthly Interest",{"$nulls":5},"Total Interest",{"$nulls":5},"Interest Added to Loan Balance",{"$nulls":73},{"$f":"EJ83","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IFERROR(EH57/EH63,0)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"EL57*REHABBER_PROFIT_WHOLESALE","v":0}]
[{"$nulls":51},{"$f":"IFERROR(EG32,0)","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"IFERROR(AZ58*Schedule,\"\")","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"IF(AT57=CY40,BF58,0)","v":{"v":0,"d":"$0"}},{"$nulls":42},"Is there only 1 profit split"]
[{"$nulls":106},{"$f":"IF(AND(DC52+DG52=2,DP52+DT52<>2),\"YES\",0)","v":0},{"$nulls":3},{"$f":"IF(DC59=\"YES\",1,2)","v":2},{"$nulls":7},{"$f":"DE55+DS55","v":2},{"$nulls":18},{"$f":"DK52","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IFERROR(EH59/EH63,0)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"EL59*REHABBER_PROFIT_WHOLESALE","v":0}]
[{"$nulls":21},{"$f":"IF(AE60>0,1,0)","v":1},null," Lender Points %:",{"$nulls":6},{"v":0.02,"d":"2.00%"},{"$nulls":5},{"$f":"IF(AT60>0,1,0)","v":1},null,"Points Paid Upfront or Rolled?:",{"$nulls":6},"Upfront",{"$nulls":5},"Points Amount",{"$nulls":11},"Points Added to Loan Balance"]
[{"$nulls":51},{"$f":"IFERROR(AE60*BL55,0)","v":{"v":0,"d":"$0"}},{"$nulls":11},{"$f":"IF(AT60=CY36,AZ61,0)","v":{"v":0,"d":"$0"}},{"$nulls":73},{"$f":"DX52","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IFERROR(EH61/EH63,0)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"EL61*REHABBER_PROFIT_WHOLESALE","v":0}]
[]
[{"$nulls":21},{"$f":"IF(AE63>0,1,0)","v":1},null,"Profit Split?:",{"$nulls":6},"No",{"$nulls":5},{"$f":"IF(OR(AE63=\"NO\",AE63>0),1,0)","v":1},null,"Your Profit Split %:",{"$nulls":12},"Your Profit Share",{"$nulls":11},"Lender Profit Share",{"$nulls":73},{"$f":"SUM(EH55:EK62)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"SUM(EL55:EO62)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"SUM(EP55:ES62)","v":0}]
[{"$nulls":51},{"$f":"DO83","v":{"v":0,"d":"$0"}},{"$nulls":11},{"$f":"DO87","v":{"v":0,"d":"$0"}}]
[]
[]
[{"$nulls":21},"Loan 1 Financing Results",{"$nulls":104},{"$f":"SUM(EP55:ES62)","v":0}]
[]
[{"$nulls":22},"Cash Required Upfront",{"$nulls":13},"Points & Interest",{"$nulls":12},"Profit Share",{"$nulls":12},"Total Financing Costs"]
[{"$nulls":22},{"$f":"IFERROR(AZ55+(BF58-BL58)+(AZ61-BL61),0)","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"IFERROR(AZ61+BF58,0)","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"BL64","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"AK70+AX70","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":21},"=Down Payment + Monthly Interest + Points Upfront",{"$nulls":14},"=Points + Interest",{"$nulls":12},"=Lender Profit Share",{"$nulls":11},"=Total Points + Interest + Profit Share"]
[{"$nulls":21},"Loan 1 Breakdown"]
[]
[{"$nulls":22},"Original Loan Balance",{"$nulls":13},"Loan Down Payment",{"$nulls":12},"Points/Interest Added to Loan",{"$nulls":12},"Final Loan Amount"]
[{"$nulls":22},{"$f":"IFERROR(AZ50*1,0)","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"IFERROR(-AZ55,0)","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"BL58+BL61","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"IFERROR(W76+AK76+AX76,0)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":21},"=Down Payment + Monthly Interest + Points Upfront",{"$nulls":14},"=Points + Interest Added to Loan Balance",{"$nulls":12},"=Lender Profit Share",{"$nulls":11},"=Total Points + Interest + Profit Share"]
[]
[{"$nulls":42},"2nd Loan:",{"$nulls":79},{"$f":"SUM(EP60:ES80)","v":0},"Your Profit if 1 Loan"]
[{"$nulls":55},"Interest Only",{"$nulls":14},30]
[]
[{"$nulls":55},"*the default setting is interest only",{"$nulls":14},"Years",{"$nulls":35},"Your Profit 1",{"$nulls":3},{"$f":"AT63","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IFERROR(DG83/$DG$91,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"DK83*REHABBER_PROFIT_WHOLESALE","v":0}]
[{"$nulls":21},"Financing Variables",{"$nulls":29},"Financing Results",{"$nulls":75},"Your Profit if 2 Loans"]
[{"$nulls":106},"Your Profit 2",{"$nulls":3},{"$f":"AT100","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IFERROR(DG85/$DG$91,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"DK85*REHABBER_PROFIT_WHOLESALE","v":0}]
[{"$nulls":21},{"$f":"IF(AE86>0,1,0)","v":0},null,"Financing Amount:",{"$nulls":27},"Base Loan Amount",{"$nulls":71},{"$f":"DO83+DO85","v":0},{"$nulls":3},{"$f":"(DO83+DO85)/DG59","v":0}]
[{"$nulls":51},{"$f":"FJ17","v":"All Cash"},{"$nulls":54},"Lender 3",{"$nulls":3},{"$f":"DK52","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IFERROR(DG87/$DG$91,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"DK87*REHABBER_PROFIT_WHOLESALE","v":0}]
[]
[{"$nulls":30},{"$f":"IF(DZ5=0,\"\",((((((IF(AE86=\"\",\"Select Loan Type or Input Amount...\",IF(AE86=\"Purchase Price Only\",\"Loan for Purchase Value Only\",IF(AE86=\"Repair Cost Only\",\"Loan for Repair Costs Only\",IF(AE86=\"All Costs\",\"Loan for All Project Costs\",IF(AE86=\"ARV\",\"After Repair Value\",IF(EG46=FALSE,\"Specific Loan Amount\",\"\")))))))))))))","v":""},{"$nulls":75},"Lender 4",{"$nulls":3},{"$f":"DX52","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"IFERROR(DG89/$DG$91,0)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"DK89*REHABBER_PROFIT_WHOLESALE","v":0}]
[{"$nulls":51},{"$f":"IF(DZ5=0,\"\",((((((IF(AE86=\"\",\"\",IF(AE86=\"Purchase Price Only\",\"Value Pending Maximum Purchase Price Analysis\",IF(AE86=\"Repair Cost Only\",\"Value Pending Repair Cost Estimate\",IF(AE86=\"All Costs\",\"Value Pending Repair Estimate & Maximum Purchase Price Analysis\",IF(EG38=FALSE,\"\",\"\"))))))))))))","v":""}]
[{"$nulls":21},{"$f":"IF(AE91>0,1,0)","v":0},null,"Down Payment?           (skin in game):",{"$nulls":12},{"$f":"IF(AT91>0,1,0)","v":0},null,"Down Payment %",{"$nulls":12},"Down Payment Amount",{"$nulls":11},"Loan Balance (after DP)",{"$nulls":46},{"$f":"SUM(DG83:DJ90)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"SUM(DK83:DN90)","v":{"v":0,"d":"0.00%"}},{"$nulls":3},{"$f":"SUM(DO83:DR90)","v":0}]
[{"$nulls":51},{"$f":"IFERROR(FJ20*1,0)","v":{"v":0,"d":"$0"}},{"$nulls":11},{"$f":"IFERROR(FW18*1,0)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":21},{"$f":"IF(AE94>0,1,0)","v":0},null,"Interest Rate %:",{"$nulls":12},{"$f":"IF(AT94>0,1,0)","v":0},null,"Payments Made Monthly or Rolled?:",{"$nulls":12},"Monthly Interest",{"$nulls":5},"Total Interest",{"$nulls":5},"Interest Added to Loan Balance"]
[{"$nulls":51},{"$f":"IFERROR(FW35,0)","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"IFERROR(AZ95*Schedule,\"\")","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"IF(AT94=CY36,BF95,0)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":21},{"$f":"IF(AE97>0,1,0)","v":0},null," Lender Points %:",{"$nulls":12},{"$f":"IF(AT97>0,1,0)","v":0},null,"Points Paid Upfront or Rolled?:",{"$nulls":12},"Points Amount",{"$nulls":11},"Points Added to Loan Balance"]
[{"$nulls":51},{"$f":"IFERROR(AE97*BL92,0)","v":{"v":0,"d":"$0"}},{"$nulls":11},{"$f":"IF(AT97=CY40,AZ98,0)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":21},{"$f":"IF(AE100>0,1,0)","v":0},null,"Profit Split?:",{"$nulls":12},{"$f":"IF(OR(AE100=\"NO\",AE100>0),1,0)","v":0},null,"Your Profit Split %:",{"$nulls":12},"Your Profit Share",{"$nulls":11},"Lender Profit Share"]
[{"$nulls":51},{"$f":"DO85","v":{"v":0,"d":"$0"}},{"$nulls":11},{"$f":"DO89","v":{"v":0,"d":"$0"}}]
[]
[]
[{"$nulls":21},"Loan 2 Financing Costs"]
[]
[{"$nulls":22},"Cash Required Upfront",{"$nulls":13},"Points & Interest",{"$nulls":12},"Profit Share",{"$nulls":12},"Total Financing Costs"]
[{"$nulls":22},{"$f":"IFERROR(AZ92+(BF95-BL95)+(AZ98-BL98),0)","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"IFERROR(AZ98+BF95,0)","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"BL101","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"AK107+AX107","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":21},"=Down Payment + Monthly Interest + Points Upfront",{"$nulls":14},"=Points + Interest",{"$nulls":12},"=Lender Profit Share",{"$nulls":11},"=Total Points + Interest + Profit Share"]
[{"$nulls":21},"Loan 2 Breakdown"]
[]
[{"$nulls":22},"Original Loan Balance",{"$nulls":13},"Loan Down Payment",{"$nulls":12},"Points/Interest Added to Loan",{"$nulls":12},"Final Loan Amount"]
[{"$nulls":22},{"$f":"IFERROR(AZ87*1,0)","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"IFERROR(-AZ92,0)","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"BL95+BL98","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"W113+AK113+AX113","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":21},"=Down Payment + Monthly Interest + Points Upfront",{"$nulls":14},"=Points + Interest Added to Loan Balance",{"$nulls":12},"=Lender Profit Share",{"$nulls":11},"=Total Points + Interest + Profit Share"]
[]
[{"$nulls":21},"Total Financing Results:"]
[]
[]
[]
[{"$nulls":22},"Cash Required Upfront",{"$nulls":13},"Interest Costs Per Month",{"$nulls":12},"Total Financing Costs",{"$nulls":12},"Final Loan Amount"]
[{"$nulls":22},{"$f":"W70+W107","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"AZ58+AZ95","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"BK70+BK107","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"BK76+BK113","v":{"v":0,"d":"$0"}}]
[]
[]
[{"$nulls":21},"=Down Payment + Monthly Interest + Points Upfront",{"$nulls":14},"=Total Points + Interest + Profit Share",{"$nulls":12},"=Total Points + Interest + Profit Share",{"$nulls":11},"=Total Points + Interest + Profit Share"]
[]
[{"$nulls":21},"Comparables Sales Information:"]
[]
[]
[{"$nulls":21},{"$f":"IF(AD135>0,1,0)","v":0},1,null,"Street Address:",{"$nulls":25},"Subdivision:"]
[]
[{"$nulls":24},"# of Beds:",{"$nulls":11},"# of Baths:",{"$nulls":9},"Sq Ft:",{"$nulls":11},"Sales Price:"]
[]
[{"$nulls":21},{"$f":"IF(AD139>0,1,0)","v":0},2,null,"Street Address:",{"$nulls":25},"Subdivision:"]
[]
[{"$nulls":24},"# of Beds:",{"$nulls":11},"# of Baths:",{"$nulls":9},"Sq Ft:",{"$nulls":11},"Sales Price:"]
[]
[{"$nulls":21},{"$f":"IF(AD143>0,1,0)","v":0},3,null,"Street Address:",{"$nulls":25},"Subdivision:"]
[]
[{"$nulls":24},"# of Beds:",{"$nulls":11},"# of Baths:",{"$nulls":9},"Sq Ft:",{"$nulls":11},"Sales Price:"]
[]
[]
[{"$nulls":21},"Company Information:"]
[]
[]
[{"$nulls":21},{"$f":"IF(Company_Name>0,1,0)","v":1},null,"Company Name:",{"$nulls":11},"WholesalingSpreadsheet.com"]
[]
[{"$nulls":21},{"$f":"IF(Company_Street_Address>0,1,0)","v":1},null,"Street Address:",{"$nulls":11},"P.O Box 165324"]
[]
[{"$nulls":21},{"$f":"IF(Company_City_State_Zip>0,1,0)","v":1},null,"City/State/Zip:",{"$nulls":11},"North Kansas City, MO 64116"]
[]
[{"$nulls":21},{"$f":"IF(Company_Email>0,1,0)","v":1},null,"Email:",{"$nulls":11},"dave@costpointsolutions.com"]
[]
[{"$nulls":21},{"$f":"IF(Company_Phone>0,1,0)","v":1},null,"Phone:",{"$nulls":11},8163880197,{"$nulls":15},"Fax:"]
[{"$nulls":77},"Next: Repair Estimator"]
[{"$nulls":21},{"$f":"IF(Company_Website>0,1,0)","v":1},null,"Website:",{"$nulls":11},"www.wholesalingspreadsheet.com"]
[]
[{"$nulls":39},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"REHAB ESTIMATOR","index":7,"n_rows":661,"n_cols":59,"rows_kept":661,"merged":[[440,1,440,18],[441,1,441,18],[442,39,442,41],[443,19,443,21],[443,22,443,23],[443,24,443,26],[444,1,444,18],[444,19,444,21],[444,22,444,23],[444,24,444,26],[444,27,444,29],[444,30,444,32],[444,33,444,35],[444,36,444,38],[444,39,444,41],[445,1,445,18],[445,19,445,21],[445,22,445,23],[445,24,445,26],[445,27,445,29],[445,30,445,32],[445,33,445,35],[445,36,445,38],[445,39,445,41],[446,1,446,18],[446,19,446,21],[446,22,446,23],[446,24,446,26],[446,27,446,29],[446,30,446,32],[446,33,446,35],[446,36,446,38],[446,39,446,41],[447,1,447,18],[447,19,447,21],[447,22,447,23],[447,24,447,26],[447,27,447,29],[447,30,447,32],[447,33,447,35],[447,36,447,38],[447,39,447,41],[448,1,448,18],[448,19,448,21],[448,22,448,23],[448,24,448,26],[448,27,448,29],[448,30,448,32],[448,33,448,35],[448,36,448,38],[448,39,448,41],[449,1,449,18],[449,19,449,21],[449,22,449,23],[449,24,449,26],[449,27,449,29],[449,30,449,32],[449,33,449,35],[449,36,449,38],[449,39,449,41],[450,1,450,18],[450,19,450,21],[450,22,450,23],[450,24,450,26],[450,27,450,29],[450,30,450,32],[450,33,450,35],[450,36,450,38],[450,39,450,41],[451,1,451,18],[451,19,451,21],[451,22,451,23],[451,24,451,26],[451,27,451,29],[451,30,451,32],[451,33,451,35],[451,36,451,38],[451,39,451,41],[452,1,452,18],[452,19,452,21],[452,22,452,23],[452,24,452,26],[452,27,452,29],[452,30,452,32],[452,33,452,35],[452,36,452,38],[452,39,452,41],[453,1,453,18],[453,19,453,21],[453,22,453,23],[453,24,453,26],[453,27,453,29],[453,30,453,32],[453,33,453,35],[453,36,453,38],[453,39,453,41],[454,1,454,18],[454,19,454,21],[454,22,454,23],[454,24,454,26],[454,27,454,29],[454,30,454,32],[454,33,454,35],[454,36,454,38],[454,39,454,41],[455,1,455,18],[455,19,455,21],[455,22,455,23],[455,24,455,26],[455,27,455,29],[455,30,455,32],[455,33,455,35],[455,36,455,38],[455,39,455,41],[456,1,456,18],[456,19,456,21],[456,22,456,23],[456,24,456,26],[456,27,456,29],[456,30,456,32],[456,33,456,35],[456,36,456,38],[456,39,456,41],[457,1,457,18],[457,19,457,21],[457,22,457,23],[457,24,457,26],[457,27,457,29],[457,30,457,32],[457,33,457,35],[457,36,457,38],[457,39,457,41],[458,1,458,18],[458,19,458,21],[458,22,458,23],[458,24,458,26],[458,27,458,29],[458,30,458,32],[458,33,458,35],[458,36,458,38],[458,39,458,41],[459,1,459,18],[459,19,459,21],[459,22,459,23],[459,24,459,26],[459,27,459,29],[459,30,459,32],[459,33,459,35],[459,36,459,38],[459,39,459,41],[460,1,460,18],[460,19,460,21],[460,22,460,23],[460,24,460,26],[460,27,460,29],[460,30,460,32],[460,33,460,35],[460,36,460,38],[460,39,460,41],[462,33,462,35],[462,36,462,38],[462,39,462,41],[465,1,465,18],[465,19,465,21],[465,22,465,23],[465,24,465,26],[465,27,465,29],[465,30,465,32],[465,33,465,35],[465,36,465,38],[465,39,465,41],[466,1,466,18],[466,19,466,21],[466,22,466,23],[466,24,466,26],[466,27,466,29],[466,30,466,32],[466,33,466,35],[466,36,466,38],[466,39,466,41],[467,1,467,18],[467,19,467,21],[467,22,467,23],[467,24,467,26],[467,27,467,29],[467,30,467,32],[467,33,467,35],[467,36,467,38],[467,39,467,41],[468,1,468,18],[468,19,468,21],[468,22,468,23],[468,24,468,26],[468,27,468,29],[468,30,468,32],[468,33,468,35],[468,36,468,38],[468,39,468,41],[469,1,469,18],[469,19,469,21],[469,22,469,23],[469,24,469,26],[469,27,469,29],[469,30,469,32],[469,33,469,35],[469,36,469,38],[469,39,469,41],[470,1,470,18],[470,19,470,21],[470,22,470,23],[470,24,470,26],[470,27,470,29],[470,30,470,32],[470,33,470,35],[470,36,470,38],[470,39,470,41],[471,1,471,18],[471,19,471,21],[471,22,471,23],[471,24,471,26],[471,27,471,29],[471,30,471,32],[471,33,471,35],[471,36,471,38],[471,39,471,41],[472,1,472,18],[472,19,472,21],[472,22,472,23],[472,24,472,26],[472,27,472,29],[472,30,472,32],[472,33,472,35],[472,36,472,38],[472,39,472,41],[473,1,473,18],[473,19,473,21],[473,22,473,23],[473,24,473,26],[473,27,473,29],[473,30,473,32],[473,33,473,35],[473,36,473,38],[473,39,473,41],[474,1,474,18],[474,19,474,21],[474,22,474,23],[474,24,474,26],[474,27,474,29],[474,30,474,32],[474,33,474,35],[474,36,474,38],[474,39,474,41],[475,1,475,18],[475,19,475,21],[475,22,475,23],[475,24,475,26],[475,27,475,29],[475,30,475,32],[475,33,475,35],[475,36,475,38],[475,39,475,41],[476,1,476,18],[476,19,476,21],[476,22,476,23],[476,24,476,26],[476,27,476,29],[476,30,476,32],[476,33,476,35],[476,36,476,38],[476,39,476,41],[477,1,477,18],[477,19,477,21],[477,22,477,23],[477,24,477,26],[477,27,477,29],[477,30,477,32],[477,33,477,35],[477,36,477,38],[477,39,477,41],[478,1,478,18],[478,19,478,21],[478,22,478,23],[478,24,478,26],[478,27,478,29],[478,30,478,32],[478,33,478,35],[478,36,478,38],[478,39,478,41],[479,1,479,18],[479,19,479,21],[479,22,479,23],[479,24,479,26],[479,27,479,29],[479,30,479,32],[479,33,479,35],[479,36,479,38],[479,39,479,41],[480,1,480,18],[480,19,480,21],[480,22,480,23],[480,24,480,26],[480,27,480,29],[480,30,480,32],[480,33,480,35],[480,36,480,38],[480,39,480,41],[481,1,481,18],[481,19,481,21],[481,22,481,23],[481,24,481,26],[481,27,481,29],[481,30,481,32],[481,33,481,35],[481,36,481,38],[481,39,481,41],[482,1,482,18],[482,19,482,21],[482,22,482,23],[482,24,482,26],[482,27,482,29],[482,30,482,32],[482,33,482,35],[482,36,482,38],[482,39,482,41],[483,1,483,18],[483,19,483,21],[483,22,483,23],[483,24,483,26],[483,27,483,29],[483,30,483,32],[483,33,483,35],[483,36,483,38],[483,39,483,41],[484,1,484,18],[484,19,484,21],[484,22,484,23],[484,24,484,26],[484,27,484,29],[484,30,484,32],[484,33,484,35],[484,36,484,38],[484,39,484,41],[485,1,485,18],[485,19,485,21],[485,22,485,23],[485,24,485,26],[485,27,485,29],[485,30,485,32],[485,33,485,35],[485,36,485,38],[485,39,485,41],[487,33,487,35],[487,36,487,38],[487,39,487,41],[490,1,490,18],[490,19,490,21],[490,22,490,23],[490,24,490,26],[490,27,490,29],[490,30,490,32],[490,33,490,35],[490,36,490,38],[490,39,490,41],[491,1,491,18],[491,19,491,21],[491,22,491,23],[491,24,491,26],[491,27,491,29],[491,30,491,32],[491,33,491,35],[491,36,491,38],[491,39,491,41],[492,1,492,18],[492,19,492,21],[492,22,492,23],[492,24,492,26],[492,27,492,29],[492,30,492,32],[492,33,492,35],[492,36,492,38],[492,39,492,41],[493,19,493,21],[493,22,493,23],[493,24,493,26],[493,27,493,29],[493,30,493,32],[493,33,493,35],[493,36,493,38],[493,39,493,41],[494,19,494,21],[494,22,494,23],[494,24,494,26],[494,27,494,29],[494,30,494,32],[494,33,494,35],[494,36,494,38],[494,39,494,41],[495,19,495,21],[495,22,495,23],[495,24,495,26],[495,27,495,29],[495,30,495,32],[495,33,495,35],[495,36,495,38],[495,39,495,41],[496,19,496,21],[496,22,496,23],[496,24,496,26],[496,27,496,29],[496,30,496,32],[496,33,496,35],[496,36,496,38],[496,39,496,41],[497,1,497,18],[497,19,497,21],[497,22,497,23],[497,24,497,26],[497,27,497,29],[497,30,497,32],[497,33,497,35],[497,36,497,38],[497,39,497,41],[498,1,498,18],[498,19,498,21],[498,22,498,23],[498,24,498,26],[498,27,498,29],[498,30,498,32],[498,33,498,35],[498,36,498,38],[498,39,498,41],[499,1,499,18],[499,19,499,21],[499,22,499,23],[499,24,499,26],[499,27,499,29],[499,30,499,32],[499,33,499,35],[499,36,499,38],[499,39,499,41],[500,1,500,18],[500,19,500,21],[500,22,500,23],[500,24,500,26],[500,27,500,29],[500,30,500,32],[500,33,500,35],[500,36,500,38],[500,39,500,41],[516,1,516,18],[516,19,516,21],[516,22,516,23],[516,24,516,26],[516,27,516,29],[516,30,516,32],[516,33,516,35],[516,36,516,38],[517,1,517,18],[517,22,517,23],[517,24,517,26],[517,27,517,29],[517,30,517,32],[517,33,517,35],[517,36,517,38],[517,39,517,41],[518,1,518,18],[518,19,518,21],[518,22,518,23],[518,24,518,26],[518,27,518,29],[518,30,518,32],[518,33,518,35],[518,36,518,38],[518,39,518,41],[519,1,519,18],[519,19,519,21],[519,22,519,23],[519,24,519,26],[519,27,519,29],[519,30,519,32],[519,33,519,35],[519,36,519,38],[519,39,519,41],[520,1,520,18],[520,19,520,21],[520,22,520,23],[520,24,520,26],[520,27,520,29],[520,30,520,32],[520,33,520,35],[520,36,520,38],[520,39,520,41],[521,1,521,18],[521,19,521,21],[521,22,521,23],[521,24,521,26],[521,27,521,29],[521,30,521,32],[521,33,521,35],[521,36,521,38],[521,39,521,41],[522,1,522,18],[522,19,522,21],[522,22,522,23],[522,24,522,26],[522,27,522,29],[522,30,522,32],[522,33,522,35],[522,36,522,38],[523,24,523,26],[523,27,523,29],[523,30,523,32],[523,33,523,35],[523,36,523,38],[523,39,523,41],[524,1,524,18],[524,19,524,21],[524,22,524,23],[524,24,524,26],[524,27,524,29],[524,30,524,32],[524,33,524,35],[524,36,524,38],[524,39,524,41],[525,1,525,18],[525,19,525,21],[525,22,525,23],[525,24,525,26],[525,27,525,29],[525,30,525,32],[525,33,525,35],[525,36,525,38],[525,39,525,41],[526,1,526,18],[526,19,526,21],[526,22,526,23],[526,24,526,26],[526,27,526,29],[526,30,526,32],[526,33,526,35],[526,36,526,38],[526,39,526,41],[527,1,527,18],[527,19,527,21],[527,22,527,23],[527,24,527,26],[527,27,527,29],[527,30,527,32],[527,33,527,35],[527,36,527,38],[527,39,527,41],[528,1,528,18],[528,19,528,21],[528,22,528,23],[528,24,528,26],[528,27,528,29],[528,30,528,32],[528,33,528,35],[528,36,528,38],[528,39,528,41],[529,1,529,18],[529,19,529,21],[529,22,529,23],[529,24,529,26],[529,27,529,29],[529,30,529,32],[529,33,529,35],[529,36,529,38],[529,39,529,41],[530,1,530,18],[530,19,530,21],[530,22,530,23],[530,24,530,26],[530,27,530,29],[530,30,530,32],[530,33,530,35],[530,36,530,38],[530,39,530,41],[531,1,531,18],[531,19,531,21],[531,22,531,23],[531,24,531,26],[531,27,531,29],[531,30,531,32],[531,33,531,35],[531,36,531,38],[531,39,531,41],[532,1,532,18],[532,19,532,21],[532,22,532,23],[532,24,532,26],[532,27,532,29],[532,30,532,32],[532,33,532,35],[532,36,532,38],[532,39,532,41],[533,1,533,18],[533,19,533,21],[533,22,533,23],[533,24,533,26],[533,27,533,29],[533,30,533,32],[533,33,533,35],[533,36,533,38],[533,39,533,41],[534,1,534,18],[534,19,534,21],[534,22,534,23],[534,24,534,26],[534,27,534,29],[534,30,534,32],[534,33,534,35],[534,36,534,38],[534,39,534,41],[535,1,535,18],[535,19,535,21],[535,22,535,23],[535,24,535,26],[535,27,535,29],[535,30,535,32],[535,33,535,35],[535,36,535,38],[535,39,535,41],[537,33,537,35],[537,36,537,38],[537,39,537,41],[540,19,540,21],[540,22,540,23],[540,24,540,26],[540,27,540,29],[540,30,540,32],[540,33,540,35],[540,36,540,38],[540,39,540,41],[541,1,541,18],[541,19,541,21],[541,22,541,23],[541,24,541,26],[541,27,541,29],[541,30,541,32],[541,33,541,35],[541,36,541,38],[541,39,541,41],[542,1,542,18],[542,19,542,21],[542,22,542,23],[542,24,542,26],[542,27,542,29],[542,30,542,32],[542,33,542,35],[542,36,542,38],[542,39,542,41],[543,19,543,21],[543,22,543,23],[543,24,543,26],[543,27,543,29],[543,30,543,32],[543,33,543,35],[543,36,543,38],[543,39,543,41],[544,19,544,21],[544,22,544,23],[544,24,544,26],[544,27,544,29],[544,30,544,32],[544,33,544,35],[544,36,544,38],[544,39,544,41],[545,19,545,21],[545,22,545,23],[545,24,545,26],[545,27,545,29],[545,30,545,32],[545,33,545,35],[545,36,545,38],[545,39,545,41],[546,1,546,18],[546,19,546,21],[546,22,546,23],[546,24,546,26],[546,27,546,29],[546,30,546,32],[546,33,546,35],[546,36,546,38],[546,39,546,41],[547,19,547,21],[547,22,547,23],[547,24,547,26],[547,27,547,29],[547,30,547,32],[547,33,547,35],[547,36,547,38],[547,39,547,41],[548,1,548,18],[548,19,548,21],[548,22,548,23],[548,24,548,26],[548,27,548,29],[548,30,548,32],[548,33,548,35],[548,36,548,38],[548,39,548,41],[549,1,549,18],[549,19,549,21],[549,22,549,23],[549,24,549,26],[549,27,549,29],[549,30,549,32],[549,33,549,35],[549,36,549,38],[549,39,549,41],[550,1,550,18],[550,19,550,21],[550,22,550,23],[550,24,550,26],[550,27,550,29],[550,30,550,32],[550,33,550,35],[550,36,550,38],[550,39,550,41],[551,1,551,18],[551,19,551,21],[551,22,551,23],[551,24,551,26],[551,27,551,29],[551,30,551,32],[551,33,551,35],[551,36,551,38],[551,39,551,41],[552,1,552,18],[552,19,552,21],[552,22,552,23],[552,24,552,26],[552,27,552,29],[552,30,552,32],[552,33,552,35],[552,36,552,38],[552,39,552,41],[553,1,553,18],[553,19,553,21],[553,22,553,23],[553,24,553,26],[553,27,553,29],[553,30,553,32],[553,33,553,35],[553,36,553,38],[553,39,553,41],[554,1,554,18],[554,19,554,21],[554,22,554,23],[554,24,554,26],[554,27,554,29],[554,30,554,32],[554,33,554,35],[554,36,554,38],[554,39,554,41],[562,33,562,35],[562,36,562,38],[562,39,562,41],[565,19,565,21],[565,22,565,23],[565,24,565,26],[565,27,565,29],[565,30,565,32],[565,33,565,35],[565,36,565,38],[565,39,565,41],[566,19,566,21],[566,22,566,23],[566,24,566,26],[566,27,566,29],[566,30,566,32],[566,33,566,35],[566,36,566,38],[566,39,566,41],[567,19,567,21],[567,22,567,23],[567,24,567,26],[567,27,567,29],[567,30,567,32],[567,33,567,35],[567,36,567,38],[567,39,567,41],[568,19,568,21],[568,22,568,23],[568,24,568,26],[568,27,568,29],[568,30,568,32],[568,33,568,35],[568,36,568,38],[568,39,568,41],[569,1,569,18],[569,19,569,21],[569,22,569,23],[569,24,569,26],[569,27,569,29],[569,30,569,32],[569,33,569,35],[569,36,569,38],[569,39,569,41],[570,19,570,21],[570,22,570,23],[570,24,570,26],[570,27,570,29],[570,30,570,32],[570,33,570,35],[570,36,570,38],[570,39,570,41],[571,19,571,21],[571,22,571,23],[571,24,571,26],[571,27,571,29],[571,30,571,32],[571,33,571,35],[571,36,571,38],[571,39,571,41],[572,19,572,21],[572,22,572,23],[572,24,572,26],[572,27,572,29],[572,30,572,32],[572,33,572,35],[572,36,572,38],[572,39,572,41],[573,19,573,21],[573,22,573,23],[573,24,573,26],[573,27,573,29],[573,30,573,32],[573,33,573,35],[573,36,573,38],[573,39,573,41],[574,19,574,21],[574,22,574,23],[574,24,574,26],[574,27,574,29],[574,30,574,32],[574,33,574,35],[574,36,574,38],[574,39,574,41],[575,19,575,21],[575,22,575,23],[575,24,575,26],[575,27,575,29],[575,30,575,32],[575,33,575,35],[575,36,575,38],[575,39,575,41],[576,19,576,21],[576,22,576,23],[576,24,576,26],[576,27,576,29],[576,30,576,32],[576,33,576,35],[576,36,576,38],[576,39,576,41],[577,19,577,21],[577,22,577,23],[577,24,577,26],[577,27,577,29],[577,30,577,32],[577,33,577,35],[577,36,577,38],[577,39,577,41],[578,1,578,18],[578,19,578,21],[578,22,578,23],[578,24,578,26],[578,27,578,29],[578,30,578,32],[578,33,578,35],[578,36,578,38],[578,39,578,41],[579,19,579,21],[579,22,579,23],[579,24,579,26],[579,27,579,29],[579,30,579,32],[579,33,579,35],[579,36,579,38],[579,39,579,41],[580,1,580,18],[580,19,580,21],[580,22,580,23],[580,24,580,26],[580,27,580,29],[580,30,580,32],[580,33,580,35],[580,36,580,38],[580,39,580,41],[581,19,581,21],[581,22,581,23],[581,24,581,26],[581,27,581,29],[581,30,581,32],[581,33,581,35],[581,36,581,38],[581,39,581,41],[582,19,582,21],[582,22,582,23],[582,24,582,26],[582,27,582,29],[582,30,582,32],[582,33,582,35],[582,36,582,38],[582,39,582,41],[583,19,583,21],[583,22,583,23],[583,24,583,26],[583,27,583,29],[583,30,583,32],[583,33,583,35],[583,36,583,38],[583,39,583,41],[584,19,584,21],[584,22,584,23],[584,24,584,26],[584,27,584,29],[584,30,584,32],[584,33,584,35],[584,36,584,38],[584,39,584,41],[585,19,585,21],[585,22,585,23],[585,24,585,26],[585,27,585,29],[585,30,585,32],[585,33,585,35],[585,36,585,38],[585,39,585,41],[587,33,587,35],[587,36,587,38],[587,39,587,41],[590,19,590,21],[590,22,590,23],[590,24,590,26],[590,27,590,29],[590,30,590,32],[590,33,590,35],[590,36,590,38],[590,39,590,41],[591,19,591,21],[591,22,591,23],[591,24,591,26],[591,27,591,29],[591,30,591,32],[591,33,591,35],[591,36,591,38],[591,39,591,41],[592,19,592,21],[592,22,592,23],[592,24,592,26],[592,27,592,29],[592,30,592,32],[592,33,592,35],[592,36,592,38],[592,39,592,41],[593,19,593,21],[593,22,593,23],[593,24,593,26],[593,27,593,29],[593,30,593,32],[593,33,593,35],[593,36,593,38],[593,39,593,41],[594,19,594,21],[594,22,594,23],[594,24,594,26],[594,27,594,29],[594,30,594,32],[594,33,594,35],[594,36,594,38],[594,39,594,41],[595,19,595,21],[595,22,595,23],[595,24,595,26],[595,27,595,29],[595,30,595,32],[595,33,595,35],[595,36,595,38],[595,39,595,41],[596,19,596,21],[596,22,596,23],[596,24,596,26],[596,27,596,29],[596,30,596,32],[596,33,596,35],[596,36,596,38],[596,39,596,41],[597,19,597,21],[597,22,597,23],[597,24,597,26],[597,27,597,29],[597,30,597,32],[597,33,597,35],[597,36,597,38],[597,39,597,41],[612,33,612,35],[612,36,612,38],[612,39,612,41]],"merged_total":5221,"flags":["merged_cut"]}
[]
["HIDE/UNHIDE"]
[{"$nulls":13},"ESTIMATE BREAKDOWN BY SCOPE OF WORK"]
[]
[{"$nulls":13},{"$f":"B16","v":"GENERAL CONDITIONS"},{"$nulls":6},{"$f":"AQ38","v":{"v":2290,"d":"$2,290"}},{"$nulls":3},{"$f":"B216","v":"EXT. DOORS & WINDOWS"},{"$nulls":6},{"$f":"AQ238","v":{"v":2750,"d":"$2,750"}},{"$nulls":3},{"$f":"B416","v":"HARDWOOD FLOORING"},{"$nulls":6},{"$f":"AQ438","v":{"v":1400,"d":"$1,400"}}]
[{"$nulls":13},{"$f":"B41","v":"DEMOLITION"},{"$nulls":6},{"$f":"AQ63","v":{"v":1200,"d":"$1,200"}},{"$nulls":3},{"$f":"B241","v":"GARAGE DOORS"},{"$nulls":6},{"$f":"AQ263","v":{"v":1200,"d":"$1,200"}},{"$nulls":3},{"$f":"B441","v":"TILING"},{"$nulls":5},{"$f":"AQ463","v":3535},{"$f":"AQ463","v":{"v":3535,"d":"$3,535"}}]
[null,"TOTAL REHAB ESTIMATE",{"$nulls":11},{"$f":"B66","v":"STRUCTURAL CONCRETE"},{"$nulls":6},{"$f":"AQ88","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B266","v":"LANDSCAPING"},{"$nulls":6},{"$f":"AQ288","v":{"v":865,"d":"$865"}},{"$nulls":3},{"$f":"B466","v":"PAINTING"},{"$nulls":5},{"$f":"AQ488","v":4275},{"$f":"AQ488","v":{"v":4275,"d":"$4,275"}}]
[null,{"$f":"TOTAL_REMODEL_ESTIMATE","v":{"v":48626,"d":"$48,626"}},{"$nulls":11},{"$f":"B91","v":"CONCRETE & FLATWORK"},{"$nulls":6},{"$f":"AQ113","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B291","v":"MISC. EXT. IMPROVEMENTS"},{"$nulls":6},{"$f":"AQ313","v":{"v":505,"d":"$505"}},{"$nulls":3},{"$f":"B491","v":"APPLIANCES"},{"$nulls":5},{"$f":"AQ513","v":2675},{"$f":"AQ513","v":{"v":2675,"d":"$2,675"}}]
[{"$nulls":13},{"$f":"B116","v":"MASONRY"},{"$nulls":6},{"$f":"AQ138","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B316","v":"FRAMING & DRYWALL"},{"$nulls":6},{"$f":"AQ338","v":{"v":750,"d":"$750"}},{"$nulls":3},{"$f":"B516","v":"PLUMBING"},{"$nulls":5},{"$f":"AQ538","v":3635},{"$f":"AQ538","v":{"v":3635,"d":"$3,635"}}]
[{"$nulls":13},{"$f":"B141","v":"SIDING"},{"$nulls":6},{"$f":"AQ163","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B341","v":"CABINETS & COUNTERTOPS"},{"$nulls":6},{"$f":"AQ363","v":{"v":6205,"d":"$6,205"}},{"$nulls":3},{"$f":"B541","v":"HVAC"},{"$nulls":5},{"$f":"AQ563","v":350},{"$f":"AQ563","v":{"v":350,"d":"$350"}}]
[null,"LAB/EQ",{"$nulls":3},"MAT'L",{"$nulls":3},"SUB",{"$nulls":3},{"$f":"B166","v":"DECKING AND PATIOS"},{"$nulls":6},{"$f":"AQ188","v":{"v":3000,"d":"$3,000"}},{"$nulls":3},{"$f":"B366","v":"DOORS & TRIM"},{"$nulls":6},{"$f":"AQ388","v":{"v":3140,"d":"$3,140"}},{"$nulls":3},{"$f":"B566","v":"ELECTRICAL"},{"$nulls":5},{"$f":"AQ588","v":3231},{"$f":"AQ588","v":{"v":3231,"d":"$3,231"}}]
[null,{"$f":"Labor_Estimate","v":{"v":17610,"d":"$17,610"}},{"$nulls":3},{"$f":"Material_Estimate","v":{"v":28891,"d":"$28,891"}},{"$nulls":3},{"$f":"Sub_Estimate","v":{"v":2125,"d":"$2,125"}},{"$nulls":3},{"$f":"B191","v":"ROOFING"},{"$nulls":6},{"$f":"AQ213","v":{"v":4500,"d":"$4,500"}},{"$nulls":3},{"$f":"B391","v":"CARPET & RESILIENT"},{"$nulls":6},{"$f":"AQ413","v":{"v":2730,"d":"$2,730"}},{"$nulls":3},{"$f":"B591","v":"MISCELLANEOUS"},{"$nulls":5},{"$f":"AQ613","v":390},{"$f":"AQ613","v":{"v":390,"d":"$390"}}]
[null,"DESCRIPTION OF WORK",{"$nulls":17},"QTY",null,null,"UNIT",null,"UNIT PRICES",{"$nulls":8},{"$f":"AH38+AH63+AH88+AH113+AH138+AH163+AH188+AH213+AH238+AH263+AH288+AH313+AH338+AH363+AH388+AH413+AH438+AH463+AH488+AH513+AH538+AH563+AH588+AH613","v":{"v":17610,"d":"$17,610"}},null,null,{"$f":"AK38+AK63+AK88+AK113+AK138+AK163+AK188+AK213+AK238+AK263+AK288+AK313+AK338+AK363+AK388+AK413+AK438+AK463+AK488+AK513+AK538+AK563+AK588+AK613","v":{"v":28891,"d":"$28,891"}},null,null,{"$f":"AN38+AN63+AN88+AN113+AN138+AN163+AN188+AN213+AN238+AN263+AN288+AN313+AN338+AN363+AN388+AN413+AN438+AN463+AN488+AN513+AN538+AN563+AN588+AN613","v":{"v":2125,"d":"$2,125"}},null,null,{"$f":"Labor_Estimate+Material_Estimate+Sub_Estimate","v":{"v":48626,"d":"$48,626"}},{"$nulls":4},"WORK BREAKDOWN BY SCOPE OF WORK","CUSTOM SORT 1","CUSTOM SORT 2",{"$nulls":4},{"$f":"BC38+BC63+BC88+BC113+BC138+BC163+BC188+BC213+BC238+BC263+BC288+BC313+BC338+BC363+BC388+BC413+BC438+BC463+BC488+BC513+BC538+BC563+BC588+BC613","v":{"v":48626,"d":"$48,626"}}]
[{"$nulls":24},"LABOR/EQUIP",null,null,"MAT",null,null,"SUB",null,null,"LABOR/EQUIP",null,null,"MAT",null,null,"SUB",null,null,"TOTAL",{"$nulls":7},"LABOR","MAT","SUB","TOTAL",{"$f":"AQ14","v":"TOTAL"}]
[]
[null,"GENERAL CONDITIONS",{"$nulls":45},{"$f":"$B$16","v":"GENERAL CONDITIONS"},null,null,{"$f":"SUM(AY17:AY36)","v":240},{"$f":"SUM(AZ17:AZ36)","v":2050},{"$f":"SUM(BA17:BA36)","v":0},{"$f":"SUM(BB17:BB36)","v":2290},{"$f":"AQ16","v":0}]
[null,"Dumpster rental-40 yard",{"$nulls":17},2,null,null,"ea",{"$nulls":4},{"v":400,"d":"400.00"},{"$nulls":5},{"$f":"T17*Y17","v":{"v":0,"d":"$0"}},null,null,{"$f":"T17*AB17","v":{"v":800,"d":"$800"}},null,null,{"$f":"T17*AE17","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH17:AO17)","v":{"v":800,"d":"$800"}},{"$nulls":4},"GENERAL CONDITIONS",null,null,{"$f":"AH17","v":0},{"$f":"AK17","v":800},{"$f":"AN17","v":0},{"$f":"SUM(AY17:BA17)","v":800},800]
[null,"Construction Permits < $10k",{"$nulls":20},"job","job",{"$nulls":3},{"v":125,"d":"125.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"$f":"T18*Y18","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"$f":"SUM(AH18:AP18)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Construction Permits, 10k to $25k",{"$nulls":20},"job","job",{"$nulls":3},{"v":500,"d":"500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Construction Permits, 25k to 50k",{"$nulls":17},1,null,null,"job","job",{"$nulls":3},{"v":1000,"d":"1000.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":1000,"d":"$1,000"},null,null,{"v":0,"d":"$0"},null,null,{"v":1000,"d":"$1,000"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,1000,0,1000,1000]
[null,"Storage Container",{"$nulls":20},"job","job",{"$nulls":3},{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Chemical Toilet",{"$nulls":20},"mo","mo",{"$nulls":3},{"v":85,"d":"85.00"},null,{"v":85,"d":"85.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Misc. Tools & Materials",{"$nulls":17},1,null,null,"ls","mo",{"$nulls":3},{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":250,"d":"$250"},null,null,{"v":0,"d":"$0"},null,null,{"v":250,"d":"$250"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,250,0,250,250]
[null,"Rekey/lock box",{"$nulls":20},"ea","mo",{"v":45,"d":"45.00"},null,null,{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Turn on utilities",{"$nulls":20},"ls","mo",{"$nulls":3},{"v":125,"d":"125.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Truck expense/car payment",{"$nulls":20},"month","mo",{"$nulls":3},{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Fuel/gas expense",{"$nulls":20},"wk","mo",{"$nulls":3},{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Project management",{"$nulls":20},"wk","mo",{"v":1000,"d":"1000.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Architectural Fees",{"$nulls":20},"hrs","mo",{"$nulls":6},{"v":100,"d":"100.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Engineering Fees",{"$nulls":20},"hrs","mo",{"$nulls":6},{"v":125,"d":"125.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Professional Photography",{"$nulls":20},"ls","mo",{"$nulls":6},{"v":250,"d":"250.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Material Deliveries",{"$nulls":20},"ea","mo",{"$nulls":3},{"v":65,"d":"65.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Final cleaning",{"$nulls":17},16,null,null,"hrs",null,{"v":15,"d":"15.00"},{"$nulls":8},{"v":240,"d":"$240"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":240,"d":"$240"},{"$nulls":4},"GENERAL CONDITIONS",null,null,240,0,0,240,240]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[{"$nulls":47},"GENERAL CONDITIONS",null,null,{"$f":"AY16","v":{"v":240,"d":"$240"}},{"$f":"AZ16","v":{"v":2050,"d":"$2,050"}},{"$f":"BA16","v":{"v":0,"d":"$0"}},{"$f":"BB16","v":{"v":2290,"d":"$2,290"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B16,\" \",\"TOTAL\")","v":"GENERAL CONDITIONS TOTAL"},{"$f":"SUBTOTAL(9,AH17:AH37)","v":{"v":240,"d":"$240"}},null,null,{"$f":"SUBTOTAL(9,AK17:AK37)","v":{"v":2050,"d":"$2,050"}},null,null,{"$f":"SUBTOTAL(9,AN17:AN37)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ16:AQ37)","v":{"v":2290,"d":"$2,290"}},null,null,{"$f":"SUM(AT14:AT34)","v":{"v":0,"d":"$0"}},null,"GENERAL CONDITIONS",null,null,{"$f":"AY16","v":240},{"$f":"AZ16","v":2050},{"$f":"BA16","v":0},{"$f":"BB16","v":2290},{"$f":"SUM(BC16:BC37)","v":2290}]
[{"$nulls":47},"GENERAL CONDITIONS",null,null,{"$f":"AY16","v":{"v":240,"d":"$240"}},{"$f":"AZ16","v":{"v":2050,"d":"$2,050"}},{"$f":"BA16","v":{"v":0,"d":"$0"}},{"$f":"BB16","v":{"v":2290,"d":"$2,290"}}]
[{"$nulls":50},{"$f":"AY38","v":240},{"$f":"AZ38","v":2050},{"$f":"BA38","v":0},{"$f":"BB38","v":2290},{"$f":"BC38","v":2290}]
[null,"DEMOLITION",{"$nulls":45},{"$f":"$B$41","v":"DEMOLITION"},null,null,{"$f":"SUM(AY42:AY61)","v":1200},{"$f":"SUM(AZ42:AZ61)","v":0},{"$f":"SUM(BA42:BA61)","v":0},{"$f":"SUM(BB42:BB61)","v":1200},{"$f":"AQ41","v":0}]
[null,"Demolition",{"$nulls":20},"ls","hrs",{"$nulls":9},{"$f":"T42*Y42","v":{"v":0,"d":"$0"}},null,null,{"$f":"T42*AB42","v":{"v":0,"d":"$0"}},null,null,{"$f":"T42*AE42","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH42:AP42)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH42:AP42)","v":{"v":0,"d":"$0"}},null,"DEMOLITION",null,null,{"$f":"AH42","v":0},{"$f":"AK42","v":0},{"$f":"AN42","v":0},{"$f":"SUM(AY42:BA42)","v":0},0]
[null,"Demo bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T43*Y43","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Demolition work per hour",{"$nulls":17},80,null,null,"hrs",null,{"v":15,"d":"15.00"},{"$nulls":8},{"v":1200,"d":"$1,200"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":1200,"d":"$1,200"},null,null,{"v":1200,"d":"$1,200"},null,"DEMOLITION",null,null,1200,0,0,1200,1200]
[null,"Room demolition, typical room",{"$nulls":20},"sf",null,{"v":0.5,"d":"0.50"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Room demolition, bathroom",{"$nulls":20},"sf",null,1.75,{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Room demolition, kitchen",{"$nulls":20},"sf",null,1.25,{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Building demolition, 1-story wood-framed",{"$nulls":20},"sf",null,{"v":3,"d":"3.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Building demolition, 2-story wood framed",{"$nulls":20},"sf",null,{"v":3.2,"d":"3.20"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Building demolition, masonry",{"$nulls":20},"sf",null,4.15,{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Building demolition, steel/concrete",{"$nulls":20},"sf",null,{"v":5.5,"d":"5.50"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Concrete slab demolition, 4\"-6\"",{"$nulls":22},{"v":2,"d":"2.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Abatement",{"$nulls":20},"ls",{"$nulls":10},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Asbestos bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Asbestos testing",{"$nulls":20},"ea",{"$nulls":7},{"v":225,"d":"225.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Asbestos abatement, minimum charge",{"$nulls":20},"ea",{"$nulls":7},{"v":2500,"d":"2500.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Mold, minimum charge",{"$nulls":28},{"v":2500,"d":"2500.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[{"$nulls":47},"DEMOLITION",null,null,{"$f":"AY41","v":{"v":1200,"d":"$1,200"}},{"$f":"AZ41","v":{"v":0,"d":"$0"}},{"$f":"BA41","v":{"v":0,"d":"$0"}},{"$f":"BB41","v":{"v":1200,"d":"$1,200"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B41,\" \",\"TOTAL\")","v":"DEMOLITION TOTAL"},{"$f":"SUBTOTAL(9,AH42:AH62)","v":{"v":1200,"d":"$1,200"}},null,null,{"$f":"SUBTOTAL(9,AK42:AK62)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN42:AN62)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ41:AQ62)","v":{"v":1200,"d":"$1,200"}},null,null,{"$f":"SUM(AT24:AT51)","v":{"v":1200,"d":"$1,200"}},null,"DEMOLITION",null,null,{"$f":"AY41","v":1200},{"$f":"AZ41","v":0},{"$f":"BA41","v":0},{"$f":"BB41","v":1200},{"$f":"SUM(BC41:BC62)","v":1200}]
[{"$nulls":47},"DEMOLITION",null,null,{"$f":"AY41","v":{"v":1200,"d":"$1,200"}},{"$f":"AZ41","v":{"v":0,"d":"$0"}},{"$f":"BA41","v":{"v":0,"d":"$0"}},{"$f":"BB41","v":{"v":1200,"d":"$1,200"}}]
[{"$nulls":47},"DEMOLITION",null,null,{"$f":"AY63","v":1200},{"$f":"AZ63","v":0},{"$f":"BA63","v":0},{"$f":"BB63","v":1200},{"$f":"BC63","v":1200}]
[null,"STRUCTURAL CONCRETE",{"$nulls":45},{"$f":"$B$66","v":"STRUCTURAL CONCRETE"},null,null,{"$f":"SUM(AY67:AY86)","v":0},{"$f":"SUM(AZ67:AZ86)","v":0},{"$f":"SUM(BA67:BA86)","v":0},{"$f":"SUM(BB67:BB86)","v":0},{"$f":"AQ66","v":0}]
[null,"Excavation",{"$nulls":31},{"$f":"T67*Y67","v":{"v":0,"d":"$0"}},null,null,{"$f":"T67*AB67","v":{"v":0,"d":"$0"}},null,null,{"$f":"T67*AE67","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH67:AP67)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH67:AP67)","v":{"v":0,"d":"$0"}},null,"STRUCTURAL CONCRETE",null,null,{"$f":"AH67","v":0},{"$f":"AK67","v":0},{"$f":"AN67","v":0},{"$f":"SUM(AY67:BA67)","v":0},0]
[null,"Excavation bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T68*Y68","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Footing trenching",{"$nulls":20},"cy","lf",{"v":20,"d":"20.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Backfill of trenches ",{"$nulls":20},"cy","lf",{"v":10,"d":"10.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Foundation",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Foundation bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Concrete slab on grade, 4\" thick",{"$nulls":20},"sf","ls",{"v":3,"d":"3.00"},null,null,{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Concrete footing, 12\" wide ",{"$nulls":20},"lf","lf",{"v":20,"d":"20.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Stem wall, single story",{"$nulls":20},"lf","lf",{"v":115,"d":"115.00"},null,null,{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Structural Repairs",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Structural Repairs bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Stair mud jacking, case by case",{"$nulls":20},"ea","ls",{"$nulls":6},{"v":500,"d":"500.00"},null,{"v":500,"d":"500.00"},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Bowing foundation walls, vertical I-Beams",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":800,"d":"800.00"},null,{"v":500,"d":"500.00"},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Settled foundation walls, concrete piers/underpinning",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":1100,"d":"1100.00"},null,{"v":850,"d":"850.00"},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Foundation waterproofing & drain tile, single story",{"$nulls":20},"lf",{"$nulls":7},{"v":145,"d":"145.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Epoxy crack injection",{"$nulls":20},"lf",{"$nulls":7},{"v":12,"d":"12.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[{"$nulls":47},"STRUCTURAL CONCRETE",null,null,{"$f":"AY66","v":{"v":0,"d":"$0"}},{"$f":"AZ66","v":{"v":0,"d":"$0"}},{"$f":"BA66","v":{"v":0,"d":"$0"}},{"$f":"BB66","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B66,\" \",\"TOTAL\")","v":"STRUCTURAL CONCRETE TOTAL"},{"$f":"SUBTOTAL(9,AH66:AH87)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK66:AK87)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN66:AN87)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ66:AQ87)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT66:AT86)","v":{"v":0,"d":"$0"}},null,"STRUCTURAL CONCRETE",null,null,{"$f":"AY66","v":0},{"$f":"AZ66","v":0},{"$f":"BA66","v":0},{"$f":"BB66","v":0},{"$f":"SUM(BC66:BC87)","v":0}]
[{"$nulls":47},"STRUCTURAL CONCRETE",null,null,{"$f":"AY66","v":{"v":0,"d":"$0"}},{"$f":"AZ66","v":{"v":0,"d":"$0"}},{"$f":"BA66","v":{"v":0,"d":"$0"}},{"$f":"BB66","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"STRUCTURAL CONCRETE",null,null,{"$f":"AY88","v":0},{"$f":"AZ88","v":0},{"$f":"BA88","v":0},{"$f":"BB88","v":0},{"$f":"BC88","v":0}]
[null,"CONCRETE & FLATWORK",{"$nulls":45},{"$f":"$B$91","v":"CONCRETE & FLATWORK"},null,null,{"$f":"SUM(AY92:AY111)","v":0},{"$f":"SUM(AZ92:AZ111)","v":0},{"$f":"SUM(BA92:BA111)","v":0},{"$f":"SUM(BB92:BB111)","v":0},{"$f":"AQ91","v":0}]
[null,"Concrete",{"$nulls":21},"ls",{"$nulls":9},{"$f":"T92*Y92","v":{"v":0,"d":"$0"}},null,null,{"$f":"T92*AB92","v":{"v":0,"d":"$0"}},null,null,{"$f":"T92*AE92","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH92:AP92)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CONCRETE & FLATWORK",null,null,{"$f":"AH92","v":0},{"$f":"AK92","v":0},{"$f":"AN92","v":0},{"$f":"SUM(AY92:BA92)","v":0},0]
[null,"Concrete bid/allowance",{"$nulls":20},"ls","sf",{"$nulls":9},{"$f":"T93*Y93","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Concrete flatwork demo",{"$nulls":20},"sf","sf",{"v":2,"d":"2.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Concrete driveway/patio, 6\" thick",{"$nulls":20},"sf","sf",{"v":2,"d":"2.00"},null,null,{"v":3,"d":"3.00"},null,1.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Concrete sidewalk, 4\" thick",{"$nulls":20},"sf",null,{"v":1.2,"d":"1.20"},null,null,2.05,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Add for 4\" base rock below concrete pavement",{"$nulls":20},"sf",null,0.25,null,null,0.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Asphalt",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Asphalt bid/allowance",{"$nulls":20},"ls",{"$nulls":10},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Asphalt pavement, 5\" thick",{"$nulls":20},"sy",{"$nulls":7},{"v":23,"d":"23.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Asphalt pavement, 7\" thick",{"$nulls":20},"sy",{"$nulls":7},{"v":27,"d":"27.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Asphalt pavement, wearing course, 1\" thick only",{"$nulls":20},"sy",{"$nulls":7},{"v":8,"d":"8.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Asphalt seal coat",{"$nulls":20},"sy",{"$nulls":7},{"v":3,"d":"3.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Add for 4\" base rock below asphalt pavement",{"$nulls":20},"sy",{"$nulls":7},{"v":9,"d":"9.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Pavers",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Pavers bid/allowance",{"$nulls":20},"ls",{"$nulls":10},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Brick pavers, sand base",{"$nulls":20},"sf",null,{"v":6.5,"d":"6.50"},null,null,{"v":3.5,"d":"3.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Brick pavers, mortar base",{"$nulls":20},"sf",null,{"v":9.5,"d":"9.50"},null,null,{"v":6,"d":"6.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[{"$nulls":47},"CONCRETE & FLATWORK",null,null,{"$f":"AY91","v":{"v":0,"d":"$0"}},{"$f":"AZ91","v":{"v":0,"d":"$0"}},{"$f":"BA91","v":{"v":0,"d":"$0"}},{"$f":"BB91","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B91,\" \",\"TOTAL\")","v":"CONCRETE & FLATWORK TOTAL"},{"$f":"SUBTOTAL(9,AH91:AH112)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK91:AK112)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN91:AN112)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ91:AQ112)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT91:AT101)","v":{"v":0,"d":"$0"}},null,"CONCRETE & FLATWORK",null,null,{"$f":"AY91","v":0},{"$f":"AZ91","v":0},{"$f":"BA91","v":0},{"$f":"BB91","v":0},{"$f":"SUM(BC91:BC112)","v":0}]
[{"$nulls":47},"CONCRETE & FLATWORK",null,null,{"$f":"AY91","v":{"v":0,"d":"$0"}},{"$f":"AZ91","v":{"v":0,"d":"$0"}},{"$f":"BA91","v":{"v":0,"d":"$0"}},{"$f":"BB91","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"CONCRETE & FLATWORK",null,null,{"$f":"AY113","v":0},{"$f":"AZ113","v":0},{"$f":"BA113","v":0},{"$f":"BB113","v":0},{"$f":"BC113","v":0}]
[null,"MASONRY",{"$nulls":45},{"$f":"$B$116","v":"MASONRY"},null,null,{"$f":"SUM(AY117:AY136)","v":0},{"$f":"SUM(AZ117:AZ136)","v":0},{"$f":"SUM(BA117:BA136)","v":0},{"$f":"SUM(BB117:BB136)","v":0},{"$f":"AQ116","v":0}]
[null,"Masonry bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T117*Y117","v":{"v":0,"d":"$0"}},null,null,{"$f":"T117*AB117","v":{"v":0,"d":"$0"}},null,null,{"$f":"T117*AE117","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH117:AP117)","v":{"v":0,"d":"$0"}},{"$nulls":4},"MASONRY",null,null,{"$f":"AH117","v":0},{"$f":"AK117","v":0},{"$f":"AN117","v":0},{"$f":"SUM(AY117:BA117)","v":0},0]
[null,"CMU, 4x8",{"$nulls":20},"sf","sf",3.75,null,null,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"$nulls":3},{"$f":"T118*Y118","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"CMU, 8x8",{"$nulls":20},"sf","sf",{"v":4.5,"d":"4.50"},null,null,{"v":2.5,"d":"2.50"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Brick veneer",{"$nulls":20},"sf","sf",{"v":8,"d":"8.00"},null,null,{"v":4,"d":"4.00"},null,{"v":8,"d":"8.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Natural stone",{"$nulls":20},"sf","ls",{"v":15,"d":"15.00"},null,null,{"v":14,"d":"14.00"},null,{"v":2000,"d":"2000.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Masonry waterproofing",{"$nulls":20},"sf","sf",{"v":0.8,"d":"0.80"},null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Tuck-point masonry",{"$nulls":20},"sf","sf",4.75,null,null,{"v":0.5,"d":"0.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Power wash masonry",{"$nulls":20},"sf",null,{"v":1,"d":"1.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Chimney, brick ",{"$nulls":20},"vlf",null,{"v":50,"d":"50.00"},null,null,{"v":35,"d":"35.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Chimney, stone",{"$nulls":20},"vlf",null,{"v":70,"d":"70.00"},null,null,{"v":75,"d":"75.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Add to above for chimney cap",{"$nulls":20},"ea",null,{"v":35,"d":"35.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Fireplace complete, brick, 3ft-4ft wide w/ chimney",{"$nulls":20},"ea",null,{"v":3500,"d":"3500.00"},null,null,{"v":2000,"d":"2000.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":47},"MASONRY",null,null,{"$f":"AY116","v":{"v":0,"d":"$0"}},{"$f":"AZ116","v":{"v":0,"d":"$0"}},{"$f":"BA116","v":{"v":0,"d":"$0"}},{"$f":"BB116","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B116,\" \",\"TOTAL\")","v":"MASONRY TOTAL"},{"$f":"SUBTOTAL(9,AH116:AH137)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK116:AK137)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN116:AN137)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ116:AQ137)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT119:AT131)","v":{"v":0,"d":"$0"}},null,"MASONRY",null,null,{"$f":"AY116","v":0},{"$f":"AZ116","v":0},{"$f":"BA116","v":0},{"$f":"BB116","v":0},{"$f":"SUM(BC116:BC137)","v":0}]
[{"$nulls":47},"MASONRY",null,null,{"$f":"AY116","v":{"v":0,"d":"$0"}},{"$f":"AZ116","v":{"v":0,"d":"$0"}},{"$f":"BA116","v":{"v":0,"d":"$0"}},{"$f":"BB116","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"MASONRY",null,null,{"$f":"AY138","v":0},{"$f":"AZ138","v":0},{"$f":"BA138","v":0},{"$f":"BB138","v":0},{"$f":"BC138","v":0}]
[null,"SIDING",{"$nulls":45},{"$f":"$B$141","v":"SIDING"},null,null,{"$f":"SUM(AY142:AY161)","v":0},{"$f":"SUM(AZ142:AZ161)","v":0},{"$f":"SUM(BA142:BA161)","v":0},{"$f":"SUM(BB142:BB161)","v":0},{"$f":"AQ141","v":0}]
[null,"Siding bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T142*Y142","v":{"v":0,"d":"$0"}},null,null,{"$f":"T142*AB142","v":{"v":0,"d":"$0"}},null,null,{"$f":"T142*AE142","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH142:AP142)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH142:AP142)","v":{"v":0,"d":"$0"}},null,"SIDING",null,null,{"$f":"AH142","v":0},{"$f":"AK142","v":0},{"$f":"AN142","v":0},{"$f":"SUM(AY142:BA142)","v":0},0]
[null,"Demo existing siding",{"$nulls":20},"sf","sf",0.75,{"$nulls":8},{"$f":"T143*Y143","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Plywood panel, douglas fir",{"$nulls":20},"sf","sf",1.15,null,null,1.25,null,1.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Plywood panel, cedar",{"$nulls":20},"sf","sf",{"v":1.2,"d":"1.20"},null,null,2.75,null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Tongue and groove, douglas fir",{"$nulls":20},"sf","sf",1.25,null,null,{"v":2.5,"d":"2.50"},null,{"v":1.5,"d":"1.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Tongue and groove, cedar",{"$nulls":20},"sf","sf",1.75,null,null,{"v":4,"d":"4.00"},null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Board and batten, douglas fir",{"$nulls":20},"sf","sf",2.25,null,null,{"v":1,"d":"1.00"},null,{"v":1.5,"d":"1.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Board and batten, cedar",{"$nulls":20},"sf",null,{"v":2.5,"d":"2.50"},null,null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Wood shingle/shake",{"$nulls":20},"sf",null,2.75,null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Fiber cement siding, 4x8 panels",{"$nulls":20},"sf",null,0.85,null,null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Fiber cement siding, lap",{"$nulls":20},"sf",null,{"v":1.5,"d":"1.50"},null,null,{"v":1.2,"d":"1.20"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Vinyl siding, non-insulated",{"$nulls":20},"sf",null,{"v":1.5,"d":"1.50"},null,null,{"v":1.3,"d":"1.30"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Vinyl siding, insulated",{"$nulls":20},"sf",null,{"v":3,"d":"3.00"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Trim, 1\"x3\", pine",{"$nulls":20},"lf",null,1.25,null,null,{"v":0.4,"d":"0.40"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Trim, 1\"x4\", pine",{"$nulls":20},"lf",null,{"v":1.5,"d":"1.50"},null,null,{"v":0.9,"d":"0.90"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Trim, 1\"x6\", pine",{"$nulls":20},"lf",null,{"v":1.5,"d":"1.50"},null,null,{"v":1.3,"d":"1.30"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Siding patch, window/door, siding, insulation",{"$nulls":20},"ea",null,{"v":125,"d":"125.00"},null,null,{"v":75,"d":"75.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Stucco",{"$nulls":20},"sf",null,7.25,null,null,{"v":3,"d":"3.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[{"$nulls":47},"SIDING",null,null,{"$f":"AY141","v":{"v":0,"d":"$0"}},{"$f":"AZ141","v":{"v":0,"d":"$0"}},{"$f":"BA141","v":{"v":0,"d":"$0"}},{"$f":"BB141","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B141,\" \",\"TOTAL\")","v":"SIDING TOTAL"},{"$f":"SUBTOTAL(9,AH141:AH162)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK141:AK162)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN141:AN162)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ141:AQ162)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT144:AT152)","v":{"v":0,"d":"$0"}},null,"SIDING",null,null,{"$f":"AY141","v":0},{"$f":"AZ141","v":0},{"$f":"BA141","v":0},{"$f":"BB141","v":0},{"$f":"SUM(BC141:BC162)","v":0}]
[{"$nulls":47},"SIDING",null,null,{"$f":"AY141","v":{"v":0,"d":"$0"}},{"$f":"AZ141","v":{"v":0,"d":"$0"}},{"$f":"BA141","v":{"v":0,"d":"$0"}},{"$f":"BB141","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"SIDING",null,null,{"$f":"AY163","v":0},{"$f":"AZ163","v":0},{"$f":"BA163","v":0},{"$f":"BB163","v":0},{"$f":"BC163","v":0}]
[null,"DECKING AND PATIOS",{"$nulls":45},{"$f":"$B$166","v":"DECKING AND PATIOS"},null,null,{"$f":"SUM(AY167:AY186)","v":2000},{"$f":"SUM(AZ167:AZ186)","v":1000},{"$f":"SUM(BA167:BA186)","v":0},{"$f":"SUM(BB167:BB186)","v":3000},{"$f":"AQ166","v":0}]
[null,"Decking",{"$nulls":31},{"$f":"T167*Y167","v":{"v":0,"d":"$0"}},null,null,{"$f":"T167*AB167","v":{"v":0,"d":"$0"}},null,null,{"$f":"T167*AE167","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH167:AP167)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH167:AP167)","v":{"v":0,"d":"$0"}},null,"DECKING AND PATIOS",null,null,{"$f":"AH167","v":0},{"$f":"AK167","v":0},{"$f":"AN167","v":0},{"$f":"SUM(AY167:BA167)","v":0},0]
[null,"Deck bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T168*Y168","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"New deck, columns, joists, railing-treated lumber",{"$nulls":17},200,null,null,"sf","sf",{"v":10,"d":"10.00"},null,null,{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"$nulls":3},{"v":2000,"d":"$2,000"},null,null,{"v":1000,"d":"$1,000"},null,null,{"v":0,"d":"$0"},null,null,{"v":3000,"d":"$3,000"},null,null,{"v":3000,"d":"$3,000"},null,"DECKING AND PATIOS",null,null,2000,1000,0,3000,3000]
[null,"New deck, columns, joists, railing-cedar",{"$nulls":20},"sf","sf",{"v":10,"d":"10.00"},null,null,{"v":8.5,"d":"8.50"},null,{"v":8.5,"d":"8.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Existing deck, replace decking",{"$nulls":20},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Install railing w/ wood balusters only",{"$nulls":20},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":15,"d":"15.00"},null,{"v":7.5,"d":"7.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Install railing w/ metal balusters only",{"$nulls":20},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Stairs, 5 to 7 risers",{"$nulls":20},"ea",null,{"v":700,"d":"700.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Covered Patio",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Covered Patio bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Covered patio, floor, roof frame, decking, treated",{"$nulls":20},"sf",null,{"v":20,"d":"20.00"},null,null,{"v":15,"d":"15.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Install railing w/ wood balusters only",{"$nulls":20},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":15,"d":"15.00"},null,{"v":7.5,"d":"7.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Install railing w/ metal balusters only",{"$nulls":20},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Stairs, 5 to 7 risers",{"$nulls":20},"ea",null,{"v":700,"d":"700.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Wood board ceiling, tongue and groove",{"$nulls":20},"sf",null,1.75,null,null,{"v":2,"d":"2.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Insect screening",{"$nulls":20},"sf",null,{"v":1.5,"d":"1.50"},null,null,1.25,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[{"$nulls":47},"DECKING AND PATIOS",null,null,{"$f":"AY166","v":{"v":2000,"d":"$2,000"}},{"$f":"AZ166","v":{"v":1000,"d":"$1,000"}},{"$f":"BA166","v":{"v":0,"d":"$0"}},{"$f":"BB166","v":{"v":3000,"d":"$3,000"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B166,\" \",\"TOTAL\")","v":"DECKING AND PATIOS TOTAL"},{"$f":"SUBTOTAL(9,AH166:AH187)","v":{"v":2000,"d":"$2,000"}},null,null,{"$f":"SUBTOTAL(9,AK166:AK187)","v":{"v":1000,"d":"$1,000"}},null,null,{"$f":"SUBTOTAL(9,AN166:AN187)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ166:AQ187)","v":{"v":3000,"d":"$3,000"}},null,null,{"$f":"SUM(AT168:AT176)","v":{"v":3000,"d":"$3,000"}},null,"DECKING AND PATIOS",null,null,{"$f":"AY166","v":2000},{"$f":"AZ166","v":1000},{"$f":"BA166","v":0},{"$f":"BB166","v":3000},{"$f":"SUM(BC166:BC187)","v":3000}]
[{"$nulls":47},"DECKING AND PATIOS",null,null,{"$f":"AY166","v":{"v":2000,"d":"$2,000"}},{"$f":"AZ166","v":{"v":1000,"d":"$1,000"}},{"$f":"BA166","v":{"v":0,"d":"$0"}},{"$f":"BB166","v":{"v":3000,"d":"$3,000"}}]
[{"$nulls":47},"DECKING AND PATIOS",null,null,{"$f":"AY188","v":2000},{"$f":"AZ188","v":1000},{"$f":"BA188","v":0},{"$f":"BB188","v":3000},{"$f":"BC188","v":3000}]
[null,"ROOFING",{"$nulls":45},{"$f":"$B$191","v":"ROOFING"},null,null,{"$f":"SUM(AY192:AY211)","v":2500},{"$f":"SUM(AZ192:AZ211)","v":2000},{"$f":"SUM(BA192:BA211)","v":0},{"$f":"SUM(BB192:BB211)","v":4500},{"$f":"AQ191","v":0}]
[null,"Roofing bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T192*Y192","v":{"v":0,"d":"$0"}},null,null,{"$f":"T192*AB192","v":{"v":0,"d":"$0"}},null,null,{"$f":"T192*AE192","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH192:AP192)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH192:AP192)","v":{"v":0,"d":"$0"}},null,"ROOFING",null,null,{"$f":"AH192","v":0},{"$f":"AK192","v":0},{"$f":"AN192","v":0},{"$f":"SUM(AY192:BA192)","v":0},0]
[null,"Asphalt shingle roof",{"$nulls":31},{"$f":"T193*Y193","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof repair/patch, asphalt",{"$nulls":20},"ea","ea",{"v":175,"d":"175.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof replacement-demo & replace, 3-tab",{"$nulls":20},"sq",null,{"v":75,"d":"75.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof replacement-demo & replace, architectural",{"$nulls":17},20,null,null,"sq",null,{"v":125,"d":"125.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":2500,"d":"$2,500"},null,null,{"v":2000,"d":"$2,000"},null,null,{"v":0,"d":"$0"},null,null,{"v":4500,"d":"$4,500"},null,null,{"v":4500,"d":"$4,500"},null,"ROOFING",null,null,2500,2000,0,4500,4500]
[null,"Premium for 3 layer tear off",{"$nulls":20},"sq","sq",{"v":35,"d":"35.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Premium for steep pitch roof",{"$nulls":20},"sq","sq",{"v":25,"d":"25.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Wood Shingle Roof",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof repair/patch, wood",{"$nulls":20},"ea","ea",{"v":175,"d":"175.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof replacement-demo & replace, 3-tab",{"$nulls":20},"sq",null,{"v":75,"d":"75.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Wood shingle, low end",{"$nulls":20},"sq",null,{"v":225,"d":"225.00"},null,null,{"v":200,"d":"200.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Wood shingle, high end",{"$nulls":20},"sq",null,{"v":225,"d":"225.00"},null,null,{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof sheathing, plywood 1/2\", remove & install",{"$nulls":20},"sheet","sheet",{"v":15,"d":"15.00"},null,null,{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Slate/Clay Tile",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof replacement-demo & replace, slate",{"$nulls":20},"sq",null,{"v":200,"d":"200.00"},null,null,{"v":625,"d":"625.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Gutters & downspouts, aluminum",{"$nulls":20},"lf",null,{"v":4,"d":"4.00"},null,null,{"v":3,"d":"3.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Clean gutters & downspouts",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[{"$nulls":47},"ROOFING",null,null,{"$f":"AY191","v":{"v":2500,"d":"$2,500"}},{"$f":"AZ191","v":{"v":2000,"d":"$2,000"}},{"$f":"BA191","v":{"v":0,"d":"$0"}},{"$f":"BB191","v":{"v":4500,"d":"$4,500"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B191,\" \",\"TOTAL\")","v":"ROOFING TOTAL"},{"$f":"SUBTOTAL(9,AH191:AH212)","v":{"v":2500,"d":"$2,500"}},null,null,{"$f":"SUBTOTAL(9,AK191:AK212)","v":{"v":2000,"d":"$2,000"}},null,null,{"$f":"SUBTOTAL(9,AN191:AN212)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ191:AQ212)","v":{"v":4500,"d":"$4,500"}},null,null,{"$f":"SUM(AT196:AT204)","v":{"v":4500,"d":"$4,500"}},null,"ROOFING",null,null,{"$f":"AY191","v":2500},{"$f":"AZ191","v":2000},{"$f":"BA191","v":0},{"$f":"BB191","v":4500},{"$f":"SUM(BC191:BC212)","v":4500}]
[{"$nulls":47},"ROOFING",null,null,{"$f":"AY191","v":{"v":2500,"d":"$2,500"}},{"$f":"AZ191","v":{"v":2000,"d":"$2,000"}},{"$f":"BA191","v":{"v":0,"d":"$0"}},{"$f":"BB191","v":{"v":4500,"d":"$4,500"}}]
[{"$nulls":47},"ROOFING",null,null,{"$f":"AY213","v":2500},{"$f":"AZ213","v":2000},{"$f":"BA213","v":0},{"$f":"BB213","v":4500},{"$f":"BC213","v":4500}]
[null,"EXT. DOORS & WINDOWS",{"$nulls":45},{"$f":"$B$216","v":"EXT. DOORS & WINDOWS"},null,null,{"$f":"SUM(AY217:AY236)","v":825},{"$f":"SUM(AZ217:AZ236)","v":1925},{"$f":"SUM(BA217:BA236)","v":0},{"$f":"SUM(BB217:BB236)","v":2750},{"$f":"AQ216","v":0}]
[null,"Exterior Doors",{"$nulls":31},{"$f":"T217*Y217","v":{"v":0,"d":"$0"}},null,null,{"$f":"T217*AB217","v":{"v":0,"d":"$0"}},null,null,{"$f":"T217*AE217","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH217:AP217)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH217:AP217)","v":{"v":0,"d":"$0"}},null,"EXT. DOORS & WINDOWS",null,null,{"$f":"AH217","v":0},{"$f":"AK217","v":0},{"$f":"AN217","v":0},{"$f":"SUM(AY217:BA217)","v":0},0]
[null,"Exterior doors bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T218*Y218","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Steel entry door,  single",{"$nulls":20},"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":175,"d":"175.00"},null,{"v":175,"d":"175.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"French patio door, pair",{"$nulls":20},"ea","ea",{"v":300,"d":"300.00"},null,null,{"v":400,"d":"400.00"},null,{"v":400,"d":"400.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Exterior door hardware w/ dead bolt ",{"$nulls":20},"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Glass storm door, single",{"$nulls":20},"ea","ea",{"v":100,"d":"100.00"},null,null,{"v":225,"d":"225.00"},null,{"v":225,"d":"225.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Sliding glass door, vinyl, double",{"$nulls":20},"ea","ea",{"v":125,"d":"125.00"},null,null,{"v":500,"d":"500.00"},null,{"v":400,"d":"400.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Windows",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"New windows, vinyl, average size",{"$nulls":20},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Replacement windows, vinyl, average size",{"$nulls":17},11,null,null,"ea",null,{"v":75,"d":"75.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":825,"d":"$825"},null,null,{"v":1925,"d":"$1,925"},null,null,{"v":0,"d":"$0"},null,null,{"v":2750,"d":"$2,750"},null,null,{"v":2750,"d":"$2,750"},null,"EXT. DOORS & WINDOWS",null,null,825,1925,0,2750,2750]
[null,"Wood windows, average size",{"$nulls":20},"ea",null,{"v":75,"d":"75.00"},null,null,{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Replace broken window pane",{"$nulls":20},"ea",null,{"v":75,"d":"75.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"$f":"T230*AB230","v":{"v":0,"d":"$0"}},null,null,{"$f":"T230*AE230","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Replace broken screens",{"$nulls":20},"ea",null,{"v":10,"d":"10.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"$f":"T231*AB231","v":{"v":0,"d":"$0"}},null,null,{"$f":"T231*AE231","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Repair broken screens",{"$nulls":20},"ea",null,{"v":10,"d":"10.00"},null,null,{"v":12,"d":"12.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"$f":"T232*AB232","v":{"v":0,"d":"$0"}},null,null,{"$f":"T232*AE232","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Skylight, 3x3, fixed",{"$nulls":20},"ea","ea",{"v":20,"d":"20.00"},null,null,{"v":300,"d":"300.00"},null,{"v":150,"d":"150.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Skylight, operable",{"$nulls":20},"ea","ea",{"v":200,"d":"200.00"},null,null,{"v":400,"d":"400.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[{"$nulls":47},"EXT. DOORS & WINDOWS",null,null,{"$f":"AY216","v":{"v":825,"d":"$825"}},{"$f":"AZ216","v":{"v":1925,"d":"$1,925"}},{"$f":"BA216","v":{"v":0,"d":"$0"}},{"$f":"BB216","v":{"v":2750,"d":"$2,750"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B216,\" \",\"TOTAL\")","v":"EXT. DOORS & WINDOWS TOTAL"},{"$f":"SUBTOTAL(9,AH216:AH237)","v":{"v":825,"d":"$825"}},null,null,{"$f":"SUBTOTAL(9,AK216:AK237)","v":{"v":1925,"d":"$1,925"}},null,null,{"$f":"SUBTOTAL(9,AN216:AN237)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ216:AQ237)","v":{"v":2750,"d":"$2,750"}},null,null,{"$f":"SUM(AT220:AT228)","v":{"v":2750,"d":"$2,750"}},null,"EXT. DOORS & WINDOWS",null,null,{"$f":"AY216","v":825},{"$f":"AZ216","v":1925},{"$f":"BA216","v":0},{"$f":"BB216","v":2750},{"$f":"SUM(BC216:BC237)","v":2750}]
[{"$nulls":47},"EXT. DOORS & WINDOWS",null,null,{"$f":"AY216","v":{"v":825,"d":"$825"}},{"$f":"AZ216","v":{"v":1925,"d":"$1,925"}},{"$f":"BA216","v":{"v":0,"d":"$0"}},{"$f":"BB216","v":{"v":2750,"d":"$2,750"}}]
[{"$nulls":47},"EXT. DOORS & WINDOWS",null,null,{"$f":"AY238","v":825},{"$f":"AZ238","v":1925},{"$f":"BA238","v":0},{"$f":"BB238","v":2750},{"$f":"BC238","v":2750}]
[null,"GARAGE DOORS",{"$nulls":45},{"$f":"$B$241","v":"GARAGE DOORS"},null,null,{"$f":"SUM(AY242:AY261)","v":300},{"$f":"SUM(AZ242:AZ261)","v":900},{"$f":"SUM(BA242:BA261)","v":0},{"$f":"SUM(BB242:BB261)","v":1200},{"$f":"AQ241","v":0}]
[null,"Garage Doors Bid/Allowance",{"$nulls":20},"ls","ea",{"$nulls":9},{"$f":"T242*Y242","v":{"v":0,"d":"$0"}},null,null,{"$f":"T242*AB242","v":{"v":0,"d":"$0"}},null,null,{"$f":"T242*AE242","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH242:AP242)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH242:AP242)","v":{"v":0,"d":"$0"}},null,"GARAGE DOORS",null,null,{"$f":"AH242","v":0},{"$f":"AK242","v":0},{"$f":"AN242","v":0},{"$f":"SUM(AY242:BA242)","v":0},0]
[null,"Garage Doors Only- 9'x7'  door, manual",{"$nulls":17},2,null,null,"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":450,"d":"450.00"},null,{"v":400,"d":"400.00"},{"$nulls":3},{"$f":"T243*Y243","v":{"v":300,"d":"$300"}},null,null,{"v":900,"d":"$900"},null,null,{"v":0,"d":"$0"},null,null,{"v":1200,"d":"$1,200"},null,null,{"v":1200,"d":"$1,200"},null,"GARAGE DOORS",null,null,300,900,0,1200,1200]
[null,"Garage Doors Only- 16' door, manual",{"$nulls":20},"ea","ea",{"v":250,"d":"250.00"},null,null,{"v":750,"d":"750.00"},null,{"v":750,"d":"750.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[null,"Garage Door Operator only",{"$nulls":20},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[null,"Replace springs for garage door",{"$nulls":20},"ea",null,{"v":100,"d":"100.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":47},"GARAGE DOORS",null,null,{"$f":"AY241","v":{"v":300,"d":"$300"}},{"$f":"AZ241","v":{"v":900,"d":"$900"}},{"$f":"BA241","v":{"v":0,"d":"$0"}},{"$f":"BB241","v":{"v":1200,"d":"$1,200"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B241,\" \",\"TOTAL\")","v":"GARAGE DOORS TOTAL"},{"$f":"SUBTOTAL(9,AH241:AH262)","v":{"v":300,"d":"$300"}},null,null,{"$f":"SUBTOTAL(9,AK241:AK262)","v":{"v":900,"d":"$900"}},null,null,{"$f":"SUBTOTAL(9,AN241:AN262)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ241:AQ262)","v":{"v":1200,"d":"$1,200"}},null,null,{"$f":"SUM(AT238:AT248)","v":{"v":3950,"d":"$3,950"}},null,"GARAGE DOORS",null,null,{"$f":"AY241","v":300},{"$f":"AZ241","v":900},{"$f":"BA241","v":0},{"$f":"BB241","v":1200},{"$f":"SUM(BC241:BC262)","v":1200}]
[{"$nulls":47},"GARAGE DOORS",null,null,{"$f":"AY241","v":{"v":300,"d":"$300"}},{"$f":"AZ241","v":{"v":900,"d":"$900"}},{"$f":"BA241","v":{"v":0,"d":"$0"}},{"$f":"BB241","v":{"v":1200,"d":"$1,200"}}]
[{"$nulls":47},"GARAGE DOORS",null,null,{"$f":"AY263","v":300},{"$f":"AZ263","v":900},{"$f":"BA263","v":0},{"$f":"BB263","v":1200},{"$f":"BC263","v":1200}]
[null,"LANDSCAPING",{"$nulls":45},{"$f":"$B$266","v":"LANDSCAPING"},null,null,{"$f":"SUM(AY267:AY286)","v":355},{"$f":"SUM(AZ267:AZ286)","v":510},{"$f":"SUM(BA267:BA286)","v":0},{"$f":"SUM(BB267:BB286)","v":865},{"$f":"AQ266","v":0}]
[null,"Landscaping bid/allowance, trees, bushes, flowers",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T267*Y267","v":{"v":0,"d":"$0"}},null,null,{"$f":"T267*AB267","v":{"v":0,"d":"$0"}},null,null,{"$f":"T267*AE267","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH267:AP267)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH267:AP267)","v":{"v":0,"d":"$0"}},null,"LANDSCAPING",null,null,{"$f":"AH267","v":0},{"$f":"AK267","v":0},{"$f":"AN267","v":0},{"$f":"SUM(AY267:BA267)","v":0},0]
[null,"Sod",{"$nulls":20},"sf","sf",0.15,null,null,0.25,null,0.25,{"$nulls":3},{"$f":"T268*Y268","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Seeding",{"$nulls":20},"sf","sf",0.05,null,null,0.05,null,0.05,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Shrubs/plantings, 1 gallon",{"$nulls":17},8,null,null,"ea","ea",{"v":10,"d":"10.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":80,"d":"$80"},null,null,{"v":80,"d":"$80"},null,null,{"v":0,"d":"$0"},null,null,{"v":160,"d":"$160"},null,null,{"v":160,"d":"$160"},null,"LANDSCAPING",null,null,80,80,0,160,160]
[null,"Shrubs/plantings, 2 gallon",{"$nulls":17},2,null,null,"ea","ea",{"v":15,"d":"15.00"},null,null,{"v":20,"d":"20.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":30,"d":"$30"},null,null,{"v":40,"d":"$40"},null,null,{"v":0,"d":"$0"},null,null,{"v":70,"d":"$70"},null,null,{"v":70,"d":"$70"},null,"LANDSCAPING",null,null,30,40,0,70,70]
[null,"Shrubs/plantings, 5 gallon",{"$nulls":17},4,null,null,"ea",null,{"v":25,"d":"25.00"},null,null,{"v":35,"d":"35.00"},{"$nulls":5},{"v":100,"d":"$100"},null,null,{"v":140,"d":"$140"},null,null,{"v":0,"d":"$0"},null,null,{"v":240,"d":"$240"},null,null,{"v":240,"d":"$240"},null,"LANDSCAPING",null,null,100,140,0,240,240]
[null,"Small trees, 1-2\" caliper, 10 gallon",{"$nulls":17},1,null,null,"ea","ea",{"v":45,"d":"45.00"},null,null,{"v":50,"d":"50.00"},null,{"v":85,"d":"85.00"},{"$nulls":3},{"v":45,"d":"$45"},null,null,{"v":50,"d":"$50"},null,null,{"v":0,"d":"$0"},null,null,{"v":95,"d":"$95"},null,null,{"v":95,"d":"$95"},null,"LANDSCAPING",null,null,45,50,0,95,95]
[null,"Small trees, 1-2\" 15 gallon",{"$nulls":20},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":75,"d":"75.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"36\" box tree",{"$nulls":20},"ea",null,{"v":75,"d":"75.00"},null,null,{"v":200,"d":"200.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Mulch, standard 3\" thick",{"$nulls":17},400,null,null,"sf","sf",0.25,null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":100,"d":"$100"},null,null,{"v":200,"d":"$200"},null,null,{"v":0,"d":"$0"},null,null,{"v":300,"d":"$300"},null,null,{"v":300,"d":"$300"},null,"LANDSCAPING",null,null,100,200,0,300,300]
[null,"Landscape rock, 3/4\"",{"$nulls":20},"sf",null,{"v":0.5,"d":"0.50"},null,null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Cobble stone rock",{"$nulls":20},"sf",null,{"v":0.5,"d":"0.50"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Tree removal, per tree",{"$nulls":20},"ea","ea",{"v":500,"d":"500.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Stacked, retaining wall",{"$nulls":20},"sf","sf",{"v":10,"d":"10.00"},null,null,{"v":7.5,"d":"7.50"},null,{"v":7.5,"d":"7.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":47},"LANDSCAPING",null,null,{"$f":"AY266","v":{"v":355,"d":"$355"}},{"$f":"AZ266","v":{"v":510,"d":"$510"}},{"$f":"BA266","v":{"v":0,"d":"$0"}},{"$f":"BB266","v":{"v":865,"d":"$865"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B266,\" \",\"TOTAL\")","v":"LANDSCAPING TOTAL"},{"$f":"SUBTOTAL(9,AH266:AH287)","v":{"v":355,"d":"$355"}},null,null,{"$f":"SUBTOTAL(9,AK266:AK287)","v":{"v":510,"d":"$510"}},null,null,{"$f":"SUBTOTAL(9,AN266:AN287)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ266:AQ287)","v":{"v":865,"d":"$865"}},null,null,{"$f":"SUM(AT271:AT279)","v":{"v":705,"d":"$705"}},null,"LANDSCAPING",null,null,{"$f":"AY266","v":355},{"$f":"AZ266","v":510},{"$f":"BA266","v":0},{"$f":"BB266","v":865},{"$f":"SUM(BC266:BC287)","v":865}]
[{"$nulls":47},"LANDSCAPING",null,null,{"$f":"AY266","v":{"v":355,"d":"$355"}},{"$f":"AZ266","v":{"v":510,"d":"$510"}},{"$f":"BA266","v":{"v":0,"d":"$0"}},{"$f":"BB266","v":{"v":865,"d":"$865"}}]
[{"$nulls":47},"LANDSCAPING",null,null,{"$f":"AY288","v":355},{"$f":"AZ288","v":510},{"$f":"BA288","v":0},{"$f":"BB288","v":865},{"$f":"BC288","v":865}]
[null,"MISC. EXT. IMPROVEMENTS",{"$nulls":45},{"$f":"$B$291","v":"MISC. EXT. IMPROVEMENTS"},null,null,{"$f":"SUM(AY292:AY311)","v":225},{"$f":"SUM(AZ292:AZ311)","v":280},{"$f":"SUM(BA292:BA311)","v":0},{"$f":"SUM(BB292:BB311)","v":505},{"$f":"AQ291","v":0}]
[null,"Misc. Ext Improvements bid/allowance",{"$nulls":20},"ls","sf",{"$nulls":9},{"$f":"T292*Y292","v":{"v":0,"d":"$0"}},null,null,{"$f":"T292*AB292","v":{"v":0,"d":"$0"}},null,null,{"$f":"T292*AE292","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH292:AP292)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH292:AP292)","v":{"v":0,"d":"$0"}},null,"MISC. EXT. IMPROVEMENTS",null,null,{"$f":"AH292","v":0},{"$f":"AK292","v":0},{"$f":"AN292","v":0},{"$f":"SUM(AY292:BA292)","v":0},0]
[null,"Miscellaneous Improvements",{"$nulls":31},{"$f":"T293*Y293","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"New mailbox",{"$nulls":17},1,null,null,"ea",null,{"v":50,"d":"50.00"},null,null,{"v":75,"d":"75.00"},{"$nulls":5},{"v":50,"d":"$50"},null,null,{"v":75,"d":"$75"},null,null,{"v":0,"d":"$0"},null,null,{"v":125,"d":"$125"},null,null,{"v":125,"d":"$125"},null,"MISC. EXT. IMPROVEMENTS",null,null,50,75,0,125,125]
[null,"New address #",{"$nulls":17},1,null,null,"ea",null,{"v":25,"d":"25.00"},null,null,{"v":25,"d":"25.00"},{"$nulls":5},{"v":25,"d":"$25"},null,null,{"v":25,"d":"$25"},null,null,{"v":0,"d":"$0"},null,null,{"v":50,"d":"$50"},null,null,{"v":50,"d":"$50"},null,"MISC. EXT. IMPROVEMENTS",null,null,25,25,0,50,50]
[null,"Shutters",{"$nulls":17},6,null,null,"ea",null,{"v":25,"d":"25.00"},null,null,{"v":30,"d":"30.00"},{"$nulls":5},{"v":150,"d":"$150"},null,null,{"v":180,"d":"$180"},null,null,{"v":0,"d":"$0"},null,null,{"v":330,"d":"$330"},null,null,{"v":330,"d":"$330"},null,"MISC. EXT. IMPROVEMENTS",null,null,150,180,0,330,330]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Fencing",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Chain link fencing",{"$nulls":20},"lf",null,{"v":7,"d":"7.00"},null,null,{"v":8,"d":"8.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Wood fencing",{"$nulls":20},"lf",null,{"v":10,"d":"10.00"},null,null,{"v":13.5,"d":"13.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Misc. Exterior Structures",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Premanufactured carport",{"$nulls":20},"ea","lf",{"v":750,"d":"750.00"},null,null,{"v":4500,"d":"4500.00"},null,{"v":4500,"d":"4500.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Storage shed, wood",{"$nulls":20},"ea","ea",{"v":500,"d":"500.00"},null,null,{"v":1750,"d":"1750.00"},null,{"v":1600,"d":"1600.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Gazebo",{"$nulls":20},"sf",null,{"v":30,"d":"30.00"},null,null,{"v":45,"d":"45.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Pools",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"New Pool structure",{"$nulls":20},"ls",{"$nulls":7},{"v":25000,"d":"25000.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Pool heater/motor",{"$nulls":20},"ea",null,{"v":2400,"d":"2400.00"},null,null,{"v":500,"d":"500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Pool filter system",{"$nulls":20},"ea",null,{"v":1500,"d":"1500.00"},null,null,{"v":400,"d":"400.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Replaster existing pool wall",{"$nulls":20},"sf",null,{"v":9,"d":"9.00"},null,null,{"v":1.5,"d":"1.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[{"$nulls":47},"MISC. EXT. IMPROVEMENTS",null,null,{"$f":"AY291","v":{"v":225,"d":"$225"}},{"$f":"AZ291","v":{"v":280,"d":"$280"}},{"$f":"BA291","v":{"v":0,"d":"$0"}},{"$f":"BB291","v":{"v":505,"d":"$505"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B291,\" \",\"TOTAL\")","v":"MISC. EXT. IMPROVEMENTS TOTAL"},{"$f":"SUBTOTAL(9,AH291:AH312)","v":{"v":225,"d":"$225"}},null,null,{"$f":"SUBTOTAL(9,AK291:AK312)","v":{"v":280,"d":"$280"}},null,null,{"$f":"SUBTOTAL(9,AN291:AN312)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ291:AQ312)","v":{"v":505,"d":"$505"}},null,null,{"$f":"SUM(AT296:AT304)","v":{"v":330,"d":"$330"}},null,"MISC. EXT. IMPROVEMENTS",null,null,{"$f":"AY291","v":225},{"$f":"AZ291","v":280},{"$f":"BA291","v":0},{"$f":"BB291","v":505},{"$f":"SUM(BC291:BC312)","v":505}]
[{"$nulls":47},"MISC. EXT. IMPROVEMENTS",null,null,{"$f":"AY291","v":{"v":225,"d":"$225"}},{"$f":"AZ291","v":{"v":280,"d":"$280"}},{"$f":"BA291","v":{"v":0,"d":"$0"}},{"$f":"BB291","v":{"v":505,"d":"$505"}}]
[{"$nulls":47},"MISC. EXT. IMPROVEMENTS",null,null,{"$f":"AY313","v":225},{"$f":"AZ313","v":280},{"$f":"BA313","v":0},{"$f":"BB313","v":505},{"$f":"BC313","v":505}]
[null,"FRAMING & DRYWALL",{"$nulls":45},{"$f":"$B$316","v":"FRAMING & DRYWALL"},null,null,{"$f":"SUM(AY317:AY336)","v":750},{"$f":"SUM(AZ317:AZ336)","v":0},{"$f":"SUM(BA317:BA336)","v":0},{"$f":"SUM(BB317:BB336)","v":750},{"$f":"AQ316","v":0}]
[null,"Framing",{"$nulls":31},{"$f":"T317*Y317","v":{"v":0,"d":"$0"}},null,null,{"$f":"T317*AB317","v":{"v":0,"d":"$0"}},null,null,{"$f":"T317*AE317","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH317:AP317)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH317:AP317)","v":{"v":0,"d":"$0"}},null,"FRAMING & DRYWALL",null,null,{"$f":"AH317","v":0},{"$f":"AK317","v":0},{"$f":"AN317","v":0},{"$f":"SUM(AY317:BA317)","v":0},0]
[null,"Structural framing bid/allowance, case by case",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T318*Y318","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Subflooring, 3/4\" plywood",{"$nulls":20},"sf","sf",{"v":1,"d":"1.00"},null,null,0.85,null,0.85,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Interior wall framing",{"$nulls":20},"sf","sf",{"v":1,"d":"1.00"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Structural/Exterior wall framing",{"$nulls":20},"sf","sf",1.25,null,null,1.75,null,1.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Rough-in openings",{"$nulls":20},"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Floor joists/ceiling joists",{"$nulls":20},"sf","sf",0.75,null,null,0.75,null,0.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Roof framing/rafters",{"$nulls":20},"sf","sf",1.25,null,null,{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Open load bearing/structural wall",{"$nulls":20},"ea","ea",{"v":750,"d":"750.00"},null,null,{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Insulation",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Insulation bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Wall insulation",{"$nulls":20},"sf","sf",{"v":0.5,"d":"0.50"},null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Floor insulation",{"$nulls":20},"sf","sf",0.75,null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Attic insulation, blown-in",{"$nulls":20},"sf","sf",{"v":0.5,"d":"0.50"},null,null,{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Walls/Ceilings",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Drywall bid/allowance, case by case",{"$nulls":17},1,null,null,"ls","ls",{"v":750,"d":"750.00"},{"$nulls":8},{"v":750,"d":"$750"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":750,"d":"$750"},null,null,{"v":750,"d":"$750"},null,"FRAMING & DRYWALL",null,null,750,0,0,750,750]
[null,"Drywall wallboard, 1/2\" thick, finish one side",{"$nulls":20},"sf","sf",{"v":1.5,"d":"1.50"},null,null,{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Drywall ceilings, 1/2\" thick",{"$nulls":20},"sf","sf",{"v":4,"d":"4.00"},null,null,0.75,null,0.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Skim coating/texturing walls",{"$nulls":20},"sf","sf",{"v":1,"d":"1.00"},null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Skim coating/texturing ceilings",{"$nulls":20},"sf","sf",1.25,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[{"$nulls":47},"FRAMING & DRYWALL",null,null,{"$f":"AY316","v":{"v":750,"d":"$750"}},{"$f":"AZ316","v":{"v":0,"d":"$0"}},{"$f":"BA316","v":{"v":0,"d":"$0"}},{"$f":"BB316","v":{"v":750,"d":"$750"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B316,\" \",\"TOTAL\")","v":"FRAMING & DRYWALL TOTAL"},{"$f":"SUBTOTAL(9,AH316:AH337)","v":{"v":750,"d":"$750"}},null,null,{"$f":"SUBTOTAL(9,AK316:AK337)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN316:AN337)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ316:AQ337)","v":{"v":750,"d":"$750"}},null,null,{"$f":"SUM(AT331:AT336)","v":{"v":750,"d":"$750"}},null,"FRAMING & DRYWALL",null,null,{"$f":"AY316","v":750},{"$f":"AZ316","v":0},{"$f":"BA316","v":0},{"$f":"BB316","v":750},{"$f":"SUM(BC316:BC337)","v":750}]
[{"$nulls":47},"FRAMING & DRYWALL",null,null,{"$f":"AY316","v":{"v":750,"d":"$750"}},{"$f":"AZ316","v":{"v":0,"d":"$0"}},{"$f":"BA316","v":{"v":0,"d":"$0"}},{"$f":"BB316","v":{"v":750,"d":"$750"}}]
[{"$nulls":47},"FRAMING & DRYWALL",null,null,{"$f":"AY338","v":750},{"$f":"AZ338","v":0},{"$f":"BA338","v":0},{"$f":"BB338","v":750},{"$f":"BC338","v":750}]
[null,"CABINETS & COUNTERTOPS",{"$nulls":45},{"$f":"$B$341","v":"CABINETS & COUNTERTOPS"},null,null,{"$f":"SUM(AY342:AY361)","v":800},{"$f":"SUM(AZ342:AZ361)","v":5405},{"$f":"SUM(BA342:BA361)","v":0},{"$f":"SUM(BB342:BB361)","v":6205},{"$f":"AQ341","v":0}]
[null,"Cabinet Installation bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T342*Y342","v":{"v":0,"d":"$0"}},null,null,{"$f":"T342*AB342","v":{"v":0,"d":"$0"}},null,null,{"$f":"T342*AE342","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH342:AP342)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,{"$f":"AH342","v":0},{"$f":"AK342","v":0},{"$f":"AN342","v":0},{"$f":"SUM(AY342:BA342)","v":0},0]
[null,"Cabinet Material bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T343*Y343","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Countertop bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Kitchen",{"$nulls":21},"ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Kitchen Base Cabinetry",{"$nulls":17},12,null,null,"lf","lf",{"v":25,"d":"25.00"},null,null,{"v":150,"d":"150.00"},null,{"v":130,"d":"130.00"},{"$nulls":3},{"v":300,"d":"$300"},null,null,{"v":1800,"d":"$1,800"},null,null,{"v":0,"d":"$0"},null,null,{"v":2100,"d":"$2,100"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,300,1800,0,2100,2100]
[null,"Kitchen Upper Cabinetry",{"$nulls":17},10,null,null,"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":125,"d":"125.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":150,"d":"$150"},null,null,{"v":1250,"d":"$1,250"},null,null,{"v":0,"d":"$0"},null,null,{"v":1400,"d":"$1,400"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,150,1250,0,1400,1400]
[null,"Kitchen Pantry Cabinet",{"$nulls":20},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Plastic laminate countertop",{"$nulls":20},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":12.5,"d":"12.50"},null,{"v":12.5,"d":"12.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Replace cabinet doors, only",{"$nulls":20},"ea","ea",{"v":20,"d":"20.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Replace cabinet drawer fronts, only",{"$nulls":20},"ea","ea",{"v":20,"d":"20.00"},null,null,{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"New cabinet door pulls",{"$nulls":17},25,null,null,"ea","ea",{"v":4,"d":"4.00"},null,null,{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"},{"$nulls":3},{"v":100,"d":"$100"},null,null,{"v":75,"d":"$75"},null,null,{"v":0,"d":"$0"},null,null,{"v":175,"d":"$175"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,100,75,0,175,175]
[null,"Stone/solid surface countertop, kitchen",{"$nulls":17},24,null,null,"sf","sf",{"$nulls":3},{"v":45,"d":"45.00"},null,{"v":45,"d":"45.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":1080,"d":"$1,080"},null,null,{"v":0,"d":"$0"},null,null,{"v":1080,"d":"$1,080"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,1080,0,1080,1080]
[null,"Kitchen sink bowl, stainless steel, undermount",{"$nulls":17},1,null,null,"ea","ea",{"$nulls":3},{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":300,"d":"$300"},null,null,{"v":0,"d":"$0"},null,null,{"v":300,"d":"$300"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,300,0,300,300]
[null,"Kitchen sink bowl, composite, undermount",{"$nulls":20},"ea","ea",{"v":100,"d":"100.00"},null,null,{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Bathrooms",{"$nulls":21},"ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Vanity cabinet",{"$nulls":17},2,null,null,"ea","ea",{"v":125,"d":"125.00"},null,null,{"v":450,"d":"450.00"},null,{"v":450,"d":"450.00"},{"$nulls":3},{"v":250,"d":"$250"},null,null,{"v":900,"d":"$900"},null,null,{"v":0,"d":"$0"},null,null,{"v":1150,"d":"$1,150"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,250,900,0,1150,1150]
[null,"New cabinet door pulls",{"$nulls":20},"ea","ea",{"v":4,"d":"4.00"},null,null,4.25,null,4.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Vanity countertop, stone/solid surface",{"$nulls":20},"sf","sf",{"$nulls":3},{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[{"$nulls":47},"CABINETS & COUNTERTOPS",null,null,{"$f":"AY341","v":{"v":800,"d":"$800"}},{"$f":"AZ341","v":{"v":5405,"d":"$5,405"}},{"$f":"BA341","v":{"v":0,"d":"$0"}},{"$f":"BB341","v":{"v":6205,"d":"$6,205"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B341,\" \",\"TOTAL\")","v":"CABINETS & COUNTERTOPS TOTAL"},{"$f":"SUBTOTAL(9,AH341:AH362)","v":{"v":800,"d":"$800"}},null,null,{"$f":"SUBTOTAL(9,AK341:AK362)","v":{"v":5405,"d":"$5,405"}},null,null,{"$f":"SUBTOTAL(9,AN341:AN362)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ341:AQ362)","v":{"v":6205,"d":"$6,205"}},null,null,{"$f":"SUM(AT355:AT361)","v":{"v":0,"d":"$0"}},null,"CABINETS & COUNTERTOPS",null,null,{"$f":"AY341","v":800},{"$f":"AZ341","v":5405},{"$f":"BA341","v":0},{"$f":"BB341","v":6205},{"$f":"SUM(BC341:BC362)","v":6205}]
[{"$nulls":47},"CABINETS & COUNTERTOPS",null,null,{"$f":"AY341","v":{"v":800,"d":"$800"}},{"$f":"AZ341","v":{"v":5405,"d":"$5,405"}},{"$f":"BA341","v":{"v":0,"d":"$0"}},{"$f":"BB341","v":{"v":6205,"d":"$6,205"}}]
[{"$nulls":47},"CABINETS & COUNTERTOPS",null,null,{"$f":"AY363","v":800},{"$f":"AZ363","v":5405},{"$f":"BA363","v":0},{"$f":"BB363","v":6205},{"$f":"BC363","v":6205}]
[null,"DOORS & TRIM",{"$nulls":45},{"$f":"$B$366","v":"DOORS & TRIM"},null,null,{"$f":"SUM(AY367:AY386)","v":1570},{"$f":"SUM(AZ367:AZ386)","v":1570},{"$f":"SUM(BA367:BA386)","v":0},{"$f":"SUM(BB367:BB386)","v":3140},{"$f":"AQ366","v":0}]
[null,"Finish carpentry bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T367*Y367","v":{"v":0,"d":"$0"}},null,null,{"$f":"T367*AB367","v":{"v":0,"d":"$0"}},null,null,{"$f":"T367*AE367","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH367:AP367)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH367:AP367)","v":{"v":0,"d":"$0"}},null,"DOORS & TRIM",null,null,{"$f":"AH367","v":0},{"$f":"AK367","v":0},{"$f":"AN367","v":0},{"$f":"SUM(AY367:BA367)","v":0},0]
[null,"Interior door, prehung, hollow-core door",{"$nulls":17},13,null,null,"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":75,"d":"75.00"},null,{"v":75,"d":"75.00"},{"$nulls":3},{"$f":"T368*Y368","v":{"v":975,"d":"$975"}},null,null,{"v":975,"d":"$975"},null,null,{"v":0,"d":"$0"},null,null,{"v":1950,"d":"$1,950"},null,null,{"v":1950,"d":"$1,950"},null,"DOORS & TRIM",null,null,975,975,0,1950,1950]
[null,"Interior mirrored, sliding, closet doors",{"$nulls":20},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":75,"d":"75.00"},null,{"v":75,"d":"75.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Interior bi-fold, closet doors",{"$nulls":17},3,null,null,"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":225,"d":"$225"},null,null,{"v":300,"d":"$300"},null,null,{"v":0,"d":"$0"},null,null,{"v":525,"d":"$525"},null,null,{"v":525,"d":"$525"},null,"DOORS & TRIM",null,null,225,300,0,525,525]
[null,"Door hardware, knobs only",{"$nulls":17},13,null,null,"ea","ea",{"v":15,"d":"15.00"},null,null,{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"},{"$nulls":3},{"v":195,"d":"$195"},null,null,{"v":195,"d":"$195"},null,null,{"v":0,"d":"$0"},null,null,{"v":390,"d":"$390"},null,null,{"v":390,"d":"$390"},null,"DOORS & TRIM",null,null,195,195,0,390,390]
[null,"Door casings",{"$nulls":20},"ea","lf",{"v":50,"d":"50.00"},null,null,{"v":55,"d":"55.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Window casings",{"$nulls":20},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":45,"d":"45.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Window sills",{"$nulls":20},"lf",null,{"v":5,"d":"5.00"},null,null,{"v":2.5,"d":"2.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Wood  base",{"$nulls":17},100,null,null,"lf","lf",1.75,null,null,{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":175,"d":"$175"},null,null,{"v":100,"d":"$100"},null,null,{"v":0,"d":"$0"},null,null,{"v":275,"d":"$275"},null,null,{"v":275,"d":"$275"},null,"DOORS & TRIM",null,null,175,100,0,275,275]
[null,"Crown molding",{"$nulls":20},"lf","lf",{"v":2,"d":"2.00"},null,null,1.75,null,1.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Raised panel wood wainscoting",{"$nulls":20},"lf","lf",{"v":10,"d":"10.00"},null,null,{"v":7.5,"d":"7.50"},null,{"v":7.5,"d":"7.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Bead board wainscoting",{"$nulls":20},"lf","lf",{"v":17.5,"d":"17.50"},null,null,{"v":12.5,"d":"12.50"},null,{"v":12.5,"d":"12.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Fireplace mantel",{"$nulls":20},"ea","ea",{"v":250,"d":"250.00"},null,null,{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Wood columns",{"$nulls":20},"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":150,"d":"150.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Closet shelf and rod",{"$nulls":20},"lf","lf",{"v":10,"d":"10.00"},null,null,{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Closet kit, 8ft long",{"$nulls":20},"lf",null,{"v":125,"d":"125.00"},null,null,{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Wood handrail - rail only",{"$nulls":20},"lf","lf",{"v":10,"d":"10.00"},null,null,{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Wood balusters",{"$nulls":20},"lf","lf",{"v":20,"d":"20.00"},null,null,{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Iron balusters",{"$nulls":20},"lf","lf",{"v":20,"d":"20.00"},null,null,{"v":25,"d":"25.00"},null,{"v":21,"d":"21.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[{"$nulls":47},"DOORS & TRIM",null,null,{"$f":"AY366","v":{"v":1570,"d":"$1,570"}},{"$f":"AZ366","v":{"v":1570,"d":"$1,570"}},{"$f":"BA366","v":{"v":0,"d":"$0"}},{"$f":"BB366","v":{"v":3140,"d":"$3,140"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B366,\" \",\"TOTAL\")","v":"DOORS & TRIM TOTAL"},{"$f":"SUBTOTAL(9,AH366:AH387)","v":{"v":1570,"d":"$1,570"}},null,null,{"$f":"SUBTOTAL(9,AK366:AK387)","v":{"v":1570,"d":"$1,570"}},null,null,{"$f":"SUBTOTAL(9,AN366:AN387)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ366:AQ387)","v":{"v":3140,"d":"$3,140"}},null,null,{"$f":"SUM(AT377:AT385)","v":{"v":0,"d":"$0"}},null,"DOORS & TRIM",null,null,{"$f":"AY366","v":1570},{"$f":"AZ366","v":1570},{"$f":"BA366","v":0},{"$f":"BB366","v":3140},{"$f":"SUM(BC366:BC387)","v":3140}]
[{"$nulls":47},"DOORS & TRIM",null,null,{"$f":"AY366","v":{"v":1570,"d":"$1,570"}},{"$f":"AZ366","v":{"v":1570,"d":"$1,570"}},{"$f":"BA366","v":{"v":0,"d":"$0"}},{"$f":"BB366","v":{"v":3140,"d":"$3,140"}}]
[{"$nulls":47},"DOORS & TRIM",null,null,{"$f":"AY388","v":1570},{"$f":"AZ388","v":1570},{"$f":"BA388","v":0},{"$f":"BB388","v":3140},{"$f":"BC388","v":3140}]
[null,"CARPET & RESILIENT",{"$nulls":45},{"$f":"$B$391","v":"CARPET & RESILIENT"},null,null,{"$f":"SUM(AY392:AY411)","v":660},{"$f":"SUM(AZ392:AZ411)","v":2070},{"$f":"SUM(BA392:BA411)","v":0},{"$f":"SUM(BB392:BB411)","v":2730},{"$f":"AQ391","v":0}]
[null,"Carpeting & Resilient bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T392*Y392","v":{"v":0,"d":"$0"}},null,null,{"$f":"T392*AB392","v":{"v":0,"d":"$0"}},null,null,{"$f":"T392*AE392","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH392:AP392)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH392:AP392)","v":{"v":0,"d":"$0"}},null,"CARPET & RESILIENT",null,null,{"$f":"AH392","v":0},{"$f":"AK392","v":0},{"$f":"AN392","v":0},{"$f":"SUM(AY392:BA392)","v":0},0]
[null,"Carpeting",{"$nulls":31},{"$f":"T393*Y393","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Carpet, economy grade",{"$nulls":20},"sy",null,{"v":6,"d":"6.00"},null,null,{"v":12.5,"d":"12.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Carpet average grade",{"$nulls":17},100,null,null,"sy",null,{"v":6,"d":"6.00"},null,null,{"v":18,"d":"18.00"},{"$nulls":5},{"v":600,"d":"$600"},null,null,{"v":1800,"d":"$1,800"},null,null,{"v":0,"d":"$0"},null,null,{"v":2400,"d":"$2,400"},null,null,{"v":2400,"d":"$2,400"},null,"CARPET & RESILIENT",null,null,600,1800,0,2400,2400]
[null,"Carpet, premium grade",{"$nulls":17},10,null,null,"sy",null,{"v":6,"d":"6.00"},null,null,{"v":27,"d":"27.00"},{"$nulls":5},{"v":60,"d":"$60"},null,null,{"v":270,"d":"$270"},null,null,{"v":0,"d":"$0"},null,null,{"v":330,"d":"$330"},null,null,{"v":330,"d":"$330"},null,"CARPET & RESILIENT",null,null,60,270,0,330,330]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Sheet Vinyl",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Sheet vinyl, economy grade",{"$nulls":20},"sy",null,{"v":9,"d":"9.00"},null,null,{"v":18,"d":"18.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Sheet vinyl, average grade",{"$nulls":20},"sy",null,{"v":9,"d":"9.00"},null,null,{"v":30,"d":"30.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Sheet vinyl, premium grade",{"$nulls":20},"sy",null,{"v":9,"d":"9.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Clean and wax vinyl",{"$nulls":20},"sf",null,0.17,null,null,0.03,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Vinyl Tile",{"$nulls":21},"sf",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Vinyl tile, economy grade",{"$nulls":20},"sf","lf",0.65,null,null,{"v":2,"d":"2.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Vinyl tile, average grade",{"$nulls":20},"sf",null,0.65,null,null,{"v":5,"d":"5.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Vinyl tile, premium grade",{"$nulls":20},"sf",null,0.65,null,null,{"v":8,"d":"8.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Clean and wax vinyl",{"$nulls":20},"sf",null,0.17,null,null,0.03,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[{"$nulls":47},"CARPET & RESILIENT",null,null,{"$f":"AY391","v":{"v":660,"d":"$660"}},{"$f":"AZ391","v":{"v":2070,"d":"$2,070"}},{"$f":"BA391","v":{"v":0,"d":"$0"}},{"$f":"BB391","v":{"v":2730,"d":"$2,730"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B391,\" \",\"TOTAL\")","v":"CARPET & RESILIENT TOTAL"},{"$f":"SUBTOTAL(9,AH391:AH412)","v":{"v":660,"d":"$660"}},null,null,{"$f":"SUBTOTAL(9,AK391:AK412)","v":{"v":2070,"d":"$2,070"}},null,null,{"$f":"SUBTOTAL(9,AN391:AN412)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ391:AQ412)","v":{"v":2730,"d":"$2,730"}},null,null,{"$f":"SUM(AT391:AT399)","v":{"v":2730,"d":"$2,730"}},null,"CARPET & RESILIENT",null,null,{"$f":"AY391","v":660},{"$f":"AZ391","v":2070},{"$f":"BA391","v":0},{"$f":"BB391","v":2730},{"$f":"SUM(BC391:BC412)","v":2730}]
[{"$nulls":47},"CARPET & RESILIENT",null,null,{"$f":"AY391","v":{"v":660,"d":"$660"}},{"$f":"AZ391","v":{"v":2070,"d":"$2,070"}},{"$f":"BA391","v":{"v":0,"d":"$0"}},{"$f":"BB391","v":{"v":2730,"d":"$2,730"}}]
[{"$nulls":47},"CARPET & RESILIENT",null,null,{"$f":"AY413","v":660},{"$f":"AZ413","v":2070},{"$f":"BA413","v":0},{"$f":"BB413","v":2730},{"$f":"BC413","v":2730}]
[null,"HARDWOOD FLOORING",{"$nulls":45},{"$f":"$B$416","v":"HARDWOOD FLOORING"},null,null,{"$f":"SUM(AY417:AY436)","v":600},{"$f":"SUM(AZ417:AZ436)","v":800},{"$f":"SUM(BA417:BA436)","v":0},{"$f":"SUM(BB417:BB436)","v":1400},{"$f":"AQ416","v":0}]
[null,"Hardwood floors, bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T417*Y417","v":{"v":0,"d":"$0"}},null,null,{"$f":"T417*AB417","v":{"v":0,"d":"$0"}},null,null,{"$f":"T417*AE417","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH417:AP417)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH417:AP417)","v":{"v":0,"d":"$0"}},null,"HARDWOOD FLOORING",null,null,{"$f":"AH417","v":0},{"$f":"AK417","v":0},{"$f":"AN417","v":0},{"$f":"SUM(AY417:BA417)","v":0},0]
[null,"Laminate Flooring",{"$nulls":31},{"$f":"T418*Y418","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Laminate wood flooring, economy grade",{"$nulls":20},"sf","sf",{"v":2,"d":"2.00"},null,null,{"v":1,"d":"1.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Laminate wood flooring, average grade",{"$nulls":20},"sf","sf",{"v":2,"d":"2.00"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Laminate wood flooring, premium grade",{"$nulls":20},"sf",null,{"v":2,"d":"2.00"},null,null,{"v":2.5,"d":"2.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Hardwood Flooring",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Hardwood flooring, economy grade",{"$nulls":20},"sf",null,{"v":3,"d":"3.00"},null,null,{"v":2.5,"d":"2.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Hardwood flooring, average grade",{"$nulls":17},200,null,null,"sf",null,{"v":3,"d":"3.00"},null,null,{"v":4,"d":"4.00"},{"$nulls":5},{"v":600,"d":"$600"},null,null,{"v":800,"d":"$800"},null,null,{"v":0,"d":"$0"},null,null,{"v":1400,"d":"$1,400"},null,null,{"v":1400,"d":"$1,400"},null,"HARDWOOD FLOORING",null,null,600,800,0,1400,1400]
[null,"Hardwood flooring, premium grade",{"$nulls":20},"sf",null,{"v":3,"d":"3.00"},null,null,{"v":7,"d":"7.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Hardwood Floor Refinishing",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"$f":"T428*AB428","v":{"v":0,"d":"$0"}},null,null,{"$f":"T428*AE428","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Floor refinishing",{"$nulls":20},"sf",null,2.25,null,null,0.25,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Lacing new hardwood to match existing, case-by-case",{"$nulls":20},"sf",null,{"v":10,"d":"10.00"},null,null,{"v":4,"d":"4.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Miscellaneous",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Stair treads, 4ft avg",{"$nulls":20},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":85,"d":"85.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Shoe moldings",{"$nulls":20},"lf",null,0.75,null,null,{"v":0.8,"d":"0.80"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Underlayment",{"$nulls":20},"sf",null,0.25,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[{"$nulls":47},"HARDWOOD FLOORING",null,null,{"$f":"AY416","v":{"v":600,"d":"$600"}},{"$f":"AZ416","v":{"v":800,"d":"$800"}},{"$f":"BA416","v":{"v":0,"d":"$0"}},{"$f":"BB416","v":{"v":1400,"d":"$1,400"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B416,\" \",\"TOTAL\")","v":"HARDWOOD FLOORING TOTAL"},{"$f":"SUBTOTAL(9,AH416:AH437)","v":{"v":600,"d":"$600"}},null,null,{"$f":"SUBTOTAL(9,AK416:AK437)","v":{"v":800,"d":"$800"}},null,null,{"$f":"SUBTOTAL(9,AN416:AN437)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ416:AQ437)","v":{"v":1400,"d":"$1,400"}},null,null,{"$f":"SUM(AT416:AT424)","v":{"v":0,"d":"$0"}},null,"HARDWOOD FLOORING",null,null,{"$f":"AY416","v":600},{"$f":"AZ416","v":800},{"$f":"BA416","v":0},{"$f":"BB416","v":1400},{"$f":"SUM(BC416:BC437)","v":1400}]
[{"$nulls":47},"HARDWOOD FLOORING",null,null,{"$f":"AY416","v":{"v":600,"d":"$600"}},{"$f":"AZ416","v":{"v":800,"d":"$800"}},{"$f":"BA416","v":{"v":0,"d":"$0"}},{"$f":"BB416","v":{"v":1400,"d":"$1,400"}}]
[{"$nulls":47},"HARDWOOD FLOORING",null,null,{"$f":"AY438","v":600},{"$f":"AZ438","v":800},{"$f":"BA438","v":0},{"$f":"BB438","v":1400},{"$f":"BC438","v":1400}]
[null,"TILING",{"$nulls":45},{"$f":"$B$441","v":"TILING"},null,null,{"$f":"SUM(AY442:AY461)","v":1565},{"$f":"SUM(AZ442:AZ461)","v":1970},{"$f":"SUM(BA442:BA461)","v":0},{"$f":"SUM(BB442:BB461)","v":3535},{"$f":"AQ441","v":0}]
[null,"Tiling bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T442*Y442","v":{"v":0,"d":"$0"}},null,null,{"$f":"T442*AB442","v":{"v":0,"d":"$0"}},null,null,{"$f":"T442*AE442","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH442:AP442)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH442:AP442)","v":{"v":0,"d":"$0"}},null,"TILING",null,null,{"$f":"AH442","v":0},{"$f":"AK442","v":0},{"$f":"AN442","v":0},{"$f":"SUM(AY442:BA442)","v":0},0]
[null,"Kitchen ",{"$nulls":21},"sf",{"v":5,"d":"5.00"},null,null,{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"},{"$nulls":3},{"$f":"T443*Y443","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Kitchen backsplash, mosaic tile",{"$nulls":17},25,null,null,"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":125,"d":"$125"},null,null,{"v":250,"d":"$250"},null,null,{"v":0,"d":"$0"},null,null,{"v":375,"d":"$375"},null,null,{"v":375,"d":"$375"},null,"TILING",null,null,125,250,0,375,375]
[null,"Floor tile, Kitchen",{"$nulls":17},50,null,null,"sf","sf",{"v":4,"d":"4.00"},null,null,{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"},{"$nulls":3},{"v":200,"d":"$200"},null,null,{"v":300,"d":"$300"},null,null,{"v":0,"d":"$0"},null,null,{"v":500,"d":"$500"},null,null,{"v":500,"d":"$500"},null,"TILING",null,null,200,300,0,500,500]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Bathrooms",{"$nulls":21},"sf",{"v":5,"d":"5.00"},null,null,{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Shower tile, standard",{"$nulls":17},120,null,null,"sf","sf",{"v":4,"d":"4.00"},null,null,{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":480,"d":"$480"},null,null,{"v":480,"d":"$480"},null,null,{"v":0,"d":"$0"},null,null,{"v":960,"d":"$960"},null,null,{"v":960,"d":"$960"},null,"TILING",null,null,480,480,0,960,960]
[null,"Shower tile, accent mosaic tile",{"$nulls":17},10,null,null,"sf","sf",{"v":4,"d":"4.00"},null,null,{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"},{"$nulls":3},{"v":40,"d":"$40"},null,null,{"v":120,"d":"$120"},null,null,{"v":0,"d":"$0"},null,null,{"v":160,"d":"$160"},null,null,{"v":160,"d":"$160"},null,"TILING",null,null,40,120,0,160,160]
[null,"Floor tile, bathrooms",{"$nulls":17},100,null,null,"sf","sf",{"v":4,"d":"4.00"},null,null,{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"$nulls":3},{"v":400,"d":"$400"},null,null,{"v":500,"d":"$500"},null,null,{"v":0,"d":"$0"},null,null,{"v":900,"d":"$900"},null,null,{"v":900,"d":"$900"},null,"TILING",null,null,400,500,0,900,900]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Miscellaneous Tiling",{"$nulls":21},"sf",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Floor tile, entry ",{"$nulls":17},80,null,null,"sf","sf",{"v":4,"d":"4.00"},null,null,{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":320,"d":"$320"},null,null,{"v":320,"d":"$320"},null,null,{"v":0,"d":"$0"},null,null,{"v":640,"d":"$640"},null,null,{"v":640,"d":"$640"},null,"TILING",null,null,320,320,0,640,640]
[null,"Fireplace tiling",{"$nulls":20},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Other",{"$nulls":21},"sf",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Backer board 1/4\" at floor tile",{"$nulls":20},"sf","sf",{"v":1,"d":"1.00"},null,null,0.75,null,0.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Backer board 1/2\" at wall tile",{"$nulls":20},"sf","sf",{"v":1.5,"d":"1.50"},null,null,0.85,null,0.85,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[{"$nulls":47},"TILING",null,null,{"$f":"AY441","v":{"v":1565,"d":"$1,565"}},{"$f":"AZ441","v":{"v":1970,"d":"$1,970"}},{"$f":"BA441","v":{"v":0,"d":"$0"}},{"$f":"BB441","v":{"v":3535,"d":"$3,535"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B441,\" \",\"TOTAL\")","v":"TILING TOTAL"},{"$f":"SUBTOTAL(9,AH441:AH462)","v":{"v":1565,"d":"$1,565"}},null,null,{"$f":"SUBTOTAL(9,AK441:AK462)","v":{"v":1970,"d":"$1,970"}},null,null,{"$f":"SUBTOTAL(9,AN441:AN462)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ441:AQ462)","v":{"v":3535,"d":"$3,535"}},null,null,{"$f":"SUM(AT441:AT461)","v":{"v":3535,"d":"$3,535"}},null,"TILING",null,null,{"$f":"AY441","v":1565},{"$f":"AZ441","v":1970},{"$f":"BA441","v":0},{"$f":"BB441","v":3535},{"$f":"SUM(BC441:BC462)","v":3535}]
[{"$nulls":47},"TILING",null,null,{"$f":"AY441","v":{"v":1565,"d":"$1,565"}},{"$f":"AZ441","v":{"v":1970,"d":"$1,970"}},{"$f":"BA441","v":{"v":0,"d":"$0"}},{"$f":"BB441","v":{"v":3535,"d":"$3,535"}}]
[{"$nulls":47},"TILING",null,null,{"$f":"AY463","v":1565},{"$f":"AZ463","v":1970},{"$f":"BA463","v":0},{"$f":"BB463","v":3535},{"$f":"BC463","v":3535}]
[null,"PAINTING",{"$nulls":45},{"$f":"$B$466","v":"PAINTING"},null,null,{"$f":"SUM(AY467:AY486)","v":2000},{"$f":"SUM(AZ467:AZ486)","v":2275},{"$f":"SUM(BA467:BA486)","v":0},{"$f":"SUM(BB467:BB486)","v":4275},{"$f":"AQ466","v":0}]
[null,"Exterior Painting",{"$nulls":31},{"$f":"T467*Y467","v":{"v":0,"d":"$0"}},null,null,{"$f":"T467*AB467","v":{"v":0,"d":"$0"}},null,null,{"$f":"T467*AE467","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH467:AP467)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH467:AP467)","v":{"v":0,"d":"$0"}},null,"PAINTING",null,null,{"$f":"AH467","v":0},{"$f":"AK467","v":0},{"$f":"AN467","v":0},{"$f":"SUM(AY467:BA467)","v":0},0]
[null,"Exterior painting, bid/allowance",{"$nulls":20},"ls","ls",{"v":2000,"d":"2000.00"},{"$nulls":8},{"$f":"T468*Y468","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Exterior painting materials allowance",{"$nulls":17},30,null,null,"gal","gall",{"$nulls":3},{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":1050,"d":"$1,050"},null,null,{"v":0,"d":"$0"},null,null,{"v":1050,"d":"$1,050"},null,null,{"v":1050,"d":"$1,050"},null,"PAINTING",null,null,0,1050,0,1050,1050]
[null,"Prep/clean siding",{"$nulls":20},"sf","sf",{"v":0.2,"d":"0.20"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint siding",{"$nulls":20},"sf","sf",0.75,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint exterior door",{"$nulls":20},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint trim only",{"$nulls":20},"lf","lf",{"v":1.5,"d":"1.50"},null,null,0.15,null,0.15,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Sand & refinish decking",{"$nulls":20},"sf","sf",{"v":1.5,"d":"1.50"},null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Interior Painting",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Interior painting, bid/allowance",{"$nulls":17},1,null,null,"ls","ls",{"v":2000,"d":"2000.00"},{"$nulls":8},{"v":2000,"d":"$2,000"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":2000,"d":"$2,000"},null,null,{"v":2000,"d":"$2,000"},null,"PAINTING",null,null,2000,0,0,2000,2000]
[null,"Interior painting materials allowance",{"$nulls":17},35,null,null,"gal","gall",{"$nulls":3},{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":1225,"d":"$1,225"},null,null,{"v":0,"d":"$0"},null,null,{"v":1225,"d":"$1,225"},null,null,{"v":1225,"d":"$1,225"},null,"PAINTING",null,null,0,1225,0,1225,1225]
[null,"Paint doors & frames",{"$nulls":20},"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint walls",{"$nulls":20},"sf","sf",{"v":1,"d":"1.00"},null,null,{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint ceilings",{"$nulls":20},"sf","sf",1.25,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint wood base",{"$nulls":20},"lf","lf",{"v":2,"d":"2.00"},null,null,{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Strip, paint cabinets/vanities",{"$nulls":20},"sf","sf",{"v":2.5,"d":"2.50"},null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[{"$nulls":47},"PAINTING",null,null,{"$f":"AY466","v":{"v":2000,"d":"$2,000"}},{"$f":"AZ466","v":{"v":2275,"d":"$2,275"}},{"$f":"BA466","v":{"v":0,"d":"$0"}},{"$f":"BB466","v":{"v":4275,"d":"$4,275"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B466,\" \",\"TOTAL\")","v":"PAINTING TOTAL"},{"$f":"SUBTOTAL(9,AH467:AH487)","v":{"v":2000,"d":"$2,000"}},null,null,{"$f":"SUBTOTAL(9,AK467:AK487)","v":{"v":2275,"d":"$2,275"}},null,null,{"$f":"SUBTOTAL(9,AN467:AN487)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ466:AQ487)","v":{"v":4275,"d":"$4,275"}},null,null,{"$f":"SUM(AT461:AT486)","v":{"v":7810,"d":"$7,810"}},null,"PAINTING",null,null,{"$f":"AY466","v":2000},{"$f":"AZ466","v":2275},{"$f":"BA466","v":0},{"$f":"BB466","v":4275},{"$f":"SUM(BC466:BC487)","v":4275}]
[{"$nulls":47},"PAINTING",null,null,{"$f":"AY466","v":{"v":2000,"d":"$2,000"}},{"$f":"AZ466","v":{"v":2275,"d":"$2,275"}},{"$f":"BA466","v":{"v":0,"d":"$0"}},{"$f":"BB466","v":{"v":4275,"d":"$4,275"}}]
[{"$nulls":47},"PAINTING",null,null,{"$f":"AY488","v":2000},{"$f":"AZ488","v":2275},{"$f":"BA488","v":0},{"$f":"BB488","v":4275},{"$f":"BC488","v":4275}]
[null,"APPLIANCES",{"$nulls":45},{"$f":"$B$491","v":"APPLIANCES"},null,null,{"$f":"SUM(AY492:AY511)","v":0},{"$f":"SUM(AZ492:AZ511)","v":2675},{"$f":"SUM(BA492:BA511)","v":0},{"$f":"SUM(BB492:BB511)","v":2675},{"$f":"AQ491","v":0}]
[null,"Appliances, Bid/Allowance",{"$nulls":20},"ls",{"$nulls":10},{"$f":"T492*Y492","v":{"v":0,"d":"$0"}},null,null,{"$f":"T492*AB492","v":{"v":0,"d":"$0"}},null,null,{"$f":"T492*AE492","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH492:AP492)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH492:AP492)","v":{"v":0,"d":"$0"}},null,"APPLIANCES",null,null,{"$f":"AH492","v":0},{"$f":"AK492","v":0},{"$f":"AN492","v":0},{"$f":"SUM(AY492:BA492)","v":0},0]
[null,"Refrigerator, economy",{"$nulls":20},"ea",{"$nulls":4},{"v":800,"d":"800.00"},{"$nulls":5},{"$f":"T493*Y493","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Refrigerator, average",{"$nulls":17},1,null,null,"ea",{"$nulls":4},{"v":1100,"d":"1100.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":1100,"d":"$1,100"},null,null,{"v":0,"d":"$0"},null,null,{"v":1100,"d":"$1,100"},null,null,{"v":1100,"d":"$1,100"},null,"APPLIANCES",null,null,0,1100,0,1100,1100]
[null,"Refrigerator, premium",{"$nulls":20},"ea",{"$nulls":4},{"v":2000,"d":"2000.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Range, economy",{"$nulls":20},"ea",{"$nulls":4},{"v":500,"d":"500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Range, average",{"$nulls":17},1,null,null,"ea",{"$nulls":4},{"v":800,"d":"800.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":800,"d":"$800"},null,null,{"v":0,"d":"$0"},null,null,{"v":800,"d":"$800"},null,null,{"v":800,"d":"$800"},null,"APPLIANCES",null,null,0,800,0,800,800]
[null,"Range, premium",{"$nulls":20},"ea",{"$nulls":4},{"v":1500,"d":"1500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Range hood, under cabinet",{"$nulls":17},1,null,null,"ea",{"$nulls":4},{"v":200,"d":"200.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":200,"d":"$200"},null,null,{"v":0,"d":"$0"},null,null,{"v":200,"d":"$200"},null,null,{"v":200,"d":"$200"},null,"APPLIANCES",null,null,0,200,0,200,200]
[null,"Range hood, wall mounted",{"$nulls":20},"ea",{"$nulls":4},{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Range hood, island",{"$nulls":20},"ea",{"$nulls":4},{"v":500,"d":"500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Wall oven, single",{"$nulls":20},"ea",{"$nulls":4},{"v":700,"d":"700.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Wall oven double",{"$nulls":20},"ea",{"$nulls":4},{"v":1200,"d":"1200.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Dishwasher, economy",{"$nulls":20},"ea",{"$nulls":4},{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Dishwasher, average",{"$nulls":17},1,null,null,"ea",{"$nulls":4},{"v":500,"d":"500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":500,"d":"$500"},null,null,{"v":0,"d":"$0"},null,null,{"v":500,"d":"$500"},null,null,{"v":500,"d":"$500"},null,"APPLIANCES",null,null,0,500,0,500,500]
[null,"Dishwasher, premium",{"$nulls":20},"ea",{"$nulls":4},{"v":900,"d":"900.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Microwave, built-in",{"$nulls":20},"ea",{"$nulls":4},{"v":250,"d":"250.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Microwave, countertop",{"$nulls":20},"ea",{"$nulls":4},{"v":100,"d":"100.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Appliance Delivery",{"$nulls":17},1,null,null,"ea",{"$nulls":4},{"v":75,"d":"75.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":75,"d":"$75"},null,null,{"v":0,"d":"$0"},null,null,{"v":75,"d":"$75"},null,null,{"v":75,"d":"$75"},null,"APPLIANCES",null,null,0,75,0,75,75]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[{"$nulls":47},"APPLIANCES",null,null,{"$f":"AY491","v":{"v":0,"d":"$0"}},{"$f":"AZ491","v":{"v":2675,"d":"$2,675"}},{"$f":"BA491","v":{"v":0,"d":"$0"}},{"$f":"BB491","v":{"v":2675,"d":"$2,675"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B491,\" \",\"TOTAL\")","v":"APPLIANCES TOTAL"},{"$f":"SUBTOTAL(9,AH491:AH512)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK491:AK512)","v":{"v":2675,"d":"$2,675"}},null,null,{"$f":"SUBTOTAL(9,AN491:AN512)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ491:AQ512)","v":{"v":2675,"d":"$2,675"}},null,null,{"$f":"SUM(AT491:AT501)","v":{"v":2100,"d":"$2,100"}},null,"APPLIANCES",null,null,{"$f":"AY491","v":0},{"$f":"AZ491","v":2675},{"$f":"BA491","v":0},{"$f":"BB491","v":2675},{"$f":"SUM(BC491:BC512)","v":2675}]
[{"$nulls":47},"APPLIANCES",null,null,{"$f":"AY491","v":{"v":0,"d":"$0"}},{"$f":"AZ491","v":{"v":2675,"d":"$2,675"}},{"$f":"BA491","v":{"v":0,"d":"$0"}},{"$f":"BB491","v":{"v":2675,"d":"$2,675"}}]
[{"$nulls":47},"APPLIANCES",null,null,{"$f":"AY513","v":0},{"$f":"AZ513","v":2675},{"$f":"BA513","v":0},{"$f":"BB513","v":2675},{"$f":"BC513","v":2675}]
[null,"PLUMBING",{"$nulls":45},{"$f":"$B$516","v":"PLUMBING"},null,null,{"$f":"SUM(AY517:AY536)","v":1745},{"$f":"SUM(AZ517:AZ536)","v":1890},{"$f":"SUM(BA517:BA536)","v":0},{"$f":"SUM(BB517:BB536)","v":3635},{"$f":"AQ516","v":0}]
[null,"Plumbing, bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T517*Y517","v":{"v":0,"d":"$0"}},null,null,{"$f":"T517*AB517","v":{"v":0,"d":"$0"}},null,null,{"$f":"T517*AE517","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH517:AP517)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH517:AP517)","v":{"v":0,"d":"$0"}},null,"PLUMBING",null,null,{"$f":"AH517","v":0},{"$f":"AK517","v":0},{"$f":"AN517","v":0},{"$f":"SUM(AY517:BA517)","v":0},0]
[null,"Miscellaneous Plumbing",{"$nulls":20},"ls",{"$nulls":10},{"$f":"T518*Y518","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Plumbing rough-in, per hour",{"$nulls":17},8,null,null,"hrs","hrs",{"v":65,"d":"65.00"},{"$nulls":8},{"v":520,"d":"$520"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":520,"d":"$520"},null,null,{"v":520,"d":"$520"},null,"PLUMBING",null,null,520,0,0,520,520]
[null,"Concrete demo for below slab rough-in",{"$nulls":20},"sf","sf",{"v":10,"d":"10.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Plumbing finish work, per hour",{"$nulls":20},"hrs","hrs",{"v":65,"d":"65.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Replace gas hot water heater, 40 gallon",{"$nulls":17},1,null,null,"ea","ea",{"v":200,"d":"200.00"},null,null,{"v":350,"d":"350.00"},null,{"v":350,"d":"350.00"},{"$nulls":3},{"v":200,"d":"$200"},null,null,{"v":350,"d":"$350"},null,null,{"v":0,"d":"$0"},null,null,{"v":550,"d":"$550"},null,null,{"v":550,"d":"$550"},null,"PLUMBING",null,null,200,350,0,550,550]
[null,"Kitchen",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Kitchen faucet fixture",{"$nulls":17},1,null,null,"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":135,"d":"135.00"},{"$nulls":5},{"v":75,"d":"$75"},null,null,{"v":135,"d":"$135"},null,null,{"v":0,"d":"$0"},null,null,{"v":210,"d":"$210"},null,null,{"v":210,"d":"$210"},null,"PLUMBING",null,null,75,135,0,210,210]
[null,"Garbage disposal",{"$nulls":17},1,null,null,"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":100,"d":"100.00"},{"$nulls":5},{"v":50,"d":"$50"},null,null,{"v":100,"d":"$100"},null,null,{"v":0,"d":"$0"},null,null,{"v":150,"d":"$150"},null,null,{"v":150,"d":"$150"},null,"PLUMBING",null,null,50,100,0,150,150]
[null,"Hookup dishwasher",{"$nulls":17},1,null,null,"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":25,"d":"25.00"},{"$nulls":5},{"v":50,"d":"$50"},null,null,{"v":25,"d":"$25"},null,null,{"v":0,"d":"$0"},null,null,{"v":75,"d":"$75"},null,null,{"v":75,"d":"$75"},null,"PLUMBING",null,null,50,25,0,75,75]
[null,"Water supply line for refrigerator",{"$nulls":17},1,null,null,"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":25,"d":"25.00"},{"$nulls":5},{"v":50,"d":"$50"},null,null,{"v":25,"d":"$25"},null,null,{"v":0,"d":"$0"},null,null,{"v":75,"d":"$75"},null,null,{"v":75,"d":"$75"},null,"PLUMBING",null,null,50,25,0,75,75]
[null,"Bathrooms",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Bathroom faucet fixture",{"$nulls":17},2,null,null,"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":125,"d":"125.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"v":150,"d":"$150"},null,null,{"v":250,"d":"$250"},null,null,{"v":0,"d":"$0"},null,null,{"v":400,"d":"$400"},null,null,{"v":400,"d":"$400"},null,"PLUMBING",null,null,150,250,0,400,400]
[null,"Fiberglass shower stall",{"$nulls":20},"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Fiberglass tub",{"$nulls":17},1,null,null,"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":185,"d":"185.00"},null,{"v":185,"d":"185.00"},{"$nulls":3},{"v":150,"d":"$150"},null,null,{"v":185,"d":"$185"},null,null,{"v":0,"d":"$0"},null,null,{"v":335,"d":"$335"},null,null,{"v":335,"d":"$335"},null,"PLUMBING",null,null,150,185,0,335,335]
[null,"Fiberglass tub/shower surround",{"$nulls":17},1,null,null,"ea","ea",{"v":200,"d":"200.00"},null,null,{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},{"$nulls":3},{"v":200,"d":"$200"},null,null,{"v":300,"d":"$300"},null,null,{"v":0,"d":"$0"},null,null,{"v":500,"d":"$500"},null,null,{"v":500,"d":"$500"},null,"PLUMBING",null,null,200,300,0,500,500]
[null,"Showerhead/tub kit",{"$nulls":17},2,null,null,"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":135,"d":"135.00"},null,{"v":135,"d":"135.00"},{"$nulls":3},{"v":150,"d":"$150"},null,null,{"v":270,"d":"$270"},null,null,{"v":0,"d":"$0"},null,null,{"v":420,"d":"$420"},null,null,{"v":420,"d":"$420"},null,"PLUMBING",null,null,150,270,0,420,420]
[null,"Toilets",{"$nulls":17},2,null,null,"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":125,"d":"125.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"v":150,"d":"$150"},null,null,{"v":250,"d":"$250"},null,null,{"v":0,"d":"$0"},null,null,{"v":400,"d":"$400"},null,null,{"v":400,"d":"$400"},null,"PLUMBING",null,null,150,250,0,400,400]
[null,"Toilet seats",{"$nulls":20},"ea","ea",{"v":12,"d":"12.00"},null,null,{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Pedestal sink",{"$nulls":20},"ea","ea",{"v":100,"d":"100.00"},null,null,{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[{"$nulls":47},"PLUMBING",null,null,{"$f":"AY516","v":{"v":1745,"d":"$1,745"}},{"$f":"AZ516","v":{"v":1890,"d":"$1,890"}},{"$f":"BA516","v":{"v":0,"d":"$0"}},{"$f":"BB516","v":{"v":3635,"d":"$3,635"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B516,\" \",\"TOTAL\")","v":"PLUMBING TOTAL"},{"$f":"SUBTOTAL(9,AH516:AH537)","v":{"v":1745,"d":"$1,745"}},null,null,{"$f":"SUBTOTAL(9,AK516:AK537)","v":{"v":1890,"d":"$1,890"}},null,null,{"$f":"SUBTOTAL(9,AN516:AN537)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ516:AQ537)","v":{"v":3635,"d":"$3,635"}},null,null,{"$f":"SUM(AT516:AT536)","v":{"v":3635,"d":"$3,635"}},null,"PLUMBING",null,null,{"$f":"AY516","v":1745},{"$f":"AZ516","v":1890},{"$f":"BA516","v":0},{"$f":"BB516","v":3635},{"$f":"SUM(BC516:BC537)","v":3635}]
[{"$nulls":47},"PLUMBING",null,null,{"$f":"AY516","v":{"v":1745,"d":"$1,745"}},{"$f":"AZ516","v":{"v":1890,"d":"$1,890"}},{"$f":"BA516","v":{"v":0,"d":"$0"}},{"$f":"BB516","v":{"v":3635,"d":"$3,635"}}]
[{"$nulls":47},"PLUMBING",null,null,{"$f":"AY538","v":1745},{"$f":"AZ538","v":1890},{"$f":"BA538","v":0},{"$f":"BB538","v":3635},{"$f":"BC538","v":3635}]
[null,"HVAC",{"$nulls":45},{"$f":"$B$541","v":"HVAC"},null,null,{"$f":"SUM(AY542:AY561)","v":125},{"$f":"SUM(AZ542:AZ561)","v":225},{"$f":"SUM(BA542:BA561)","v":0},{"$f":"SUM(BB542:BB561)","v":350},{"$f":"AQ541","v":0}]
[null,"HVAC, bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T542*Y542","v":{"v":0,"d":"$0"}},null,null,{"$f":"T542*AB542","v":{"v":0,"d":"$0"}},null,null,{"$f":"T542*AE542","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH542:AP542)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH542:AP542)","v":{"v":0,"d":"$0"}},null,"HVAC",null,null,{"$f":"AH542","v":0},{"$f":"AK542","v":0},{"$f":"AN542","v":0},{"$f":"SUM(AY542:BA542)","v":0},0]
[null,"HVAC Rough-In, per hour",{"$nulls":20},"hrs","hrs",{"$nulls":6},{"v":65,"d":"65.00"},null,{"v":65,"d":"65.00"},{"$f":"T543*Y543","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"HVAC Finish Work, per hour",{"$nulls":20},"hrs",{"$nulls":7},{"v":65,"d":"65.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace gas fired forced air unit, 1000 sf, 60k btus",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":1650,"d":"1650.00"},null,{"v":1650,"d":"1650.00"},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace gas fired forced air unit, 2,000, 80k btus",{"$nulls":20},"ea",{"$nulls":7},{"v":2300,"d":"2300.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace gas fired forced air unit, 3,000, 100k btus",{"$nulls":20},"ea",{"$nulls":7},{"v":2750,"d":"2750.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace air conditioning unit, ~1,000 sf, 2 ton",{"$nulls":20},"ea",{"$nulls":7},{"v":1850,"d":"1850.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace air conditioning unit, ~2,000 sf, 3.5 ton",{"$nulls":20},"ea",{"$nulls":7},{"v":2850,"d":"2850.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace air conditioning unit, ~3,000sf, 5 ton",{"$nulls":20},"ea",{"$nulls":7},{"v":3250,"d":"3250.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Hotel type, hot/cold packaged unit",{"$nulls":20},"ea",{"$nulls":7},{"v":1200,"d":"1200.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Window mounted unit",{"$nulls":20},"ea",{"$nulls":7},{"v":400,"d":"400.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"HVAC equipment tune-up/service call",{"$nulls":20},"ea",{"$nulls":7},{"v":250,"d":"250.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Programmable thermostat",{"$nulls":17},1,null,null,"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":75,"d":"75.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"v":50,"d":"$50"},null,null,{"v":75,"d":"$75"},null,null,{"v":0,"d":"$0"},null,null,{"v":125,"d":"$125"},null,null,{"v":125,"d":"$125"},null,"HVAC",null,null,50,75,0,125,125]
[null,"Replace supply air grilles/returns",{"$nulls":17},10,null,null,"ea","ea",{"v":7.5,"d":"7.50"},null,null,{"v":15,"d":"15.00"},{"$nulls":5},{"v":75,"d":"$75"},null,null,{"v":150,"d":"$150"},null,null,{"v":0,"d":"$0"},null,null,{"v":225,"d":"$225"},null,null,{"v":225,"d":"$225"},null,"HVAC",null,null,75,150,0,225,225]
[null,"Clean ductwork",{"$nulls":20},"ls","ea",{"$nulls":6},{"v":250,"d":"250.00"},null,{"v":1850,"d":"1850.00"},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[{"$nulls":47},"HVAC",null,null,{"$f":"AY541","v":{"v":125,"d":"$125"}},{"$f":"AZ541","v":{"v":225,"d":"$225"}},{"$f":"BA541","v":{"v":0,"d":"$0"}},{"$f":"BB541","v":{"v":350,"d":"$350"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B541,\" \",\"TOTAL\")","v":"HVAC TOTAL"},{"$f":"SUBTOTAL(9,AH541:AH562)","v":{"v":125,"d":"$125"}},null,null,{"$f":"SUBTOTAL(9,AK541:AK562)","v":{"v":225,"d":"$225"}},null,null,{"$f":"SUBTOTAL(9,AN541:AN562)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ541:AQ562)","v":{"v":350,"d":"$350"}},null,null,{"$f":"SUM(AT541:AT553)","v":{"v":0,"d":"$0"}},null,"HVAC",null,null,{"$f":"AY541","v":125},{"$f":"AZ541","v":225},{"$f":"BA541","v":0},{"$f":"BB541","v":350},{"$f":"SUM(BC541:BC562)","v":350}]
[{"$nulls":47},"HVAC",null,null,{"$f":"AY541","v":{"v":125,"d":"$125"}},{"$f":"AZ541","v":{"v":225,"d":"$225"}},{"$f":"BA541","v":{"v":0,"d":"$0"}},{"$f":"BB541","v":{"v":350,"d":"$350"}}]
[{"$nulls":47},"HVAC",null,null,{"$f":"AY563","v":125},{"$f":"AZ563","v":225},{"$f":"BA563","v":0},{"$f":"BB563","v":350},{"$f":"BC563","v":350}]
[null,"ELECTRICAL",{"$nulls":45},{"$f":"$B$566","v":"ELECTRICAL"},null,null,{"$f":"SUM(AY567:AY586)","v":0},{"$f":"SUM(AZ567:AZ586)","v":1106},{"$f":"SUM(BA567:BA586)","v":2125},{"$f":"SUM(BB567:BB586)","v":3231},{"$f":"AQ566","v":0}]
[null,"Electrical, bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T567*Y567","v":{"v":0,"d":"$0"}},null,null,{"$f":"T567*AB567","v":{"v":0,"d":"$0"}},null,null,{"$f":"T567*AE567","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH567:AP567)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH567:AP567)","v":{"v":0,"d":"$0"}},null,"ELECTRICAL",null,null,{"$f":"AH567","v":0},{"$f":"AK567","v":0},{"$f":"AN567","v":0},{"$f":"SUM(AY567:BA567)","v":0},0]
[null,"Miscellaneous Electrical ",{"$nulls":31},{"$f":"T568*Y568","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Electrical Rough-in, per hour",{"$nulls":20},"hrs","hrs",{"$nulls":6},{"v":60,"d":"60.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"CATV Rough-in, per hour",{"$nulls":20},"hrs","hrs",{"$nulls":6},{"v":60,"d":"60.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Electrical Finish Work, per hour",{"$nulls":20},"hrs","hrs",{"$nulls":6},{"v":60,"d":"60.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Replace electrical panel, 100 AMP",{"$nulls":17},1,null,null,"ea","ea",{"$nulls":6},{"v":975,"d":"975.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":975,"d":"$975"},null,null,{"v":975,"d":"$975"},null,null,{"v":975,"d":"$975"},null,"ELECTRICAL",null,null,0,0,975,975,975]
[null,"Replace electrical panel, 200 AMP",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":1250,"d":"1250.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Replace outlets, light switches",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":10,"d":"10.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Replace GFI outlets/ground back to panel",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":75,"d":"75.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Exhaust Fan",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"},{"v":85,"d":"85.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Smoke detectors",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"},{"v":25,"d":"25.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Carbon monoxide detector",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Lighting",{"$nulls":21},"ea",{"$nulls":3},{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"},{"v":25,"d":"25.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Track/Pendent light",{"$nulls":17},1,null,null,"ea","ea",{"$nulls":3},{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":100,"d":"$100"},null,null,{"v":50,"d":"$50"},null,null,{"v":150,"d":"$150"},null,null,{"v":150,"d":"$150"},null,"ELECTRICAL",null,null,0,100,50,150,150]
[null,"Chandelier light fixture",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"},{"v":50,"d":"50.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Ceiling dome light",{"$nulls":17},4,null,null,"ea","ea",{"$nulls":3},{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"},{"v":25,"d":"25.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":140,"d":"$140"},null,null,{"v":100,"d":"$100"},null,null,{"v":240,"d":"$240"},null,null,{"v":240,"d":"$240"},null,"ELECTRICAL",null,null,0,140,100,240,240]
[null,"Ceiling fan fixture",{"$nulls":17},4,null,null,"ea","ea",{"$nulls":3},{"v":115,"d":"115.00"},null,{"v":115,"d":"115.00"},{"v":75,"d":"75.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":460,"d":"$460"},null,null,{"v":300,"d":"$300"},null,null,{"v":760,"d":"$760"},null,null,{"v":760,"d":"$760"},null,"ELECTRICAL",null,null,0,460,300,760,760]
[null,"Bathroom vanity light",{"$nulls":17},2,null,null,"ea","ea",{"$nulls":3},{"v":85,"d":"85.00"},null,{"v":85,"d":"85.00"},{"v":50,"d":"50.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":170,"d":"$170"},null,null,{"v":100,"d":"$100"},null,null,{"v":270,"d":"$270"},null,null,{"v":270,"d":"$270"},null,"ELECTRICAL",null,null,0,170,100,270,270]
[null,"Can lighting",{"$nulls":17},4,null,null,"ea","ea",{"$nulls":3},{"v":21.5,"d":"21.50"},null,{"v":21.5,"d":"21.50"},{"v":125,"d":"125.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":86,"d":"$86"},null,null,{"v":500,"d":"$500"},null,null,{"v":586,"d":"$586"},null,null,{"v":586,"d":"$586"},null,"ELECTRICAL",null,null,0,86,500,586,586]
[null,"Exterior light fixture",{"$nulls":17},2,null,null,"ea","ea",{"$nulls":3},{"v":75,"d":"75.00"},null,{"v":75,"d":"75.00"},{"v":50,"d":"50.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":150,"d":"$150"},null,null,{"v":100,"d":"$100"},null,null,{"v":250,"d":"$250"},null,null,{"v":250,"d":"$250"},null,"ELECTRICAL",null,null,0,150,100,250,250]
[{"$nulls":47},"ELECTRICAL",null,null,{"$f":"AY566","v":{"v":0,"d":"$0"}},{"$f":"AZ566","v":{"v":1106,"d":"$1,106"}},{"$f":"BA566","v":{"v":2125,"d":"$2,125"}},{"$f":"BB566","v":{"v":3231,"d":"$3,231"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B566,\" \",\"TOTAL\")","v":"ELECTRICAL TOTAL"},{"$f":"SUBTOTAL(9,AH566:AH587)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK566:AK587)","v":{"v":1106,"d":"$1,106"}},null,null,{"$f":"SUBTOTAL(9,AN566:AN587)","v":{"v":2125,"d":"$2,125"}},null,null,{"$f":"SUBTOTAL(9,AQ566:AQ587)","v":{"v":3231,"d":"$3,231"}},null,null,{"$f":"SUM(AT576:AT586)","v":{"v":2256,"d":"$2,256"}},null,"ELECTRICAL",null,null,{"$f":"AY566","v":0},{"$f":"AZ566","v":1106},{"$f":"BA566","v":2125},{"$f":"BB566","v":3231},{"$f":"SUM(BC566:BC587)","v":3231}]
[{"$nulls":47},"ELECTRICAL",null,null,{"$f":"AY566","v":{"v":0,"d":"$0"}},{"$f":"AZ566","v":{"v":1106,"d":"$1,106"}},{"$f":"BA566","v":{"v":2125,"d":"$2,125"}},{"$f":"BB566","v":{"v":3231,"d":"$3,231"}}]
[{"$nulls":47},"ELECTRICAL",null,null,{"$f":"AY588","v":0},{"$f":"AZ588","v":1106},{"$f":"BA588","v":2125},{"$f":"BB588","v":3231},{"$f":"BC588","v":3231}]
[null,"MISCELLANEOUS",{"$nulls":45},{"$f":"$B$591","v":"MISCELLANEOUS"},null,null,{"$f":"SUM(AY592:AY611)","v":150},{"$f":"SUM(AZ592:AZ611)","v":240},{"$f":"SUM(BA592:BA611)","v":0},{"$f":"SUM(BB592:BB611)","v":390},{"$f":"AQ591","v":0}]
[null,"Bath accessories, towel bar, toilet disp, ea bathroom",{"$nulls":17},2,null,null,"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"$f":"T592*Y592","v":{"v":100,"d":"$100"}},null,null,{"$f":"T592*AB592","v":{"v":100,"d":"$100"}},null,null,{"$f":"T592*AE592","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH592:AP592)","v":{"v":200,"d":"$200"}},null,null,{"$f":"SUM(AH592:AP592)","v":{"v":200,"d":"$200"}},null,"MISCELLANEOUS",null,null,{"$f":"AH592","v":100},{"$f":"AK592","v":100},{"$f":"AN592","v":0},{"$f":"SUM(AY592:BA592)","v":200},200]
[null,"Bathroom mirrors",{"$nulls":17},2,null,null,"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":70,"d":"70.00"},null,{"v":70,"d":"70.00"},{"$nulls":3},{"$f":"T593*Y593","v":{"v":50,"d":"$50"}},null,null,{"v":140,"d":"$140"},null,null,{"v":0,"d":"$0"},null,null,{"v":190,"d":"$190"},null,null,{"v":190,"d":"$190"},null,"MISCELLANEOUS",null,null,50,140,0,{"$f":"SUM(AY593:BA593)","v":190},190]
[null,"Window coverings, each window",{"$nulls":20},"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,{"$f":"SUM(AY610:BA610)","v":0},0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,{"$f":"SUM(AY611:BA611)","v":0},0]
[{"$nulls":47},"MISCELLANEOUS",null,null,{"$f":"AY591","v":{"v":150,"d":"$150"}},{"$f":"AZ591","v":{"v":240,"d":"$240"}},{"$f":"BA591","v":{"v":0,"d":"$0"}},{"$f":"BB591","v":{"v":390,"d":"$390"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B591,\" \",\"TOTAL\")","v":"MISCELLANEOUS TOTAL"},{"$f":"SUBTOTAL(9,AH591:AH612)","v":{"v":150,"d":"$150"}},null,null,{"$f":"SUBTOTAL(9,AK591:AK612)","v":{"v":240,"d":"$240"}},null,null,{"$f":"SUBTOTAL(9,AN591:AN612)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ591:AQ612)","v":{"v":390,"d":"$390"}},null,null,{"$f":"SUM(AT587:AT598)","v":{"v":2646,"d":"$2,646"}},null,"MISCELLANEOUS",null,null,{"$f":"AY591","v":150},{"$f":"AZ591","v":240},{"$f":"BA591","v":0},{"$f":"BB591","v":390},{"$f":"SUM(BC591:BC612)","v":390}]
[{"$nulls":47},"MISCELLANEOUS",null,null,{"$f":"AY591","v":{"v":150,"d":"$150"}},{"$f":"AZ591","v":{"v":240,"d":"$240"}},{"$f":"BA591","v":{"v":0,"d":"$0"}},{"$f":"BB591","v":{"v":390,"d":"$390"}}]
[{"$nulls":47},{"$f":"AV616","v":{"v":0,"d":"$0"}},{"$f":"AW616","v":{"v":0,"d":"$0"}},{"$f":"AX616","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":33},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]
[{"$nulls":47},"Lists","Lists","Lists"]
[{"$nulls":47},"Units","Units","Units"]
[{"$nulls":47},"ls","ls","ls"]
[{"$nulls":47},"ea","ea","ea"]
[{"$nulls":47},"lf","lf","lf"]
[{"$nulls":47},"sf","sf","sf"]
[{"$nulls":47},"sy","sy","sy"]
[{"$nulls":47},"sq","sq","sq"]
[{"$nulls":47},"hrs","hrs","hrs"]
[{"$nulls":47},"wk","wk","wk"]
[{"$nulls":47},"mo","mo","mo"]
[{"$nulls":47},"sheet","sheet","sheet"]
[{"$nulls":47},"gall","gall","gall"]
[]
[]
[]
[]
[]
[{"$nulls":57},"DIYED","SUBBED"]
[{"$nulls":56},{"$f":"N5","v":"GENERAL CONDITIONS"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"DEMOLITION",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"STRUCTURAL CONCRETE",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"CONCRETE & FLATWORK",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"MASONRY",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"SIDING",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"DECKING AND PATIOS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"ROOFING",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},{"$f":"Y5","v":"EXT. DOORS & WINDOWS"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"GARAGE DOORS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"LANDSCAPING",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"MISC. EXT. IMPROVEMENTS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"FRAMING & DRYWALL",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"CABINETS & COUNTERTOPS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"DOORS & TRIM",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"CARPET & RESILIENT",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},{"$f":"AJ5","v":"HARDWOOD FLOORING"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"TILING",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"PAINTING",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"APPLIANCES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"PLUMBING",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"HVAC",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"ELECTRICAL",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"MISCELLANEOUS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":57},{"$f":"SUM(BF637:BF660)","v":{"$error":"#REF!"}},{"$f":"SUM(BG637:BG660)","v":{"$error":"#REF!"}}]

{"sheet":"REHAB CALC","index":8,"n_rows":116,"n_cols":148,"rows_kept":116,"merged":[[2,1,4,32],[2,34,4,54],[2,57,4,63],[2,65,4,97],[5,1,11,32],[5,34,6,43],[5,44,6,48],[5,49,6,58],[5,59,6,63],[5,89,7,97],[7,34,8,43],[7,44,8,48],[7,49,8,58],[7,59,8,63],[8,65,14,97],[9,34,10,43],[9,44,10,48],[9,49,10,58],[9,59,10,63],[11,34,12,43],[11,44,12,48],[11,49,12,58],[11,59,12,63],[12,1,14,20],[12,21,14,27],[12,29,14,31],[13,34,14,43],[13,44,14,48],[13,49,14,58],[13,59,14,63],[15,1,16,24],[15,34,16,43],[15,44,16,48],[15,49,16,58],[15,59,16,63],[15,73,16,76],[15,83,16,97],[17,1,18,24],[17,25,18,32],[17,34,18,43],[17,44,18,48],[17,49,18,58],[17,59,18,63],[17,73,17,76],[17,83,21,97],[19,1,20,24],[19,25,20,32],[19,34,20,43],[19,44,20,48],[19,49,20,58],[19,59,20,63],[21,1,22,24],[21,25,22,32],[21,34,22,43],[21,44,22,48],[21,49,22,58],[21,59,22,63],[22,83,44,97],[23,1,24,24],[23,25,24,32],[23,34,24,43],[23,44,24,48],[23,49,24,58],[23,59,24,63],[23,102,25,112],[23,113,25,123],[23,124,25,134],[25,1,26,24],[25,25,26,32],[25,34,26,43],[25,44,26,48],[25,49,26,58],[25,59,26,63],[26,102,30,112],[26,113,30,123],[26,124,30,134],[27,1,28,14],[27,25,28,32],[27,34,28,43],[27,44,28,48],[27,49,28,58],[27,59,28,63],[29,1,30,24],[29,25,30,32],[29,34,31,63],[31,1,32,24],[31,25,32,32],[31,102,33,134],[32,34,38,63],[33,1,34,9],[33,10,34,15],[33,16,34,20],[34,102,40,134],[35,1,36,9],[35,10,36,15],[35,16,36,20],[35,25,36,32],[37,1,38,8],[37,11,39,14],[37,16,38,20],[37,25,38,32],[39,1,40,8],[39,16,40,20],[39,25,40,32],[39,34,41,63],[40,10,41,15],[41,1,42,8],[41,16,42,20],[41,25,42,32],[42,11,44,14],[42,34,44,56],[42,57,44,63],[43,1,44,8],[43,16,44,20],[43,25,44,32],[45,1,46,8],[45,10,46,15],[45,16,46,20],[45,25,46,32],[45,34,51,63],[45,65,47,97],[47,1,48,10],[47,11,49,14],[47,16,48,20],[47,25,48,32],[48,65,54,97],[49,16,50,20],[49,21,50,24],[49,25,50,32],[51,1,52,32],[53,1,54,14],[53,16,54,20],[53,21,54,24],[53,25,54,32],[55,1,56,14],[55,16,56,20],[55,21,56,24],[55,25,56,32],[57,1,58,24],[57,25,58,32],[57,65,59,97],[59,1,60,24],[59,25,60,32],[60,65,66,97],[61,1,62,24],[61,25,62,32],[63,1,64,24],[63,25,64,32],[65,1,66,24],[65,25,66,32],[67,1,68,24],[67,25,68,32],[69,1,71,32],[69,65,71,97],[72,1,78,32],[72,65,78,97],[80,65,82,97],[86,13,86,19],[86,20,86,22],[86,23,86,25],[86,26,86,28],[86,29,86,31],[87,13,87,19],[87,20,87,24],[87,25,87,29],[87,30,87,34],[87,35,87,39],[88,13,88,19],[88,20,88,24],[88,25,88,29],[88,30,88,34],[88,35,88,39],[89,13,89,19],[89,20,89,24],[89,25,89,29],[89,30,89,34],[89,35,89,39],[90,13,90,19],[90,20,90,24],[90,25,90,29],[90,30,90,34],[90,35,90,39],[91,13,91,19],[91,20,91,24],[91,25,91,29],[91,30,91,34],[91,35,91,39],[92,13,92,19],[92,20,92,24],[92,25,92,29],[92,30,92,34],[92,35,92,39],[93,13,93,19],[93,20,93,24],[93,25,93,29],[93,30,93,34],[93,35,93,39],[94,13,94,19],[94,20,94,24],[94,25,94,29],[94,30,94,34],[94,35,94,39],[95,13,95,19],[95,20,95,24],[95,25,95,29],[95,30,95,34],[95,35,95,39],[96,13,96,19],[96,20,96,24],[96,25,96,29],[96,30,96,34],[96,35,96,39],[97,13,97,19],[97,20,97,24],[97,25,97,29],[97,30,97,34],[97,35,97,39],[98,13,98,19],[98,20,98,24],[98,25,98,29],[98,30,98,34],[98,35,98,39],[99,13,99,19],[99,20,99,24],[99,25,99,29],[99,30,99,34],[99,35,99,39],[100,13,100,19],[100,20,100,24],[100,25,100,29],[100,30,100,34],[100,35,100,39],[101,13,101,19],[101,20,101,24],[101,25,101,29],[101,30,101,34],[101,35,101,39],[102,13,102,19],[102,20,102,24],[102,25,102,29],[102,30,102,34],[102,35,102,39],[103,13,103,19],[103,20,103,24],[103,25,103,29],[103,30,103,34],[103,35,103,39],[104,13,104,19],[104,20,104,24],[104,25,104,29],[104,30,104,34],[104,35,104,39],[105,13,105,19],[105,20,105,24],[105,25,105,29],[105,30,105,34],[105,35,105,39],[106,13,106,19],[106,20,106,24],[106,25,106,29],[106,30,106,34],[106,35,106,39],[107,13,107,19],[107,20,107,24],[107,25,107,29],[107,30,107,34],[107,35,107,39],[108,13,108,19],[108,20,108,24],[108,25,108,29],[108,30,108,34],[108,35,108,39],[109,13,109,19],[109,20,109,24],[109,25,109,29],[109,30,109,34],[109,35,109,39],[110,13,110,19],[110,20,110,24],[110,25,110,29],[110,30,110,34],[110,35,110,39],[111,20,111,24],[111,25,111,29],[111,30,111,34],[111,35,111,39]]}
[]
[]
[null,"AFTER REPAIR VALUE",{"$nulls":32},"REPAIR ESTIMATE   ",{"$nulls":22},"DETAILED",{"$nulls":7},"REHABBER PROFIT"]
[]
[]
[null,{"$f":"ARV","v":{"v":175000,"d":"$175,000"}},{"$nulls":32},{"$f":"T('REHAB ESTIMATOR'!N5:T5)","v":"GENERAL CONDITIONS"},{"$nulls":9},{"$f":"AJ88","v":{"v":2290,"d":"$2,290"}},{"$nulls":4},{"$f":"T('REHAB ESTIMATOR'!Y9:AE9)","v":"FRAMING & DRYWALL"},{"$nulls":9},{"$f":"AJ100","v":{"v":750,"d":"$750"}},{"$nulls":27},{"v":0.05,"d":"5%"},null,{"v":0.15,"d":"15%"}]
[]
[{"$nulls":34},{"$f":"T('REHAB ESTIMATOR'!N6:T6)","v":"DEMOLITION"},{"$nulls":9},{"$f":"AJ89","v":{"v":1200,"d":"$1,200"}},{"$nulls":4},{"$f":"T('REHAB ESTIMATOR'!Y10:AE10)","v":"CABINETS & COUNTERTOPS"},{"$nulls":9},{"$f":"AJ101","v":{"v":6205,"d":"$6,205"}},{"$nulls":5},{"$f":"ARV*CL5","v":0}]
[{"$nulls":65},{"$f":"B6*CL6","v":{"v":26250,"d":"$26,250"}}]
[{"$nulls":34},{"$f":"T('REHAB ESTIMATOR'!N7:T7)","v":"STRUCTURAL CONCRETE"},{"$nulls":9},{"$f":"AJ90","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"T('REHAB ESTIMATOR'!Y11:AE11)","v":"DOORS & TRIM"},{"$nulls":9},{"$f":"AJ102","v":{"v":3140,"d":"$3,140"}}]
[]
[{"$nulls":34},{"$f":"T('REHAB ESTIMATOR'!N8:T8)","v":"CONCRETE & FLATWORK"},{"$nulls":9},{"$f":"AJ91","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"T('REHAB ESTIMATOR'!Y12:AE12)","v":"CARPET & RESILIENT"},{"$nulls":9},{"$f":"AJ103","v":{"v":2730,"d":"$2,730"}}]
[null,"FIXED COSTS",{"$nulls":19},"DETAILED",{"$nulls":7},{"v":0.15,"d":"15%"}]
[{"$nulls":34},{"$f":"T('REHAB ESTIMATOR'!N9:T9)","v":"MASONRY"},{"$nulls":9},{"$f":"AJ92","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"T('REHAB ESTIMATOR'!AJ5:AP5)","v":"HARDWOOD FLOORING"},{"$nulls":9},{"$f":"AJ104","v":{"v":1400,"d":"$1,400"}}]
[]
[null,"BUYING COSTS",{"$nulls":32},{"$f":"T('REHAB ESTIMATOR'!N10:T10)","v":"SIDING"},{"$nulls":9},{"$f":"AJ93","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"T('REHAB ESTIMATOR'!AJ6:AP6)","v":"TILING"},{"$nulls":9},{"$f":"AJ105","v":{"v":3535,"d":"$3,535"}},{"$nulls":23},"70% RULE"]
[{"$nulls":147},{"$f":"'REHAB INFO SHEET'!BS28","v":{"v":0,"d":"0%"}}]
[null,"BROKERAGE FEE ($300 Avg.)",{"$nulls":23},{"v":300,"d":"$300"},{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N11:T11)","v":"DECKING AND PATIOS"},{"$nulls":9},{"$f":"AJ94","v":{"v":3000,"d":"$3,000"}},{"$nulls":4},{"$f":"T('REHAB ESTIMATOR'!AJ7:AP7)","v":"PAINTING"},{"$nulls":9},{"$f":"AJ106","v":{"v":4275,"d":"$4,275"}},{"$nulls":23},"Purchase Price % OF ARV                (Before Repairs)"]
[{"$nulls":147},{"$f":"IF(V13=\"% OF ARV\",\"% OF ARV\",\"\")","v":""}]
[null,"INSPECTION COSTS ($400 Avg.)",{"$nulls":23},{"v":400,"d":"$400"},{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N12:T12)","v":"ROOFING"},{"$nulls":9},{"$f":"AJ95","v":{"v":4500,"d":"$4,500"}},{"$nulls":4},{"$f":"T('REHAB ESTIMATOR'!AJ8:AP8)","v":"APPLIANCES"},{"$nulls":9},{"$f":"AJ107","v":{"v":2675,"d":"$2,675"}},{"$nulls":87},{"$f":"IF(V13=\"% OF ARV\",CONCATENATE(\"Fixed Costs are being calculated at \",ER17*100,\"%\",\" \",\"of ARV\"),\"\")","v":""}]
[]
[null,"APPRAISAL FEE ($500 Avg.)",{"$nulls":32},{"$f":"T('REHAB ESTIMATOR'!Y5:AE5)","v":"EXT. DOORS & WINDOWS"},{"$nulls":9},{"$f":"AJ96","v":{"v":2750,"d":"$2,750"}},{"$nulls":4},{"$f":"T('REHAB ESTIMATOR'!AJ9:AP9)","v":"PLUMBING"},{"$nulls":9},{"$f":"AJ108","v":{"v":3635,"d":"$3,635"}},{"$nulls":19},"ARV",{"$f":"B6","v":{"v":175000,"d":"$175,000"}}]
[{"$nulls":79},{"$f":"AI3","v":"REPAIR ESTIMATE   "},{"$f":"AI33+AI43","v":{"v":48626,"d":"$48,626"}},null,null,{"$f":"IF(B6=0,\"\",((BN49+TOTAL_REPAIR_COSTS_WHOLESALE+REPAIR_CONTINGENCY_WHOLESALE)/B6))","v":{"v":0.742,"d":"74%"}}]
[null,"TITLE SEARCH ($300 Avg.)",{"$nulls":23},{"v":500,"d":"$500"},{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!Y6:AE6)","v":"GARAGE DOORS"},{"$nulls":9},{"$f":"AJ97","v":{"v":1200,"d":"$1,200"}},{"$nulls":4},{"$f":"T('REHAB ESTIMATOR'!AJ10:AP10)","v":"HVAC"},{"$nulls":9},{"$f":"AJ109","v":{"v":350,"d":"$350"}},{"$nulls":19},{"$f":"B13","v":"FIXED COSTS"},{"$f":"B73","v":{"v":18900,"d":"$18,900"}},{"$nulls":21},"LOAN AMOUNT",{"$nulls":10},"DOWN PAYMENT",{"$nulls":10},"CASH OUTLAY"]
[{"$nulls":79},{"$f":"BN3","v":"REHABBER PROFIT"},{"$f":"BN9","v":{"v":26250,"d":"$26,250"}}]
[null,"TITLE INSURANCE ($150 Avg.)",{"$nulls":32},{"$f":"T('REHAB ESTIMATOR'!Y7:AE7)","v":"LANDSCAPING"},{"$nulls":9},{"$f":"AJ98","v":{"v":865,"d":"$865"}},{"$nulls":4},{"$f":"T('REHAB ESTIMATOR'!AJ11:AP11)","v":"ELECTRICAL"},{"$nulls":9},{"$f":"AJ110","v":{"v":3231,"d":"$3,231"}},{"$nulls":19},{"$f":"T(BN46)","v":"REHABBER MAXIMUM PURCHASE PRICE"},{"$f":"BN49","v":{"v":78792.7,"d":"$78,793"}}]
[{"$nulls":102},{"$f":"Loan_Amount","v":"All Cash"},{"$nulls":10},{"$f":"Down_Payment","v":"Select Loan Type"},{"$nulls":10},{"v":107550,"d":"$107,550"}]
[null,"CLOSING COSTS &POINTS",{"$nulls":23},{"$f":"'REHAB INFO SHEET'!AX122","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!Y8:AE8)","v":"MISC. EXT. IMPROVEMENTS"},{"$nulls":9},{"$f":"AJ99","v":{"v":505,"d":"$505"}},{"$nulls":4},{"$f":"T('REHAB ESTIMATOR'!AJ12:AP12)","v":"MISCELLANEOUS"},{"$nulls":9},{"$f":"AJ111","v":{"v":390,"d":"$390"}}]
[]
[null,"OTHER ",{"$nulls":32},"TOTAL REPAIR ESTIMATE"]
[]
[null,"TOTAL BUYING COSTS",{"$nulls":23},{"$f":"SUM(Z18:AG31)","v":{"v":1200,"d":"$1,200"}},{"$nulls":76},"TOTAL INVESTMENT"]
[{"$nulls":34},{"$f":"SUM(AS6:AW29)+SUM(BH6:BL29)","v":{"v":48626,"d":"$48,626"}}]
[null,"HOLDING COSTS",{"$nulls":8},"# OF MONTHS",{"$nulls":5},"Per Month"]
[{"$nulls":102},{"$f":"IF(OR(CY27=\"All Cash\",CY27=\"Select Loan Type\"),(DU27+(TOTAL_SELLING_COSTS)),(CY27+DU27+(TOTAL_SELLING_COSTS)-DJ27))","v":{"v":121550,"d":"$121,550"}}]
[null,"LOAN PAYMENT",{"$nulls":8},"REHAB SCHEDULE",{"$nulls":5},{"$f":"'REHAB INFO SHEET'!AK122","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"IF(Q36=\"Select Loan Type\",0,((Q36*'REHAB INFO SHEET'!AF36)))","v":{"v":0,"d":"$0"}}]
[]
[null,"PROPERTY TAXES",{"$nulls":9},{"$f":"Rehab_Schedule","v":{"v":3,"d":"3.0"}},{"$nulls":4},{"$f":"'REHAB INFO SHEET'!AW32/12","v":{"v":166.66666666666666,"d":"$167"}},{"$nulls":8},{"$f":"Q38*'REHAB INFO SHEET'!$AF$36","v":{"v":1000,"d":"$1,000"}}]
[]
[null,"UTILITIES",{"$nulls":14},{"$f":"'REHAB INFO SHEET'!BO32","v":{"v":250,"d":"$250"}},{"$nulls":8},{"$f":"Q40*'REHAB INFO SHEET'!$AF$36","v":{"v":1500,"d":"$1,500"}},{"$nulls":8},"REPAIR CONTINGENCY"]
[{"$nulls":10},"LISTING PERIOD"]
[null,"INSURANCE",{"$nulls":14},{"$f":"'REHAB INFO SHEET'!AW34","v":{"v":150,"d":"$150"}},{"$nulls":8},{"$f":"Q42*'REHAB INFO SHEET'!$AF$36","v":{"v":900,"d":"$900"}}]
[{"$nulls":11},{"$f":"Listing_Schedule","v":{"v":3,"d":"3.0"}},{"$nulls":45},{"v":0.05,"d":"5%"}]
[null,"HOA DUES",{"$nulls":14},{"$f":"'REHAB INFO SHEET'!BO34/12","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Q44*'REHAB INFO SHEET'!$AF$36","v":{"v":0,"d":"$0"}}]
[]
[null,"MAINTENANCE",{"$nulls":8},"TOTAL HOLDING",{"$nulls":5},{"$f":"'REHAB INFO SHEET'!AW36","v":{"v":50,"d":"$50"}},{"$nulls":8},{"$f":"Q46*'REHAB INFO SHEET'!$AF$36","v":{"v":300,"d":"$300"}},{"$nulls":8},{"$f":"TOTAL_REPAIR_COSTS_WHOLESALE*BF43","v":{"v":2431.3,"d":"$2,431"}},{"$nulls":30},"REHABBER MAXIMUM PURCHASE PRICE"]
[]
[null,"OTHER",{"$nulls":9},{"$f":"L38+L43","v":{"v":6,"d":"6.0"}},{"$nulls":4},{"$f":"'REHAB INFO SHEET'!BO36","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Q48*'REHAB INFO SHEET'!$AF$36","v":{"v":0,"d":"$0"}}]
[{"$nulls":65},{"$f":"B6-B73-TOTAL_REPAIR_COSTS_WHOLESALE-REPAIR_CONTINGENCY_WHOLESALE-REHABBER_PROFIT_WHOLESALE","v":{"v":78792.7,"d":"$78,793"}}]
[{"$nulls":16},{"$f":"SUM(Q36:U49)","v":{"v":616.6666666666666,"d":"$617"}},{"$nulls":4},"TOTALS",{"$nulls":3},{"$f":"SUM(Z36:AG49)","v":{"v":3700,"d":"$3,700"}}]
[]
[null,"SELLING COSTS"]
[]
[null,"COMMISSIONS",{"$nulls":14},{"v":0.06,"d":"6.0%"},{"$nulls":4},"of sale price",{"$nulls":3},{"$f":"Q54*B6","v":{"v":10500,"d":"$10,500"}}]
[]
[null,"SELLER ASSISTED CLOSING COSTS",{"$nulls":14},{"v":0.01,"d":"1.0%"},{"$nulls":4},"of sale price",{"$nulls":3},{"$f":"Q56*B6","v":{"v":1750,"d":"$1,750"}}]
[]
[null,"BROKERAGE FEE ($300 Avg.)",{"$nulls":23},{"v":300,"d":"$300"},{"$nulls":39},"WHOLESALER ASSIGNMENT FEE"]
[]
[null,"HOME WARRANTY ($450 Avg.)",{"$nulls":23},{"v":450,"d":"$450"}]
[{"$nulls":65},{"v":5000,"d":"$5,000"}]
[null,"TITLE INSURANCE ($150 Avg.)",{"$nulls":23},{"v":500,"d":"$500"}]
[]
[null,"2ND APPRAISAL ($500 Avg.)",{"$nulls":23},{"v":500,"d":"$500"}]
[]
[null,"OTHER"]
[]
[null,"TOTAL SELLING COSTS",{"$nulls":23},{"$f":"SUM(Z54:AG67)","v":{"v":14000,"d":"$14,000"}}]
[]
[null,"TOTAL FIXED COSTS",{"$nulls":63},"WHOLESALER MAXIMUM ALLOWABLE OFFER"]
[]
[]
[null,{"$f":"IF(V13=\"% of ARV\",AD13*ARV,TOTAL_BUYING_COSTS_WHOLESALE+TOTAL_HOLDING_COSTS_WHOLESALE+TOTAL_SELLING_COSTS_WHOLESALE)","v":{"v":18900,"d":"$18,900"}},{"$nulls":63},{"$f":"BN49-Wholesale_Profit","v":{"v":73792.7,"d":"$73,793"}}]
{"$rows_empty":7}
[{"$nulls":65},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]
[]
[]
[]
[]
[]
[{"$nulls":13},"Scopes of Work DIY vs Subbed Sorter",{"$nulls":6},"LABOR",null,null,"MATL",null,null,"SUB",null,null,"TOTAL"]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!N5:T5)","v":"GENERAL CONDITIONS"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH38","v":{"v":240,"d":"$240.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK38","v":{"v":2050,"d":"$2,050.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN38","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(U88:AI88)","v":{"v":2290,"d":"$2,290.00"}},{"$nulls":12},{"$f":"AI6","v":"GENERAL CONDITIONS"},{"$f":"AS6","v":{"v":2290,"d":"$2,290"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!N6:T6)","v":"DEMOLITION"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH63","v":{"v":1200,"d":"$1,200.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK63","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN63","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(U89:AI89)","v":{"v":1200,"d":"$1,200.00"}},{"$nulls":12},{"$f":"AI8","v":"DEMOLITION"},{"$f":"AS8","v":{"v":1200,"d":"$1,200"}}]
[null,null,"DETAILED",{"$nulls":10},{"$f":"T('REHAB ESTIMATOR'!N7:T7)","v":"STRUCTURAL CONCRETE"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH88","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK88","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN88","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":12},{"$f":"AI10","v":"STRUCTURAL CONCRETE"},{"$f":"AS10","v":{"v":0,"d":"$0"}}]
[null,null,"QUICK BID",{"$nulls":10},{"$f":"T('REHAB ESTIMATOR'!N8:T8)","v":"CONCRETE & FLATWORK"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH113","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK113","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN113","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":12},{"$f":"AI12","v":"CONCRETE & FLATWORK"},{"$f":"AS12","v":{"v":0,"d":"$0"}}]
[null,null,"LUMP SUM",{"$nulls":10},{"$f":"T('REHAB ESTIMATOR'!N9:T9)","v":"MASONRY"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH138","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK138","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN138","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":12},{"$f":"AI14","v":"MASONRY"},{"$f":"AS14","v":{"v":0,"d":"$0"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!N10:T10)","v":"SIDING"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH163","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK163","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN163","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":12},{"$f":"AI16","v":"SIDING"},{"$f":"AS16","v":{"v":0,"d":"$0"}}]
[null,null,"DETAILED",{"$nulls":10},{"$f":"T('REHAB ESTIMATOR'!N11:T11)","v":"DECKING AND PATIOS"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH188","v":{"v":2000,"d":"$2,000.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK188","v":{"v":1000,"d":"$1,000.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN188","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":3000,"d":"$3,000.00"},{"$nulls":12},{"$f":"AI18","v":"DECKING AND PATIOS"},{"$f":"AS18","v":{"v":3000,"d":"$3,000"}}]
[null,null,"% OF ARV",{"$nulls":10},{"$f":"T('REHAB ESTIMATOR'!N12:T12)","v":"ROOFING"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH213","v":{"v":2500,"d":"$2,500.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK213","v":{"v":2000,"d":"$2,000.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN213","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":4500,"d":"$4,500.00"},{"$nulls":12},{"$f":"AI20","v":"ROOFING"},{"$f":"AS20","v":{"v":4500,"d":"$4,500"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!Y5:AE5)","v":"EXT. DOORS & WINDOWS"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH238","v":{"v":825,"d":"$825.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK238","v":{"v":1925,"d":"$1,925.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN238","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":2750,"d":"$2,750.00"},{"$nulls":12},{"$f":"AI22","v":"EXT. DOORS & WINDOWS"},{"$f":"AS22","v":{"v":2750,"d":"$2,750"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!Y6:AE6)","v":"GARAGE DOORS"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH263","v":{"v":300,"d":"$300.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK263","v":{"v":900,"d":"$900.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN263","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":1200,"d":"$1,200.00"},{"$nulls":12},{"$f":"AI24","v":"GARAGE DOORS"},{"$f":"AS24","v":{"v":1200,"d":"$1,200"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!Y7:AE7)","v":"LANDSCAPING"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH288","v":{"v":355,"d":"$355.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK288","v":{"v":510,"d":"$510.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN288","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":865,"d":"$865.00"},{"$nulls":12},{"$f":"AI26","v":"LANDSCAPING"},{"$f":"AS26","v":{"v":865,"d":"$865"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!Y8:AE8)","v":"MISC. EXT. IMPROVEMENTS"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH313","v":{"v":225,"d":"$225.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK313","v":{"v":280,"d":"$280.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN313","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":505,"d":"$505.00"},{"$nulls":12},{"$f":"AI28","v":"MISC. EXT. IMPROVEMENTS"},{"$f":"AS28","v":{"v":505,"d":"$505"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!Y9:AE9)","v":"FRAMING & DRYWALL"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH338","v":{"v":750,"d":"$750.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK338","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN338","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":750,"d":"$750.00"},{"$nulls":12},{"$f":"AX6","v":"FRAMING & DRYWALL"},{"$f":"BH6","v":{"v":750,"d":"$750"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!Y10:AE10)","v":"CABINETS & COUNTERTOPS"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH363","v":{"v":800,"d":"$800.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK363","v":{"v":5405,"d":"$5,405.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN363","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":6205,"d":"$6,205.00"},{"$nulls":12},{"$f":"AX8","v":"CABINETS & COUNTERTOPS"},{"$f":"BH8","v":{"v":6205,"d":"$6,205"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!Y11:AE11)","v":"DOORS & TRIM"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH388","v":{"v":1570,"d":"$1,570.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK388","v":{"v":1570,"d":"$1,570.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN388","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":3140,"d":"$3,140.00"},{"$nulls":12},{"$f":"AX10","v":"DOORS & TRIM"},{"$f":"BH10","v":{"v":3140,"d":"$3,140"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!Y12:AE12)","v":"CARPET & RESILIENT"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH413","v":{"v":660,"d":"$660.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK413","v":{"v":2070,"d":"$2,070.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN413","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":2730,"d":"$2,730.00"},{"$nulls":12},{"$f":"AX12","v":"CARPET & RESILIENT"},{"$f":"BH12","v":{"v":2730,"d":"$2,730"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!AJ5:AP5)","v":"HARDWOOD FLOORING"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH438","v":{"v":600,"d":"$600.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK438","v":{"v":800,"d":"$800.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN438","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":1400,"d":"$1,400.00"},{"$nulls":12},{"$f":"AX14","v":"HARDWOOD FLOORING"},{"$f":"BH14","v":{"v":1400,"d":"$1,400"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!AJ6:AP6)","v":"TILING"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH463","v":{"v":1565,"d":"$1,565.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK463","v":{"v":1970,"d":"$1,970.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN463","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":3535,"d":"$3,535.00"},{"$nulls":12},{"$f":"AX16","v":"TILING"},{"$f":"BH16","v":{"v":3535,"d":"$3,535"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!AJ7:AP7)","v":"PAINTING"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH488","v":{"v":2000,"d":"$2,000.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK488","v":{"v":2275,"d":"$2,275.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN488","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":4275,"d":"$4,275.00"},{"$nulls":12},{"$f":"AX18","v":"PAINTING"},{"$f":"BH18","v":{"v":4275,"d":"$4,275"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!AJ8:AP8)","v":"APPLIANCES"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH513","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK513","v":{"v":2675,"d":"$2,675.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN513","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":2675,"d":"$2,675.00"},{"$nulls":12},{"$f":"AX20","v":"APPLIANCES"},{"$f":"BH20","v":{"v":2675,"d":"$2,675"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!AJ9:AP9)","v":"PLUMBING"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH538","v":{"v":1745,"d":"$1,745.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK538","v":{"v":1890,"d":"$1,890.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN538","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":3635,"d":"$3,635.00"},{"$nulls":12},{"$f":"AX22","v":"PLUMBING"},{"$f":"BH22","v":{"v":3635,"d":"$3,635"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!AJ10:AP10)","v":"HVAC"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH563","v":{"v":125,"d":"$125.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK563","v":{"v":225,"d":"$225.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN563","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":350,"d":"$350.00"},{"$nulls":12},{"$f":"AX24","v":"HVAC"},{"$f":"BH24","v":{"v":350,"d":"$350"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!AJ11:AP11)","v":"ELECTRICAL"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH588","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK588","v":{"v":1106,"d":"$1,106.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN588","v":{"v":2125,"d":"$2,125.00"}},{"$nulls":4},{"v":3231,"d":"$3,231.00"},{"$nulls":12},{"$f":"AX26","v":"ELECTRICAL"},{"$f":"BH26","v":{"v":3231,"d":"$3,231"}}]
[{"$nulls":13},{"$f":"T('REHAB ESTIMATOR'!AJ12:AP12)","v":"MISCELLANEOUS"},{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!AH613","v":{"v":150,"d":"$150.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AK613","v":{"v":240,"d":"$240.00"}},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AN613","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":390,"d":"$390.00"},{"$nulls":12},{"$f":"AX28","v":"MISCELLANEOUS"},{"$f":"BH28","v":{"v":390,"d":"$390"}}]
[{"$nulls":20},{"$f":"SUM(U88:Y111)","v":{"v":17610,"d":"$17,610.00"}},{"$nulls":4},{"$f":"SUM(Z88:AD111)","v":{"v":28891,"d":"$28,891.00"}},{"$nulls":4},{"$f":"SUM(AE88:AI111)","v":{"v":2125,"d":"$2,125.00"}},{"$nulls":4},{"$f":"SUM(AJ88:AN111)","v":{"v":48626,"d":"$48,626.00"}}]
[]
[{"$nulls":13},{"$f":"B70","v":"TOTAL FIXED COSTS"},{"$f":"TOTAL_FIXED_COSTS","v":18900}]
[{"$nulls":13},{"$f":"BN3","v":"REHABBER PROFIT"},{"$f":"Profit","v":{"$error":"#NAME?"}}]
[{"$nulls":13},{"$f":"BN46","v":"REHABBER MAXIMUM PURCHASE PRICE"},{"$f":"MAXIMUM_PURCHASE_PRICE","v":78792.7}]

{"sheet":"INSPECTION CHECKLIST","index":9,"n_rows":195,"n_cols":52,"rows_kept":195,"merged":[[2,5,2,28],[2,29,2,53],[3,5,3,10],[3,11,3,28],[3,29,3,39],[3,40,3,53],[4,5,4,10],[4,11,4,28],[4,29,4,38],[4,40,4,53],[5,5,5,9],[5,10,5,13],[5,14,5,17],[5,18,5,19],[5,20,5,23],[5,24,5,25],[5,29,5,53],[6,5,6,28],[6,29,7,53],[7,5,7,16],[7,17,7,28],[8,5,8,28],[8,29,8,53],[9,5,10,13],[9,14,10,16],[9,17,10,18],[9,19,10,28],[9,29,10,37],[9,38,10,40],[9,41,10,42],[9,43,10,53],[11,5,11,13],[11,14,11,16],[11,17,11,18],[11,19,11,28],[11,29,11,37],[11,38,11,40],[11,41,11,42],[11,43,11,53],[12,5,12,13],[12,14,12,16],[12,17,12,18],[12,19,12,28],[12,29,12,37],[12,38,12,40],[12,41,12,42],[12,43,12,53],[13,5,13,13],[13,14,13,16],[13,17,13,18],[13,19,13,28],[13,29,13,37],[13,38,13,40],[13,41,13,42],[13,43,13,53],[14,5,14,13],[14,14,14,16],[14,17,14,18],[14,19,14,28],[14,29,14,37],[14,38,14,40],[14,41,14,42],[14,43,14,53],[15,5,15,13],[15,14,15,16],[15,17,15,18],[15,19,15,28],[15,29,15,37],[15,38,15,40],[15,41,15,42],[15,43,15,53],[16,5,16,13],[16,14,16,16],[16,17,16,18],[16,19,16,28],[16,29,16,37],[16,38,16,40],[16,41,16,42],[16,43,16,53],[17,5,17,13],[17,14,17,16],[17,17,17,18],[17,19,17,28],[17,29,17,37],[17,38,17,40],[17,41,17,42],[17,43,17,53],[18,5,18,13],[18,14,18,16],[18,17,18,18],[18,19,18,28],[18,29,18,37],[18,38,18,40],[18,41,18,42],[18,43,18,53],[19,5,19,13],[19,14,19,16],[19,17,19,18],[19,19,19,28],[19,29,19,37],[19,38,19,40],[19,41,19,42],[19,43,19,53],[20,5,20,13],[20,14,20,16],[20,17,20,18],[20,19,20,28],[20,29,20,37],[20,38,20,40],[20,41,20,42],[20,43,20,53],[21,5,21,13],[21,14,21,16],[21,17,21,18],[21,19,21,28],[21,29,21,37],[21,38,21,40],[21,41,21,42],[21,43,21,53],[22,5,22,13],[22,14,22,16],[22,17,22,18],[22,19,22,28],[22,29,22,37],[22,38,22,40],[22,41,22,42],[22,43,22,53],[23,5,23,13],[23,14,23,16],[23,17,23,18],[23,19,23,28],[23,29,23,37],[23,38,23,40],[23,41,23,42],[23,43,23,53],[24,5,24,13],[24,14,24,16],[24,17,24,18],[24,19,24,28],[24,29,24,37],[24,38,24,40],[24,41,24,42],[24,43,24,53],[25,5,25,13],[25,14,25,16],[25,17,25,18],[25,19,25,28],[25,29,25,37],[25,38,25,40],[25,41,25,42],[25,43,25,53],[26,5,26,13],[26,14,26,16],[26,17,26,18],[26,19,26,28],[26,29,26,37],[26,38,26,40],[26,41,26,42],[26,43,26,53],[27,5,27,13],[27,14,27,16],[27,17,27,18],[27,19,27,28],[27,29,27,37],[27,38,27,40],[27,41,27,42],[27,43,27,53],[28,5,28,13],[28,14,28,16],[28,17,28,18],[28,19,28,28],[28,29,28,37],[28,38,28,40],[28,41,28,42],[28,43,28,53],[29,5,29,13],[29,14,29,16],[29,17,29,18],[29,19,29,28],[29,29,29,37],[29,38,29,40],[29,41,29,42],[29,43,29,53],[30,5,30,53],[31,5,32,13],[31,14,32,15],[31,16,31,42],[31,43,32,53],[32,16,32,18],[32,19,32,21],[32,25,32,27],[32,28,32,30],[32,31,32,33],[32,34,32,36],[32,37,32,39],[32,40,32,42],[33,5,33,13],[33,14,33,15],[33,16,33,18],[33,19,33,21],[33,22,33,24],[33,25,33,27],[33,28,33,30],[33,31,33,33],[33,34,33,36],[33,37,33,39],[33,40,33,42],[33,43,33,53],[34,5,34,13],[34,14,34,15],[34,16,34,18],[34,19,34,21],[34,22,34,24],[34,25,34,27],[34,28,34,30],[34,31,34,33],[34,34,34,36],[34,37,34,39],[34,40,34,42],[34,43,34,53],[35,5,35,13],[35,14,35,15],[35,16,35,18],[35,19,35,21],[35,22,35,24],[35,25,35,27],[35,28,35,30],[35,31,35,33],[35,34,35,36],[35,37,35,39],[35,40,35,42],[35,43,35,53],[36,5,36,13],[36,14,36,15],[36,16,36,18],[36,19,36,21],[36,22,36,24],[36,25,36,27],[36,28,36,30],[36,31,36,33],[36,34,36,36],[36,37,36,39],[36,40,36,42],[36,43,36,53],[37,5,37,13],[37,14,37,15],[37,16,37,18],[37,19,37,21],[37,22,37,24],[37,25,37,27],[37,28,37,30],[37,31,37,33],[37,34,37,36],[37,37,37,39],[37,40,37,42],[37,43,37,53],[38,5,38,13],[38,14,38,15],[38,16,38,18],[38,19,38,21],[38,22,38,24],[38,25,38,27],[38,28,38,30],[38,31,38,33],[38,34,38,36],[38,37,38,39],[38,40,38,42],[38,43,38,53],[39,5,39,13],[39,14,39,15],[39,16,39,18],[39,19,39,21],[39,22,39,24],[39,25,39,27],[39,28,39,30],[39,31,39,33],[39,34,39,36],[39,37,39,39],[39,40,39,42],[39,43,39,53],[40,5,40,13],[40,14,40,15],[40,16,40,18],[40,19,40,21],[40,22,40,24],[40,25,40,27],[40,28,40,30],[40,31,40,33],[40,34,40,36],[40,37,40,39],[40,40,40,42],[40,43,40,53],[41,5,41,13],[41,14,41,15],[41,16,41,18],[41,19,41,21],[41,22,41,24],[41,25,41,27],[41,28,41,30],[41,31,41,33],[41,34,41,36],[41,37,41,39],[41,40,41,42],[41,43,41,53],[42,5,42,13],[42,14,42,15],[42,16,42,18],[42,19,42,21],[42,22,42,24],[42,25,42,27],[42,28,42,30],[42,31,42,33],[42,34,42,36],[42,37,42,39],[42,40,42,42],[42,43,42,53],[43,5,43,13],[43,14,43,15],[43,16,43,18],[43,19,43,21],[43,22,43,24],[43,25,43,27],[43,28,43,30],[43,31,43,33],[43,34,43,36],[43,37,43,39],[43,40,43,42],[43,43,43,53],[44,5,44,13],[44,14,44,15],[44,16,44,18],[44,19,44,21],[44,22,44,24],[44,25,44,27],[44,28,44,30],[44,31,44,33],[44,34,44,36],[44,37,44,39],[44,40,44,42],[44,43,44,53],[45,5,45,13],[45,14,45,15],[45,16,45,18],[45,19,45,21],[45,22,45,24],[45,25,45,27],[45,28,45,30],[45,31,45,33],[45,34,45,36],[45,37,45,39],[45,40,45,42],[45,43,45,53],[46,5,46,13],[46,14,46,15],[46,16,46,18],[46,19,46,21],[46,22,46,24],[46,25,46,27],[46,28,46,30],[46,31,46,33],[46,34,46,36],[46,37,46,39],[46,40,46,42],[46,43,46,53],[47,5,47,13],[47,14,47,15],[47,16,47,18],[47,19,47,21],[47,22,47,24],[47,25,47,27],[47,28,47,30],[47,31,47,33],[47,34,47,36],[47,37,47,39],[47,40,47,42],[47,43,47,53],[48,5,48,13],[48,14,48,15],[48,16,48,18],[48,19,48,21],[48,22,48,24],[48,25,48,27],[48,28,48,30],[48,31,48,33],[48,34,48,36],[48,37,48,39],[48,40,48,42],[48,43,48,53],[49,5,49,40],[49,41,49,53],[50,5,51,13],[50,14,51,15],[50,16,50,30],[50,31,51,40],[50,41,51,50],[50,51,51,53],[51,16,51,18],[51,19,51,21],[51,22,51,24],[51,25,51,27],[51,28,51,30],[52,5,52,13],[52,14,52,15],[52,16,52,18],[52,19,52,21],[52,22,52,24],[52,25,52,27],[52,28,52,30],[52,31,70,40],[52,41,52,53],[53,5,53,13],[53,14,53,15],[53,16,53,18],[53,19,53,21],[53,22,53,24],[53,25,53,27],[53,28,53,30],[53,41,53,50],[53,51,53,53],[54,5,54,13],[54,14,54,15],[54,16,54,18],[54,19,54,21],[54,22,54,24],[54,25,54,27],[54,28,54,30],[54,41,54,50],[54,51,54,53],[55,5,55,13],[55,14,55,15],[55,16,55,18],[55,19,55,21],[55,22,55,24],[55,25,55,27],[55,28,55,30],[55,41,55,50],[55,51,55,53],[56,5,56,13],[56,14,56,15],[56,16,56,18],[56,19,56,21],[56,22,56,24],[56,25,56,27],[56,28,56,30],[56,41,56,50],[56,51,56,53],[57,5,57,13],[57,14,57,15],[57,16,57,18],[57,19,57,21],[57,22,57,24],[57,25,57,27],[57,28,57,30],[57,41,57,53],[58,5,58,13],[58,14,58,15],[58,16,58,18],[58,19,58,21],[58,22,58,24],[58,25,58,27],[58,28,58,30],[58,41,58,50],[58,51,58,53],[59,5,59,13],[59,14,59,15],[59,16,59,18],[59,19,59,21],[59,22,59,24],[59,25,59,27],[59,28,59,30],[59,41,59,50],[59,51,59,53],[60,5,60,13],[60,14,60,15],[60,16,60,18],[60,19,60,21],[60,22,60,24],[60,25,60,27],[60,28,60,30],[60,41,60,50],[60,51,60,53],[61,5,61,13],[61,14,61,15],[61,16,61,18],[61,19,61,21],[61,22,61,24],[61,25,61,27],[61,28,61,30],[61,41,61,50],[61,51,61,53],[62,5,62,13],[62,14,62,15],[62,16,62,18],[62,19,62,21],[62,22,62,24],[62,25,62,27],[62,28,62,30],[62,41,62,50],[62,51,62,53],[63,5,63,13],[63,14,63,15],[63,16,63,18],[63,19,63,21],[63,22,63,24],[63,25,63,27],[63,28,63,30],[63,41,63,53],[64,5,64,13],[64,14,64,15],[64,16,64,18],[64,19,64,21],[64,22,64,24],[64,25,64,27],[64,28,64,30],[64,41,64,50],[64,51,64,53],[65,5,65,13],[65,14,65,15],[65,16,65,18],[65,19,65,21],[65,22,65,24],[65,25,65,27],[65,28,65,30],[65,41,65,50],[65,51,65,53],[66,5,66,13],[66,14,66,15],[66,16,66,18],[66,19,66,21],[66,22,66,24],[66,25,66,27],[66,28,66,30],[66,41,66,50],[66,51,66,53],[67,5,67,13],[67,14,67,15],[67,16,67,18],[67,19,67,21],[67,22,67,24],[67,25,67,27],[67,28,67,30],[67,41,67,50],[67,51,67,53],[68,5,68,13],[68,14,68,15],[68,16,68,18],[68,19,68,21],[68,22,68,24],[68,25,68,27],[68,28,68,30],[68,41,70,53],[69,5,69,13],[69,14,69,15],[69,16,69,18],[69,19,69,21],[69,22,69,24],[69,25,69,27],[69,28,69,30],[70,5,70,13],[70,14,70,15],[70,16,70,18],[70,19,70,21],[70,22,70,24],[70,25,70,27],[70,28,70,30],[71,5,71,53],[72,5,73,18],[72,19,73,25],[72,26,73,32],[72,33,73,40],[72,41,73,53],[74,5,74,18],[74,19,74,25],[74,26,74,32],[74,33,74,40],[74,41,74,53],[75,5,75,18],[75,19,75,25],[75,26,75,32],[75,33,75,40],[75,41,75,53],[76,5,76,18],[76,19,76,25],[76,26,76,32],[76,33,76,40],[76,41,76,53],[77,5,77,18],[77,19,77,25],[77,26,77,32],[77,33,77,40],[77,41,77,53],[78,5,78,18],[78,19,78,25],[78,26,78,32],[78,33,78,40],[78,41,78,53],[79,5,79,18],[79,19,79,25],[79,26,79,32],[79,33,79,40],[79,41,79,53],[80,5,80,18],[80,19,80,25],[80,26,80,32],[80,33,80,40],[80,41,80,53],[81,5,81,18],[81,19,81,25],[81,26,81,32],[81,33,81,40],[81,41,81,53],[82,5,82,18],[82,19,82,25],[82,26,82,32],[82,33,82,40],[82,41,82,53],[83,5,83,18],[83,19,83,25],[83,26,83,32],[83,33,83,40],[83,41,83,53],[84,5,84,18],[84,19,84,25],[84,26,84,32],[84,33,84,40],[84,41,84,53],[85,5,85,18],[85,19,85,25],[85,26,85,32],[85,33,85,40],[85,41,85,53],[86,5,86,18],[86,19,86,25],[86,26,86,32],[86,33,86,40],[86,41,86,53],[87,5,87,18],[87,19,87,25],[87,26,87,32],[87,33,87,40],[87,41,87,53],[88,5,88,18],[88,19,88,25],[88,26,88,32],[88,33,88,40],[88,41,88,53],[89,5,89,18],[89,19,89,25],[89,26,89,32],[89,33,89,40],[89,41,89,53],[90,5,90,18],[90,19,90,25],[90,26,90,32],[90,33,90,40],[90,41,90,53],[91,5,91,18],[91,19,91,25],[91,26,91,32],[91,33,91,40],[91,41,91,53],[92,5,92,18],[92,19,92,25],[92,26,92,32],[92,33,92,40],[92,41,92,53],[93,5,93,18],[93,19,93,25],[93,26,93,32],[93,33,93,40],[93,41,93,53],[94,5,94,18],[94,19,94,25],[94,26,94,32],[94,33,94,40],[94,41,94,53],[95,5,95,18],[95,19,95,25],[95,26,95,32],[95,33,95,40],[95,41,95,53],[96,5,96,18],[96,19,96,25],[96,26,96,32],[96,33,96,40],[96,41,96,53],[97,5,97,18],[97,19,97,25],[97,26,97,32],[97,33,97,40],[97,41,97,53],[98,5,98,18],[98,19,98,25],[98,26,98,32],[98,33,98,40],[98,41,98,53],[99,5,100,29],[99,30,100,53],[101,5,102,18],[101,22,102,27],[101,30,102,43],[101,44,102,53],[103,5,104,18],[103,22,104,27],[103,30,104,43],[103,44,104,53],[105,5,105,18],[105,22,105,27],[105,30,105,43],[105,44,105,53],[106,5,106,18],[106,22,106,27],[106,30,106,43],[106,44,106,53],[107,22,108,27],[108,5,108,17],[108,30,108,42],[108,44,108,53],[109,5,109,17],[109,18,109,20],[109,22,109,27],[109,30,109,42],[109,44,109,53],[110,22,111,27],[111,5,111,17],[111,30,111,42],[111,44,111,53],[112,5,113,21],[112,22,113,27],[112,30,113,42],[112,44,113,53],[114,22,115,27],[115,5,115,17],[115,30,115,42],[115,44,115,53],[117,5,117,21],[117,22,117,27],[117,30,117,42],[117,44,117,53],[118,5,118,21],[118,22,118,27],[118,30,118,42],[118,44,118,53],[119,5,120,53],[121,6,122,9],[121,10,122,19],[121,23,122,28],[121,30,122,33],[121,34,122,43],[121,47,122,52],[123,6,124,9],[123,10,124,19],[123,23,124,28],[123,30,124,33],[123,34,124,43],[123,47,124,52],[125,6,126,9],[125,10,126,19],[125,23,126,28],[125,30,126,33],[125,34,126,43],[125,47,126,52],[191,14,191,15],[191,24,191,25],[191,34,191,35],[191,44,191,45],[194,34,195,54]]}
[]
[]
[{"$nulls":5},"PROPERTY FEATURES",{"$nulls":23},"STRUCTURAL REPAIRS"]
[{"$nulls":5},"Street Address:",{"$nulls":5},{"$f":"T(Street_Address)","v":"2325 NW 49th St"},{"$nulls":17},"Cracks?:   YES  /  NO",{"$nulls":10},"Moisture?:  YES  /  NO"]
[{"$nulls":5},"City/State/Zip:",{"$nulls":5},{"$f":"T(City_State_Zip)","v":"Kansas City, MO 64151"},{"$nulls":17},"Settling?:    YES  /   NO",{"$nulls":10},"Bowing Walls:   YES   /   NO"]
[{"$nulls":5},"Square Feet:",{"$nulls":4},{"$f":"Square_Feet","v":2000},{"$nulls":3},"# of Beds:",{"$nulls":3},{"$f":"Beds","v":4},null,"Baths:",{"$nulls":3},{"$f":"Baths","v":3},{"$nulls":4},"Piers:  SOG 8ft oc  |  1-Story 7ft oc  |  2-Story 6ft oc | Masonry  5ft oc + 2 piers @ corners"]
[{"$nulls":5},"Property Type:   REO    SHORT SALE      HUD    HOMEPATH    OTHER:",{"$nulls":23},"NOTES:"]
[{"$nulls":5},"Property Vacant?           YES   /   NO",{"$nulls":11},"Winterized?:            YES  /  NO"]
[{"$nulls":5},"EXTERIOR PROPERTY FEATURES/REPAIRS",{"$nulls":23},"KITCHEN FEATURES/REPAIRS"]
[{"$nulls":5},"Repair/Replace",{"$nulls":8},"QTY",null,null,"Unit",null,"Exterior Notes:",{"$nulls":9},"Repair/Replace",{"$nulls":8},"QTY",null,null,"Unit",null,"Kitchen Notes:"]
[]
[{"$nulls":5},"Painting",{"$nulls":11},"Sq ft",{"$nulls":11},"Base Cabinets",{"$nulls":11},"lf"]
[{"$nulls":5},"Wood siding",{"$nulls":11},"Sq ft",{"$nulls":11},"Upper Cabinets",{"$nulls":11},"lf"]
[{"$nulls":5},"Wood trim",{"$nulls":11},"lf",{"$nulls":11},"Countertop",{"$nulls":11},"Sq ft"]
[{"$nulls":5},"Vinyl siding",{"$nulls":11},"Sq ft",{"$nulls":11},"Backsplash",{"$nulls":11},"Sq ft"]
[{"$nulls":5},"Brick/stone ",{"$nulls":11},"Sq ft",{"$nulls":11},"Tile flooring",{"$nulls":11},"Sq ft"]
[{"$nulls":5},"Roofing",{"$nulls":11},"SQ",{"$nulls":11},"Hardwood flooring",{"$nulls":11},"Sq ft"]
[{"$nulls":5},"Gutters/downspouts",{"$nulls":11},"lf",{"$nulls":11},"Paint",{"$nulls":11},"Sq ft"]
[{"$nulls":5},"Garage Doors",{"$nulls":11},"ea",{"$nulls":11},"Wood trim",{"$nulls":11},"lf"]
[{"$nulls":5},"Entry door",{"$nulls":11},"ea",{"$nulls":11},"Sink",{"$nulls":11},"ea"]
[{"$nulls":5},"Patio door",{"$nulls":11},"ea",{"$nulls":11},"Faucet Fixture",{"$nulls":11},"ea"]
[{"$nulls":5},"Windows",{"$nulls":11},"ea",{"$nulls":11},"Garbage Disposal",{"$nulls":11},"ea"]
[{"$nulls":5},"Shutters",{"$nulls":11},"ea",{"$nulls":11},"Range",{"$nulls":11},"ea"]
[{"$nulls":5},"Deck",{"$nulls":11},"Sq ft",{"$nulls":11},"Refrigerator",{"$nulls":11},"ea"]
[{"$nulls":5},"Fence",{"$nulls":11},"lf",{"$nulls":11},"Dishwasher",{"$nulls":11},"ea"]
[{"$nulls":5},"Concrete driveway",{"$nulls":11},"Sq ft",{"$nulls":11},"Microwave/Range Hood",{"$nulls":11},"ea"]
[{"$nulls":5},"Concrete sidewalk",{"$nulls":11},"Sq ft",{"$nulls":11},"Duct vent",{"$nulls":11},"ea"]
[{"$nulls":5},"Shed",{"$nulls":11},"ea",{"$nulls":11},"GFI Plugs/Outlets",{"$nulls":11},"ea"]
[{"$nulls":5},"Mulch",{"$nulls":11},"Sq ft",{"$nulls":11},"Light fixtures",{"$nulls":11},"ea"]
[{"$nulls":5},"Tree removal/trim",{"$nulls":11},"ea",{"$nulls":11},"Can lighting",{"$nulls":11},"ea"]
[{"$nulls":5},"COMMON ROOM FEATURES/REPAIRS"]
[{"$nulls":5},"Repair/Replace",{"$nulls":8},"Unit",null,"Fill in Quantity Below:",{"$nulls":26},"Notes:"]
[{"$nulls":16},"Master",null,null,"Bed 1",{"$nulls":3},"Bed 2",null,"Bed 3",null,null,"Living ",null,null,"Dining ",null,null,"Other 1",null,null,"Other 2",null,null,"Total"]
[{"$nulls":5},"Carpet",{"$nulls":8},"Sq ft"]
[{"$nulls":5},"Tile flooring",{"$nulls":8},"Sq ft"]
[{"$nulls":5},"Hardwood",{"$nulls":8},"Sq ft"]
[{"$nulls":5},"Vinyl flooring",{"$nulls":8},"Sq ft"]
[{"$nulls":5},"Wallpaper",{"$nulls":8},"Sq ft"]
[{"$nulls":5},"Paint",{"$nulls":8},"Sq ft"]
[{"$nulls":5},"Doors",{"$nulls":8},"ea"]
[{"$nulls":5},"Door hardware",{"$nulls":8},"ea"]
[{"$nulls":5},"Closet Doors",{"$nulls":8},"ea"]
[{"$nulls":5},"Closet Shelving",{"$nulls":8},"lf"]
[{"$nulls":5},"Crown Molding",{"$nulls":8},"lf"]
[{"$nulls":5},"Wood Trim",{"$nulls":8},"lf"]
[{"$nulls":5},"Duct Vents",{"$nulls":8},"ea"]
[{"$nulls":5},"Can light",{"$nulls":8},"ea"]
[{"$nulls":5},"Dome light",{"$nulls":8},"ea"]
[{"$nulls":5},"Fan Lights",{"$nulls":8},"ea"]
[{"$nulls":5},"BATHROOM FEATURES/REPAIRS",{"$nulls":35},"MEP SYSTEMS"]
[{"$nulls":5},"Repair/Replace",{"$nulls":8},"Unit",null,"Fill in Quantity Below:",{"$nulls":14},"Bathroom Notes",{"$nulls":9},"System",{"$nulls":9},"Replace:"]
[{"$nulls":16},"Master",null,null,"Bath 1",null,null,"Bath 2",null,null,"Bath 3",null,null,"Total"]
[{"$nulls":5},"Subfloor",{"$nulls":8},"Sq ft",{"$nulls":26},"HVAC SYSTEM"]
[{"$nulls":5},"Wall tile",{"$nulls":8},"Sq ft",{"$nulls":26},"Air conditioner unit",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"Floor tile",{"$nulls":8},"Sq ft",{"$nulls":26},"Furnace:     GAS     /    ELECTRIC",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"Paint",{"$nulls":8},"Sq ft",{"$nulls":26},"Duct work modification req'd:",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"Vanity cabinet",{"$nulls":8},"lf",{"$nulls":26},"Asbestos wrapping on duct?",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"Vanity countertop",{"$nulls":8},"Sq ft",{"$nulls":26},"PLUMBING SYSTEM"]
[{"$nulls":5},"Mirror",{"$nulls":8},"ea",{"$nulls":26},"Water Heater:     GAS /  ELEC",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"Faucet",{"$nulls":8},"ea",{"$nulls":26},"Piping:    COPP /  GALV   /  LEAD",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"Doors",{"$nulls":8},"ea",{"$nulls":26},"Water supply line work:",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"Door hardware",{"$nulls":8},"ea",{"$nulls":26},"Sanitary line work:",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"Wood trim",{"$nulls":8},"ea",{"$nulls":26},"Asbestos insulation on piping",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"Duct Vents",{"$nulls":8},"Lf",{"$nulls":26},"ELECTRICAL SYSTEM"]
[{"$nulls":5},"Shower pan",{"$nulls":8},"ea",{"$nulls":26},"Electrical Service:    ",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"Bathtub",{"$nulls":8},"ea",{"$nulls":26},"Electrical Panel:       ",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"Shower/tub faucet",{"$nulls":8},"ea",{"$nulls":26},"Wiring:    COPP  / ALUM / KNOB",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"Toilet",{"$nulls":8},"ea",{"$nulls":26},"Cable Service Work:",{"$nulls":9},"YES  /  NO"]
[{"$nulls":5},"GFI",{"$nulls":8},"ea",{"$nulls":26},"Notes:"]
[{"$nulls":5},"Vanity light",{"$nulls":8},"ea"]
[{"$nulls":5},"Exhaust fan",{"$nulls":8},"ea"]
[]
[{"$nulls":5},"Preliminary Budget",{"$nulls":13},"Preliminary Budget",{"$nulls":6},"Walkthrough Adjustments ↑↓  ",{"$nulls":6},"Post-Walkthrough",{"$nulls":7},"Comments"]
[]
[{"$nulls":5},"General Conditions",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!U5","v":{"v":2290,"d":"$2,290"}},{"$nulls":13},{"$f":"IF(AA75=0,T75,T75+AA75)","v":{"v":2290,"d":"$2,290"}}]
[{"$nulls":5},"Demolition",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!U6","v":{"v":1200,"d":"$1,200"}},{"$nulls":13},{"$f":"IF(AA76=0,T76,T76+AA76)","v":{"v":1200,"d":"$1,200"}}]
[{"$nulls":5},"Structural Improvements",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!U7","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"IF(AA77=0,T77,T77+AA77)","v":{"v":0,"d":"$0"}}]
[{"$nulls":5},"Concrete/Flatwork",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!U8","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"IF(AA78=0,T78,T78+AA78)","v":{"v":0,"d":"$0"}}]
[{"$nulls":5},"Masonry",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!U9","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":5},"Siding",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!U10","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":5},"Decking",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!U11","v":{"v":3000,"d":"$3,000"}},{"$nulls":13},{"v":3000,"d":"$3,000"}]
[{"$nulls":5},"Roofing",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!U12","v":{"v":4500,"d":"$4,500"}},{"$nulls":13},{"v":4500,"d":"$4,500"}]
[{"$nulls":5},"Doors & Windows",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AF5","v":{"v":2750,"d":"$2,750"}},{"$nulls":13},{"v":2750,"d":"$2,750"}]
[{"$nulls":5},"Garage Doors",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AF6","v":{"v":1200,"d":"$1,200"}},{"$nulls":13},{"v":1200,"d":"$1,200"}]
[{"$nulls":5},"Landscaping",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AF7","v":{"v":865,"d":"$865"}},{"$nulls":13},{"v":865,"d":"$865"}]
[{"$nulls":5},"Miscellaneous Exterior Improvements",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AF8","v":{"v":505,"d":"$505"}},{"$nulls":13},{"v":505,"d":"$505"}]
[{"$nulls":5},"Framing and Drywall",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AF9","v":{"v":750,"d":"$750"}},{"$nulls":13},{"v":750,"d":"$750"}]
[{"$nulls":5},"Cabinets & Countertops",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AF10","v":{"v":6205,"d":"$6,205"}},{"$nulls":13},{"v":6205,"d":"$6,205"}]
[{"$nulls":5},"Doors & Trim",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AF11","v":{"v":3140,"d":"$3,140"}},{"$nulls":13},{"v":3140,"d":"$3,140"}]
[{"$nulls":5},"Carpet and Resilient Flooring",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AF12","v":{"v":2730,"d":"$2,730"}},{"$nulls":13},{"v":2730,"d":"$2,730"}]
[{"$nulls":5},"Hardwood Flooring",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AQ5","v":{"v":1400,"d":"$1,400"}},{"$nulls":13},{"v":1400,"d":"$1,400"}]
[{"$nulls":5},"Tiling",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AQ6","v":{"v":3535,"d":"$3,535"}},{"$nulls":13},{"v":3535,"d":"$3,535"}]
[{"$nulls":5},"Painting",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AQ7","v":{"v":4275,"d":"$4,275"}},{"$nulls":13},{"v":4275,"d":"$4,275"}]
[{"$nulls":5},"Appliances",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AQ8","v":{"v":2675,"d":"$2,675"}},{"$nulls":13},{"v":2675,"d":"$2,675"}]
[{"$nulls":5},"Plumbing",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AQ9","v":{"v":3635,"d":"$3,635"}},{"$nulls":13},{"v":3635,"d":"$3,635"}]
[{"$nulls":5},"HVAC",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AQ10","v":{"v":350,"d":"$350"}},{"$nulls":13},{"v":350,"d":"$350"}]
[{"$nulls":5},"Electrical",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AQ11","v":{"v":3231,"d":"$3,231"}},{"$nulls":13},{"v":3231,"d":"$3,231"}]
[{"$nulls":5},"Staging and Furnishings",{"$nulls":13},{"$f":"'REHAB ESTIMATOR'!AQ12","v":{"v":390,"d":"$390"}},{"$nulls":13},{"v":390,"d":"$390"}]
[{"$nulls":5},"TOTAL REPAIR COSTS",{"$nulls":13},{"$f":"SUM(T75:Z98)","v":{"v":48626,"d":"$48,626"}},{"$nulls":6},{"$f":"IF(SUM(AA75:AG98)=0,\"\",(SUM(AA75:AG98)))","v":""},{"$nulls":6},{"$f":"IF(SUM(AH75:AO98)=0,\"\",SUM(AH75:AO98))","v":{"v":48626,"d":"$48,626"}}]
[{"$nulls":5},"Preliminary Maximum Purchase Price Analysis",{"$nulls":24},"Post Walkthrough MPP Analysis"]
[]
[{"$nulls":5},"Potential Sales Price",{"$nulls":16},{"$f":"ARV","v":{"v":175000,"d":"$175,000"}},{"$nulls":7},"Potential Sales Price"]
[]
[{"$nulls":5},"Buying Costs",{"$nulls":16},{"$f":"-TOTAL_BUYING_COSTS","v":{"v":-1200,"d":"-$1,200"}},{"$nulls":7},"Buying Costs"]
[]
[{"$nulls":5},"Holding Costs",{"$nulls":16},{"$f":"-TOTAL_HOLDING_COSTS","v":{"v":-3700,"d":"-$3,700"}},{"$nulls":7},"Holding Costs"]
[{"$nulls":5},"Selling Costs",{"$nulls":16},{"$f":"-TOTAL_SELLING_COSTS","v":{"v":-14000,"d":"-$14,000"}},{"$nulls":7},"Selling Costs"]
[{"$nulls":22},{"$f":"-T99","v":{"v":-48626,"d":"-$48,626"}}]
[{"$nulls":5},"Repair Costs",{"$nulls":24},"Repair Costs"]
[{"$nulls":5},"Repair Cost Contingency",{"$nulls":12},{"$f":"'REHAB CALC'!BF43","v":{"v":0.05,"d":"5%"}},{"$nulls":3},{"$f":"-REPAIR_CONTINGENCY","v":{"v":-2431.3,"d":"-$2,431"}},{"$nulls":7},"Repair Cost Contingency"]
[{"$nulls":22},{"$f":"-REHABBER_PROFIT_WHOLESALE","v":{"v":-26250,"d":"-$26,250"}}]
[{"$nulls":5},"Desired Profit",{"$nulls":24},"Desired Profit"]
[{"$nulls":5},"Rehabbers Max Purchase Price",{"$nulls":16},{"$f":"MAXIMUM_PURCHASE_PRICE","v":{"v":78792.7,"d":"$78,793"}},{"$nulls":7},"Rehabbers Max Purchase Price"]
[]
[{"$nulls":22},{"$f":"-Wholesale_Profit","v":{"v":-5000,"d":"-$5,000"}}]
[{"$nulls":5},"Wholesale Assignment Fee",{"$nulls":24},"Wholesale Assignment Fee"]
[]
[{"$nulls":5},"Wholesale MAO",{"$nulls":16},{"$f":"WHOLESALE_MAO","v":{"v":73792.7,"d":"$73,793"}},{"$nulls":7},"Wholesale MAO"]
[{"$nulls":5},"Net to Owner (-6% Sales Comm)",{"$nulls":16},{"$f":"W118-(W118*0.06)","v":{"v":69365.13799999999,"d":"$69,365"}},{"$nulls":7},"Net to Owner"]
[{"$nulls":5},"OFFER TRACKING"]
[]
[{"$nulls":6},"Offer 1:",{"$nulls":23},"Counter 1:"]
[{"$nulls":22},"Date:",{"$nulls":23},"Date:"]
[{"$nulls":6},"Offer 2:",{"$nulls":23},"Counter 2:"]
[{"$nulls":22},"Date:",{"$nulls":23},"Date:"]
[{"$nulls":6},"Offer 3:",{"$nulls":23},"Counter 3:"]
[{"$nulls":22},"Date:",{"$nulls":23},"Date:"]
[]
[]
[]
[]
[{"$nulls":5},60]
[]
[]
[]
[]
[{"$nulls":5},55]
[]
[]
[]
[]
[{"$nulls":5},50]
[]
[]
[]
[]
[{"$nulls":5},45]
[]
[]
[]
[]
[{"$nulls":5},40]
[]
[]
[]
[]
[{"$nulls":5},35]
[]
[]
[]
[]
[{"$nulls":5},30]
[]
[]
[]
[]
[{"$nulls":5},25]
[]
[]
[]
[]
[{"$nulls":5},20]
[]
[]
[]
[]
[{"$nulls":5},15]
[]
[]
[]
[]
[{"$nulls":5},10]
[]
[]
[]
[]
[{"$nulls":5},5]
[]
[]
[]
[]
[{"$nulls":5},0,{"$nulls":4},5,{"$nulls":3},10,{"$nulls":5},15,{"$nulls":3},20,{"$nulls":5},25,{"$nulls":3},30,{"$nulls":5},35,{"$nulls":3},40,{"$nulls":5},45]
[]
[]
[{"$nulls":34},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"REHAB SHEET","index":10,"n_rows":65,"n_cols":33,"rows_kept":65,"merged":[[1,14,1,17],[1,18,1,20],[2,12,2,13],[2,15,2,16],[2,18,2,20],[7,7,9,15],[10,7,11,15],[11,17,11,22],[12,7,12,9],[12,10,12,15],[12,17,14,22],[13,7,13,9],[13,10,13,15],[14,8,14,9],[14,14,14,15],[15,17,15,19],[16,8,16,11],[17,8,21,22],[30,7,30,15],[31,8,32,10],[31,11,32,13],[31,14,32,15],[31,16,32,17],[33,8,34,11],[35,8,35,10],[35,11,35,12],[35,13,35,15],[35,16,35,17],[35,18,35,20],[35,21,35,22],[36,8,36,10],[36,11,36,12],[36,13,36,15],[36,16,36,17],[36,18,36,20],[36,21,36,22],[37,8,37,10],[37,11,37,12],[37,13,37,15],[37,16,37,17],[37,18,37,20],[37,21,37,22],[38,8,38,10],[38,11,38,12],[38,13,38,15],[38,16,38,17],[38,18,38,20],[38,21,38,22],[39,8,39,10],[39,11,39,12],[39,13,39,15],[39,16,39,17],[39,18,39,20],[39,21,39,22],[40,8,40,10],[40,11,40,12],[40,13,40,15],[40,16,40,17],[40,18,40,20],[40,21,40,22],[41,8,41,10],[41,11,41,12],[41,13,41,15],[41,16,41,17],[41,18,41,20],[41,21,41,22],[42,8,42,10],[42,11,42,12],[42,13,42,15],[42,16,42,17],[42,18,42,20],[42,21,42,22],[43,11,44,13],[43,16,44,17],[44,8,44,10],[44,14,44,15],[44,18,44,20],[44,21,44,22],[47,19,47,21],[48,19,48,21],[49,19,49,21],[51,16,51,18],[51,19,51,21],[53,17,53,22],[54,17,56,22],[58,7,60,23],[61,7,61,10],[61,11,61,13],[61,14,61,18],[61,19,61,23],[64,16,65,25]]}
[]
[{"$nulls":14},"Assignment Fee Adjustment",{"$nulls":3},"Total Assignment Fee"]
[{"$nulls":11},"Adjust Sales Price",{"$nulls":3},{"$f":"M3","v":{"v":0,"d":"$0"}},null,null,{"$f":"P3+Wholesale_Profit","v":{"v":5000,"d":"$5,000"}}]
[]
[]
[]
[]
[{"$nulls":7},{"$f":"T('REHAB INFO SHEET'!AM10)","v":"2325 NW 49th St"}]
[]
[]
[{"$nulls":7},{"$f":"T(Street_Address)","v":"2325 NW 49th St"}]
[{"$nulls":17},"OFFERED AT:"]
[{"$nulls":7},"Subdivision:",null,null,{"$f":"T(Subdivision)","v":"Misty Woods"},{"$nulls":6},{"$f":"'REHAB CALC'!BN49+'REHAB SHEET'!M3","v":{"v":78792.7,"d":"$78,793"}}]
[{"$nulls":7},"School District:",null,null,{"$f":"T(School_District)","v":"Park Hill School District"}]
[{"$nulls":8},"# of Beds:",null,{"$f":"Beds","v":4},"Baths:",{"$f":"Baths","v":{"v":3,"d":"3.0"}},"sqft:",{"$f":"Square_Feet","v":{"v":2000,"d":"2,000 sf"}}]
[{"$nulls":17},{"$f":"IFERROR((R13+TOTAL_REMODEL_ESTIMATE+REPAIR_CONTINGENCY_WHOLESALE)/ARV,\"\")","v":{"v":0.742,"d":"74%"}},null,null,"of ARV"]
[{"$nulls":8},"Property Description"]
[{"$nulls":8},"Input brief description of the neighborhood, property, rehab challenges and opportunities."]
{"$rows_empty":12}
[{"$nulls":7},"Purchase Assumptions /Rehab Assumptions"]
[{"$nulls":8},"After Repair Value:",null,null,{"$f":"ARV","v":{"v":175000,"d":"$175,000"}},null,null,"ARV $/sf:",null,{"$f":"IF(Square_Feet=0,\"\",ARV/Square_Feet)","v":{"v":87.5,"d":"$87.50"}}]
[]
[{"$nulls":8},"Repair Cost Summary"]
[]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N5:T5)","v":"GENERAL CONDITIONS"},null,null,{"$f":"GC_ESTIMATE","v":{"v":2290,"d":"$2,290"}},null,{"$f":"T('REHAB ESTIMATOR'!Y5:AE5)","v":"EXT. DOORS & WINDOWS"},null,null,{"$f":"EXT_DOORS_WINDOWS_ESTIMATE","v":{"v":2750,"d":"$2,750"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ5:AP5)","v":"HARDWOOD FLOORING"},null,null,{"$f":"HARDWOOD_ESTIMATE","v":{"v":1400,"d":"$1,400"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N6:T6)","v":"DEMOLITION"},null,null,{"$f":"DEMOLITION_ESTIMATE","v":{"v":1200,"d":"$1,200"}},null,{"$f":"T('REHAB ESTIMATOR'!Y6:AE6)","v":"GARAGE DOORS"},null,null,{"$f":"GARAGE_DOORS_ESTIMATE","v":{"v":1200,"d":"$1,200"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ6:AP6)","v":"TILING"},null,null,{"$f":"TILING_ESTIMATE","v":{"v":3535,"d":"$3,535"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N7:T7)","v":"STRUCTURAL CONCRETE"},null,null,{"$f":"STRUCTURAL_CONRETE_ESTIMATE","v":{"v":0,"d":"$0"}},null,{"$f":"T('REHAB ESTIMATOR'!Y7:AE7)","v":"LANDSCAPING"},null,null,{"$f":"LANDSCAPING_ESTIMATE","v":{"v":865,"d":"$865"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ7:AP7)","v":"PAINTING"},null,null,{"$f":"PAINTING_ESTIMATE","v":{"v":4275,"d":"$4,275"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N8:T8)","v":"CONCRETE & FLATWORK"},null,null,{"$f":"CONCRETE_FLATWORK_ESTIMATE","v":{"v":0,"d":"$0"}},null,{"$f":"T('REHAB ESTIMATOR'!Y8:AE8)","v":"MISC. EXT. IMPROVEMENTS"},null,null,{"$f":"MISC_EXT_IMP_ESTIMATE","v":{"v":505,"d":"$505"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ8:AP8)","v":"APPLIANCES"},null,null,{"$f":"APPLIANCES_ESTIMATE","v":{"v":2675,"d":"$2,675"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N9:T9)","v":"MASONRY"},null,null,{"$f":"MASONRY_ESTIMATE","v":{"v":0,"d":"$0"}},null,{"$f":"T('REHAB ESTIMATOR'!Y9:AE9)","v":"FRAMING & DRYWALL"},null,null,{"$f":"DRYWALL_ESTIMATE","v":{"v":750,"d":"$750"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ9:AP9)","v":"PLUMBING"},null,null,{"$f":"PLUMBING_ESTIMATE","v":{"v":3635,"d":"$3,635"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N10:T10)","v":"SIDING"},null,null,{"$f":"SIDING_ESTIMATE","v":{"v":0,"d":"$0"}},null,{"$f":"T('REHAB ESTIMATOR'!Y10:AE10)","v":"CABINETS & COUNTERTOPS"},null,null,{"$f":"CABINETS_ESTIMATE","v":{"v":6205,"d":"$6,205"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ10:AP10)","v":"HVAC"},null,null,{"$f":"HVAC_ESTIMATE","v":{"v":350,"d":"$350"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N11:T11)","v":"DECKING AND PATIOS"},null,null,{"$f":"DECKING_ESTIMATE","v":{"v":3000,"d":"$3,000"}},null,{"$f":"T('REHAB ESTIMATOR'!Y11:AE11)","v":"DOORS & TRIM"},null,null,{"$f":"DOORS_TRIM_ESTIMATE","v":{"v":3140,"d":"$3,140"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ11:AP11)","v":"ELECTRICAL"},null,null,{"$f":"ELECTRICAL_ESTIMATE","v":{"v":3231,"d":"$3,231"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N12:T12)","v":"ROOFING"},null,null,{"$f":"ROOFING_ESTIMATE","v":{"v":4500,"d":"$4,500"}},null,{"$f":"T('REHAB ESTIMATOR'!Y12:AE12)","v":"CARPET & RESILIENT"},null,null,{"$f":"CARPET_ESTIMATE","v":{"v":2730,"d":"$2,730"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ12:AP12)","v":"MISCELLANEOUS"},null,null,{"$f":"MISC_ESTIMATE","v":{"v":390,"d":"$390"}},{"$nulls":10},{"$f":"IF('REHAB CALC'!V13=\"% of ARV\",1,0)","v":0}]
[{"$nulls":11},{"$f":"TOTAL_REMODEL_ESTIMATE","v":{"v":48626,"d":"$48,626"}},{"$nulls":4},{"$f":"REPAIR_CONTINGENCY_WHOLESALE","v":{"v":2431.3,"d":"$2,431"}},{"$nulls":15},{"$f":"'REHAB CALC'!AD13","v":{"v":0.15,"d":"15%"}}]
[{"$nulls":8},"Total Repair Cost:",{"$nulls":5},{"$f":"Q44/L44","v":{"v":0.05,"d":"5% Cont:"}},{"$nulls":3},"Project Schedule (Mo)",null,null,{"$f":"Schedule","v":{"v":6,"d":"6.0"}},{"$nulls":10},{"$f":"IF(AG43=1,CONCATENATE(\"Fixed Costs are being calculated at\",\" \",AG44*100,\"%\",\" \",\"of ARV\",\"\"),\"\")","v":""}]
[]
[{"$nulls":8},"Fixed Costs:"]
[{"$nulls":8},"Buying Costs (Closing costs, Appraisal fees, Inspection costs, etc.)",{"$nulls":10},{"$f":"TOTAL_BUYING_COSTS_WHOLESALE","v":{"v":1200,"d":"$1,200"}}]
[{"$nulls":8},"Holding Costs (Mortgage Payments, PMI, Taxes, Utilities, Insurance, etc.)",{"$nulls":10},{"$f":"TOTAL_HOLDING_COSTS_WHOLESALE","v":{"v":3700,"d":"$3,700"}}]
[{"$nulls":8},"Selling Costs (Commissions, Closing Costs, Warranties, etc.)",{"$nulls":10},{"$f":"TOTAL_SELLING_COSTS_WHOLESALE","v":{"v":14000,"d":"$14,000"}}]
[]
[{"$nulls":16},"Total Fixed Costs:",null,null,{"$f":"'REHAB CALC'!B73","v":{"v":18900,"d":"$18,900"}}]
[]
[{"$nulls":17},"PROJECTED GROSS PROFIT:"]
[{"$nulls":17},{"$f":"REHABBER_PROFIT_WHOLESALE-P3","v":{"v":26250,"d":"$26,250"}}]
[]
[]
[{"$nulls":7},"Investment Disclaimer:"]
[{"$nulls":7},"Any scope of work and cost information provided by us is for informational purposals only and is provided As-Is without warranty of any kind.  In no event shall we be held liable for any special, indirect or consequential damages whatsover resulting from loss of profits.  Use caution and seek the advice of qualified professionals.  Consult with your real estate professionals, contractors, or other professional advisors before making investment decisions based upon the information provided."]
[]
[]
[{"$nulls":7},{"$f":"T(Company_Name)","v":"WholesalingSpreadsheet.com"},{"$nulls":3},{"$f":"(Company_Phone)","v":8163880197},null,null,{"$f":"T(Company_Email)","v":"dave@costpointsolutions.com"},{"$nulls":4},{"$f":"T(Company_Website)","v":"www.wholesalingspreadsheet.com"}]
[]
[]
[{"$nulls":16},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"REHAB PACKET","index":11,"n_rows":166,"n_cols":32,"rows_kept":166,"merged":[[1,14,1,17],[1,18,1,20],[2,12,2,13],[2,15,2,16],[2,18,2,20],[16,9,18,20],[19,9,21,22],[22,9,23,20],[24,9,25,20],[28,9,29,17],[30,9,30,15],[31,9,31,15],[32,9,32,11],[32,12,32,14],[33,9,33,15],[34,9,34,15],[54,7,54,10],[54,11,54,13],[54,14,54,18],[54,19,54,23],[58,7,60,15],[61,7,62,15],[63,7,63,9],[63,10,63,15],[63,17,63,22],[64,7,64,9],[64,10,64,15],[64,17,66,22],[65,8,65,9],[65,14,65,15],[67,17,67,19],[68,8,68,11],[69,8,76,22],[78,7,78,15],[79,8,80,10],[79,11,80,13],[79,14,80,15],[79,16,80,17],[81,8,82,11],[83,8,83,10],[83,11,83,12],[83,13,83,15],[83,16,83,17],[83,18,83,20],[83,21,83,22],[84,8,84,10],[84,11,84,12],[84,13,84,15],[84,16,84,17],[84,18,84,20],[84,21,84,22],[85,8,85,10],[85,11,85,12],[85,13,85,15],[85,16,85,17],[85,18,85,20],[85,21,85,22],[86,8,86,10],[86,11,86,12],[86,13,86,15],[86,16,86,17],[86,18,86,20],[86,21,86,22],[87,8,87,10],[87,11,87,12],[87,13,87,15],[87,16,87,17],[87,18,87,20],[87,21,87,22],[88,8,88,10],[88,11,88,12],[88,13,88,15],[88,16,88,17],[88,18,88,20],[88,21,88,22],[89,8,89,10],[89,11,89,12],[89,13,89,15],[89,16,89,17],[89,18,89,20],[89,21,89,22],[90,8,90,10],[90,11,90,12],[90,13,90,15],[90,16,90,17],[90,18,90,20],[90,21,90,22],[91,11,92,13],[91,16,92,17],[92,8,92,10],[92,14,92,15],[92,18,92,20],[92,21,92,22],[95,19,95,21],[96,19,96,21],[97,19,97,21],[99,16,99,18],[99,19,99,21],[101,17,101,22],[102,17,104,22],[106,8,106,22],[107,7,107,10],[107,11,107,13],[107,14,107,18],[107,19,107,23],[109,7,111,15],[112,7,113,15],[114,8,117,22],[119,7,127,11],[119,13,127,17],[119,19,127,23],[128,7,130,11],[128,13,130,17],[128,19,130,23],[132,7,140,11],[132,13,140,17],[132,19,140,23],[141,7,143,11],[141,13,143,17],[141,19,143,23],[145,7,153,11],[145,13,153,17],[145,19,153,23],[154,7,156,11],[154,13,156,17],[154,19,156,23],[159,7,161,23],[162,7,162,10],[162,11,162,13],[162,14,162,18],[162,19,162,23],[165,16,166,25]]}
[]
[{"$nulls":14},"Assignment Fee Adjustment",{"$nulls":3},"Total Assignment Fee"]
[{"$nulls":11},"Adjust Offer Sales Price",{"$nulls":3},{"$f":"M3","v":{"v":0,"d":"$0"}},null,null,{"$f":"P3+Wholesale_Profit","v":{"v":5000,"d":"$5,000"}}]
{"$rows_empty":16}
[{"$nulls":9},{"$f":"T(Street_Address)","v":"2325 NW 49th St"}]
[]
[]
[{"$nulls":9},{"$f":"T(City_State_Zip)","v":"Kansas City, MO 64151"}]
[]
[{"$nulls":9},{"$f":"TODAY()","v":"2015-06-04"}]
[]
[]
[]
[{"$nulls":9},{"$f":"T(Company_Name)","v":"WholesalingSpreadsheet.com"}]
[]
[{"$nulls":9},{"$f":"T(Company_Street_Address)","v":"P.O Box 165324"}]
[{"$nulls":9},{"$f":"T(Company_City_State_Zip)","v":"North Kansas City, MO 64116"}]
[{"$nulls":9},{"$f":"(Company_Phone)","v":8163880197}]
[{"$nulls":9},{"$f":"T(Company_Email)","v":"dave@costpointsolutions.com"}]
[{"$nulls":9},{"$f":"T(Company_Website)","v":"www.wholesalingspreadsheet.com"}]
{"$rows_empty":19}
[{"$nulls":7},{"$f":"T(Company_Name)","v":"WholesalingSpreadsheet.com"},{"$nulls":3},{"$f":"(Company_Phone)","v":8163880197},null,null,{"$f":"T(Company_Email)","v":"dave@costpointsolutions.com"},{"$nulls":4},{"$f":"T(Company_Website)","v":"www.wholesalingspreadsheet.com"}]
[]
[]
[]
[{"$nulls":7},{"$f":"T(Street_Address)","v":"2325 NW 49th St"}]
[]
[]
[{"$nulls":7},{"$f":"T(City_State_Zip)","v":"Kansas City, MO 64151"}]
[]
[{"$nulls":7},"Subdivision:",null,null,{"$f":"T(Subdivision)","v":"Misty Woods"},{"$nulls":6},"OFFERED AT:"]
[{"$nulls":7},"School District:",null,null,{"$f":"T(School_District)","v":"Park Hill School District"},{"$nulls":6},{"$f":"'REHAB CALC'!BN49+'REHAB PACKET'!M3","v":{"v":78792.7,"d":"$78,793"}}]
[{"$nulls":8},"# of Beds:",null,{"$f":"Beds","v":4},"Baths:",{"$f":"Baths","v":{"v":3,"d":"3.0"}},"sqft:",{"$f":"Square_Feet","v":2000}]
[]
[{"$nulls":17},{"$f":"IFERROR((R65+TOTAL_REMODEL_ESTIMATE+Remodel_Contingency)/ARV,\"\")","v":""},null,null,"of ARV"]
[{"$nulls":8},"Property Description"]
[{"$nulls":8},"Input brief description of the neighborhood, property, rehab challenges and opportunities."]
{"$rows_empty":8}
[{"$nulls":7},"Purchase Assumptions /Rehab Assumptions"]
[{"$nulls":8},"After Repair Value:",null,null,{"$f":"ARV","v":{"v":175000,"d":"$175,000"}},null,null,"ARV $/sf:",null,{"$f":"IF(Square_Feet=0,\"\",ARV/Square_Feet)","v":{"v":87.5,"d":"$87.50"}}]
[]
[{"$nulls":8},"Repair Cost Summary"]
[]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N5:T5)","v":"GENERAL CONDITIONS"},null,null,{"$f":"GC_ESTIMATE","v":{"v":2290,"d":"$2,290"}},null,{"$f":"T('REHAB ESTIMATOR'!Y5:AE5)","v":"EXT. DOORS & WINDOWS"},null,null,{"$f":"EXT_DOORS_WINDOWS_ESTIMATE","v":{"v":2750,"d":"$2,750"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ5:AP5)","v":"HARDWOOD FLOORING"},null,null,{"$f":"HARDWOOD_ESTIMATE","v":{"v":1400,"d":"$1,400"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N6:T6)","v":"DEMOLITION"},null,null,{"$f":"DEMOLITION_ESTIMATE","v":{"v":1200,"d":"$1,200"}},null,{"$f":"T('REHAB ESTIMATOR'!Y6:AE6)","v":"GARAGE DOORS"},null,null,{"$f":"GARAGE_DOORS_ESTIMATE","v":{"v":1200,"d":"$1,200"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ6:AP6)","v":"TILING"},null,null,{"$f":"TILING_ESTIMATE","v":{"v":3535,"d":"$3,535"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N7:T7)","v":"STRUCTURAL CONCRETE"},null,null,{"$f":"STRUCTURAL_CONRETE_ESTIMATE","v":{"v":0,"d":"$0"}},null,{"$f":"T('REHAB ESTIMATOR'!Y7:AE7)","v":"LANDSCAPING"},null,null,{"$f":"LANDSCAPING_ESTIMATE","v":{"v":865,"d":"$865"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ7:AP7)","v":"PAINTING"},null,null,{"$f":"PAINTING_ESTIMATE","v":{"v":4275,"d":"$4,275"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N8:T8)","v":"CONCRETE & FLATWORK"},null,null,{"$f":"CONCRETE_FLATWORK_ESTIMATE","v":{"v":0,"d":"$0"}},null,{"$f":"T('REHAB ESTIMATOR'!Y8:AE8)","v":"MISC. EXT. IMPROVEMENTS"},null,null,{"$f":"MISC_EXT_IMP_ESTIMATE","v":{"v":505,"d":"$505"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ8:AP8)","v":"APPLIANCES"},null,null,{"$f":"APPLIANCES_ESTIMATE","v":{"v":2675,"d":"$2,675"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N9:T9)","v":"MASONRY"},null,null,{"$f":"MASONRY_ESTIMATE","v":{"v":0,"d":"$0"}},null,{"$f":"T('REHAB ESTIMATOR'!Y9:AE9)","v":"FRAMING & DRYWALL"},null,null,{"$f":"DRYWALL_ESTIMATE","v":{"v":750,"d":"$750"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ9:AP9)","v":"PLUMBING"},null,null,{"$f":"PLUMBING_ESTIMATE","v":{"v":3635,"d":"$3,635"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N10:T10)","v":"SIDING"},null,null,{"$f":"SIDING_ESTIMATE","v":{"v":0,"d":"$0"}},null,{"$f":"T('REHAB ESTIMATOR'!Y10:AE10)","v":"CABINETS & COUNTERTOPS"},null,null,{"$f":"CABINETS_ESTIMATE","v":{"v":6205,"d":"$6,205"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ10:AP10)","v":"HVAC"},null,null,{"$f":"HVAC_ESTIMATE","v":{"v":350,"d":"$350"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N11:T11)","v":"DECKING AND PATIOS"},null,null,{"$f":"DECKING_ESTIMATE","v":{"v":3000,"d":"$3,000"}},null,{"$f":"T('REHAB ESTIMATOR'!Y11:AE11)","v":"DOORS & TRIM"},null,null,{"$f":"DOORS_TRIM_ESTIMATE","v":{"v":3140,"d":"$3,140"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ11:AP11)","v":"ELECTRICAL"},null,null,{"$f":"ELECTRICAL_ESTIMATE","v":{"v":3231,"d":"$3,231"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N12:T12)","v":"ROOFING"},null,null,{"$f":"ROOFING_ESTIMATE","v":{"v":4500,"d":"$4,500"}},null,{"$f":"T('REHAB ESTIMATOR'!Y12:AE12)","v":"CARPET & RESILIENT"},null,null,{"$f":"CARPET_ESTIMATE","v":{"v":2730,"d":"$2,730"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ12:AP12)","v":"MISCELLANEOUS"},null,null,{"$f":"MISC_ESTIMATE","v":{"v":390,"d":"$390"}}]
[{"$nulls":11},{"$f":"TOTAL_REMODEL_ESTIMATE","v":{"v":48626,"d":"$48,626"}},{"$nulls":4},{"$f":"REPAIR_CONTINGENCY","v":{"v":2431.3,"d":"$2,431"}}]
[{"$nulls":8},"Total Repair Cost:",{"$nulls":5},{"$f":"Q92/L92","v":{"v":0.05,"d":"5% Cont:"}},{"$nulls":3},"Rehab Schedule (Mo)",null,null,{"$f":"Rehab_Schedule","v":{"v":3,"d":"3.0"}}]
[]
[{"$nulls":8},"Fixed Costs:",{"$nulls":22},{"$f":"IF('REHAB CALC'!V13=\"% of ARV\",1,0)","v":0}]
[{"$nulls":8},"Buying Costs (Closing costs, Appraisal fees, Inspection costs, etc.)",{"$nulls":10},{"$f":"TOTAL_BUYING_COSTS_WHOLESALE","v":{"v":1200,"d":"$1,200"}},{"$nulls":11},{"$f":"'REHAB CALC'!AD13","v":{"v":0.15,"d":"15%"}}]
[{"$nulls":8},"Holding Costs (Mortgage Payments, PMI, Taxes, Utilities, Insurance, etc.)",{"$nulls":10},{"$f":"TOTAL_HOLDING_COSTS_WHOLESALE","v":{"v":3700,"d":"$3,700"}},{"$nulls":11},{"$f":"IF(AF95=1,CONCATENATE(\"Fixed Costs are being calculated at\",\" \",AF96*100,\"%\",\" \",\"of ARV\",\"\"),\"\")","v":""}]
[{"$nulls":8},"Selling Costs (Commissions, Closing Costs, Warranties, etc.)",{"$nulls":10},{"$f":"TOTAL_SELLING_COSTS_WHOLESALE","v":{"v":14000,"d":"$14,000"}}]
[]
[{"$nulls":16},"Total Fixed Costs:",null,null,{"$f":"'REHAB CALC'!B73","v":{"v":18900,"d":"$18,900"}}]
[]
[{"$nulls":17},"PROJECTED GROSS PROFIT:"]
[{"$nulls":17},{"$f":"REHABBER_PROFIT_WHOLESALE-P3","v":{"v":26250,"d":"$26,250"}}]
[]
[]
[]
[]
[{"$nulls":7},{"$f":"T(Company_Name)","v":"WholesalingSpreadsheet.com"},{"$nulls":3},{"$f":"(Company_Phone)","v":8163880197},null,null,{"$f":"T(Company_Email)","v":"dave@costpointsolutions.com"},{"$nulls":4},{"$f":"T(Company_Website)","v":"www.wholesalingspreadsheet.com"}]
[]
[{"$nulls":7},{"$f":"T(Street_Address)","v":"2325 NW 49th St"}]
[]
[]
[{"$nulls":7},{"$f":"T(City_State_Zip)","v":"Kansas City, MO 64151"}]
[]
[{"$nulls":8},"Input a brief description of repairs required for the property.  "]
{"$rows_empty":13}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":12}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":12}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
[]
[]
[]
[{"$nulls":7},"Investment Disclaimer:"]
[{"$nulls":7},"Any scope of work and cost information provided by us is for informational purposals only and is provided As-Is without warranty of any kind.  In no event shall we be held liable for any special, indirect or consequential damages whatsover resulting from loss of profits.  Use caution and seek the advice of qualified professionals.  Consult with your real estate professionals, contractors, or other professional advisors before making investment decisions based upon the information provided."]
[]
[]
[{"$nulls":7},{"$f":"T(Company_Name)","v":"WholesalingSpreadsheet.com"},{"$nulls":3},{"$f":"(Company_Phone)","v":8163880197},null,null,{"$f":"T(Company_Email)","v":"dave@costpointsolutions.com"},{"$nulls":4},{"$f":"T(Company_Website)","v":"www.wholesalingspreadsheet.com"}]
[]
[]
[{"$nulls":16},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"REHAB REPAIR ESTIMATE","index":12,"n_rows":636,"n_cols":23,"rows_kept":636,"merged":[[59,2,59,7],[59,13,59,14],[60,2,60,7],[62,2,62,7],[62,13,62,14],[63,2,63,7],[63,13,63,14],[64,2,64,7],[64,13,64,14],[65,2,65,7],[65,13,65,14],[66,2,66,7],[66,13,66,14],[67,2,67,7],[67,13,67,14],[68,2,68,7],[68,13,68,14],[69,2,69,7],[69,13,69,14],[70,2,70,7],[70,13,70,14],[71,2,71,7],[71,13,71,14],[72,2,72,7],[72,13,72,14],[74,2,74,9],[74,13,74,14],[77,2,77,7],[77,13,77,14],[78,2,78,7],[78,13,78,14],[79,2,79,7],[79,13,79,14],[80,2,80,7],[80,13,80,14],[81,2,81,7],[81,13,81,14],[82,2,82,7],[82,13,82,14],[83,2,83,7],[83,13,83,14],[84,2,84,7],[84,13,84,14],[85,2,85,7],[85,13,85,14],[86,2,86,7],[86,13,86,14],[87,2,87,7],[87,13,87,14],[88,2,88,7],[88,13,88,14],[89,2,89,7],[89,13,89,14],[90,2,90,7],[90,13,90,14],[91,2,91,7],[91,13,91,14],[92,2,92,7],[92,13,92,14],[93,2,93,7],[93,13,93,14],[94,2,94,7],[94,13,94,14],[95,2,95,7],[95,13,95,14],[96,2,96,7],[96,13,96,14],[97,2,97,7],[97,13,97,14],[99,2,99,9],[99,13,99,14],[102,2,102,7],[102,13,102,14],[103,2,103,7],[103,13,103,14],[104,2,104,7],[104,13,104,14],[105,2,105,7],[105,13,105,14],[106,2,106,7],[106,13,106,14],[107,2,107,7],[107,13,107,14],[108,2,108,7],[108,13,108,14],[109,2,109,7],[109,13,109,14],[110,2,110,7],[110,13,110,14],[111,2,111,7],[111,13,111,14],[112,2,112,7],[112,13,112,14],[113,2,113,7],[113,13,113,14],[114,2,114,7],[114,13,114,14],[115,2,115,7],[115,13,115,14],[116,2,116,7],[116,13,116,14],[117,2,117,7],[117,13,117,14],[118,2,118,7],[118,13,118,14],[119,2,119,7],[119,13,119,14],[120,2,120,7],[120,13,120,14],[121,2,121,7],[121,13,121,14],[122,2,122,7],[122,13,122,14],[124,2,124,9],[124,13,124,14],[127,2,127,7],[127,13,127,14],[128,2,128,7],[128,13,128,14],[129,2,129,7],[129,13,129,14],[130,2,130,7],[130,13,130,14],[131,2,131,7],[131,13,131,14],[132,2,132,7],[132,13,132,14],[133,2,133,7],[133,13,133,14],[134,2,134,7],[134,13,134,14],[135,2,135,7],[135,13,135,14],[136,2,136,7],[136,13,136,14],[137,2,137,7],[137,13,137,14],[138,2,138,7],[138,13,138,14],[139,2,139,7],[139,13,139,14],[140,2,140,7],[140,13,140,14],[141,2,141,7],[141,13,141,14],[142,2,142,7],[142,13,142,14],[143,2,143,7],[143,13,143,14],[144,2,144,7],[144,13,144,14],[145,2,145,7],[145,13,145,14],[146,2,146,7],[146,13,146,14],[147,2,147,7],[147,13,147,14],[149,2,149,9],[149,13,149,14],[152,2,152,7],[152,13,152,14],[153,2,153,7],[153,13,153,14],[154,2,154,7],[154,13,154,14],[155,2,155,7],[155,13,155,14],[156,2,156,7],[156,13,156,14],[157,2,157,7],[157,13,157,14],[158,2,158,7],[158,13,158,14],[159,2,159,7],[159,13,159,14],[160,2,160,7],[160,13,160,14],[161,2,161,7],[161,13,161,14],[162,2,162,7],[162,13,162,14],[163,2,163,7],[163,13,163,14],[164,2,164,7],[164,13,164,14],[165,2,165,7],[165,13,165,14],[166,2,166,7],[166,13,166,14],[167,2,167,7],[167,13,167,14],[168,2,168,7],[168,13,168,14],[169,2,169,7],[169,13,169,14],[170,2,170,7],[170,13,170,14],[171,2,171,7],[171,13,171,14],[172,2,172,7],[172,13,172,14],[174,2,174,9],[174,13,174,14],[177,2,177,7],[177,13,177,14],[178,2,178,7],[178,13,178,14],[179,2,179,7],[179,13,179,14],[180,2,180,7],[180,13,180,14],[181,2,181,7],[181,13,181,14],[182,2,182,7],[182,13,182,14],[183,2,183,7],[183,13,183,14],[184,2,184,7],[184,13,184,14],[185,2,185,7],[185,13,185,14],[186,2,186,7],[186,13,186,14],[187,2,187,7],[187,13,187,14],[188,2,188,7],[188,13,188,14],[189,2,189,7],[189,13,189,14],[190,2,190,7],[190,13,190,14],[191,2,191,7],[191,13,191,14],[192,2,192,7],[192,13,192,14],[193,2,193,7],[193,13,193,14],[194,2,194,7],[194,13,194,14],[195,2,195,7],[195,13,195,14],[196,2,196,7],[196,13,196,14],[197,2,197,7],[197,13,197,14],[199,2,199,9],[199,13,199,14],[202,2,202,7],[202,13,202,14],[203,2,203,7],[203,13,203,14],[204,2,204,7],[204,13,204,14],[205,2,205,7],[205,13,205,14],[206,2,206,7],[206,13,206,14],[207,2,207,7],[207,13,207,14],[208,2,208,7],[208,13,208,14],[209,2,209,7],[209,13,209,14],[210,2,210,7],[210,13,210,14],[211,2,211,7],[211,13,211,14],[212,2,212,7],[212,13,212,14],[213,2,213,7],[213,13,213,14],[214,2,214,7],[214,13,214,14],[215,2,215,7],[215,13,215,14],[216,2,216,7],[216,13,216,14],[217,2,217,7],[217,13,217,14],[218,2,218,7],[218,13,218,14],[219,2,219,7],[219,13,219,14],[220,2,220,7],[220,13,220,14],[221,2,221,7],[221,13,221,14],[222,2,222,7],[222,13,222,14],[224,2,224,9],[224,13,224,14],[227,2,227,7],[227,13,227,14],[228,2,228,7],[228,13,228,14],[229,2,229,7],[229,13,229,14],[230,2,230,7],[230,13,230,14],[231,2,231,7],[231,13,231,14],[232,2,232,7],[232,13,232,14],[233,2,233,7],[233,13,233,14],[234,2,234,7],[234,13,234,14],[235,2,235,7],[235,13,235,14],[236,2,236,7],[236,13,236,14],[237,2,237,7],[237,13,237,14],[238,2,238,7],[238,13,238,14],[239,2,239,7],[239,13,239,14],[240,2,240,7],[240,13,240,14],[241,2,241,7],[241,13,241,14],[242,2,242,7],[242,13,242,14],[243,2,243,7],[243,13,243,14],[244,2,244,7],[244,13,244,14],[245,2,245,7],[245,13,245,14],[246,2,246,7],[246,13,246,14],[247,2,247,7],[247,13,247,14],[249,2,249,9],[249,13,249,14],[252,2,252,7],[252,13,252,14],[253,2,253,7],[253,13,253,14],[254,2,254,7],[254,13,254,14],[255,2,255,7],[255,13,255,14],[256,2,256,7],[256,13,256,14],[257,2,257,7],[257,13,257,14],[258,2,258,7],[258,13,258,14],[259,2,259,7],[259,13,259,14],[260,2,260,7],[260,13,260,14],[261,2,261,7],[261,13,261,14],[262,2,262,7],[262,13,262,14],[263,2,263,7],[263,13,263,14],[264,2,264,7],[264,13,264,14],[265,2,265,7],[265,13,265,14],[266,2,266,7],[266,13,266,14],[267,2,267,7],[267,13,267,14],[268,2,268,7],[268,13,268,14],[269,2,269,7],[269,13,269,14],[270,2,270,7],[270,13,270,14],[271,2,271,7],[271,13,271,14],[272,2,272,7],[272,13,272,14],[274,2,274,9],[274,13,274,14],[277,2,277,7],[277,13,277,14],[278,2,278,7],[278,13,278,14],[279,2,279,7],[279,13,279,14],[280,2,280,7],[280,13,280,14],[281,2,281,7],[281,13,281,14],[282,2,282,7],[282,13,282,14],[283,2,283,7],[283,13,283,14],[284,2,284,7],[284,13,284,14],[285,2,285,7],[285,13,285,14],[286,2,286,7],[286,13,286,14],[287,2,287,7],[287,13,287,14],[288,2,288,7],[288,13,288,14],[289,2,289,7],[289,13,289,14],[290,2,290,7],[290,13,290,14],[291,2,291,7],[291,13,291,14],[292,2,292,7],[292,13,292,14],[293,2,293,7],[293,13,293,14],[294,2,294,7],[294,13,294,14],[295,2,295,7],[295,13,295,14],[296,2,296,7],[296,13,296,14],[297,2,297,7],[297,13,297,14],[299,2,299,9],[299,13,299,14],[302,2,302,7],[302,13,302,14],[303,2,303,7],[303,13,303,14],[304,2,304,7],[304,13,304,14],[305,2,305,7],[305,13,305,14],[306,2,306,7],[306,13,306,14],[307,2,307,7],[307,13,307,14],[308,2,308,7],[308,13,308,14],[309,2,309,7],[309,13,309,14],[310,2,310,7],[310,13,310,14],[311,2,311,7],[311,13,311,14],[312,2,312,7],[312,13,312,14],[313,2,313,7],[313,13,313,14],[314,2,314,7],[314,13,314,14],[315,2,315,7],[315,13,315,14],[316,2,316,7],[316,13,316,14],[317,2,317,7],[317,13,317,14],[318,2,318,7],[318,13,318,14],[319,2,319,7],[319,13,319,14],[320,2,320,7],[320,13,320,14],[321,2,321,7],[321,13,321,14],[322,2,322,7],[322,13,322,14],[324,2,324,9],[324,13,324,14],[327,2,327,7],[327,13,327,14],[328,2,328,7],[328,13,328,14],[329,2,329,7],[329,13,329,14],[330,2,330,7],[330,13,330,14],[331,2,331,7],[331,13,331,14],[332,2,332,7],[332,13,332,14],[333,2,333,7],[333,13,333,14],[334,2,334,7],[334,13,334,14],[335,2,335,7],[335,13,335,14],[336,2,336,7],[336,13,336,14],[337,2,337,7],[337,13,337,14],[338,2,338,7],[338,13,338,14],[339,2,339,7],[339,13,339,14],[340,2,340,7],[340,13,340,14],[341,2,341,7],[341,13,341,14],[342,2,342,7],[342,13,342,14],[343,2,343,7],[343,13,343,14],[344,2,344,7],[344,13,344,14],[345,2,345,7],[345,13,345,14],[346,2,346,7],[346,13,346,14],[347,2,347,7],[347,13,347,14],[349,2,349,9],[349,13,349,14],[352,2,352,7],[352,13,352,14],[353,2,353,7],[353,13,353,14],[354,2,354,7],[354,13,354,14],[355,2,355,7],[355,13,355,14],[356,2,356,7],[356,13,356,14],[357,2,357,7],[357,13,357,14],[358,2,358,7],[358,13,358,14],[359,2,359,7],[359,13,359,14],[360,2,360,7],[360,13,360,14],[361,2,361,7],[361,13,361,14],[362,2,362,7],[362,13,362,14],[363,2,363,7],[363,13,363,14],[364,2,364,7],[364,13,364,14],[365,2,365,7],[365,13,365,14],[366,2,366,7],[366,13,366,14],[367,2,367,7],[367,13,367,14],[368,2,368,7],[368,13,368,14],[369,2,369,7],[369,13,369,14],[370,2,370,7],[370,13,370,14],[371,2,371,7],[371,13,371,14],[372,2,372,7],[372,13,372,14],[374,2,374,9],[374,13,374,14],[377,2,377,7],[377,13,377,14],[378,2,378,7],[378,13,378,14],[379,2,379,7],[379,13,379,14],[380,2,380,7],[380,13,380,14],[381,2,381,7],[381,13,381,14],[382,2,382,7],[382,13,382,14],[383,2,383,7],[383,13,383,14],[384,2,384,7],[384,13,384,14],[385,2,385,7],[385,13,385,14],[386,2,386,7],[386,13,386,14],[387,2,387,7],[387,13,387,14],[388,2,388,7],[388,13,388,14],[389,2,389,7],[389,13,389,14],[390,2,390,7],[390,13,390,14],[391,2,391,7],[391,13,391,14],[392,2,392,7],[392,13,392,14],[393,2,393,7],[393,13,393,14],[394,2,394,7],[394,13,394,14],[395,2,395,7],[395,13,395,14],[396,2,396,7],[396,13,396,14],[397,2,397,7],[397,13,397,14],[399,2,399,9],[399,13,399,14],[402,2,402,7],[402,13,402,14],[403,2,403,7],[403,13,403,14],[404,2,404,7],[404,13,404,14],[405,2,405,7],[405,13,405,14],[406,2,406,7],[406,13,406,14],[407,2,407,7],[407,13,407,14],[408,2,408,7],[408,13,408,14],[409,2,409,7],[409,13,409,14],[410,2,410,7],[410,13,410,14],[411,2,411,7],[411,13,411,14],[412,2,412,7],[412,13,412,14],[413,2,413,7],[413,13,413,14],[414,2,414,7],[414,13,414,14],[415,2,415,7],[415,13,415,14],[416,2,416,7],[416,13,416,14],[417,2,417,7],[417,13,417,14],[418,2,418,7],[418,13,418,14],[419,2,419,7],[419,13,419,14],[420,2,420,7],[420,13,420,14],[421,2,421,7],[421,13,421,14],[422,2,422,7],[422,13,422,14],[424,2,424,9],[424,13,424,14],[427,2,427,7],[427,13,427,14],[428,2,428,7],[428,13,428,14],[429,2,429,7],[429,13,429,14],[430,2,430,7],[430,13,430,14],[431,2,431,7],[431,13,431,14],[432,2,432,7],[432,13,432,14],[433,2,433,7],[433,13,433,14],[434,2,434,7],[434,13,434,14],[435,2,435,7],[435,13,435,14],[436,2,436,7],[436,13,436,14],[437,2,437,7],[437,13,437,14],[438,2,438,7],[438,13,438,14],[439,2,439,7],[439,13,439,14],[440,2,440,7],[440,13,440,14],[441,2,441,7],[441,13,441,14],[442,2,442,7],[442,13,442,14],[443,2,443,7],[443,13,443,14],[444,2,444,7],[444,13,444,14],[445,2,445,7],[445,13,445,14],[446,2,446,7],[446,13,446,14],[447,2,447,7],[447,13,447,14],[449,2,449,9],[449,13,449,14],[452,2,452,7],[452,13,452,14],[453,2,453,7],[453,13,453,14],[454,2,454,7],[454,13,454,14],[455,2,455,7],[455,13,455,14],[456,2,456,7],[456,13,456,14],[457,2,457,7],[457,13,457,14],[458,2,458,7],[458,13,458,14],[459,2,459,7],[459,13,459,14],[460,2,460,7],[460,13,460,14],[461,2,461,7],[461,13,461,14],[462,2,462,7],[462,13,462,14],[463,2,463,7],[463,13,463,14],[464,2,464,7],[464,13,464,14],[465,2,465,7],[465,13,465,14],[466,2,466,7],[466,13,466,14],[467,2,467,7],[467,13,467,14],[468,2,468,7],[468,13,468,14],[469,2,469,7],[469,13,469,14],[470,2,470,7],[470,13,470,14],[471,2,471,7],[471,13,471,14],[472,2,472,7],[472,13,472,14],[474,2,474,9],[474,13,474,14],[477,2,477,7],[477,13,477,14],[478,2,478,7],[478,13,478,14],[479,2,479,7],[479,13,479,14],[480,2,480,7],[480,13,480,14],[481,2,481,7],[481,13,481,14],[482,2,482,7],[482,13,482,14],[483,2,483,7],[483,13,483,14],[484,2,484,7],[484,13,484,14],[485,2,485,7],[485,13,485,14],[486,2,486,7],[486,13,486,14],[487,2,487,7],[487,13,487,14],[488,2,488,7],[488,13,488,14],[489,2,489,7],[489,13,489,14],[490,2,490,7],[490,13,490,14],[491,2,491,7],[491,13,491,14],[492,2,492,7],[492,13,492,14],[493,2,493,7],[493,13,493,14],[494,2,494,7],[494,13,494,14],[495,2,495,7],[495,13,495,14],[496,2,496,7],[496,13,496,14],[497,2,497,7],[497,13,497,14],[499,2,499,9],[499,13,499,14],[502,2,502,7],[502,13,502,14],[503,2,503,7],[503,13,503,14],[504,2,504,7],[504,13,504,14],[505,2,505,7],[505,13,505,14],[506,2,506,7],[506,13,506,14],[507,2,507,7],[507,13,507,14],[508,2,508,7],[508,13,508,14],[509,2,509,7],[509,13,509,14],[510,2,510,7],[510,13,510,14],[511,2,511,7],[511,13,511,14],[512,2,512,7],[512,13,512,14],[513,2,513,7],[513,13,513,14],[514,2,514,7],[514,13,514,14],[515,2,515,7],[515,13,515,14],[516,2,516,7],[516,13,516,14],[517,2,517,7],[517,13,517,14],[518,2,518,7],[518,13,518,14],[519,2,519,7],[519,13,519,14],[520,2,520,7],[520,13,520,14],[521,2,521,7],[521,13,521,14],[522,2,522,7],[522,13,522,14],[524,2,524,9],[524,13,524,14],[527,2,527,7],[527,13,527,14],[528,2,528,7],[528,13,528,14],[529,2,529,7],[529,13,529,14],[530,2,530,7],[530,13,530,14],[531,2,531,7],[531,13,531,14],[532,2,532,7],[532,13,532,14],[533,2,533,7],[533,13,533,14],[534,2,534,7],[534,13,534,14],[535,2,535,7],[535,13,535,14],[536,2,536,7],[536,13,536,14],[537,2,537,7],[537,13,537,14],[538,2,538,7],[538,13,538,14],[539,2,539,7],[539,13,539,14],[540,2,540,7],[540,13,540,14],[541,2,541,7],[541,13,541,14],[542,2,542,7],[542,13,542,14],[543,2,543,7],[543,13,543,14],[544,2,544,7],[544,13,544,14],[545,2,545,7],[545,13,545,14],[546,2,546,7],[546,13,546,14],[547,2,547,7],[547,13,547,14],[549,2,549,9],[549,13,549,14],[552,2,552,7],[552,13,552,14],[553,2,553,7],[553,13,553,14],[554,2,554,7],[554,13,554,14],[555,2,555,7],[555,13,555,14],[556,2,556,7],[556,13,556,14],[557,2,557,7],[557,13,557,14],[558,2,558,7],[558,13,558,14],[559,2,559,7],[559,13,559,14],[560,2,560,7],[560,13,560,14],[561,2,561,7],[561,13,561,14],[562,2,562,7],[562,13,562,14],[563,2,563,7],[563,13,563,14],[564,2,564,7],[564,13,564,14],[565,2,565,7],[565,13,565,14],[566,2,566,7],[566,13,566,14],[567,2,567,7],[567,13,567,14],[568,2,568,7],[568,13,568,14],[569,2,569,7],[569,13,569,14],[570,2,570,7],[570,13,570,14],[571,2,571,7],[571,13,571,14],[572,2,572,7],[572,13,572,14],[574,2,574,9],[574,13,574,14],[577,2,577,7],[577,13,577,14],[578,2,578,7],[578,13,578,14],[579,2,579,7],[579,13,579,14],[580,2,580,7],[580,13,580,14],[581,2,581,7],[581,13,581,14],[582,2,582,7],[582,13,582,14],[583,2,583,7],[583,13,583,14],[584,2,584,7],[584,13,584,14],[585,2,585,7],[585,13,585,14],[586,2,586,7],[586,13,586,14],[587,2,587,7],[587,13,587,14],[588,2,588,7],[588,13,588,14],[589,2,589,7],[589,13,589,14],[590,2,590,7],[590,13,590,14],[591,2,591,7],[591,13,591,14],[592,2,592,7],[592,13,592,14],[593,2,593,7],[593,13,593,14],[594,2,594,7],[594,13,594,14],[595,2,595,7],[595,13,595,14],[596,2,596,7],[596,13,596,14],[597,2,597,7],[597,13,597,14],[599,2,599,9],[599,13,599,14],[602,2,602,7],[602,13,602,14],[603,2,603,7],[603,13,603,14],[604,2,604,7],[604,13,604,14],[605,2,605,7],[605,13,605,14],[606,2,606,7],[606,13,606,14],[607,2,607,7],[607,13,607,14],[608,2,608,7],[608,13,608,14],[609,2,609,7],[609,13,609,14],[610,2,610,7],[610,13,610,14],[611,2,611,7],[611,13,611,14],[612,2,612,7],[612,13,612,14],[613,2,613,7],[613,13,613,14],[614,2,614,7],[614,13,614,14],[615,2,615,7],[615,13,615,14],[616,2,616,7],[616,13,616,14],[617,2,617,7],[617,13,617,14],[618,2,618,7],[618,13,618,14],[619,2,619,7],[619,13,619,14],[620,2,620,7],[620,13,620,14],[621,2,621,7],[621,13,621,14],[622,2,622,7],[622,13,622,14],[624,2,624,9],[624,13,624,14],[628,2,628,9],[628,13,628,14],[630,2,630,14],[631,2,632,14],[635,8,636,17]],"merged_total":1101,"flags":["merged_cut"]}
[]
[]
[null,null,"REPAIR COST ESTIMATE"]
[]
[null,null,{"$f":"T(Street_Address)","v":"2325 NW 49th St"}]
[]
[null,null,{"$f":"T(City_State_Zip)","v":"Kansas City, MO 64151"}]
[{"$nulls":20},"DIYED"]
[null,null,"Input a brief description of the repairs required to the property.",{"$nulls":17},"SUBBED"]
[]
[]
[]
[]
[null,null,"Total Repair Estimate",{"$nulls":3},"Breakdown by Scope of Work"]
[]
[null,null,{"$f":"TOTAL_REPAIR_ESTIMATE","v":{"v":48626,"d":"$48,626"}},{"$nulls":3},{"$f":"'REHAB ESTIMATOR'!N5","v":"GENERAL CONDITIONS"},null,{"$f":"GC_ESTIMATE","v":{"v":2290,"d":"$2,290"}},{"$f":"'REHAB ESTIMATOR'!Y5","v":"EXT. DOORS & WINDOWS"},null,{"$f":"EXT_DOORS_WINDOWS_ESTIMATE","v":{"v":2750,"d":"$2,750"}},{"$f":"'REHAB ESTIMATOR'!AJ5","v":"HARDWOOD FLOORING"},null,{"$f":"HARDWOOD_ESTIMATE","v":{"v":1400,"d":"$1,400"}}]
[{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!N6","v":"DEMOLITION"},null,{"$f":"DEMOLITION_ESTIMATE","v":{"v":1200,"d":"$1,200"}},{"$f":"'REHAB ESTIMATOR'!Y6","v":"GARAGE DOORS"},null,{"$f":"GARAGE_DOORS_ESTIMATE","v":{"v":1200,"d":"$1,200"}},{"$f":"'REHAB ESTIMATOR'!AJ6","v":"TILING"},null,{"$f":"TILING_ESTIMATE","v":{"v":3535,"d":"$3,535"}}]
[{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!N7","v":"STRUCTURAL CONCRETE"},null,{"$f":"STRUCTURAL_CONRETE_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!Y7","v":"LANDSCAPING"},null,{"$f":"LANDSCAPING_ESTIMATE","v":{"v":865,"d":"$865"}},{"$f":"'REHAB ESTIMATOR'!AJ7","v":"PAINTING"},null,{"$f":"PAINTING_ESTIMATE","v":{"v":4275,"d":"$4,275"}}]
[{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!N8","v":"CONCRETE & FLATWORK"},null,{"$f":"CONCRETE_FLATWORK_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!Y8","v":"MISC. EXT. IMPROVEMENTS"},null,{"$f":"MISC_EXT_IMP_ESTIMATE","v":{"v":505,"d":"$505"}},{"$f":"'REHAB ESTIMATOR'!AJ8","v":"APPLIANCES"},null,{"$f":"APPLIANCES_ESTIMATE","v":{"v":2675,"d":"$2,675"}}]
[{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!N9","v":"MASONRY"},null,{"$f":"MASONRY_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!Y9","v":"FRAMING & DRYWALL"},null,{"$f":"DRYWALL_ESTIMATE","v":{"v":750,"d":"$750"}},{"$f":"'REHAB ESTIMATOR'!AJ9","v":"PLUMBING"},null,{"$f":"PLUMBING_ESTIMATE","v":{"v":3635,"d":"$3,635"}}]
[null,null,"Breakdown by Work Type",{"$nulls":3},{"$f":"'REHAB ESTIMATOR'!N10","v":"SIDING"},null,{"$f":"SIDING_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!Y10","v":"CABINETS & COUNTERTOPS"},null,{"$f":"CABINETS_ESTIMATE","v":{"v":6205,"d":"$6,205"}},{"$f":"'REHAB ESTIMATOR'!AJ10","v":"HVAC"},null,{"$f":"HVAC_ESTIMATE","v":{"v":350,"d":"$350"}}]
[null,null,"LAB/EQUIP","MAT'L","SUB",null,{"$f":"'REHAB ESTIMATOR'!N11","v":"DECKING AND PATIOS"},null,{"$f":"DECKING_ESTIMATE","v":{"v":3000,"d":"$3,000"}},{"$f":"'REHAB ESTIMATOR'!Y11","v":"DOORS & TRIM"},null,{"$f":"DOORS_TRIM_ESTIMATE","v":{"v":3140,"d":"$3,140"}},{"$f":"'REHAB ESTIMATOR'!AJ11","v":"ELECTRICAL"},null,{"$f":"ELECTRICAL_ESTIMATE","v":{"v":3231,"d":"$3,231"}}]
[null,null,{"$f":"K629","v":{"v":17610,"d":"$17,610"}},{"$f":"L629","v":{"v":28891,"d":"$28,891"}},{"$f":"M629","v":{"v":2125,"d":"$2,125"}},null,{"$f":"'REHAB ESTIMATOR'!N12","v":"ROOFING"},null,{"$f":"ROOFING_ESTIMATE","v":{"v":4500,"d":"$4,500"}},{"$f":"'REHAB ESTIMATOR'!Y12","v":"CARPET & RESILIENT"},null,{"$f":"CARPET_ESTIMATE","v":{"v":2730,"d":"$2,730"}},{"$f":"'REHAB ESTIMATOR'!AJ12","v":"MISCELLANEOUS"},null,{"$f":"MISC_ESTIMATE","v":{"v":390,"d":"$390"}}]
[]
[{"$nulls":10},"Totals"]
[null,null,"Description of Work",{"$nulls":5},"QTY","Unit","Lab","Mat'l","Sub","Total Cost",null,"SORTER"]
[]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B16:S16)","v":"GENERAL CONDITIONS"},{"$nulls":5},{"$f":"SUM(I29:I46)","v":20},{"$nulls":6},{"$f":"I28","v":20},{"$nulls":4},"DIYED LABOR","MAT'L","SUB"]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B17:S17)","v":"Dumpster rental-40 yard"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T17","v":2},{"$f":"T('REHAB ESTIMATOR'!W17:X17)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH17","v":{"v":0,"d":"$0"}},{"$f":"V29","v":{"v":800,"d":"$800"}},{"$f":"W29","v":{"v":0,"d":"$0"}},{"$f":"SUM(K29:M29)","v":{"v":800,"d":"$800"}},null,{"$f":"I29","v":2},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH17","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK17","v":{"v":800,"d":"$800.00"}},{"$f":"'REHAB ESTIMATOR'!AN17","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B18:S18)","v":"Construction Permits < $10k"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T18","v":0},{"$f":"T('REHAB ESTIMATOR'!W18:X18)","v":"job"},{"$f":"'REHAB ESTIMATOR'!AH18","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K30:M30)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH18","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK18","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN18","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B19:S19)","v":"Construction Permits, 10k to $25k"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T19","v":0},{"$f":"T('REHAB ESTIMATOR'!W19:X19)","v":"job"},{"$f":"'REHAB ESTIMATOR'!AH19","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH19","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK19","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN19","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B20:S20)","v":"Construction Permits, 25k to 50k"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T20","v":1},{"$f":"T('REHAB ESTIMATOR'!W20:X20)","v":"job"},{"$f":"'REHAB ESTIMATOR'!AH20","v":{"v":0,"d":"$0"}},{"v":1000,"d":"$1,000"},{"v":0,"d":"$0"},{"v":1000,"d":"$1,000"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH20","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK20","v":{"v":1000,"d":"$1,000.00"}},{"$f":"'REHAB ESTIMATOR'!AN20","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B21:S21)","v":"Storage Container"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T21","v":0},{"$f":"T('REHAB ESTIMATOR'!W21:X21)","v":"job"},{"$f":"'REHAB ESTIMATOR'!AH21","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH21","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK21","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN21","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B22:S22)","v":"Chemical Toilet"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T22","v":0},{"$f":"T('REHAB ESTIMATOR'!W22:X22)","v":"mo"},{"$f":"'REHAB ESTIMATOR'!AH22","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH22","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK22","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN22","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B23:S23)","v":"Misc. Tools & Materials"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T23","v":1},{"$f":"T('REHAB ESTIMATOR'!W23:X23)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH23","v":{"v":0,"d":"$0"}},{"v":250,"d":"$250"},{"v":0,"d":"$0"},{"v":250,"d":"$250"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH23","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK23","v":{"v":250,"d":"$250.00"}},{"$f":"'REHAB ESTIMATOR'!AN23","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B24:S24)","v":"Rekey/lock box"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T24","v":0},{"$f":"T('REHAB ESTIMATOR'!W24:X24)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH24","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH24","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK24","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN24","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B25:S25)","v":"Turn on utilities"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T25","v":0},{"$f":"T('REHAB ESTIMATOR'!W25:X25)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH25","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH25","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK25","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN25","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B26:S26)","v":"Truck expense/car payment"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T26","v":0},{"$f":"T('REHAB ESTIMATOR'!W26:X26)","v":"month"},{"$f":"'REHAB ESTIMATOR'!AH26","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH26","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK26","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN26","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B27:S27)","v":"Fuel/gas expense"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T27","v":0},{"$f":"T('REHAB ESTIMATOR'!W27:X27)","v":"wk"},{"$f":"'REHAB ESTIMATOR'!AH27","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH27","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK27","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN27","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B28:S28)","v":"Project management"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T28","v":0},{"$f":"T('REHAB ESTIMATOR'!W28:X28)","v":"wk"},{"$f":"'REHAB ESTIMATOR'!AH28","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH28","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK28","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN28","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B29:S29)","v":"Architectural Fees"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T29","v":0},{"$f":"T('REHAB ESTIMATOR'!W29:X29)","v":"hrs"},{"$f":"'REHAB ESTIMATOR'!AH29","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH29","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK29","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN29","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B30:S30)","v":"Engineering Fees"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T30","v":0},{"$f":"T('REHAB ESTIMATOR'!W30:X30)","v":"hrs"},{"$f":"'REHAB ESTIMATOR'!AH30","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH30","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK30","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN30","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B31:S31)","v":"Professional Photography"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T31","v":0},{"$f":"T('REHAB ESTIMATOR'!W31:X31)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH31","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH31","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK31","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN31","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B32:S32)","v":"Material Deliveries"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T32","v":0},{"$f":"T('REHAB ESTIMATOR'!W32:X32)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH32","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH32","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK32","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN32","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B33:S33)","v":"Final cleaning"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T33","v":16},{"$f":"T('REHAB ESTIMATOR'!W33:X33)","v":"hrs"},{"$f":"'REHAB ESTIMATOR'!AH33","v":{"v":240,"d":"$240"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":240,"d":"$240"},null,16,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH33","v":{"v":240,"d":"$240.00"}},{"$f":"'REHAB ESTIMATOR'!AK33","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN33","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B34:S34)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T34","v":0},{"$f":"T('REHAB ESTIMATOR'!W34:X34)","v":""},{"$f":"'REHAB ESTIMATOR'!AH34","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH34","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK34","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN34","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B35:S35)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T35","v":0},{"$f":"T('REHAB ESTIMATOR'!W35:X35)","v":""},{"$f":"'REHAB ESTIMATOR'!AH35","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH35","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK35","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN35","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B36:S36)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T36","v":0},{"$f":"T('REHAB ESTIMATOR'!W36:X36)","v":""},{"$f":"'REHAB ESTIMATOR'!AH36","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH36","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK36","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P50","v":40}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG38)","v":"GENERAL CONDITIONS TOTAL"},{"$nulls":7},{"$f":"SUM(K29:K49)","v":{"v":240,"d":"$240"}},{"$f":"SUM(L29:L49)","v":{"v":2050,"d":"$2,050"}},{"$f":"SUM(M29:M49)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N29:O49)","v":{"v":2290,"d":"$2,290"}},null,{"$f":"SUM(P28:P46)","v":40},{"$nulls":4},{"$f":"SUM(U29:U49)","v":{"v":240,"d":"$240.00"}},{"$f":"SUM(V29:V49)","v":{"v":2050,"d":"$2,050.00"}},{"$f":"SUM(W29:W49)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P52","v":40}]
[{"$nulls":15},{"$f":"P50","v":40}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B41:S41)","v":"DEMOLITION"},{"$nulls":5},{"$f":"SUM(I54:I71)","v":80},{"$nulls":6},80]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B42:S42)","v":"Demolition"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T42","v":0},{"$f":"T('REHAB ESTIMATOR'!W42:X42)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH42","v":{"v":0,"d":"$0"}},{"$f":"V54","v":{"v":0,"d":"$0"}},{"$f":"W54","v":{"v":0,"d":"$0"}},{"$f":"SUM(K54:M54)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH42","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK42","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN42","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B43:S43)","v":"Demo bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T43","v":0},{"$f":"T('REHAB ESTIMATOR'!W43:X43)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH43","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K55:M55)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH43","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK43","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN43","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B44:S44)","v":"Demolition work per hour"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T44","v":80},{"$f":"T('REHAB ESTIMATOR'!W44:X44)","v":"hrs"},{"$f":"'REHAB ESTIMATOR'!AH44","v":{"v":1200,"d":"$1,200"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":1200,"d":"$1,200"},null,80,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH44","v":{"v":1200,"d":"$1,200.00"}},{"$f":"'REHAB ESTIMATOR'!AK44","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN44","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B45:S45)","v":"Room demolition, typical room"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T45","v":0},{"$f":"T('REHAB ESTIMATOR'!W45:X45)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH45","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH45","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK45","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN45","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B46:S46)","v":"Room demolition, bathroom"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T46","v":0},{"$f":"T('REHAB ESTIMATOR'!W46:X46)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH46","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH46","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK46","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN46","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B47:S47)","v":"Room demolition, kitchen"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T47","v":0},{"$f":"T('REHAB ESTIMATOR'!W47:X47)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH47","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH47","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK47","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN47","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B48:S48)","v":"Building demolition, 1-story wood-framed"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T48","v":0},{"$f":"T('REHAB ESTIMATOR'!W48:X48)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH48","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH48","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK48","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN48","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B49:S49)","v":"Building demolition, 2-story wood framed"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T49","v":0},{"$f":"T('REHAB ESTIMATOR'!W49:X49)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH49","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH49","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK49","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN49","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B50:S50)","v":"Building demolition, masonry"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T50","v":0},{"$f":"T('REHAB ESTIMATOR'!W50:X50)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH50","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH50","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK50","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN50","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B51:S51)","v":"Building demolition, steel/concrete"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T51","v":0},{"$f":"T('REHAB ESTIMATOR'!W51:X51)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH51","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH51","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK51","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN51","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B52:S52)","v":"Concrete slab demolition, 4\"-6\""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T52","v":0},{"$f":"T('REHAB ESTIMATOR'!W52:X52)","v":""},{"$f":"'REHAB ESTIMATOR'!AH52","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH52","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK52","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN52","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B53:S53)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T53","v":0},{"$f":"T('REHAB ESTIMATOR'!W53:X53)","v":""},{"$f":"'REHAB ESTIMATOR'!AH53","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH53","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK53","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN53","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B54:S54)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T54","v":0},{"$f":"T('REHAB ESTIMATOR'!W54:X54)","v":""},{"$f":"'REHAB ESTIMATOR'!AH54","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH54","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK54","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN54","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B55:S55)","v":"Abatement"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T55","v":0},{"$f":"T('REHAB ESTIMATOR'!W55:X55)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH55","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH55","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK55","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN55","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B56:S56)","v":"Asbestos bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T56","v":0},{"$f":"T('REHAB ESTIMATOR'!W56:X56)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH56","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH56","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK56","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN56","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B57:S57)","v":"Asbestos testing"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T57","v":0},{"$f":"T('REHAB ESTIMATOR'!W57:X57)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH57","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH57","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK57","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN57","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B58:S58)","v":"Asbestos abatement, minimum charge"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T58","v":0},{"$f":"T('REHAB ESTIMATOR'!W58:X58)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH58","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH58","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK58","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN58","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B59:S59)","v":"Mold, minimum charge"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T59","v":0},{"$f":"T('REHAB ESTIMATOR'!W59:X59)","v":""},{"$f":"'REHAB ESTIMATOR'!AH59","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH59","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK59","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN59","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B60:S60)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T60","v":0},{"$f":"T('REHAB ESTIMATOR'!W60:X60)","v":""},{"$f":"'REHAB ESTIMATOR'!AH60","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH60","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK60","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN60","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B61:S61)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T61","v":0},{"$f":"T('REHAB ESTIMATOR'!W61:X61)","v":""},{"$f":"'REHAB ESTIMATOR'!AH61","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH61","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK61","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN61","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P75","v":160}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG63)","v":"DEMOLITION TOTAL"},{"$nulls":7},{"$f":"SUM(K54:K74)","v":{"v":1200,"d":"$1,200"}},{"$f":"SUM(L54:L74)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M54:M74)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N54:O74)","v":{"v":1200,"d":"$1,200"}},null,{"$f":"SUM(P53:P63)","v":160},{"$nulls":4},{"$f":"SUM(U54:U74)","v":{"v":1200,"d":"$1,200.00"}},{"$f":"SUM(V54:V74)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W54:W74)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P77","v":160}]
[{"$nulls":15},{"$f":"P75","v":160}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B66:S66)","v":"STRUCTURAL CONCRETE"},{"$nulls":5},{"$f":"SUM(I79:I96)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B67:S67)","v":"Excavation"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T67","v":0},{"$f":"T('REHAB ESTIMATOR'!W67:X67)","v":""},{"$f":"'REHAB ESTIMATOR'!AH67","v":{"v":0,"d":"$0"}},{"$f":"V79","v":{"v":0,"d":"$0"}},{"$f":"W79","v":{"v":0,"d":"$0"}},{"$f":"SUM(K79:M79)","v":{"v":0,"d":"$0"}},null,{"$f":"I79","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH67","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK67","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN67","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B68:S68)","v":"Excavation bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T68","v":0},{"$f":"T('REHAB ESTIMATOR'!W68:X68)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH68","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K80:M80)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH68","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK68","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN68","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B69:S69)","v":"Footing trenching"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T69","v":0},{"$f":"T('REHAB ESTIMATOR'!W69:X69)","v":"cy"},{"$f":"'REHAB ESTIMATOR'!AH69","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH69","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK69","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN69","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B70:S70)","v":"Backfill of trenches "},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T70","v":0},{"$f":"T('REHAB ESTIMATOR'!W70:X70)","v":"cy"},{"$f":"'REHAB ESTIMATOR'!AH70","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH70","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK70","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN70","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B71:S71)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T71","v":0},{"$f":"T('REHAB ESTIMATOR'!W71:X71)","v":""},{"$f":"'REHAB ESTIMATOR'!AH71","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH71","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK71","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN71","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B72:S72)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T72","v":0},{"$f":"T('REHAB ESTIMATOR'!W72:X72)","v":""},{"$f":"'REHAB ESTIMATOR'!AH72","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH72","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK72","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN72","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B73:S73)","v":"Foundation"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T73","v":0},{"$f":"T('REHAB ESTIMATOR'!W73:X73)","v":""},{"$f":"'REHAB ESTIMATOR'!AH73","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I85","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH73","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK73","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN73","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B74:S74)","v":"Foundation bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T74","v":0},{"$f":"T('REHAB ESTIMATOR'!W74:X74)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH74","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH74","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK74","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN74","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B75:S75)","v":"Concrete slab on grade, 4\" thick"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T75","v":0},{"$f":"T('REHAB ESTIMATOR'!W75:X75)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH75","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH75","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK75","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN75","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B76:S76)","v":"Concrete footing, 12\" wide "},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T76","v":0},{"$f":"T('REHAB ESTIMATOR'!W76:X76)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH76","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH76","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK76","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN76","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B77:S77)","v":"Stem wall, single story"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T77","v":0},{"$f":"T('REHAB ESTIMATOR'!W77:X77)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH77","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH77","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK77","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN77","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B78:S78)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T78","v":0},{"$f":"T('REHAB ESTIMATOR'!W78:X78)","v":""},{"$f":"'REHAB ESTIMATOR'!AH78","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH78","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK78","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN78","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B79:S79)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T79","v":0},{"$f":"T('REHAB ESTIMATOR'!W79:X79)","v":""},{"$f":"'REHAB ESTIMATOR'!AH79","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH79","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK79","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN79","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B80:S80)","v":"Structural Repairs"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T80","v":0},{"$f":"T('REHAB ESTIMATOR'!W80:X80)","v":""},{"$f":"'REHAB ESTIMATOR'!AH80","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I92","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH80","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK80","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN80","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B81:S81)","v":"Structural Repairs bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T81","v":0},{"$f":"T('REHAB ESTIMATOR'!W81:X81)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH81","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH81","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK81","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN81","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B82:S82)","v":"Stair mud jacking, case by case"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T82","v":0},{"$f":"T('REHAB ESTIMATOR'!W82:X82)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH82","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH82","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK82","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN82","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B83:S83)","v":"Bowing foundation walls, vertical I-Beams"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T83","v":0},{"$f":"T('REHAB ESTIMATOR'!W83:X83)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH83","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH83","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK83","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN83","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B84:S84)","v":"Settled foundation walls, concrete piers/underpinning"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T84","v":0},{"$f":"T('REHAB ESTIMATOR'!W84:X84)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH84","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH84","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK84","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN84","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B85:S85)","v":"Foundation waterproofing & drain tile, single story"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T85","v":0},{"$f":"T('REHAB ESTIMATOR'!W85:X85)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH85","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH85","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK85","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN85","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B86:S86)","v":"Epoxy crack injection"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T86","v":0},{"$f":"T('REHAB ESTIMATOR'!W86:X86)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH86","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH86","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK86","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN86","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P100","v":0}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG88)","v":"STRUCTURAL CONCRETE TOTAL"},{"$nulls":7},{"$f":"SUM(K79:K99)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L79:L99)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M79:M99)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N79:O99)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P78:P98)","v":0},{"$nulls":4},{"$f":"SUM(U79:U99)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V79:V99)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W79:W99)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P102","v":0}]
[{"$nulls":15},{"$f":"P100","v":0}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B91:S91)","v":"CONCRETE & FLATWORK"},{"$nulls":5},{"$f":"SUM(I104:I121)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B92:S92)","v":"Concrete"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T92","v":0},{"$f":"T('REHAB ESTIMATOR'!W92:X92)","v":""},{"$f":"'REHAB ESTIMATOR'!AH92","v":{"v":0,"d":"$0"}},{"$f":"V104","v":{"v":0,"d":"$0"}},{"$f":"W104","v":{"v":0,"d":"$0"}},{"$f":"SUM(K104:M104)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH92","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK92","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN92","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B93:S93)","v":"Concrete bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T93","v":0},{"$f":"T('REHAB ESTIMATOR'!W93:X93)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH93","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K105:M105)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH93","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK93","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN93","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B94:S94)","v":"Concrete flatwork demo"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T94","v":0},{"$f":"T('REHAB ESTIMATOR'!W94:X94)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH94","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH94","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK94","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN94","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B95:S95)","v":"Concrete driveway/patio, 6\" thick"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T95","v":0},{"$f":"T('REHAB ESTIMATOR'!W95:X95)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH95","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH95","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK95","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN95","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B96:S96)","v":"Concrete sidewalk, 4\" thick"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T96","v":0},{"$f":"T('REHAB ESTIMATOR'!W96:X96)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH96","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH96","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK96","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN96","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B97:S97)","v":"Add for 4\" base rock below concrete pavement"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T97","v":0},{"$f":"T('REHAB ESTIMATOR'!W97:X97)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH97","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH97","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK97","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN97","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B98:S98)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T98","v":0},{"$f":"T('REHAB ESTIMATOR'!W98:X98)","v":""},{"$f":"'REHAB ESTIMATOR'!AH98","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH98","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK98","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN98","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B99:S99)","v":"Asphalt"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T99","v":0},{"$f":"T('REHAB ESTIMATOR'!W99:X99)","v":""},{"$f":"'REHAB ESTIMATOR'!AH99","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH99","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK99","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN99","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B100:S100)","v":"Asphalt bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T100","v":0},{"$f":"T('REHAB ESTIMATOR'!W100:X100)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH100","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH100","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK100","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN100","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B101:S101)","v":"Asphalt pavement, 5\" thick"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T101","v":0},{"$f":"T('REHAB ESTIMATOR'!W101:X101)","v":"sy"},{"$f":"'REHAB ESTIMATOR'!AH101","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH101","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK101","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN101","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B102:S102)","v":"Asphalt pavement, 7\" thick"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T102","v":0},{"$f":"T('REHAB ESTIMATOR'!W102:X102)","v":"sy"},{"$f":"'REHAB ESTIMATOR'!AH102","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH102","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK102","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN102","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B103:S103)","v":"Asphalt pavement, wearing course, 1\" thick only"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T103","v":0},{"$f":"T('REHAB ESTIMATOR'!W103:X103)","v":"sy"},{"$f":"'REHAB ESTIMATOR'!AH103","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH103","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK103","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN103","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B104:S104)","v":"Asphalt seal coat"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T104","v":0},{"$f":"T('REHAB ESTIMATOR'!W104:X104)","v":"sy"},{"$f":"'REHAB ESTIMATOR'!AH104","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH104","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK104","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN104","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B105:S105)","v":"Add for 4\" base rock below asphalt pavement"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T105","v":0},{"$f":"T('REHAB ESTIMATOR'!W105:X105)","v":"sy"},{"$f":"'REHAB ESTIMATOR'!AH105","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH105","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK105","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN105","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B106:S106)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T106","v":0},{"$f":"T('REHAB ESTIMATOR'!W106:X106)","v":""},{"$f":"'REHAB ESTIMATOR'!AH106","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH106","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK106","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN106","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B107:S107)","v":"Pavers"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T107","v":0},{"$f":"T('REHAB ESTIMATOR'!W107:X107)","v":""},{"$f":"'REHAB ESTIMATOR'!AH107","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH107","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK107","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN107","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B108:S108)","v":"Pavers bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T108","v":0},{"$f":"T('REHAB ESTIMATOR'!W108:X108)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH108","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH108","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK108","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN108","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B109:S109)","v":"Brick pavers, sand base"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T109","v":0},{"$f":"T('REHAB ESTIMATOR'!W109:X109)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH109","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH109","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK109","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN109","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B110:S110)","v":"Brick pavers, mortar base"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T110","v":0},{"$f":"T('REHAB ESTIMATOR'!W110:X110)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH110","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH110","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK110","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN110","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B111:S111)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T111","v":0},{"$f":"T('REHAB ESTIMATOR'!W111:X111)","v":""},{"$f":"'REHAB ESTIMATOR'!AH111","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH111","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK111","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN111","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P125","v":0}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG113)","v":"CONCRETE & FLATWORK TOTAL"},{"$nulls":7},{"$f":"SUM(K104:K124)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L104:L124)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M104:M124)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N104:O124)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P103:P113)","v":0},{"$nulls":4},{"$f":"SUM(U104:U124)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V104:V124)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W104:W124)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P127","v":0}]
[{"$nulls":15},{"$f":"P125","v":0}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B116:S116)","v":"MASONRY"},{"$nulls":5},{"$f":"SUM(I129:I146)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B117:S117)","v":"Masonry bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T117","v":0},{"$f":"T('REHAB ESTIMATOR'!W117:X117)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH117","v":{"v":0,"d":"$0"}},{"$f":"V129","v":{"v":0,"d":"$0"}},{"$f":"W129","v":{"v":0,"d":"$0"}},{"$f":"SUM(K129:M129)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH117","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK117","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN117","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B118:S118)","v":"CMU, 4x8"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T118","v":0},{"$f":"T('REHAB ESTIMATOR'!W118:X118)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH118","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K130:M130)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH118","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK118","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN118","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B119:S119)","v":"CMU, 8x8"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T119","v":0},{"$f":"T('REHAB ESTIMATOR'!W119:X119)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH119","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH119","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK119","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN119","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B120:S120)","v":"Brick veneer"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T120","v":0},{"$f":"T('REHAB ESTIMATOR'!W120:X120)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH120","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH120","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK120","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN120","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B121:S121)","v":"Natural stone"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T121","v":0},{"$f":"T('REHAB ESTIMATOR'!W121:X121)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH121","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH121","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK121","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN121","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B122:S122)","v":"Masonry waterproofing"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T122","v":0},{"$f":"T('REHAB ESTIMATOR'!W122:X122)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH122","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH122","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK122","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN122","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B123:S123)","v":"Tuck-point masonry"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T123","v":0},{"$f":"T('REHAB ESTIMATOR'!W123:X123)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH123","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH123","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK123","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN123","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B124:S124)","v":"Power wash masonry"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T124","v":0},{"$f":"T('REHAB ESTIMATOR'!W124:X124)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH124","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH124","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK124","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN124","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B125:S125)","v":"Chimney, brick "},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T125","v":0},{"$f":"T('REHAB ESTIMATOR'!W125:X125)","v":"vlf"},{"$f":"'REHAB ESTIMATOR'!AH125","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH125","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK125","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN125","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B126:S126)","v":"Chimney, stone"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T126","v":0},{"$f":"T('REHAB ESTIMATOR'!W126:X126)","v":"vlf"},{"$f":"'REHAB ESTIMATOR'!AH126","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH126","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK126","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN126","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B127:S127)","v":"Add to above for chimney cap"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T127","v":0},{"$f":"T('REHAB ESTIMATOR'!W127:X127)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH127","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH127","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK127","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN127","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B128:S128)","v":"Fireplace complete, brick, 3ft-4ft wide w/ chimney"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T128","v":0},{"$f":"T('REHAB ESTIMATOR'!W128:X128)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH128","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH128","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK128","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN128","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B129:S129)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T129","v":0},{"$f":"T('REHAB ESTIMATOR'!W129:X129)","v":""},{"$f":"'REHAB ESTIMATOR'!AH129","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I141","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH129","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK129","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN129","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B130:S130)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T130","v":0},{"$f":"T('REHAB ESTIMATOR'!W130:X130)","v":""},{"$f":"'REHAB ESTIMATOR'!AH130","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH130","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK130","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN130","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B131:S131)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T131","v":0},{"$f":"T('REHAB ESTIMATOR'!W131:X131)","v":""},{"$f":"'REHAB ESTIMATOR'!AH131","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH131","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK131","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN131","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B132:S132)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T132","v":0},{"$f":"T('REHAB ESTIMATOR'!W132:X132)","v":""},{"$f":"'REHAB ESTIMATOR'!AH132","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH132","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK132","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN132","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B133:S133)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T133","v":0},{"$f":"T('REHAB ESTIMATOR'!W133:X133)","v":""},{"$f":"'REHAB ESTIMATOR'!AH133","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH133","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK133","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN133","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B134:S134)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T134","v":0},{"$f":"T('REHAB ESTIMATOR'!W134:X134)","v":""},{"$f":"'REHAB ESTIMATOR'!AH134","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH134","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK134","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN134","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B135:S135)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T135","v":0},{"$f":"T('REHAB ESTIMATOR'!W135:X135)","v":""},{"$f":"'REHAB ESTIMATOR'!AH135","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH135","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK135","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN135","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B136:S136)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T136","v":0},{"$f":"T('REHAB ESTIMATOR'!W136:X136)","v":""},{"$f":"'REHAB ESTIMATOR'!AH136","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH136","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK136","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN136","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P150","v":0}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG138)","v":"MASONRY TOTAL"},{"$nulls":7},{"$f":"SUM(K129:K149)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L129:L149)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M129:M149)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N129:O149)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P128:P143)","v":0},{"$nulls":4},{"$f":"SUM(U129:U149)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V129:V149)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W129:W149)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P152","v":0}]
[{"$nulls":15},{"$f":"P150","v":0}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B141:S141)","v":"SIDING"},{"$nulls":5},{"$f":"SUM(I154:I171)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B142:S142)","v":"Siding bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T142","v":0},{"$f":"T('REHAB ESTIMATOR'!W142:X142)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH142","v":{"v":0,"d":"$0"}},{"$f":"V154","v":{"v":0,"d":"$0"}},{"$f":"W154","v":{"v":0,"d":"$0"}},{"$f":"SUM(K154:M154)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH142","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK142","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN142","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B143:S143)","v":"Demo existing siding"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T143","v":0},{"$f":"T('REHAB ESTIMATOR'!W143:X143)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH143","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K155:M155)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH143","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK143","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN143","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B144:S144)","v":"Plywood panel, douglas fir"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T144","v":0},{"$f":"T('REHAB ESTIMATOR'!W144:X144)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH144","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH144","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK144","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN144","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B145:S145)","v":"Plywood panel, cedar"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T145","v":0},{"$f":"T('REHAB ESTIMATOR'!W145:X145)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH145","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH145","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK145","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN145","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B146:S146)","v":"Tongue and groove, douglas fir"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T146","v":0},{"$f":"T('REHAB ESTIMATOR'!W146:X146)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH146","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH146","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK146","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN146","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B147:S147)","v":"Tongue and groove, cedar"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T147","v":0},{"$f":"T('REHAB ESTIMATOR'!W147:X147)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH147","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH147","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK147","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN147","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B148:S148)","v":"Board and batten, douglas fir"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T148","v":0},{"$f":"T('REHAB ESTIMATOR'!W148:X148)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH148","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH148","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK148","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN148","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B149:S149)","v":"Board and batten, cedar"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T149","v":0},{"$f":"T('REHAB ESTIMATOR'!W149:X149)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH149","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH149","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK149","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN149","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B150:S150)","v":"Wood shingle/shake"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T150","v":0},{"$f":"T('REHAB ESTIMATOR'!W150:X150)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH150","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH150","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK150","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN150","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B151:S151)","v":"Fiber cement siding, 4x8 panels"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T151","v":0},{"$f":"T('REHAB ESTIMATOR'!W151:X151)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH151","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH151","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK151","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN151","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B152:S152)","v":"Fiber cement siding, lap"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T152","v":0},{"$f":"T('REHAB ESTIMATOR'!W152:X152)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH152","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH152","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK152","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN152","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B153:S153)","v":"Vinyl siding, non-insulated"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T153","v":0},{"$f":"T('REHAB ESTIMATOR'!W153:X153)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH153","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH153","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK153","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN153","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B154:S154)","v":"Vinyl siding, insulated"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T154","v":0},{"$f":"T('REHAB ESTIMATOR'!W154:X154)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH154","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH154","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK154","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN154","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B155:S155)","v":"Trim, 1\"x3\", pine"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T155","v":0},{"$f":"T('REHAB ESTIMATOR'!W155:X155)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH155","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH155","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK155","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN155","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B156:S156)","v":"Trim, 1\"x4\", pine"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T156","v":0},{"$f":"T('REHAB ESTIMATOR'!W156:X156)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH156","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH156","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK156","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN156","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B157:S157)","v":"Trim, 1\"x6\", pine"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T157","v":0},{"$f":"T('REHAB ESTIMATOR'!W157:X157)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH157","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH157","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK157","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN157","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B158:S158)","v":"Siding patch, window/door, siding, insulation"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T158","v":0},{"$f":"T('REHAB ESTIMATOR'!W158:X158)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH158","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH158","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK158","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN158","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B159:S159)","v":"Stucco"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T159","v":0},{"$f":"T('REHAB ESTIMATOR'!W159:X159)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH159","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH159","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK159","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN159","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B160:S160)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T160","v":0},{"$f":"T('REHAB ESTIMATOR'!W160:X160)","v":""},{"$f":"'REHAB ESTIMATOR'!AH160","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH160","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK160","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN160","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B161:S161)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T161","v":0},{"$f":"T('REHAB ESTIMATOR'!W161:X161)","v":""},{"$f":"'REHAB ESTIMATOR'!AH161","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH161","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK161","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN161","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P175","v":0}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG163)","v":"SIDING TOTAL"},{"$nulls":7},{"$f":"SUM(K154:K174)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L154:L174)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M154:M174)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N154:O174)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P153:P164)","v":0},{"$nulls":4},{"$f":"SUM(U154:U174)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V154:V174)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W154:W174)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P177","v":0}]
[{"$nulls":15},{"$f":"P175","v":0}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B166:S166)","v":"DECKING AND PATIOS"},{"$nulls":5},{"$f":"SUM(I179:I196)","v":200},{"$nulls":6},200]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B167:S167)","v":"Decking"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T167","v":0},{"$f":"T('REHAB ESTIMATOR'!W167:X167)","v":""},{"$f":"'REHAB ESTIMATOR'!AH167","v":{"v":0,"d":"$0"}},{"$f":"V179","v":{"v":0,"d":"$0"}},{"$f":"W179","v":{"v":0,"d":"$0"}},{"$f":"SUM(K179:M179)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH167","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK167","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN167","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B168:S168)","v":"Deck bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T168","v":0},{"$f":"T('REHAB ESTIMATOR'!W168:X168)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH168","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K180:M180)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH168","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK168","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN168","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B169:S169)","v":"New deck, columns, joists, railing-treated lumber"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T169","v":200},{"$f":"T('REHAB ESTIMATOR'!W169:X169)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH169","v":{"v":2000,"d":"$2,000"}},{"v":1000,"d":"$1,000"},{"v":0,"d":"$0"},{"v":3000,"d":"$3,000"},null,200,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH169","v":{"v":2000,"d":"$2,000.00"}},{"$f":"'REHAB ESTIMATOR'!AK169","v":{"v":1000,"d":"$1,000.00"}},{"$f":"'REHAB ESTIMATOR'!AN169","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B170:S170)","v":"New deck, columns, joists, railing-cedar"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T170","v":0},{"$f":"T('REHAB ESTIMATOR'!W170:X170)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH170","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH170","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK170","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN170","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B171:S171)","v":"Existing deck, replace decking"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T171","v":0},{"$f":"T('REHAB ESTIMATOR'!W171:X171)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH171","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH171","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK171","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN171","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B172:S172)","v":"Install railing w/ wood balusters only"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T172","v":0},{"$f":"T('REHAB ESTIMATOR'!W172:X172)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH172","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH172","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK172","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN172","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B173:S173)","v":"Install railing w/ metal balusters only"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T173","v":0},{"$f":"T('REHAB ESTIMATOR'!W173:X173)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH173","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH173","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK173","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN173","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B174:S174)","v":"Stairs, 5 to 7 risers"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T174","v":0},{"$f":"T('REHAB ESTIMATOR'!W174:X174)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH174","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH174","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK174","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN174","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B175:S175)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T175","v":0},{"$f":"T('REHAB ESTIMATOR'!W175:X175)","v":""},{"$f":"'REHAB ESTIMATOR'!AH175","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH175","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK175","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN175","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B176:S176)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T176","v":0},{"$f":"T('REHAB ESTIMATOR'!W176:X176)","v":""},{"$f":"'REHAB ESTIMATOR'!AH176","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH176","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK176","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN176","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B177:S177)","v":"Covered Patio"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T177","v":0},{"$f":"T('REHAB ESTIMATOR'!W177:X177)","v":""},{"$f":"'REHAB ESTIMATOR'!AH177","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH177","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK177","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN177","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B178:S178)","v":"Covered Patio bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T178","v":0},{"$f":"T('REHAB ESTIMATOR'!W178:X178)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH178","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH178","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK178","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN178","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B179:S179)","v":"Covered patio, floor, roof frame, decking, treated"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T179","v":0},{"$f":"T('REHAB ESTIMATOR'!W179:X179)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH179","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH179","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK179","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN179","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B180:S180)","v":"Install railing w/ wood balusters only"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T180","v":0},{"$f":"T('REHAB ESTIMATOR'!W180:X180)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH180","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH180","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK180","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN180","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B181:S181)","v":"Install railing w/ metal balusters only"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T181","v":0},{"$f":"T('REHAB ESTIMATOR'!W181:X181)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH181","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH181","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK181","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN181","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B182:S182)","v":"Stairs, 5 to 7 risers"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T182","v":0},{"$f":"T('REHAB ESTIMATOR'!W182:X182)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH182","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH182","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK182","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN182","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B183:S183)","v":"Wood board ceiling, tongue and groove"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T183","v":0},{"$f":"T('REHAB ESTIMATOR'!W183:X183)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH183","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH183","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK183","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN183","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B184:S184)","v":"Insect screening"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T184","v":0},{"$f":"T('REHAB ESTIMATOR'!W184:X184)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH184","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH184","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK184","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN184","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B185:S185)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T185","v":0},{"$f":"T('REHAB ESTIMATOR'!W185:X185)","v":""},{"$f":"'REHAB ESTIMATOR'!AH185","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH185","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK185","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN185","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B186:S186)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T186","v":0},{"$f":"T('REHAB ESTIMATOR'!W186:X186)","v":""},{"$f":"'REHAB ESTIMATOR'!AH186","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH186","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK186","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN186","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P200","v":400}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG188)","v":"DECKING AND PATIOS TOTAL"},{"$nulls":7},{"$f":"SUM(K179:K199)","v":{"v":2000,"d":"$2,000"}},{"$f":"SUM(L179:L199)","v":{"v":1000,"d":"$1,000"}},{"$f":"SUM(M179:M199)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N179:O199)","v":{"v":3000,"d":"$3,000"}},null,{"$f":"SUM(P178:P188)","v":400},{"$nulls":4},{"$f":"SUM(U179:U199)","v":{"v":2000,"d":"$2,000.00"}},{"$f":"SUM(V179:V199)","v":{"v":1000,"d":"$1,000.00"}},{"$f":"SUM(W179:W199)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P202","v":400}]
[{"$nulls":15},{"$f":"P200","v":400}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B191:S191)","v":"ROOFING"},{"$nulls":5},{"$f":"SUM(I204:I221)","v":20},{"$nulls":6},20]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B192:S192)","v":"Roofing bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T192","v":0},{"$f":"T('REHAB ESTIMATOR'!W192:X192)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH192","v":{"v":0,"d":"$0"}},{"$f":"V204","v":{"v":0,"d":"$0"}},{"$f":"W204","v":{"v":0,"d":"$0"}},{"$f":"SUM(K204:M204)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH192","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK192","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN192","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B193:S193)","v":"Asphalt shingle roof"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T193","v":0},{"$f":"T('REHAB ESTIMATOR'!W193:X193)","v":""},{"$f":"'REHAB ESTIMATOR'!AH193","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K205:M205)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH193","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK193","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN193","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B194:S194)","v":"Roof repair/patch, asphalt"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T194","v":0},{"$f":"T('REHAB ESTIMATOR'!W194:X194)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH194","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH194","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK194","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN194","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B195:S195)","v":"Roof replacement-demo & replace, 3-tab"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T195","v":0},{"$f":"T('REHAB ESTIMATOR'!W195:X195)","v":"sq"},{"$f":"'REHAB ESTIMATOR'!AH195","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH195","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK195","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN195","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B196:S196)","v":"Roof replacement-demo & replace, architectural"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T196","v":20},{"$f":"T('REHAB ESTIMATOR'!W196:X196)","v":"sq"},{"$f":"'REHAB ESTIMATOR'!AH196","v":{"v":2500,"d":"$2,500"}},{"v":2000,"d":"$2,000"},{"v":0,"d":"$0"},{"v":4500,"d":"$4,500"},null,20,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH196","v":{"v":2500,"d":"$2,500.00"}},{"$f":"'REHAB ESTIMATOR'!AK196","v":{"v":2000,"d":"$2,000.00"}},{"$f":"'REHAB ESTIMATOR'!AN196","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B197:S197)","v":"Premium for 3 layer tear off"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T197","v":0},{"$f":"T('REHAB ESTIMATOR'!W197:X197)","v":"sq"},{"$f":"'REHAB ESTIMATOR'!AH197","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH197","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK197","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN197","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B198:S198)","v":"Premium for steep pitch roof"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T198","v":0},{"$f":"T('REHAB ESTIMATOR'!W198:X198)","v":"sq"},{"$f":"'REHAB ESTIMATOR'!AH198","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH198","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK198","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN198","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B199:S199)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T199","v":0},{"$f":"T('REHAB ESTIMATOR'!W199:X199)","v":""},{"$f":"'REHAB ESTIMATOR'!AH199","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH199","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK199","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN199","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B200:S200)","v":"Wood Shingle Roof"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T200","v":0},{"$f":"T('REHAB ESTIMATOR'!W200:X200)","v":""},{"$f":"'REHAB ESTIMATOR'!AH200","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH200","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK200","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN200","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B201:S201)","v":"Roof repair/patch, wood"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T201","v":0},{"$f":"T('REHAB ESTIMATOR'!W201:X201)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH201","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH201","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK201","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN201","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B202:S202)","v":"Roof replacement-demo & replace, 3-tab"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T202","v":0},{"$f":"T('REHAB ESTIMATOR'!W202:X202)","v":"sq"},{"$f":"'REHAB ESTIMATOR'!AH202","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH202","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK202","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN202","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B203:S203)","v":"Wood shingle, low end"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T203","v":0},{"$f":"T('REHAB ESTIMATOR'!W203:X203)","v":"sq"},{"$f":"'REHAB ESTIMATOR'!AH203","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH203","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK203","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN203","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B204:S204)","v":"Wood shingle, high end"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T204","v":0},{"$f":"T('REHAB ESTIMATOR'!W204:X204)","v":"sq"},{"$f":"'REHAB ESTIMATOR'!AH204","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH204","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK204","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN204","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B205:S205)","v":"Roof sheathing, plywood 1/2\", remove & install"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T205","v":0},{"$f":"T('REHAB ESTIMATOR'!W205:X205)","v":"sheet"},{"$f":"'REHAB ESTIMATOR'!AH205","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH205","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK205","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN205","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B206:S206)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T206","v":0},{"$f":"T('REHAB ESTIMATOR'!W206:X206)","v":""},{"$f":"'REHAB ESTIMATOR'!AH206","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH206","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK206","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN206","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B207:S207)","v":"Slate/Clay Tile"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T207","v":0},{"$f":"T('REHAB ESTIMATOR'!W207:X207)","v":""},{"$f":"'REHAB ESTIMATOR'!AH207","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH207","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK207","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN207","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B208:S208)","v":"Roof replacement-demo & replace, slate"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T208","v":0},{"$f":"T('REHAB ESTIMATOR'!W208:X208)","v":"sq"},{"$f":"'REHAB ESTIMATOR'!AH208","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH208","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK208","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN208","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B209:S209)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T209","v":0},{"$f":"T('REHAB ESTIMATOR'!W209:X209)","v":""},{"$f":"'REHAB ESTIMATOR'!AH209","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH209","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK209","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN209","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B210:S210)","v":"Gutters & downspouts, aluminum"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T210","v":0},{"$f":"T('REHAB ESTIMATOR'!W210:X210)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH210","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH210","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK210","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN210","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B211:S211)","v":"Clean gutters & downspouts"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T211","v":0},{"$f":"T('REHAB ESTIMATOR'!W211:X211)","v":""},{"$f":"'REHAB ESTIMATOR'!AH211","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH211","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK211","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN211","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P225","v":40}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG213)","v":"ROOFING TOTAL"},{"$nulls":7},{"$f":"SUM(K204:K224)","v":{"v":2500,"d":"$2,500"}},{"$f":"SUM(L204:L224)","v":{"v":2000,"d":"$2,000"}},{"$f":"SUM(M204:M224)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N204:O224)","v":{"v":4500,"d":"$4,500"}},null,{"$f":"SUM(P203:P216)","v":40},{"$nulls":4},{"$f":"SUM(U204:U224)","v":{"v":2500,"d":"$2,500.00"}},{"$f":"SUM(V204:V224)","v":{"v":2000,"d":"$2,000.00"}},{"$f":"SUM(W204:W224)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P227","v":40}]
[{"$nulls":15},{"$f":"P225","v":40}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B216:S216)","v":"EXT. DOORS & WINDOWS"},{"$nulls":5},{"$f":"SUM(I229:I246)","v":11},{"$nulls":6},11]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B217:S217)","v":"Exterior Doors"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T217","v":0},{"$f":"T('REHAB ESTIMATOR'!W217:X217)","v":""},{"$f":"'REHAB ESTIMATOR'!AH217","v":{"v":0,"d":"$0"}},{"$f":"V229","v":{"v":0,"d":"$0"}},{"$f":"W229","v":{"v":0,"d":"$0"}},{"$f":"SUM(K229:M229)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH217","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK217","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN217","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B218:S218)","v":"Exterior doors bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T218","v":0},{"$f":"T('REHAB ESTIMATOR'!W218:X218)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH218","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K230:M230)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH218","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK218","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN218","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B219:S219)","v":"Steel entry door,  single"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T219","v":0},{"$f":"T('REHAB ESTIMATOR'!W219:X219)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH219","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH219","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK219","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN219","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B220:S220)","v":"French patio door, pair"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T220","v":0},{"$f":"T('REHAB ESTIMATOR'!W220:X220)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH220","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH220","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK220","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN220","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B221:S221)","v":"Exterior door hardware w/ dead bolt "},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T221","v":0},{"$f":"T('REHAB ESTIMATOR'!W221:X221)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH221","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH221","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK221","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN221","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B222:S222)","v":"Glass storm door, single"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T222","v":0},{"$f":"T('REHAB ESTIMATOR'!W222:X222)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH222","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH222","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK222","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN222","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B223:S223)","v":"Sliding glass door, vinyl, double"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T223","v":0},{"$f":"T('REHAB ESTIMATOR'!W223:X223)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH223","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH223","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK223","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN223","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B224:S224)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T224","v":0},{"$f":"T('REHAB ESTIMATOR'!W224:X224)","v":""},{"$f":"'REHAB ESTIMATOR'!AH224","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH224","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK224","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN224","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B225:S225)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T225","v":0},{"$f":"T('REHAB ESTIMATOR'!W225:X225)","v":""},{"$f":"'REHAB ESTIMATOR'!AH225","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH225","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK225","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN225","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B226:S226)","v":"Windows"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T226","v":0},{"$f":"T('REHAB ESTIMATOR'!W226:X226)","v":""},{"$f":"'REHAB ESTIMATOR'!AH226","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH226","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK226","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN226","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B227:S227)","v":"New windows, vinyl, average size"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T227","v":0},{"$f":"T('REHAB ESTIMATOR'!W227:X227)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH227","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH227","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK227","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN227","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B228:S228)","v":"Replacement windows, vinyl, average size"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T228","v":11},{"$f":"T('REHAB ESTIMATOR'!W228:X228)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH228","v":{"v":825,"d":"$825"}},{"v":1925,"d":"$1,925"},{"v":0,"d":"$0"},{"v":2750,"d":"$2,750"},null,11,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH228","v":{"v":825,"d":"$825.00"}},{"$f":"'REHAB ESTIMATOR'!AK228","v":{"v":1925,"d":"$1,925.00"}},{"$f":"'REHAB ESTIMATOR'!AN228","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B229:S229)","v":"Wood windows, average size"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T229","v":0},{"$f":"T('REHAB ESTIMATOR'!W229:X229)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH229","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH229","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK229","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN229","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B230:S230)","v":"Replace broken window pane"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T230","v":0},{"$f":"T('REHAB ESTIMATOR'!W230:X230)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH230","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH230","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK230","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN230","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B231:S231)","v":"Replace broken screens"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T231","v":0},{"$f":"T('REHAB ESTIMATOR'!W231:X231)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH231","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH231","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK231","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN231","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B232:S232)","v":"Repair broken screens"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T232","v":0},{"$f":"T('REHAB ESTIMATOR'!W232:X232)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH232","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH232","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK232","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN232","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B233:S233)","v":"Skylight, 3x3, fixed"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T233","v":0},{"$f":"T('REHAB ESTIMATOR'!W233:X233)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH233","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH233","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK233","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN233","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B234:S234)","v":"Skylight, operable"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T234","v":0},{"$f":"T('REHAB ESTIMATOR'!W234:X234)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH234","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH234","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK234","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN234","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B235:S235)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T235","v":0},{"$f":"T('REHAB ESTIMATOR'!W235:X235)","v":""},{"$f":"'REHAB ESTIMATOR'!AH235","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH235","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK235","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN235","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B236:S236)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T236","v":0},{"$f":"T('REHAB ESTIMATOR'!W236:X236)","v":""},{"$f":"'REHAB ESTIMATOR'!AH236","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH236","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK236","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN236","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P250","v":22}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG238)","v":"EXT. DOORS & WINDOWS TOTAL"},{"$nulls":7},{"$f":"SUM(K229:K249)","v":{"v":825,"d":"$825"}},{"$f":"SUM(L229:L249)","v":{"v":1925,"d":"$1,925"}},{"$f":"SUM(M229:M249)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N229:O249)","v":{"v":2750,"d":"$2,750"}},null,{"$f":"SUM(P228:P240)","v":22},{"$nulls":4},{"$f":"SUM(U229:U249)","v":{"v":825,"d":"$825.00"}},{"$f":"SUM(V229:V249)","v":{"v":1925,"d":"$1,925.00"}},{"$f":"SUM(W229:W249)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P252","v":22}]
[{"$nulls":15},{"$f":"P250","v":22}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B241:S241)","v":"GARAGE DOORS"},{"$nulls":5},{"$f":"SUM(I254:I271)","v":2},{"$nulls":6},2]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B242:S242)","v":"Garage Doors Bid/Allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T242","v":0},{"$f":"T('REHAB ESTIMATOR'!W242:X242)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH242","v":{"v":0,"d":"$0"}},{"$f":"V254","v":{"v":0,"d":"$0"}},{"$f":"W254","v":{"v":0,"d":"$0"}},{"$f":"SUM(K254:M254)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH242","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK242","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN242","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B243:S243)","v":"Garage Doors Only- 9'x7'  door, manual"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T243","v":2},{"$f":"T('REHAB ESTIMATOR'!W243:X243)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH243","v":{"v":300,"d":"$300"}},{"v":900,"d":"$900"},{"v":0,"d":"$0"},{"$f":"SUM(K255:M255)","v":{"v":1200,"d":"$1,200"}},null,2,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH243","v":{"v":300,"d":"$300.00"}},{"$f":"'REHAB ESTIMATOR'!AK243","v":{"v":900,"d":"$900.00"}},{"$f":"'REHAB ESTIMATOR'!AN243","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B244:S244)","v":"Garage Doors Only- 16' door, manual"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T244","v":0},{"$f":"T('REHAB ESTIMATOR'!W244:X244)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH244","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH244","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK244","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN244","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B245:S245)","v":"Garage Door Operator only"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T245","v":0},{"$f":"T('REHAB ESTIMATOR'!W245:X245)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH245","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH245","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK245","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN245","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B246:S246)","v":"Replace springs for garage door"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T246","v":0},{"$f":"T('REHAB ESTIMATOR'!W246:X246)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH246","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH246","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK246","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN246","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B247:S247)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T247","v":0},{"$f":"T('REHAB ESTIMATOR'!W247:X247)","v":""},{"$f":"'REHAB ESTIMATOR'!AH247","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH247","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK247","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN247","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B248:S248)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T248","v":0},{"$f":"T('REHAB ESTIMATOR'!W248:X248)","v":""},{"$f":"'REHAB ESTIMATOR'!AH248","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH248","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK248","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN248","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B249:S249)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T249","v":0},{"$f":"T('REHAB ESTIMATOR'!W249:X249)","v":""},{"$f":"'REHAB ESTIMATOR'!AH249","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH249","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK249","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN249","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B250:S250)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T250","v":0},{"$f":"T('REHAB ESTIMATOR'!W250:X250)","v":""},{"$f":"'REHAB ESTIMATOR'!AH250","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH250","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK250","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN250","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B251:S251)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T251","v":0},{"$f":"T('REHAB ESTIMATOR'!W251:X251)","v":""},{"$f":"'REHAB ESTIMATOR'!AH251","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH251","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK251","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN251","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B252:S252)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T252","v":0},{"$f":"T('REHAB ESTIMATOR'!W252:X252)","v":""},{"$f":"'REHAB ESTIMATOR'!AH252","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH252","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK252","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN252","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B253:S253)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T253","v":0},{"$f":"T('REHAB ESTIMATOR'!W253:X253)","v":""},{"$f":"'REHAB ESTIMATOR'!AH253","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH253","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK253","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN253","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B254:S254)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T254","v":0},{"$f":"T('REHAB ESTIMATOR'!W254:X254)","v":""},{"$f":"'REHAB ESTIMATOR'!AH254","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH254","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK254","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN254","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B255:S255)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T255","v":0},{"$f":"T('REHAB ESTIMATOR'!W255:X255)","v":""},{"$f":"'REHAB ESTIMATOR'!AH255","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH255","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK255","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN255","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B256:S256)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T256","v":0},{"$f":"T('REHAB ESTIMATOR'!W256:X256)","v":""},{"$f":"'REHAB ESTIMATOR'!AH256","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH256","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK256","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN256","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B257:S257)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T257","v":0},{"$f":"T('REHAB ESTIMATOR'!W257:X257)","v":""},{"$f":"'REHAB ESTIMATOR'!AH257","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH257","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK257","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN257","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B258:S258)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T258","v":0},{"$f":"T('REHAB ESTIMATOR'!W258:X258)","v":""},{"$f":"'REHAB ESTIMATOR'!AH258","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH258","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK258","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN258","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B259:S259)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T259","v":0},{"$f":"T('REHAB ESTIMATOR'!W259:X259)","v":""},{"$f":"'REHAB ESTIMATOR'!AH259","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH259","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK259","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN259","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B260:S260)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T260","v":0},{"$f":"T('REHAB ESTIMATOR'!W260:X260)","v":""},{"$f":"'REHAB ESTIMATOR'!AH260","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH260","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK260","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN260","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B261:S261)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T261","v":0},{"$f":"T('REHAB ESTIMATOR'!W261:X261)","v":""},{"$f":"'REHAB ESTIMATOR'!AH261","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH261","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK261","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN261","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P275","v":4}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG263)","v":"GARAGE DOORS TOTAL"},{"$nulls":7},{"$f":"SUM(K254:K274)","v":{"v":300,"d":"$300"}},{"$f":"SUM(L254:L274)","v":{"v":900,"d":"$900"}},{"$f":"SUM(M254:M274)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N254:O274)","v":{"v":1200,"d":"$1,200"}},null,{"$f":"SUM(P253:P260)","v":4},{"$nulls":4},{"$f":"SUM(U254:U274)","v":{"v":300,"d":"$300.00"}},{"$f":"SUM(V254:V274)","v":{"v":900,"d":"$900.00"}},{"$f":"SUM(W254:W274)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P277","v":4}]
[{"$nulls":15},{"$f":"P275","v":4}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B266:S266)","v":"LANDSCAPING"},{"$nulls":5},{"$f":"SUM(I279:I296)","v":415},{"$nulls":6},415]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B267:S267)","v":"Landscaping bid/allowance, trees, bushes, flowers"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T267","v":0},{"$f":"T('REHAB ESTIMATOR'!W267:X267)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH267","v":{"v":0,"d":"$0"}},{"$f":"V279","v":{"v":0,"d":"$0"}},{"$f":"W279","v":{"v":0,"d":"$0"}},{"$f":"SUM(K279:M279)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH267","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK267","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN267","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B268:S268)","v":"Sod"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T268","v":0},{"$f":"T('REHAB ESTIMATOR'!W268:X268)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH268","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K280:M280)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH268","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK268","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN268","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B269:S269)","v":"Seeding"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T269","v":0},{"$f":"T('REHAB ESTIMATOR'!W269:X269)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH269","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I281","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH269","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK269","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN269","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B270:S270)","v":"Shrubs/plantings, 1 gallon"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T270","v":8},{"$f":"T('REHAB ESTIMATOR'!W270:X270)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH270","v":{"v":80,"d":"$80"}},{"v":80,"d":"$80"},{"v":0,"d":"$0"},{"v":160,"d":"$160"},null,8,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH270","v":{"v":80,"d":"$80.00"}},{"$f":"'REHAB ESTIMATOR'!AK270","v":{"v":80,"d":"$80.00"}},{"$f":"'REHAB ESTIMATOR'!AN270","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B271:S271)","v":"Shrubs/plantings, 2 gallon"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T271","v":2},{"$f":"T('REHAB ESTIMATOR'!W271:X271)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH271","v":{"v":30,"d":"$30"}},{"v":40,"d":"$40"},{"v":0,"d":"$0"},{"v":70,"d":"$70"},null,2,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH271","v":{"v":30,"d":"$30.00"}},{"$f":"'REHAB ESTIMATOR'!AK271","v":{"v":40,"d":"$40.00"}},{"$f":"'REHAB ESTIMATOR'!AN271","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B272:S272)","v":"Shrubs/plantings, 5 gallon"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T272","v":4},{"$f":"T('REHAB ESTIMATOR'!W272:X272)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH272","v":{"v":100,"d":"$100"}},{"v":140,"d":"$140"},{"v":0,"d":"$0"},{"v":240,"d":"$240"},null,4,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH272","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AK272","v":{"v":140,"d":"$140.00"}},{"$f":"'REHAB ESTIMATOR'!AN272","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B273:S273)","v":"Small trees, 1-2\" caliper, 10 gallon"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T273","v":1},{"$f":"T('REHAB ESTIMATOR'!W273:X273)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH273","v":{"v":45,"d":"$45"}},{"v":50,"d":"$50"},{"v":0,"d":"$0"},{"v":95,"d":"$95"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH273","v":{"v":45,"d":"$45.00"}},{"$f":"'REHAB ESTIMATOR'!AK273","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AN273","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B274:S274)","v":"Small trees, 1-2\" 15 gallon"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T274","v":0},{"$f":"T('REHAB ESTIMATOR'!W274:X274)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH274","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH274","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK274","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN274","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B275:S275)","v":"36\" box tree"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T275","v":0},{"$f":"T('REHAB ESTIMATOR'!W275:X275)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH275","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH275","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK275","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN275","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B276:S276)","v":"Mulch, standard 3\" thick"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T276","v":400},{"$f":"T('REHAB ESTIMATOR'!W276:X276)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH276","v":{"v":100,"d":"$100"}},{"v":200,"d":"$200"},{"v":0,"d":"$0"},{"v":300,"d":"$300"},null,400,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH276","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AK276","v":{"v":200,"d":"$200.00"}},{"$f":"'REHAB ESTIMATOR'!AN276","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B277:S277)","v":"Landscape rock, 3/4\""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T277","v":0},{"$f":"T('REHAB ESTIMATOR'!W277:X277)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH277","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH277","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK277","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN277","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B278:S278)","v":"Cobble stone rock"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T278","v":0},{"$f":"T('REHAB ESTIMATOR'!W278:X278)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH278","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH278","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK278","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN278","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B279:S279)","v":"Tree removal, per tree"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T279","v":0},{"$f":"T('REHAB ESTIMATOR'!W279:X279)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH279","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH279","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK279","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN279","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B280:S280)","v":"Stacked, retaining wall"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T280","v":0},{"$f":"T('REHAB ESTIMATOR'!W280:X280)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH280","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH280","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK280","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN280","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B281:S281)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T281","v":0},{"$f":"T('REHAB ESTIMATOR'!W281:X281)","v":""},{"$f":"'REHAB ESTIMATOR'!AH281","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH281","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK281","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN281","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B282:S282)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T282","v":0},{"$f":"T('REHAB ESTIMATOR'!W282:X282)","v":""},{"$f":"'REHAB ESTIMATOR'!AH282","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH282","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK282","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN282","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B283:S283)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T283","v":0},{"$f":"T('REHAB ESTIMATOR'!W283:X283)","v":""},{"$f":"'REHAB ESTIMATOR'!AH283","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH283","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK283","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN283","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B284:S284)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T284","v":0},{"$f":"T('REHAB ESTIMATOR'!W284:X284)","v":""},{"$f":"'REHAB ESTIMATOR'!AH284","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH284","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK284","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN284","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B285:S285)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T285","v":0},{"$f":"T('REHAB ESTIMATOR'!W285:X285)","v":""},{"$f":"'REHAB ESTIMATOR'!AH285","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH285","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK285","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN285","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B286:S286)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T286","v":0},{"$f":"T('REHAB ESTIMATOR'!W286:X286)","v":""},{"$f":"'REHAB ESTIMATOR'!AH286","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH286","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK286","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN286","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P300","v":830}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG288)","v":"LANDSCAPING TOTAL"},{"$nulls":7},{"$f":"SUM(K279:K299)","v":{"v":355,"d":"$355"}},{"$f":"SUM(L279:L299)","v":{"v":510,"d":"$510"}},{"$f":"SUM(M279:M299)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N279:O299)","v":{"v":865,"d":"$865"}},null,{"$f":"SUM(P278:P291)","v":830},{"$nulls":4},{"$f":"SUM(U279:U299)","v":{"v":355,"d":"$355.00"}},{"$f":"SUM(V279:V299)","v":{"v":510,"d":"$510.00"}},{"$f":"SUM(W279:W299)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P302","v":830}]
[{"$nulls":15},{"$f":"P300","v":830}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B291:S291)","v":"MISC. EXT. IMPROVEMENTS"},{"$nulls":5},{"$f":"SUM(I304:I321)","v":8},{"$nulls":6},8]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B292:S292)","v":"Misc. Ext Improvements bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T292","v":0},{"$f":"T('REHAB ESTIMATOR'!W292:X292)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH292","v":{"v":0,"d":"$0"}},{"$f":"V304","v":{"v":0,"d":"$0"}},{"$f":"W304","v":{"v":0,"d":"$0"}},{"$f":"SUM(K304:M304)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH292","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK292","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN292","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B293:S293)","v":"Miscellaneous Improvements"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T293","v":0},{"$f":"T('REHAB ESTIMATOR'!W293:X293)","v":""},{"$f":"'REHAB ESTIMATOR'!AH293","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K305:M305)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH293","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK293","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN293","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B294:S294)","v":"New mailbox"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T294","v":1},{"$f":"T('REHAB ESTIMATOR'!W294:X294)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH294","v":{"v":50,"d":"$50"}},{"v":75,"d":"$75"},{"v":0,"d":"$0"},{"v":125,"d":"$125"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH294","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AK294","v":{"v":75,"d":"$75.00"}},{"$f":"'REHAB ESTIMATOR'!AN294","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B295:S295)","v":"New address #"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T295","v":1},{"$f":"T('REHAB ESTIMATOR'!W295:X295)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH295","v":{"v":25,"d":"$25"}},{"v":25,"d":"$25"},{"v":0,"d":"$0"},{"v":50,"d":"$50"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH295","v":{"v":25,"d":"$25.00"}},{"$f":"'REHAB ESTIMATOR'!AK295","v":{"v":25,"d":"$25.00"}},{"$f":"'REHAB ESTIMATOR'!AN295","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B296:S296)","v":"Shutters"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T296","v":6},{"$f":"T('REHAB ESTIMATOR'!W296:X296)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH296","v":{"v":150,"d":"$150"}},{"v":180,"d":"$180"},{"v":0,"d":"$0"},{"v":330,"d":"$330"},null,6,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH296","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AK296","v":{"v":180,"d":"$180.00"}},{"$f":"'REHAB ESTIMATOR'!AN296","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B297:S297)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T297","v":0},{"$f":"T('REHAB ESTIMATOR'!W297:X297)","v":""},{"$f":"'REHAB ESTIMATOR'!AH297","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH297","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK297","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN297","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B298:S298)","v":"Fencing"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T298","v":0},{"$f":"T('REHAB ESTIMATOR'!W298:X298)","v":""},{"$f":"'REHAB ESTIMATOR'!AH298","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH298","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK298","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN298","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B299:S299)","v":"Chain link fencing"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T299","v":0},{"$f":"T('REHAB ESTIMATOR'!W299:X299)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH299","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH299","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK299","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN299","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B300:S300)","v":"Wood fencing"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T300","v":0},{"$f":"T('REHAB ESTIMATOR'!W300:X300)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH300","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH300","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK300","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN300","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B301:S301)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T301","v":0},{"$f":"T('REHAB ESTIMATOR'!W301:X301)","v":""},{"$f":"'REHAB ESTIMATOR'!AH301","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH301","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK301","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN301","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B302:S302)","v":"Misc. Exterior Structures"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T302","v":0},{"$f":"T('REHAB ESTIMATOR'!W302:X302)","v":""},{"$f":"'REHAB ESTIMATOR'!AH302","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH302","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK302","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN302","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B303:S303)","v":"Premanufactured carport"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T303","v":0},{"$f":"T('REHAB ESTIMATOR'!W303:X303)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH303","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH303","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK303","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN303","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B304:S304)","v":"Storage shed, wood"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T304","v":0},{"$f":"T('REHAB ESTIMATOR'!W304:X304)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH304","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH304","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK304","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN304","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B305:S305)","v":"Gazebo"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T305","v":0},{"$f":"T('REHAB ESTIMATOR'!W305:X305)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH305","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH305","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK305","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN305","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B306:S306)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T306","v":0},{"$f":"T('REHAB ESTIMATOR'!W306:X306)","v":""},{"$f":"'REHAB ESTIMATOR'!AH306","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH306","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK306","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN306","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B307:S307)","v":"Pools"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T307","v":0},{"$f":"T('REHAB ESTIMATOR'!W307:X307)","v":""},{"$f":"'REHAB ESTIMATOR'!AH307","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH307","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK307","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN307","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B308:S308)","v":"New Pool structure"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T308","v":0},{"$f":"T('REHAB ESTIMATOR'!W308:X308)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH308","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH308","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK308","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN308","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B309:S309)","v":"Pool heater/motor"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T309","v":0},{"$f":"T('REHAB ESTIMATOR'!W309:X309)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH309","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH309","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK309","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN309","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B310:S310)","v":"Pool filter system"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T310","v":0},{"$f":"T('REHAB ESTIMATOR'!W310:X310)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH310","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH310","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK310","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN310","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B311:S311)","v":"Replaster existing pool wall"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T311","v":0},{"$f":"T('REHAB ESTIMATOR'!W311:X311)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH311","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH311","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK311","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN311","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P325","v":16}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG313)","v":"MISC. EXT. IMPROVEMENTS TOTAL"},{"$nulls":7},{"$f":"SUM(K304:K324)","v":{"v":225,"d":"$225"}},{"$f":"SUM(L304:L324)","v":{"v":280,"d":"$280"}},{"$f":"SUM(M304:M324)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N304:O324)","v":{"v":505,"d":"$505"}},null,{"$f":"SUM(P303:P316)","v":16},{"$nulls":4},{"$f":"SUM(U304:U324)","v":{"v":225,"d":"$225.00"}},{"$f":"SUM(V304:V324)","v":{"v":280,"d":"$280.00"}},{"$f":"SUM(W304:W324)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P327","v":16}]
[{"$nulls":15},{"$f":"P325","v":16}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B316:S316)","v":"FRAMING & DRYWALL"},{"$nulls":5},{"$f":"SUM(I329:I346)","v":1},{"$nulls":6},1]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B317:S317)","v":"Framing"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T317","v":0},{"$f":"T('REHAB ESTIMATOR'!W317:X317)","v":""},{"$f":"'REHAB ESTIMATOR'!AH317","v":{"v":0,"d":"$0"}},{"$f":"V329","v":{"v":0,"d":"$0"}},{"$f":"W329","v":{"v":0,"d":"$0"}},{"$f":"SUM(K329:M329)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH317","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK317","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN317","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B318:S318)","v":"Structural framing bid/allowance, case by case"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T318","v":0},{"$f":"T('REHAB ESTIMATOR'!W318:X318)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH318","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K330:M330)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH318","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK318","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN318","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B319:S319)","v":"Subflooring, 3/4\" plywood"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T319","v":0},{"$f":"T('REHAB ESTIMATOR'!W319:X319)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH319","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH319","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK319","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN319","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B320:S320)","v":"Interior wall framing"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T320","v":0},{"$f":"T('REHAB ESTIMATOR'!W320:X320)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH320","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH320","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK320","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN320","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B321:S321)","v":"Structural/Exterior wall framing"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T321","v":0},{"$f":"T('REHAB ESTIMATOR'!W321:X321)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH321","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I333","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH321","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK321","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN321","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B322:S322)","v":"Rough-in openings"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T322","v":0},{"$f":"T('REHAB ESTIMATOR'!W322:X322)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH322","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH322","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK322","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN322","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B323:S323)","v":"Floor joists/ceiling joists"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T323","v":0},{"$f":"T('REHAB ESTIMATOR'!W323:X323)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH323","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH323","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK323","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN323","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B324:S324)","v":"Roof framing/rafters"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T324","v":0},{"$f":"T('REHAB ESTIMATOR'!W324:X324)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH324","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH324","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK324","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN324","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B325:S325)","v":"Open load bearing/structural wall"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T325","v":0},{"$f":"T('REHAB ESTIMATOR'!W325:X325)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH325","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH325","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK325","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN325","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B326:S326)","v":"Insulation"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T326","v":0},{"$f":"T('REHAB ESTIMATOR'!W326:X326)","v":""},{"$f":"'REHAB ESTIMATOR'!AH326","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH326","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK326","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN326","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B327:S327)","v":"Insulation bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T327","v":0},{"$f":"T('REHAB ESTIMATOR'!W327:X327)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH327","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH327","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK327","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN327","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B328:S328)","v":"Wall insulation"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T328","v":0},{"$f":"T('REHAB ESTIMATOR'!W328:X328)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH328","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH328","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK328","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN328","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B329:S329)","v":"Floor insulation"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T329","v":0},{"$f":"T('REHAB ESTIMATOR'!W329:X329)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH329","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH329","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK329","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN329","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B330:S330)","v":"Attic insulation, blown-in"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T330","v":0},{"$f":"T('REHAB ESTIMATOR'!W330:X330)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH330","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH330","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK330","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN330","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B331:S331)","v":"Walls/Ceilings"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T331","v":0},{"$f":"T('REHAB ESTIMATOR'!W331:X331)","v":""},{"$f":"'REHAB ESTIMATOR'!AH331","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH331","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK331","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN331","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B332:S332)","v":"Drywall bid/allowance, case by case"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T332","v":1},{"$f":"T('REHAB ESTIMATOR'!W332:X332)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH332","v":{"v":750,"d":"$750"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":750,"d":"$750"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH332","v":{"v":750,"d":"$750.00"}},{"$f":"'REHAB ESTIMATOR'!AK332","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN332","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B333:S333)","v":"Drywall wallboard, 1/2\" thick, finish one side"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T333","v":0},{"$f":"T('REHAB ESTIMATOR'!W333:X333)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH333","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH333","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK333","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN333","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B334:S334)","v":"Drywall ceilings, 1/2\" thick"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T334","v":0},{"$f":"T('REHAB ESTIMATOR'!W334:X334)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH334","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I346","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH334","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK334","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN334","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B335:S335)","v":"Skim coating/texturing walls"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T335","v":0},{"$f":"T('REHAB ESTIMATOR'!W335:X335)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH335","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH335","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK335","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN335","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B336:S336)","v":"Skim coating/texturing ceilings"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T336","v":0},{"$f":"T('REHAB ESTIMATOR'!W336:X336)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH336","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH336","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK336","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN336","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P350","v":2}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG338)","v":"FRAMING & DRYWALL TOTAL"},{"$nulls":7},{"$f":"SUM(K329:K349)","v":{"v":750,"d":"$750"}},{"$f":"SUM(L329:L349)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M329:M349)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N329:O349)","v":{"v":750,"d":"$750"}},null,{"$f":"SUM(P328:P348)","v":2},{"$nulls":4},{"$f":"SUM(U329:U349)","v":{"v":750,"d":"$750.00"}},{"$f":"SUM(V329:V349)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W329:W349)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P352","v":2}]
[{"$nulls":15},{"$f":"P350","v":2}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B341:S341)","v":"CABINETS & COUNTERTOPS"},{"$nulls":5},{"$f":"SUM(I354:I371)","v":74},{"$nulls":6},74]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B342:S342)","v":"Cabinet Installation bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T342","v":0},{"$f":"T('REHAB ESTIMATOR'!W342:X342)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH342","v":{"v":0,"d":"$0"}},{"$f":"V354","v":{"v":0,"d":"$0"}},{"$f":"W354","v":{"v":0,"d":"$0"}},{"$f":"SUM(K354:M354)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH342","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK342","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN342","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B343:S343)","v":"Cabinet Material bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T343","v":0},{"$f":"T('REHAB ESTIMATOR'!W343:X343)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH343","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K355:M355)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH343","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK343","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN343","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B344:S344)","v":"Countertop bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T344","v":0},{"$f":"T('REHAB ESTIMATOR'!W344:X344)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH344","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH344","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK344","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN344","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B345:S345)","v":"Kitchen"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T345","v":0},{"$f":"T('REHAB ESTIMATOR'!W345:X345)","v":""},{"$f":"'REHAB ESTIMATOR'!AH345","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH345","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK345","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN345","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B346:S346)","v":"Kitchen Base Cabinetry"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T346","v":12},{"$f":"T('REHAB ESTIMATOR'!W346:X346)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH346","v":{"v":300,"d":"$300"}},{"v":1800,"d":"$1,800"},{"v":0,"d":"$0"},{"v":2100,"d":"$2,100"},null,12,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH346","v":{"v":300,"d":"$300.00"}},{"$f":"'REHAB ESTIMATOR'!AK346","v":{"v":1800,"d":"$1,800.00"}},{"$f":"'REHAB ESTIMATOR'!AN346","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B347:S347)","v":"Kitchen Upper Cabinetry"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T347","v":10},{"$f":"T('REHAB ESTIMATOR'!W347:X347)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH347","v":{"v":150,"d":"$150"}},{"v":1250,"d":"$1,250"},{"v":0,"d":"$0"},{"v":1400,"d":"$1,400"},null,10,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH347","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AK347","v":{"v":1250,"d":"$1,250.00"}},{"$f":"'REHAB ESTIMATOR'!AN347","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B348:S348)","v":"Kitchen Pantry Cabinet"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T348","v":0},{"$f":"T('REHAB ESTIMATOR'!W348:X348)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH348","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH348","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK348","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN348","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B349:S349)","v":"Plastic laminate countertop"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T349","v":0},{"$f":"T('REHAB ESTIMATOR'!W349:X349)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH349","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH349","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK349","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN349","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B350:S350)","v":"Replace cabinet doors, only"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T350","v":0},{"$f":"T('REHAB ESTIMATOR'!W350:X350)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH350","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH350","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK350","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN350","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B351:S351)","v":"Replace cabinet drawer fronts, only"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T351","v":0},{"$f":"T('REHAB ESTIMATOR'!W351:X351)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH351","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH351","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK351","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN351","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B352:S352)","v":"New cabinet door pulls"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T352","v":25},{"$f":"T('REHAB ESTIMATOR'!W352:X352)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH352","v":{"v":100,"d":"$100"}},{"v":75,"d":"$75"},{"v":0,"d":"$0"},{"v":175,"d":"$175"},null,25,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH352","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AK352","v":{"v":75,"d":"$75.00"}},{"$f":"'REHAB ESTIMATOR'!AN352","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B353:S353)","v":"Stone/solid surface countertop, kitchen"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T353","v":24},{"$f":"T('REHAB ESTIMATOR'!W353:X353)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH353","v":{"v":0,"d":"$0"}},{"v":1080,"d":"$1,080"},{"v":0,"d":"$0"},{"v":1080,"d":"$1,080"},null,24,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH353","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK353","v":{"v":1080,"d":"$1,080.00"}},{"$f":"'REHAB ESTIMATOR'!AN353","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B354:S354)","v":"Kitchen sink bowl, stainless steel, undermount"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T354","v":1},{"$f":"T('REHAB ESTIMATOR'!W354:X354)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH354","v":{"v":0,"d":"$0"}},{"v":300,"d":"$300"},{"v":0,"d":"$0"},{"v":300,"d":"$300"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH354","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK354","v":{"v":300,"d":"$300.00"}},{"$f":"'REHAB ESTIMATOR'!AN354","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B355:S355)","v":"Kitchen sink bowl, composite, undermount"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T355","v":0},{"$f":"T('REHAB ESTIMATOR'!W355:X355)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH355","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I367","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH355","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK355","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN355","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B356:S356)","v":"Bathrooms"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T356","v":0},{"$f":"T('REHAB ESTIMATOR'!W356:X356)","v":""},{"$f":"'REHAB ESTIMATOR'!AH356","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH356","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK356","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN356","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B357:S357)","v":"Vanity cabinet"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T357","v":2},{"$f":"T('REHAB ESTIMATOR'!W357:X357)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH357","v":{"v":250,"d":"$250"}},{"v":900,"d":"$900"},{"v":0,"d":"$0"},{"v":1150,"d":"$1,150"},null,2,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH357","v":{"v":250,"d":"$250.00"}},{"$f":"'REHAB ESTIMATOR'!AK357","v":{"v":900,"d":"$900.00"}},{"$f":"'REHAB ESTIMATOR'!AN357","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B358:S358)","v":"New cabinet door pulls"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T358","v":0},{"$f":"T('REHAB ESTIMATOR'!W358:X358)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH358","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH358","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK358","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN358","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B359:S359)","v":"Vanity countertop, stone/solid surface"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T359","v":0},{"$f":"T('REHAB ESTIMATOR'!W359:X359)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH359","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH359","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK359","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN359","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B360:S360)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T360","v":0},{"$f":"T('REHAB ESTIMATOR'!W360:X360)","v":""},{"$f":"'REHAB ESTIMATOR'!AH360","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH360","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK360","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN360","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B361:S361)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T361","v":0},{"$f":"T('REHAB ESTIMATOR'!W361:X361)","v":""},{"$f":"'REHAB ESTIMATOR'!AH361","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH361","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK361","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN361","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P375","v":148}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG363)","v":"CABINETS & COUNTERTOPS TOTAL"},{"$nulls":7},{"$f":"SUM(K354:K374)","v":{"v":800,"d":"$800"}},{"$f":"SUM(L354:L374)","v":{"v":5405,"d":"$5,405"}},{"$f":"SUM(M354:M374)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N354:O374)","v":{"v":6205,"d":"$6,205"}},null,{"$f":"SUM(P353:P373)","v":148},{"$nulls":4},{"$f":"SUM(U354:U374)","v":{"v":800,"d":"$800.00"}},{"$f":"SUM(V354:V374)","v":{"v":5405,"d":"$5,405.00"}},{"$f":"SUM(W354:W374)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P377","v":148}]
[{"$nulls":15},{"$f":"P375","v":148}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B366:S366)","v":"DOORS & TRIM"},{"$nulls":5},{"$f":"SUM(I379:I396)","v":129},{"$nulls":6},129]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B367:S367)","v":"Finish carpentry bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T367","v":0},{"$f":"T('REHAB ESTIMATOR'!W367:X367)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH367","v":{"v":0,"d":"$0"}},{"$f":"V379","v":{"v":0,"d":"$0"}},{"$f":"W379","v":{"v":0,"d":"$0"}},{"$f":"SUM(K379:M379)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH367","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK367","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN367","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B368:S368)","v":"Interior door, prehung, hollow-core door"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T368","v":13},{"$f":"T('REHAB ESTIMATOR'!W368:X368)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH368","v":{"v":975,"d":"$975"}},{"v":975,"d":"$975"},{"v":0,"d":"$0"},{"$f":"SUM(K380:M380)","v":{"v":1950,"d":"$1,950"}},null,13,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH368","v":{"v":975,"d":"$975.00"}},{"$f":"'REHAB ESTIMATOR'!AK368","v":{"v":975,"d":"$975.00"}},{"$f":"'REHAB ESTIMATOR'!AN368","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B369:S369)","v":"Interior mirrored, sliding, closet doors"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T369","v":0},{"$f":"T('REHAB ESTIMATOR'!W369:X369)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH369","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH369","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK369","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN369","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B370:S370)","v":"Interior bi-fold, closet doors"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T370","v":3},{"$f":"T('REHAB ESTIMATOR'!W370:X370)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH370","v":{"v":225,"d":"$225"}},{"v":300,"d":"$300"},{"v":0,"d":"$0"},{"v":525,"d":"$525"},null,3,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH370","v":{"v":225,"d":"$225.00"}},{"$f":"'REHAB ESTIMATOR'!AK370","v":{"v":300,"d":"$300.00"}},{"$f":"'REHAB ESTIMATOR'!AN370","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B371:S371)","v":"Door hardware, knobs only"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T371","v":13},{"$f":"T('REHAB ESTIMATOR'!W371:X371)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH371","v":{"v":195,"d":"$195"}},{"v":195,"d":"$195"},{"v":0,"d":"$0"},{"v":390,"d":"$390"},null,13,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH371","v":{"v":195,"d":"$195.00"}},{"$f":"'REHAB ESTIMATOR'!AK371","v":{"v":195,"d":"$195.00"}},{"$f":"'REHAB ESTIMATOR'!AN371","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B372:S372)","v":"Door casings"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T372","v":0},{"$f":"T('REHAB ESTIMATOR'!W372:X372)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH372","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH372","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK372","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN372","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B373:S373)","v":"Window casings"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T373","v":0},{"$f":"T('REHAB ESTIMATOR'!W373:X373)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH373","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH373","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK373","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN373","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B374:S374)","v":"Window sills"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T374","v":0},{"$f":"T('REHAB ESTIMATOR'!W374:X374)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH374","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH374","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK374","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN374","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B375:S375)","v":"Wood  base"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T375","v":100},{"$f":"T('REHAB ESTIMATOR'!W375:X375)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH375","v":{"v":175,"d":"$175"}},{"v":100,"d":"$100"},{"v":0,"d":"$0"},{"v":275,"d":"$275"},null,100,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH375","v":{"v":175,"d":"$175.00"}},{"$f":"'REHAB ESTIMATOR'!AK375","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AN375","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B376:S376)","v":"Crown molding"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T376","v":0},{"$f":"T('REHAB ESTIMATOR'!W376:X376)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH376","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH376","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK376","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN376","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B377:S377)","v":"Raised panel wood wainscoting"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T377","v":0},{"$f":"T('REHAB ESTIMATOR'!W377:X377)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH377","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH377","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK377","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN377","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B378:S378)","v":"Bead board wainscoting"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T378","v":0},{"$f":"T('REHAB ESTIMATOR'!W378:X378)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH378","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH378","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK378","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN378","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B379:S379)","v":"Fireplace mantel"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T379","v":0},{"$f":"T('REHAB ESTIMATOR'!W379:X379)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH379","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH379","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK379","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN379","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B380:S380)","v":"Wood columns"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T380","v":0},{"$f":"T('REHAB ESTIMATOR'!W380:X380)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH380","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH380","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK380","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN380","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B381:S381)","v":"Closet shelf and rod"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T381","v":0},{"$f":"T('REHAB ESTIMATOR'!W381:X381)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH381","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH381","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK381","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN381","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B382:S382)","v":"Closet kit, 8ft long"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T382","v":0},{"$f":"T('REHAB ESTIMATOR'!W382:X382)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH382","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH382","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK382","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN382","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B383:S383)","v":"Wood handrail - rail only"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T383","v":0},{"$f":"T('REHAB ESTIMATOR'!W383:X383)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH383","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH383","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK383","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN383","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B384:S384)","v":"Wood balusters"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T384","v":0},{"$f":"T('REHAB ESTIMATOR'!W384:X384)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH384","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH384","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK384","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN384","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B385:S385)","v":"Iron balusters"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T385","v":0},{"$f":"T('REHAB ESTIMATOR'!W385:X385)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH385","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH385","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK385","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN385","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B386:S386)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T386","v":0},{"$f":"T('REHAB ESTIMATOR'!W386:X386)","v":""},{"$f":"'REHAB ESTIMATOR'!AH386","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH386","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK386","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN386","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P400","v":258}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG388)","v":"DOORS & TRIM TOTAL"},{"$nulls":7},{"$f":"SUM(K379:K399)","v":{"v":1570,"d":"$1,570"}},{"$f":"SUM(L379:L399)","v":{"v":1570,"d":"$1,570"}},{"$f":"SUM(M379:M399)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N379:O399)","v":{"v":3140,"d":"$3,140"}},null,{"$f":"SUM(P378:P397)","v":258},{"$nulls":4},{"$f":"SUM(U379:U399)","v":{"v":1570,"d":"$1,570.00"}},{"$f":"SUM(V379:V399)","v":{"v":1570,"d":"$1,570.00"}},{"$f":"SUM(W379:W399)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P402","v":258}]
[{"$nulls":15},{"$f":"P400","v":258}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B391:S391)","v":"CARPET & RESILIENT"},{"$nulls":5},{"$f":"SUM(I404:I421)","v":110},{"$nulls":6},110]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B392:S392)","v":"Carpeting & Resilient bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T392","v":0},{"$f":"T('REHAB ESTIMATOR'!W392:X392)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH392","v":{"v":0,"d":"$0"}},{"$f":"V404","v":{"v":0,"d":"$0"}},{"$f":"W404","v":{"v":0,"d":"$0"}},{"$f":"SUM(K404:M404)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH392","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK392","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN392","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B393:S393)","v":"Carpeting"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T393","v":0},{"$f":"T('REHAB ESTIMATOR'!W393:X393)","v":""},{"$f":"'REHAB ESTIMATOR'!AH393","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K405:M405)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH393","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK393","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN393","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B394:S394)","v":"Carpet, economy grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T394","v":0},{"$f":"T('REHAB ESTIMATOR'!W394:X394)","v":"sy"},{"$f":"'REHAB ESTIMATOR'!AH394","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH394","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK394","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN394","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B395:S395)","v":"Carpet average grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T395","v":100},{"$f":"T('REHAB ESTIMATOR'!W395:X395)","v":"sy"},{"$f":"'REHAB ESTIMATOR'!AH395","v":{"v":600,"d":"$600"}},{"v":1800,"d":"$1,800"},{"v":0,"d":"$0"},{"v":2400,"d":"$2,400"},null,100,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH395","v":{"v":600,"d":"$600.00"}},{"$f":"'REHAB ESTIMATOR'!AK395","v":{"v":1800,"d":"$1,800.00"}},{"$f":"'REHAB ESTIMATOR'!AN395","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B396:S396)","v":"Carpet, premium grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T396","v":10},{"$f":"T('REHAB ESTIMATOR'!W396:X396)","v":"sy"},{"$f":"'REHAB ESTIMATOR'!AH396","v":{"v":60,"d":"$60"}},{"v":270,"d":"$270"},{"v":0,"d":"$0"},{"v":330,"d":"$330"},null,10,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH396","v":{"v":60,"d":"$60.00"}},{"$f":"'REHAB ESTIMATOR'!AK396","v":{"v":270,"d":"$270.00"}},{"$f":"'REHAB ESTIMATOR'!AN396","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B397:S397)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T397","v":0},{"$f":"T('REHAB ESTIMATOR'!W397:X397)","v":""},{"$f":"'REHAB ESTIMATOR'!AH397","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH397","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK397","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN397","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B398:S398)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T398","v":0},{"$f":"T('REHAB ESTIMATOR'!W398:X398)","v":""},{"$f":"'REHAB ESTIMATOR'!AH398","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH398","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK398","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN398","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B399:S399)","v":"Sheet Vinyl"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T399","v":0},{"$f":"T('REHAB ESTIMATOR'!W399:X399)","v":""},{"$f":"'REHAB ESTIMATOR'!AH399","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH399","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK399","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN399","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B400:S400)","v":"Sheet vinyl, economy grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T400","v":0},{"$f":"T('REHAB ESTIMATOR'!W400:X400)","v":"sy"},{"$f":"'REHAB ESTIMATOR'!AH400","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH400","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK400","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN400","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B401:S401)","v":"Sheet vinyl, average grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T401","v":0},{"$f":"T('REHAB ESTIMATOR'!W401:X401)","v":"sy"},{"$f":"'REHAB ESTIMATOR'!AH401","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH401","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK401","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN401","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B402:S402)","v":"Sheet vinyl, premium grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T402","v":0},{"$f":"T('REHAB ESTIMATOR'!W402:X402)","v":"sy"},{"$f":"'REHAB ESTIMATOR'!AH402","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH402","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK402","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN402","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B403:S403)","v":"Clean and wax vinyl"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T403","v":0},{"$f":"T('REHAB ESTIMATOR'!W403:X403)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH403","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH403","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK403","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN403","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B404:S404)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T404","v":0},{"$f":"T('REHAB ESTIMATOR'!W404:X404)","v":""},{"$f":"'REHAB ESTIMATOR'!AH404","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH404","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK404","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN404","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B405:S405)","v":"Vinyl Tile"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T405","v":0},{"$f":"T('REHAB ESTIMATOR'!W405:X405)","v":""},{"$f":"'REHAB ESTIMATOR'!AH405","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH405","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK405","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN405","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B406:S406)","v":"Vinyl tile, economy grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T406","v":0},{"$f":"T('REHAB ESTIMATOR'!W406:X406)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH406","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH406","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK406","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN406","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B407:S407)","v":"Vinyl tile, average grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T407","v":0},{"$f":"T('REHAB ESTIMATOR'!W407:X407)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH407","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH407","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK407","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN407","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B408:S408)","v":"Vinyl tile, premium grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T408","v":0},{"$f":"T('REHAB ESTIMATOR'!W408:X408)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH408","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH408","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK408","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN408","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B409:S409)","v":"Clean and wax vinyl"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T409","v":0},{"$f":"T('REHAB ESTIMATOR'!W409:X409)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH409","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH409","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK409","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN409","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B410:S410)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T410","v":0},{"$f":"T('REHAB ESTIMATOR'!W410:X410)","v":""},{"$f":"'REHAB ESTIMATOR'!AH410","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH410","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK410","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN410","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B411:S411)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T411","v":0},{"$f":"T('REHAB ESTIMATOR'!W411:X411)","v":""},{"$f":"'REHAB ESTIMATOR'!AH411","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH411","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK411","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN411","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P425","v":220}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG413)","v":"CARPET & RESILIENT TOTAL"},{"$nulls":7},{"$f":"SUM(K404:K424)","v":{"v":660,"d":"$660"}},{"$f":"SUM(L404:L424)","v":{"v":2070,"d":"$2,070"}},{"$f":"SUM(M404:M424)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N404:O424)","v":{"v":2730,"d":"$2,730"}},null,{"$f":"SUM(P403:P411)","v":220},{"$nulls":4},{"$f":"SUM(U404:U424)","v":{"v":660,"d":"$660.00"}},{"$f":"SUM(V404:V424)","v":{"v":2070,"d":"$2,070.00"}},{"$f":"SUM(W404:W424)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P427","v":220}]
[{"$nulls":15},{"$f":"P425","v":220}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B416:S416)","v":"HARDWOOD FLOORING"},{"$nulls":5},{"$f":"SUM(I429:I446)","v":200},{"$nulls":6},200]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B417:S417)","v":"Hardwood floors, bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T417","v":0},{"$f":"T('REHAB ESTIMATOR'!W417:X417)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH417","v":{"v":0,"d":"$0"}},{"$f":"V429","v":{"v":0,"d":"$0"}},{"$f":"W429","v":{"v":0,"d":"$0"}},{"$f":"SUM(K429:M429)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH417","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK417","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN417","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B418:S418)","v":"Laminate Flooring"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T418","v":0},{"$f":"T('REHAB ESTIMATOR'!W418:X418)","v":""},{"$f":"'REHAB ESTIMATOR'!AH418","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K430:M430)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH418","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK418","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN418","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B419:S419)","v":"Laminate wood flooring, economy grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T419","v":0},{"$f":"T('REHAB ESTIMATOR'!W419:X419)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH419","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH419","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK419","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN419","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B420:S420)","v":"Laminate wood flooring, average grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T420","v":0},{"$f":"T('REHAB ESTIMATOR'!W420:X420)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH420","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH420","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK420","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN420","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B421:S421)","v":"Laminate wood flooring, premium grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T421","v":0},{"$f":"T('REHAB ESTIMATOR'!W421:X421)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH421","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH421","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK421","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN421","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B422:S422)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T422","v":0},{"$f":"T('REHAB ESTIMATOR'!W422:X422)","v":""},{"$f":"'REHAB ESTIMATOR'!AH422","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH422","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK422","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN422","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B423:S423)","v":"Hardwood Flooring"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T423","v":0},{"$f":"T('REHAB ESTIMATOR'!W423:X423)","v":""},{"$f":"'REHAB ESTIMATOR'!AH423","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH423","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK423","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN423","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B424:S424)","v":"Hardwood flooring, economy grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T424","v":0},{"$f":"T('REHAB ESTIMATOR'!W424:X424)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH424","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH424","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK424","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN424","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B425:S425)","v":"Hardwood flooring, average grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T425","v":200},{"$f":"T('REHAB ESTIMATOR'!W425:X425)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH425","v":{"v":600,"d":"$600"}},{"v":800,"d":"$800"},{"v":0,"d":"$0"},{"v":1400,"d":"$1,400"},null,200,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH425","v":{"v":600,"d":"$600.00"}},{"$f":"'REHAB ESTIMATOR'!AK425","v":{"v":800,"d":"$800.00"}},{"$f":"'REHAB ESTIMATOR'!AN425","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B426:S426)","v":"Hardwood flooring, premium grade"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T426","v":0},{"$f":"T('REHAB ESTIMATOR'!W426:X426)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH426","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH426","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK426","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN426","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B427:S427)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T427","v":0},{"$f":"T('REHAB ESTIMATOR'!W427:X427)","v":""},{"$f":"'REHAB ESTIMATOR'!AH427","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH427","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK427","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN427","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B428:S428)","v":"Hardwood Floor Refinishing"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T428","v":0},{"$f":"T('REHAB ESTIMATOR'!W428:X428)","v":""},{"$f":"'REHAB ESTIMATOR'!AH428","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH428","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK428","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN428","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B429:S429)","v":"Floor refinishing"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T429","v":0},{"$f":"T('REHAB ESTIMATOR'!W429:X429)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH429","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH429","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK429","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN429","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B430:S430)","v":"Lacing new hardwood to match existing, case-by-case"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T430","v":0},{"$f":"T('REHAB ESTIMATOR'!W430:X430)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH430","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH430","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK430","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN430","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B431:S431)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T431","v":0},{"$f":"T('REHAB ESTIMATOR'!W431:X431)","v":""},{"$f":"'REHAB ESTIMATOR'!AH431","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH431","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK431","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN431","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B432:S432)","v":"Miscellaneous"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T432","v":0},{"$f":"T('REHAB ESTIMATOR'!W432:X432)","v":""},{"$f":"'REHAB ESTIMATOR'!AH432","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH432","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK432","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN432","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B433:S433)","v":"Stair treads, 4ft avg"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T433","v":0},{"$f":"T('REHAB ESTIMATOR'!W433:X433)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH433","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH433","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK433","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN433","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B434:S434)","v":"Shoe moldings"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T434","v":0},{"$f":"T('REHAB ESTIMATOR'!W434:X434)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH434","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH434","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK434","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN434","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B435:S435)","v":"Underlayment"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T435","v":0},{"$f":"T('REHAB ESTIMATOR'!W435:X435)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH435","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH435","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK435","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN435","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B436:S436)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T436","v":0},{"$f":"T('REHAB ESTIMATOR'!W436:X436)","v":""},{"$f":"'REHAB ESTIMATOR'!AH436","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH436","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK436","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN436","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P450","v":200}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG438)","v":"HARDWOOD FLOORING TOTAL"},{"$nulls":7},{"$f":"SUM(K429:K449)","v":{"v":600,"d":"$600"}},{"$f":"SUM(L429:L449)","v":{"v":800,"d":"$800"}},{"$f":"SUM(M429:M449)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N429:O449)","v":{"v":1400,"d":"$1,400"}},null,{"$f":"SUM(P428:P436)","v":200},{"$nulls":4},{"$f":"SUM(U429:U449)","v":{"v":600,"d":"$600.00"}},{"$f":"SUM(V429:V449)","v":{"v":800,"d":"$800.00"}},{"$f":"SUM(W429:W449)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P452","v":200}]
[{"$nulls":15},{"$f":"P450","v":200}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B441:S441)","v":"TILING"},{"$nulls":5},{"$f":"SUM(I454:I471)","v":385},{"$nulls":6},385]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B442:S442)","v":"Tiling bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T442","v":0},{"$f":"T('REHAB ESTIMATOR'!W442:X442)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH442","v":{"v":0,"d":"$0"}},{"$f":"V454","v":{"v":0,"d":"$0"}},{"$f":"W454","v":{"v":0,"d":"$0"}},{"$f":"SUM(K454:M454)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH442","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK442","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN442","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B443:S443)","v":"Kitchen "},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T443","v":0},{"$f":"T('REHAB ESTIMATOR'!W443:X443)","v":""},{"$f":"'REHAB ESTIMATOR'!AH443","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K455:M455)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH443","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK443","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN443","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B444:S444)","v":"Kitchen backsplash, mosaic tile"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T444","v":25},{"$f":"T('REHAB ESTIMATOR'!W444:X444)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH444","v":{"v":125,"d":"$125"}},{"v":250,"d":"$250"},{"v":0,"d":"$0"},{"v":375,"d":"$375"},null,25,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH444","v":{"v":125,"d":"$125.00"}},{"$f":"'REHAB ESTIMATOR'!AK444","v":{"v":250,"d":"$250.00"}},{"$f":"'REHAB ESTIMATOR'!AN444","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B445:S445)","v":"Floor tile, Kitchen"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T445","v":50},{"$f":"T('REHAB ESTIMATOR'!W445:X445)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH445","v":{"v":200,"d":"$200"}},{"v":300,"d":"$300"},{"v":0,"d":"$0"},{"v":500,"d":"$500"},null,50,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH445","v":{"v":200,"d":"$200.00"}},{"$f":"'REHAB ESTIMATOR'!AK445","v":{"v":300,"d":"$300.00"}},{"$f":"'REHAB ESTIMATOR'!AN445","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B446:S446)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T446","v":0},{"$f":"T('REHAB ESTIMATOR'!W446:X446)","v":""},{"$f":"'REHAB ESTIMATOR'!AH446","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH446","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK446","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN446","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B447:S447)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T447","v":0},{"$f":"T('REHAB ESTIMATOR'!W447:X447)","v":""},{"$f":"'REHAB ESTIMATOR'!AH447","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH447","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK447","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN447","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B448:S448)","v":"Bathrooms"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T448","v":0},{"$f":"T('REHAB ESTIMATOR'!W448:X448)","v":""},{"$f":"'REHAB ESTIMATOR'!AH448","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH448","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK448","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN448","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B449:S449)","v":"Shower tile, standard"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T449","v":120},{"$f":"T('REHAB ESTIMATOR'!W449:X449)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH449","v":{"v":480,"d":"$480"}},{"v":480,"d":"$480"},{"v":0,"d":"$0"},{"v":960,"d":"$960"},null,120,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH449","v":{"v":480,"d":"$480.00"}},{"$f":"'REHAB ESTIMATOR'!AK449","v":{"v":480,"d":"$480.00"}},{"$f":"'REHAB ESTIMATOR'!AN449","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B450:S450)","v":"Shower tile, accent mosaic tile"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T450","v":10},{"$f":"T('REHAB ESTIMATOR'!W450:X450)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH450","v":{"v":40,"d":"$40"}},{"v":120,"d":"$120"},{"v":0,"d":"$0"},{"v":160,"d":"$160"},null,10,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH450","v":{"v":40,"d":"$40.00"}},{"$f":"'REHAB ESTIMATOR'!AK450","v":{"v":120,"d":"$120.00"}},{"$f":"'REHAB ESTIMATOR'!AN450","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B451:S451)","v":"Floor tile, bathrooms"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T451","v":100},{"$f":"T('REHAB ESTIMATOR'!W451:X451)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH451","v":{"v":400,"d":"$400"}},{"v":500,"d":"$500"},{"v":0,"d":"$0"},{"v":900,"d":"$900"},null,100,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH451","v":{"v":400,"d":"$400.00"}},{"$f":"'REHAB ESTIMATOR'!AK451","v":{"v":500,"d":"$500.00"}},{"$f":"'REHAB ESTIMATOR'!AN451","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B452:S452)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T452","v":0},{"$f":"T('REHAB ESTIMATOR'!W452:X452)","v":""},{"$f":"'REHAB ESTIMATOR'!AH452","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH452","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK452","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN452","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B453:S453)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T453","v":0},{"$f":"T('REHAB ESTIMATOR'!W453:X453)","v":""},{"$f":"'REHAB ESTIMATOR'!AH453","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH453","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK453","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN453","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B454:S454)","v":"Miscellaneous Tiling"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T454","v":0},{"$f":"T('REHAB ESTIMATOR'!W454:X454)","v":""},{"$f":"'REHAB ESTIMATOR'!AH454","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH454","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK454","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN454","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B455:S455)","v":"Floor tile, entry "},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T455","v":80},{"$f":"T('REHAB ESTIMATOR'!W455:X455)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH455","v":{"v":320,"d":"$320"}},{"v":320,"d":"$320"},{"v":0,"d":"$0"},{"v":640,"d":"$640"},null,80,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH455","v":{"v":320,"d":"$320.00"}},{"$f":"'REHAB ESTIMATOR'!AK455","v":{"v":320,"d":"$320.00"}},{"$f":"'REHAB ESTIMATOR'!AN455","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B456:S456)","v":"Fireplace tiling"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T456","v":0},{"$f":"T('REHAB ESTIMATOR'!W456:X456)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH456","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH456","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK456","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN456","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B457:S457)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T457","v":0},{"$f":"T('REHAB ESTIMATOR'!W457:X457)","v":""},{"$f":"'REHAB ESTIMATOR'!AH457","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH457","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK457","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN457","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B458:S458)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T458","v":0},{"$f":"T('REHAB ESTIMATOR'!W458:X458)","v":""},{"$f":"'REHAB ESTIMATOR'!AH458","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I470","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH458","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK458","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN458","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B459:S459)","v":"Other"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T459","v":0},{"$f":"T('REHAB ESTIMATOR'!W459:X459)","v":""},{"$f":"'REHAB ESTIMATOR'!AH459","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH459","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK459","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN459","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B460:S460)","v":"Backer board 1/4\" at floor tile"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T460","v":0},{"$f":"T('REHAB ESTIMATOR'!W460:X460)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH460","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH460","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK460","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN460","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B461:S461)","v":"Backer board 1/2\" at wall tile"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T461","v":0},{"$f":"T('REHAB ESTIMATOR'!W461:X461)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH461","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH461","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK461","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN461","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P475","v":770}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG463)","v":"TILING TOTAL"},{"$nulls":7},{"$f":"SUM(K454:K474)","v":{"v":1565,"d":"$1,565"}},{"$f":"SUM(L454:L474)","v":{"v":1970,"d":"$1,970"}},{"$f":"SUM(M454:M474)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N454:O474)","v":{"v":3535,"d":"$3,535"}},null,{"$f":"SUM(P453:P473)","v":770},{"$nulls":4},{"$f":"SUM(U454:U474)","v":{"v":1565,"d":"$1,565.00"}},{"$f":"SUM(V454:V474)","v":{"v":1970,"d":"$1,970.00"}},{"$f":"SUM(W454:W474)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P477","v":770}]
[{"$nulls":15},{"$f":"P475","v":770}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B466:S466)","v":"PAINTING"},{"$nulls":5},{"$f":"SUM(I479:I496)","v":66},{"$nulls":6},66]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B467:S467)","v":"Exterior Painting"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T467","v":0},{"$f":"T('REHAB ESTIMATOR'!W467:X467)","v":""},{"$f":"'REHAB ESTIMATOR'!AH467","v":{"v":0,"d":"$0"}},{"$f":"V479","v":{"v":0,"d":"$0"}},{"$f":"W479","v":{"v":0,"d":"$0"}},{"$f":"SUM(K479:M479)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH467","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK467","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN467","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B468:S468)","v":"Exterior painting, bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T468","v":0},{"$f":"T('REHAB ESTIMATOR'!W468:X468)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH468","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K480:M480)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH468","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK468","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN468","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B469:S469)","v":"Exterior painting materials allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T469","v":30},{"$f":"T('REHAB ESTIMATOR'!W469:X469)","v":"gal"},{"$f":"'REHAB ESTIMATOR'!AH469","v":{"v":0,"d":"$0"}},{"v":1050,"d":"$1,050"},{"v":0,"d":"$0"},{"v":1050,"d":"$1,050"},null,30,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH469","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK469","v":{"v":1050,"d":"$1,050.00"}},{"$f":"'REHAB ESTIMATOR'!AN469","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B470:S470)","v":"Prep/clean siding"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T470","v":0},{"$f":"T('REHAB ESTIMATOR'!W470:X470)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH470","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH470","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK470","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN470","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B471:S471)","v":"Paint siding"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T471","v":0},{"$f":"T('REHAB ESTIMATOR'!W471:X471)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH471","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH471","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK471","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN471","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B472:S472)","v":"Paint exterior door"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T472","v":0},{"$f":"T('REHAB ESTIMATOR'!W472:X472)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH472","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH472","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK472","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN472","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B473:S473)","v":"Paint trim only"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T473","v":0},{"$f":"T('REHAB ESTIMATOR'!W473:X473)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH473","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH473","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK473","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN473","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B474:S474)","v":"Sand & refinish decking"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T474","v":0},{"$f":"T('REHAB ESTIMATOR'!W474:X474)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH474","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH474","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK474","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN474","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B475:S475)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T475","v":0},{"$f":"T('REHAB ESTIMATOR'!W475:X475)","v":""},{"$f":"'REHAB ESTIMATOR'!AH475","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH475","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK475","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN475","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B476:S476)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T476","v":0},{"$f":"T('REHAB ESTIMATOR'!W476:X476)","v":""},{"$f":"'REHAB ESTIMATOR'!AH476","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH476","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK476","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN476","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B477:S477)","v":"Interior Painting"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T477","v":0},{"$f":"T('REHAB ESTIMATOR'!W477:X477)","v":""},{"$f":"'REHAB ESTIMATOR'!AH477","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH477","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK477","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN477","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B478:S478)","v":"Interior painting, bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T478","v":1},{"$f":"T('REHAB ESTIMATOR'!W478:X478)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH478","v":{"v":2000,"d":"$2,000"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":2000,"d":"$2,000"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH478","v":{"v":2000,"d":"$2,000.00"}},{"$f":"'REHAB ESTIMATOR'!AK478","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN478","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B479:S479)","v":"Interior painting materials allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T479","v":35},{"$f":"T('REHAB ESTIMATOR'!W479:X479)","v":"gal"},{"$f":"'REHAB ESTIMATOR'!AH479","v":{"v":0,"d":"$0"}},{"v":1225,"d":"$1,225"},{"v":0,"d":"$0"},{"v":1225,"d":"$1,225"},null,35,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH479","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK479","v":{"v":1225,"d":"$1,225.00"}},{"$f":"'REHAB ESTIMATOR'!AN479","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B480:S480)","v":"Paint doors & frames"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T480","v":0},{"$f":"T('REHAB ESTIMATOR'!W480:X480)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH480","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH480","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK480","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN480","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B481:S481)","v":"Paint walls"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T481","v":0},{"$f":"T('REHAB ESTIMATOR'!W481:X481)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH481","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH481","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK481","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN481","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B482:S482)","v":"Paint ceilings"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T482","v":0},{"$f":"T('REHAB ESTIMATOR'!W482:X482)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH482","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH482","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK482","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN482","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B483:S483)","v":"Paint wood base"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T483","v":0},{"$f":"T('REHAB ESTIMATOR'!W483:X483)","v":"lf"},{"$f":"'REHAB ESTIMATOR'!AH483","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH483","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK483","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN483","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B484:S484)","v":"Strip, paint cabinets/vanities"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T484","v":0},{"$f":"T('REHAB ESTIMATOR'!W484:X484)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH484","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH484","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK484","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN484","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B485:S485)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T485","v":0},{"$f":"T('REHAB ESTIMATOR'!W485:X485)","v":""},{"$f":"'REHAB ESTIMATOR'!AH485","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH485","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK485","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN485","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B486:S486)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T486","v":0},{"$f":"T('REHAB ESTIMATOR'!W486:X486)","v":""},{"$f":"'REHAB ESTIMATOR'!AH486","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH486","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK486","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN486","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P500","v":132}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG488)","v":"PAINTING TOTAL"},{"$nulls":7},{"$f":"SUM(K479:K499)","v":{"v":2000,"d":"$2,000"}},{"$f":"SUM(L479:L499)","v":{"v":2275,"d":"$2,275"}},{"$f":"SUM(M479:M499)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N479:O499)","v":{"v":4275,"d":"$4,275"}},null,{"$f":"SUM(P478:P498)","v":132},{"$nulls":4},{"$f":"SUM(U479:U499)","v":{"v":2000,"d":"$2,000.00"}},{"$f":"SUM(V479:V499)","v":{"v":2275,"d":"$2,275.00"}},{"$f":"SUM(W479:W499)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P502","v":132}]
[{"$nulls":15},{"$f":"P500","v":132}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B491:S491)","v":"APPLIANCES"},{"$nulls":5},{"$f":"SUM(I504:I521)","v":5},{"$nulls":6},5]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B492:S492)","v":"Appliances, Bid/Allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T492","v":0},{"$f":"T('REHAB ESTIMATOR'!W492:X492)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH492","v":{"v":0,"d":"$0"}},{"$f":"V504","v":{"v":0,"d":"$0"}},{"$f":"W504","v":{"v":0,"d":"$0"}},{"$f":"SUM(K504:M504)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH492","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK492","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN492","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B493:S493)","v":"Refrigerator, economy"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T493","v":0},{"$f":"T('REHAB ESTIMATOR'!W493:X493)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH493","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K505:M505)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH493","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK493","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN493","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B494:S494)","v":"Refrigerator, average"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T494","v":1},{"$f":"T('REHAB ESTIMATOR'!W494:X494)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH494","v":{"v":0,"d":"$0"}},{"v":1100,"d":"$1,100"},{"v":0,"d":"$0"},{"v":1100,"d":"$1,100"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH494","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK494","v":{"v":1100,"d":"$1,100.00"}},{"$f":"'REHAB ESTIMATOR'!AN494","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B495:S495)","v":"Refrigerator, premium"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T495","v":0},{"$f":"T('REHAB ESTIMATOR'!W495:X495)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH495","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH495","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK495","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN495","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B496:S496)","v":"Range, economy"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T496","v":0},{"$f":"T('REHAB ESTIMATOR'!W496:X496)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH496","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH496","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK496","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN496","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B497:S497)","v":"Range, average"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T497","v":1},{"$f":"T('REHAB ESTIMATOR'!W497:X497)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH497","v":{"v":0,"d":"$0"}},{"v":800,"d":"$800"},{"v":0,"d":"$0"},{"v":800,"d":"$800"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH497","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK497","v":{"v":800,"d":"$800.00"}},{"$f":"'REHAB ESTIMATOR'!AN497","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B498:S498)","v":"Range, premium"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T498","v":0},{"$f":"T('REHAB ESTIMATOR'!W498:X498)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH498","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH498","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK498","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN498","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B499:S499)","v":"Range hood, under cabinet"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T499","v":1},{"$f":"T('REHAB ESTIMATOR'!W499:X499)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH499","v":{"v":0,"d":"$0"}},{"v":200,"d":"$200"},{"v":0,"d":"$0"},{"v":200,"d":"$200"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH499","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK499","v":{"v":200,"d":"$200.00"}},{"$f":"'REHAB ESTIMATOR'!AN499","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B500:S500)","v":"Range hood, wall mounted"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T500","v":0},{"$f":"T('REHAB ESTIMATOR'!W500:X500)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH500","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH500","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK500","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN500","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B501:S501)","v":"Range hood, island"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T501","v":0},{"$f":"T('REHAB ESTIMATOR'!W501:X501)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH501","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH501","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK501","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN501","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B502:S502)","v":"Wall oven, single"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T502","v":0},{"$f":"T('REHAB ESTIMATOR'!W502:X502)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH502","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH502","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK502","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN502","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B503:S503)","v":"Wall oven double"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T503","v":0},{"$f":"T('REHAB ESTIMATOR'!W503:X503)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH503","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH503","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK503","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN503","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B504:S504)","v":"Dishwasher, economy"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T504","v":0},{"$f":"T('REHAB ESTIMATOR'!W504:X504)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH504","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH504","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK504","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN504","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B505:S505)","v":"Dishwasher, average"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T505","v":1},{"$f":"T('REHAB ESTIMATOR'!W505:X505)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH505","v":{"v":0,"d":"$0"}},{"v":500,"d":"$500"},{"v":0,"d":"$0"},{"v":500,"d":"$500"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH505","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK505","v":{"v":500,"d":"$500.00"}},{"$f":"'REHAB ESTIMATOR'!AN505","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B506:S506)","v":"Dishwasher, premium"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T506","v":0},{"$f":"T('REHAB ESTIMATOR'!W506:X506)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH506","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH506","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK506","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN506","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B507:S507)","v":"Microwave, built-in"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T507","v":0},{"$f":"T('REHAB ESTIMATOR'!W507:X507)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH507","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH507","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK507","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN507","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B508:S508)","v":"Microwave, countertop"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T508","v":0},{"$f":"T('REHAB ESTIMATOR'!W508:X508)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH508","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH508","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK508","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN508","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B509:S509)","v":"Appliance Delivery"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T509","v":1},{"$f":"T('REHAB ESTIMATOR'!W509:X509)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH509","v":{"v":0,"d":"$0"}},{"v":75,"d":"$75"},{"v":0,"d":"$0"},{"v":75,"d":"$75"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH509","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK509","v":{"v":75,"d":"$75.00"}},{"$f":"'REHAB ESTIMATOR'!AN509","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B510:S510)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T510","v":0},{"$f":"T('REHAB ESTIMATOR'!W510:X510)","v":""},{"$f":"'REHAB ESTIMATOR'!AH510","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH510","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK510","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN510","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B511:S511)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T511","v":0},{"$f":"T('REHAB ESTIMATOR'!W511:X511)","v":""},{"$f":"'REHAB ESTIMATOR'!AH511","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH511","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK511","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN511","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P525","v":8}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG513)","v":"APPLIANCES TOTAL"},{"$nulls":7},{"$f":"SUM(K504:K524)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L504:L524)","v":{"v":2675,"d":"$2,675"}},{"$f":"SUM(M504:M524)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N504:O524)","v":{"v":2675,"d":"$2,675"}},null,{"$f":"SUM(P503:P513)","v":8},{"$nulls":4},{"$f":"SUM(U504:U524)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V504:V524)","v":{"v":2675,"d":"$2,675.00"}},{"$f":"SUM(W504:W524)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P527","v":8}]
[{"$nulls":15},{"$f":"P525","v":8}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B516:S516)","v":"PLUMBING"},{"$nulls":5},{"$f":"SUM(I529:I546)","v":21},{"$nulls":6},21]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B517:S517)","v":"Plumbing, bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T517","v":0},{"$f":"T('REHAB ESTIMATOR'!W517:X517)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH517","v":{"v":0,"d":"$0"}},{"$f":"V529","v":{"v":0,"d":"$0"}},{"$f":"W529","v":{"v":0,"d":"$0"}},{"$f":"SUM(K529:M529)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH517","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK517","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN517","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B518:S518)","v":"Miscellaneous Plumbing"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T518","v":0},{"$f":"T('REHAB ESTIMATOR'!W518:X518)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH518","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K530:M530)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH518","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK518","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN518","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B519:S519)","v":"Plumbing rough-in, per hour"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T519","v":8},{"$f":"T('REHAB ESTIMATOR'!W519:X519)","v":"hrs"},{"$f":"'REHAB ESTIMATOR'!AH519","v":{"v":520,"d":"$520"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":520,"d":"$520"},null,8,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH519","v":{"v":520,"d":"$520.00"}},{"$f":"'REHAB ESTIMATOR'!AK519","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN519","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B520:S520)","v":"Concrete demo for below slab rough-in"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T520","v":0},{"$f":"T('REHAB ESTIMATOR'!W520:X520)","v":"sf"},{"$f":"'REHAB ESTIMATOR'!AH520","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH520","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK520","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN520","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B521:S521)","v":"Plumbing finish work, per hour"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T521","v":0},{"$f":"T('REHAB ESTIMATOR'!W521:X521)","v":"hrs"},{"$f":"'REHAB ESTIMATOR'!AH521","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH521","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK521","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN521","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B522:S522)","v":"Replace gas hot water heater, 40 gallon"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T522","v":1},{"$f":"T('REHAB ESTIMATOR'!W522:X522)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH522","v":{"v":200,"d":"$200"}},{"v":350,"d":"$350"},{"v":0,"d":"$0"},{"v":550,"d":"$550"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH522","v":{"v":200,"d":"$200.00"}},{"$f":"'REHAB ESTIMATOR'!AK522","v":{"v":350,"d":"$350.00"}},{"$f":"'REHAB ESTIMATOR'!AN522","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B523:S523)","v":"Kitchen"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T523","v":0},{"$f":"T('REHAB ESTIMATOR'!W523:X523)","v":""},{"$f":"'REHAB ESTIMATOR'!AH523","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH523","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK523","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN523","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B524:S524)","v":"Kitchen faucet fixture"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T524","v":1},{"$f":"T('REHAB ESTIMATOR'!W524:X524)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH524","v":{"v":75,"d":"$75"}},{"v":135,"d":"$135"},{"v":0,"d":"$0"},{"v":210,"d":"$210"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH524","v":{"v":75,"d":"$75.00"}},{"$f":"'REHAB ESTIMATOR'!AK524","v":{"v":135,"d":"$135.00"}},{"$f":"'REHAB ESTIMATOR'!AN524","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B525:S525)","v":"Garbage disposal"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T525","v":1},{"$f":"T('REHAB ESTIMATOR'!W525:X525)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH525","v":{"v":50,"d":"$50"}},{"v":100,"d":"$100"},{"v":0,"d":"$0"},{"v":150,"d":"$150"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH525","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AK525","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AN525","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B526:S526)","v":"Hookup dishwasher"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T526","v":1},{"$f":"T('REHAB ESTIMATOR'!W526:X526)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH526","v":{"v":50,"d":"$50"}},{"v":25,"d":"$25"},{"v":0,"d":"$0"},{"v":75,"d":"$75"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH526","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AK526","v":{"v":25,"d":"$25.00"}},{"$f":"'REHAB ESTIMATOR'!AN526","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B527:S527)","v":"Water supply line for refrigerator"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T527","v":1},{"$f":"T('REHAB ESTIMATOR'!W527:X527)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH527","v":{"v":50,"d":"$50"}},{"v":25,"d":"$25"},{"v":0,"d":"$0"},{"v":75,"d":"$75"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH527","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AK527","v":{"v":25,"d":"$25.00"}},{"$f":"'REHAB ESTIMATOR'!AN527","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B528:S528)","v":"Bathrooms"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T528","v":0},{"$f":"T('REHAB ESTIMATOR'!W528:X528)","v":""},{"$f":"'REHAB ESTIMATOR'!AH528","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH528","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK528","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN528","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B529:S529)","v":"Bathroom faucet fixture"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T529","v":2},{"$f":"T('REHAB ESTIMATOR'!W529:X529)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH529","v":{"v":150,"d":"$150"}},{"v":250,"d":"$250"},{"v":0,"d":"$0"},{"v":400,"d":"$400"},null,2,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH529","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AK529","v":{"v":250,"d":"$250.00"}},{"$f":"'REHAB ESTIMATOR'!AN529","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B530:S530)","v":"Fiberglass shower stall"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T530","v":0},{"$f":"T('REHAB ESTIMATOR'!W530:X530)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH530","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH530","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK530","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN530","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B531:S531)","v":"Fiberglass tub"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T531","v":1},{"$f":"T('REHAB ESTIMATOR'!W531:X531)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH531","v":{"v":150,"d":"$150"}},{"v":185,"d":"$185"},{"v":0,"d":"$0"},{"v":335,"d":"$335"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH531","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AK531","v":{"v":185,"d":"$185.00"}},{"$f":"'REHAB ESTIMATOR'!AN531","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B532:S532)","v":"Fiberglass tub/shower surround"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T532","v":1},{"$f":"T('REHAB ESTIMATOR'!W532:X532)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH532","v":{"v":200,"d":"$200"}},{"v":300,"d":"$300"},{"v":0,"d":"$0"},{"v":500,"d":"$500"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH532","v":{"v":200,"d":"$200.00"}},{"$f":"'REHAB ESTIMATOR'!AK532","v":{"v":300,"d":"$300.00"}},{"$f":"'REHAB ESTIMATOR'!AN532","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B533:S533)","v":"Showerhead/tub kit"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T533","v":2},{"$f":"T('REHAB ESTIMATOR'!W533:X533)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH533","v":{"v":150,"d":"$150"}},{"v":270,"d":"$270"},{"v":0,"d":"$0"},{"v":420,"d":"$420"},null,2,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH533","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AK533","v":{"v":270,"d":"$270.00"}},{"$f":"'REHAB ESTIMATOR'!AN533","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B534:S534)","v":"Toilets"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T534","v":2},{"$f":"T('REHAB ESTIMATOR'!W534:X534)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH534","v":{"v":150,"d":"$150"}},{"v":250,"d":"$250"},{"v":0,"d":"$0"},{"v":400,"d":"$400"},null,2,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH534","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AK534","v":{"v":250,"d":"$250.00"}},{"$f":"'REHAB ESTIMATOR'!AN534","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B535:S535)","v":"Toilet seats"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T535","v":0},{"$f":"T('REHAB ESTIMATOR'!W535:X535)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH535","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH535","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK535","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN535","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B536:S536)","v":"Pedestal sink"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T536","v":0},{"$f":"T('REHAB ESTIMATOR'!W536:X536)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH536","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH536","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK536","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN536","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P550","v":42}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG538)","v":"PLUMBING TOTAL"},{"$nulls":7},{"$f":"SUM(K529:K549)","v":{"v":1745,"d":"$1,745"}},{"$f":"SUM(L529:L549)","v":{"v":1890,"d":"$1,890"}},{"$f":"SUM(M529:M549)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N529:O549)","v":{"v":3635,"d":"$3,635"}},null,{"$f":"SUM(P528:P548)","v":42},{"$nulls":4},{"$f":"SUM(U529:U549)","v":{"v":1745,"d":"$1,745.00"}},{"$f":"SUM(V529:V549)","v":{"v":1890,"d":"$1,890.00"}},{"$f":"SUM(W529:W549)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P552","v":42}]
[{"$nulls":15},{"$f":"P550","v":42}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B541:S541)","v":"HVAC"},{"$nulls":5},{"$f":"SUM(I554:I571)","v":11},{"$nulls":6},{"$f":"I553","v":11}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B542:S542)","v":"HVAC, bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T542","v":0},{"$f":"T('REHAB ESTIMATOR'!W542:X542)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH542","v":{"v":0,"d":"$0"}},{"$f":"V554","v":{"v":0,"d":"$0"}},{"$f":"W554","v":{"v":0,"d":"$0"}},{"$f":"SUM(K554:M554)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH542","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK542","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN542","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B543:S543)","v":"HVAC Rough-In, per hour"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T543","v":0},{"$f":"T('REHAB ESTIMATOR'!W543:X543)","v":"hrs"},{"$f":"'REHAB ESTIMATOR'!AH543","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K555:M555)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH543","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK543","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN543","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B544:S544)","v":"HVAC Finish Work, per hour"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T544","v":0},{"$f":"T('REHAB ESTIMATOR'!W544:X544)","v":"hrs"},{"$f":"'REHAB ESTIMATOR'!AH544","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH544","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK544","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN544","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B545:S545)","v":"Replace gas fired forced air unit, 1000 sf, 60k btus"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T545","v":0},{"$f":"T('REHAB ESTIMATOR'!W545:X545)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH545","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH545","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK545","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN545","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B546:S546)","v":"Replace gas fired forced air unit, 2,000, 80k btus"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T546","v":0},{"$f":"T('REHAB ESTIMATOR'!W546:X546)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH546","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH546","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK546","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN546","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B547:S547)","v":"Replace gas fired forced air unit, 3,000, 100k btus"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T547","v":0},{"$f":"T('REHAB ESTIMATOR'!W547:X547)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH547","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH547","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK547","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN547","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B548:S548)","v":"Replace air conditioning unit, ~1,000 sf, 2 ton"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T548","v":0},{"$f":"T('REHAB ESTIMATOR'!W548:X548)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH548","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH548","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK548","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN548","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B549:S549)","v":"Replace air conditioning unit, ~2,000 sf, 3.5 ton"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T549","v":0},{"$f":"T('REHAB ESTIMATOR'!W549:X549)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH549","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH549","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK549","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN549","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B550:S550)","v":"Replace air conditioning unit, ~3,000sf, 5 ton"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T550","v":0},{"$f":"T('REHAB ESTIMATOR'!W550:X550)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH550","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH550","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK550","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN550","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B551:S551)","v":"Hotel type, hot/cold packaged unit"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T551","v":0},{"$f":"T('REHAB ESTIMATOR'!W551:X551)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH551","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH551","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK551","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN551","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B552:S552)","v":"Window mounted unit"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T552","v":0},{"$f":"T('REHAB ESTIMATOR'!W552:X552)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH552","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH552","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK552","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN552","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B553:S553)","v":"HVAC equipment tune-up/service call"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T553","v":0},{"$f":"T('REHAB ESTIMATOR'!W553:X553)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH553","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH553","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK553","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN553","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B554:S554)","v":"Programmable thermostat"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T554","v":1},{"$f":"T('REHAB ESTIMATOR'!W554:X554)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH554","v":{"v":50,"d":"$50"}},{"v":75,"d":"$75"},{"v":0,"d":"$0"},{"v":125,"d":"$125"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH554","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AK554","v":{"v":75,"d":"$75.00"}},{"$f":"'REHAB ESTIMATOR'!AN554","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B555:S555)","v":"Replace supply air grilles/returns"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T555","v":10},{"$f":"T('REHAB ESTIMATOR'!W555:X555)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH555","v":{"v":75,"d":"$75"}},{"v":150,"d":"$150"},{"v":0,"d":"$0"},{"v":225,"d":"$225"},null,10,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH555","v":{"v":75,"d":"$75.00"}},{"$f":"'REHAB ESTIMATOR'!AK555","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AN555","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B556:S556)","v":"Clean ductwork"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T556","v":0},{"$f":"T('REHAB ESTIMATOR'!W556:X556)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH556","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH556","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK556","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN556","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B557:S557)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T557","v":0},{"$f":"T('REHAB ESTIMATOR'!W557:X557)","v":""},{"$f":"'REHAB ESTIMATOR'!AH557","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH557","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK557","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN557","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B558:S558)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T558","v":0},{"$f":"T('REHAB ESTIMATOR'!W558:X558)","v":""},{"$f":"'REHAB ESTIMATOR'!AH558","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH558","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK558","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN558","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B559:S559)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T559","v":0},{"$f":"T('REHAB ESTIMATOR'!W559:X559)","v":""},{"$f":"'REHAB ESTIMATOR'!AH559","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH559","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK559","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN559","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B560:S560)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T560","v":0},{"$f":"T('REHAB ESTIMATOR'!W560:X560)","v":""},{"$f":"'REHAB ESTIMATOR'!AH560","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH560","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK560","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN560","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B561:S561)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T561","v":0},{"$f":"T('REHAB ESTIMATOR'!W561:X561)","v":""},{"$f":"'REHAB ESTIMATOR'!AH561","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH561","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK561","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN561","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P575","v":11}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG563)","v":"HVAC TOTAL"},{"$nulls":7},{"$f":"SUM(K554:K574)","v":{"v":125,"d":"$125"}},{"$f":"SUM(L554:L574)","v":{"v":225,"d":"$225"}},{"$f":"SUM(M554:M574)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N554:O574)","v":{"v":350,"d":"$350"}},null,{"$f":"SUM(P553:P565)","v":11},{"$nulls":4},{"$f":"SUM(U554:U574)","v":{"v":125,"d":"$125.00"}},{"$f":"SUM(V554:V574)","v":{"v":225,"d":"$225.00"}},{"$f":"SUM(W554:W574)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P577","v":11}]
[{"$nulls":15},{"$f":"P575","v":11}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B566:S566)","v":"ELECTRICAL"},{"$nulls":5},{"$f":"SUM(I579:I596)","v":12},{"$nulls":6},12]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B567:S567)","v":"Electrical, bid/allowance"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T567","v":0},{"$f":"T('REHAB ESTIMATOR'!W567:X567)","v":"ls"},{"$f":"'REHAB ESTIMATOR'!AH567","v":{"v":0,"d":"$0"}},{"$f":"V579","v":{"v":0,"d":"$0"}},{"$f":"W579","v":{"v":0,"d":"$0"}},{"$f":"SUM(K579:M579)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH567","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK567","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN567","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B568:S568)","v":"Miscellaneous Electrical "},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T568","v":0},{"$f":"T('REHAB ESTIMATOR'!W568:X568)","v":""},{"$f":"'REHAB ESTIMATOR'!AH568","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(K580:M580)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH568","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK568","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN568","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B569:S569)","v":"Electrical Rough-in, per hour"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T569","v":0},{"$f":"T('REHAB ESTIMATOR'!W569:X569)","v":"hrs"},{"$f":"'REHAB ESTIMATOR'!AH569","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH569","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK569","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN569","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B570:S570)","v":"CATV Rough-in, per hour"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T570","v":0},{"$f":"T('REHAB ESTIMATOR'!W570:X570)","v":"hrs"},{"$f":"'REHAB ESTIMATOR'!AH570","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I582","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH570","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK570","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN570","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B571:S571)","v":"Electrical Finish Work, per hour"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T571","v":0},{"$f":"T('REHAB ESTIMATOR'!W571:X571)","v":"hrs"},{"$f":"'REHAB ESTIMATOR'!AH571","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH571","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK571","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN571","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B572:S572)","v":"Replace electrical panel, 100 AMP"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T572","v":1},{"$f":"T('REHAB ESTIMATOR'!W572:X572)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH572","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":975,"d":"$975"},{"v":975,"d":"$975"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH572","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK572","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN572","v":{"v":975,"d":"$975.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B573:S573)","v":"Replace electrical panel, 200 AMP"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T573","v":0},{"$f":"T('REHAB ESTIMATOR'!W573:X573)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH573","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH573","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK573","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN573","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B574:S574)","v":"Replace outlets, light switches"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T574","v":0},{"$f":"T('REHAB ESTIMATOR'!W574:X574)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH574","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH574","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK574","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN574","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B575:S575)","v":"Replace GFI outlets/ground back to panel"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T575","v":0},{"$f":"T('REHAB ESTIMATOR'!W575:X575)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH575","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH575","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK575","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN575","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B576:S576)","v":"Exhaust Fan"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T576","v":0},{"$f":"T('REHAB ESTIMATOR'!W576:X576)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH576","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH576","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK576","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN576","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B577:S577)","v":"Smoke detectors"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T577","v":0},{"$f":"T('REHAB ESTIMATOR'!W577:X577)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH577","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH577","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK577","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN577","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B578:S578)","v":"Carbon monoxide detector"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T578","v":0},{"$f":"T('REHAB ESTIMATOR'!W578:X578)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH578","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH578","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK578","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN578","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B579:S579)","v":"Lighting"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T579","v":0},{"$f":"T('REHAB ESTIMATOR'!W579:X579)","v":""},{"$f":"'REHAB ESTIMATOR'!AH579","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH579","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK579","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN579","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B580:S580)","v":"Track/Pendent light"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T580","v":1},{"$f":"T('REHAB ESTIMATOR'!W580:X580)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH580","v":{"v":0,"d":"$0"}},{"v":100,"d":"$100"},{"v":50,"d":"$50"},{"v":150,"d":"$150"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH580","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK580","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AN580","v":{"v":50,"d":"$50.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B581:S581)","v":"Chandelier light fixture"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T581","v":0},{"$f":"T('REHAB ESTIMATOR'!W581:X581)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH581","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH581","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK581","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN581","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B582:S582)","v":"Ceiling dome light"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T582","v":4},{"$f":"T('REHAB ESTIMATOR'!W582:X582)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH582","v":{"v":0,"d":"$0"}},{"v":140,"d":"$140"},{"v":100,"d":"$100"},{"v":240,"d":"$240"},null,4,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH582","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK582","v":{"v":140,"d":"$140.00"}},{"$f":"'REHAB ESTIMATOR'!AN582","v":{"v":100,"d":"$100.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B583:S583)","v":"Ceiling fan fixture"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T583","v":4},{"$f":"T('REHAB ESTIMATOR'!W583:X583)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH583","v":{"v":0,"d":"$0"}},{"v":460,"d":"$460"},{"v":300,"d":"$300"},{"v":760,"d":"$760"},null,4,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH583","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK583","v":{"v":460,"d":"$460.00"}},{"$f":"'REHAB ESTIMATOR'!AN583","v":{"v":300,"d":"$300.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B584:S584)","v":"Bathroom vanity light"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T584","v":2},{"$f":"T('REHAB ESTIMATOR'!W584:X584)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH584","v":{"v":0,"d":"$0"}},{"v":170,"d":"$170"},{"v":100,"d":"$100"},{"v":270,"d":"$270"},null,2,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH584","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK584","v":{"v":170,"d":"$170.00"}},{"$f":"'REHAB ESTIMATOR'!AN584","v":{"v":100,"d":"$100.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B585:S585)","v":"Can lighting"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T585","v":4},{"$f":"T('REHAB ESTIMATOR'!W585:X585)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH585","v":{"v":0,"d":"$0"}},{"v":86,"d":"$86"},{"v":500,"d":"$500"},{"v":586,"d":"$586"},null,4,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH585","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK585","v":{"v":86,"d":"$86.00"}},{"$f":"'REHAB ESTIMATOR'!AN585","v":{"v":500,"d":"$500.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B586:S586)","v":"Exterior light fixture"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T586","v":2},{"$f":"T('REHAB ESTIMATOR'!W586:X586)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH586","v":{"v":0,"d":"$0"}},{"v":150,"d":"$150"},{"v":100,"d":"$100"},{"v":250,"d":"$250"},null,2,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH586","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK586","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AN586","v":{"v":100,"d":"$100.00"}}]
[{"$nulls":15},{"$f":"P600","v":30}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG588)","v":"ELECTRICAL TOTAL"},{"$nulls":7},{"$f":"SUM(K579:K599)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L579:L599)","v":{"v":1106,"d":"$1,106"}},{"$f":"SUM(M579:M599)","v":{"v":2125,"d":"$2,125"}},{"$f":"SUM(N579:O599)","v":{"v":3231,"d":"$3,231"}},null,{"$f":"SUM(P578:P598)","v":30},{"$nulls":4},{"$f":"SUM(U579:U599)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V579:V599)","v":{"v":1106,"d":"$1,106.00"}},{"$f":"SUM(W579:W599)","v":{"v":2125,"d":"$2,125.00"}}]
[{"$nulls":15},{"$f":"P602","v":30}]
[{"$nulls":15},{"$f":"P600","v":30}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B591:S591)","v":"MISCELLANEOUS"},{"$nulls":5},{"$f":"SUM(I604:I621)","v":4},{"$nulls":6},4]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B592:S592)","v":"Bath accessories, towel bar, toilet disp, ea bathroom"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T592","v":2},{"$f":"T('REHAB ESTIMATOR'!W592:X592)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH592","v":{"v":100,"d":"$100"}},{"$f":"V604","v":{"v":100,"d":"$100"}},{"$f":"W604","v":{"v":0,"d":"$0"}},{"$f":"SUM(K604:M604)","v":{"v":200,"d":"$200"}},null,2,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH592","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AK592","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AN592","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B593:S593)","v":"Bathroom mirrors"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T593","v":2},{"$f":"T('REHAB ESTIMATOR'!W593:X593)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH593","v":{"v":50,"d":"$50"}},{"v":140,"d":"$140"},{"v":0,"d":"$0"},{"$f":"SUM(K605:M605)","v":{"v":190,"d":"$190"}},null,2,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH593","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AK593","v":{"v":140,"d":"$140.00"}},{"$f":"'REHAB ESTIMATOR'!AN593","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B594:S594)","v":"Window coverings, each window"},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T594","v":0},{"$f":"T('REHAB ESTIMATOR'!W594:X594)","v":"ea"},{"$f":"'REHAB ESTIMATOR'!AH594","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH594","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK594","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN594","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B595:S595)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T595","v":0},{"$f":"T('REHAB ESTIMATOR'!W595:X595)","v":""},{"$f":"'REHAB ESTIMATOR'!AH595","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH595","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK595","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN595","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B596:S596)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T596","v":0},{"$f":"T('REHAB ESTIMATOR'!W596:X596)","v":""},{"$f":"'REHAB ESTIMATOR'!AH596","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH596","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK596","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN596","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B597:S597)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T597","v":0},{"$f":"T('REHAB ESTIMATOR'!W597:X597)","v":""},{"$f":"'REHAB ESTIMATOR'!AH597","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH597","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK597","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN597","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B598:S598)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T598","v":0},{"$f":"T('REHAB ESTIMATOR'!W598:X598)","v":""},{"$f":"'REHAB ESTIMATOR'!AH598","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH598","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK598","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN598","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B599:S599)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T599","v":0},{"$f":"T('REHAB ESTIMATOR'!W599:X599)","v":""},{"$f":"'REHAB ESTIMATOR'!AH599","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH599","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK599","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN599","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B600:S600)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T600","v":0},{"$f":"T('REHAB ESTIMATOR'!W600:X600)","v":""},{"$f":"'REHAB ESTIMATOR'!AH600","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH600","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK600","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN600","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B601:S601)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T601","v":0},{"$f":"T('REHAB ESTIMATOR'!W601:X601)","v":""},{"$f":"'REHAB ESTIMATOR'!AH601","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH601","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK601","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN601","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B602:S602)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T602","v":0},{"$f":"T('REHAB ESTIMATOR'!W602:X602)","v":""},{"$f":"'REHAB ESTIMATOR'!AH602","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH602","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK602","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN602","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B603:S603)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T603","v":0},{"$f":"T('REHAB ESTIMATOR'!W603:X603)","v":""},{"$f":"'REHAB ESTIMATOR'!AH603","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH603","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK603","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN603","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B604:S604)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T604","v":0},{"$f":"T('REHAB ESTIMATOR'!W604:X604)","v":""},{"$f":"'REHAB ESTIMATOR'!AH604","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH604","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK604","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN604","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B605:S605)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T605","v":0},{"$f":"T('REHAB ESTIMATOR'!W605:X605)","v":""},{"$f":"'REHAB ESTIMATOR'!AH605","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I617","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH605","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK605","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN605","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B606:S606)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T606","v":0},{"$f":"T('REHAB ESTIMATOR'!W606:X606)","v":""},{"$f":"'REHAB ESTIMATOR'!AH606","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH606","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK606","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN606","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B607:S607)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T607","v":0},{"$f":"T('REHAB ESTIMATOR'!W607:X607)","v":""},{"$f":"'REHAB ESTIMATOR'!AH607","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH607","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK607","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN607","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B608:S608)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T608","v":0},{"$f":"T('REHAB ESTIMATOR'!W608:X608)","v":""},{"$f":"'REHAB ESTIMATOR'!AH608","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH608","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK608","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN608","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B609:S609)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T609","v":0},{"$f":"T('REHAB ESTIMATOR'!W609:X609)","v":""},{"$f":"'REHAB ESTIMATOR'!AH609","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH609","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK609","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN609","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B610:S610)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T610","v":0},{"$f":"T('REHAB ESTIMATOR'!W610:X610)","v":""},{"$f":"'REHAB ESTIMATOR'!AH610","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH610","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK610","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN610","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B611:S611)","v":""},{"$nulls":5},{"$f":"'REHAB ESTIMATOR'!T611","v":0},{"$f":"T('REHAB ESTIMATOR'!W611:X611)","v":""},{"$f":"'REHAB ESTIMATOR'!AH611","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH611","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK611","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN611","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P625","v":8}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!AG613)","v":"MISCELLANEOUS TOTAL"},{"$nulls":7},{"$f":"SUM(K604:K624)","v":{"v":150,"d":"$150"}},{"$f":"SUM(L604:L624)","v":{"v":240,"d":"$240"}},{"$f":"SUM(M604:M624)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N604:O624)","v":{"v":390,"d":"$390"}},null,{"$f":"SUM(P603:P610)","v":8},{"$nulls":4},{"$f":"SUM(U604:U624)","v":{"v":150,"d":"$150.00"}},{"$f":"SUM(V604:V624)","v":{"v":240,"d":"$240.00"}},{"$f":"SUM(W604:W624)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P627","v":8}]
[{"$nulls":15},{"$f":"P625","v":8}]
[{"$nulls":15},{"$f":"P629","v":{"v":48626,"d":"48,626"}}]
[null,null,"TOTAL REPAIR ESTIMATE",{"$nulls":7},{"$f":"SUM(K50+K75+K100+K125+K150+K175+K200+K225+K250+K275+K300+K325+K350+K375+K400+K450+K425+K475+K500+K525+K550+K575+K600+K625)","v":{"v":17610,"d":"$17,610"}},{"$f":"SUM(L50+L75+L100+L125+L150+L175+L200+L225+L250+L275+L300+L325+L350+L375+L400+L450+L425+L475+L500+L525+L550+L575+L600+L625)","v":{"v":28891,"d":"$28,891"}},{"$f":"SUM(M50+M75+M100+M125+M150+M175+M200+M225+M250+M275+M300+M325+M350+M375+M400+M450+M425+M475+M500+M525+M550+M575+M600+M625)","v":{"v":2125,"d":"$2,125"}},{"$f":"SUM(N50+N75+N100+N125+N150+N175+N200+N225+N250+N275+N300+N325+N350+N375+N400+N450+N425+N475+N500+N525+N550+N575+N600+N625)","v":{"v":48626,"d":"$48,626"}},{"$f":"SUM(O50+O75+O100+O125+O150+O175+O200+O225+O250+O275+O300+O325+O350+O375+O400+O450+O425+O475+O500+O525+O550+O575+O600+O625)","v":{"v":0,"d":"$0"}},{"$f":"N629","v":{"v":48626,"d":"$48,626"}},{"$nulls":4},{"$f":"SUM(U50+U75+U100+U125+U150+U175+U200+U225+U250+U275+U300+U325+U350+U375+U400+U450+U425+U475+U500+U525+U550+U575+U600+U625)","v":{"v":17610,"d":"$17,610.00"}},{"$f":"SUM(V50+V75+V100+V125+V150+V175+V200+V225+V250+V275+V300+V325+V350+V375+V400+V450+V425+V475+V500+V525+V550+V575+V600+V625)","v":{"v":28891,"d":"$28,891.00"}},{"$f":"SUM(W50+W75+W100+W125+W150+W175+W200+W225+W250+W275+W300+W325+W350+W375+W400+W450+W425+W475+W500+W525+W550+W575+W600+W625)","v":{"v":2125,"d":"$2,125.00"}}]
[{"$nulls":15},1]
[null,null,"Investment Disclaimer:",{"$nulls":12},1]
[null,null,"Any scope of work and cost information provided by us is for informational purposals only and is provided As-Is without warranty of any kind.  In no event shall we be held liable for any special, indirect or consequential damages whatsover resulting from loss of profits.  Use caution and seek the advice of qualified professionals.  Consult with your real estate professionals, contractors, or other professional advisors before making investment decisions based upon the information provided.",{"$nulls":12},1]
[{"$nulls":15},1]
[]
[]
[{"$nulls":8},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"REHAB SCOPE OF WORK","index":13,"n_rows":616,"n_cols":6,"rows_kept":616,"merged":[[2,2,3,4],[4,2,5,3],[6,2,6,3],[610,2,611,5],[615,4,616,7]]}
[]
[]
[null,null,"SCOPE OF WORK "]
[]
[null,null,{"$f":"T(Street_Address)","v":"2325 NW 49th St"}]
[]
[null,null,{"$f":"T(City_State_Zip)","v":"Kansas City, MO 64151"}]
[]
[]
[null,null,"DESCRIPTION OF WORK","QTY","UNIT","NOTES"]
[]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B16:S16)","v":"GENERAL CONDITIONS"},{"$f":"SUM(D13:D36)","v":20}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B17:S17)","v":"Dumpster rental-40 yard"},{"$f":"'REHAB ESTIMATOR'!T17","v":2},{"$f":"T('REHAB ESTIMATOR'!W17)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B18:S18)","v":"Construction Permits < $10k"},{"$f":"'REHAB ESTIMATOR'!T18","v":0},{"$f":"T('REHAB ESTIMATOR'!W18)","v":"job"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B19:S19)","v":"Construction Permits, 10k to $25k"},{"$f":"'REHAB ESTIMATOR'!T19","v":0},{"$f":"T('REHAB ESTIMATOR'!W19)","v":"job"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B20:S20)","v":"Construction Permits, 25k to 50k"},{"$f":"'REHAB ESTIMATOR'!T20","v":1},{"$f":"T('REHAB ESTIMATOR'!W20)","v":"job"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B21:S21)","v":"Storage Container"},{"$f":"'REHAB ESTIMATOR'!T21","v":0},{"$f":"T('REHAB ESTIMATOR'!W21)","v":"job"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B22:S22)","v":"Chemical Toilet"},{"$f":"'REHAB ESTIMATOR'!T22","v":0},{"$f":"T('REHAB ESTIMATOR'!W22)","v":"mo"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B23:S23)","v":"Misc. Tools & Materials"},{"$f":"'REHAB ESTIMATOR'!T23","v":1},{"$f":"T('REHAB ESTIMATOR'!W23)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B24:S24)","v":"Rekey/lock box"},{"$f":"'REHAB ESTIMATOR'!T24","v":0},{"$f":"T('REHAB ESTIMATOR'!W24)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B25:S25)","v":"Turn on utilities"},{"$f":"'REHAB ESTIMATOR'!T25","v":0},{"$f":"T('REHAB ESTIMATOR'!W25)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B26:S26)","v":"Truck expense/car payment"},{"$f":"'REHAB ESTIMATOR'!T26","v":0},{"$f":"T('REHAB ESTIMATOR'!W26)","v":"month"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B27:S27)","v":"Fuel/gas expense"},{"$f":"'REHAB ESTIMATOR'!T27","v":0},{"$f":"T('REHAB ESTIMATOR'!W27)","v":"wk"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B28:S28)","v":"Project management"},{"$f":"'REHAB ESTIMATOR'!T28","v":0},{"$f":"T('REHAB ESTIMATOR'!W28)","v":"wk"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B29:S29)","v":"Architectural Fees"},{"$f":"'REHAB ESTIMATOR'!T29","v":0},{"$f":"T('REHAB ESTIMATOR'!W29)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B30:S30)","v":"Engineering Fees"},{"$f":"'REHAB ESTIMATOR'!T30","v":0},{"$f":"T('REHAB ESTIMATOR'!W30)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B31:S31)","v":"Professional Photography"},{"$f":"'REHAB ESTIMATOR'!T31","v":0},{"$f":"T('REHAB ESTIMATOR'!W31)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B32:S32)","v":"Material Deliveries"},{"$f":"'REHAB ESTIMATOR'!T32","v":0},{"$f":"T('REHAB ESTIMATOR'!W32)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B33:S33)","v":"Final cleaning"},{"$f":"'REHAB ESTIMATOR'!T33","v":16},{"$f":"T('REHAB ESTIMATOR'!W33)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B34:S34)","v":""},{"$f":"'REHAB ESTIMATOR'!T34","v":0},{"$f":"T('REHAB ESTIMATOR'!W34)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B35:S35)","v":""},{"$f":"'REHAB ESTIMATOR'!T35","v":0},{"$f":"T('REHAB ESTIMATOR'!W35)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B36:S36)","v":""},{"$f":"'REHAB ESTIMATOR'!T36","v":0},{"$f":"T('REHAB ESTIMATOR'!W36)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B37:S37)","v":""},{"$f":"'REHAB ESTIMATOR'!T37","v":0},{"$f":"T('REHAB ESTIMATOR'!W37)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B38:S38)","v":""},{"$f":"'REHAB ESTIMATOR'!T38","v":0},{"$f":"T('REHAB ESTIMATOR'!W38)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B39:S39)","v":""},{"$f":"'REHAB ESTIMATOR'!T39","v":0},{"$f":"T('REHAB ESTIMATOR'!W39)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B40:S40)","v":""},{"$f":"'REHAB ESTIMATOR'!T40","v":0},{"$f":"T('REHAB ESTIMATOR'!W40)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B41:S41)","v":"DEMOLITION"},{"$f":"SUM(D38:D61)","v":80}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B42:S42)","v":"Demolition"},{"$f":"'REHAB ESTIMATOR'!T42","v":0},{"$f":"T('REHAB ESTIMATOR'!W42)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B43:S43)","v":"Demo bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T43","v":0},{"$f":"T('REHAB ESTIMATOR'!W43)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B44:S44)","v":"Demolition work per hour"},{"$f":"'REHAB ESTIMATOR'!T44","v":80},{"$f":"T('REHAB ESTIMATOR'!W44)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B45:S45)","v":"Room demolition, typical room"},{"$f":"'REHAB ESTIMATOR'!T45","v":0},{"$f":"T('REHAB ESTIMATOR'!W45)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B46:S46)","v":"Room demolition, bathroom"},{"$f":"'REHAB ESTIMATOR'!T46","v":0},{"$f":"T('REHAB ESTIMATOR'!W46)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B47:S47)","v":"Room demolition, kitchen"},{"$f":"'REHAB ESTIMATOR'!T47","v":0},{"$f":"T('REHAB ESTIMATOR'!W47)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B48:S48)","v":"Building demolition, 1-story wood-framed"},{"$f":"'REHAB ESTIMATOR'!T48","v":0},{"$f":"T('REHAB ESTIMATOR'!W48)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B49:S49)","v":"Building demolition, 2-story wood framed"},{"$f":"'REHAB ESTIMATOR'!T49","v":0},{"$f":"T('REHAB ESTIMATOR'!W49)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B50:S50)","v":"Building demolition, masonry"},{"$f":"'REHAB ESTIMATOR'!T50","v":0},{"$f":"T('REHAB ESTIMATOR'!W50)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B51:S51)","v":"Building demolition, steel/concrete"},{"$f":"'REHAB ESTIMATOR'!T51","v":0},{"$f":"T('REHAB ESTIMATOR'!W51)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B52:S52)","v":"Concrete slab demolition, 4\"-6\""},{"$f":"'REHAB ESTIMATOR'!T52","v":0},{"$f":"T('REHAB ESTIMATOR'!W52)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B53:S53)","v":""},{"$f":"'REHAB ESTIMATOR'!T53","v":0},{"$f":"T('REHAB ESTIMATOR'!W53)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B54:S54)","v":""},{"$f":"'REHAB ESTIMATOR'!T54","v":0},{"$f":"T('REHAB ESTIMATOR'!W54)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B55:S55)","v":"Abatement"},{"$f":"'REHAB ESTIMATOR'!T55","v":0},{"$f":"T('REHAB ESTIMATOR'!W55)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B56:S56)","v":"Asbestos bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T56","v":0},{"$f":"T('REHAB ESTIMATOR'!W56)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B57:S57)","v":"Asbestos testing"},{"$f":"'REHAB ESTIMATOR'!T57","v":0},{"$f":"T('REHAB ESTIMATOR'!W57)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B58:S58)","v":"Asbestos abatement, minimum charge"},{"$f":"'REHAB ESTIMATOR'!T58","v":0},{"$f":"T('REHAB ESTIMATOR'!W58)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B59:S59)","v":"Mold, minimum charge"},{"$f":"'REHAB ESTIMATOR'!T59","v":0},{"$f":"T('REHAB ESTIMATOR'!W59)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B60:S60)","v":""},{"$f":"'REHAB ESTIMATOR'!T60","v":0},{"$f":"T('REHAB ESTIMATOR'!W60)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B61:S61)","v":""},{"$f":"'REHAB ESTIMATOR'!T61","v":0},{"$f":"T('REHAB ESTIMATOR'!W61)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B62:S62)","v":""},{"$f":"'REHAB ESTIMATOR'!T62","v":0},{"$f":"T('REHAB ESTIMATOR'!W62)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B63:S63)","v":""},{"$f":"'REHAB ESTIMATOR'!T63","v":0},{"$f":"T('REHAB ESTIMATOR'!W63)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B64:S64)","v":""},{"$f":"'REHAB ESTIMATOR'!T64","v":0},{"$f":"T('REHAB ESTIMATOR'!W64)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B65:S65)","v":""},{"$f":"'REHAB ESTIMATOR'!T65","v":0},{"$f":"T('REHAB ESTIMATOR'!W65)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B66:S66)","v":"STRUCTURAL CONCRETE"},{"$f":"SUM(D63:D86)","v":0}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B67:S67)","v":"Excavation"},{"$f":"'REHAB ESTIMATOR'!T67","v":0},{"$f":"T('REHAB ESTIMATOR'!W67)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B68:S68)","v":"Excavation bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T68","v":0},{"$f":"T('REHAB ESTIMATOR'!W68)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B69:S69)","v":"Footing trenching"},{"$f":"'REHAB ESTIMATOR'!T69","v":0},{"$f":"T('REHAB ESTIMATOR'!W69)","v":"cy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B70:S70)","v":"Backfill of trenches "},{"$f":"'REHAB ESTIMATOR'!T70","v":0},{"$f":"T('REHAB ESTIMATOR'!W70)","v":"cy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B71:S71)","v":""},{"$f":"'REHAB ESTIMATOR'!T71","v":0},{"$f":"T('REHAB ESTIMATOR'!W71)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B72:S72)","v":""},{"$f":"'REHAB ESTIMATOR'!T72","v":0},{"$f":"T('REHAB ESTIMATOR'!W72)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B73:S73)","v":"Foundation"},{"$f":"'REHAB ESTIMATOR'!T73","v":0},{"$f":"T('REHAB ESTIMATOR'!W73)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B74:S74)","v":"Foundation bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T74","v":0},{"$f":"T('REHAB ESTIMATOR'!W74)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B75:S75)","v":"Concrete slab on grade, 4\" thick"},{"$f":"'REHAB ESTIMATOR'!T75","v":0},{"$f":"T('REHAB ESTIMATOR'!W75)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B76:S76)","v":"Concrete footing, 12\" wide "},{"$f":"'REHAB ESTIMATOR'!T76","v":0},{"$f":"T('REHAB ESTIMATOR'!W76)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B77:S77)","v":"Stem wall, single story"},{"$f":"'REHAB ESTIMATOR'!T77","v":0},{"$f":"T('REHAB ESTIMATOR'!W77)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B78:S78)","v":""},{"$f":"'REHAB ESTIMATOR'!T78","v":0},{"$f":"T('REHAB ESTIMATOR'!W78)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B79:S79)","v":""},{"$f":"'REHAB ESTIMATOR'!T79","v":0},{"$f":"T('REHAB ESTIMATOR'!W79)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B80:S80)","v":"Structural Repairs"},{"$f":"'REHAB ESTIMATOR'!T80","v":0},{"$f":"T('REHAB ESTIMATOR'!W80)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B81:S81)","v":"Structural Repairs bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T81","v":0},{"$f":"T('REHAB ESTIMATOR'!W81)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B82:S82)","v":"Stair mud jacking, case by case"},{"$f":"'REHAB ESTIMATOR'!T82","v":0},{"$f":"T('REHAB ESTIMATOR'!W82)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B83:S83)","v":"Bowing foundation walls, vertical I-Beams"},{"$f":"'REHAB ESTIMATOR'!T83","v":0},{"$f":"T('REHAB ESTIMATOR'!W83)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B84:S84)","v":"Settled foundation walls, concrete piers/underpinning"},{"$f":"'REHAB ESTIMATOR'!T84","v":0},{"$f":"T('REHAB ESTIMATOR'!W84)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B85:S85)","v":"Foundation waterproofing & drain tile, single story"},{"$f":"'REHAB ESTIMATOR'!T85","v":0},{"$f":"T('REHAB ESTIMATOR'!W85)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B86:S86)","v":"Epoxy crack injection"},{"$f":"'REHAB ESTIMATOR'!T86","v":0},{"$f":"T('REHAB ESTIMATOR'!W86)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B87:S87)","v":""},{"$f":"'REHAB ESTIMATOR'!T87","v":0},{"$f":"T('REHAB ESTIMATOR'!W87)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B88:S88)","v":""},{"$f":"'REHAB ESTIMATOR'!T88","v":0},{"$f":"T('REHAB ESTIMATOR'!W88)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B89:S89)","v":""},{"$f":"'REHAB ESTIMATOR'!T89","v":0},{"$f":"T('REHAB ESTIMATOR'!W89)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B90:S90)","v":""},{"$f":"'REHAB ESTIMATOR'!T90","v":0},{"$f":"T('REHAB ESTIMATOR'!W90)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B91:S91)","v":"CONCRETE & FLATWORK"},{"$f":"SUM(D88:D111)","v":0}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B92:S92)","v":"Concrete"},{"$f":"'REHAB ESTIMATOR'!T92","v":0},{"$f":"T('REHAB ESTIMATOR'!W92:X92)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B93:S93)","v":"Concrete bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T93","v":0},{"$f":"T('REHAB ESTIMATOR'!W93:X93)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B94:S94)","v":"Concrete flatwork demo"},{"$f":"'REHAB ESTIMATOR'!T94","v":0},{"$f":"T('REHAB ESTIMATOR'!W94:X94)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B95:S95)","v":"Concrete driveway/patio, 6\" thick"},{"$f":"'REHAB ESTIMATOR'!T95","v":0},{"$f":"T('REHAB ESTIMATOR'!W95:X95)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B96:S96)","v":"Concrete sidewalk, 4\" thick"},{"$f":"'REHAB ESTIMATOR'!T96","v":0},{"$f":"T('REHAB ESTIMATOR'!W96:X96)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B97:S97)","v":"Add for 4\" base rock below concrete pavement"},{"$f":"'REHAB ESTIMATOR'!T97","v":0},{"$f":"T('REHAB ESTIMATOR'!W97:X97)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B98:S98)","v":""},{"$f":"'REHAB ESTIMATOR'!T98","v":0},{"$f":"T('REHAB ESTIMATOR'!W98:X98)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B99:S99)","v":"Asphalt"},{"$f":"'REHAB ESTIMATOR'!T99","v":0},{"$f":"T('REHAB ESTIMATOR'!W99:X99)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B100:S100)","v":"Asphalt bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T100","v":0},{"$f":"T('REHAB ESTIMATOR'!W100:X100)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B101:S101)","v":"Asphalt pavement, 5\" thick"},{"$f":"'REHAB ESTIMATOR'!T101","v":0},{"$f":"T('REHAB ESTIMATOR'!W101:X101)","v":"sy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B102:S102)","v":"Asphalt pavement, 7\" thick"},{"$f":"'REHAB ESTIMATOR'!T102","v":0},{"$f":"T('REHAB ESTIMATOR'!W102:X102)","v":"sy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B103:S103)","v":"Asphalt pavement, wearing course, 1\" thick only"},{"$f":"'REHAB ESTIMATOR'!T103","v":0},{"$f":"T('REHAB ESTIMATOR'!W103:X103)","v":"sy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B104:S104)","v":"Asphalt seal coat"},{"$f":"'REHAB ESTIMATOR'!T104","v":0},{"$f":"T('REHAB ESTIMATOR'!W104:X104)","v":"sy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B105:S105)","v":"Add for 4\" base rock below asphalt pavement"},{"$f":"'REHAB ESTIMATOR'!T105","v":0},{"$f":"T('REHAB ESTIMATOR'!W105:X105)","v":"sy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B106:S106)","v":""},{"$f":"'REHAB ESTIMATOR'!T106","v":0},{"$f":"T('REHAB ESTIMATOR'!W106:X106)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B107:S107)","v":"Pavers"},{"$f":"'REHAB ESTIMATOR'!T107","v":0},{"$f":"T('REHAB ESTIMATOR'!W107:X107)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B108:S108)","v":"Pavers bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T108","v":0},{"$f":"T('REHAB ESTIMATOR'!W108:X108)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B109:S109)","v":"Brick pavers, sand base"},{"$f":"'REHAB ESTIMATOR'!T109","v":0},{"$f":"T('REHAB ESTIMATOR'!W109:X109)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B110:S110)","v":"Brick pavers, mortar base"},{"$f":"'REHAB ESTIMATOR'!T110","v":0},{"$f":"T('REHAB ESTIMATOR'!W110:X110)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B111:S111)","v":""},{"$f":"'REHAB ESTIMATOR'!T111","v":0},{"$f":"T('REHAB ESTIMATOR'!W111:X111)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B112:S112)","v":""},{"$f":"'REHAB ESTIMATOR'!T112","v":0},{"$f":"T('REHAB ESTIMATOR'!W112:X112)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B113:S113)","v":""},{"$f":"'REHAB ESTIMATOR'!T113","v":0},{"$f":"T('REHAB ESTIMATOR'!W113:X113)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B114:S114)","v":""},{"$f":"'REHAB ESTIMATOR'!T114","v":0},{"$f":"T('REHAB ESTIMATOR'!W114:X114)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B115:S115)","v":""},{"$f":"'REHAB ESTIMATOR'!T115","v":0},{"$f":"T('REHAB ESTIMATOR'!W115:X115)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B116:S116)","v":"MASONRY"},{"$f":"SUM(D113:D136)","v":0}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B117:S117)","v":"Masonry bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T117","v":0},{"$f":"T('REHAB ESTIMATOR'!W117:X117)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B118:S118)","v":"CMU, 4x8"},{"$f":"'REHAB ESTIMATOR'!T118","v":0},{"$f":"T('REHAB ESTIMATOR'!W118:X118)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B119:S119)","v":"CMU, 8x8"},{"$f":"'REHAB ESTIMATOR'!T119","v":0},{"$f":"T('REHAB ESTIMATOR'!W119:X119)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B120:S120)","v":"Brick veneer"},{"$f":"'REHAB ESTIMATOR'!T120","v":0},{"$f":"T('REHAB ESTIMATOR'!W120:X120)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B121:S121)","v":"Natural stone"},{"$f":"'REHAB ESTIMATOR'!T121","v":0},{"$f":"T('REHAB ESTIMATOR'!W121:X121)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B122:S122)","v":"Masonry waterproofing"},{"$f":"'REHAB ESTIMATOR'!T122","v":0},{"$f":"T('REHAB ESTIMATOR'!W122:X122)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B123:S123)","v":"Tuck-point masonry"},{"$f":"'REHAB ESTIMATOR'!T123","v":0},{"$f":"T('REHAB ESTIMATOR'!W123:X123)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B124:S124)","v":"Power wash masonry"},{"$f":"'REHAB ESTIMATOR'!T124","v":0},{"$f":"T('REHAB ESTIMATOR'!W124:X124)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B125:S125)","v":"Chimney, brick "},{"$f":"'REHAB ESTIMATOR'!T125","v":0},{"$f":"T('REHAB ESTIMATOR'!W125:X125)","v":"vlf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B126:S126)","v":"Chimney, stone"},{"$f":"'REHAB ESTIMATOR'!T126","v":0},{"$f":"T('REHAB ESTIMATOR'!W126:X126)","v":"vlf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B127:S127)","v":"Add to above for chimney cap"},{"$f":"'REHAB ESTIMATOR'!T127","v":0},{"$f":"T('REHAB ESTIMATOR'!W127:X127)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B128:S128)","v":"Fireplace complete, brick, 3ft-4ft wide w/ chimney"},{"$f":"'REHAB ESTIMATOR'!T128","v":0},{"$f":"T('REHAB ESTIMATOR'!W128:X128)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B129:S129)","v":""},{"$f":"'REHAB ESTIMATOR'!T129","v":0},{"$f":"T('REHAB ESTIMATOR'!W129:X129)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B130:S130)","v":""},{"$f":"'REHAB ESTIMATOR'!T130","v":0},{"$f":"T('REHAB ESTIMATOR'!W130:X130)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B131:S131)","v":""},{"$f":"'REHAB ESTIMATOR'!T131","v":0},{"$f":"T('REHAB ESTIMATOR'!W131:X131)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B132:S132)","v":""},{"$f":"'REHAB ESTIMATOR'!T132","v":0},{"$f":"T('REHAB ESTIMATOR'!W132:X132)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B133:S133)","v":""},{"$f":"'REHAB ESTIMATOR'!T133","v":0},{"$f":"T('REHAB ESTIMATOR'!W133:X133)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B134:S134)","v":""},{"$f":"'REHAB ESTIMATOR'!T134","v":0},{"$f":"T('REHAB ESTIMATOR'!W134:X134)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B135:S135)","v":""},{"$f":"'REHAB ESTIMATOR'!T135","v":0},{"$f":"T('REHAB ESTIMATOR'!W135:X135)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B136:S136)","v":""},{"$f":"'REHAB ESTIMATOR'!T136","v":0},{"$f":"T('REHAB ESTIMATOR'!W136:X136)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B137:S137)","v":""},{"$f":"'REHAB ESTIMATOR'!T137","v":0},{"$f":"T('REHAB ESTIMATOR'!W137:X137)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B138:S138)","v":""},{"$f":"'REHAB ESTIMATOR'!T138","v":0},{"$f":"T('REHAB ESTIMATOR'!W138:X138)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B139:S139)","v":""},{"$f":"'REHAB ESTIMATOR'!T139","v":0},{"$f":"T('REHAB ESTIMATOR'!W139:X139)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B140:S140)","v":""},{"$f":"'REHAB ESTIMATOR'!T140","v":0},{"$f":"T('REHAB ESTIMATOR'!W140:X140)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B141:S141)","v":"SIDING"},{"$f":"SUM(D138:D161)","v":0}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B142:S142)","v":"Siding bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T142","v":0},{"$f":"T('REHAB ESTIMATOR'!W142:X142)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B143:S143)","v":"Demo existing siding"},{"$f":"'REHAB ESTIMATOR'!T143","v":0},{"$f":"T('REHAB ESTIMATOR'!W143:X143)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B144:S144)","v":"Plywood panel, douglas fir"},{"$f":"'REHAB ESTIMATOR'!T144","v":0},{"$f":"T('REHAB ESTIMATOR'!W144:X144)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B145:S145)","v":"Plywood panel, cedar"},{"$f":"'REHAB ESTIMATOR'!T145","v":0},{"$f":"T('REHAB ESTIMATOR'!W145:X145)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B146:S146)","v":"Tongue and groove, douglas fir"},{"$f":"'REHAB ESTIMATOR'!T146","v":0},{"$f":"T('REHAB ESTIMATOR'!W146:X146)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B147:S147)","v":"Tongue and groove, cedar"},{"$f":"'REHAB ESTIMATOR'!T147","v":0},{"$f":"T('REHAB ESTIMATOR'!W147:X147)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B148:S148)","v":"Board and batten, douglas fir"},{"$f":"'REHAB ESTIMATOR'!T148","v":0},{"$f":"T('REHAB ESTIMATOR'!W148:X148)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B149:S149)","v":"Board and batten, cedar"},{"$f":"'REHAB ESTIMATOR'!T149","v":0},{"$f":"T('REHAB ESTIMATOR'!W149:X149)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B150:S150)","v":"Wood shingle/shake"},{"$f":"'REHAB ESTIMATOR'!T150","v":0},{"$f":"T('REHAB ESTIMATOR'!W150:X150)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B151:S151)","v":"Fiber cement siding, 4x8 panels"},{"$f":"'REHAB ESTIMATOR'!T151","v":0},{"$f":"T('REHAB ESTIMATOR'!W151:X151)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B152:S152)","v":"Fiber cement siding, lap"},{"$f":"'REHAB ESTIMATOR'!T152","v":0},{"$f":"T('REHAB ESTIMATOR'!W152:X152)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B153:S153)","v":"Vinyl siding, non-insulated"},{"$f":"'REHAB ESTIMATOR'!T153","v":0},{"$f":"T('REHAB ESTIMATOR'!W153:X153)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B154:S154)","v":"Vinyl siding, insulated"},{"$f":"'REHAB ESTIMATOR'!T154","v":0},{"$f":"T('REHAB ESTIMATOR'!W154:X154)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B155:S155)","v":"Trim, 1\"x3\", pine"},{"$f":"'REHAB ESTIMATOR'!T155","v":0},{"$f":"T('REHAB ESTIMATOR'!W155:X155)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B156:S156)","v":"Trim, 1\"x4\", pine"},{"$f":"'REHAB ESTIMATOR'!T156","v":0},{"$f":"T('REHAB ESTIMATOR'!W156:X156)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B157:S157)","v":"Trim, 1\"x6\", pine"},{"$f":"'REHAB ESTIMATOR'!T157","v":0},{"$f":"T('REHAB ESTIMATOR'!W157:X157)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B158:S158)","v":"Siding patch, window/door, siding, insulation"},{"$f":"'REHAB ESTIMATOR'!T158","v":0},{"$f":"T('REHAB ESTIMATOR'!W158:X158)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B159:S159)","v":"Stucco"},{"$f":"'REHAB ESTIMATOR'!T159","v":0},{"$f":"T('REHAB ESTIMATOR'!W159:X159)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B160:S160)","v":""},{"$f":"'REHAB ESTIMATOR'!T160","v":0},{"$f":"T('REHAB ESTIMATOR'!W160:X160)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B161:S161)","v":""},{"$f":"'REHAB ESTIMATOR'!T161","v":0},{"$f":"T('REHAB ESTIMATOR'!W161:X161)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B162:S162)","v":""},{"$f":"'REHAB ESTIMATOR'!T162","v":0},{"$f":"T('REHAB ESTIMATOR'!W162:X162)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B163:S163)","v":""},{"$f":"'REHAB ESTIMATOR'!T163","v":0},{"$f":"T('REHAB ESTIMATOR'!W163:X163)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B164:S164)","v":""},{"$f":"'REHAB ESTIMATOR'!T164","v":0},{"$f":"T('REHAB ESTIMATOR'!W164:X164)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B165:S165)","v":""},{"$f":"'REHAB ESTIMATOR'!T165","v":0},{"$f":"T('REHAB ESTIMATOR'!W165:X165)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B166:S166)","v":"DECKING AND PATIOS"},{"$f":"SUM(D163:D186)","v":200}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B167:S167)","v":"Decking"},{"$f":"'REHAB ESTIMATOR'!T167","v":0},{"$f":"T('REHAB ESTIMATOR'!W167:X167)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B168:S168)","v":"Deck bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T168","v":0},{"$f":"T('REHAB ESTIMATOR'!W168:X168)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B169:S169)","v":"New deck, columns, joists, railing-treated lumber"},{"$f":"'REHAB ESTIMATOR'!T169","v":200},{"$f":"T('REHAB ESTIMATOR'!W169:X169)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B170:S170)","v":"New deck, columns, joists, railing-cedar"},{"$f":"'REHAB ESTIMATOR'!T170","v":0},{"$f":"T('REHAB ESTIMATOR'!W170:X170)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B171:S171)","v":"Existing deck, replace decking"},{"$f":"'REHAB ESTIMATOR'!T171","v":0},{"$f":"T('REHAB ESTIMATOR'!W171:X171)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B172:S172)","v":"Install railing w/ wood balusters only"},{"$f":"'REHAB ESTIMATOR'!T172","v":0},{"$f":"T('REHAB ESTIMATOR'!W172:X172)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B173:S173)","v":"Install railing w/ metal balusters only"},{"$f":"'REHAB ESTIMATOR'!T173","v":0},{"$f":"T('REHAB ESTIMATOR'!W173:X173)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B174:S174)","v":"Stairs, 5 to 7 risers"},{"$f":"'REHAB ESTIMATOR'!T174","v":0},{"$f":"T('REHAB ESTIMATOR'!W174:X174)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B175:S175)","v":""},{"$f":"'REHAB ESTIMATOR'!T175","v":0},{"$f":"T('REHAB ESTIMATOR'!W175:X175)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B176:S176)","v":""},{"$f":"'REHAB ESTIMATOR'!T176","v":0},{"$f":"T('REHAB ESTIMATOR'!W176:X176)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B177:S177)","v":"Covered Patio"},{"$f":"'REHAB ESTIMATOR'!T177","v":0},{"$f":"T('REHAB ESTIMATOR'!W177:X177)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B178:S178)","v":"Covered Patio bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T178","v":0},{"$f":"T('REHAB ESTIMATOR'!W178:X178)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B179:S179)","v":"Covered patio, floor, roof frame, decking, treated"},{"$f":"'REHAB ESTIMATOR'!T179","v":0},{"$f":"T('REHAB ESTIMATOR'!W179:X179)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B180:S180)","v":"Install railing w/ wood balusters only"},{"$f":"'REHAB ESTIMATOR'!T180","v":0},{"$f":"T('REHAB ESTIMATOR'!W180:X180)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B181:S181)","v":"Install railing w/ metal balusters only"},{"$f":"'REHAB ESTIMATOR'!T181","v":0},{"$f":"T('REHAB ESTIMATOR'!W181:X181)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B182:S182)","v":"Stairs, 5 to 7 risers"},{"$f":"'REHAB ESTIMATOR'!T182","v":0},{"$f":"T('REHAB ESTIMATOR'!W182:X182)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B183:S183)","v":"Wood board ceiling, tongue and groove"},{"$f":"'REHAB ESTIMATOR'!T183","v":0},{"$f":"T('REHAB ESTIMATOR'!W183:X183)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B184:S184)","v":"Insect screening"},{"$f":"'REHAB ESTIMATOR'!T184","v":0},{"$f":"T('REHAB ESTIMATOR'!W184:X184)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B185:S185)","v":""},{"$f":"'REHAB ESTIMATOR'!T185","v":0},{"$f":"T('REHAB ESTIMATOR'!W185:X185)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B186:S186)","v":""},{"$f":"'REHAB ESTIMATOR'!T186","v":0},{"$f":"T('REHAB ESTIMATOR'!W186:X186)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B187:S187)","v":""},{"$f":"'REHAB ESTIMATOR'!T187","v":0},{"$f":"T('REHAB ESTIMATOR'!W187:X187)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B188:S188)","v":""},{"$f":"'REHAB ESTIMATOR'!T188","v":0},{"$f":"T('REHAB ESTIMATOR'!W188:X188)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B189:S189)","v":""},{"$f":"'REHAB ESTIMATOR'!T189","v":0},{"$f":"T('REHAB ESTIMATOR'!W189:X189)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B190:S190)","v":""},{"$f":"'REHAB ESTIMATOR'!T190","v":0},{"$f":"T('REHAB ESTIMATOR'!W190:X190)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B191:S191)","v":"ROOFING"},{"$f":"SUM(D188:D211)","v":20}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B192:S192)","v":"Roofing bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T192","v":0},{"$f":"T('REHAB ESTIMATOR'!W192:X192)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B193:S193)","v":"Asphalt shingle roof"},{"$f":"'REHAB ESTIMATOR'!T193","v":0},{"$f":"T('REHAB ESTIMATOR'!W193:X193)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B194:S194)","v":"Roof repair/patch, asphalt"},{"$f":"'REHAB ESTIMATOR'!T194","v":0},{"$f":"T('REHAB ESTIMATOR'!W194:X194)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B195:S195)","v":"Roof replacement-demo & replace, 3-tab"},{"$f":"'REHAB ESTIMATOR'!T195","v":0},{"$f":"T('REHAB ESTIMATOR'!W195:X195)","v":"sq"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B196:S196)","v":"Roof replacement-demo & replace, architectural"},{"$f":"'REHAB ESTIMATOR'!T196","v":20},{"$f":"T('REHAB ESTIMATOR'!W196:X196)","v":"sq"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B197:S197)","v":"Premium for 3 layer tear off"},{"$f":"'REHAB ESTIMATOR'!T197","v":0},{"$f":"T('REHAB ESTIMATOR'!W197:X197)","v":"sq"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B198:S198)","v":"Premium for steep pitch roof"},{"$f":"'REHAB ESTIMATOR'!T198","v":0},{"$f":"T('REHAB ESTIMATOR'!W198:X198)","v":"sq"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B199:S199)","v":""},{"$f":"'REHAB ESTIMATOR'!T199","v":0},{"$f":"T('REHAB ESTIMATOR'!W199:X199)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B200:S200)","v":"Wood Shingle Roof"},{"$f":"'REHAB ESTIMATOR'!T200","v":0},{"$f":"T('REHAB ESTIMATOR'!W200:X200)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B201:S201)","v":"Roof repair/patch, wood"},{"$f":"'REHAB ESTIMATOR'!T201","v":0},{"$f":"T('REHAB ESTIMATOR'!W201:X201)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B202:S202)","v":"Roof replacement-demo & replace, 3-tab"},{"$f":"'REHAB ESTIMATOR'!T202","v":0},{"$f":"T('REHAB ESTIMATOR'!W202:X202)","v":"sq"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B203:S203)","v":"Wood shingle, low end"},{"$f":"'REHAB ESTIMATOR'!T203","v":0},{"$f":"T('REHAB ESTIMATOR'!W203:X203)","v":"sq"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B204:S204)","v":"Wood shingle, high end"},{"$f":"'REHAB ESTIMATOR'!T204","v":0},{"$f":"T('REHAB ESTIMATOR'!W204:X204)","v":"sq"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B205:S205)","v":"Roof sheathing, plywood 1/2\", remove & install"},{"$f":"'REHAB ESTIMATOR'!T205","v":0},{"$f":"T('REHAB ESTIMATOR'!W205:X205)","v":"sheet"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B206:S206)","v":""},{"$f":"'REHAB ESTIMATOR'!T206","v":0},{"$f":"T('REHAB ESTIMATOR'!W206:X206)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B207:S207)","v":"Slate/Clay Tile"},{"$f":"'REHAB ESTIMATOR'!T207","v":0},{"$f":"T('REHAB ESTIMATOR'!W207:X207)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B208:S208)","v":"Roof replacement-demo & replace, slate"},{"$f":"'REHAB ESTIMATOR'!T208","v":0},{"$f":"T('REHAB ESTIMATOR'!W208:X208)","v":"sq"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B209:S209)","v":""},{"$f":"'REHAB ESTIMATOR'!T209","v":0},{"$f":"T('REHAB ESTIMATOR'!W209:X209)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B210:S210)","v":"Gutters & downspouts, aluminum"},{"$f":"'REHAB ESTIMATOR'!T210","v":0},{"$f":"T('REHAB ESTIMATOR'!W210:X210)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B211:S211)","v":"Clean gutters & downspouts"},{"$f":"'REHAB ESTIMATOR'!T211","v":0},{"$f":"T('REHAB ESTIMATOR'!W211:X211)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B212:S212)","v":""},{"$f":"'REHAB ESTIMATOR'!T212","v":0},{"$f":"T('REHAB ESTIMATOR'!W212:X212)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B213:S213)","v":""},{"$f":"'REHAB ESTIMATOR'!T213","v":0},{"$f":"T('REHAB ESTIMATOR'!W213:X213)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B214:S214)","v":""},{"$f":"'REHAB ESTIMATOR'!T214","v":0},{"$f":"T('REHAB ESTIMATOR'!W214:X214)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B215:S215)","v":""},{"$f":"'REHAB ESTIMATOR'!T215","v":0},{"$f":"T('REHAB ESTIMATOR'!W215:X215)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B216:S216)","v":"EXT. DOORS & WINDOWS"},{"$f":"SUM(D213:D236)","v":11}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B217:S217)","v":"Exterior Doors"},{"$f":"'REHAB ESTIMATOR'!T217","v":0},{"$f":"T('REHAB ESTIMATOR'!W217:X217)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B218:S218)","v":"Exterior doors bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T218","v":0},{"$f":"T('REHAB ESTIMATOR'!W218:X218)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B219:S219)","v":"Steel entry door,  single"},{"$f":"'REHAB ESTIMATOR'!T219","v":0},{"$f":"T('REHAB ESTIMATOR'!W219:X219)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B220:S220)","v":"French patio door, pair"},{"$f":"'REHAB ESTIMATOR'!T220","v":0},{"$f":"T('REHAB ESTIMATOR'!W220:X220)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B221:S221)","v":"Exterior door hardware w/ dead bolt "},{"$f":"'REHAB ESTIMATOR'!T221","v":0},{"$f":"T('REHAB ESTIMATOR'!W221:X221)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B222:S222)","v":"Glass storm door, single"},{"$f":"'REHAB ESTIMATOR'!T222","v":0},{"$f":"T('REHAB ESTIMATOR'!W222:X222)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B223:S223)","v":"Sliding glass door, vinyl, double"},{"$f":"'REHAB ESTIMATOR'!T223","v":0},{"$f":"T('REHAB ESTIMATOR'!W223:X223)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B224:S224)","v":""},{"$f":"'REHAB ESTIMATOR'!T224","v":0},{"$f":"T('REHAB ESTIMATOR'!W224:X224)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B225:S225)","v":""},{"$f":"'REHAB ESTIMATOR'!T225","v":0},{"$f":"T('REHAB ESTIMATOR'!W225:X225)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B226:S226)","v":"Windows"},{"$f":"'REHAB ESTIMATOR'!T226","v":0},{"$f":"T('REHAB ESTIMATOR'!W226:X226)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B227:S227)","v":"New windows, vinyl, average size"},{"$f":"'REHAB ESTIMATOR'!T227","v":0},{"$f":"T('REHAB ESTIMATOR'!W227:X227)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B228:S228)","v":"Replacement windows, vinyl, average size"},{"$f":"'REHAB ESTIMATOR'!T228","v":11},{"$f":"T('REHAB ESTIMATOR'!W228:X228)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B229:S229)","v":"Wood windows, average size"},{"$f":"'REHAB ESTIMATOR'!T229","v":0},{"$f":"T('REHAB ESTIMATOR'!W229:X229)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B230:S230)","v":"Replace broken window pane"},{"$f":"'REHAB ESTIMATOR'!T230","v":0},{"$f":"T('REHAB ESTIMATOR'!W230:X230)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B231:S231)","v":"Replace broken screens"},{"$f":"'REHAB ESTIMATOR'!T231","v":0},{"$f":"T('REHAB ESTIMATOR'!W231:X231)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B232:S232)","v":"Repair broken screens"},{"$f":"'REHAB ESTIMATOR'!T232","v":0},{"$f":"T('REHAB ESTIMATOR'!W232:X232)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B233:S233)","v":"Skylight, 3x3, fixed"},{"$f":"'REHAB ESTIMATOR'!T233","v":0},{"$f":"T('REHAB ESTIMATOR'!W233:X233)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B234:S234)","v":"Skylight, operable"},{"$f":"'REHAB ESTIMATOR'!T234","v":0},{"$f":"T('REHAB ESTIMATOR'!W234:X234)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B235:S235)","v":""},{"$f":"'REHAB ESTIMATOR'!T235","v":0},{"$f":"T('REHAB ESTIMATOR'!W235:X235)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B236:S236)","v":""},{"$f":"'REHAB ESTIMATOR'!T236","v":0},{"$f":"T('REHAB ESTIMATOR'!W236:X236)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B237:S237)","v":""},{"$f":"'REHAB ESTIMATOR'!T237","v":0},{"$f":"T('REHAB ESTIMATOR'!W237:X237)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B238:S238)","v":""},{"$f":"'REHAB ESTIMATOR'!T238","v":0},{"$f":"T('REHAB ESTIMATOR'!W238:X238)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B239:S239)","v":""},{"$f":"'REHAB ESTIMATOR'!T239","v":0},{"$f":"T('REHAB ESTIMATOR'!W239:X239)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B240:S240)","v":""},{"$f":"'REHAB ESTIMATOR'!T240","v":0},{"$f":"T('REHAB ESTIMATOR'!W240:X240)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B241:S241)","v":"GARAGE DOORS"},{"$f":"SUM(D238:D261)","v":2}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B242:S242)","v":"Garage Doors Bid/Allowance"},{"$f":"'REHAB ESTIMATOR'!T242","v":0},{"$f":"T('REHAB ESTIMATOR'!W242:X242)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B243:S243)","v":"Garage Doors Only- 9'x7'  door, manual"},{"$f":"'REHAB ESTIMATOR'!T243","v":2},{"$f":"T('REHAB ESTIMATOR'!W243:X243)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B244:S244)","v":"Garage Doors Only- 16' door, manual"},{"$f":"'REHAB ESTIMATOR'!T244","v":0},{"$f":"T('REHAB ESTIMATOR'!W244:X244)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B245:S245)","v":"Garage Door Operator only"},{"$f":"'REHAB ESTIMATOR'!T245","v":0},{"$f":"T('REHAB ESTIMATOR'!W245:X245)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B246:S246)","v":"Replace springs for garage door"},{"$f":"'REHAB ESTIMATOR'!T246","v":0},{"$f":"T('REHAB ESTIMATOR'!W246:X246)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B247:S247)","v":""},{"$f":"'REHAB ESTIMATOR'!T247","v":0},{"$f":"T('REHAB ESTIMATOR'!W247:X247)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B248:S248)","v":""},{"$f":"'REHAB ESTIMATOR'!T248","v":0},{"$f":"T('REHAB ESTIMATOR'!W248:X248)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B249:S249)","v":""},{"$f":"'REHAB ESTIMATOR'!T249","v":0},{"$f":"T('REHAB ESTIMATOR'!W249:X249)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B250:S250)","v":""},{"$f":"'REHAB ESTIMATOR'!T250","v":0},{"$f":"T('REHAB ESTIMATOR'!W250:X250)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B251:S251)","v":""},{"$f":"'REHAB ESTIMATOR'!T251","v":0},{"$f":"T('REHAB ESTIMATOR'!W251:X251)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B252:S252)","v":""},{"$f":"'REHAB ESTIMATOR'!T252","v":0},{"$f":"T('REHAB ESTIMATOR'!W252:X252)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B253:S253)","v":""},{"$f":"'REHAB ESTIMATOR'!T253","v":0},{"$f":"T('REHAB ESTIMATOR'!W253:X253)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B254:S254)","v":""},{"$f":"'REHAB ESTIMATOR'!T254","v":0},{"$f":"T('REHAB ESTIMATOR'!W254:X254)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B255:S255)","v":""},{"$f":"'REHAB ESTIMATOR'!T255","v":0},{"$f":"T('REHAB ESTIMATOR'!W255:X255)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B256:S256)","v":""},{"$f":"'REHAB ESTIMATOR'!T256","v":0},{"$f":"T('REHAB ESTIMATOR'!W256:X256)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B257:S257)","v":""},{"$f":"'REHAB ESTIMATOR'!T257","v":0},{"$f":"T('REHAB ESTIMATOR'!W257:X257)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B258:S258)","v":""},{"$f":"'REHAB ESTIMATOR'!T258","v":0},{"$f":"T('REHAB ESTIMATOR'!W258:X258)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B259:S259)","v":""},{"$f":"'REHAB ESTIMATOR'!T259","v":0},{"$f":"T('REHAB ESTIMATOR'!W259:X259)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B260:S260)","v":""},{"$f":"'REHAB ESTIMATOR'!T260","v":0},{"$f":"T('REHAB ESTIMATOR'!W260:X260)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B261:S261)","v":""},{"$f":"'REHAB ESTIMATOR'!T261","v":0},{"$f":"T('REHAB ESTIMATOR'!W261:X261)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B262:S262)","v":""},{"$f":"'REHAB ESTIMATOR'!T262","v":0},{"$f":"T('REHAB ESTIMATOR'!W262:X262)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B263:S263)","v":""},{"$f":"'REHAB ESTIMATOR'!T263","v":0},{"$f":"T('REHAB ESTIMATOR'!W263:X263)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B264:S264)","v":""},{"$f":"'REHAB ESTIMATOR'!T264","v":0},{"$f":"T('REHAB ESTIMATOR'!W264:X264)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B265:S265)","v":""},{"$f":"'REHAB ESTIMATOR'!T265","v":0},{"$f":"T('REHAB ESTIMATOR'!W265:X265)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B266:S266)","v":"LANDSCAPING"},{"$f":"SUM(D263:D286)","v":415}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B267:S267)","v":"Landscaping bid/allowance, trees, bushes, flowers"},{"$f":"'REHAB ESTIMATOR'!T267","v":0},{"$f":"T('REHAB ESTIMATOR'!W267:X267)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B268:S268)","v":"Sod"},{"$f":"'REHAB ESTIMATOR'!T268","v":0},{"$f":"T('REHAB ESTIMATOR'!W268:X268)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B269:S269)","v":"Seeding"},{"$f":"'REHAB ESTIMATOR'!T269","v":0},{"$f":"T('REHAB ESTIMATOR'!W269:X269)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B270:S270)","v":"Shrubs/plantings, 1 gallon"},{"$f":"'REHAB ESTIMATOR'!T270","v":8},{"$f":"T('REHAB ESTIMATOR'!W270:X270)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B271:S271)","v":"Shrubs/plantings, 2 gallon"},{"$f":"'REHAB ESTIMATOR'!T271","v":2},{"$f":"T('REHAB ESTIMATOR'!W271:X271)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B272:S272)","v":"Shrubs/plantings, 5 gallon"},{"$f":"'REHAB ESTIMATOR'!T272","v":4},{"$f":"T('REHAB ESTIMATOR'!W272:X272)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B273:S273)","v":"Small trees, 1-2\" caliper, 10 gallon"},{"$f":"'REHAB ESTIMATOR'!T273","v":1},{"$f":"T('REHAB ESTIMATOR'!W273:X273)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B274:S274)","v":"Small trees, 1-2\" 15 gallon"},{"$f":"'REHAB ESTIMATOR'!T274","v":0},{"$f":"T('REHAB ESTIMATOR'!W274:X274)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B275:S275)","v":"36\" box tree"},{"$f":"'REHAB ESTIMATOR'!T275","v":0},{"$f":"T('REHAB ESTIMATOR'!W275:X275)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B276:S276)","v":"Mulch, standard 3\" thick"},{"$f":"'REHAB ESTIMATOR'!T276","v":400},{"$f":"T('REHAB ESTIMATOR'!W276:X276)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B277:S277)","v":"Landscape rock, 3/4\""},{"$f":"'REHAB ESTIMATOR'!T277","v":0},{"$f":"T('REHAB ESTIMATOR'!W277:X277)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B278:S278)","v":"Cobble stone rock"},{"$f":"'REHAB ESTIMATOR'!T278","v":0},{"$f":"T('REHAB ESTIMATOR'!W278:X278)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B279:S279)","v":"Tree removal, per tree"},{"$f":"'REHAB ESTIMATOR'!T279","v":0},{"$f":"T('REHAB ESTIMATOR'!W279:X279)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B280:S280)","v":"Stacked, retaining wall"},{"$f":"'REHAB ESTIMATOR'!T280","v":0},{"$f":"T('REHAB ESTIMATOR'!W280:X280)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B281:S281)","v":""},{"$f":"'REHAB ESTIMATOR'!T281","v":0},{"$f":"T('REHAB ESTIMATOR'!W281:X281)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B282:S282)","v":""},{"$f":"'REHAB ESTIMATOR'!T282","v":0},{"$f":"T('REHAB ESTIMATOR'!W282:X282)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B283:S283)","v":""},{"$f":"'REHAB ESTIMATOR'!T283","v":0},{"$f":"T('REHAB ESTIMATOR'!W283:X283)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B284:S284)","v":""},{"$f":"'REHAB ESTIMATOR'!T284","v":0},{"$f":"T('REHAB ESTIMATOR'!W284:X284)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B285:S285)","v":""},{"$f":"'REHAB ESTIMATOR'!T285","v":0},{"$f":"T('REHAB ESTIMATOR'!W285:X285)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B286:S286)","v":""},{"$f":"'REHAB ESTIMATOR'!T286","v":0},{"$f":"T('REHAB ESTIMATOR'!W286:X286)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B287:S287)","v":""},{"$f":"'REHAB ESTIMATOR'!T287","v":0},{"$f":"T('REHAB ESTIMATOR'!W287:X287)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B288:S288)","v":""},{"$f":"'REHAB ESTIMATOR'!T288","v":0},{"$f":"T('REHAB ESTIMATOR'!W288:X288)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B289:S289)","v":""},{"$f":"'REHAB ESTIMATOR'!T289","v":0},{"$f":"T('REHAB ESTIMATOR'!W289:X289)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B290:S290)","v":""},{"$f":"'REHAB ESTIMATOR'!T290","v":0},{"$f":"T('REHAB ESTIMATOR'!W290:X290)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B291:S291)","v":"MISC. EXT. IMPROVEMENTS"},{"$f":"SUM(D288:D311)","v":8}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B292:S292)","v":"Misc. Ext Improvements bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T292","v":0},{"$f":"T('REHAB ESTIMATOR'!T292:V292)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B293:S293)","v":"Miscellaneous Improvements"},{"$f":"'REHAB ESTIMATOR'!T293","v":0},{"$f":"T('REHAB ESTIMATOR'!T293:V293)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B294:S294)","v":"New mailbox"},{"$f":"'REHAB ESTIMATOR'!T294","v":1},{"$f":"T('REHAB ESTIMATOR'!T294:V294)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B295:S295)","v":"New address #"},{"$f":"'REHAB ESTIMATOR'!T295","v":1},{"$f":"T('REHAB ESTIMATOR'!T295:V295)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B296:S296)","v":"Shutters"},{"$f":"'REHAB ESTIMATOR'!T296","v":6},{"$f":"T('REHAB ESTIMATOR'!T296:V296)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B297:S297)","v":""},{"$f":"'REHAB ESTIMATOR'!T297","v":0},{"$f":"T('REHAB ESTIMATOR'!T297:V297)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B298:S298)","v":"Fencing"},{"$f":"'REHAB ESTIMATOR'!T298","v":0},{"$f":"T('REHAB ESTIMATOR'!T298:V298)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B299:S299)","v":"Chain link fencing"},{"$f":"'REHAB ESTIMATOR'!T299","v":0},{"$f":"T('REHAB ESTIMATOR'!T299:V299)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B300:S300)","v":"Wood fencing"},{"$f":"'REHAB ESTIMATOR'!T300","v":0},{"$f":"T('REHAB ESTIMATOR'!T300:V300)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B301:S301)","v":""},{"$f":"'REHAB ESTIMATOR'!T301","v":0},{"$f":"T('REHAB ESTIMATOR'!T301:V301)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B302:S302)","v":"Misc. Exterior Structures"},{"$f":"'REHAB ESTIMATOR'!T302","v":0},{"$f":"T('REHAB ESTIMATOR'!T302:V302)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B303:S303)","v":"Premanufactured carport"},{"$f":"'REHAB ESTIMATOR'!T303","v":0},{"$f":"T('REHAB ESTIMATOR'!T303:V303)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B304:S304)","v":"Storage shed, wood"},{"$f":"'REHAB ESTIMATOR'!T304","v":0},{"$f":"T('REHAB ESTIMATOR'!T304:V304)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B305:S305)","v":"Gazebo"},{"$f":"'REHAB ESTIMATOR'!T305","v":0},{"$f":"T('REHAB ESTIMATOR'!T305:V305)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B306:S306)","v":""},{"$f":"'REHAB ESTIMATOR'!T306","v":0},{"$f":"T('REHAB ESTIMATOR'!T306:V306)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B307:S307)","v":"Pools"},{"$f":"'REHAB ESTIMATOR'!T307","v":0},{"$f":"T('REHAB ESTIMATOR'!T307:V307)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B308:S308)","v":"New Pool structure"},{"$f":"'REHAB ESTIMATOR'!T308","v":0},{"$f":"T('REHAB ESTIMATOR'!T308:V308)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B309:S309)","v":"Pool heater/motor"},{"$f":"'REHAB ESTIMATOR'!T309","v":0},{"$f":"T('REHAB ESTIMATOR'!T309:V309)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B310:S310)","v":"Pool filter system"},{"$f":"'REHAB ESTIMATOR'!T310","v":0},{"$f":"T('REHAB ESTIMATOR'!T310:V310)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B311:S311)","v":"Replaster existing pool wall"},{"$f":"'REHAB ESTIMATOR'!T311","v":0},{"$f":"T('REHAB ESTIMATOR'!T311:V311)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B312:S312)","v":""},{"$f":"'REHAB ESTIMATOR'!T312","v":0},{"$f":"T('REHAB ESTIMATOR'!T312:V312)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B313:S313)","v":""},{"$f":"'REHAB ESTIMATOR'!T313","v":0},{"$f":"T('REHAB ESTIMATOR'!T313:V313)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B314:S314)","v":""},{"$f":"'REHAB ESTIMATOR'!T314","v":0},{"$f":"T('REHAB ESTIMATOR'!T314:V314)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B315:S315)","v":""},{"$f":"'REHAB ESTIMATOR'!T315","v":0},{"$f":"T('REHAB ESTIMATOR'!T315:V315)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B316:S316)","v":"FRAMING & DRYWALL"},{"$f":"SUM(D313:D336)","v":1}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B317:S317)","v":"Framing"},{"$f":"'REHAB ESTIMATOR'!T317","v":0},{"$f":"T('REHAB ESTIMATOR'!W317:X317)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B318:S318)","v":"Structural framing bid/allowance, case by case"},{"$f":"'REHAB ESTIMATOR'!T318","v":0},{"$f":"T('REHAB ESTIMATOR'!W318:X318)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B319:S319)","v":"Subflooring, 3/4\" plywood"},{"$f":"'REHAB ESTIMATOR'!T319","v":0},{"$f":"T('REHAB ESTIMATOR'!W319:X319)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B320:S320)","v":"Interior wall framing"},{"$f":"'REHAB ESTIMATOR'!T320","v":0},{"$f":"T('REHAB ESTIMATOR'!W320:X320)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B321:S321)","v":"Structural/Exterior wall framing"},{"$f":"'REHAB ESTIMATOR'!T321","v":0},{"$f":"T('REHAB ESTIMATOR'!W321:X321)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B322:S322)","v":"Rough-in openings"},{"$f":"'REHAB ESTIMATOR'!T322","v":0},{"$f":"T('REHAB ESTIMATOR'!W322:X322)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B323:S323)","v":"Floor joists/ceiling joists"},{"$f":"'REHAB ESTIMATOR'!T323","v":0},{"$f":"T('REHAB ESTIMATOR'!W323:X323)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B324:S324)","v":"Roof framing/rafters"},{"$f":"'REHAB ESTIMATOR'!T324","v":0},{"$f":"T('REHAB ESTIMATOR'!W324:X324)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B325:S325)","v":"Open load bearing/structural wall"},{"$f":"'REHAB ESTIMATOR'!T325","v":0},{"$f":"T('REHAB ESTIMATOR'!W325:X325)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B326:S326)","v":"Insulation"},{"$f":"'REHAB ESTIMATOR'!T326","v":0},{"$f":"T('REHAB ESTIMATOR'!W326:X326)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B327:S327)","v":"Insulation bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T327","v":0},{"$f":"T('REHAB ESTIMATOR'!W327:X327)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B328:S328)","v":"Wall insulation"},{"$f":"'REHAB ESTIMATOR'!T328","v":0},{"$f":"T('REHAB ESTIMATOR'!W328:X328)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B329:S329)","v":"Floor insulation"},{"$f":"'REHAB ESTIMATOR'!T329","v":0},{"$f":"T('REHAB ESTIMATOR'!W329:X329)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B330:S330)","v":"Attic insulation, blown-in"},{"$f":"'REHAB ESTIMATOR'!T330","v":0},{"$f":"T('REHAB ESTIMATOR'!W330:X330)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B331:S331)","v":"Walls/Ceilings"},{"$f":"'REHAB ESTIMATOR'!T331","v":0},{"$f":"T('REHAB ESTIMATOR'!W331:X331)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B332:S332)","v":"Drywall bid/allowance, case by case"},{"$f":"'REHAB ESTIMATOR'!T332","v":1},{"$f":"T('REHAB ESTIMATOR'!W332:X332)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B333:S333)","v":"Drywall wallboard, 1/2\" thick, finish one side"},{"$f":"'REHAB ESTIMATOR'!T333","v":0},{"$f":"T('REHAB ESTIMATOR'!W333:X333)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B334:S334)","v":"Drywall ceilings, 1/2\" thick"},{"$f":"'REHAB ESTIMATOR'!T334","v":0},{"$f":"T('REHAB ESTIMATOR'!W334:X334)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B335:S335)","v":"Skim coating/texturing walls"},{"$f":"'REHAB ESTIMATOR'!T335","v":0},{"$f":"T('REHAB ESTIMATOR'!W335:X335)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B336:S336)","v":"Skim coating/texturing ceilings"},{"$f":"'REHAB ESTIMATOR'!T336","v":0},{"$f":"T('REHAB ESTIMATOR'!W336:X336)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B337:S337)","v":""},{"$f":"'REHAB ESTIMATOR'!T337","v":0},{"$f":"T('REHAB ESTIMATOR'!W337:X337)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B338:S338)","v":""},{"$f":"'REHAB ESTIMATOR'!T338","v":0},{"$f":"T('REHAB ESTIMATOR'!W338:X338)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B339:S339)","v":""},{"$f":"'REHAB ESTIMATOR'!T339","v":0},{"$f":"T('REHAB ESTIMATOR'!W339:X339)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B340:S340)","v":""},{"$f":"'REHAB ESTIMATOR'!T340","v":0},{"$f":"T('REHAB ESTIMATOR'!W340:X340)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B341:S341)","v":"CABINETS & COUNTERTOPS"},{"$f":"SUM(D338:D361)","v":74}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B342:S342)","v":"Cabinet Installation bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T342","v":0},{"$f":"T('REHAB ESTIMATOR'!W342:X342)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B343:S343)","v":"Cabinet Material bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T343","v":0},{"$f":"T('REHAB ESTIMATOR'!W343:X343)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B344:S344)","v":"Countertop bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T344","v":0},{"$f":"T('REHAB ESTIMATOR'!W344:X344)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B345:S345)","v":"Kitchen"},{"$f":"'REHAB ESTIMATOR'!T345","v":0},{"$f":"T('REHAB ESTIMATOR'!W345:X345)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B346:S346)","v":"Kitchen Base Cabinetry"},{"$f":"'REHAB ESTIMATOR'!T346","v":12},{"$f":"T('REHAB ESTIMATOR'!W346:X346)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B347:S347)","v":"Kitchen Upper Cabinetry"},{"$f":"'REHAB ESTIMATOR'!T347","v":10},{"$f":"T('REHAB ESTIMATOR'!W347:X347)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B348:S348)","v":"Kitchen Pantry Cabinet"},{"$f":"'REHAB ESTIMATOR'!T348","v":0},{"$f":"T('REHAB ESTIMATOR'!W348:X348)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B349:S349)","v":"Plastic laminate countertop"},{"$f":"'REHAB ESTIMATOR'!T349","v":0},{"$f":"T('REHAB ESTIMATOR'!W349:X349)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B350:S350)","v":"Replace cabinet doors, only"},{"$f":"'REHAB ESTIMATOR'!T350","v":0},{"$f":"T('REHAB ESTIMATOR'!W350:X350)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B351:S351)","v":"Replace cabinet drawer fronts, only"},{"$f":"'REHAB ESTIMATOR'!T351","v":0},{"$f":"T('REHAB ESTIMATOR'!W351:X351)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B352:S352)","v":"New cabinet door pulls"},{"$f":"'REHAB ESTIMATOR'!T352","v":25},{"$f":"T('REHAB ESTIMATOR'!W352:X352)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B353:S353)","v":"Stone/solid surface countertop, kitchen"},{"$f":"'REHAB ESTIMATOR'!T353","v":24},{"$f":"T('REHAB ESTIMATOR'!W353:X353)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B354:S354)","v":"Kitchen sink bowl, stainless steel, undermount"},{"$f":"'REHAB ESTIMATOR'!T354","v":1},{"$f":"T('REHAB ESTIMATOR'!W354:X354)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B355:S355)","v":"Kitchen sink bowl, composite, undermount"},{"$f":"'REHAB ESTIMATOR'!T355","v":0},{"$f":"T('REHAB ESTIMATOR'!W355:X355)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B356:S356)","v":"Bathrooms"},{"$f":"'REHAB ESTIMATOR'!T356","v":0},{"$f":"T('REHAB ESTIMATOR'!W356:X356)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B357:S357)","v":"Vanity cabinet"},{"$f":"'REHAB ESTIMATOR'!T357","v":2},{"$f":"T('REHAB ESTIMATOR'!W357:X357)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B358:S358)","v":"New cabinet door pulls"},{"$f":"'REHAB ESTIMATOR'!T358","v":0},{"$f":"T('REHAB ESTIMATOR'!W358:X358)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B359:S359)","v":"Vanity countertop, stone/solid surface"},{"$f":"'REHAB ESTIMATOR'!T359","v":0},{"$f":"T('REHAB ESTIMATOR'!W359:X359)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B360:S360)","v":""},{"$f":"'REHAB ESTIMATOR'!T360","v":0},{"$f":"T('REHAB ESTIMATOR'!W360:X360)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B361:S361)","v":""},{"$f":"'REHAB ESTIMATOR'!T361","v":0},{"$f":"T('REHAB ESTIMATOR'!W361:X361)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B362:S362)","v":""},{"$f":"'REHAB ESTIMATOR'!T362","v":0},{"$f":"T('REHAB ESTIMATOR'!W362:X362)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B363:S363)","v":""},{"$f":"'REHAB ESTIMATOR'!T363","v":0},{"$f":"T('REHAB ESTIMATOR'!W363:X363)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B364:S364)","v":""},{"$f":"'REHAB ESTIMATOR'!T364","v":0},{"$f":"T('REHAB ESTIMATOR'!W364:X364)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B365:S365)","v":""},{"$f":"'REHAB ESTIMATOR'!T365","v":0},{"$f":"T('REHAB ESTIMATOR'!W365:X365)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B366:S366)","v":"DOORS & TRIM"},{"$f":"SUM(D363:D386)","v":129}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B367:S367)","v":"Finish carpentry bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T367","v":0},{"$f":"T('REHAB ESTIMATOR'!W367:X367)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B368:S368)","v":"Interior door, prehung, hollow-core door"},{"$f":"'REHAB ESTIMATOR'!T368","v":13},{"$f":"T('REHAB ESTIMATOR'!W368:X368)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B369:S369)","v":"Interior mirrored, sliding, closet doors"},{"$f":"'REHAB ESTIMATOR'!T369","v":0},{"$f":"T('REHAB ESTIMATOR'!W369:X369)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B370:S370)","v":"Interior bi-fold, closet doors"},{"$f":"'REHAB ESTIMATOR'!T370","v":3},{"$f":"T('REHAB ESTIMATOR'!W370:X370)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B371:S371)","v":"Door hardware, knobs only"},{"$f":"'REHAB ESTIMATOR'!T371","v":13},{"$f":"T('REHAB ESTIMATOR'!W371:X371)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B372:S372)","v":"Door casings"},{"$f":"'REHAB ESTIMATOR'!T372","v":0},{"$f":"T('REHAB ESTIMATOR'!W372:X372)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B373:S373)","v":"Window casings"},{"$f":"'REHAB ESTIMATOR'!T373","v":0},{"$f":"T('REHAB ESTIMATOR'!W373:X373)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B374:S374)","v":"Window sills"},{"$f":"'REHAB ESTIMATOR'!T374","v":0},{"$f":"T('REHAB ESTIMATOR'!W374:X374)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B375:S375)","v":"Wood  base"},{"$f":"'REHAB ESTIMATOR'!T375","v":100},{"$f":"T('REHAB ESTIMATOR'!W375:X375)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B376:S376)","v":"Crown molding"},{"$f":"'REHAB ESTIMATOR'!T376","v":0},{"$f":"T('REHAB ESTIMATOR'!W376:X376)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B377:S377)","v":"Raised panel wood wainscoting"},{"$f":"'REHAB ESTIMATOR'!T377","v":0},{"$f":"T('REHAB ESTIMATOR'!W377:X377)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B378:S378)","v":"Bead board wainscoting"},{"$f":"'REHAB ESTIMATOR'!T378","v":0},{"$f":"T('REHAB ESTIMATOR'!W378:X378)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B379:S379)","v":"Fireplace mantel"},{"$f":"'REHAB ESTIMATOR'!T379","v":0},{"$f":"T('REHAB ESTIMATOR'!W379:X379)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B380:S380)","v":"Wood columns"},{"$f":"'REHAB ESTIMATOR'!T380","v":0},{"$f":"T('REHAB ESTIMATOR'!W380:X380)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B381:S381)","v":"Closet shelf and rod"},{"$f":"'REHAB ESTIMATOR'!T381","v":0},{"$f":"T('REHAB ESTIMATOR'!W381:X381)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B382:S382)","v":"Closet kit, 8ft long"},{"$f":"'REHAB ESTIMATOR'!T382","v":0},{"$f":"T('REHAB ESTIMATOR'!W382:X382)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B383:S383)","v":"Wood handrail - rail only"},{"$f":"'REHAB ESTIMATOR'!T383","v":0},{"$f":"T('REHAB ESTIMATOR'!W383:X383)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B384:S384)","v":"Wood balusters"},{"$f":"'REHAB ESTIMATOR'!T384","v":0},{"$f":"T('REHAB ESTIMATOR'!W384:X384)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B385:S385)","v":"Iron balusters"},{"$f":"'REHAB ESTIMATOR'!T385","v":0},{"$f":"T('REHAB ESTIMATOR'!W385:X385)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B386:S386)","v":""},{"$f":"'REHAB ESTIMATOR'!T386","v":0},{"$f":"T('REHAB ESTIMATOR'!W386:X386)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B387:S387)","v":""},{"$f":"'REHAB ESTIMATOR'!T387","v":0},{"$f":"T('REHAB ESTIMATOR'!W387:X387)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B388:S388)","v":""},{"$f":"'REHAB ESTIMATOR'!T388","v":0},{"$f":"T('REHAB ESTIMATOR'!W388:X388)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B389:S389)","v":""},{"$f":"'REHAB ESTIMATOR'!T389","v":0},{"$f":"T('REHAB ESTIMATOR'!W389:X389)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B390:S390)","v":""},{"$f":"'REHAB ESTIMATOR'!T390","v":0},{"$f":"T('REHAB ESTIMATOR'!W390:X390)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B391:S391)","v":"CARPET & RESILIENT"},{"$f":"SUM(D388:D411)","v":110}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B392:S392)","v":"Carpeting & Resilient bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T392","v":0},{"$f":"T('REHAB ESTIMATOR'!W392:X392)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B393:S393)","v":"Carpeting"},{"$f":"'REHAB ESTIMATOR'!T393","v":0},{"$f":"T('REHAB ESTIMATOR'!W393:X393)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B394:S394)","v":"Carpet, economy grade"},{"$f":"'REHAB ESTIMATOR'!T394","v":0},{"$f":"T('REHAB ESTIMATOR'!W394:X394)","v":"sy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B395:S395)","v":"Carpet average grade"},{"$f":"'REHAB ESTIMATOR'!T395","v":100},{"$f":"T('REHAB ESTIMATOR'!W395:X395)","v":"sy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B396:S396)","v":"Carpet, premium grade"},{"$f":"'REHAB ESTIMATOR'!T396","v":10},{"$f":"T('REHAB ESTIMATOR'!W396:X396)","v":"sy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B397:S397)","v":""},{"$f":"'REHAB ESTIMATOR'!T397","v":0},{"$f":"T('REHAB ESTIMATOR'!W397:X397)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B398:S398)","v":""},{"$f":"'REHAB ESTIMATOR'!T398","v":0},{"$f":"T('REHAB ESTIMATOR'!W398:X398)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B399:S399)","v":"Sheet Vinyl"},{"$f":"'REHAB ESTIMATOR'!T399","v":0},{"$f":"T('REHAB ESTIMATOR'!W399:X399)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B400:S400)","v":"Sheet vinyl, economy grade"},{"$f":"'REHAB ESTIMATOR'!T400","v":0},{"$f":"T('REHAB ESTIMATOR'!W400:X400)","v":"sy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B401:S401)","v":"Sheet vinyl, average grade"},{"$f":"'REHAB ESTIMATOR'!T401","v":0},{"$f":"T('REHAB ESTIMATOR'!W401:X401)","v":"sy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B402:S402)","v":"Sheet vinyl, premium grade"},{"$f":"'REHAB ESTIMATOR'!T402","v":0},{"$f":"T('REHAB ESTIMATOR'!W402:X402)","v":"sy"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B403:S403)","v":"Clean and wax vinyl"},{"$f":"'REHAB ESTIMATOR'!T403","v":0},{"$f":"T('REHAB ESTIMATOR'!W403:X403)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B404:S404)","v":""},{"$f":"'REHAB ESTIMATOR'!T404","v":0},{"$f":"T('REHAB ESTIMATOR'!W404:X404)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B405:S405)","v":"Vinyl Tile"},{"$f":"'REHAB ESTIMATOR'!T405","v":0},{"$f":"T('REHAB ESTIMATOR'!W405:X405)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B406:S406)","v":"Vinyl tile, economy grade"},{"$f":"'REHAB ESTIMATOR'!T406","v":0},{"$f":"T('REHAB ESTIMATOR'!W406:X406)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B407:S407)","v":"Vinyl tile, average grade"},{"$f":"'REHAB ESTIMATOR'!T407","v":0},{"$f":"T('REHAB ESTIMATOR'!W407:X407)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B408:S408)","v":"Vinyl tile, premium grade"},{"$f":"'REHAB ESTIMATOR'!T408","v":0},{"$f":"T('REHAB ESTIMATOR'!W408:X408)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B409:S409)","v":"Clean and wax vinyl"},{"$f":"'REHAB ESTIMATOR'!T409","v":0},{"$f":"T('REHAB ESTIMATOR'!W409:X409)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B410:S410)","v":""},{"$f":"'REHAB ESTIMATOR'!T410","v":0},{"$f":"T('REHAB ESTIMATOR'!W410:X410)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B411:S411)","v":""},{"$f":"'REHAB ESTIMATOR'!T411","v":0},{"$f":"T('REHAB ESTIMATOR'!W411:X411)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B412:S412)","v":""},{"$f":"'REHAB ESTIMATOR'!T412","v":0},{"$f":"T('REHAB ESTIMATOR'!W412:X412)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B413:S413)","v":""},{"$f":"'REHAB ESTIMATOR'!T413","v":0},{"$f":"T('REHAB ESTIMATOR'!W413:X413)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B414:S414)","v":""},{"$f":"'REHAB ESTIMATOR'!T414","v":0},{"$f":"T('REHAB ESTIMATOR'!W414:X414)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B415:S415)","v":""},{"$f":"'REHAB ESTIMATOR'!T415","v":0},{"$f":"T('REHAB ESTIMATOR'!W415:X415)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B416:S416)","v":"HARDWOOD FLOORING"},{"$f":"SUM(D413:D436)","v":200}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B417:S417)","v":"Hardwood floors, bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T417","v":0},{"$f":"T('REHAB ESTIMATOR'!W417:X417)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B418:S418)","v":"Laminate Flooring"},{"$f":"'REHAB ESTIMATOR'!T418","v":0},{"$f":"T('REHAB ESTIMATOR'!W418:X418)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B419:S419)","v":"Laminate wood flooring, economy grade"},{"$f":"'REHAB ESTIMATOR'!T419","v":0},{"$f":"T('REHAB ESTIMATOR'!W419:X419)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B420:S420)","v":"Laminate wood flooring, average grade"},{"$f":"'REHAB ESTIMATOR'!T420","v":0},{"$f":"T('REHAB ESTIMATOR'!W420:X420)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B421:S421)","v":"Laminate wood flooring, premium grade"},{"$f":"'REHAB ESTIMATOR'!T421","v":0},{"$f":"T('REHAB ESTIMATOR'!W421:X421)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B422:S422)","v":""},{"$f":"'REHAB ESTIMATOR'!T422","v":0},{"$f":"T('REHAB ESTIMATOR'!W422:X422)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B423:S423)","v":"Hardwood Flooring"},{"$f":"'REHAB ESTIMATOR'!T423","v":0},{"$f":"T('REHAB ESTIMATOR'!W423:X423)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B424:S424)","v":"Hardwood flooring, economy grade"},{"$f":"'REHAB ESTIMATOR'!T424","v":0},{"$f":"T('REHAB ESTIMATOR'!W424:X424)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B425:S425)","v":"Hardwood flooring, average grade"},{"$f":"'REHAB ESTIMATOR'!T425","v":200},{"$f":"T('REHAB ESTIMATOR'!W425:X425)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B426:S426)","v":"Hardwood flooring, premium grade"},{"$f":"'REHAB ESTIMATOR'!T426","v":0},{"$f":"T('REHAB ESTIMATOR'!W426:X426)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B427:S427)","v":""},{"$f":"'REHAB ESTIMATOR'!T427","v":0},{"$f":"T('REHAB ESTIMATOR'!W427:X427)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B428:S428)","v":"Hardwood Floor Refinishing"},{"$f":"'REHAB ESTIMATOR'!T428","v":0},{"$f":"T('REHAB ESTIMATOR'!W428:X428)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B429:S429)","v":"Floor refinishing"},{"$f":"'REHAB ESTIMATOR'!T429","v":0},{"$f":"T('REHAB ESTIMATOR'!W429:X429)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B430:S430)","v":"Lacing new hardwood to match existing, case-by-case"},{"$f":"'REHAB ESTIMATOR'!T430","v":0},{"$f":"T('REHAB ESTIMATOR'!W430:X430)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B431:S431)","v":""},{"$f":"'REHAB ESTIMATOR'!T431","v":0},{"$f":"T('REHAB ESTIMATOR'!W431:X431)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B432:S432)","v":"Miscellaneous"},{"$f":"'REHAB ESTIMATOR'!T432","v":0},{"$f":"T('REHAB ESTIMATOR'!W432:X432)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B433:S433)","v":"Stair treads, 4ft avg"},{"$f":"'REHAB ESTIMATOR'!T433","v":0},{"$f":"T('REHAB ESTIMATOR'!W433:X433)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B434:S434)","v":"Shoe moldings"},{"$f":"'REHAB ESTIMATOR'!T434","v":0},{"$f":"T('REHAB ESTIMATOR'!W434:X434)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B435:S435)","v":"Underlayment"},{"$f":"'REHAB ESTIMATOR'!T435","v":0},{"$f":"T('REHAB ESTIMATOR'!W435:X435)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B436:S436)","v":""},{"$f":"'REHAB ESTIMATOR'!T436","v":0},{"$f":"T('REHAB ESTIMATOR'!W436:X436)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B437:S437)","v":""},{"$f":"'REHAB ESTIMATOR'!T437","v":0},{"$f":"T('REHAB ESTIMATOR'!W437:X437)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B438:S438)","v":""},{"$f":"'REHAB ESTIMATOR'!T438","v":0},{"$f":"T('REHAB ESTIMATOR'!W438:X438)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B439:S439)","v":""},{"$f":"'REHAB ESTIMATOR'!T439","v":0},{"$f":"T('REHAB ESTIMATOR'!W439:X439)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B440:S440)","v":""},{"$f":"'REHAB ESTIMATOR'!T440","v":0},{"$f":"T('REHAB ESTIMATOR'!W440:X440)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B441:S441)","v":"TILING"},{"$f":"SUM(D438:D461)","v":385}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B442:S442)","v":"Tiling bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T442","v":0},{"$f":"T('REHAB ESTIMATOR'!W442:X442)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B443:S443)","v":"Kitchen "},{"$f":"'REHAB ESTIMATOR'!T443","v":0},{"$f":"T('REHAB ESTIMATOR'!W443:X443)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B444:S444)","v":"Kitchen backsplash, mosaic tile"},{"$f":"'REHAB ESTIMATOR'!T444","v":25},{"$f":"T('REHAB ESTIMATOR'!W444:X444)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B445:S445)","v":"Floor tile, Kitchen"},{"$f":"'REHAB ESTIMATOR'!T445","v":50},{"$f":"T('REHAB ESTIMATOR'!W445:X445)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B446:S446)","v":""},{"$f":"'REHAB ESTIMATOR'!T446","v":0},{"$f":"T('REHAB ESTIMATOR'!W446:X446)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B447:S447)","v":""},{"$f":"'REHAB ESTIMATOR'!T447","v":0},{"$f":"T('REHAB ESTIMATOR'!W447:X447)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B448:S448)","v":"Bathrooms"},{"$f":"'REHAB ESTIMATOR'!T448","v":0},{"$f":"T('REHAB ESTIMATOR'!W448:X448)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B449:S449)","v":"Shower tile, standard"},{"$f":"'REHAB ESTIMATOR'!T449","v":120},{"$f":"T('REHAB ESTIMATOR'!W449:X449)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B450:S450)","v":"Shower tile, accent mosaic tile"},{"$f":"'REHAB ESTIMATOR'!T450","v":10},{"$f":"T('REHAB ESTIMATOR'!W450:X450)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B451:S451)","v":"Floor tile, bathrooms"},{"$f":"'REHAB ESTIMATOR'!T451","v":100},{"$f":"T('REHAB ESTIMATOR'!W451:X451)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B452:S452)","v":""},{"$f":"'REHAB ESTIMATOR'!T452","v":0},{"$f":"T('REHAB ESTIMATOR'!W452:X452)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B453:S453)","v":""},{"$f":"'REHAB ESTIMATOR'!T453","v":0},{"$f":"T('REHAB ESTIMATOR'!W453:X453)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B454:S454)","v":"Miscellaneous Tiling"},{"$f":"'REHAB ESTIMATOR'!T454","v":0},{"$f":"T('REHAB ESTIMATOR'!W454:X454)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B455:S455)","v":"Floor tile, entry "},{"$f":"'REHAB ESTIMATOR'!T455","v":80},{"$f":"T('REHAB ESTIMATOR'!W455:X455)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B456:S456)","v":"Fireplace tiling"},{"$f":"'REHAB ESTIMATOR'!T456","v":0},{"$f":"T('REHAB ESTIMATOR'!W456:X456)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B457:S457)","v":""},{"$f":"'REHAB ESTIMATOR'!T457","v":0},{"$f":"T('REHAB ESTIMATOR'!W457:X457)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B458:S458)","v":""},{"$f":"'REHAB ESTIMATOR'!T458","v":0},{"$f":"T('REHAB ESTIMATOR'!W458:X458)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B459:S459)","v":"Other"},{"$f":"'REHAB ESTIMATOR'!T459","v":0},{"$f":"T('REHAB ESTIMATOR'!W459:X459)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B460:S460)","v":"Backer board 1/4\" at floor tile"},{"$f":"'REHAB ESTIMATOR'!T460","v":0},{"$f":"T('REHAB ESTIMATOR'!W460:X460)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B461:S461)","v":"Backer board 1/2\" at wall tile"},{"$f":"'REHAB ESTIMATOR'!T461","v":0},{"$f":"T('REHAB ESTIMATOR'!W461:X461)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B462:S462)","v":""},{"$f":"'REHAB ESTIMATOR'!T462","v":0},{"$f":"T('REHAB ESTIMATOR'!W462:X462)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B463:S463)","v":""},{"$f":"'REHAB ESTIMATOR'!T463","v":0},{"$f":"T('REHAB ESTIMATOR'!W463:X463)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B464:S464)","v":""},{"$f":"'REHAB ESTIMATOR'!T464","v":0},{"$f":"T('REHAB ESTIMATOR'!W464:X464)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B465:S465)","v":""},{"$f":"'REHAB ESTIMATOR'!T465","v":0},{"$f":"T('REHAB ESTIMATOR'!W465:X465)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B466:S466)","v":"PAINTING"},{"$f":"SUM(D463:D486)","v":66}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B467:S467)","v":"Exterior Painting"},{"$f":"'REHAB ESTIMATOR'!T467","v":0},{"$f":"T('REHAB ESTIMATOR'!W467:X467)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B468:S468)","v":"Exterior painting, bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T468","v":0},{"$f":"T('REHAB ESTIMATOR'!W468:X468)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B469:S469)","v":"Exterior painting materials allowance"},{"$f":"'REHAB ESTIMATOR'!T469","v":30},{"$f":"T('REHAB ESTIMATOR'!W469:X469)","v":"gal"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B470:S470)","v":"Prep/clean siding"},{"$f":"'REHAB ESTIMATOR'!T470","v":0},{"$f":"T('REHAB ESTIMATOR'!W470:X470)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B471:S471)","v":"Paint siding"},{"$f":"'REHAB ESTIMATOR'!T471","v":0},{"$f":"T('REHAB ESTIMATOR'!W471:X471)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B472:S472)","v":"Paint exterior door"},{"$f":"'REHAB ESTIMATOR'!T472","v":0},{"$f":"T('REHAB ESTIMATOR'!W472:X472)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B473:S473)","v":"Paint trim only"},{"$f":"'REHAB ESTIMATOR'!T473","v":0},{"$f":"T('REHAB ESTIMATOR'!W473:X473)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B474:S474)","v":"Sand & refinish decking"},{"$f":"'REHAB ESTIMATOR'!T474","v":0},{"$f":"T('REHAB ESTIMATOR'!W474:X474)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B475:S475)","v":""},{"$f":"'REHAB ESTIMATOR'!T475","v":0},{"$f":"T('REHAB ESTIMATOR'!W475:X475)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B476:S476)","v":""},{"$f":"'REHAB ESTIMATOR'!T476","v":0},{"$f":"T('REHAB ESTIMATOR'!W476:X476)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B477:S477)","v":"Interior Painting"},{"$f":"'REHAB ESTIMATOR'!T477","v":0},{"$f":"T('REHAB ESTIMATOR'!W477:X477)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B478:S478)","v":"Interior painting, bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T478","v":1},{"$f":"T('REHAB ESTIMATOR'!W478:X478)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B479:S479)","v":"Interior painting materials allowance"},{"$f":"'REHAB ESTIMATOR'!T479","v":35},{"$f":"T('REHAB ESTIMATOR'!W479:X479)","v":"gal"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B480:S480)","v":"Paint doors & frames"},{"$f":"'REHAB ESTIMATOR'!T480","v":0},{"$f":"T('REHAB ESTIMATOR'!W480:X480)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B481:S481)","v":"Paint walls"},{"$f":"'REHAB ESTIMATOR'!T481","v":0},{"$f":"T('REHAB ESTIMATOR'!W481:X481)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B482:S482)","v":"Paint ceilings"},{"$f":"'REHAB ESTIMATOR'!T482","v":0},{"$f":"T('REHAB ESTIMATOR'!W482:X482)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B483:S483)","v":"Paint wood base"},{"$f":"'REHAB ESTIMATOR'!T483","v":0},{"$f":"T('REHAB ESTIMATOR'!W483:X483)","v":"lf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B484:S484)","v":"Strip, paint cabinets/vanities"},{"$f":"'REHAB ESTIMATOR'!T484","v":0},{"$f":"T('REHAB ESTIMATOR'!W484:X484)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B485:S485)","v":""},{"$f":"'REHAB ESTIMATOR'!T485","v":0},{"$f":"T('REHAB ESTIMATOR'!W485:X485)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B486:S486)","v":""},{"$f":"'REHAB ESTIMATOR'!T486","v":0},{"$f":"T('REHAB ESTIMATOR'!W486:X486)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B487:S487)","v":""},{"$f":"'REHAB ESTIMATOR'!T487","v":0},{"$f":"T('REHAB ESTIMATOR'!W487:X487)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B488:S488)","v":""},{"$f":"'REHAB ESTIMATOR'!T488","v":0},{"$f":"T('REHAB ESTIMATOR'!W488:X488)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B489:S489)","v":""},{"$f":"'REHAB ESTIMATOR'!T489","v":0},{"$f":"T('REHAB ESTIMATOR'!W489:X489)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B490:S490)","v":""},{"$f":"'REHAB ESTIMATOR'!T490","v":0},{"$f":"T('REHAB ESTIMATOR'!W490:X490)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B491:S491)","v":"APPLIANCES"},{"$f":"SUM(D488:D511)","v":5}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B492:S492)","v":"Appliances, Bid/Allowance"},{"$f":"'REHAB ESTIMATOR'!T492","v":0},{"$f":"T('REHAB ESTIMATOR'!W492:X492)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B493:S493)","v":"Refrigerator, economy"},{"$f":"'REHAB ESTIMATOR'!T493","v":0},{"$f":"T('REHAB ESTIMATOR'!W493:X493)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B494:S494)","v":"Refrigerator, average"},{"$f":"'REHAB ESTIMATOR'!T494","v":1},{"$f":"T('REHAB ESTIMATOR'!W494:X494)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B495:S495)","v":"Refrigerator, premium"},{"$f":"'REHAB ESTIMATOR'!T495","v":0},{"$f":"T('REHAB ESTIMATOR'!W495:X495)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B496:S496)","v":"Range, economy"},{"$f":"'REHAB ESTIMATOR'!T496","v":0},{"$f":"T('REHAB ESTIMATOR'!W496:X496)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B497:S497)","v":"Range, average"},{"$f":"'REHAB ESTIMATOR'!T497","v":1},{"$f":"T('REHAB ESTIMATOR'!W497:X497)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B498:S498)","v":"Range, premium"},{"$f":"'REHAB ESTIMATOR'!T498","v":0},{"$f":"T('REHAB ESTIMATOR'!W498:X498)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B499:S499)","v":"Range hood, under cabinet"},{"$f":"'REHAB ESTIMATOR'!T499","v":1},{"$f":"T('REHAB ESTIMATOR'!W499:X499)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B500:S500)","v":"Range hood, wall mounted"},{"$f":"'REHAB ESTIMATOR'!T500","v":0},{"$f":"T('REHAB ESTIMATOR'!W500:X500)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B501:S501)","v":"Range hood, island"},{"$f":"'REHAB ESTIMATOR'!T501","v":0},{"$f":"T('REHAB ESTIMATOR'!W501:X501)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B502:S502)","v":"Wall oven, single"},{"$f":"'REHAB ESTIMATOR'!T502","v":0},{"$f":"T('REHAB ESTIMATOR'!W502:X502)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B503:S503)","v":"Wall oven double"},{"$f":"'REHAB ESTIMATOR'!T503","v":0},{"$f":"T('REHAB ESTIMATOR'!W503:X503)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B504:S504)","v":"Dishwasher, economy"},{"$f":"'REHAB ESTIMATOR'!T504","v":0},{"$f":"T('REHAB ESTIMATOR'!W504:X504)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B505:S505)","v":"Dishwasher, average"},{"$f":"'REHAB ESTIMATOR'!T505","v":1},{"$f":"T('REHAB ESTIMATOR'!W505:X505)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B506:S506)","v":"Dishwasher, premium"},{"$f":"'REHAB ESTIMATOR'!T506","v":0},{"$f":"T('REHAB ESTIMATOR'!W506:X506)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B507:S507)","v":"Microwave, built-in"},{"$f":"'REHAB ESTIMATOR'!T507","v":0},{"$f":"T('REHAB ESTIMATOR'!W507:X507)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B508:S508)","v":"Microwave, countertop"},{"$f":"'REHAB ESTIMATOR'!T508","v":0},{"$f":"T('REHAB ESTIMATOR'!W508:X508)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B509:S509)","v":"Appliance Delivery"},{"$f":"'REHAB ESTIMATOR'!T509","v":1},{"$f":"T('REHAB ESTIMATOR'!W509:X509)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B510:S510)","v":""},{"$f":"'REHAB ESTIMATOR'!T510","v":0},{"$f":"T('REHAB ESTIMATOR'!W510:X510)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B511:S511)","v":""},{"$f":"'REHAB ESTIMATOR'!T511","v":0},{"$f":"T('REHAB ESTIMATOR'!W511:X511)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B512:S512)","v":""},{"$f":"'REHAB ESTIMATOR'!T512","v":0},{"$f":"T('REHAB ESTIMATOR'!W512:X512)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B513:S513)","v":""},{"$f":"'REHAB ESTIMATOR'!T513","v":0},{"$f":"T('REHAB ESTIMATOR'!W513:X513)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B514:S514)","v":""},{"$f":"'REHAB ESTIMATOR'!T514","v":0},{"$f":"T('REHAB ESTIMATOR'!W514:X514)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B515:S515)","v":""},{"$f":"'REHAB ESTIMATOR'!T515","v":0},{"$f":"T('REHAB ESTIMATOR'!W515:X515)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B516:S516)","v":"PLUMBING"},{"$f":"SUM(D513:D536)","v":21}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B517:S517)","v":"Plumbing, bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T517","v":0},{"$f":"T('REHAB ESTIMATOR'!W517:X517)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B518:S518)","v":"Miscellaneous Plumbing"},{"$f":"'REHAB ESTIMATOR'!T518","v":0},{"$f":"T('REHAB ESTIMATOR'!W518:X518)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B519:S519)","v":"Plumbing rough-in, per hour"},{"$f":"'REHAB ESTIMATOR'!T519","v":8},{"$f":"T('REHAB ESTIMATOR'!W519:X519)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B520:S520)","v":"Concrete demo for below slab rough-in"},{"$f":"'REHAB ESTIMATOR'!T520","v":0},{"$f":"T('REHAB ESTIMATOR'!W520:X520)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B521:S521)","v":"Plumbing finish work, per hour"},{"$f":"'REHAB ESTIMATOR'!T521","v":0},{"$f":"T('REHAB ESTIMATOR'!W521:X521)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B522:S522)","v":"Replace gas hot water heater, 40 gallon"},{"$f":"'REHAB ESTIMATOR'!T522","v":1},{"$f":"T('REHAB ESTIMATOR'!W522:X522)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B523:S523)","v":"Kitchen"},{"$f":"'REHAB ESTIMATOR'!T523","v":0},{"$f":"T('REHAB ESTIMATOR'!W523:X523)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B524:S524)","v":"Kitchen faucet fixture"},{"$f":"'REHAB ESTIMATOR'!T524","v":1},{"$f":"T('REHAB ESTIMATOR'!W524:X524)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B525:S525)","v":"Garbage disposal"},{"$f":"'REHAB ESTIMATOR'!T525","v":1},{"$f":"T('REHAB ESTIMATOR'!W525:X525)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B526:S526)","v":"Hookup dishwasher"},{"$f":"'REHAB ESTIMATOR'!T526","v":1},{"$f":"T('REHAB ESTIMATOR'!W526:X526)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B527:S527)","v":"Water supply line for refrigerator"},{"$f":"'REHAB ESTIMATOR'!T527","v":1},{"$f":"T('REHAB ESTIMATOR'!W527:X527)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B528:S528)","v":"Bathrooms"},{"$f":"'REHAB ESTIMATOR'!T528","v":0},{"$f":"T('REHAB ESTIMATOR'!W528:X528)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B529:S529)","v":"Bathroom faucet fixture"},{"$f":"'REHAB ESTIMATOR'!T529","v":2},{"$f":"T('REHAB ESTIMATOR'!W529:X529)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B530:S530)","v":"Fiberglass shower stall"},{"$f":"'REHAB ESTIMATOR'!T530","v":0},{"$f":"T('REHAB ESTIMATOR'!W530:X530)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B531:S531)","v":"Fiberglass tub"},{"$f":"'REHAB ESTIMATOR'!T531","v":1},{"$f":"T('REHAB ESTIMATOR'!W531:X531)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B532:S532)","v":"Fiberglass tub/shower surround"},{"$f":"'REHAB ESTIMATOR'!T532","v":1},{"$f":"T('REHAB ESTIMATOR'!W532:X532)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B533:S533)","v":"Showerhead/tub kit"},{"$f":"'REHAB ESTIMATOR'!T533","v":2},{"$f":"T('REHAB ESTIMATOR'!W533:X533)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B534:S534)","v":"Toilets"},{"$f":"'REHAB ESTIMATOR'!T534","v":2},{"$f":"T('REHAB ESTIMATOR'!W534:X534)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B535:S535)","v":"Toilet seats"},{"$f":"'REHAB ESTIMATOR'!T535","v":0},{"$f":"T('REHAB ESTIMATOR'!W535:X535)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B536:S536)","v":"Pedestal sink"},{"$f":"'REHAB ESTIMATOR'!T536","v":0},{"$f":"T('REHAB ESTIMATOR'!W536:X536)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B537:S537)","v":""},{"$f":"'REHAB ESTIMATOR'!T537","v":0},{"$f":"T('REHAB ESTIMATOR'!W537:X537)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B538:S538)","v":""},{"$f":"'REHAB ESTIMATOR'!T538","v":0},{"$f":"T('REHAB ESTIMATOR'!W538:X538)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B539:S539)","v":""},{"$f":"'REHAB ESTIMATOR'!T539","v":0},{"$f":"T('REHAB ESTIMATOR'!W539:X539)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B540:S540)","v":""},{"$f":"'REHAB ESTIMATOR'!T540","v":0},{"$f":"T('REHAB ESTIMATOR'!W540:X540)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B541:S541)","v":"HVAC"},{"$f":"SUM(D538:D561)","v":11}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B542:S542)","v":"HVAC, bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T542","v":0},{"$f":"T('REHAB ESTIMATOR'!W542:X542)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B543:S543)","v":"HVAC Rough-In, per hour"},{"$f":"'REHAB ESTIMATOR'!T543","v":0},{"$f":"T('REHAB ESTIMATOR'!W543:X543)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B544:S544)","v":"HVAC Finish Work, per hour"},{"$f":"'REHAB ESTIMATOR'!T544","v":0},{"$f":"T('REHAB ESTIMATOR'!W544:X544)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B545:S545)","v":"Replace gas fired forced air unit, 1000 sf, 60k btus"},{"$f":"'REHAB ESTIMATOR'!T545","v":0},{"$f":"T('REHAB ESTIMATOR'!W545:X545)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B546:S546)","v":"Replace gas fired forced air unit, 2,000, 80k btus"},{"$f":"'REHAB ESTIMATOR'!T546","v":0},{"$f":"T('REHAB ESTIMATOR'!W546:X546)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B547:S547)","v":"Replace gas fired forced air unit, 3,000, 100k btus"},{"$f":"'REHAB ESTIMATOR'!T547","v":0},{"$f":"T('REHAB ESTIMATOR'!W547:X547)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B548:S548)","v":"Replace air conditioning unit, ~1,000 sf, 2 ton"},{"$f":"'REHAB ESTIMATOR'!T548","v":0},{"$f":"T('REHAB ESTIMATOR'!W548:X548)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B549:S549)","v":"Replace air conditioning unit, ~2,000 sf, 3.5 ton"},{"$f":"'REHAB ESTIMATOR'!T549","v":0},{"$f":"T('REHAB ESTIMATOR'!W549:X549)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B550:S550)","v":"Replace air conditioning unit, ~3,000sf, 5 ton"},{"$f":"'REHAB ESTIMATOR'!T550","v":0},{"$f":"T('REHAB ESTIMATOR'!W550:X550)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B551:S551)","v":"Hotel type, hot/cold packaged unit"},{"$f":"'REHAB ESTIMATOR'!T551","v":0},{"$f":"T('REHAB ESTIMATOR'!W551:X551)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B552:S552)","v":"Window mounted unit"},{"$f":"'REHAB ESTIMATOR'!T552","v":0},{"$f":"T('REHAB ESTIMATOR'!W552:X552)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B553:S553)","v":"HVAC equipment tune-up/service call"},{"$f":"'REHAB ESTIMATOR'!T553","v":0},{"$f":"T('REHAB ESTIMATOR'!W553:X553)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B554:S554)","v":"Programmable thermostat"},{"$f":"'REHAB ESTIMATOR'!T554","v":1},{"$f":"T('REHAB ESTIMATOR'!W554:X554)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B555:S555)","v":"Replace supply air grilles/returns"},{"$f":"'REHAB ESTIMATOR'!T555","v":10},{"$f":"T('REHAB ESTIMATOR'!W555:X555)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B556:S556)","v":"Clean ductwork"},{"$f":"'REHAB ESTIMATOR'!T556","v":0},{"$f":"T('REHAB ESTIMATOR'!W556:X556)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B557:S557)","v":""},{"$f":"'REHAB ESTIMATOR'!T557","v":0},{"$f":"T('REHAB ESTIMATOR'!W557:X557)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B558:S558)","v":""},{"$f":"'REHAB ESTIMATOR'!T558","v":0},{"$f":"T('REHAB ESTIMATOR'!W558:X558)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B559:S559)","v":""},{"$f":"'REHAB ESTIMATOR'!T559","v":0},{"$f":"T('REHAB ESTIMATOR'!W559:X559)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B560:S560)","v":""},{"$f":"'REHAB ESTIMATOR'!T560","v":0},{"$f":"T('REHAB ESTIMATOR'!W560:X560)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B561:S561)","v":""},{"$f":"'REHAB ESTIMATOR'!T561","v":0},{"$f":"T('REHAB ESTIMATOR'!W561:X561)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B562:S562)","v":""},{"$f":"'REHAB ESTIMATOR'!T562","v":0},{"$f":"T('REHAB ESTIMATOR'!W562:X562)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B563:S563)","v":""},{"$f":"'REHAB ESTIMATOR'!T563","v":0},{"$f":"T('REHAB ESTIMATOR'!W563:X563)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B564:S564)","v":""},{"$f":"'REHAB ESTIMATOR'!T564","v":0},{"$f":"T('REHAB ESTIMATOR'!W564:X564)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B565:S565)","v":""},{"$f":"'REHAB ESTIMATOR'!T565","v":0},{"$f":"T('REHAB ESTIMATOR'!W565:X565)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B566:S566)","v":"ELECTRICAL"},{"$f":"SUM(D563:D586)","v":18}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B567:S567)","v":"Electrical, bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T567","v":0},{"$f":"T('REHAB ESTIMATOR'!W567:X567)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B568:S568)","v":"Miscellaneous Electrical "},{"$f":"'REHAB ESTIMATOR'!T568","v":0},{"$f":"T('REHAB ESTIMATOR'!W568:X568)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B569:S569)","v":"Electrical Rough-in, per hour"},{"$f":"'REHAB ESTIMATOR'!T569","v":0},{"$f":"T('REHAB ESTIMATOR'!W569:X569)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B570:S570)","v":"CATV Rough-in, per hour"},{"$f":"'REHAB ESTIMATOR'!T570","v":0},{"$f":"T('REHAB ESTIMATOR'!W570:X570)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B571:S571)","v":"Electrical Finish Work, per hour"},{"$f":"'REHAB ESTIMATOR'!T571","v":0},{"$f":"T('REHAB ESTIMATOR'!W571:X571)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B572:S572)","v":"Replace electrical panel, 100 AMP"},{"$f":"'REHAB ESTIMATOR'!T572","v":1},{"$f":"T('REHAB ESTIMATOR'!W572:X572)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B573:S573)","v":"Replace electrical panel, 200 AMP"},{"$f":"'REHAB ESTIMATOR'!T573","v":0},{"$f":"T('REHAB ESTIMATOR'!W573:X573)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B574:S574)","v":"Replace outlets, light switches"},{"$f":"'REHAB ESTIMATOR'!T574","v":0},{"$f":"T('REHAB ESTIMATOR'!W574:X574)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B575:S575)","v":"Replace GFI outlets/ground back to panel"},{"$f":"'REHAB ESTIMATOR'!T575","v":0},{"$f":"T('REHAB ESTIMATOR'!W575:X575)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B576:S576)","v":"Exhaust Fan"},{"$f":"'REHAB ESTIMATOR'!T576","v":0},{"$f":"T('REHAB ESTIMATOR'!W576:X576)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B577:S577)","v":"Smoke detectors"},{"$f":"'REHAB ESTIMATOR'!T577","v":0},{"$f":"T('REHAB ESTIMATOR'!W577:X577)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B578:S578)","v":"Carbon monoxide detector"},{"$f":"'REHAB ESTIMATOR'!T578","v":0},{"$f":"T('REHAB ESTIMATOR'!W578:X578)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B579:S579)","v":"Lighting"},{"$f":"'REHAB ESTIMATOR'!T579","v":0},{"$f":"T('REHAB ESTIMATOR'!W579:X579)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B580:S580)","v":"Track/Pendent light"},{"$f":"'REHAB ESTIMATOR'!T580","v":1},{"$f":"T('REHAB ESTIMATOR'!W580:X580)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B581:S581)","v":"Chandelier light fixture"},{"$f":"'REHAB ESTIMATOR'!T581","v":0},{"$f":"T('REHAB ESTIMATOR'!W581:X581)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B582:S582)","v":"Ceiling dome light"},{"$f":"'REHAB ESTIMATOR'!T582","v":4},{"$f":"T('REHAB ESTIMATOR'!W582:X582)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B583:S583)","v":"Ceiling fan fixture"},{"$f":"'REHAB ESTIMATOR'!T583","v":4},{"$f":"T('REHAB ESTIMATOR'!W583:X583)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B584:S584)","v":"Bathroom vanity light"},{"$f":"'REHAB ESTIMATOR'!T584","v":2},{"$f":"T('REHAB ESTIMATOR'!W584:X584)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B585:S585)","v":"Can lighting"},{"$f":"'REHAB ESTIMATOR'!T585","v":4},{"$f":"T('REHAB ESTIMATOR'!W585:X585)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B586:S586)","v":"Exterior light fixture"},{"$f":"'REHAB ESTIMATOR'!T586","v":2},{"$f":"T('REHAB ESTIMATOR'!W586:X586)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B587:S587)","v":""},{"$f":"'REHAB ESTIMATOR'!T587","v":0},{"$f":"T('REHAB ESTIMATOR'!W587:X587)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B588:S588)","v":""},{"$f":"'REHAB ESTIMATOR'!T588","v":0},{"$f":"T('REHAB ESTIMATOR'!W588:X588)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B589:S589)","v":""},{"$f":"'REHAB ESTIMATOR'!T589","v":0},{"$f":"T('REHAB ESTIMATOR'!W589:X589)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B590:S590)","v":""},{"$f":"'REHAB ESTIMATOR'!T590","v":0},{"$f":"T('REHAB ESTIMATOR'!W590:X590)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B591:S591)","v":"MISCELLANEOUS"},{"$f":"SUM(D588:D608)","v":4}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B592:S592)","v":"Bath accessories, towel bar, toilet disp, ea bathroom"},{"$f":"'REHAB ESTIMATOR'!T592","v":2},{"$f":"T('REHAB ESTIMATOR'!W567:X567)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B593:S593)","v":"Bathroom mirrors"},{"$f":"'REHAB ESTIMATOR'!T593","v":2},{"$f":"T('REHAB ESTIMATOR'!W568:X568)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B594:S594)","v":"Window coverings, each window"},{"$f":"'REHAB ESTIMATOR'!T594","v":0},{"$f":"T('REHAB ESTIMATOR'!W569:X569)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B595:S595)","v":""},{"$f":"'REHAB ESTIMATOR'!T595","v":0},{"$f":"T('REHAB ESTIMATOR'!W570:X570)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B596:S596)","v":""},{"$f":"'REHAB ESTIMATOR'!T596","v":0},{"$f":"T('REHAB ESTIMATOR'!W571:X571)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B597:S597)","v":""},{"$f":"'REHAB ESTIMATOR'!T597","v":0},{"$f":"T('REHAB ESTIMATOR'!W572:X572)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B598:S598)","v":""},{"$f":"'REHAB ESTIMATOR'!T598","v":0},{"$f":"T('REHAB ESTIMATOR'!W573:X573)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B599:S599)","v":""},{"$f":"'REHAB ESTIMATOR'!T599","v":0},{"$f":"T('REHAB ESTIMATOR'!W574:X574)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B600:S600)","v":""},{"$f":"'REHAB ESTIMATOR'!T600","v":0},{"$f":"T('REHAB ESTIMATOR'!W575:X575)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B601:S601)","v":""},{"$f":"'REHAB ESTIMATOR'!T601","v":0},{"$f":"T('REHAB ESTIMATOR'!W576:X576)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B602:S602)","v":""},{"$f":"'REHAB ESTIMATOR'!T602","v":0},{"$f":"T('REHAB ESTIMATOR'!W577:X577)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B603:S603)","v":""},{"$f":"'REHAB ESTIMATOR'!T603","v":0},{"$f":"T('REHAB ESTIMATOR'!W578:X578)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B604:S604)","v":""},{"$f":"'REHAB ESTIMATOR'!T604","v":0},{"$f":"T('REHAB ESTIMATOR'!W579:X579)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B605:S605)","v":""},{"$f":"'REHAB ESTIMATOR'!T605","v":0},{"$f":"T('REHAB ESTIMATOR'!W580:X580)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B606:S606)","v":""},{"$f":"'REHAB ESTIMATOR'!T606","v":0},{"$f":"T('REHAB ESTIMATOR'!W581:X581)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B607:S607)","v":""},{"$f":"'REHAB ESTIMATOR'!T607","v":0},{"$f":"T('REHAB ESTIMATOR'!W582:X582)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B608:S608)","v":""},{"$f":"'REHAB ESTIMATOR'!T608","v":0},{"$f":"T('REHAB ESTIMATOR'!W583:X583)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B609:S609)","v":""},{"$f":"'REHAB ESTIMATOR'!T609","v":0},{"$f":"T('REHAB ESTIMATOR'!W584:X584)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B610:S610)","v":""},{"$f":"'REHAB ESTIMATOR'!T610","v":0},{"$f":"T('REHAB ESTIMATOR'!W585:X585)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B611:S611)","v":""},{"$f":"'REHAB ESTIMATOR'!T611","v":0},{"$f":"T('REHAB ESTIMATOR'!W586:X586)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B612:S612)","v":""},{"$f":"'REHAB ESTIMATOR'!T612","v":0},{"$f":"T('REHAB ESTIMATOR'!W587:X587)","v":""}]
[]
[null,null,"Investment Disclaimer:"]
[null,null,"Any scope of work and cost information provided by us is for informational purposals only and is provided As-Is without warranty of any kind.  In no event shall we be held liable for any special, indirect or consequential damages whatsover resulting from loss of profits.  Use caution and seek the advice of qualified professionals.  Consult with your real estate professionals, contractors, or other professional advisors before making investment decisions based upon the information provided."]
[]
[null,null,1,1,1,1]
[]
[]
[{"$nulls":4},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"HOMEOWNER REPORT","index":14,"n_rows":90,"n_cols":24,"rows_kept":90,"merged":[[1,14,1,17],[1,18,1,20],[2,15,2,16],[2,18,2,20],[5,7,6,15],[7,8,8,12],[9,8,10,10],[9,11,9,16],[10,11,10,16],[10,18,10,19],[10,20,10,21],[11,8,11,10],[11,11,11,16],[11,18,11,19],[11,20,11,21],[12,8,12,10],[12,11,12,16],[12,18,12,19],[12,20,12,21],[14,7,16,23],[19,7,19,10],[19,13,19,14],[19,15,19,16],[19,17,19,18],[19,19,19,23],[20,7,20,10],[20,13,20,14],[20,15,20,16],[20,17,20,18],[20,19,20,23],[21,7,21,10],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,23],[22,7,22,10],[22,13,22,14],[22,15,22,16],[22,17,22,18],[22,19,22,23],[24,8,24,11],[25,8,26,10],[25,11,26,13],[25,14,26,15],[25,16,26,17],[25,18,26,19],[25,20,26,21],[27,8,28,11],[29,8,29,10],[29,11,29,12],[29,13,29,15],[29,16,29,17],[29,18,29,20],[29,21,29,22],[30,8,30,10],[30,11,30,12],[30,13,30,15],[30,16,30,17],[30,18,30,20],[30,21,30,22],[31,8,31,10],[31,11,31,12],[31,13,31,15],[31,16,31,17],[31,18,31,20],[31,21,31,22],[32,8,32,10],[32,11,32,12],[32,13,32,15],[32,16,32,17],[32,18,32,20],[32,21,32,22],[33,8,33,10],[33,11,33,12],[33,13,33,15],[33,16,33,17],[33,18,33,20],[33,21,33,22],[34,8,34,10],[34,11,34,12],[34,13,34,15],[34,16,34,17],[34,18,34,20],[34,21,34,22],[35,8,35,10],[35,11,35,12],[35,13,35,15],[35,16,35,17],[35,18,35,20],[35,21,35,22],[36,8,36,10],[36,11,36,12],[36,13,36,15],[36,16,36,17],[36,18,36,20],[36,21,36,22],[37,12,38,14],[37,19,38,20],[38,9,38,11],[38,16,38,18],[41,19,41,21],[42,19,42,21],[43,19,43,21],[45,16,45,18],[45,19,45,21],[47,17,48,22],[49,17,52,22],[54,7,54,23],[55,7,55,10],[55,11,55,13],[55,14,55,18],[55,19,55,23],[58,16,59,25],[61,5,61,6],[61,7,61,8],[61,9,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,16],[61,17,61,18],[61,19,61,20],[61,21,61,22],[62,5,62,6],[62,7,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[63,2,63,3],[63,5,63,6],[63,7,63,8],[63,9,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[64,2,64,3],[64,5,64,6],[64,7,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[65,2,66,3],[65,5,65,6],[65,7,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[65,19,65,20],[65,21,65,22],[66,5,66,6],[66,7,66,8],[66,9,66,10],[66,11,66,12],[66,13,66,14],[66,15,66,16],[66,17,66,18],[66,19,66,20],[66,21,66,22],[67,2,67,3],[67,5,67,6],[67,7,67,8],[67,9,67,10],[67,11,67,12],[67,13,67,14],[67,15,67,16],[67,17,67,18],[67,19,67,20],[67,21,67,22],[68,2,68,3],[68,5,68,6],[68,7,68,8],[68,9,68,10],[68,11,68,12],[68,13,68,14],[68,15,68,16],[68,17,68,18],[68,19,68,20],[68,21,68,22],[69,2,69,3],[69,5,69,6],[69,7,69,8],[69,9,69,10],[69,11,69,12],[69,13,69,14],[69,15,69,16],[69,17,69,18],[69,19,69,20],[69,21,69,22],[70,2,71,3],[70,5,70,6],[70,7,70,8],[70,9,70,10],[70,11,70,12],[70,13,70,14],[70,15,70,16],[70,17,70,18],[70,19,70,20],[70,21,70,22],[71,5,71,6],[71,7,71,8],[71,9,71,10],[71,11,71,12],[71,13,71,14],[71,15,71,16],[71,17,71,18],[71,19,71,20],[71,21,71,22],[72,2,72,3],[72,5,72,6],[72,7,72,8],[72,9,72,10],[72,11,72,12],[72,13,72,14],[72,15,72,16],[72,17,72,18],[72,19,72,20],[72,21,72,22],[73,2,74,3],[73,5,73,6],[73,7,73,8],[73,9,73,10],[73,11,73,12],[73,13,73,14],[73,15,73,16],[73,17,73,18],[73,19,73,20],[73,21,73,22],[74,5,74,6],[74,7,74,8],[74,9,74,10],[74,11,74,12],[74,13,74,14],[74,15,74,16],[74,17,74,18],[74,19,74,20],[74,21,74,22],[75,2,75,3],[75,5,75,6],[75,7,75,8],[75,9,75,10],[75,11,75,12],[75,13,75,14],[75,15,75,16],[75,17,75,18],[75,19,75,20],[75,21,75,22],[76,2,76,3],[76,5,76,6],[76,7,76,8],[76,9,76,10],[76,11,76,12],[76,13,76,14],[76,15,76,16],[76,17,76,18],[76,19,76,20],[76,21,76,22],[77,2,77,3],[77,5,77,6],[77,7,77,8],[77,9,77,10],[77,11,77,12],[77,13,77,14],[77,15,77,16],[77,17,77,18],[77,19,77,20],[77,21,77,22],[78,2,78,3],[78,5,78,6],[78,7,78,8],[78,9,78,10],[78,11,78,12],[78,13,78,14],[78,15,78,16],[78,17,78,18],[78,19,78,20],[78,21,78,22],[79,2,79,3],[79,5,79,6],[79,7,79,8],[79,9,79,10],[79,11,79,12],[79,13,79,14],[79,15,79,16],[79,17,79,18],[79,19,79,20],[79,21,79,22],[80,5,80,6],[80,7,80,8],[80,9,80,10],[80,11,80,12],[80,13,80,14],[80,15,80,16],[80,17,80,18],[80,19,80,20],[80,21,80,22],[81,5,81,6],[81,7,81,8],[81,9,81,10],[81,11,81,12],[81,13,81,14],[81,15,81,16],[81,17,81,18],[81,19,81,20],[81,21,81,22],[82,5,82,6],[82,7,82,8],[82,9,82,10],[82,11,82,12],[82,13,82,14],[82,15,82,16],[82,17,82,18],[82,19,82,20],[82,21,82,22],[83,5,83,6],[83,7,83,8],[83,9,83,10],[83,11,83,12],[83,13,83,14],[83,15,83,16],[83,17,83,18],[83,19,83,20],[83,21,83,22],[84,5,84,6],[84,7,84,8],[84,9,84,10],[84,11,84,12],[84,13,84,14],[84,15,84,16],[84,17,84,18],[84,19,84,20],[84,21,84,22],[84,23,84,26],[85,5,85,6],[85,7,85,8],[85,9,85,10],[85,11,85,12],[85,13,85,14],[85,15,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,22],[85,23,85,26],[86,5,86,6],[86,7,86,8],[86,9,86,10],[86,11,86,12],[86,13,86,14],[86,15,86,16],[86,17,86,18],[86,19,86,20],[86,21,86,22],[87,5,87,6],[87,7,87,8],[87,9,87,10],[87,11,87,12],[87,13,87,14],[87,15,87,16],[87,17,87,18],[87,19,87,20],[87,21,87,22],[88,5,88,6],[88,7,88,8],[88,9,88,10],[88,11,88,12],[88,13,88,14],[88,15,88,16],[88,17,88,18],[88,19,88,20],[88,21,88,22],[89,7,89,8],[89,9,89,10],[89,11,89,12],[89,13,89,14],[89,15,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,22]]}
[]
[{"$nulls":14},"Allocate Portion of Profit",{"$nulls":3},"Total Amount Allocated"]
[{"$nulls":15},{"v":1,"d":"100.00%"},null,null,{"$f":"C80","v":{"v":45150,"d":"$45,150.00"}}]
[]
[]
[{"$nulls":7},"OUR OFFER BY THE NUMBERS"]
[]
[{"$nulls":8},"Property Information"]
[]
[{"$nulls":8},"Property Address:",null,null,{"$f":"T(Street_Address)","v":"2325 NW 49th St"}]
[{"$nulls":11},{"$f":"T(City_State_Zip)","v":"Kansas City, MO 64151"},{"$nulls":6},"# of Beds:",null,{"$f":"Beds","v":4}]
[{"$nulls":8},"Subdivision:",null,null,{"$f":"T(Subdivision)","v":"Misty Woods"},{"$nulls":6},"# of Baths:",null,{"$f":"Baths","v":{"v":3,"d":"3.0"}}]
[{"$nulls":8},"School District:",null,null,{"$f":"T(School_District)","v":"Park Hill School District"},{"$nulls":6},"sqft:",null,{"$f":"Square_Feet","v":{"v":2000,"d":"2,000"}}]
[]
[{"$nulls":7},"The following is a detailed appraisal and best-faith offer for your real property in as-is condition based upon comparable sales and required renovations and repairs.  Please use this information as a reference and acknowledgement of due diligence in evaluating our offer."]
[]
[]
[]
[{"$nulls":7},"Comparables Sales Information:"]
[{"$nulls":7},"Address",{"$nulls":3},"Beds","Baths","Sqft",null,"Sales Price",null,"$/sf",null,"Notes"]
[{"$nulls":7},{"$f":"T(Comparable1_Address)","v":""},{"$nulls":3},{"$f":"Comparable1_Beds","v":0},{"$f":"Comparable1_Baths","v":{"v":0,"d":"0.0"}},{"$f":"Comparable1_SF","v":0},null,{"$f":"Comparable1_Sales_Price","v":0},null,{"$f":"IF(N21=0,0,P21/N21)","v":{"v":0,"d":"$0.0 /sf"}}]
[{"$nulls":7},{"$f":"T(Comparable2_Address)","v":""},{"$nulls":3},{"$f":"Comparable2_Beds","v":0},{"$f":"Comparable2_Baths","v":{"v":0,"d":"0.0"}},{"$f":"Comparable2_SF","v":0},null,{"$f":"Comparable2_Sales_Price","v":0},null,{"$f":"IF(N22=0,0,P22/N22)","v":{"v":0,"d":"$0.0 /sf"}}]
[{"$nulls":7},{"$f":"T(Comparable3_Address)","v":""},{"$nulls":3},{"$f":"Comparable3_Beds","v":0},{"$f":"Comparable3_Baths","v":{"v":0,"d":"0.0"}},{"$f":"Comparable3_SF","v":0},null,{"$f":"Comparable3_Sales_Price","v":0},null,{"$f":"IF(N23=0,0,P23/N23)","v":{"v":0,"d":"$0.0 /sf"}}]
[]
[{"$nulls":8},"Investment Breakdown:"]
[{"$nulls":8},"After Repair Value:",null,null,{"$f":"ARV","v":{"v":175000,"d":"$175,000"}},null,null,"ARV $/sf:",null,{"$f":"IF(Square_Feet=0,\"\",ARV/Square_Feet)","v":{"v":87.5,"d":"$87.50"}},null,"% of Comps:",null,{"$f":"IF(SUM(R21:S23)=0,0,Q26/AVERAGE(R21:S23))","v":{"v":0,"d":"0%"}}]
[]
[{"$nulls":8},"Repair Cost Summary"]
[]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N5:T5)","v":"GENERAL CONDITIONS"},null,null,{"$f":"V63","v":{"v":4530.800744457698,"d":"$4,531"}},null,{"$f":"T('REHAB ESTIMATOR'!Y5:AE5)","v":"EXT. DOORS & WINDOWS"},null,null,{"$f":"V71","v":{"v":5440.917924567104,"d":"$5,441"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ5:AP5)","v":"HARDWOOD FLOORING"},null,null,{"$f":"V79","v":{"v":2769.921852506889,"d":"$2,770"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N6:T6)","v":"DEMOLITION"},null,null,{"$f":"V64","v":{"v":2374.218730720191,"d":"$2,374"}},null,{"$f":"T('REHAB ESTIMATOR'!Y6:AE6)","v":"GARAGE DOORS"},null,null,{"$f":"V72","v":{"v":2374.218730720191,"d":"$2,374"}},null,{"$f":"T('REHAB ESTIMATOR'!AJ6:AP6)","v":"TILING"},null,null,{"$f":"V80","v":{"v":6994.052677579895,"d":"$6,994"}}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N7:T7)","v":"STRUCTURAL CONCRETE"},null,null,{"v":0,"d":"$0"},null,{"$f":"T('REHAB ESTIMATOR'!Y7:AE7)","v":"LANDSCAPING"},null,null,{"v":1711.4160017274708,"d":"$1,711"},null,{"$f":"T('REHAB ESTIMATOR'!AJ7:AP7)","v":"PAINTING"},null,null,{"v":8458.15422819068,"d":"$8,458"}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N8:T8)","v":"CONCRETE & FLATWORK"},null,null,{"v":0,"d":"$0"},null,{"$f":"T('REHAB ESTIMATOR'!Y8:AE8)","v":"MISC. EXT. IMPROVEMENTS"},null,null,{"v":999.1503825114137,"d":"$999"},null,{"$f":"T('REHAB ESTIMATOR'!AJ8:AP8)","v":"APPLIANCES"},null,null,{"v":5292.529253897092,"d":"$5,293"}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N9:T9)","v":"MASONRY"},null,null,{"v":0,"d":"$0"},null,{"$f":"T('REHAB ESTIMATOR'!Y9:AE9)","v":"FRAMING & DRYWALL"},null,null,{"v":1483.8867067001192,"d":"$1,484"},null,{"$f":"T('REHAB ESTIMATOR'!AJ9:AP9)","v":"PLUMBING"},null,null,{"v":7191.904238473245,"d":"$7,192"}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N10:T10)","v":"SIDING"},null,null,{"v":0,"d":"$0"},null,{"$f":"T('REHAB ESTIMATOR'!Y10:AE10)","v":"CABINETS & COUNTERTOPS"},null,null,{"v":12276.68935343232,"d":"$12,277"},null,{"$f":"T('REHAB ESTIMATOR'!AJ10:AP10)","v":"HVAC"},null,null,{"v":692.4804631267223,"d":"$692"}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N11:T11)","v":"DECKING AND PATIOS"},null,null,{"v":5935.546826800477,"d":"$5,936"},null,{"$f":"T('REHAB ESTIMATOR'!Y11:AE11)","v":"DOORS & TRIM"},null,null,{"v":6212.539012051166,"d":"$6,213"},null,{"$f":"T('REHAB ESTIMATOR'!AJ11:AP11)","v":"ELECTRICAL"},null,null,{"v":6392.583932464114,"d":"$6,393"}]
[{"$nulls":8},{"$f":"T('REHAB ESTIMATOR'!N12:T12)","v":"ROOFING"},null,null,{"v":8903.320240200715,"d":"$8,903"},null,{"$f":"T('REHAB ESTIMATOR'!Y12:AE12)","v":"CARPET & RESILIENT"},null,null,{"v":5401.347612388434,"d":"$5,401"},null,{"$f":"T('REHAB ESTIMATOR'!AJ12:AP12)","v":"MISCELLANEOUS"},null,null,{"v":771.6210874840621,"d":"$772"}]
[{"$nulls":12},{"$f":"X86","v":{"v":96207.3,"d":"$96,207"}},{"$nulls":6},{"$f":"Rehab_Schedule","v":{"v":3,"d":"3.0"}}]
[{"$nulls":9},"Total Repair Cost:",{"$nulls":6},"Rehab Schedule (Mo)"]
[]
[{"$nulls":8},"Fixed Costs:"]
[{"$nulls":8},"Buying Costs (Closing costs, Appraisal fees, Inspection costs, etc.)",{"$nulls":10},{"$f":"V87","v":0}]
[{"$nulls":8},"Holding Costs (Mortgage Payments, PMI, Taxes, Utilities, Insurance, etc.)",{"$nulls":10},{"$f":"V88","v":0}]
[{"$nulls":8},"Selling Costs (Commissions, Closing Costs, Warranties, etc.)",{"$nulls":10},{"$f":"V89","v":0}]
[]
[{"$nulls":16},"Gross Profit:",null,null,{"$f":"C78","v":0}]
[]
[{"$nulls":17},"Property Price Opinion"]
[]
[{"$nulls":17},{"$f":"MAXIMUM_PURCHASE_PRICE","v":{"v":78792.7,"d":"$78,793"}}]
[]
[]
[]
[]
[{"$nulls":7},"Disclaimer:  The information above is provided as a basis in establishing our Property Price Opinion.  The  intent of our offer is to earn a profit after property rehabilitation.  Actual property figures including rehab cost, fixed cost, and profit, may vary materially, and there is no guarantee of accuracy of the figures presented above."]
[{"$nulls":7},{"$f":"T(Company_Name)","v":"WholesalingSpreadsheet.com"},{"$nulls":3},{"$f":"(Company_Phone)","v":8163880197},null,null,{"$f":"T(Company_Email)","v":"dave@costpointsolutions.com"},{"$nulls":4},{"$f":"T(Company_Website)","v":"www.wholesalingspreadsheet.com"}]
[]
[]
[{"$nulls":16},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]
[]
[]
[{"$nulls":5},"Scope of Work",null,"Raw Cost of Work",null,"Contingency Amount",null,"Cost w/ Contingency",null,"% of Total Repairs",null,"Fixed Costs Allocated",null,"Profits Allocated",null,"Total Allocated",null,"Cost w/ Allocations"]
[{"$nulls":5},"General Conditions",null,{"$f":"GC_ESTIMATE","v":{"v":2290,"d":"$2,290.00"}},null,{"$f":"IF($C$65=0,0,(H63/TOTAL_REMODEL_ESTIMATE)*$C$65)","v":{"v":114.5,"d":"$114.50"}},null,{"$f":"H63+J63","v":{"v":2404.5,"d":"$2,404.50"}},null,{"$f":"IF($L$90=0,0,L63/$L$90)","v":{"v":0.0470941471640686,"d":"4.71%"}},null,{"$f":"N63*$C$70","v":{"v":890.0793814008965,"d":"$890.08"}},null,{"$f":"$C$76*N63","v":{"v":1236.2213630568008,"d":"$1,236.22"}},null,{"$f":"P63+R63","v":{"v":2126.3007444576974,"d":"$2,126.30"}},null,{"$f":"L63+T63","v":{"v":4530.800744457698,"d":"$4,530.80"}}]
[null,null,"Repair Conting ",null,null,"Demolition",null,{"$f":"DEMOLITION_ESTIMATE","v":{"v":1200,"d":"$1,200.00"}},null,{"v":60,"d":"$60.00"},null,{"$f":"H64+J64","v":{"v":1260,"d":"$1,260.00"}},null,{"$f":"IF($L$90=0,0,L64/$L$90)","v":{"v":0.024678155719162587,"d":"2.47%"}},null,{"v":466.4171430921729,"d":"$466.42"},null,{"v":647.801587628018,"d":"$647.80"},null,{"v":1114.218730720191,"d":"$1,114.22"},null,{"v":2374.218730720191,"d":"$2,374.22"}]
[null,null,{"$f":"REPAIR_CONTINGENCY","v":{"v":2431.3,"d":"$2,431.30"}},null,null,"Structural Concrete",null,{"$f":"STRUCTURAL_CONRETE_ESTIMATE","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},"Concrete/Flatwork",null,{"$f":"CONCRETE_FLATWORK_ESTIMATE","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},"Masonry",null,{"$f":"MASONRY_ESTIMATE","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[null,null,"Yes",null,null,"Siding",null,{"$f":"SIDING_ESTIMATE","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[null,null,"Fixed Cost Allocated",null,null,"Decking",null,{"$f":"DECKING_ESTIMATE","v":{"v":3000,"d":"$3,000.00"}},null,{"v":150,"d":"$150.00"},null,{"v":3150,"d":"$3,150.00"},null,{"v":0.06169538929790647,"d":"6.17%"},null,{"v":1166.0428577304322,"d":"$1,166.04"},null,{"v":1619.5039690700448,"d":"$1,619.50"},null,{"v":2785.546826800477,"d":"$2,785.55"},null,{"v":5935.546826800477,"d":"$5,935.55"}]
[null,null,{"$f":"IF(C68=\"Yes\",TOTAL_FIXED_COSTS,0)","v":{"v":18900,"d":"$18,900.00"}},null,null,"Roofing",null,{"$f":"ROOFING_ESTIMATE","v":{"v":4500,"d":"$4,500.00"}},null,{"v":225,"d":"$225.00"},null,{"v":4725,"d":"$4,725.00"},null,{"v":0.0925430839468597,"d":"9.25%"},null,{"v":1749.0642865956484,"d":"$1,749.06"},null,{"v":2429.255953605067,"d":"$2,429.26"},null,{"v":4178.3202402007155,"d":"$4,178.32"},null,{"v":8903.320240200715,"d":"$8,903.32"}]
[null,null,"Allocate Profits (Yes/No)",null,null,"Doors & Windows",null,{"$f":"EXT_DOORS_WINDOWS_ESTIMATE","v":{"v":2750,"d":"$2,750.00"}},null,{"v":137.50000000000003,"d":"$137.50"},null,{"v":2887.5,"d":"$2,887.50"},null,{"v":0.05655410685641426,"d":"5.66%"},null,{"v":1068.8726195862296,"d":"$1,068.87"},null,{"v":1484.5453049808743,"d":"$1,484.55"},null,{"v":2553.417924567104,"d":"$2,553.42"},null,{"v":5440.917924567104,"d":"$5,440.92"}]
[{"$nulls":5},"Garage Doors",null,{"$f":"GARAGE_DOORS_ESTIMATE","v":{"v":1200,"d":"$1,200.00"}},null,{"v":60,"d":"$60.00"},null,{"v":1260,"d":"$1,260.00"},null,{"v":0.024678155719162587,"d":"2.47%"},null,{"v":466.4171430921729,"d":"$466.42"},null,{"v":647.801587628018,"d":"$647.80"},null,{"v":1114.218730720191,"d":"$1,114.22"},null,{"v":2374.218730720191,"d":"$2,374.22"}]
[null,null,"Yes",null,null,"Landscaping",null,{"$f":"LANDSCAPING_ESTIMATE","v":{"v":865,"d":"$865.00"}},null,{"v":43.25,"d":"$43.25"},null,{"v":908.25,"d":"$908.25"},null,{"v":0.01778883724756303,"d":"1.78%"},null,{"v":336.2090239789413,"d":"$336.21"},null,{"v":466.95697774852954,"d":"$466.96"},null,{"v":803.1660017274708,"d":"$803.17"},null,{"v":1711.4160017274708,"d":"$1,711.42"}]
[null,null,"Profit Amount Allocated",null,null,"Misc. Ext. Improv.",null,{"$f":"MISC_EXT_IMP_ESTIMATE","v":{"v":505,"d":"$505.00"}},null,{"v":25.25,"d":"$25.25"},null,{"v":530.25,"d":"$530.25"},null,{"v":0.010385390531814255,"d":"1.04%"},null,{"v":196.28388105128943,"d":"$196.28"},null,{"v":272.6165014601242,"d":"$272.62"},null,{"v":468.9003825114136,"d":"$468.90"},null,{"v":999.1503825114137,"d":"$999.15"}]
[{"$nulls":5},"Framing/Drywall",null,{"$f":"DRYWALL_ESTIMATE","v":{"v":750,"d":"$750.00"}},null,{"v":37.5,"d":"$37.50"},null,{"v":787.5,"d":"$787.50"},null,{"v":0.015423847324476617,"d":"1.54%"},null,{"v":291.51071443260804,"d":"$291.51"},null,{"v":404.8759922675112,"d":"$404.88"},null,{"v":696.3867067001192,"d":"$696.39"},null,{"v":1483.8867067001192,"d":"$1,483.89"}]
[null,null,{"$f":"IF(C73=\"yes\",REHABBER_PROFIT_WHOLESALE*P3,0)","v":{"v":26250,"d":"$26,250.00"}},null,null,"Cabinets/Counters",null,{"$f":"CABINETS_ESTIMATE","v":{"v":6205,"d":"$6,205.00"}},null,{"v":310.25000000000006,"d":"$310.25"},null,{"v":6515.25,"d":"$6,515.25"},null,{"v":0.12760663019783655,"d":"12.76%"},null,{"v":2411.7653107391106,"d":"$2,411.77"},null,{"v":3349.6740426932097,"d":"$3,349.67"},null,{"v":5761.439353432321,"d":"$5,761.44"},null,{"v":12276.68935343232,"d":"$12,276.69"}]
[null,null,"Profit Shown",null,null,"Doors and Trim",null,{"$f":"DOORS_TRIM_ESTIMATE","v":{"v":3140,"d":"$3,140.00"}},null,{"v":157.00000000000003,"d":"$157.00"},null,{"v":3297,"d":"$3,297.00"},null,{"v":0.0645745074651421,"d":"6.46%"},null,{"v":1220.4581910911857,"d":"$1,220.46"},null,{"v":1695.08082095998,"d":"$1,695.08"},null,{"v":2915.5390120511656,"d":"$2,915.54"},null,{"v":6212.539012051166,"d":"$6,212.54"}]
[null,null,{"$f":"REHABBER_PROFIT_WHOLESALE-C76","v":{"v":0,"d":"$0.00"}},null,null,"Carpet & Resilient",null,{"$f":"CARPET_ESTIMATE","v":{"v":2730,"d":"$2,730.00"}},null,{"v":136.5,"d":"$136.50"},null,{"v":2866.5,"d":"$2,866.50"},null,{"v":0.056142804261094886,"d":"5.61%"},null,{"v":1061.0990005346935,"d":"$1,061.10"},null,{"v":1473.7486118537408,"d":"$1,473.75"},null,{"v":2534.8476123884343,"d":"$2,534.85"},null,{"v":5401.347612388434,"d":"$5,401.35"}]
[null,null,"Total Allocated",null,null,"Hardwood Flooring",null,{"$f":"HARDWOOD_ESTIMATE","v":{"v":1400,"d":"$1,400.00"}},null,{"v":70.00000000000001,"d":"$70.00"},null,{"v":1470,"d":"$1,470.00"},null,{"v":0.02879118167235635,"d":"2.88%"},null,{"v":544.153333607535,"d":"$544.15"},null,{"v":755.7685188993541,"d":"$755.77"},null,{"v":1299.921852506889,"d":"$1,299.92"},null,{"v":2769.921852506889,"d":"$2,769.92"}]
[null,null,{"$f":"C70+C76","v":{"v":45150,"d":"$45,150.00"}},null,null,"Tiling",null,{"$f":"TILING_ESTIMATE","v":{"v":3535,"d":"$3,535.00"}},null,{"v":176.75,"d":"$176.75"},null,{"v":3711.75,"d":"$3,711.75"},null,{"v":0.07269773372269979,"d":"7.27%"},null,{"v":1373.987167359026,"d":"$1,373.99"},null,{"v":1908.3155102208696,"d":"$1,908.32"},null,{"v":3282.3026775798953,"d":"$3,282.30"},null,{"v":6994.052677579895,"d":"$6,994.05"}]
[{"$nulls":5},"Painting",null,{"$f":"PAINTING_ESTIMATE","v":{"v":4275,"d":"$4,275.00"}},null,{"v":213.75,"d":"$213.75"},null,{"v":4488.75,"d":"$4,488.75"},null,{"v":0.08791592974951672,"d":"8.79%"},null,{"v":1661.611072265866,"d":"$1,661.61"},null,{"v":2307.7931559248136,"d":"$2,307.79"},null,{"v":3969.4042281906795,"d":"$3,969.40"},null,{"v":8458.15422819068,"d":"$8,458.15"}]
[{"$nulls":5},"Appliances",null,{"$f":"APPLIANCES_ESTIMATE","v":{"v":2675,"d":"$2,675.00"}},null,{"v":133.75,"d":"$133.75"},null,{"v":2808.75,"d":"$2,808.75"},null,{"v":0.0550117221239666,"d":"5.50%"},null,{"v":1039.7215481429687,"d":"$1,039.72"},null,{"v":1444.0577057541232,"d":"$1,444.06"},null,{"v":2483.7792538970916,"d":"$2,483.78"},null,{"v":5292.529253897092,"d":"$5,292.53"}]
[{"$nulls":5},"Plumbing ",null,{"$f":"PLUMBING_ESTIMATE","v":{"v":3635,"d":"$3,635.00"}},null,{"v":181.75,"d":"$181.75"},null,{"v":3816.75,"d":"$3,816.75"},null,{"v":0.07475424669929667,"d":"7.48%"},null,{"v":1412.855262616707,"d":"$1,412.86"},null,{"v":1962.2989758565377,"d":"$1,962.30"},null,{"v":3375.1542384732447,"d":"$3,375.15"},null,{"v":7191.904238473245,"d":"$7,191.90"}]
[{"$nulls":5},"HVAC",null,{"$f":"HVAC_ESTIMATE","v":{"v":350,"d":"$350.00"}},null,{"v":17.500000000000004,"d":"$17.50"},null,{"v":367.5,"d":"$367.50"},null,{"v":7.1977954180890875E-3,"d":"0.72%"},null,{"v":136.03833340188376,"d":"$136.04"},null,{"v":188.94212972483854,"d":"$188.94"},null,{"v":324.98046312672227,"d":"$324.98"},null,{"v":692.4804631267223,"d":"$692.48"}]
[{"$nulls":5},"Electrical",null,{"$f":"ELECTRICAL_ESTIMATE","v":{"v":3231,"d":"$3,231.00"}},null,{"v":161.55,"d":"$161.55"},null,{"v":3392.55,"d":"$3,392.55"},null,{"v":0.06644593427384526,"d":"6.64%"},null,{"v":1255.8281577756754,"d":"$1,255.83"},null,{"v":1744.2057746884382,"d":"$1,744.21"},null,{"v":3000.0339324641136,"d":"$3,000.03"},null,{"v":6392.583932464114,"d":"$6,392.58"},null,"Total Repair Costs"]
[{"$nulls":5},"Furnishings",null,{"$f":"MISC_ESTIMATE","v":{"v":390,"d":"$390.00"}},null,{"v":19.5,"d":"$19.50"},null,{"v":409.5,"d":"$409.50"},null,{"v":0.008020400608727841,"d":"0.80%"},null,{"v":151.5855715049562,"d":"$151.59"},null,{"v":210.53551597910584,"d":"$210.54"},null,{"v":362.12108748406206,"d":"$362.12"},null,{"v":771.6210874840621,"d":"$771.62"},null,{"$f":"SUM(V63:W86)","v":{"v":96207.3,"d":"$96,207.30"}}]
[{"$nulls":5},"Buying Costs",null,{"$f":"IF(C68=\"Yes\",0,TOTAL_BUYING_COSTS)","v":{"v":0,"d":"$0.00"}},{"$nulls":3},{"$f":"H87+J87","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"$f":"P87+R87","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},"Holding Costs",null,{"$f":"IF(C68=\"Yes\",0,TOTAL_HOLDING_COSTS)","v":{"v":0,"d":"$0.00"}},{"$nulls":3},{"$f":"H88+J88","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"$f":"P88+R88","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},"Selling Costs",null,{"$f":"IF(C68=\"Yes\",0,TOTAL_SELLING_COSTS)","v":{"v":0,"d":"$0.00"}},{"$nulls":3},{"$f":"H89+J89","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"0.00%"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"$f":"P89+R89","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"$0.00"}]
[{"$nulls":7},{"$f":"SUM(H63:I89)","v":{"v":48626,"d":"$48,626.00"}},null,{"$f":"SUM(J63:K89)","v":{"v":2431.3,"d":"$2,431.30"}},null,{"$f":"SUM(L63:M89)","v":{"v":51057.3,"d":"$51,057.30"}},null,{"$f":"SUM(N63:O89)","v":{"v":1,"d":"100.00%"}},null,{"$f":"SUM(P63:Q89)","v":{"v":18899.999999999996,"d":"$18,900.00"}},null,{"$f":"SUM(R63:S89)","v":{"v":26250,"d":"$26,250.00"}},null,{"$f":"SUM(T63:U89)","v":{"v":45150,"d":"$45,150.00"}},null,{"$f":"SUM(V63:W89)","v":{"v":96207.3,"d":"$96,207.30"}}]

{"sheet":"DEAL CHEAT SHEET","index":15,"n_rows":94,"n_cols":20,"rows_kept":94,"merged":[[2,7,3,15],[4,7,4,14],[4,15,4,17],[4,18,4,23],[6,7,6,23],[7,7,7,14],[7,15,7,17],[7,18,7,23],[8,7,8,14],[8,15,8,17],[8,18,8,23],[9,7,9,14],[9,15,9,17],[9,18,9,23],[10,7,10,14],[10,15,10,17],[10,18,10,23],[11,7,11,14],[11,15,11,17],[11,18,11,23],[12,7,12,14],[12,15,12,17],[12,18,12,23],[13,7,13,14],[13,15,13,17],[13,18,13,23],[14,7,14,14],[14,15,14,17],[14,18,14,23],[15,7,15,14],[15,15,15,17],[15,18,15,23],[17,7,17,11],[17,12,17,14],[17,15,17,17],[17,18,17,23],[18,7,18,11],[18,12,18,14],[18,15,18,17],[18,18,18,23],[19,7,19,11],[19,12,19,14],[19,15,19,17],[19,18,19,23],[20,7,20,11],[20,12,20,14],[20,15,20,17],[20,18,20,23],[21,7,21,11],[21,12,21,14],[21,15,21,17],[21,18,21,23],[22,7,22,11],[22,12,22,14],[22,15,22,17],[22,18,22,23],[23,7,23,11],[23,12,23,14],[23,15,23,17],[23,18,23,23],[24,7,24,11],[24,12,24,14],[24,15,24,17],[24,18,24,23],[25,7,25,11],[25,12,25,14],[25,15,25,17],[25,18,25,23],[27,7,27,14],[27,15,27,17],[27,18,27,23],[28,7,28,14],[28,15,28,17],[28,18,28,23],[29,7,29,14],[29,15,29,17],[29,18,29,23],[30,7,30,14],[30,15,30,17],[30,18,30,23],[31,7,31,14],[31,15,31,17],[31,18,31,23],[32,7,32,14],[32,15,32,17],[32,18,32,23],[33,7,33,14],[33,15,33,17],[33,18,33,23],[34,7,34,14],[34,15,34,17],[34,18,34,23],[35,7,35,14],[35,15,35,17],[35,18,35,23],[36,7,36,14],[36,15,36,17],[36,18,36,23],[38,7,38,23],[39,7,39,14],[39,15,39,17],[39,18,39,23],[40,7,40,14],[40,15,40,17],[40,18,40,23],[41,7,41,14],[41,15,41,17],[41,18,41,23],[42,7,42,14],[42,15,42,17],[42,18,42,23],[43,7,43,14],[43,15,43,17],[43,18,43,23],[44,7,44,14],[44,15,44,17],[44,18,44,23],[45,7,45,14],[45,15,45,17],[45,18,45,23],[46,7,46,14],[46,15,46,17],[46,18,46,23],[47,7,47,14],[47,15,47,17],[47,18,47,23],[48,7,48,14],[48,15,48,17],[48,18,48,23],[49,7,49,14],[49,15,49,17],[49,18,49,23],[50,7,50,14],[50,15,50,17],[50,18,50,23],[51,7,51,14],[51,15,51,17],[51,18,51,23],[52,7,52,14],[52,15,52,17],[52,18,52,23],[53,7,53,14],[53,15,53,17],[53,18,53,23],[54,7,54,14],[54,15,54,17],[54,18,54,23],[55,7,55,14],[55,15,55,17],[55,18,55,23],[56,7,56,14],[56,15,56,17],[56,18,56,23],[57,7,57,14],[57,15,57,17],[57,18,57,23],[58,7,58,14],[58,15,58,17],[58,18,58,23],[59,7,59,14],[59,15,59,17],[59,18,59,23],[60,7,60,14],[60,15,60,17],[60,18,60,23],[61,7,61,14],[61,15,61,17],[61,18,61,23],[62,7,62,14],[62,15,62,17],[62,18,62,23],[63,7,63,14],[63,15,63,17],[63,18,63,23],[65,7,65,14],[65,15,65,17],[65,18,65,23],[67,7,67,14],[67,15,67,17],[67,18,67,23],[69,7,69,14],[69,15,69,17],[69,18,69,23],[71,7,71,14],[71,15,71,17],[71,18,71,23],[73,7,73,14],[73,15,73,17],[73,18,73,23],[75,7,75,14],[75,15,75,17],[75,18,75,23],[76,7,77,14],[78,7,78,14],[78,15,78,17],[78,18,78,23],[79,7,79,14],[79,15,79,17],[79,18,79,23],[80,7,80,14],[80,15,80,17],[80,18,80,23],[81,7,81,14],[81,15,81,17],[81,18,81,23],[82,7,82,14],[82,15,82,17],[82,18,82,23],[83,7,84,14],[85,7,85,14],[85,15,85,17],[85,18,85,23],[86,7,86,14],[86,15,86,17],[86,18,86,23],[87,7,87,14],[87,15,87,17],[87,18,87,23],[88,7,88,14],[88,15,88,17],[88,18,88,23],[90,7,90,10],[90,11,90,13],[90,14,90,18],[90,19,90,23],[93,16,94,25]]}
[]
[]
[{"$nulls":7},"DEAL CHEAT SHEET"]
[]
[{"$nulls":7},"AFTER REPAIR VALUE",{"$nulls":7},{"$f":"ARV","v":{"v":175000,"d":"$175,000"}},null,null,"input on Info Sheet"]
[]
[{"$nulls":7},"FIXED COSTS"]
[{"$nulls":7},"BUYING COSTS",{"$nulls":7},"Total Costs",null,null,"Notes"]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B18:Y19)","v":"BROKERAGE FEE ($300 Avg.)"},{"$nulls":7},{"$f":"'REHAB CALC'!Z18","v":{"v":300,"d":"$300"}}]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B20:Y21)","v":"INSPECTION COSTS ($400 Avg.)"},{"$nulls":7},{"$f":"'REHAB CALC'!Z20","v":{"v":400,"d":"$400"}}]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B22:Y23)","v":"APPRAISAL FEE ($500 Avg.)"},{"$nulls":7},{"$f":"'REHAB CALC'!Z22","v":0}]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B24:Y25)","v":"TITLE SEARCH ($300 Avg.)"},{"$nulls":7},{"$f":"'REHAB CALC'!Z24","v":{"v":500,"d":"$500"}}]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B26:Y27)","v":"TITLE INSURANCE ($150 Avg.)"},{"$nulls":7},{"$f":"'REHAB CALC'!Z26","v":0}]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B28:O29)","v":"CLOSING COSTS &POINTS"},{"$nulls":7},{"$f":"'REHAB CALC'!Z28","v":0},null,null,"points % * loan balance amount"]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B30:Y31)","v":"OTHER "},{"$nulls":7},{"$f":"'REHAB CALC'!Z30","v":0}]
[{"$nulls":7},"TOTAL BUYING COSTS",{"$nulls":7},{"$f":"SUM(P9:R15)","v":{"v":1200,"d":"$1,200"}},null,null,"=sum of buying costs"]
[]
[{"$nulls":7},"HOLDING COSTS",{"$nulls":4},"Monthly Costs",null,null,"Costs",null,null,"Notes"]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B36:J37)","v":"LOAN PAYMENT"},{"$nulls":4},{"$f":"'REHAB CALC'!Q36","v":0},null,null,{"$f":"'REHAB CALC'!Z36","v":0},null,null,"monthly loan payment * total holding period"]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B38:I39)","v":"PROPERTY TAXES"},{"$nulls":4},{"$f":"'REHAB CALC'!Q38","v":{"v":166.66666666666666,"d":"$167"}},null,null,{"$f":"'REHAB CALC'!Z38","v":{"v":1000,"d":"$1,000"}},null,null,"monthly taxes * total holding period"]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B40:I41)","v":"UTILITIES"},{"$nulls":4},{"$f":"'REHAB CALC'!Q40","v":{"v":250,"d":"$250"}},null,null,{"$f":"'REHAB CALC'!Z40","v":{"v":1500,"d":"$1,500"}},null,null,"monthly utilities * total holding period"]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B42:I43)","v":"INSURANCE"},{"$nulls":4},{"$f":"'REHAB CALC'!Q42","v":{"v":150,"d":"$150"}},null,null,{"$f":"'REHAB CALC'!Z42","v":{"v":900,"d":"$900"}},null,null,"monthly insurance * total holding period"]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B44:I45)","v":"HOA DUES"},{"$nulls":4},{"$f":"'REHAB CALC'!Q44","v":0},null,null,{"$f":"'REHAB CALC'!Z44","v":0},null,null,"monthly HOA dues * total holding period"]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B46:I47)","v":"MAINTENANCE"},{"$nulls":4},{"$f":"'REHAB CALC'!Q46","v":{"v":50,"d":"$50"}},null,null,{"$f":"'REHAB CALC'!Z46","v":{"v":300,"d":"$300"}},null,null,"monthly maintenance * total holding period"]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B48:K49)","v":"OTHER"},{"$nulls":4},{"$f":"'REHAB CALC'!Q48","v":0},null,null,{"$f":"'REHAB CALC'!Z48","v":0},null,null,"other holding costs * total holding period"]
[{"$nulls":7},"TOTAL HOLDING COSTS",{"$nulls":4},{"$f":"SUM(M19:O25)","v":{"v":616.6666666666666,"d":"$617"}},null,null,{"$f":"SUM(P19:R25)","v":{"v":3700,"d":"$3,700"}},null,null,"total monthly holding costs * total holding period"]
[]
[{"$nulls":7},"SELLING COSTS",{"$nulls":4},"Monthly Costs",null,null,"Costs",null,null,"Notes"]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B54:O55)","v":"COMMISSIONS"},{"$nulls":4},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'REHAB CALC'!Z54","v":{"v":10500,"d":"$10,500"}},null,null,"sales commission % * ARV"]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B56)","v":"SELLER ASSISTED CLOSING COSTS"},{"$nulls":4},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'REHAB CALC'!Z56","v":{"v":1750,"d":"$1,750"}},null,null,"seller assisted closing costs * ARV"]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B58)","v":"BROKERAGE FEE ($300 Avg.)"},{"$nulls":4},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'REHAB CALC'!Z58","v":{"v":300,"d":"$300"}}]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B60:Y61)","v":"HOME WARRANTY ($450 Avg.)"},{"$nulls":4},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'REHAB CALC'!Z60","v":{"v":450,"d":"$450"}}]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B62:Y63)","v":"TITLE INSURANCE ($150 Avg.)"},{"$nulls":4},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'REHAB CALC'!Z62","v":{"v":500,"d":"$500"}}]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B64:Y65)","v":"2ND APPRAISAL ($500 Avg.)"},{"$nulls":4},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'REHAB CALC'!Z64","v":{"v":500,"d":"$500"}}]
[{"$nulls":7},{"$f":"T('REHAB CALC'!B66:Y67)","v":"OTHER"},{"$nulls":4},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'REHAB CALC'!Z66","v":0}]
[{"$nulls":7},"TOTAL SELLING COSTS",{"$nulls":7},{"$f":"SUM(P29:R35)","v":{"v":14000,"d":"$14,000"}},null,null,"=sum of selling costs"]
[{"$nulls":7},"TOTAL FIXED COSTS",{"$nulls":7},{"$f":"P16+P26+P36","v":{"v":18900,"d":"$18,900"}},null,null,"=buying costs + holding costs + selling costs"]
[]
[{"$nulls":7},"REPAIR COSTS"]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!N5:T5)","v":"GENERAL CONDITIONS"},{"$nulls":7},{"$f":"GC_ESTIMATE","v":{"v":2290,"d":"$2,290"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!N6:T6)","v":"DEMOLITION"},{"$nulls":7},{"$f":"DEMOLITION_ESTIMATE","v":{"v":1200,"d":"$1,200"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!N7:T7)","v":"STRUCTURAL CONCRETE"},{"$nulls":7},{"$f":"STRUCTURAL_CONRETE_ESTIMATE","v":0}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!N8:T8)","v":"CONCRETE & FLATWORK"},{"$nulls":7},{"$f":"CONCRETE_FLATWORK_ESTIMATE","v":0}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!N9:T9)","v":"MASONRY"},{"$nulls":7},{"$f":"MASONRY_ESTIMATE","v":0}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!N10:T10)","v":"SIDING"},{"$nulls":7},{"$f":"SIDING_ESTIMATE","v":0}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!N11:T11)","v":"DECKING AND PATIOS"},{"$nulls":7},{"$f":"DECKING_ESTIMATE","v":{"v":3000,"d":"$3,000"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!N12:T12)","v":"ROOFING"},{"$nulls":7},{"$f":"ROOFING_ESTIMATE","v":{"v":4500,"d":"$4,500"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!Y5:AE5)","v":"EXT. DOORS & WINDOWS"},{"$nulls":7},{"$f":"EXT_DOORS_WINDOWS_ESTIMATE","v":{"v":2750,"d":"$2,750"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!Y6:AE6)","v":"GARAGE DOORS"},{"$nulls":7},{"$f":"GARAGE_DOORS_ESTIMATE","v":{"v":1200,"d":"$1,200"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!Y7:AE7)","v":"LANDSCAPING"},{"$nulls":7},{"$f":"LANDSCAPING_ESTIMATE","v":{"v":865,"d":"$865"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!Y8:AE8)","v":"MISC. EXT. IMPROVEMENTS"},{"$nulls":7},{"$f":"MISC_EXT_IMP_ESTIMATE","v":{"v":505,"d":"$505"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!Y9:AE9)","v":"FRAMING & DRYWALL"},{"$nulls":7},{"$f":"DRYWALL_ESTIMATE","v":{"v":750,"d":"$750"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!Y10:AE10)","v":"CABINETS & COUNTERTOPS"},{"$nulls":7},{"$f":"CABINETS_ESTIMATE","v":{"v":6205,"d":"$6,205"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!Y11:AE11)","v":"DOORS & TRIM"},{"$nulls":7},{"$f":"DOORS_TRIM_ESTIMATE","v":{"v":3140,"d":"$3,140"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!Y12:AE12)","v":"CARPET & RESILIENT"},{"$nulls":7},{"$f":"CARPET_ESTIMATE","v":{"v":2730,"d":"$2,730"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!AJ5:AP5)","v":"HARDWOOD FLOORING"},{"$nulls":7},{"$f":"HARDWOOD_ESTIMATE","v":{"v":1400,"d":"$1,400"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!AJ6:AP6)","v":"TILING"},{"$nulls":7},{"$f":"TILING_ESTIMATE","v":{"v":3535,"d":"$3,535"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!AJ7:AP7)","v":"PAINTING"},{"$nulls":7},{"$f":"PAINTING_ESTIMATE","v":{"v":4275,"d":"$4,275"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!AJ8:AP8)","v":"APPLIANCES"},{"$nulls":7},{"$f":"APPLIANCES_ESTIMATE","v":{"v":2675,"d":"$2,675"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!AJ9:AP9)","v":"PLUMBING"},{"$nulls":7},{"$f":"PLUMBING_ESTIMATE","v":{"v":3635,"d":"$3,635"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!AJ10:AP10)","v":"HVAC"},{"$nulls":7},{"$f":"HVAC_ESTIMATE","v":{"v":350,"d":"$350"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!AJ11:AP11)","v":"ELECTRICAL"},{"$nulls":7},{"$f":"ELECTRICAL_ESTIMATE","v":{"v":3231,"d":"$3,231"}}]
[{"$nulls":7},{"$f":"T('REHAB ESTIMATOR'!AJ12:AP12)","v":"MISCELLANEOUS"},{"$nulls":7},{"$f":"MISC_ESTIMATE","v":{"v":390,"d":"$390"}}]
[{"$nulls":7},"SUBTOTAL REPAIR COSTS",{"$nulls":7},{"$f":"SUM(P40:R63)","v":{"v":48626,"d":"$48,626"}},null,null,"=sum of repair costs"]
[]
[{"$nulls":7},"REPAIR COST CONTINGENCY",{"$nulls":7},{"$f":"REPAIR_CONTINGENCY_WHOLESALE","v":{"v":2431.3,"d":"$2,431"}}]
[]
[{"$nulls":7},"TOTAL REPAIR COSTS w/ CONTINGENCY",{"$nulls":7},{"$f":"P64+P66","v":{"v":51057.3,"d":"$51,057"}},null,null,"=subtotal repair costs + repair cost contingency"]
[]
[{"$nulls":7},"REHABBER PROFIT",{"$nulls":7},{"$f":"'REHAB CALC'!BN9","v":{"v":26250,"d":"$26,250"}}]
[]
[{"$nulls":7},"REHABBER MAXIMUM PURCHASE PRICE",{"$nulls":7},{"$f":"'REHAB CALC'!BN49","v":{"v":78792.7,"d":"$78,793"}},null,null,"=ARV - Total Fixed Costs - Total Repairs Costs - Profit"]
[]
[{"$nulls":7},"WHOLESALER ASSIGNMENT FEE",{"$nulls":7},{"$f":"'REHAB CALC'!BN61","v":{"v":5000,"d":"$5,000"}},null,null,"=ARV - Total Fixed Costs - Total Repairs Costs - Profit"]
[]
[{"$nulls":7},"WHOLESALER MAXIMUM ALLOWABLE OFFER",{"$nulls":7},{"$f":"'REHAB CALC'!BN73","v":{"v":73792.7,"d":"$73,793"}},null,null,"=ARV - Total Fixed Costs - Total Repairs Costs - Profit"]
[{"$nulls":7},"MAXIMUM PURCHASE PRICE SUMMARY"]
[]
[{"$nulls":7},"AFTER REPAIR VALUE",{"$nulls":7},{"$f":"ARV","v":{"v":175000,"d":"$175,000"}}]
[{"$nulls":7},"TOTAL FIXED COSTS",{"$nulls":7},{"$f":"-P37","v":{"v":-18900,"d":"$(18,900)"}}]
[{"$nulls":7},"TOTAL REPAIR COSTS w/ CONTINGENCY",{"$nulls":7},{"$f":"-P68","v":{"v":-51057.3,"d":"$(51,057)"}}]
[{"$nulls":7},"REHAB PROFIT",{"$nulls":7},{"$f":"-P70","v":{"v":-26250,"d":"$(26,250)"}}]
[{"$nulls":7},"MAXIMUM PURCHASE PRICE",{"$nulls":7},{"$f":"P76","v":{"v":73792.7,"d":"$73,793"}},null,null,"=ARV - Total Fixed Costs - Total Repairs Costs - Profit"]
[{"$nulls":7},"INVESTMENT SUMMARY"]
[]
[{"$nulls":7},"MAXIMUM PURCHASE PRICE",{"$nulls":7},{"$f":"P83","v":{"v":73792.7,"d":"$73,793"}}]
[{"$nulls":7},"TOTAL FIXED COSTS",{"$nulls":7},{"$f":"P37","v":{"v":18900,"d":"$18,900"}}]
[{"$nulls":7},"TOTAL REPAIR COSTS w/ CONTINGENCY",{"$nulls":7},{"$f":"P68","v":{"v":51057.3,"d":"$51,057"}}]
[{"$nulls":7},"TOTAL INVESTMENT",{"$nulls":7},{"$f":"P86+P87+P88","v":{"v":143750,"d":"$143,750"}},null,null,"=Purchase Price + Fixed Costs + Repair Costs"]
[]
[{"$nulls":7},{"$f":"T(Company_Name)","v":"WholesalingSpreadsheet.com"},{"$nulls":3},{"$f":"(Company_Phone)","v":8163880197},null,null,{"$f":"T(Company_Email)","v":"dave@costpointsolutions.com"},{"$nulls":4},{"$f":"T(Company_Website)","v":"www.wholesalingspreadsheet.com"}]
[]
[]
[{"$nulls":16},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"FINANCING CHEAT SHEET","index":16,"n_rows":124,"n_cols":25,"rows_kept":124,"merged":[[2,5,3,14],[4,5,6,8],[4,13,4,17],[4,18,4,20],[5,9,5,10],[5,11,5,16],[5,18,5,22],[8,5,8,12],[8,13,8,15],[8,16,8,25],[9,5,9,12],[9,13,9,15],[9,16,9,25],[10,5,10,12],[10,13,10,15],[10,16,10,25],[11,5,11,12],[11,13,11,15],[11,16,11,25],[12,5,12,12],[12,13,12,15],[12,16,12,25],[13,5,13,12],[13,13,13,15],[13,16,13,25],[14,5,14,12],[14,13,14,15],[14,16,14,25],[15,5,15,12],[15,13,15,15],[15,16,15,25],[16,5,16,12],[16,13,16,15],[16,16,16,25],[18,5,18,9],[18,10,18,12],[18,18,18,20],[18,21,18,25],[19,5,19,9],[19,10,19,12],[19,13,19,17],[19,18,19,20],[19,21,19,25],[20,5,20,7],[20,8,20,9],[20,10,20,12],[20,13,20,17],[20,18,20,20],[20,21,20,25],[21,5,21,17],[21,18,21,20],[21,21,21,25],[22,5,22,25],[23,5,23,9],[23,10,23,12],[23,18,23,20],[23,21,23,25],[24,5,24,7],[24,8,24,9],[24,10,24,12],[24,13,24,17],[24,18,24,20],[24,21,24,25],[25,5,25,7],[25,8,25,9],[25,10,25,12],[25,13,25,17],[25,18,25,20],[25,21,25,25],[26,5,26,9],[26,10,26,12],[26,13,26,17],[26,18,26,20],[26,21,26,25],[27,5,27,25],[28,5,28,9],[28,10,28,12],[28,18,28,20],[28,21,28,25],[29,5,29,7],[29,8,29,9],[29,10,29,12],[29,13,29,17],[29,18,29,20],[29,21,29,25],[30,5,30,17],[30,18,30,20],[30,21,30,25],[32,5,32,25],[33,5,33,9],[33,10,33,12],[33,13,33,15],[33,16,33,18],[33,19,33,25],[34,5,34,7],[34,8,34,9],[34,10,34,12],[34,13,34,15],[34,16,34,18],[34,19,34,25],[35,5,35,7],[35,8,35,9],[35,10,35,12],[35,13,35,15],[35,16,35,18],[35,19,35,25],[36,5,36,7],[36,8,36,9],[36,10,36,12],[36,13,36,15],[36,16,36,18],[36,19,36,25],[37,5,37,9],[37,10,37,12],[37,13,37,15],[37,16,37,18],[37,19,37,25],[39,5,39,25],[40,5,40,9],[40,10,40,12],[40,13,40,15],[40,16,40,18],[40,19,40,25],[41,5,41,9],[41,10,41,12],[41,13,41,15],[41,16,41,18],[41,19,41,25],[42,5,42,7],[42,8,42,9],[42,10,42,12],[42,13,42,15],[42,16,42,18],[42,19,42,25],[43,5,43,7],[43,8,43,9],[43,10,43,12],[43,13,43,15],[43,16,43,18],[43,19,43,25],[44,5,44,7],[44,8,44,9],[44,10,44,12],[44,13,44,15],[44,16,44,18],[44,19,44,25],[45,5,45,9],[45,10,45,12],[45,13,45,15],[45,16,45,18],[45,19,45,25],[46,5,46,25],[47,5,49,8],[47,13,47,17],[47,18,47,20],[48,9,48,10],[48,11,48,16],[48,18,48,22],[51,5,51,12],[51,13,51,15],[51,16,51,25],[52,5,52,12],[52,13,52,15],[52,16,52,25],[53,5,53,12],[53,13,53,15],[53,16,53,25],[54,5,54,12],[54,13,54,15],[54,16,54,25],[55,5,55,12],[55,13,55,15],[55,16,55,25],[56,5,56,12],[56,13,56,15],[56,16,56,25],[57,5,57,12],[57,13,57,15],[57,16,57,25],[58,5,58,12],[58,13,58,15],[58,16,58,25],[59,5,59,12],[59,13,59,15],[59,16,59,25],[61,5,61,9],[61,10,61,12],[61,18,61,20],[61,21,61,25],[62,5,62,9],[62,10,62,12],[62,13,62,17],[62,18,62,20],[62,21,62,25],[63,5,63,7],[63,8,63,9],[63,10,63,12],[63,13,63,17],[63,18,63,20],[63,21,63,25],[64,5,64,17],[64,18,64,20],[64,21,64,25],[65,5,65,25],[66,5,66,9],[66,10,66,12],[66,18,66,20],[66,21,66,25],[67,5,67,7],[67,8,67,9],[67,10,67,12],[67,13,67,17],[67,18,67,20],[67,21,67,25],[68,5,68,7],[68,8,68,9],[68,10,68,12],[68,13,68,17],[68,18,68,20],[68,21,68,25],[69,5,69,9],[69,10,69,12],[69,13,69,17],[69,18,69,20],[69,21,69,25],[70,5,70,25],[71,5,71,9],[71,10,71,12],[71,18,71,20],[71,21,71,25],[72,5,72,7],[72,8,72,9],[72,10,72,12],[72,13,72,17],[72,18,72,20],[72,21,72,25],[73,5,73,17],[73,18,73,20],[73,21,73,25],[75,5,75,25],[76,5,76,9],[76,10,76,12],[76,13,76,15],[76,16,76,18],[76,19,76,25],[77,5,77,7],[77,8,77,9],[77,10,77,12],[77,13,77,15],[77,16,77,18],[77,19,77,25],[78,5,78,7],[78,8,78,9],[78,10,78,12],[78,13,78,15],[78,16,78,18],[78,19,78,25],[79,5,79,7],[79,8,79,9],[79,10,79,12],[79,13,79,15],[79,16,79,18],[79,19,79,25],[80,5,80,9],[80,10,80,12],[80,13,80,15],[80,16,80,18],[80,19,80,25],[82,5,82,25],[83,5,83,9],[83,10,83,12],[83,13,83,15],[83,16,83,18],[83,19,83,25],[84,5,84,9],[84,10,84,12],[84,13,84,15],[84,16,84,18],[84,19,84,25],[85,5,85,7],[85,8,85,9],[85,10,85,12],[85,13,85,15],[85,16,85,18],[85,19,85,25],[86,5,86,7],[86,8,86,9],[86,10,86,12],[86,13,86,15],[86,16,86,18],[86,19,86,25],[87,5,87,7],[87,8,87,9],[87,10,87,12],[87,13,87,15],[87,16,87,18],[87,19,87,25],[88,5,88,9],[88,10,88,12],[88,13,88,15],[88,16,88,18],[88,19,88,25],[90,5,92,25],[94,5,94,25],[95,5,95,9],[95,10,95,12],[95,13,95,15],[95,16,95,18],[95,19,95,25],[96,5,96,7],[96,8,96,9],[96,10,96,12],[96,13,96,15],[96,16,96,18],[96,19,96,25],[97,5,97,7],[97,8,97,9],[97,10,97,12],[97,13,97,15],[97,16,97,18],[97,19,97,25],[98,5,98,7],[98,8,98,9],[98,10,98,12],[98,13,98,15],[98,16,98,18],[98,19,98,25],[99,5,99,9],[99,10,99,12],[99,13,99,15],[99,16,99,18],[99,19,99,25],[101,5,101,25],[102,5,102,9],[102,10,102,12],[102,13,102,15],[102,16,102,18],[102,19,102,25],[103,5,103,9],[103,10,103,12],[103,13,103,15],[103,16,103,18],[103,19,103,25],[104,5,104,7],[104,8,104,9],[104,10,104,12],[104,13,104,15],[104,16,104,18],[104,19,104,25],[105,5,105,7],[105,8,105,9],[105,10,105,12],[105,13,105,15],[105,16,105,18],[105,19,105,25],[106,5,106,7],[106,8,106,9],[106,10,106,12],[106,13,106,15],[106,16,106,18],[106,19,106,25],[107,5,107,9],[107,10,107,12],[107,13,107,15],[107,16,107,18],[107,19,107,25],[109,5,109,25],[110,5,110,12],[110,13,110,15],[110,16,110,25],[111,5,111,12],[111,13,111,15],[111,16,111,25],[112,5,112,12],[112,13,112,15],[112,16,112,25],[113,5,113,12],[113,13,113,15],[113,16,113,25],[115,5,115,12],[115,13,115,15],[115,16,115,25],[116,5,116,12],[116,13,116,15],[116,16,116,25],[117,5,117,12],[117,13,117,15],[117,16,117,25],[118,5,118,12],[118,13,118,15],[118,16,118,25],[119,5,119,25],[120,5,120,6],[120,7,120,9],[120,10,120,21],[120,22,120,25],[123,11,124,27]]}
[]
[]
[{"$nulls":5},"FINANCING CHEAT SHEET"]
[]
[{"$nulls":5},"Loan 1 Financing"]
[{"$nulls":9},"Loan Amount",null,{"$f":"IF(OR('REHAB INFO SHEET'!BI40=0,'REHAB INFO SHEET'!BI40=\"\",'REHAB INFO SHEET'!BI40=\"All Cash\"),\"All Cash\",'REHAB INFO SHEET'!AE49)","v":"All Cash"},{"$nulls":6},{"$f":"T('REHAB INFO SHEET'!BD44:BQ45)","v":"Interest Only"},{"$nulls":5},{"$f":"'REHAB INFO SHEET'!BS44","v":30}]
[{"$nulls":24},"years"]
[]
[{"$nulls":5},"Loan Breakdown Based Upon Project Cost",{"$nulls":7},"Loan Amount",null,null,"Notes"]
[{"$nulls":5},{"$f":"IF(L6=\"ARV\",\"Loan Amount for ARV\",\"Specific Loan Amount\")","v":"Specific Loan Amount"},{"$nulls":7},{"$f":"IF(L6=0,0,((((((IF(L6=\"All Cash\",0,IF(L6=\"\",0,IF(L6=\"Purchase Price Only\",0,IF(L6=\"Repair Cost Only\",0,IF(L6=\"All Costs\",0,IF(L6=\"ARV\",ARV,IF('REHAB INFO SHEET'!EG7=FALSE,L6))))))))))))))","v":0}]
[{"$nulls":5},"Purchase Price",{"$nulls":7},{"$f":"IF(L6=0,0,((((((IF(L6=\"All Cash\",0,IF(L6=\"\",0,IF(L6=\"Purchase Price Only\",#REF!,IF(L6=\"Repair Cost Only\",0,IF(L6=\"All Costs\",#REF!,IF(L6=\"ARV\",0,IF(EG7=FALSE,EL9))))))))))))))","v":0},null,null,"Maximum Purchase Price Value"]
[{"$nulls":5},"Fixed Costs"]
[{"$nulls":5},"Buying Costs",{"$nulls":7},{"$f":"IF(L6=0,0,((((((IF(L6=\"All Cash\",0,IF(L6=\"\",0,IF(L6=\"Purchase Price Only\",0,IF(L6=\"Repair Cost Only\",0,IF(L6=\"All Costs\",TOTAL_BUYING_COSTS-Q98,IF(L6=\"ARV\",0,IF(EG8=FALSE,EL11))))))))))))))","v":0},null,null,"Non-Financing Buying Costs"]
[{"$nulls":5},"Holding Costs",{"$nulls":7},{"$f":"IF(L6=0,0,((((((IF(L6=\"All Cash\",0,IF(L6=\"\",0,IF(L6=\"Purchase Price Only\",0,IF(L6=\"Repair Cost Only\",0,IF(L6=\"All Costs\",(TOTAL_HOLDING_COSTS-Q97),IF(L6=\"ARV\",0,IF(EG8=FALSE,EL11))))))))))))))","v":0},null,null,"Non-Financing Holding Costs"]
[{"$nulls":5},"Selling Costs",{"$nulls":7},0,null,null,"Paid for out of proceeds at closing"]
[{"$nulls":5},"Repair Costs & Contingency",{"$nulls":7},{"$f":"IF(L6=0,0,((((((IF(L6=\"All Cash\",0,IF(L6=\"\",0,IF(L6=\"Purchase Price Only\",0,IF(L6=\"Repair Cost Only\",#REF!+#REF!,IF(L6=\"All Costs\",#REF!+#REF!,IF(L6=\"ARV\",0,IF(EG7=FALSE,EL9))))))))))))))","v":0}]
[{"$nulls":5},"Loan 1 Starting Balance",{"$nulls":7},{"$f":"SUM(N10:P16)","v":0}]
[]
[{"$nulls":5},"Loan Value & Investor Equity",{"$nulls":4},"Totals",{"$nulls":7},"Loan Balance",null,null,"Notes"]
[{"$nulls":5},"Loan 1 Amount",{"$nulls":4},{"$f":"N17","v":0},null,null,"Loan 1 Starting Balance",{"$nulls":4},{"$f":"K20","v":0}]
[{"$nulls":5},"Down Payment",null,null,{"$f":"'REHAB INFO SHEET'!AT54","v":{"v":0,"d":"0.0%"}},null,{"$f":"'REHAB INFO SHEET'!AZ55","v":0},null,null,"Down Payment Amount",{"$nulls":4},{"$f":"-K21","v":0}]
[{"$nulls":5},"Loan Balance after Down Payment",{"$nulls":12},{"$f":"IFERROR(S20+S21,S20)","v":0}]
[]
[{"$nulls":5},{"$f":"T('REHAB INFO SHEET'!BF57:BK57)","v":"Total Interest"},{"$nulls":4},"Totals",{"$nulls":7},"Loan Balance",null,null,"Notes"]
[{"$nulls":5},"Interest Amount",null,null,{"$f":"'REHAB INFO SHEET'!$AE$57","v":{"v":0.08,"d":"8.0%"}},null,{"$f":"IF('REHAB INFO SHEET'!BD44=\"Amortized\",'REHAB INFO SHEET'!EG37,'REHAB INFO SHEET'!BF58)","v":0},null,null,"Interest Rolled into Loan Balance",{"$nulls":4},{"$f":"'REHAB INFO SHEET'!BL58","v":0},null,null,"Based upon loan balance after DP"]
[{"$nulls":5},"Principal Amount",{"$nulls":4},{"$f":"'REHAB INFO SHEET'!EG41","v":0},null,null,"Principal Reductions",{"$nulls":4},{"$f":"IF(S25>0,-K26,0)","v":0}]
[{"$nulls":5},"Total Loan Payments",{"$nulls":4},{"$f":"SUM(K25:M26)","v":0},null,null,"Loan Balance with Interest Rolled",{"$nulls":4},{"$f":"IFERROR(S22+S25,0)","v":0}]
[]
[{"$nulls":5},"Lender Points",{"$nulls":4},"Total",{"$nulls":7},"Loan Balance",null,null,"Notes"]
[{"$nulls":5},"Lender Points",null,null,{"$f":"'REHAB INFO SHEET'!AE60","v":{"v":0.02,"d":"2.0%"}},null,{"$f":"'REHAB INFO SHEET'!AZ61","v":0},null,null,"Lender Points Added to Loan Balance",{"$nulls":4},{"$f":"'REHAB INFO SHEET'!BL61","v":0},null,null,"Based upon loan balance after DP"]
[{"$nulls":5},"Final Loan Balance with Down Payment, Interest & Points Rolled",{"$nulls":12},{"$f":"S27+S30","v":0}]
[]
[{"$nulls":5},"Total Loan 1 Financing Costs"]
[{"$nulls":5},"Financing Cost",{"$nulls":4},"Upfront/During Rehab",null,null,"Rolled/Paid BackEnd",null,null,"Totals",null,null,"Notes"]
[{"$nulls":5},"Interest Payments",null,null,{"$f":"I25","v":{"v":0.08,"d":"8.0%"}},null,{"$f":"'REHAB INFO SHEET'!BF58-'REHAB INFO SHEET'!BL58","v":0},null,null,{"$f":"'REHAB INFO SHEET'!BL58","v":0},null,null,{"$f":"SUM(K35:P35)","v":0},null,null,{"$f":"IF(K35>0,\"Interest Payments During Rehab (excluding principal)\",IF(N35>0,\"Interest Payments Rolled into Loan Balance\",\"\"))","v":""}]
[{"$nulls":5},"Lender Points",null,null,{"$f":"I30","v":{"v":0.02,"d":"2.0%"}},null,{"$f":"'REHAB INFO SHEET'!AZ61-'REHAB INFO SHEET'!BL61","v":0},null,null,{"$f":"'REHAB INFO SHEET'!BL61","v":0},null,null,{"$f":"SUM(K36:P36)","v":0},null,null,{"$f":"IF(K36>0,\"Lender Points Paid Upfront out of Cash\",IF(N36>0,\"Lender Points Rolled into Loan Balance\",\"\"))","v":""}]
[{"$nulls":5},"Profit Split",null,null,{"$f":"'REHAB INFO SHEET'!AT63","v":{"v":0,"d":"0.0%"}},null,0,null,null,{"$f":"'REHAB INFO SHEET'!BL64","v":0},null,null,{"$f":"SUM(K37:P37)","v":0}]
[{"$nulls":5},"Total Financing Costs",{"$nulls":4},{"$f":"SUM(K35:M37)","v":0},null,null,{"$f":"SUM(N35:P37)","v":0},null,null,{"$f":"SUM(Q35:S37)","v":0}]
[]
[{"$nulls":5},"Total Loan 1 Cash Outlay vs Finanacing"]
[{"$nulls":5},"Financing Cost",{"$nulls":4},"Cash Outlay",null,null,"Financed",null,null,"Totals"]
[{"$nulls":5},"Loan 1 Amount After Down Payment",{"$nulls":4},{"$f":"'REHAB INFO SHEET'!AZ71","v":0},null,null,{"$f":"S22","v":0},null,null,{"$f":"SUM(K42:P42)","v":0}]
[{"$nulls":5},"Down Payment",null,null,{"$f":"I21","v":{"v":0,"d":"0.0%"}},null,{"$f":"K21","v":0},null,null,0,null,null,{"$f":"SUM(K43:P43)","v":0}]
[{"$nulls":5},"Interest Payments",null,null,{"$f":"I25","v":{"v":0.08,"d":"8.0%"}},null,{"$f":"K35","v":0},null,null,{"$f":"N35","v":0},null,null,{"$f":"SUM(K44:P44)","v":0},null,null,{"$f":"IF(K44>0,\"Interest Payments During Rehab (excluding principal)\",IF(N44>0,\"Interest Payments Rolled into Loan Balance\",\"\"))","v":""}]
[{"$nulls":5},"Lender Points",null,null,{"$f":"I30","v":{"v":0.02,"d":"2.0%"}},null,{"$f":"K36","v":0},null,null,{"$f":"N36","v":0},null,null,{"$f":"SUM(K45:P45)","v":0},null,null,{"$f":"IF(K45>0,\"Lender Points Paid Upfront out of Cash\",IF(N45>0,\"Lender Points Rolled into Loan Balance\",\"\"))","v":""}]
[{"$nulls":5},"Total Costs Cash vs Financed",{"$nulls":4},{"$f":"SUM(K42:M45)","v":0},null,null,{"$f":"SUM(N42:P45)","v":0},null,null,{"$f":"SUM(Q42:S45)","v":0}]
[]
[{"$nulls":5},"Loan 2 Financing"]
[{"$nulls":9},"Loan Amount",null,{"$f":"IF(OR('REHAB INFO SHEET'!BI40=0,'REHAB INFO SHEET'!BI40=\"\",'REHAB INFO SHEET'!BI40=\"All Cash\"),\"All Cash\",'REHAB INFO SHEET'!AE86)","v":"All Cash"},{"$nulls":6},{"$f":"T('REHAB INFO SHEET'!BD81:BQ82)","v":"Interest Only"},{"$nulls":5},{"$f":"'REHAB INFO SHEET'!BS81","v":30}]
[{"$nulls":24},"years"]
[]
[{"$nulls":5},"Loan Breakdown Based Upon Project Cost",{"$nulls":7},"Loan Amount",null,null,"Notes"]
[{"$nulls":5},{"$f":"IF(L49=\"ARV\",\"Loan Amount for ARV\",\"Specific Loan Amount\")","v":"Specific Loan Amount"},{"$nulls":7},{"$f":"IF(L49=0,0,((((((IF(L49=\"All Cash\",0,IF(L49=\"\",0,IF(L49=\"Purchase Price Only\",0,IF(L49=\"Repair Cost Only\",0,IF(L49=\"All Costs\",0,IF(L49=\"ARV\",ARV,IF('REHAB INFO SHEET'!EG7=FALSE,L49))))))))))))))","v":0}]
[{"$nulls":5},"Purchase Price",{"$nulls":7},{"$f":"IF(L49=0,0,((((((IF(L49=\"All Cash\",0,IF(L49=\"\",0,IF(L49=\"Purchase Price Only\",#REF!,IF(L49=\"Repair Cost Only\",0,IF(L49=\"All Costs\",#REF!,IF(L49=\"ARV\",0,IF(EG50=FALSE,EL52))))))))))))))","v":0},null,null,"Maximum Purchase Price Value"]
[{"$nulls":5},"Fixed Costs"]
[{"$nulls":5},"Buying Costs",{"$nulls":7},{"$f":"IF(L49=0,0,((((((IF(L49=\"All Cash\",0,IF(L49=\"\",0,IF(L49=\"Purchase Price Only\",0,IF(L49=\"Repair Cost Only\",0,IF(L49=\"All Costs\",TOTAL_BUYING_COSTS-Q98,IF(L49=\"ARV\",0,IF(EG51=FALSE,EL54))))))))))))))","v":0},null,null,"Non-Financing Buying Costs"]
[{"$nulls":5},"Holding Costs",{"$nulls":7},{"$f":"IF(L49=0,0,((((((IF(L49=\"All Cash\",0,IF(L49=\"\",0,IF(L49=\"Purchase Price Only\",0,IF(L49=\"Repair Cost Only\",0,IF(L49=\"All Costs\",(TOTAL_HOLDING_COSTS-Q97),IF(L49=\"ARV\",0,IF(EG51=FALSE,EL54))))))))))))))","v":0},null,null,"Non-Financing Holding Costs"]
[{"$nulls":5},"Selling Costs",{"$nulls":7},0,null,null,"Paid for out of proceeds at closing"]
[{"$nulls":5},"Repair Costs & Contingency",{"$nulls":7},{"$f":"IF(L49=0,0,((((((IF(L49=\"All Cash\",0,IF(L49=\"\",0,IF(L49=\"Purchase Price Only\",0,IF(L49=\"Repair Cost Only\",#REF!+#REF!,IF(L49=\"All Costs\",#REF!+#REF!,IF(L49=\"ARV\",0,IF(EG50=FALSE,EL52))))))))))))))","v":0}]
[{"$nulls":5},"Loan 1 Amount",{"$nulls":7},{"$f":"SUM(N53:P59)","v":0}]
[]
[{"$nulls":5},"Loan Value & Investor Equity",{"$nulls":4},"Totals",{"$nulls":7},"Loan Balance",null,null,"Notes"]
[{"$nulls":5},"Loan 2 Amount",{"$nulls":4},{"$f":"N60","v":0},null,null,"Loan 2 Starting Balance",{"$nulls":4},{"$f":"K63","v":0}]
[{"$nulls":5},"Down Payment",null,null,{"$f":"'REHAB INFO SHEET'!AT91","v":{"v":0,"d":"0.0%"}},null,{"$f":"'REHAB INFO SHEET'!AZ92","v":0},null,null,"Down Payment Amount",{"$nulls":4},{"$f":"-K64","v":0}]
[{"$nulls":5},"Loan Balance after Down Payment",{"$nulls":12},{"$f":"IFERROR(S63+S64,S63)","v":0}]
[]
[{"$nulls":5},{"$f":"T('REHAB INFO SHEET'!BF94:BK94)","v":"Total Interest"},{"$nulls":4},"Totals",{"$nulls":7},"Loan Balance",null,null,"Notes"]
[{"$nulls":5},"Interest Amount",null,null,{"$f":"'REHAB INFO SHEET'!AE94","v":{"v":0,"d":"0.0%"}},null,{"$f":"'REHAB INFO SHEET'!BF95","v":0},null,null,"Interest Rolled into Loan Balance",{"$nulls":4},{"$f":"'REHAB INFO SHEET'!BL95","v":0},null,null,"Based upon loan balance after DP"]
[{"$nulls":5},"Principal Amount",{"$nulls":4},{"$f":"'REHAB INFO SHEET'!FW44","v":0},null,null,"Principal Reductions",{"$nulls":4},{"$f":"IF(S68>0,-K69,0)","v":0}]
[{"$nulls":5},"Total Loan Payments",{"$nulls":4},{"$f":"SUM(K68:M69)","v":0},null,null,"Loan Balance with Interest Rolled",{"$nulls":4},{"$f":"IFERROR(S65+S68,0)","v":0}]
[]
[{"$nulls":5},"Lender Points",{"$nulls":4},"Total",{"$nulls":7},"Loan Balance",null,null,"Notes"]
[{"$nulls":5},"Lender Points",null,null,{"$f":"'REHAB INFO SHEET'!AE97","v":{"v":0,"d":"0.0%"}},null,{"$f":"'REHAB INFO SHEET'!AZ98","v":0},null,null,"Lender Points Added to Loan Balance",{"$nulls":4},{"$f":"'REHAB INFO SHEET'!BL98","v":0},null,null,"Based upon loan balance after DP"]
[{"$nulls":5},"Final Loan Balance with Down Payment, Interest & Points Rolled",{"$nulls":12},{"$f":"S70+S73","v":0}]
[]
[{"$nulls":5},"Total Loan 2 Financing Costs"]
[{"$nulls":5},"Financing Cost",{"$nulls":4},"Upfront/During Rehab",null,null,"Rolled/Paid BackEnd",null,null,"Totals",null,null,"Notes"]
[{"$nulls":5},"Interest Payments",null,null,{"$f":"I68","v":{"v":0,"d":"0.0%"}},null,{"$f":"'REHAB INFO SHEET'!BF95-'REHAB INFO SHEET'!BL95","v":0},null,null,{"$f":"'REHAB INFO SHEET'!BL95","v":0},null,null,{"$f":"SUM(K78:P78)","v":0}]
[{"$nulls":5},"Lender Points",null,null,{"$f":"I73","v":{"v":0,"d":"0.0%"}},null,{"$f":"'REHAB INFO SHEET'!AZ98-'REHAB INFO SHEET'!BL98","v":0},null,null,{"$f":"'REHAB INFO SHEET'!BL98","v":0},null,null,{"$f":"SUM(K79:P79)","v":0}]
[{"$nulls":5},"Profit Split",null,null,{"$f":"'REHAB INFO SHEET'!AT100","v":{"v":0,"d":"0.0%"}},null,0,null,null,{"$f":"'REHAB INFO SHEET'!BL101","v":0},null,null,{"$f":"SUM(K80:P80)","v":0}]
[{"$nulls":5},"Total Financing Costs",{"$nulls":4},{"$f":"SUM(K78:M80)","v":0},null,null,{"$f":"SUM(N78:P80)","v":0},null,null,{"$f":"SUM(Q78:S80)","v":0}]
[]
[{"$nulls":5},"Total Loan 2 Cash Outlay vs Finanacing"]
[{"$nulls":5},"Financing Cost",{"$nulls":4},"Cash Outlay",null,null,"Financed",null,null,"Totals"]
[{"$nulls":5},"Loan 2 Amount After Down Payment",{"$nulls":4},0,null,null,{"$f":"S65","v":0},null,null,{"$f":"SUM(K85:P85)","v":0}]
[{"$nulls":5},"Down Payment",null,null,{"$f":"I43","v":{"v":0,"d":"0.0%"}},null,{"$f":"K64","v":0},null,null,0,null,null,{"$f":"SUM(K86:P86)","v":0}]
[{"$nulls":5},"Interest Payments",null,null,{"$f":"I44","v":{"v":0.08,"d":"8.0%"}},null,{"$f":"K78","v":0},null,null,{"$f":"N78","v":0},null,null,{"$f":"SUM(K87:P87)","v":0}]
[{"$nulls":5},"Lender Points",null,null,{"$f":"I45","v":{"v":0.02,"d":"2.0%"}},null,{"$f":"K79","v":0},null,null,{"$f":"N79","v":0},null,null,{"$f":"SUM(K88:P88)","v":0}]
[{"$nulls":5},"Total Costs Cash vs Financed",{"$nulls":4},{"$f":"SUM(K85:M88)","v":0},null,null,{"$f":"SUM(N85:P88)","v":0},null,null,{"$f":"SUM(Q85:S88)","v":0}]
[]
[{"$nulls":5},"Total Project Financing"]
[]
[]
[]
[{"$nulls":5},"Total Project Financing Costs"]
[{"$nulls":5},"Financing Cost",{"$nulls":4},"Upfront/During Rehab",null,null,"Rolled/Paid BackEnd",null,null,"Totals",null,null,"Notes"]
[{"$nulls":5},"Interest Payments",{"$nulls":4},{"$f":"K35+K78","v":0},null,null,{"$f":"N35+N78","v":0},null,null,{"$f":"SUM(K97:P97)","v":0}]
[{"$nulls":5},"Lender Points",{"$nulls":4},{"$f":"K36+K79","v":0},null,null,{"$f":"N36+N79","v":0},null,null,{"$f":"SUM(K98:P98)","v":0}]
[{"$nulls":5},"Profit Split",{"$nulls":4},{"$f":"K37+K80","v":0},null,null,{"$f":"N37+N80","v":0},null,null,{"$f":"SUM(K99:P99)","v":0}]
[{"$nulls":5},"Total Financing Costs",{"$nulls":4},{"$f":"SUM(K97:M99)","v":0},null,null,{"$f":"SUM(N97:P99)","v":0},null,null,{"$f":"SUM(Q97:S99)","v":0}]
[]
[{"$nulls":5},"Total Project Cash Outlay vs Finanacing"]
[{"$nulls":5},"Financing Cost",{"$nulls":4},"Cash Outlay",null,null,"Financed",null,null,"Totals"]
[{"$nulls":5},"Loan Amounts After Down Payments",{"$nulls":4},{"$f":"K42+K85","v":0},null,null,{"$f":"IFERROR(N42+N85,0)","v":0},null,null,{"$f":"SUM(K104:P104)","v":0}]
[{"$nulls":5},"Down Payment",null,null,{"$f":"IFERROR(K105/(Q104+Q105),0)","v":{"v":0,"d":"0.0%"}},null,{"$f":"K43+K86","v":0},null,null,{"$f":"N43+N86","v":0},null,null,{"$f":"SUM(K105:P105)","v":0}]
[{"$nulls":5},"Interest Payments",null,null,{"$f":"IFERROR(((Q106/Schedule)*12)/Q104,0)","v":{"v":0,"d":"0.0%"}},null,{"$f":"K44+K87","v":0},null,null,{"$f":"N44+N87","v":0},null,null,{"$f":"SUM(K106:P106)","v":0}]
[{"$nulls":5},"Lender Points",null,null,{"$f":"IFERROR(Q107/Q104,0)","v":{"v":0,"d":"0.0%"}},null,{"$f":"K45+K88","v":0},null,null,{"$f":"N45+N88","v":0},null,null,{"$f":"SUM(K107:P107)","v":0}]
[{"$nulls":5},"Total Costs Cash vs Financed",{"$nulls":4},{"$f":"SUM(K104:M107)","v":0},null,null,{"$f":"SUM(N104:P107)","v":0},null,null,{"$f":"SUM(Q104:S107)","v":0}]
[]
[{"$nulls":5},"Total Capital Requirements vs Financing Assumptions"]
[{"$nulls":5},"Investment Type",{"$nulls":7},"Financed",null,null,"Notes"]
[{"$nulls":5},"Total Cash Investment",{"$nulls":7},{"$f":"K108","v":0}]
[{"$nulls":5},"Total Financed Investment",null,null,{"$f":"I81","v":0},{"$nulls":4},{"$f":"N108","v":0}]
[{"$nulls":5},"Total Investment Amount",{"$nulls":7},{"$f":"SUM(N112:P113)","v":0}]
[]
[{"$nulls":5},"Financing Cost",{"$nulls":7},"Financed",null,null,"Notes"]
[{"$nulls":5},"Total Investment Amount",null,null,{"$f":"I86","v":0},{"$nulls":4},{"$f":"N114","v":0}]
[{"$nulls":5},"Total Project Capital Required",{"$nulls":7},{"$f":"IF(N117=0,0,MAXIMUM_PURCHASE_PRICE+TOTAL_BUYING_COSTS+TOTAL_HOLDING_COSTS+#REF!+#REF!)","v":0},null,null,"Purchase Price + Buying Costs + Holding Costs + Repair Costs + Contingency"]
[{"$nulls":5},"Over/Under Capitalized",{"$nulls":7},{"$f":"N117-N118","v":0},null,null,{"$f":"IF(N119>0,\"Over Capitalized for Project Costs\",IF(N119<0,\"Under Capitalized for Project Costs\",\"\"))","v":""}]
[]
[{"$nulls":5},{"$f":"T(Company_Name)","v":"WholesalingSpreadsheet.com"},null,{"$f":"(Company_Phone)","v":8163880197},{"$nulls":14},{"$f":"T(Company_Website)","v":"www.wholesalingspreadsheet.com"}]
[]
[]
[{"$nulls":11},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"RENTAL","index":17,"n_rows":36,"n_cols":35,"rows_kept":36,"merged":[[2,26,8,56],[35,34,36,72]]}
[]
[]
[{"$nulls":26},"RENTAL"]
{"$rows_empty":32}
[{"$nulls":34},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"RENTAL INFO SHEET","index":18,"n_rows":181,"n_cols":163,"rows_kept":181,"merged":[[1,31,1,32],[1,33,1,40],[1,41,1,42],[1,43,1,54],[1,55,1,56],[1,57,1,64],[2,31,2,32],[2,33,2,40],[2,41,2,42],[2,43,2,54],[2,55,2,56],[2,57,2,64],[3,21,6,74],[7,21,8,22],[7,23,8,37],[7,38,8,74],[9,21,10,22],[9,23,10,37],[9,38,10,74],[11,21,12,22],[11,23,12,37],[11,38,12,74],[13,21,14,22],[13,23,14,37],[13,38,14,74],[15,21,16,22],[15,23,16,37],[15,38,16,74],[17,21,18,22],[17,23,18,37],[17,38,18,74],[19,21,20,22],[19,23,20,37],[19,38,20,74],[20,76,21,174],[21,21,22,22],[21,23,22,37],[21,38,22,52],[21,53,22,58],[21,59,22,74],[23,21,24,22],[23,23,24,37],[23,38,24,45],[23,46,24,51],[23,52,24,59],[23,60,24,66],[23,67,24,74],[26,21,29,74],[30,21,32,22],[30,23,32,30],[30,31,32,47],[30,48,32,49],[30,50,32,57],[30,58,32,74],[33,21,34,74],[35,21,37,22],[35,23,37,28],[35,29,37,33],[35,34,37,35],[35,36,37,41],[35,42,37,46],[35,47,37,48],[35,49,37,54],[35,55,37,61],[35,62,37,63],[35,64,37,69],[35,70,37,74],[39,35,41,61],[41,62,41,74],[42,21,44,22],[42,23,44,30],[42,31,44,40],[42,41,44,42],[42,43,44,51],[42,52,44,61],[42,62,44,74],[46,32,48,59],[47,60,47,73],[49,21,50,74],[51,21,53,22],[51,23,53,30],[51,31,53,40],[51,41,53,47],[51,48,53,49],[51,50,53,57],[51,58,53,67],[51,68,53,74],[54,21,56,22],[54,23,56,30],[54,31,56,40],[54,41,56,47],[54,48,56,49],[54,50,56,57],[54,58,56,67],[54,68,56,74],[57,21,59,22],[57,23,59,30],[57,31,59,40],[57,41,59,47],[57,48,59,49],[57,50,59,57],[57,58,59,67],[57,68,59,74],[60,21,62,22],[60,23,62,30],[60,31,62,40],[60,41,62,47],[60,48,62,49],[60,50,62,57],[60,58,62,67],[60,68,62,74],[63,21,65,22],[63,23,65,30],[63,31,65,40],[63,41,65,47],[63,48,65,49],[63,50,65,57],[63,58,65,67],[63,68,65,74],[66,21,68,22],[66,23,68,30],[66,31,68,40],[66,41,68,47],[66,48,68,49],[66,50,68,57],[66,58,68,67],[66,68,68,74],[69,21,71,22],[69,23,71,30],[69,31,71,40],[69,41,71,47],[69,48,71,49],[69,50,71,57],[69,58,71,67],[69,68,71,74],[72,21,73,74],[74,21,76,22],[74,23,76,29],[74,30,76,34],[74,35,76,36],[74,37,76,43],[74,44,76,48],[74,49,76,50],[74,51,76,56],[74,57,76,61],[74,62,76,63],[74,64,76,69],[74,70,76,74],[78,21,80,74],[81,34,83,35],[81,36,83,42],[81,43,83,47],[81,48,83,49],[81,50,83,56],[81,57,83,61],[85,36,87,59],[86,60,86,73],[87,162,127,169],[89,21,92,53],[90,55,91,68],[90,70,91,73],[92,55,92,68],[92,70,92,73],[93,21,94,50],[93,51,94,74],[95,21,98,22],[95,23,98,29],[95,30,97,50],[95,51,95,74],[96,51,98,74],[98,30,99,50],[99,51,99,74],[100,21,102,22],[100,23,102,29],[100,30,102,35],[100,36,102,37],[100,38,102,44],[100,45,102,50],[100,51,100,62],[100,63,100,74],[101,51,102,62],[101,63,102,74],[103,21,105,22],[103,23,105,29],[103,30,105,35],[103,36,105,37],[103,38,105,44],[103,45,105,50],[103,51,103,62],[103,63,103,74],[104,51,105,62],[104,63,105,74],[106,21,107,74],[108,21,110,22],[108,23,110,29],[108,30,110,38],[108,39,110,40],[108,41,110,47],[108,48,110,56],[108,57,110,58],[108,59,110,65],[108,66,110,74],[111,21,113,22],[111,23,113,29],[111,30,113,38],[111,39,113,40],[111,41,113,47],[111,48,113,56],[111,57,113,58],[111,59,113,65],[111,66,113,74],[112,82,113,87],[114,21,114,74],[115,21,116,35],[117,22,117,34],[117,36,117,47],[117,49,117,60],[117,62,117,73],[118,22,119,34],[118,36,119,47],[118,49,119,60],[118,62,119,73],[120,21,120,35],[120,36,120,47],[120,49,120,60],[120,61,120,74],[121,21,122,35],[123,22,123,34],[123,36,123,47],[123,49,123,60],[123,62,123,73],[124,22,125,34],[124,36,125,47],[124,49,125,60],[124,62,125,73],[126,21,126,35],[126,36,126,47],[126,49,126,60],[126,61,126,74],[128,21,130,74],[129,154,130,161],[129,162,130,169],[131,21,134,21],[131,22,134,23],[131,24,132,31],[131,32,132,49],[131,50,132,57],[131,58,132,74],[131,154,132,161],[131,162,132,169],[132,88,132,100],[132,103,132,115],[133,24,134,29],[133,30,134,35],[133,36,134,39],[133,40,134,45],[133,46,134,49],[133,50,134,57],[133,58,134,63],[133,64,134,74],[133,154,134,161],[133,162,134,169],[134,88,134,95],[134,96,134,100],[134,103,134,107],[134,110,134,115],[135,21,138,21],[135,22,138,23],[135,24,136,31],[135,32,136,49],[135,50,136,57],[135,58,136,74],[135,88,135,95],[135,96,135,100],[135,103,135,115],[135,117,135,121],[135,122,135,126],[135,154,136,161],[135,162,136,169],[136,88,136,95],[136,96,136,100],[136,117,136,121],[136,122,136,125],[137,24,138,29],[137,30,138,35],[137,36,138,39],[137,40,138,45],[137,46,138,49],[137,50,138,57],[137,58,138,63],[137,64,138,74],[137,88,137,95],[137,96,137,100],[137,103,137,115],[137,154,138,161],[137,162,138,169],[138,96,138,100],[138,103,138,107],[138,110,138,115],[138,117,138,121],[138,122,138,125],[139,21,142,21],[139,22,142,23],[139,24,140,31],[139,32,140,49],[139,50,140,57],[139,58,140,74],[139,88,139,100],[139,103,139,115],[139,154,140,161],[139,162,140,169],[140,88,140,95],[140,96,140,100],[140,103,140,115],[141,24,142,29],[141,30,142,35],[141,36,142,39],[141,40,142,45],[141,46,142,49],[141,50,142,57],[141,58,142,63],[141,64,142,74],[141,88,141,95],[141,96,141,100],[142,88,142,95],[142,96,142,100],[142,104,142,114],[142,117,142,127],[143,88,143,95],[143,96,143,100],[143,104,143,114],[143,117,143,127],[144,21,146,74],[144,88,144,95],[144,96,144,100],[144,117,144,127],[145,88,145,100],[145,104,145,114],[146,88,146,95],[146,96,146,100],[146,104,146,114],[146,117,146,127],[147,21,148,22],[147,23,148,34],[147,35,148,74],[147,88,147,95],[147,96,147,100],[147,117,147,127],[148,88,148,95],[148,96,148,100],[148,104,148,114],[149,21,150,22],[149,23,150,34],[149,35,150,74],[149,88,149,95],[149,96,149,100],[149,104,149,114],[149,117,149,127],[150,88,150,95],[150,96,150,100],[150,117,150,127],[151,21,152,22],[151,23,152,34],[151,35,152,74],[151,88,151,100],[151,103,151,115],[152,88,152,95],[152,96,152,100],[152,103,152,115],[152,117,152,127],[153,21,154,22],[153,23,154,34],[153,35,154,74],[153,76,154,174],[155,21,156,22],[155,23,156,34],[155,35,156,50],[155,51,156,56],[155,57,156,74],[155,117,155,127],[156,88,156,95],[156,96,156,100],[156,117,156,127],[157,21,158,22],[157,23,158,34],[157,35,158,74],[157,88,157,95],[157,96,157,100],[158,117,158,127],[159,39,160,74],[159,88,159,94],[159,95,159,100],[159,117,159,127],[160,88,160,100],[161,88,161,95],[161,96,161,100],[162,88,162,95],[162,96,162,100],[163,88,163,95],[163,96,163,100],[163,110,164,113],[163,117,163,127],[164,88,164,95],[164,96,164,100],[164,117,164,127],[165,88,165,95],[165,96,165,100],[167,88,167,100],[167,117,167,127],[168,88,168,95],[168,96,168,100],[168,117,168,127],[169,88,169,95],[169,96,169,100],[170,88,170,95],[170,96,170,100],[170,117,170,127],[171,88,171,95],[171,96,171,100],[171,117,171,127]]}
[]
[]
[{"$nulls":31},{"$f":"IF(1>0,1,0)","v":1},null,"Required Field",{"$nulls":7},{"$f":"IF(1>0,1,0)","v":1},null,"Suggested, but Not Required",{"$nulls":11},{"$f":"IF(1>0,1,0)","v":1},null,"Field Completed"]
[{"$nulls":21},"Property Information:"]
[]
[]
[]
[{"$nulls":21},{"$f":"IF(Project_Name>0,1,0)","v":1},null,"Project Name:",{"$nulls":14},"Example Project"]
[]
[{"$nulls":21},{"$f":"IF(AM10>0,1,0)","v":1},null,"Property Type:",{"$nulls":14},"Single Family Home"]
[]
[{"$nulls":21},{"$f":"IF(Street_Address>0,1,0)","v":1},null,"Street Address:",{"$nulls":14},"Example Street"]
[]
[{"$nulls":21},{"$f":"IF(City_State_Zip>0,1,0)","v":1},null,"City/State/Zip Code:",{"$nulls":14},"Example City, State & Zip Code"]
[]
[{"$nulls":21},{"$f":"IF(Subdivision>0,1,0)","v":1},null,"Neighborhood:",{"$nulls":14},"Example Subdivision"]
[]
[{"$nulls":21},{"$f":"IF(School_District>0,1,0)","v":1},null,"School District:",{"$nulls":14},"Example School District"]
[]
[{"$nulls":21},{"$f":"IF(AM20>0,1,0)","v":0},null,"Status: (REO, HUD, FSBO, etc.):"]
[{"$nulls":76},"Next: Estimate Rental Repairs"]
[{"$nulls":21},{"$f":"IF(COUNT(AM22,BH22)=2,1,0)","v":0},null,"MLS ID #:",{"$nulls":29},"REO ID #:"]
[]
[{"$nulls":21},{"$f":"IF(COUNT(Beds,Baths,Square_Feet)=3,1,0)","v":1},null,"# of Beds*:",{"$nulls":14},3,{"$nulls":7},"# of Baths*:",{"$nulls":5},{"v":2,"d":"2.0"},{"$nulls":7},"Square Feet*:",{"$nulls":6},{"v":2000,"d":"2,000 sf"}]
[]
[]
[{"$nulls":21},"Financial Information:"]
[]
[]
[]
[{"$nulls":21},{"$f":"IF(AG31>0,1,0)","v":0},null,"After Repair Value:",{"$nulls":7},{"v":175000,"d":"$175,000"},{"$nulls":16},{"$f":"IF(BH31>0,1,0)","v":0},null,"Asking Price:",{"$nulls":7},{"v":150000,"d":"$150,000"}]
[]
[]
[{"$nulls":21},"Landlord's Desired Investment Criteria"]
[]
[{"$nulls":21},{"$f":"IF(AD36>0,1,0)","v":1},null,"Cap Rate (%):",{"$nulls":5},{"v":0.08,"d":"8%"},{"$nulls":4},{"$f":"IF(AQ36>0,1,0)","v":1},null,"COCR (%):",{"$nulls":5},{"v":0.12,"d":"12%"},{"$nulls":4},{"$f":"IF(BD36>0,1,0)","v":1},null,"Cash Flow per Month:",{"$nulls":5},{"v":200,"d":"$200"},{"$nulls":6},{"$f":"IF(BS36>0,1,0)","v":1},null,"IRR (%):",{"$nulls":5},{"v":0.15,"d":"15%"},{"$nulls":77},"Landlord's Desired Cash Flow:"]
[]
[]
[]
[{"$nulls":35},"Rental Income:"]
[]
[{"$nulls":62},"Total Monthly Income:"]
[{"$nulls":21},{"$f":"IF(AG43>0,1,0)","v":0},null,"Monthly Rental Income:",{"$nulls":7},{"v":1500,"d":"$1,500 /mo"},{"$nulls":9},{"$f":"IF(BA43>0,1,0)","v":0},null,"Other Monthly Income:",{"$nulls":8},{"v":0,"d":"$0 /mo"},{"$nulls":9},{"$f":"AF43+BA43","v":{"v":1500,"d":"$1,500 /mo"}}]
[]
[]
[]
[{"$nulls":32},"Rental Expenses:"]
[{"$nulls":60},"50% Rule"]
[]
[{"$nulls":21},{"$f":"IF(BI48=\"50% Rule\",\"Expenses are being calculated at 50% of Rental Income\",\"Fixed Expenses:\")","v":"Expenses are being calculated at 50% of Rental Income"}]
[]
[{"$nulls":21},{"$f":"IF(AF52>0,1,0)","v":1},null,"Property Taxes",{"$nulls":7},{"v":2000,"d":"$2,000"},{"$nulls":9},"per year",{"$nulls":6},{"$f":"IF(BG52>0,1,0)","v":1},null,"Property Insurance",{"$nulls":7},{"v":800,"d":"$800"},{"$nulls":9},"per year"]
[]
[]
[{"$nulls":21},{"$f":"IF(AF55>0,1,0)","v":0},null,"Cleaning and Maintenance:",{"$nulls":17},"per month",{"$nulls":6},{"$f":"IF(BG55>0,1,0)","v":1},null,"HOA Dues:",{"$nulls":7},{"v":500,"d":"$500"},{"$nulls":9},"per year"]
[]
[]
[{"$nulls":21},{"$f":"IF(AF58>0,1,0)","v":0},null,"Lawn and Groundskeeping:",{"$nulls":17},"per month",{"$nulls":6},{"$f":"IF(BG58>0,1,0)","v":0},null,"Auto and Travel:",{"$nulls":17},"per month"]
[]
[]
[{"$nulls":21},{"$f":"IF(AF61>0,1,0)","v":0},null,"Electrical Utilities:",{"$nulls":17},"per month",{"$nulls":6},{"$f":"IF(BG61>0,1,0)","v":0},null,"Water Utilities:",{"$nulls":17},"per month"]
[]
[]
[{"$nulls":21},{"$f":"IF(AF64>0,1,0)","v":0},null,"Gas Utilities:",{"$nulls":17},"per month",{"$nulls":6},{"$f":"IF(BG64>0,1,0)","v":0},null,"Garbage:",{"$nulls":17},"per month"]
[]
[]
[{"$nulls":21},{"$f":"IF(AF67>0,1,0)","v":1},null,"Advertising:",{"$nulls":7},{"v":250,"d":"$250"},{"$nulls":9},"per year",{"$nulls":6},{"$f":"IF(BG67>0,1,0)","v":1},null,"Accounting & Legal:",{"$nulls":7},{"v":400,"d":"$400"},{"$nulls":9},"per year"]
[]
[]
[{"$nulls":21},{"$f":"IF(AF70>0,1,0)","v":0},null,"Other 1:",{"$nulls":17},"per year",{"$nulls":6},{"$f":"IF(BG70>0,1,0)","v":0},null,"Other 2:",{"$nulls":17},"per year"]
[]
[]
[{"$nulls":21},"Variable Expenses (%)"]
[]
[{"$nulls":21},{"$f":"IF(AE75>0,1,0)","v":1},null,"Vacancy Rate (%):",{"$nulls":6},{"v":0.08,"d":"8%"},{"$nulls":4},{"$f":"IF(CZ70>0,1,0)","v":0},null,"Property Mgt (%):",{"$nulls":6},{"v":0.1,"d":"10%"},{"$nulls":4},{"$f":"IF(CF69>0,1,0)","v":0},null,"Repairs (%):",{"$nulls":5},{"v":0.02,"d":"2%"},{"$nulls":4},{"$f":"IF(CL70>0,1,0)","v":0},null,"Cap Ex (%):",{"$nulls":5},{"v":0.05,"d":"5%"}]
[]
[]
[]
[{"$nulls":21},"Future Assumptions:"]
[]
[]
[{"$nulls":34},{"$f":"IF(AR82>0,1,0)","v":1},null,"Income Increases per Year (%):",{"$nulls":6},{"v":0.01,"d":"1%"},{"$nulls":4},{"$f":"IF(BF82>0,1,0)","v":1},null,"Expense Increases per Year (%):",{"$nulls":6},{"v":0.01,"d":"1%"}]
[]
[]
[]
[{"$nulls":36},"Financing Information:"]
[{"$nulls":60},"Financed"]
[]
[]
[{"$nulls":21},"Rental Mortgage/Financing:"]
[{"$nulls":55},"Amortized",{"$nulls":14},30]
[]
[{"$nulls":55},"*the default setting is amortized",{"$nulls":14},"Years"]
[{"$nulls":21},"Financing Variables",{"$nulls":29},"Financing Results"]
[]
[{"$nulls":21},{"$f":"IF(AE96>0,1,0)","v":1},null,"Financing Amount:",{"$nulls":6},"Purchase + Repairs",{"$nulls":20},"Base Loan Amount"]
[{"$nulls":51},{"$f":"Loan_Amount","v":{"v":119375,"d":"$119,375"}}]
[]
[{"$nulls":30},{"$f":"IF(DG135=0,\"\",((((((IF(AE96=\"\",\"Select Loan Type or Input Amount...\",IF(AE96=\"Purchase Price Only\",\"Loan for Purchase Value Only\",IF(AE96=\"Repair Cost Only\",\"Loan for Repair Costs Only\",IF(AE96=\"Purchase + Repairs\",\"Loan for Purchase Price + Repairs\",IF(AE96=\"ARV\",\"After Repair Value\",IF(DN137=FALSE,\"Specific Loan Amount\",\"\")))))))))))))","v":"Loan for Purchase Price + Repairs"}]
[{"$nulls":51},{"$f":"IF(DG135=0,\"\",((((((IF(AE96=\"\",\"\",IF(AE96=\"Purchase Price Only\",\"Value Pending Purchase Price Analysis\",IF(AE96=\"Repair Cost Only\",\"Value Pending Repair Cost Estimate\",IF(AE96=\"Purchase + Repairs\",\"Value Pending Repair Estimate & Purchase Price Analysis\",IF(AE96=\"ARV\",\"Value Based Upon ARV Amount\",IF(DN137=FALSE,\"\",\"\")))))))))))))","v":"Value Pending Repair Estimate & Purchase Price Analysis"}]
[{"$nulls":21},{"$f":"IF(AE101>0,1,0)","v":1},null,"Down Payment?:         ",{"$nulls":6},"Yes",{"$nulls":5},{"$f":"IF(OR(AE101=\"NO\",AE101>0),1,0)","v":1},null,"Down Payment %",{"$nulls":6},{"v":0.2,"d":"20.00%"},{"$nulls":5},"Down Payment Amount",{"$nulls":11},"Loan Balance (after DP)"]
[{"$nulls":51},{"$f":"IFERROR(Down_Payment*1,0)","v":{"v":23875,"d":"$23,875"}},{"$nulls":11},{"$f":"IFERROR(DN145*1,0)","v":{"v":95500,"d":"$95,500"}}]
[]
[{"$nulls":21},{"$f":"IF(AE104>0,1,0)","v":1},null,"Interest Rate %:",{"$nulls":6},{"v":0.055,"d":"5.50%"},{"$nulls":5},{"$f":"IF(BI101>0,1,0)","v":0},null," Lender Points Upfront %:",{"$nulls":6},{"v":0.03,"d":"3.00%"},{"$nulls":5},{"$f":"IF(BD91=\"Interest Only\",\"Monthly Interest\",\"Monthly Payment\")","v":"Monthly Payment"},{"$nulls":11},"Points Amount"]
[{"$nulls":51},{"$f":"IF(BD91=\"Interest Only\",DA150,DN157)","v":{"v":542.2384962863878,"d":"$542"}},{"$nulls":11},{"$f":"IFERROR(AT104*BL102,0)","v":{"v":2865,"d":"$2,865"}}]
[]
[{"$nulls":21},"Other Closing Costs:"]
[]
[{"$nulls":21},{"$f":"IF(AE109>0,1,0)","v":0},null,"Inspection Costs:",{"$nulls":15},{"$f":"IF(AW109>0,1,0)","v":0},null,"Title and Escrow:",{"$nulls":15},{"$f":"IF(BO109>0,1,0)","v":0},null,"Attorney Fees:"]
[]
[]
[{"$nulls":21},{"$f":"IF(AE112>0,1,0)","v":0},null,"Pre-Paid Property Taxes:",{"$nulls":15},{"$f":"IF(AW112>0,1,0)","v":0},null,"Recording Fees:",{"$nulls":15},{"$f":"IF(BO112>0,1,0)","v":0},null,"Other Fees:"]
[{"$nulls":82},{"$f":"AE109+AW109+BO109+AE112+AW112+BO112","v":{"v":0,"d":"$0"}}]
[]
[]
[{"$nulls":21},"Mortgage/Financing Results"]
[]
[{"$nulls":22},"Down Payment",{"$nulls":13},"Points / Closing Costs Upfront",{"$nulls":12},"Total Cash Outlay",{"$nulls":12},{"$f":"IF(CG165=\"Interest Only\",\"Monthly Interest Costs\",\"Monthly Mortgage Payment\")","v":"Monthly Mortgage Payment"}]
[{"$nulls":22},{"$f":"AZ102","v":{"v":23875,"d":"$23,875"}},{"$nulls":13},{"$f":"BL105+CLOSING_COSTS","v":{"v":2865,"d":"$2,865"}},{"$nulls":12},{"$f":"W119+AK119","v":{"v":26740,"d":"$26,740"}},{"$nulls":12},{"$f":"AZ105","v":{"v":542.2384962863878,"d":"$542"}}]
[]
[{"$nulls":49},"=Down Payment + Closing Costs"]
[{"$nulls":21},"Mortgage Breakdown"]
[]
[{"$nulls":22},"Original Loan Balance",{"$nulls":13},"Loan Down Payment",{"$nulls":12},"Final Loan Balance",{"$nulls":12},{"$f":"IF(CG165=\"Interest Only\",\"Monthly Interest Costs\",\"Monthly Mortgage Payment\")","v":"Monthly Mortgage Payment"}]
[{"$nulls":22},{"$f":"IFERROR(AZ97*1,0)","v":{"v":119375,"d":"$119,375"}},{"$nulls":13},{"$f":"IFERROR(-AZ102,0)","v":{"v":-23875,"d":"-$23,875"}},{"$nulls":12},{"$f":"W125+AK125","v":{"v":95500,"d":"$95,500"}},{"$nulls":12},{"$f":"AZ105","v":{"v":542.2384962863878,"d":"$542"}}]
[]
[{"$nulls":21},"=Original Loan Balance",{"$nulls":14},"=Loan Down Payment Amount",{"$nulls":12},"=Original Loan Balance - Down Payment"]
[]
[{"$nulls":21},"Comparables Sales Information:"]
[{"$nulls":154},"NOI based upon 50% rule",{"$nulls":7},"CAP Rate Based Upon NOI/SALE PRICE"]
[]
[{"$nulls":21},{"$f":"IF(AD137>0,1,0)","v":0},1,null,"Street Address:",{"$nulls":25},"Sale Price:",{"$nulls":37},"Loan 1",{"$nulls":65},{"$f":"(BM134*12)*0.5","v":{"v":0,"d":"$0.00"}},{"$nulls":7},{"$f":"IFERROR(EY132/BG132,0)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":83},"Lists:",{"$nulls":4},"Amount of Loan Required:",{"$nulls":14},"Financing Calculation"]
[{"$nulls":24},"# of Beds:",{"$nulls":11},"# of Baths:",{"$nulls":9},"Sq Ft:",{"$nulls":11},"Rental Rate:",{"$nulls":95},"NOI based upon 50% rule",{"$nulls":7},"CAP Rate Based Upon NOI/SALE PRICE"]
[{"$nulls":83},"Property Type:",{"$nulls":4},"Purchase Only",{"$nulls":7},{"$f":"CAP_RATE_VALUATION*DG135","v":{"v":107495,"d":"$107,495"}},{"$nulls":6},"Algo",{"$nulls":6},{"$f":"IF(BI87=\"Financed\",1,0)","v":1},{"$nulls":6},"Specific Loan Amount Algo"]
[{"$nulls":21},{"$f":"IF(AD141>0,1,0)","v":0},2,null,"Street Address:",{"$nulls":25},"Sale Price:",{"$nulls":32},"Single Family Home",{"$nulls":4},"Repairs Only",{"$nulls":7},{"$f":"(TOTAL_RENTAL_ESTIMATE)*DG135","v":{"v":11880,"d":"$11,880"}},{"$nulls":6},"If financed =1",{"$nulls":13},"If false",{"$nulls":4},"If false",{"$nulls":31},{"$f":"(BM138*12)*0.5","v":{"v":0,"d":"$0.00"}},{"$nulls":7},{"$f":"IFERROR(EY136/BG136,0)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":83},"Duplex",{"$nulls":4},{"$f":"T(CF155)","v":""},{"$nulls":7},{"$f":"(CAP_RATE_VALUATION+RENTAL_ESTIMATE)*DG135","v":{"v":119375,"d":"$119,375"}},{"$nulls":20},{"$f":"IF(DG135=0,\"All Cash\",((((((IF(AE96=\"\",\"Select Loan Type or Input Amount...\",IF(AE96=\"Purchase Price Only\",CS135,IF(AE96=\"Repair Cost Only\",CS136,IF(AE96=\"All Costs\",CS137,IF(AE96=\"Specific Loan Amount\",CS138))))))))))))","v":false},{"$nulls":4},{"$f":"IF(DN137=FALSE,AE96)","v":"Purchase + Repairs"}]
[{"$nulls":24},"# of Beds:",{"$nulls":11},"# of Baths:",{"$nulls":9},"Sq Ft:",{"$nulls":11},"Rental Rate:",{"$nulls":24},"Condo",{"$nulls":4},"Specific Loan Amount",{"$nulls":7},{"$f":"IFERROR(DN139,0)","v":0},{"$nulls":6},"Down payment Required:",{"$nulls":50},"NOI based upon 50% rule",{"$nulls":7},"CAP Rate Based Upon NOI/SALE PRICE"]
[{"$nulls":83},"Apartment",{"$nulls":4},"ARV",{"$nulls":7},{"$f":"AFTER_REPAIR_VALUE_RENTAL","v":{"v":175000,"d":"$175,000"}},{"$nulls":6},"Algo",{"$nulls":6},{"$f":"IF(AE101=\"yes\",1,0)","v":1},{"$nulls":6},{"$f":"DS137/1","v":{"$error":"#VALUE!"}},{"$nulls":4},{"$f":"IFERROR(DN139,\"Fix Financing Amount\")","v":"Fix Financing Amount"}]
[{"$nulls":21},{"$f":"IF(AD145>0,1,0)","v":0},3,null,"Street Address:",{"$nulls":25},"Sale Price:",{"$nulls":37},"Down payment Amount:",{"$nulls":14},"If yes=1",{"$nulls":50},{"$f":"(BM142*12)*0.5","v":{"v":0,"d":"$0.00"}},{"$nulls":7},{"$f":"IFERROR(EY140/BG140,0)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":83},"Status:",{"$nulls":4},"Purchase Only",{"$nulls":7},{"$f":"(CS135*$AT$101)*$DG$139","v":{"v":21499,"d":"$21,499.00"}},{"$nulls":6},"RESULTS",{"$nulls":16},"Term",null,{"$f":"IF(BS91=0,30,BS91)","v":30}]
[{"$nulls":24},"# of Beds:",{"$nulls":11},"# of Baths:",{"$nulls":9},"Sq Ft:",{"$nulls":11},"Rental Rate:",{"$nulls":24},"REO",{"$nulls":4},"Repairs Only",{"$nulls":7},{"$f":"(CS136*$AT$101)*$DG$139","v":{"v":2376,"d":"$2,376.00"}}]
[{"$nulls":83},"HUD",{"$nulls":4},"All Costs",{"$nulls":7},{"$f":"(CS137*$AT$101)*$DG$139","v":{"v":23875,"d":"$23,875.00"}},{"$nulls":7},"Loan Amount",{"$nulls":10},{"$f":"IFERROR(DA144/1,0)","v":119375},null,"Loan Amount after Downpayment"]
[{"$nulls":83},"Homepath",{"$nulls":4},"Specific Loan Amount",{"$nulls":7},{"$f":"(CS138*$AT$101)*$DG$139","v":0},{"$nulls":7},{"$f":"IF(DG135=0,\"All Cash\",((((((IF(AE96=\"\",\"Select Loan Type or Input Amount...\",IF(AE96=\"Purchase Price Only\",CS135,IF(AE96=\"Repair Cost Only\",CS136,IF(AE96=\"Purchase + Repairs\",CS137,IF(AE96=\"ARV\",CS139,IF(DN137=FALSE,DS139)))))))))))))","v":{"v":119375,"d":"$119,375"}},{"$nulls":10},{"$f":"IF(DL143=0,0,DA144)","v":119375},null,{"$f":"IFERROR(Loan_Amount-Down_Payment,0)","v":{"v":95500,"d":"$95,500"}}]
[{"$nulls":21},"Your Company Information:",{"$nulls":61},"FSBO",{"$nulls":4},"ARV",{"$nulls":7},{"$f":"(CS139*$AT$101)*$DG$139","v":{"v":35000,"d":"$35,000.00"}},{"$nulls":20},{"$f":"IF(Down_Payment=\"Select Loan Type\",\"Select Loan Type\",DN144)","v":{"v":95500,"d":"$95,500"}}]
[{"$nulls":83},"Short Sale",{"$nulls":4},"Loan Principal After Down payment",{"$nulls":15},"Down Payment Amount"]
[{"$nulls":88},"Purchase Only",{"$nulls":7},{"$f":"CS135-CS141","v":{"v":85996,"d":"$85,996"}},{"$nulls":7},{"$f":"IFERROR(Loan_Amount*AT101,\"Select Loan Type\")","v":{"v":23875,"d":"$23,875"}},{"$nulls":12},"Cash Outlay Output"]
[{"$nulls":21},{"$f":"IF(Company_Name>0,1,0)","v":1},null,"Company Name:",{"$nulls":11},"WholesalingSpreadsheet.com",{"$nulls":47},"Offer Type:",{"$nulls":4},"Repairs Only",{"$nulls":7},{"$f":"CS136-CS142","v":{"v":9504,"d":"$9,504"}},{"$nulls":20},{"$f":"IF(BI87=\"All Cash\",CR160,IF(BI87=\"\",CR160,IF(BI87=0,CR160,IF(AE96=\"\",CR160,IF(AE96=\"Purchase Price Only\",CS162,IF(AE96=\"Repair Cost Only\",CS163,IF(AE96=\"All Costs\",CS164,IF(AE96=\"Specific Loan Amount\",CS165))))))))","v":false}]
[{"$nulls":83},"All Cash",{"$nulls":4},"All Costs",{"$nulls":7},{"$f":"CS137-CS143","v":{"v":95500,"d":"$95,500"}},{"$nulls":7},"Monthly Payment Result"]
[{"$nulls":21},{"$f":"IF(Company_Street_Address>0,1,0)","v":1},null,"Street Address:",{"$nulls":11},"P.O. Box 165324",{"$nulls":47},"Financed",{"$nulls":4},"Specific Loan Amount",{"$nulls":7},{"$f":"CS138-CS144","v":0},{"$nulls":7},{"$f":"IFERROR(((Loan_Amount-Down_Payment)*Interest_Rate)/12,0)","v":{"v":437.7083333333333,"d":"$438"}},{"$nulls":12},"Points Result"]
[{"$nulls":88},"ARV",{"$nulls":7},{"$f":"CS139-CS145","v":{"v":140000,"d":"$140,000"}},{"$nulls":20},{"$f":"IF(DG135=0,\"\",((((((IF(AE96=\"\",\"\",IF(AE96=\"Purchase Price Only\",DJ164,IF(AE96=\"Repair Cost Only\",DJ165,IF(AE96=\"All Costs\",DJ166,IF(AE96=\"Specific Loan Amount\",DJ167))))))))))))","v":false}]
[{"$nulls":21},{"$f":"IF(Company_City_State_Zip>0,1,0)","v":1},null,"City/State/Zip:",{"$nulls":11},"North Kansas City, MO 64116",{"$nulls":47},"Loan Required:",{"$nulls":4},"Monthly Payment (Interest Only)",{"$nulls":14},"Cash Outlay Result"]
[{"$nulls":83},"Purchase Price Only",{"$nulls":4},"Purchase Only",{"$nulls":7},{"$f":"(CS147*Interest_Rate)/12","v":{"v":394.1483333333333,"d":"$394"}},{"$nulls":6},{"$f":"DN148","v":false},{"$nulls":13},"Loan Amount"]
[{"$nulls":21},{"$f":"IF(Company_Email>0,1,0)","v":1},null,"Email:",{"$nulls":11},"dave@costpointsolutions.com",{"$nulls":40},"Next: Estimate Rental Repairs"]
[]
[{"$nulls":21},{"$f":"IF(Company_Phone>0,1,0)","v":1},null,"Phone:",{"$nulls":11},8163880197,{"$nulls":15},"Fax:",{"$nulls":31},"ARV",{"$nulls":33},"Amortized Monthly Payment Result"]
[{"$nulls":83},"Specific Loan Amount",{"$nulls":4},"Specific Loan Amount",{"$nulls":7},{"$f":"(CS150*Interest_Rate)/12","v":0},{"$nulls":20},{"$f":"IFERROR(IF(Interest_Rate=0,0,-PMT(Interest_Rate/12,DS141*12,DN145)),0)","v":{"v":542.2384962863878,"d":"$542"}}]
[{"$nulls":21},{"$f":"IF(Company_Website>0,1,0)","v":0},null,"Website:",{"$nulls":64},"ARV",{"$nulls":7},{"$f":"(CS151*Interest_Rate)/12","v":{"v":641.6666666666666,"d":"$642"}}]
[{"$nulls":117},"Monthly Result"]
[{"$nulls":39},"© 2015 by wholesalingspreadsheet.com. All rights reserved",{"$nulls":43},"Down payment Yes or Nos?",{"$nulls":11},{"$f":"TOTAL_BUYING_COSTS+TOTAL_HOLDING_COSTS+TOTAL_REPAIR_ESTIMATE+REPAIR_CONTINGENCY+MAXIMUM_PURCHASE_PRICE","v":{"v":134750,"d":"$134,750"}},{"$nulls":5},"Cash Outlay \"All Cash\" Scenario",{"$nulls":15},{"$f":"IFERROR(IF(BD91=\"Amortized\",DN165/Schedule,DA150),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":83},"Yes",{"$nulls":4},"Cash Outlay w/ Financing"]
[{"$nulls":83},"No",{"$nulls":4},"Purchase Only",{"$nulls":7},{"$f":"$CR$160-CS147","v":{"v":48754,"d":"$48,754"}},{"$nulls":24},{"$f":"DG135","v":1}]
[{"$nulls":88},"Repairs Only",{"$nulls":7},{"$f":"$CR$160-CS148","v":{"v":125246,"d":"$125,246"}}]
[{"$nulls":83},"Rolled",{"$nulls":4},"All Costs",{"$nulls":7},{"$f":"$CR$160-CS149","v":{"v":39250,"d":"$39,250"}},{"$nulls":13},{"$f":"CR160-W119","v":{"v":110875,"d":"$110,875"}},{"$nulls":6},"Total Interest Portion"]
[{"$nulls":83},"Upfront",{"$nulls":4},"Specific Loan Amount",{"$nulls":7},{"$f":"$CR$160-CS150","v":{"v":134750,"d":"$134,750"}},{"$nulls":20},{"$f":"IFERROR(IF(Interest_Rate=0,0,(-CUMIPMT(Interest_Rate/12,DS141*12,DN145,1,Schedule,1))),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":88},"ARV",{"$nulls":7},{"$f":"$CR$160-CS151","v":{"v":-5250,"d":"$(5,250)"}}]
[{"$nulls":83},"Monthly"]
[{"$nulls":83},"Rolled",{"$nulls":4},"Cash Outlay w/ Financing + Financing Cash Outlay",{"$nulls":28},"Total Principal Portion"]
[{"$nulls":88},"Purchase Only",{"$nulls":7},{"$f":"CS162+W119","v":{"v":72629,"d":"$72,629"}},{"$nulls":20},{"$f":"IF(BD91=\"Amortized\",DN172-DN165,0)","v":{"$error":"#REF!"}}]
[{"$nulls":88},"Repairs Only",{"$nulls":7},{"$f":"CS163+W119","v":{"v":149121,"d":"$149,121"}}]
[{"$nulls":83},1,{"$nulls":4},"All Costs",{"$nulls":7},{"$f":"CS164+W119","v":{"v":63125,"d":"$63,125"}},{"$nulls":20},"Total Amortized Payment"]
[{"$nulls":88},"Specific Loan Amount",{"$nulls":7},{"$f":"CS165+W119","v":{"v":158625,"d":"$158,625"}},{"$nulls":20},{"$f":"DN157*Schedule","v":{"$error":"#REF!"}}]
[{"$nulls":83},"Interest Only"]
[]
[{"$nulls":88},"Amortized"]
[]
[{"$nulls":83},"per year"]
[{"$nulls":83},"per month"]
[]
[{"$nulls":83},"Detailed"]
[{"$nulls":83},"50% Rule"]

{"sheet":"RENTAL ESTIMATOR","index":19,"n_rows":661,"n_cols":59,"rows_kept":661,"merged":[[496,33,496,35],[496,36,496,38],[496,39,496,41],[496,42,496,45],[497,1,497,18],[497,19,497,21],[497,33,497,35],[497,36,497,38],[497,39,497,41],[497,42,497,45],[498,1,498,18],[498,19,498,21],[498,22,498,23],[498,24,498,26],[498,27,498,29],[498,30,498,32],[498,33,498,35],[498,36,498,38],[498,39,498,41],[498,42,498,45],[499,1,499,18],[499,19,499,21],[499,22,499,23],[499,24,499,26],[499,27,499,29],[499,30,499,32],[499,33,499,35],[499,36,499,38],[499,39,499,41],[499,42,499,45],[500,1,500,18],[500,19,500,21],[500,22,500,23],[500,24,500,26],[500,27,500,29],[500,30,500,32],[500,33,500,35],[500,36,500,38],[500,39,500,41],[500,42,500,45],[501,19,501,21],[501,22,501,23],[501,24,501,26],[501,27,501,29],[501,30,501,32],[501,33,501,35],[501,36,501,38],[501,39,501,41],[501,42,501,45],[502,1,502,18],[502,19,502,21],[502,22,502,23],[502,24,502,26],[502,27,502,29],[502,30,502,32],[502,33,502,35],[502,36,502,38],[502,39,502,41],[502,42,502,45],[503,1,503,18],[503,19,503,21],[503,22,503,23],[503,24,503,26],[503,27,503,29],[503,30,503,32],[503,33,503,35],[503,36,503,38],[503,39,503,41],[503,42,503,45],[504,1,504,18],[504,19,504,21],[504,22,504,23],[504,24,504,26],[504,27,504,29],[504,30,504,32],[504,33,504,35],[504,36,504,38],[504,39,504,41],[504,42,504,45],[505,1,505,18],[505,19,505,21],[505,22,505,23],[505,24,505,26],[505,27,505,29],[505,30,505,32],[505,33,505,35],[505,36,505,38],[505,39,505,41],[505,42,505,45],[506,1,506,18],[506,19,506,21],[506,22,506,23],[506,24,506,26],[506,27,506,29],[506,30,506,32],[506,33,506,35],[506,36,506,38],[506,39,506,41],[506,42,506,45],[507,1,507,18],[507,19,507,21],[507,22,507,23],[507,24,507,26],[507,27,507,29],[507,30,507,32],[507,33,507,35],[507,36,507,38],[507,39,507,41],[507,42,507,45],[508,1,508,18],[508,19,508,21],[508,22,508,23],[508,24,508,26],[508,27,508,29],[508,30,508,32],[508,33,508,35],[508,36,508,38],[508,39,508,41],[508,42,508,45],[509,1,509,18],[509,19,509,21],[509,22,509,23],[509,24,509,26],[509,27,509,29],[509,30,509,32],[509,33,509,35],[509,36,509,38],[509,39,509,41],[509,42,509,45],[510,1,510,18],[510,19,510,21],[510,22,510,23],[510,24,510,26],[510,27,510,29],[510,30,510,32],[510,33,510,35],[510,36,510,38],[510,39,510,41],[510,42,510,45],[512,33,512,35],[512,36,512,38],[512,39,512,41],[512,42,512,45],[515,1,515,18],[515,19,515,21],[515,22,515,23],[515,24,515,26],[515,27,515,29],[515,30,515,32],[515,33,515,35],[515,36,515,38],[515,39,515,41],[515,42,515,45],[516,1,516,18],[516,19,516,21],[516,22,516,23],[516,24,516,26],[516,27,516,29],[516,30,516,32],[516,33,516,35],[516,36,516,38],[516,39,516,41],[516,42,516,45],[517,1,517,18],[517,19,517,21],[517,22,517,23],[517,24,517,26],[517,27,517,29],[517,30,517,32],[517,33,517,35],[517,36,517,38],[517,39,517,41],[517,42,517,45],[518,1,518,18],[518,19,518,21],[518,22,518,23],[518,24,518,26],[518,27,518,29],[518,30,518,32],[518,33,518,35],[518,36,518,38],[518,39,518,41],[518,42,518,45],[519,1,519,18],[519,19,519,21],[519,22,519,23],[519,24,519,26],[519,27,519,29],[519,30,519,32],[519,33,519,35],[519,36,519,38],[519,39,519,41],[519,42,519,45],[520,1,520,18],[520,19,520,21],[520,22,520,23],[520,24,520,26],[520,27,520,29],[520,30,520,32],[520,33,520,35],[520,36,520,38],[520,39,520,41],[520,42,520,45],[521,1,521,18],[521,19,521,21],[521,22,521,23],[521,24,521,26],[521,27,521,29],[521,30,521,32],[521,33,521,35],[521,36,521,38],[521,39,521,41],[521,42,521,45],[522,1,522,18],[522,19,522,21],[522,22,522,23],[522,24,522,26],[522,27,522,29],[522,30,522,32],[522,33,522,35],[522,36,522,38],[522,39,522,41],[522,42,522,45],[523,1,523,18],[523,19,523,21],[523,22,523,23],[523,24,523,26],[523,27,523,29],[523,30,523,32],[523,33,523,35],[523,36,523,38],[523,39,523,41],[523,42,523,45],[524,1,524,18],[524,19,524,21],[524,22,524,23],[524,24,524,26],[524,27,524,29],[524,30,524,32],[524,33,524,35],[524,36,524,38],[524,39,524,41],[524,42,524,45],[525,1,525,18],[525,19,525,21],[525,22,525,23],[525,24,525,26],[525,27,525,29],[525,30,525,32],[525,33,525,35],[525,36,525,38],[525,39,525,41],[525,42,525,45],[526,1,526,18],[526,19,526,21],[526,22,526,23],[526,24,526,26],[526,27,526,29],[526,30,526,32],[526,33,526,35],[526,36,526,38],[526,39,526,41],[526,42,526,45],[527,1,527,18],[527,19,527,21],[527,22,527,23],[527,24,527,26],[527,27,527,29],[527,30,527,32],[527,33,527,35],[527,36,527,38],[527,39,527,41],[527,42,527,45],[528,1,528,18],[528,19,528,21],[528,22,528,23],[528,24,528,26],[528,27,528,29],[528,30,528,32],[528,33,528,35],[528,36,528,38],[528,39,528,41],[528,42,528,45],[529,1,529,18],[529,19,529,21],[529,22,529,23],[529,24,529,26],[529,27,529,29],[529,30,529,32],[529,33,529,35],[529,36,529,38],[529,39,529,41],[529,42,529,45],[530,1,530,18],[530,19,530,21],[530,22,530,23],[530,24,530,26],[530,27,530,29],[530,30,530,32],[530,33,530,35],[530,36,530,38],[530,39,530,41],[530,42,530,45],[531,1,531,18],[531,19,531,21],[531,22,531,23],[531,24,531,26],[531,27,531,29],[531,30,531,32],[531,33,531,35],[531,36,531,38],[531,39,531,41],[531,42,531,45],[532,1,532,18],[532,19,532,21],[532,22,532,23],[532,24,532,26],[532,27,532,29],[532,30,532,32],[532,33,532,35],[532,36,532,38],[532,39,532,41],[532,42,532,45],[533,1,533,18],[533,19,533,21],[533,22,533,23],[533,24,533,26],[533,27,533,29],[533,30,533,32],[533,33,533,35],[533,36,533,38],[533,39,533,41],[533,42,533,45],[534,1,534,18],[534,19,534,21],[534,22,534,23],[534,24,534,26],[534,27,534,29],[534,30,534,32],[534,33,534,35],[534,36,534,38],[534,39,534,41],[534,42,534,45],[535,1,535,18],[535,19,535,21],[535,22,535,23],[535,24,535,26],[535,27,535,29],[535,30,535,32],[535,33,535,35],[535,36,535,38],[535,39,535,41],[535,42,535,45],[537,33,537,35],[537,36,537,38],[537,39,537,41],[537,42,537,45],[540,1,540,18],[540,19,540,21],[540,22,540,23],[540,24,540,26],[540,27,540,29],[540,30,540,32],[540,33,540,35],[540,36,540,38],[540,39,540,41],[540,42,540,45],[541,1,541,18],[541,19,541,21],[541,22,541,23],[541,24,541,26],[541,27,541,29],[541,30,541,32],[541,33,541,35],[541,36,541,38],[541,39,541,41],[541,42,541,45],[542,1,542,18],[542,19,542,21],[542,22,542,23],[542,24,542,26],[542,27,542,29],[542,30,542,32],[542,33,542,35],[542,36,542,38],[542,39,542,41],[542,42,542,45],[543,1,543,18],[543,19,543,21],[543,22,543,23],[543,24,543,26],[543,27,543,29],[543,30,543,32],[543,33,543,35],[543,36,543,38],[543,39,543,41],[543,42,543,45],[544,1,544,18],[544,19,544,21],[544,22,544,23],[544,24,544,26],[544,27,544,29],[544,30,544,32],[544,33,544,35],[544,36,544,38],[544,39,544,41],[544,42,544,45],[545,1,545,18],[545,19,545,21],[545,22,545,23],[545,24,545,26],[545,27,545,29],[545,30,545,32],[545,33,545,35],[545,36,545,38],[545,39,545,41],[545,42,545,45],[546,1,546,18],[546,19,546,21],[546,22,546,23],[546,24,546,26],[546,27,546,29],[546,30,546,32],[546,33,546,35],[546,36,546,38],[546,39,546,41],[546,42,546,45],[547,1,547,18],[547,19,547,21],[547,22,547,23],[547,24,547,26],[547,27,547,29],[547,30,547,32],[547,33,547,35],[547,36,547,38],[547,39,547,41],[547,42,547,45],[548,1,548,18],[548,19,548,21],[548,22,548,23],[548,24,548,26],[548,27,548,29],[548,30,548,32],[548,33,548,35],[548,36,548,38],[548,39,548,41],[548,42,548,45],[549,1,549,18],[549,19,549,21],[549,22,549,23],[549,24,549,26],[549,27,549,29],[549,30,549,32],[549,33,549,35],[549,36,549,38],[549,39,549,41],[549,42,549,45],[550,1,550,18],[550,19,550,21],[550,22,550,23],[550,24,550,26],[550,27,550,29],[550,30,550,32],[550,33,550,35],[550,36,550,38],[550,39,550,41],[550,42,550,45],[551,1,551,18],[551,19,551,21],[551,22,551,23],[551,24,551,26],[551,27,551,29],[551,30,551,32],[551,33,551,35],[551,36,551,38],[551,39,551,41],[551,42,551,45],[552,1,552,18],[552,19,552,21],[552,22,552,23],[552,24,552,26],[552,27,552,29],[552,30,552,32],[552,33,552,35],[552,36,552,38],[552,39,552,41],[552,42,552,45],[553,1,553,18],[553,19,553,21],[553,22,553,23],[553,24,553,26],[553,27,553,29],[553,30,553,32],[553,33,553,35],[553,36,553,38],[553,39,553,41],[553,42,553,45],[554,1,554,18],[554,19,554,21],[554,22,554,23],[554,24,554,26],[554,27,554,29],[554,30,554,32],[554,33,554,35],[554,36,554,38],[554,39,554,41],[554,42,554,45],[555,1,555,18],[555,19,555,21],[555,22,555,23],[555,24,555,26],[555,27,555,29],[555,30,555,32],[555,33,555,35],[555,36,555,38],[555,39,555,41],[555,42,555,45],[556,1,556,18],[556,19,556,21],[556,22,556,23],[556,24,556,26],[556,27,556,29],[556,30,556,32],[556,33,556,35],[556,36,556,38],[556,39,556,41],[556,42,556,45],[557,1,557,18],[557,19,557,21],[557,22,557,23],[557,24,557,26],[557,27,557,29],[557,30,557,32],[557,33,557,35],[557,36,557,38],[557,39,557,41],[557,42,557,45],[558,1,558,18],[558,19,558,21],[558,22,558,23],[558,24,558,26],[558,27,558,29],[558,30,558,32],[558,33,558,35],[558,36,558,38],[558,39,558,41],[558,42,558,45],[559,1,559,18],[559,19,559,21],[559,22,559,23],[559,24,559,26],[559,27,559,29],[559,30,559,32],[559,33,559,35],[559,36,559,38],[559,39,559,41],[559,42,559,45],[560,1,560,18],[560,19,560,21],[560,22,560,23],[560,24,560,26],[560,27,560,29],[560,30,560,32],[560,33,560,35],[560,36,560,38],[560,39,560,41],[560,42,560,45],[562,33,562,35],[562,36,562,38],[562,39,562,41],[562,42,562,45],[565,1,565,18],[565,19,565,21],[565,22,565,23],[565,24,565,26],[565,27,565,29],[565,30,565,32],[565,33,565,35],[565,36,565,38],[565,39,565,41],[565,42,565,45],[566,1,566,18],[566,19,566,21],[566,22,566,23],[566,24,566,26],[566,27,566,29],[566,30,566,32],[566,33,566,35],[566,36,566,38],[566,39,566,41],[566,42,566,45],[567,1,567,18],[567,19,567,21],[567,22,567,23],[567,24,567,26],[567,27,567,29],[567,30,567,32],[567,33,567,35],[567,36,567,38],[567,39,567,41],[567,42,567,45],[568,1,568,18],[568,19,568,21],[568,22,568,23],[568,24,568,26],[568,27,568,29],[568,30,568,32],[568,33,568,35],[568,36,568,38],[568,39,568,41],[568,42,568,45],[569,1,569,18],[569,19,569,21],[569,22,569,23],[569,24,569,26],[569,27,569,29],[569,30,569,32],[569,33,569,35],[569,36,569,38],[569,39,569,41],[569,42,569,45],[570,1,570,18],[570,19,570,21],[570,22,570,23],[570,24,570,26],[570,27,570,29],[570,30,570,32],[570,33,570,35],[570,36,570,38],[570,39,570,41],[570,42,570,45],[571,1,571,18],[571,19,571,21],[571,22,571,23],[571,24,571,26],[571,27,571,29],[571,30,571,32],[571,33,571,35],[571,36,571,38],[571,39,571,41],[571,42,571,45],[572,1,572,18],[572,19,572,21],[572,22,572,23],[572,24,572,26],[572,27,572,29],[572,30,572,32],[572,33,572,35],[572,36,572,38],[572,39,572,41],[572,42,572,45],[573,1,573,18],[573,19,573,21],[573,22,573,23],[573,24,573,26],[573,27,573,29],[573,30,573,32],[573,33,573,35],[573,36,573,38],[573,39,573,41],[573,42,573,45],[574,1,574,18],[574,19,574,21],[574,22,574,23],[574,24,574,26],[574,27,574,29],[574,30,574,32],[574,33,574,35],[574,36,574,38],[574,39,574,41],[574,42,574,45],[575,1,575,18],[575,19,575,21],[575,22,575,23],[575,24,575,26],[575,27,575,29],[575,30,575,32],[575,33,575,35],[575,36,575,38],[575,39,575,41],[575,42,575,45],[576,1,576,18],[576,19,576,21],[576,22,576,23],[576,24,576,26],[576,27,576,29],[576,30,576,32],[576,33,576,35],[576,36,576,38],[576,39,576,41],[576,42,576,45],[577,1,577,18],[577,19,577,21],[577,22,577,23],[577,24,577,26],[577,27,577,29],[577,30,577,32],[577,33,577,35],[577,36,577,38],[577,39,577,41],[577,42,577,45],[578,1,578,18],[578,19,578,21],[578,22,578,23],[578,24,578,26],[578,27,578,29],[578,30,578,32],[578,33,578,35],[578,36,578,38],[578,39,578,41],[578,42,578,45],[579,1,579,18],[579,19,579,21],[579,22,579,23],[579,24,579,26],[579,27,579,29],[579,30,579,32],[579,33,579,35],[579,36,579,38],[579,39,579,41],[579,42,579,45],[580,1,580,18],[580,19,580,21],[580,22,580,23],[580,24,580,26],[580,27,580,29],[580,30,580,32],[580,33,580,35],[580,36,580,38],[580,39,580,41],[580,42,580,45],[581,1,581,18],[581,19,581,21],[581,22,581,23],[581,24,581,26],[581,27,581,29],[581,30,581,32],[581,33,581,35],[581,36,581,38],[581,39,581,41],[581,42,581,45],[582,1,582,18],[582,19,582,21],[582,22,582,23],[582,24,582,26],[582,27,582,29],[582,30,582,32],[582,33,582,35],[582,36,582,38],[582,39,582,41],[582,42,582,45],[583,1,583,18],[583,19,583,21],[583,22,583,23],[583,24,583,26],[583,27,583,29],[583,30,583,32],[583,33,583,35],[583,36,583,38],[583,39,583,41],[583,42,583,45],[584,1,584,18],[584,19,584,21],[584,22,584,23],[584,24,584,26],[584,27,584,29],[584,30,584,32],[584,33,584,35],[584,36,584,38],[584,39,584,41],[584,42,584,45],[585,1,585,18],[585,19,585,21],[585,22,585,23],[585,24,585,26],[585,27,585,29],[585,30,585,32],[585,33,585,35],[585,36,585,38],[585,39,585,41],[585,42,585,45],[587,33,587,35],[587,36,587,38],[587,39,587,41],[587,42,587,45],[590,1,590,18],[590,19,590,21],[590,22,590,23],[590,24,590,26],[590,27,590,29],[590,30,590,32],[590,33,590,35],[590,36,590,38],[590,39,590,41],[590,42,590,45],[591,1,591,18],[591,19,591,21],[591,22,591,23],[591,24,591,26],[591,27,591,29],[591,30,591,32],[591,33,591,35],[591,36,591,38],[591,39,591,41],[591,42,591,45],[592,1,592,18],[592,19,592,21],[592,22,592,23],[592,24,592,26],[592,27,592,29],[592,30,592,32],[592,33,592,35],[592,36,592,38],[592,39,592,41],[592,42,592,45],[593,1,593,18],[593,19,593,21],[593,22,593,23],[593,24,593,26],[593,27,593,29],[593,30,593,32],[593,33,593,35],[593,36,593,38],[593,39,593,41],[593,42,593,45],[594,1,594,18],[594,19,594,21],[594,22,594,23],[594,24,594,26],[594,27,594,29],[594,30,594,32],[594,33,594,35],[594,36,594,38],[594,39,594,41],[594,42,594,45],[595,1,595,18],[595,19,595,21],[595,22,595,23],[595,24,595,26],[595,27,595,29],[595,30,595,32],[595,33,595,35],[595,36,595,38],[595,39,595,41],[595,42,595,45],[596,1,596,18],[596,19,596,21],[596,22,596,23],[596,24,596,26],[596,27,596,29],[596,30,596,32],[596,33,596,35],[596,36,596,38],[596,39,596,41],[596,42,596,45],[597,1,597,18],[597,19,597,21],[597,22,597,23],[597,24,597,26],[597,27,597,29],[597,30,597,32],[597,33,597,35],[597,36,597,38],[597,39,597,41],[597,42,597,45],[598,1,598,18],[598,19,598,21],[598,22,598,23],[598,24,598,26],[598,27,598,29],[598,30,598,32],[598,33,598,35],[598,36,598,38],[598,39,598,41],[598,42,598,45],[599,1,599,18],[599,19,599,21],[599,22,599,23],[599,24,599,26],[599,27,599,29],[599,30,599,32],[599,33,599,35],[599,36,599,38],[599,39,599,41],[599,42,599,45],[600,1,600,18],[600,19,600,21],[600,22,600,23],[600,24,600,26],[600,27,600,29],[600,30,600,32],[600,33,600,35],[600,36,600,38],[600,39,600,41],[600,42,600,45],[601,1,601,18],[601,19,601,21],[601,22,601,23],[601,24,601,26],[601,27,601,29],[601,30,601,32],[601,33,601,35],[601,36,601,38],[601,39,601,41],[601,42,601,45],[602,1,602,18],[602,19,602,21],[602,22,602,23],[602,24,602,26],[602,27,602,29],[602,30,602,32],[602,33,602,35],[602,36,602,38],[602,39,602,41],[602,42,602,45],[603,1,603,18],[603,19,603,21],[603,22,603,23],[603,24,603,26],[603,27,603,29],[603,30,603,32],[603,33,603,35],[603,36,603,38],[603,39,603,41],[603,42,603,45],[604,1,604,18],[604,19,604,21],[604,22,604,23],[604,24,604,26],[604,27,604,29],[604,30,604,32],[604,33,604,35],[604,36,604,38],[604,39,604,41],[604,42,604,45],[605,1,605,18],[605,19,605,21],[605,22,605,23],[605,24,605,26],[605,27,605,29],[605,30,605,32],[605,33,605,35],[605,36,605,38],[605,39,605,41],[605,42,605,45],[606,1,606,18],[606,19,606,21],[606,22,606,23],[606,24,606,26],[606,27,606,29],[606,30,606,32],[606,33,606,35],[606,36,606,38],[606,39,606,41],[606,42,606,45],[607,1,607,18],[607,19,607,21],[607,22,607,23],[607,24,607,26],[607,27,607,29],[607,30,607,32],[607,33,607,35],[607,36,607,38],[607,39,607,41],[607,42,607,45],[608,1,608,18],[608,19,608,21],[608,22,608,23],[608,24,608,26],[608,27,608,29],[608,30,608,32],[608,33,608,35],[608,36,608,38],[608,39,608,41],[608,42,608,45],[609,1,609,18],[609,19,609,21],[609,22,609,23],[609,24,609,26],[609,27,609,29],[609,30,609,32],[609,33,609,35],[609,36,609,38],[609,39,609,41],[609,42,609,45],[610,1,610,18],[610,19,610,21],[610,22,610,23],[610,24,610,26],[610,27,610,29],[610,30,610,32],[610,33,610,35],[610,36,610,38],[610,39,610,41],[610,42,610,45],[612,33,612,35],[612,36,612,38],[612,39,612,41],[612,42,612,45],[634,40,635,46]],"merged_total":5222,"flags":["merged_cut"]}
[]
["HIDE/UNHIDE"]
[{"$nulls":13},"ESTIMATE BREAKDOWN BY SCOPE OF WORK"]
[]
[{"$nulls":13},{"$f":"B16","v":"GENERAL CONDITIONS"},{"$nulls":6},{"$f":"AQ38","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B216","v":"EXT. DOORS & WINDOWS"},{"$nulls":6},{"$f":"AQ238","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B416","v":"HARDWOOD FLOORING"},{"$nulls":6},{"$f":"AQ438","v":{"v":0,"d":"$0"}}]
[{"$nulls":13},{"$f":"B41","v":"DEMOLITION"},{"$nulls":6},{"$f":"AQ63","v":{"v":480,"d":"$480"}},{"$nulls":3},{"$f":"B241","v":"GARAGE DOORS"},{"$nulls":6},{"$f":"AQ263","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B441","v":"TILING"},{"$nulls":5},{"$f":"AQ463","v":0},{"$f":"AQ463","v":{"v":0,"d":"$0"}}]
[null,"TOTAL RENTAL ESTIMATE",{"$nulls":11},{"$f":"B66","v":"STRUCTURAL CONCRETE"},{"$nulls":6},{"$f":"AQ88","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B266","v":"LANDSCAPING"},{"$nulls":6},{"$f":"AQ288","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B466","v":"PAINTING"},{"$nulls":5},{"$f":"AQ488","v":4000},{"$f":"AQ488","v":{"v":4000,"d":"$4,000"}}]
[null,{"$f":"TOTAL_REMODEL_ESTIMATE","v":{"v":11880,"d":"$11,880"}},{"$nulls":11},{"$f":"B91","v":"CONCRETE & FLATWORK"},{"$nulls":6},{"$f":"AQ113","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B291","v":"MISC. EXT. IMPROVEMENTS"},{"$nulls":6},{"$f":"AQ313","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B491","v":"APPLIANCES"},{"$nulls":5},{"$f":"AQ513","v":1650},{"$f":"AQ513","v":{"v":1650,"d":"$1,650"}}]
[{"$nulls":13},{"$f":"B116","v":"MASONRY"},{"$nulls":6},{"$f":"AQ138","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B316","v":"FRAMING & DRYWALL"},{"$nulls":6},{"$f":"AQ338","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B516","v":"PLUMBING"},{"$nulls":5},{"$f":"AQ538","v":1310},{"$f":"AQ538","v":{"v":1310,"d":"$1,310"}}]
[{"$nulls":13},{"$f":"B141","v":"SIDING"},{"$nulls":6},{"$f":"AQ163","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B341","v":"CABINETS & COUNTERTOPS"},{"$nulls":6},{"$f":"AQ363","v":{"v":2025,"d":"$2,025"}},{"$nulls":3},{"$f":"B541","v":"HVAC"},{"$nulls":5},{"$f":"AQ563","v":0},{"$f":"AQ563","v":{"v":0,"d":"$0"}}]
[null,"LAB/EQ",{"$nulls":3},"MAT'L",{"$nulls":3},"SUB",{"$nulls":3},{"$f":"B166","v":"DECKING AND PATIOS"},{"$nulls":6},{"$f":"AQ188","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B366","v":"DOORS & TRIM"},{"$nulls":6},{"$f":"AQ388","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B566","v":"ELECTRICAL"},{"$nulls":5},{"$f":"AQ588","v":0},{"$f":"AQ588","v":{"v":0,"d":"$0"}}]
[null,{"$f":"Labor_Estimate","v":{"v":6250,"d":"$6,250"}},{"$nulls":3},{"$f":"Material_Estimate","v":{"v":5630,"d":"$5,630"}},{"$nulls":3},{"$f":"Sub_Estimate","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B191","v":"ROOFING"},{"$nulls":6},{"$f":"AQ213","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"B391","v":"CARPET & RESILIENT"},{"$nulls":6},{"$f":"AQ413","v":{"v":2220,"d":"$2,220"}},{"$nulls":3},{"$f":"B591","v":"MISCELLANEOUS"},{"$nulls":5},{"$f":"AQ613","v":195},{"$f":"AQ613","v":{"v":195,"d":"$195"}}]
[null,"DESCRIPTION OF WORK",{"$nulls":17},"QTY",null,null,"UNIT",null,"UNIT PRICES",{"$nulls":8},{"$f":"AH38+AH63+AH88+AH113+AH138+AH163+AH188+AH213+AH238+AH263+AH288+AH313+AH338+AH363+AH388+AH413+AH438+AH463+AH488+AH513+AH538+AH563+AH588+AH613","v":{"v":6250,"d":"$6,250"}},null,null,{"$f":"AK38+AK63+AK88+AK113+AK138+AK163+AK188+AK213+AK238+AK263+AK288+AK313+AK338+AK363+AK388+AK413+AK438+AK463+AK488+AK513+AK538+AK563+AK588+AK613","v":{"v":5630,"d":"$5,630"}},null,null,{"$f":"AN38+AN63+AN88+AN113+AN138+AN163+AN188+AN213+AN238+AN263+AN288+AN313+AN338+AN363+AN388+AN413+AN438+AN463+AN488+AN513+AN538+AN563+AN588+AN613","v":{"v":0,"d":"$0"}},null,null,{"$f":"Labor_Estimate+Material_Estimate+Sub_Estimate","v":{"v":11880,"d":"$11,880"}},{"$nulls":4},"WORK BREAKDOWN BY SCOPE OF WORK","CUSTOM SORT 1","CUSTOM SORT 2",{"$nulls":4},{"$f":"BC38+BC63+BC88+BC113+BC138+BC163+BC188+BC213+BC238+BC263+BC288+BC313+BC338+BC363+BC388+BC413+BC438+BC463+BC488+BC513+BC538+BC563+BC588+BC613","v":{"v":11880,"d":"$11,880"}}]
[{"$nulls":24},"LABOR/EQUIP",null,null,"MAT",null,null,"SUB",null,null,"LABOR/EQUIP",null,null,"MAT",null,null,"SUB",null,null,"TOTAL",{"$nulls":7},"LABOR","MAT","SUB","TOTAL",{"$f":"AQ14","v":"TOTAL"}]
[]
[null,"GENERAL CONDITIONS",{"$nulls":45},{"$f":"$B$16","v":"GENERAL CONDITIONS"},null,null,{"$f":"SUM(AY17:AY36)","v":0},{"$f":"SUM(AZ17:AZ36)","v":0},{"$f":"SUM(BA17:BA36)","v":0},{"$f":"SUM(BB17:BB36)","v":0},{"$f":"AQ16","v":0}]
[null,"Dumpster rental-40 yard",{"$nulls":20},"ea",{"$nulls":4},{"v":400,"d":"400.00"},{"$nulls":5},{"$f":"T17*Y17","v":{"v":0,"d":"$0"}},null,null,{"$f":"T17*AB17","v":{"v":0,"d":"$0"}},null,null,{"$f":"T17*AE17","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH17:AO17)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",null,null,{"$f":"AH17","v":0},{"$f":"AK17","v":0},{"$f":"AN17","v":0},{"$f":"SUM(AY17:BA17)","v":0},0]
[null,"Construction Permits < $10k",{"$nulls":20},"job","job",{"$nulls":3},{"v":125,"d":"125.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"$f":"T18*Y18","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"$f":"SUM(AH18:AP18)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Construction Permits, 10k to $25k",{"$nulls":20},"job","job",{"$nulls":3},{"v":500,"d":"500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Construction Permits, 25k to 50k",{"$nulls":20},"job","job",{"$nulls":3},{"v":1000,"d":"1000.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Storage Container",{"$nulls":20},"job","job",{"$nulls":3},{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Chemical Toilet",{"$nulls":20},"mo","mo",{"$nulls":3},{"v":85,"d":"85.00"},null,{"v":85,"d":"85.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Misc. Tools & Materials",{"$nulls":20},"ls","mo",{"$nulls":3},{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Rekey/lock box",{"$nulls":20},"ea","mo",{"v":45,"d":"45.00"},null,null,{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Turn on utilities",{"$nulls":20},"ls","mo",{"$nulls":3},{"v":125,"d":"125.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Truck expense/car payment",{"$nulls":20},"month","mo",{"$nulls":3},{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Fuel/gas expense",{"$nulls":20},"wk","mo",{"$nulls":3},{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Project management",{"$nulls":20},"wk","mo",{"v":1000,"d":"1000.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Architectural Fees",{"$nulls":20},"hrs","mo",{"$nulls":6},{"v":100,"d":"100.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Engineering Fees",{"$nulls":20},"hrs","mo",{"$nulls":6},{"v":125,"d":"125.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Professional Photography",{"$nulls":20},"ls","mo",{"$nulls":6},{"v":250,"d":"250.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Material Deliveries",{"$nulls":20},"ea","mo",{"$nulls":3},{"v":65,"d":"65.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[null,"Final cleaning",{"$nulls":20},"hrs",null,{"v":15,"d":"15.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",null,null,0,0,0,0,0]
[{"$nulls":47},"GENERAL CONDITIONS",null,null,{"$f":"AY16","v":{"v":0,"d":"$0"}},{"$f":"AZ16","v":{"v":0,"d":"$0"}},{"$f":"BA16","v":{"v":0,"d":"$0"}},{"$f":"BB16","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B16,\" \",\"TOTAL\")","v":"GENERAL CONDITIONS TOTAL"},{"$f":"SUBTOTAL(9,AH17:AH37)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK17:AK37)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN17:AN37)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ16:AQ37)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT14:AT34)","v":{"v":0,"d":"$0"}},null,"GENERAL CONDITIONS",null,null,{"$f":"AY16","v":0},{"$f":"AZ16","v":0},{"$f":"BA16","v":0},{"$f":"BB16","v":0},{"$f":"SUM(BC16:BC37)","v":0}]
[{"$nulls":47},"GENERAL CONDITIONS",null,null,{"$f":"AY16","v":{"v":0,"d":"$0"}},{"$f":"AZ16","v":{"v":0,"d":"$0"}},{"$f":"BA16","v":{"v":0,"d":"$0"}},{"$f":"BB16","v":{"v":0,"d":"$0"}}]
[{"$nulls":50},{"$f":"AY38","v":0},{"$f":"AZ38","v":0},{"$f":"BA38","v":0},{"$f":"BB38","v":0},{"$f":"BC38","v":0}]
[null,"DEMOLITION",{"$nulls":45},{"$f":"$B$41","v":"DEMOLITION"},null,null,{"$f":"SUM(AY42:AY61)","v":480},{"$f":"SUM(AZ42:AZ61)","v":0},{"$f":"SUM(BA42:BA61)","v":0},{"$f":"SUM(BB42:BB61)","v":480},{"$f":"AQ41","v":0}]
[null,"Demolition",{"$nulls":20},"ls","hrs",{"$nulls":9},{"$f":"T42*Y42","v":{"v":0,"d":"$0"}},null,null,{"$f":"T42*AB42","v":{"v":0,"d":"$0"}},null,null,{"$f":"T42*AE42","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH42:AP42)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH42:AP42)","v":{"v":0,"d":"$0"}},null,"DEMOLITION",null,null,{"$f":"AH42","v":0},{"$f":"AK42","v":0},{"$f":"AN42","v":0},{"$f":"SUM(AY42:BA42)","v":0},0]
[null,"Demo bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T43*Y43","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Demolition work per hour",{"$nulls":17},32,null,null,"hrs",null,{"v":15,"d":"15.00"},{"$nulls":8},{"v":480,"d":"$480"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":480,"d":"$480"},null,null,{"v":480,"d":"$480"},null,"DEMOLITION",null,null,480,0,0,480,480]
[null,"Room demolition, typical room",{"$nulls":20},"sf",null,{"v":0.5,"d":"0.50"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Room demolition, bathroom",{"$nulls":20},"sf",null,1.75,{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Room demolition, kitchen",{"$nulls":20},"sf",null,1.25,{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Building demolition, 1-story wood-framed",{"$nulls":20},"sf",null,{"v":3,"d":"3.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Building demolition, 2-story wood framed",{"$nulls":20},"sf",null,{"v":3.2,"d":"3.20"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Building demolition, masonry",{"$nulls":20},"sf",null,4.15,{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Building demolition, steel/concrete",{"$nulls":20},"sf",null,{"v":5.5,"d":"5.50"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Concrete slab demolition, 4\"-6\"",{"$nulls":22},{"v":2,"d":"2.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Abatement",{"$nulls":20},"ls",{"$nulls":10},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Asbestos bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Asbestos testing",{"$nulls":20},"ea",{"$nulls":7},{"v":225,"d":"225.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Asbestos abatement, minimum charge",{"$nulls":20},"ea",{"$nulls":7},{"v":2500,"d":"2500.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[null,"Mold, minimum charge",{"$nulls":28},{"v":2500,"d":"2500.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",null,null,0,0,0,0,0]
[{"$nulls":47},"DEMOLITION",null,null,{"$f":"AY41","v":{"v":480,"d":"$480"}},{"$f":"AZ41","v":{"v":0,"d":"$0"}},{"$f":"BA41","v":{"v":0,"d":"$0"}},{"$f":"BB41","v":{"v":480,"d":"$480"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B41,\" \",\"TOTAL\")","v":"DEMOLITION TOTAL"},{"$f":"SUBTOTAL(9,AH42:AH62)","v":{"v":480,"d":"$480"}},null,null,{"$f":"SUBTOTAL(9,AK42:AK62)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN42:AN62)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ41:AQ62)","v":{"v":480,"d":"$480"}},null,null,{"$f":"SUM(AT24:AT51)","v":{"v":480,"d":"$480"}},null,"DEMOLITION",null,null,{"$f":"AY41","v":480},{"$f":"AZ41","v":0},{"$f":"BA41","v":0},{"$f":"BB41","v":480},{"$f":"SUM(BC41:BC62)","v":480}]
[{"$nulls":47},"DEMOLITION",null,null,{"$f":"AY41","v":{"v":480,"d":"$480"}},{"$f":"AZ41","v":{"v":0,"d":"$0"}},{"$f":"BA41","v":{"v":0,"d":"$0"}},{"$f":"BB41","v":{"v":480,"d":"$480"}}]
[{"$nulls":47},"DEMOLITION",null,null,{"$f":"AY63","v":480},{"$f":"AZ63","v":0},{"$f":"BA63","v":0},{"$f":"BB63","v":480},{"$f":"BC63","v":480}]
[null,"STRUCTURAL CONCRETE",{"$nulls":45},{"$f":"$B$66","v":"STRUCTURAL CONCRETE"},null,null,{"$f":"SUM(AY67:AY86)","v":0},{"$f":"SUM(AZ67:AZ86)","v":0},{"$f":"SUM(BA67:BA86)","v":0},{"$f":"SUM(BB67:BB86)","v":0},{"$f":"AQ66","v":0}]
[null,"Excavation",{"$nulls":31},{"$f":"T67*Y67","v":{"v":0,"d":"$0"}},null,null,{"$f":"T67*AB67","v":{"v":0,"d":"$0"}},null,null,{"$f":"T67*AE67","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH67:AP67)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH67:AP67)","v":{"v":0,"d":"$0"}},null,"STRUCTURAL CONCRETE",null,null,{"$f":"AH67","v":0},{"$f":"AK67","v":0},{"$f":"AN67","v":0},{"$f":"SUM(AY67:BA67)","v":0},0]
[null,"Excavation bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T68*Y68","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Footing trenching",{"$nulls":20},"cy","lf",{"v":20,"d":"20.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Backfill of trenches ",{"$nulls":20},"cy","lf",{"v":10,"d":"10.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Foundation",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Foundation bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Concrete slab on grade, 4\" thick",{"$nulls":20},"sf","ls",{"v":3,"d":"3.00"},null,null,{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Concrete footing, 12\" wide ",{"$nulls":20},"lf","lf",{"v":20,"d":"20.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Stem wall, single story",{"$nulls":20},"lf","lf",{"v":115,"d":"115.00"},null,null,{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Structural Repairs",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Structural Repairs bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Stair mud jacking, case by case",{"$nulls":20},"ea","ls",{"$nulls":6},{"v":500,"d":"500.00"},null,{"v":500,"d":"500.00"},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Bowing foundation walls, vertical I-Beams",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":800,"d":"800.00"},null,{"v":500,"d":"500.00"},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Settled foundation walls, concrete piers/underpinning",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":1100,"d":"1100.00"},null,{"v":850,"d":"850.00"},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Foundation waterproofing & drain tile, single story",{"$nulls":20},"lf",{"$nulls":7},{"v":145,"d":"145.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[null,"Epoxy crack injection",{"$nulls":20},"lf",{"$nulls":7},{"v":12,"d":"12.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",null,null,0,0,0,0,0]
[{"$nulls":47},"STRUCTURAL CONCRETE",null,null,{"$f":"AY66","v":{"v":0,"d":"$0"}},{"$f":"AZ66","v":{"v":0,"d":"$0"}},{"$f":"BA66","v":{"v":0,"d":"$0"}},{"$f":"BB66","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B66,\" \",\"TOTAL\")","v":"STRUCTURAL CONCRETE TOTAL"},{"$f":"SUBTOTAL(9,AH66:AH87)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK66:AK87)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN66:AN87)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ66:AQ87)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT66:AT86)","v":{"v":0,"d":"$0"}},null,"STRUCTURAL CONCRETE",null,null,{"$f":"AY66","v":0},{"$f":"AZ66","v":0},{"$f":"BA66","v":0},{"$f":"BB66","v":0},{"$f":"SUM(BC66:BC87)","v":0}]
[{"$nulls":47},"STRUCTURAL CONCRETE",null,null,{"$f":"AY66","v":{"v":0,"d":"$0"}},{"$f":"AZ66","v":{"v":0,"d":"$0"}},{"$f":"BA66","v":{"v":0,"d":"$0"}},{"$f":"BB66","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"STRUCTURAL CONCRETE",null,null,{"$f":"AY88","v":0},{"$f":"AZ88","v":0},{"$f":"BA88","v":0},{"$f":"BB88","v":0},{"$f":"BC88","v":0}]
[null,"CONCRETE & FLATWORK",{"$nulls":45},{"$f":"$B$91","v":"CONCRETE & FLATWORK"},null,null,{"$f":"SUM(AY92:AY111)","v":0},{"$f":"SUM(AZ92:AZ111)","v":0},{"$f":"SUM(BA92:BA111)","v":0},{"$f":"SUM(BB92:BB111)","v":0},{"$f":"AQ91","v":0}]
[null,"Concrete",{"$nulls":21},"ls",{"$nulls":9},{"$f":"T92*Y92","v":{"v":0,"d":"$0"}},null,null,{"$f":"T92*AB92","v":{"v":0,"d":"$0"}},null,null,{"$f":"T92*AE92","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH92:AP92)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CONCRETE & FLATWORK",null,null,{"$f":"AH92","v":0},{"$f":"AK92","v":0},{"$f":"AN92","v":0},{"$f":"SUM(AY92:BA92)","v":0},0]
[null,"Concrete bid/allowance",{"$nulls":20},"ls","sf",{"$nulls":9},{"$f":"T93*Y93","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Concrete flatwork demo",{"$nulls":20},"sf","sf",{"v":2,"d":"2.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Concrete driveway/patio, 6\" thick",{"$nulls":20},"sf","sf",{"v":2,"d":"2.00"},null,null,{"v":3,"d":"3.00"},null,1.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Concrete sidewalk, 4\" thick",{"$nulls":20},"sf",null,{"v":1.2,"d":"1.20"},null,null,2.05,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Add for 4\" base rock below concrete pavement",{"$nulls":20},"sf",null,0.25,null,null,0.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Asphalt",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Asphalt bid/allowance",{"$nulls":20},"ls",{"$nulls":10},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Asphalt pavement, 5\" thick",{"$nulls":20},"sy",{"$nulls":7},{"v":23,"d":"23.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Asphalt pavement, 7\" thick",{"$nulls":20},"sy",{"$nulls":7},{"v":27,"d":"27.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Asphalt pavement, wearing course, 1\" thick only",{"$nulls":20},"sy",{"$nulls":7},{"v":8,"d":"8.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Asphalt seal coat",{"$nulls":20},"sy",{"$nulls":7},{"v":3,"d":"3.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Add for 4\" base rock below asphalt pavement",{"$nulls":20},"sy",{"$nulls":7},{"v":9,"d":"9.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Pavers",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Pavers bid/allowance",{"$nulls":20},"ls",{"$nulls":10},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Brick pavers, sand base",{"$nulls":20},"sf",null,{"v":6.5,"d":"6.50"},null,null,{"v":3.5,"d":"3.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[null,"Brick pavers, mortar base",{"$nulls":20},"sf",null,{"v":9.5,"d":"9.50"},null,null,{"v":6,"d":"6.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",null,null,0,0,0,0,0]
[{"$nulls":47},"CONCRETE & FLATWORK",null,null,{"$f":"AY91","v":{"v":0,"d":"$0"}},{"$f":"AZ91","v":{"v":0,"d":"$0"}},{"$f":"BA91","v":{"v":0,"d":"$0"}},{"$f":"BB91","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B91,\" \",\"TOTAL\")","v":"CONCRETE & FLATWORK TOTAL"},{"$f":"SUBTOTAL(9,AH91:AH112)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK91:AK112)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN91:AN112)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ91:AQ112)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT91:AT101)","v":{"v":0,"d":"$0"}},null,"CONCRETE & FLATWORK",null,null,{"$f":"AY91","v":0},{"$f":"AZ91","v":0},{"$f":"BA91","v":0},{"$f":"BB91","v":0},{"$f":"SUM(BC91:BC112)","v":0}]
[{"$nulls":47},"CONCRETE & FLATWORK",null,null,{"$f":"AY91","v":{"v":0,"d":"$0"}},{"$f":"AZ91","v":{"v":0,"d":"$0"}},{"$f":"BA91","v":{"v":0,"d":"$0"}},{"$f":"BB91","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"CONCRETE & FLATWORK",null,null,{"$f":"AY113","v":0},{"$f":"AZ113","v":0},{"$f":"BA113","v":0},{"$f":"BB113","v":0},{"$f":"BC113","v":0}]
[null,"MASONRY",{"$nulls":45},{"$f":"$B$116","v":"MASONRY"},null,null,{"$f":"SUM(AY117:AY136)","v":0},{"$f":"SUM(AZ117:AZ136)","v":0},{"$f":"SUM(BA117:BA136)","v":0},{"$f":"SUM(BB117:BB136)","v":0},{"$f":"AQ116","v":0}]
[null,"Masonry bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T117*Y117","v":{"v":0,"d":"$0"}},null,null,{"$f":"T117*AB117","v":{"v":0,"d":"$0"}},null,null,{"$f":"T117*AE117","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH117:AP117)","v":{"v":0,"d":"$0"}},{"$nulls":4},"MASONRY",null,null,{"$f":"AH117","v":0},{"$f":"AK117","v":0},{"$f":"AN117","v":0},{"$f":"SUM(AY117:BA117)","v":0},0]
[null,"CMU, 4x8",{"$nulls":20},"sf","sf",3.75,null,null,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"$nulls":3},{"$f":"T118*Y118","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"CMU, 8x8",{"$nulls":20},"sf","sf",{"v":4.5,"d":"4.50"},null,null,{"v":2.5,"d":"2.50"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Brick veneer",{"$nulls":20},"sf","sf",{"v":8,"d":"8.00"},null,null,{"v":4,"d":"4.00"},null,{"v":8,"d":"8.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Natural stone",{"$nulls":20},"sf","ls",{"v":15,"d":"15.00"},null,null,{"v":14,"d":"14.00"},null,{"v":2000,"d":"2000.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Masonry waterproofing",{"$nulls":20},"sf","sf",{"v":0.8,"d":"0.80"},null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Tuck-point masonry",{"$nulls":20},"sf","sf",4.75,null,null,{"v":0.5,"d":"0.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Power wash masonry",{"$nulls":20},"sf",null,{"v":1,"d":"1.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Chimney, brick ",{"$nulls":20},"vlf",null,{"v":50,"d":"50.00"},null,null,{"v":35,"d":"35.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Chimney, stone",{"$nulls":20},"vlf",null,{"v":70,"d":"70.00"},null,null,{"v":75,"d":"75.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Add to above for chimney cap",{"$nulls":20},"ea",null,{"v":35,"d":"35.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[null,"Fireplace complete, brick, 3ft-4ft wide w/ chimney",{"$nulls":20},"ea",null,{"v":3500,"d":"3500.00"},null,null,{"v":2000,"d":"2000.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",null,null,0,0,0,0,0]
[{"$nulls":47},"MASONRY",null,null,{"$f":"AY116","v":{"v":0,"d":"$0"}},{"$f":"AZ116","v":{"v":0,"d":"$0"}},{"$f":"BA116","v":{"v":0,"d":"$0"}},{"$f":"BB116","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B116,\" \",\"TOTAL\")","v":"MASONRY TOTAL"},{"$f":"SUBTOTAL(9,AH116:AH137)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK116:AK137)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN116:AN137)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ116:AQ137)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT119:AT131)","v":{"v":0,"d":"$0"}},null,"MASONRY",null,null,{"$f":"AY116","v":0},{"$f":"AZ116","v":0},{"$f":"BA116","v":0},{"$f":"BB116","v":0},{"$f":"SUM(BC116:BC137)","v":0}]
[{"$nulls":47},"MASONRY",null,null,{"$f":"AY116","v":{"v":0,"d":"$0"}},{"$f":"AZ116","v":{"v":0,"d":"$0"}},{"$f":"BA116","v":{"v":0,"d":"$0"}},{"$f":"BB116","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"MASONRY",null,null,{"$f":"AY138","v":0},{"$f":"AZ138","v":0},{"$f":"BA138","v":0},{"$f":"BB138","v":0},{"$f":"BC138","v":0}]
[null,"SIDING",{"$nulls":45},{"$f":"$B$141","v":"SIDING"},null,null,{"$f":"SUM(AY142:AY161)","v":0},{"$f":"SUM(AZ142:AZ161)","v":0},{"$f":"SUM(BA142:BA161)","v":0},{"$f":"SUM(BB142:BB161)","v":0},{"$f":"AQ141","v":0}]
[null,"Siding bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T142*Y142","v":{"v":0,"d":"$0"}},null,null,{"$f":"T142*AB142","v":{"v":0,"d":"$0"}},null,null,{"$f":"T142*AE142","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH142:AP142)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH142:AP142)","v":{"v":0,"d":"$0"}},null,"SIDING",null,null,{"$f":"AH142","v":0},{"$f":"AK142","v":0},{"$f":"AN142","v":0},{"$f":"SUM(AY142:BA142)","v":0},0]
[null,"Demo existing siding",{"$nulls":20},"sf","sf",0.75,{"$nulls":8},{"$f":"T143*Y143","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Plywood panel, douglas fir",{"$nulls":20},"sf","sf",1.15,null,null,1.25,null,1.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Plywood panel, cedar",{"$nulls":20},"sf","sf",{"v":1.2,"d":"1.20"},null,null,2.75,null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Tongue and groove, douglas fir",{"$nulls":20},"sf","sf",1.25,null,null,{"v":2.5,"d":"2.50"},null,{"v":1.5,"d":"1.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Tongue and groove, cedar",{"$nulls":20},"sf","sf",1.75,null,null,{"v":4,"d":"4.00"},null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Board and batten, douglas fir",{"$nulls":20},"sf","sf",2.25,null,null,{"v":1,"d":"1.00"},null,{"v":1.5,"d":"1.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Board and batten, cedar",{"$nulls":20},"sf",null,{"v":2.5,"d":"2.50"},null,null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Wood shingle/shake",{"$nulls":20},"sf",null,2.75,null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Fiber cement siding, 4x8 panels",{"$nulls":20},"sf",null,0.85,null,null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Fiber cement siding, lap",{"$nulls":20},"sf",null,{"v":1.5,"d":"1.50"},null,null,{"v":1.2,"d":"1.20"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Vinyl siding, non-insulated",{"$nulls":20},"sf",null,{"v":1.5,"d":"1.50"},null,null,{"v":1.3,"d":"1.30"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Vinyl siding, insulated",{"$nulls":20},"sf",null,{"v":3,"d":"3.00"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Trim, 1\"x3\", pine",{"$nulls":20},"lf",null,1.25,null,null,{"v":0.4,"d":"0.40"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Trim, 1\"x4\", pine",{"$nulls":20},"lf",null,{"v":1.5,"d":"1.50"},null,null,{"v":0.9,"d":"0.90"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Trim, 1\"x6\", pine",{"$nulls":20},"lf",null,{"v":1.5,"d":"1.50"},null,null,{"v":1.3,"d":"1.30"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Siding patch, window/door, siding, insulation",{"$nulls":20},"ea",null,{"v":125,"d":"125.00"},null,null,{"v":75,"d":"75.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[null,"Stucco",{"$nulls":20},"sf",null,7.25,null,null,{"v":3,"d":"3.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",null,null,0,0,0,0,0]
[{"$nulls":47},"SIDING",null,null,{"$f":"AY141","v":{"v":0,"d":"$0"}},{"$f":"AZ141","v":{"v":0,"d":"$0"}},{"$f":"BA141","v":{"v":0,"d":"$0"}},{"$f":"BB141","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B141,\" \",\"TOTAL\")","v":"SIDING TOTAL"},{"$f":"SUBTOTAL(9,AH141:AH162)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK141:AK162)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN141:AN162)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ141:AQ162)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT144:AT152)","v":{"v":0,"d":"$0"}},null,"SIDING",null,null,{"$f":"AY141","v":0},{"$f":"AZ141","v":0},{"$f":"BA141","v":0},{"$f":"BB141","v":0},{"$f":"SUM(BC141:BC162)","v":0}]
[{"$nulls":47},"SIDING",null,null,{"$f":"AY141","v":{"v":0,"d":"$0"}},{"$f":"AZ141","v":{"v":0,"d":"$0"}},{"$f":"BA141","v":{"v":0,"d":"$0"}},{"$f":"BB141","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"SIDING",null,null,{"$f":"AY163","v":0},{"$f":"AZ163","v":0},{"$f":"BA163","v":0},{"$f":"BB163","v":0},{"$f":"BC163","v":0}]
[null,"DECKING AND PATIOS",{"$nulls":45},{"$f":"$B$166","v":"DECKING AND PATIOS"},null,null,{"$f":"SUM(AY167:AY186)","v":0},{"$f":"SUM(AZ167:AZ186)","v":0},{"$f":"SUM(BA167:BA186)","v":0},{"$f":"SUM(BB167:BB186)","v":0},{"$f":"AQ166","v":0}]
[null,"Decking",{"$nulls":31},{"$f":"T167*Y167","v":{"v":0,"d":"$0"}},null,null,{"$f":"T167*AB167","v":{"v":0,"d":"$0"}},null,null,{"$f":"T167*AE167","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH167:AP167)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH167:AP167)","v":{"v":0,"d":"$0"}},null,"DECKING AND PATIOS",null,null,{"$f":"AH167","v":0},{"$f":"AK167","v":0},{"$f":"AN167","v":0},{"$f":"SUM(AY167:BA167)","v":0},0]
[null,"Deck bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T168*Y168","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"New deck, columns, joists, railing-treated lumber",{"$nulls":20},"sf","sf",{"v":10,"d":"10.00"},null,null,{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"New deck, columns, joists, railing-cedar",{"$nulls":20},"sf","sf",{"v":10,"d":"10.00"},null,null,{"v":8.5,"d":"8.50"},null,{"v":8.5,"d":"8.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Existing deck, replace decking",{"$nulls":20},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Install railing w/ wood balusters only",{"$nulls":20},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":15,"d":"15.00"},null,{"v":7.5,"d":"7.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Install railing w/ metal balusters only",{"$nulls":20},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Stairs, 5 to 7 risers",{"$nulls":20},"ea",null,{"v":700,"d":"700.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Covered Patio",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Covered Patio bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Covered patio, floor, roof frame, decking, treated",{"$nulls":20},"sf",null,{"v":20,"d":"20.00"},null,null,{"v":15,"d":"15.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Install railing w/ wood balusters only",{"$nulls":20},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":15,"d":"15.00"},null,{"v":7.5,"d":"7.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Install railing w/ metal balusters only",{"$nulls":20},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Stairs, 5 to 7 risers",{"$nulls":20},"ea",null,{"v":700,"d":"700.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Wood board ceiling, tongue and groove",{"$nulls":20},"sf",null,1.75,null,null,{"v":2,"d":"2.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[null,"Insect screening",{"$nulls":20},"sf",null,{"v":1.5,"d":"1.50"},null,null,1.25,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",null,null,0,0,0,0,0]
[{"$nulls":47},"DECKING AND PATIOS",null,null,{"$f":"AY166","v":{"v":0,"d":"$0"}},{"$f":"AZ166","v":{"v":0,"d":"$0"}},{"$f":"BA166","v":{"v":0,"d":"$0"}},{"$f":"BB166","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B166,\" \",\"TOTAL\")","v":"DECKING AND PATIOS TOTAL"},{"$f":"SUBTOTAL(9,AH166:AH187)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK166:AK187)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN166:AN187)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ166:AQ187)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT168:AT176)","v":{"v":0,"d":"$0"}},null,"DECKING AND PATIOS",null,null,{"$f":"AY166","v":0},{"$f":"AZ166","v":0},{"$f":"BA166","v":0},{"$f":"BB166","v":0},{"$f":"SUM(BC166:BC187)","v":0}]
[{"$nulls":47},"DECKING AND PATIOS",null,null,{"$f":"AY166","v":{"v":0,"d":"$0"}},{"$f":"AZ166","v":{"v":0,"d":"$0"}},{"$f":"BA166","v":{"v":0,"d":"$0"}},{"$f":"BB166","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"DECKING AND PATIOS",null,null,{"$f":"AY188","v":0},{"$f":"AZ188","v":0},{"$f":"BA188","v":0},{"$f":"BB188","v":0},{"$f":"BC188","v":0}]
[null,"ROOFING",{"$nulls":45},{"$f":"$B$191","v":"ROOFING"},null,null,{"$f":"SUM(AY192:AY211)","v":0},{"$f":"SUM(AZ192:AZ211)","v":0},{"$f":"SUM(BA192:BA211)","v":0},{"$f":"SUM(BB192:BB211)","v":0},{"$f":"AQ191","v":0}]
[null,"Roofing bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T192*Y192","v":{"v":0,"d":"$0"}},null,null,{"$f":"T192*AB192","v":{"v":0,"d":"$0"}},null,null,{"$f":"T192*AE192","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH192:AP192)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH192:AP192)","v":{"v":0,"d":"$0"}},null,"ROOFING",null,null,{"$f":"AH192","v":0},{"$f":"AK192","v":0},{"$f":"AN192","v":0},{"$f":"SUM(AY192:BA192)","v":0},0]
[null,"Asphalt shingle roof",{"$nulls":31},{"$f":"T193*Y193","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof repair/patch, asphalt",{"$nulls":20},"ea","ea",{"v":175,"d":"175.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof replacement-demo & replace, 3-tab",{"$nulls":20},"sq",null,{"v":75,"d":"75.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof replacement-demo & replace, architectural",{"$nulls":20},"sq",null,{"v":125,"d":"125.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Premium for 3 layer tear off",{"$nulls":20},"sq","sq",{"v":35,"d":"35.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Premium for steep pitch roof",{"$nulls":20},"sq","sq",{"v":25,"d":"25.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Wood Shingle Roof",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof repair/patch, wood",{"$nulls":20},"ea","ea",{"v":175,"d":"175.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof replacement-demo & replace, 3-tab",{"$nulls":20},"sq",null,{"v":75,"d":"75.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Wood shingle, low end",{"$nulls":20},"sq",null,{"v":225,"d":"225.00"},null,null,{"v":200,"d":"200.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Wood shingle, high end",{"$nulls":20},"sq",null,{"v":225,"d":"225.00"},null,null,{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof sheathing, plywood 1/2\", remove & install",{"$nulls":20},"sheet","sheet",{"v":15,"d":"15.00"},null,null,{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Slate/Clay Tile",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Roof replacement-demo & replace, slate",{"$nulls":20},"sq",null,{"v":200,"d":"200.00"},null,null,{"v":625,"d":"625.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Gutters & downspouts, aluminum",{"$nulls":20},"lf",null,{"v":4,"d":"4.00"},null,null,{"v":3,"d":"3.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[null,"Clean gutters & downspouts",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",null,null,0,0,0,0,0]
[{"$nulls":47},"ROOFING",null,null,{"$f":"AY191","v":{"v":0,"d":"$0"}},{"$f":"AZ191","v":{"v":0,"d":"$0"}},{"$f":"BA191","v":{"v":0,"d":"$0"}},{"$f":"BB191","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B191,\" \",\"TOTAL\")","v":"ROOFING TOTAL"},{"$f":"SUBTOTAL(9,AH191:AH212)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK191:AK212)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN191:AN212)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ191:AQ212)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT196:AT204)","v":{"v":0,"d":"$0"}},null,"ROOFING",null,null,{"$f":"AY191","v":0},{"$f":"AZ191","v":0},{"$f":"BA191","v":0},{"$f":"BB191","v":0},{"$f":"SUM(BC191:BC212)","v":0}]
[{"$nulls":47},"ROOFING",null,null,{"$f":"AY191","v":{"v":0,"d":"$0"}},{"$f":"AZ191","v":{"v":0,"d":"$0"}},{"$f":"BA191","v":{"v":0,"d":"$0"}},{"$f":"BB191","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"ROOFING",null,null,{"$f":"AY213","v":0},{"$f":"AZ213","v":0},{"$f":"BA213","v":0},{"$f":"BB213","v":0},{"$f":"BC213","v":0}]
[null,"EXT. DOORS & WINDOWS",{"$nulls":45},{"$f":"$B$216","v":"EXT. DOORS & WINDOWS"},null,null,{"$f":"SUM(AY217:AY236)","v":0},{"$f":"SUM(AZ217:AZ236)","v":0},{"$f":"SUM(BA217:BA236)","v":0},{"$f":"SUM(BB217:BB236)","v":0},{"$f":"AQ216","v":0}]
[null,"Exterior Doors",{"$nulls":31},{"$f":"T217*Y217","v":{"v":0,"d":"$0"}},null,null,{"$f":"T217*AB217","v":{"v":0,"d":"$0"}},null,null,{"$f":"T217*AE217","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH217:AP217)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH217:AP217)","v":{"v":0,"d":"$0"}},null,"EXT. DOORS & WINDOWS",null,null,{"$f":"AH217","v":0},{"$f":"AK217","v":0},{"$f":"AN217","v":0},{"$f":"SUM(AY217:BA217)","v":0},0]
[null,"Exterior doors bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T218*Y218","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Steel entry door,  single",{"$nulls":20},"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":175,"d":"175.00"},null,{"v":175,"d":"175.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"French patio door, pair",{"$nulls":20},"ea","ea",{"v":300,"d":"300.00"},null,null,{"v":400,"d":"400.00"},null,{"v":400,"d":"400.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Exterior door hardware w/ dead bolt ",{"$nulls":20},"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Glass storm door, single",{"$nulls":20},"ea","ea",{"v":100,"d":"100.00"},null,null,{"v":225,"d":"225.00"},null,{"v":225,"d":"225.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Sliding glass door, vinyl, double",{"$nulls":20},"ea","ea",{"v":125,"d":"125.00"},null,null,{"v":500,"d":"500.00"},null,{"v":400,"d":"400.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Windows",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"New windows, vinyl, average size",{"$nulls":20},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Replacement windows, vinyl, average size",{"$nulls":20},"ea",null,{"v":75,"d":"75.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Wood windows, average size",{"$nulls":20},"ea",null,{"v":75,"d":"75.00"},null,null,{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Replace broken window pane",{"$nulls":20},"ea",null,{"v":75,"d":"75.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"$f":"T230*AB230","v":{"v":0,"d":"$0"}},null,null,{"$f":"T230*AE230","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Replace broken screens",{"$nulls":20},"ea",null,{"v":10,"d":"10.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"$f":"T231*AB231","v":{"v":0,"d":"$0"}},null,null,{"$f":"T231*AE231","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Repair broken screens",{"$nulls":20},"ea",null,{"v":10,"d":"10.00"},null,null,{"v":12,"d":"12.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"$f":"T232*AB232","v":{"v":0,"d":"$0"}},null,null,{"$f":"T232*AE232","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Skylight, 3x3, fixed",{"$nulls":20},"ea","ea",{"v":20,"d":"20.00"},null,null,{"v":300,"d":"300.00"},null,{"v":150,"d":"150.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[null,"Skylight, operable",{"$nulls":20},"ea","ea",{"v":200,"d":"200.00"},null,null,{"v":400,"d":"400.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXT. DOORS & WINDOWS",null,null,0,0,0,0,0]
[{"$nulls":47},"EXT. DOORS & WINDOWS",null,null,{"$f":"AY216","v":{"v":0,"d":"$0"}},{"$f":"AZ216","v":{"v":0,"d":"$0"}},{"$f":"BA216","v":{"v":0,"d":"$0"}},{"$f":"BB216","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B216,\" \",\"TOTAL\")","v":"EXT. DOORS & WINDOWS TOTAL"},{"$f":"SUBTOTAL(9,AH216:AH237)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK216:AK237)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN216:AN237)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ216:AQ237)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT220:AT228)","v":{"v":0,"d":"$0"}},null,"EXT. DOORS & WINDOWS",null,null,{"$f":"AY216","v":0},{"$f":"AZ216","v":0},{"$f":"BA216","v":0},{"$f":"BB216","v":0},{"$f":"SUM(BC216:BC237)","v":0}]
[{"$nulls":47},"EXT. DOORS & WINDOWS",null,null,{"$f":"AY216","v":{"v":0,"d":"$0"}},{"$f":"AZ216","v":{"v":0,"d":"$0"}},{"$f":"BA216","v":{"v":0,"d":"$0"}},{"$f":"BB216","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"EXT. DOORS & WINDOWS",null,null,{"$f":"AY238","v":0},{"$f":"AZ238","v":0},{"$f":"BA238","v":0},{"$f":"BB238","v":0},{"$f":"BC238","v":0}]
[null,"GARAGE DOORS",{"$nulls":45},{"$f":"$B$241","v":"GARAGE DOORS"},null,null,{"$f":"SUM(AY242:AY261)","v":0},{"$f":"SUM(AZ242:AZ261)","v":0},{"$f":"SUM(BA242:BA261)","v":0},{"$f":"SUM(BB242:BB261)","v":0},{"$f":"AQ241","v":0}]
[null,"Garage Doors Bid/Allowance",{"$nulls":20},"ls","ea",{"$nulls":9},{"$f":"T242*Y242","v":{"v":0,"d":"$0"}},null,null,{"$f":"T242*AB242","v":{"v":0,"d":"$0"}},null,null,{"$f":"T242*AE242","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH242:AP242)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH242:AP242)","v":{"v":0,"d":"$0"}},null,"GARAGE DOORS",null,null,{"$f":"AH242","v":0},{"$f":"AK242","v":0},{"$f":"AN242","v":0},{"$f":"SUM(AY242:BA242)","v":0},0]
[null,"Garage Doors Only- 9'x7'  door, manual",{"$nulls":20},"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":450,"d":"450.00"},null,{"v":400,"d":"400.00"},{"$nulls":3},{"$f":"T243*Y243","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[null,"Garage Doors Only- 16' door, manual",{"$nulls":20},"ea","ea",{"v":250,"d":"250.00"},null,null,{"v":750,"d":"750.00"},null,{"v":750,"d":"750.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[null,"Garage Door Operator only",{"$nulls":20},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[null,"Replace springs for garage door",{"$nulls":20},"ea",null,{"v":100,"d":"100.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",null,null,0,0,0,0,0]
[{"$nulls":47},"GARAGE DOORS",null,null,{"$f":"AY241","v":{"v":0,"d":"$0"}},{"$f":"AZ241","v":{"v":0,"d":"$0"}},{"$f":"BA241","v":{"v":0,"d":"$0"}},{"$f":"BB241","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B241,\" \",\"TOTAL\")","v":"GARAGE DOORS TOTAL"},{"$f":"SUBTOTAL(9,AH241:AH262)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK241:AK262)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN241:AN262)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ241:AQ262)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT238:AT248)","v":{"v":0,"d":"$0"}},null,"GARAGE DOORS",null,null,{"$f":"AY241","v":0},{"$f":"AZ241","v":0},{"$f":"BA241","v":0},{"$f":"BB241","v":0},{"$f":"SUM(BC241:BC262)","v":0}]
[{"$nulls":47},"GARAGE DOORS",null,null,{"$f":"AY241","v":{"v":0,"d":"$0"}},{"$f":"AZ241","v":{"v":0,"d":"$0"}},{"$f":"BA241","v":{"v":0,"d":"$0"}},{"$f":"BB241","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"GARAGE DOORS",null,null,{"$f":"AY263","v":0},{"$f":"AZ263","v":0},{"$f":"BA263","v":0},{"$f":"BB263","v":0},{"$f":"BC263","v":0}]
[null,"LANDSCAPING",{"$nulls":45},{"$f":"$B$266","v":"LANDSCAPING"},null,null,{"$f":"SUM(AY267:AY286)","v":0},{"$f":"SUM(AZ267:AZ286)","v":0},{"$f":"SUM(BA267:BA286)","v":0},{"$f":"SUM(BB267:BB286)","v":0},{"$f":"AQ266","v":0}]
[null,"Landscaping bid/allowance, trees, bushes, flowers",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T267*Y267","v":{"v":0,"d":"$0"}},null,null,{"$f":"T267*AB267","v":{"v":0,"d":"$0"}},null,null,{"$f":"T267*AE267","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH267:AP267)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH267:AP267)","v":{"v":0,"d":"$0"}},null,"LANDSCAPING",null,null,{"$f":"AH267","v":0},{"$f":"AK267","v":0},{"$f":"AN267","v":0},{"$f":"SUM(AY267:BA267)","v":0},0]
[null,"Sod",{"$nulls":20},"sf","sf",0.15,null,null,0.25,null,0.25,{"$nulls":3},{"$f":"T268*Y268","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Seeding",{"$nulls":20},"sf","sf",0.05,null,null,0.05,null,0.05,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Shrubs/plantings, 1 gallon",{"$nulls":20},"ea","ea",{"v":10,"d":"10.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Shrubs/plantings, 2 gallon",{"$nulls":20},"ea","ea",{"v":15,"d":"15.00"},null,null,{"v":20,"d":"20.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Shrubs/plantings, 5 gallon",{"$nulls":20},"ea",null,{"v":25,"d":"25.00"},null,null,{"v":35,"d":"35.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Small trees, 1-2\" caliper, 10 gallon",{"$nulls":20},"ea","ea",{"v":45,"d":"45.00"},null,null,{"v":50,"d":"50.00"},null,{"v":85,"d":"85.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Small trees, 1-2\" 15 gallon",{"$nulls":20},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":75,"d":"75.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"36\" box tree",{"$nulls":20},"ea",null,{"v":75,"d":"75.00"},null,null,{"v":200,"d":"200.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Mulch, standard 3\" thick",{"$nulls":20},"sf","sf",0.25,null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Landscape rock, 3/4\"",{"$nulls":20},"sf",null,{"v":0.5,"d":"0.50"},null,null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Cobble stone rock",{"$nulls":20},"sf",null,{"v":0.5,"d":"0.50"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Tree removal, per tree",{"$nulls":20},"ea","ea",{"v":500,"d":"500.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[null,"Stacked, retaining wall",{"$nulls":20},"sf","sf",{"v":10,"d":"10.00"},null,null,{"v":7.5,"d":"7.50"},null,{"v":7.5,"d":"7.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",null,null,0,0,0,0,0]
[{"$nulls":47},"LANDSCAPING",null,null,{"$f":"AY266","v":{"v":0,"d":"$0"}},{"$f":"AZ266","v":{"v":0,"d":"$0"}},{"$f":"BA266","v":{"v":0,"d":"$0"}},{"$f":"BB266","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B266,\" \",\"TOTAL\")","v":"LANDSCAPING TOTAL"},{"$f":"SUBTOTAL(9,AH266:AH287)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK266:AK287)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN266:AN287)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ266:AQ287)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT271:AT279)","v":{"v":0,"d":"$0"}},null,"LANDSCAPING",null,null,{"$f":"AY266","v":0},{"$f":"AZ266","v":0},{"$f":"BA266","v":0},{"$f":"BB266","v":0},{"$f":"SUM(BC266:BC287)","v":0}]
[{"$nulls":47},"LANDSCAPING",null,null,{"$f":"AY266","v":{"v":0,"d":"$0"}},{"$f":"AZ266","v":{"v":0,"d":"$0"}},{"$f":"BA266","v":{"v":0,"d":"$0"}},{"$f":"BB266","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"LANDSCAPING",null,null,{"$f":"AY288","v":0},{"$f":"AZ288","v":0},{"$f":"BA288","v":0},{"$f":"BB288","v":0},{"$f":"BC288","v":0}]
[null,"MISC. EXT. IMPROVEMENTS",{"$nulls":45},{"$f":"$B$291","v":"MISC. EXT. IMPROVEMENTS"},null,null,{"$f":"SUM(AY292:AY311)","v":0},{"$f":"SUM(AZ292:AZ311)","v":0},{"$f":"SUM(BA292:BA311)","v":0},{"$f":"SUM(BB292:BB311)","v":0},{"$f":"AQ291","v":0}]
[null,"Misc. Ext Improvements bid/allowance",{"$nulls":20},"ls","sf",{"$nulls":9},{"$f":"T292*Y292","v":{"v":0,"d":"$0"}},null,null,{"$f":"T292*AB292","v":{"v":0,"d":"$0"}},null,null,{"$f":"T292*AE292","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH292:AP292)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH292:AP292)","v":{"v":0,"d":"$0"}},null,"MISC. EXT. IMPROVEMENTS",null,null,{"$f":"AH292","v":0},{"$f":"AK292","v":0},{"$f":"AN292","v":0},{"$f":"SUM(AY292:BA292)","v":0},0]
[null,"Miscellaneous Improvements",{"$nulls":31},{"$f":"T293*Y293","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"New mailbox",{"$nulls":20},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":75,"d":"75.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"New address #",{"$nulls":20},"ea",null,{"v":25,"d":"25.00"},null,null,{"v":25,"d":"25.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Shutters",{"$nulls":20},"ea",null,{"v":25,"d":"25.00"},null,null,{"v":30,"d":"30.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Fencing",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Chain link fencing",{"$nulls":20},"lf",null,{"v":7,"d":"7.00"},null,null,{"v":8,"d":"8.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Wood fencing",{"$nulls":20},"lf",null,{"v":10,"d":"10.00"},null,null,{"v":13.5,"d":"13.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Misc. Exterior Structures",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Premanufactured carport",{"$nulls":20},"ea","lf",{"v":750,"d":"750.00"},null,null,{"v":4500,"d":"4500.00"},null,{"v":4500,"d":"4500.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Storage shed, wood",{"$nulls":20},"ea","ea",{"v":500,"d":"500.00"},null,null,{"v":1750,"d":"1750.00"},null,{"v":1600,"d":"1600.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Gazebo",{"$nulls":20},"sf",null,{"v":30,"d":"30.00"},null,null,{"v":45,"d":"45.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Pools",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"New Pool structure",{"$nulls":20},"ls",{"$nulls":7},{"v":25000,"d":"25000.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Pool heater/motor",{"$nulls":20},"ea",null,{"v":2400,"d":"2400.00"},null,null,{"v":500,"d":"500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Pool filter system",{"$nulls":20},"ea",null,{"v":1500,"d":"1500.00"},null,null,{"v":400,"d":"400.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[null,"Replaster existing pool wall",{"$nulls":20},"sf",null,{"v":9,"d":"9.00"},null,null,{"v":1.5,"d":"1.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXT. IMPROVEMENTS",null,null,0,0,0,0,0]
[{"$nulls":47},"MISC. EXT. IMPROVEMENTS",null,null,{"$f":"AY291","v":{"v":0,"d":"$0"}},{"$f":"AZ291","v":{"v":0,"d":"$0"}},{"$f":"BA291","v":{"v":0,"d":"$0"}},{"$f":"BB291","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B291,\" \",\"TOTAL\")","v":"MISC. EXT. IMPROVEMENTS TOTAL"},{"$f":"SUBTOTAL(9,AH291:AH312)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK291:AK312)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN291:AN312)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ291:AQ312)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT296:AT304)","v":{"v":0,"d":"$0"}},null,"MISC. EXT. IMPROVEMENTS",null,null,{"$f":"AY291","v":0},{"$f":"AZ291","v":0},{"$f":"BA291","v":0},{"$f":"BB291","v":0},{"$f":"SUM(BC291:BC312)","v":0}]
[{"$nulls":47},"MISC. EXT. IMPROVEMENTS",null,null,{"$f":"AY291","v":{"v":0,"d":"$0"}},{"$f":"AZ291","v":{"v":0,"d":"$0"}},{"$f":"BA291","v":{"v":0,"d":"$0"}},{"$f":"BB291","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"MISC. EXT. IMPROVEMENTS",null,null,{"$f":"AY313","v":0},{"$f":"AZ313","v":0},{"$f":"BA313","v":0},{"$f":"BB313","v":0},{"$f":"BC313","v":0}]
[null,"FRAMING & DRYWALL",{"$nulls":45},{"$f":"$B$316","v":"FRAMING & DRYWALL"},null,null,{"$f":"SUM(AY317:AY336)","v":0},{"$f":"SUM(AZ317:AZ336)","v":0},{"$f":"SUM(BA317:BA336)","v":0},{"$f":"SUM(BB317:BB336)","v":0},{"$f":"AQ316","v":0}]
[null,"Framing",{"$nulls":31},{"$f":"T317*Y317","v":{"v":0,"d":"$0"}},null,null,{"$f":"T317*AB317","v":{"v":0,"d":"$0"}},null,null,{"$f":"T317*AE317","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH317:AP317)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH317:AP317)","v":{"v":0,"d":"$0"}},null,"FRAMING & DRYWALL",null,null,{"$f":"AH317","v":0},{"$f":"AK317","v":0},{"$f":"AN317","v":0},{"$f":"SUM(AY317:BA317)","v":0},0]
[null,"Structural framing bid/allowance, case by case",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T318*Y318","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Subflooring, 3/4\" plywood",{"$nulls":20},"sf","sf",{"v":1,"d":"1.00"},null,null,0.85,null,0.85,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Interior wall framing",{"$nulls":20},"sf","sf",{"v":1,"d":"1.00"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Structural/Exterior wall framing",{"$nulls":20},"sf","sf",1.25,null,null,1.75,null,1.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Rough-in openings",{"$nulls":20},"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Floor joists/ceiling joists",{"$nulls":20},"sf","sf",0.75,null,null,0.75,null,0.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Roof framing/rafters",{"$nulls":20},"sf","sf",1.25,null,null,{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Open load bearing/structural wall",{"$nulls":20},"ea","ea",{"v":750,"d":"750.00"},null,null,{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Insulation",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Insulation bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Wall insulation",{"$nulls":20},"sf","sf",{"v":0.5,"d":"0.50"},null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Floor insulation",{"$nulls":20},"sf","sf",0.75,null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Attic insulation, blown-in",{"$nulls":20},"sf","sf",{"v":0.5,"d":"0.50"},null,null,{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Walls/Ceilings",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Drywall bid/allowance, case by case",{"$nulls":20},"ls","ls",{"v":750,"d":"750.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Drywall wallboard, 1/2\" thick, finish one side",{"$nulls":20},"sf","sf",{"v":1.5,"d":"1.50"},null,null,{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Drywall ceilings, 1/2\" thick",{"$nulls":20},"sf","sf",{"v":4,"d":"4.00"},null,null,0.75,null,0.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Skim coating/texturing walls",{"$nulls":20},"sf","sf",{"v":1,"d":"1.00"},null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[null,"Skim coating/texturing ceilings",{"$nulls":20},"sf","sf",1.25,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",null,null,0,0,0,0,0]
[{"$nulls":47},"FRAMING & DRYWALL",null,null,{"$f":"AY316","v":{"v":0,"d":"$0"}},{"$f":"AZ316","v":{"v":0,"d":"$0"}},{"$f":"BA316","v":{"v":0,"d":"$0"}},{"$f":"BB316","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B316,\" \",\"TOTAL\")","v":"FRAMING & DRYWALL TOTAL"},{"$f":"SUBTOTAL(9,AH316:AH337)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK316:AK337)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN316:AN337)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ316:AQ337)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT331:AT336)","v":{"v":0,"d":"$0"}},null,"FRAMING & DRYWALL",null,null,{"$f":"AY316","v":0},{"$f":"AZ316","v":0},{"$f":"BA316","v":0},{"$f":"BB316","v":0},{"$f":"SUM(BC316:BC337)","v":0}]
[{"$nulls":47},"FRAMING & DRYWALL",null,null,{"$f":"AY316","v":{"v":0,"d":"$0"}},{"$f":"AZ316","v":{"v":0,"d":"$0"}},{"$f":"BA316","v":{"v":0,"d":"$0"}},{"$f":"BB316","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"FRAMING & DRYWALL",null,null,{"$f":"AY338","v":0},{"$f":"AZ338","v":0},{"$f":"BA338","v":0},{"$f":"BB338","v":0},{"$f":"BC338","v":0}]
[null,"CABINETS & COUNTERTOPS",{"$nulls":45},{"$f":"$B$341","v":"CABINETS & COUNTERTOPS"},null,null,{"$f":"SUM(AY342:AY361)","v":500},{"$f":"SUM(AZ342:AZ361)","v":1525},{"$f":"SUM(BA342:BA361)","v":0},{"$f":"SUM(BB342:BB361)","v":2025},{"$f":"AQ341","v":0}]
[null,"Cabinet Installation bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T342*Y342","v":{"v":0,"d":"$0"}},null,null,{"$f":"T342*AB342","v":{"v":0,"d":"$0"}},null,null,{"$f":"T342*AE342","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH342:AP342)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,{"$f":"AH342","v":0},{"$f":"AK342","v":0},{"$f":"AN342","v":0},{"$f":"SUM(AY342:BA342)","v":0},0]
[null,"Cabinet Material bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T343*Y343","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Countertop bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Kitchen",{"$nulls":21},"ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Kitchen Base Cabinetry",{"$nulls":20},"lf","lf",{"v":25,"d":"25.00"},null,null,{"v":150,"d":"150.00"},null,{"v":130,"d":"130.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Kitchen Upper Cabinetry",{"$nulls":20},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":125,"d":"125.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Kitchen Pantry Cabinet",{"$nulls":20},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":800,"d":"800.00"},null,{"v":800,"d":"800.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Plastic laminate countertop",{"$nulls":17},50,null,null,"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":12.5,"d":"12.50"},null,{"v":12.5,"d":"12.50"},{"$nulls":3},{"v":250,"d":"$250"},null,null,{"v":625,"d":"$625"},null,null,{"v":0,"d":"$0"},null,null,{"v":875,"d":"$875"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,250,625,0,875,875]
[null,"Replace cabinet doors, only",{"$nulls":20},"ea","ea",{"v":20,"d":"20.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Replace cabinet drawer fronts, only",{"$nulls":20},"ea","ea",{"v":20,"d":"20.00"},null,null,{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"New cabinet door pulls",{"$nulls":20},"ea","ea",{"v":4,"d":"4.00"},null,null,{"v":3,"d":"3.00"},null,{"v":3,"d":"3.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Stone/solid surface countertop, kitchen",{"$nulls":20},"sf","sf",{"$nulls":3},{"v":45,"d":"45.00"},null,{"v":45,"d":"45.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Kitchen sink bowl, stainless steel, undermount",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Kitchen sink bowl, composite, undermount",{"$nulls":20},"ea","ea",{"v":100,"d":"100.00"},null,null,{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Bathrooms",{"$nulls":21},"ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Vanity cabinet",{"$nulls":17},2,null,null,"ea","ea",{"v":125,"d":"125.00"},null,null,{"v":450,"d":"450.00"},null,{"v":450,"d":"450.00"},{"$nulls":3},{"v":250,"d":"$250"},null,null,{"v":900,"d":"$900"},null,null,{"v":0,"d":"$0"},null,null,{"v":1150,"d":"$1,150"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,250,900,0,1150,1150]
[null,"New cabinet door pulls",{"$nulls":20},"ea","ea",{"v":4,"d":"4.00"},null,null,4.25,null,4.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[null,"Vanity countertop, stone/solid surface",{"$nulls":20},"sf","sf",{"$nulls":3},{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",null,null,0,0,0,0,0]
[{"$nulls":47},"CABINETS & COUNTERTOPS",null,null,{"$f":"AY341","v":{"v":500,"d":"$500"}},{"$f":"AZ341","v":{"v":1525,"d":"$1,525"}},{"$f":"BA341","v":{"v":0,"d":"$0"}},{"$f":"BB341","v":{"v":2025,"d":"$2,025"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B341,\" \",\"TOTAL\")","v":"CABINETS & COUNTERTOPS TOTAL"},{"$f":"SUBTOTAL(9,AH341:AH362)","v":{"v":500,"d":"$500"}},null,null,{"$f":"SUBTOTAL(9,AK341:AK362)","v":{"v":1525,"d":"$1,525"}},null,null,{"$f":"SUBTOTAL(9,AN341:AN362)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ341:AQ362)","v":{"v":2025,"d":"$2,025"}},null,null,{"$f":"SUM(AT355:AT361)","v":{"v":0,"d":"$0"}},null,"CABINETS & COUNTERTOPS",null,null,{"$f":"AY341","v":500},{"$f":"AZ341","v":1525},{"$f":"BA341","v":0},{"$f":"BB341","v":2025},{"$f":"SUM(BC341:BC362)","v":2025}]
[{"$nulls":47},"CABINETS & COUNTERTOPS",null,null,{"$f":"AY341","v":{"v":500,"d":"$500"}},{"$f":"AZ341","v":{"v":1525,"d":"$1,525"}},{"$f":"BA341","v":{"v":0,"d":"$0"}},{"$f":"BB341","v":{"v":2025,"d":"$2,025"}}]
[{"$nulls":47},"CABINETS & COUNTERTOPS",null,null,{"$f":"AY363","v":500},{"$f":"AZ363","v":1525},{"$f":"BA363","v":0},{"$f":"BB363","v":2025},{"$f":"BC363","v":2025}]
[null,"DOORS & TRIM",{"$nulls":45},{"$f":"$B$366","v":"DOORS & TRIM"},null,null,{"$f":"SUM(AY367:AY386)","v":0},{"$f":"SUM(AZ367:AZ386)","v":0},{"$f":"SUM(BA367:BA386)","v":0},{"$f":"SUM(BB367:BB386)","v":0},{"$f":"AQ366","v":0}]
[null,"Finish carpentry bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T367*Y367","v":{"v":0,"d":"$0"}},null,null,{"$f":"T367*AB367","v":{"v":0,"d":"$0"}},null,null,{"$f":"T367*AE367","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH367:AP367)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH367:AP367)","v":{"v":0,"d":"$0"}},null,"DOORS & TRIM",null,null,{"$f":"AH367","v":0},{"$f":"AK367","v":0},{"$f":"AN367","v":0},{"$f":"SUM(AY367:BA367)","v":0},0]
[null,"Interior door, prehung, hollow-core door",{"$nulls":20},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":75,"d":"75.00"},null,{"v":75,"d":"75.00"},{"$nulls":3},{"$f":"T368*Y368","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Interior mirrored, sliding, closet doors",{"$nulls":20},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":75,"d":"75.00"},null,{"v":75,"d":"75.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Interior bi-fold, closet doors",{"$nulls":20},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Door hardware, knobs only",{"$nulls":20},"ea","ea",{"v":15,"d":"15.00"},null,null,{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Door casings",{"$nulls":20},"ea","lf",{"v":50,"d":"50.00"},null,null,{"v":55,"d":"55.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Window casings",{"$nulls":20},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":45,"d":"45.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Window sills",{"$nulls":20},"lf",null,{"v":5,"d":"5.00"},null,null,{"v":2.5,"d":"2.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Wood  base",{"$nulls":20},"lf","lf",1.75,null,null,{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Crown molding",{"$nulls":20},"lf","lf",{"v":2,"d":"2.00"},null,null,1.75,null,1.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Raised panel wood wainscoting",{"$nulls":20},"lf","lf",{"v":10,"d":"10.00"},null,null,{"v":7.5,"d":"7.50"},null,{"v":7.5,"d":"7.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Bead board wainscoting",{"$nulls":20},"lf","lf",{"v":17.5,"d":"17.50"},null,null,{"v":12.5,"d":"12.50"},null,{"v":12.5,"d":"12.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Fireplace mantel",{"$nulls":20},"ea","ea",{"v":250,"d":"250.00"},null,null,{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Wood columns",{"$nulls":20},"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":150,"d":"150.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Closet shelf and rod",{"$nulls":20},"lf","lf",{"v":10,"d":"10.00"},null,null,{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Closet kit, 8ft long",{"$nulls":20},"lf",null,{"v":125,"d":"125.00"},null,null,{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Wood handrail - rail only",{"$nulls":20},"lf","lf",{"v":10,"d":"10.00"},null,null,{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Wood balusters",{"$nulls":20},"lf","lf",{"v":20,"d":"20.00"},null,null,{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[null,"Iron balusters",{"$nulls":20},"lf","lf",{"v":20,"d":"20.00"},null,null,{"v":25,"d":"25.00"},null,{"v":21,"d":"21.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",null,null,0,0,0,0,0]
[{"$nulls":47},"DOORS & TRIM",null,null,{"$f":"AY366","v":{"v":0,"d":"$0"}},{"$f":"AZ366","v":{"v":0,"d":"$0"}},{"$f":"BA366","v":{"v":0,"d":"$0"}},{"$f":"BB366","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B366,\" \",\"TOTAL\")","v":"DOORS & TRIM TOTAL"},{"$f":"SUBTOTAL(9,AH366:AH387)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK366:AK387)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN366:AN387)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ366:AQ387)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT377:AT385)","v":{"v":0,"d":"$0"}},null,"DOORS & TRIM",null,null,{"$f":"AY366","v":0},{"$f":"AZ366","v":0},{"$f":"BA366","v":0},{"$f":"BB366","v":0},{"$f":"SUM(BC366:BC387)","v":0}]
[{"$nulls":47},"DOORS & TRIM",null,null,{"$f":"AY366","v":{"v":0,"d":"$0"}},{"$f":"AZ366","v":{"v":0,"d":"$0"}},{"$f":"BA366","v":{"v":0,"d":"$0"}},{"$f":"BB366","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"DOORS & TRIM",null,null,{"$f":"AY388","v":0},{"$f":"AZ388","v":0},{"$f":"BA388","v":0},{"$f":"BB388","v":0},{"$f":"BC388","v":0}]
[null,"CARPET & RESILIENT",{"$nulls":45},{"$f":"$B$391","v":"CARPET & RESILIENT"},null,null,{"$f":"SUM(AY392:AY411)","v":720},{"$f":"SUM(AZ392:AZ411)","v":1500},{"$f":"SUM(BA392:BA411)","v":0},{"$f":"SUM(BB392:BB411)","v":2220},{"$f":"AQ391","v":0}]
[null,"Carpeting & Resilient bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T392*Y392","v":{"v":0,"d":"$0"}},null,null,{"$f":"T392*AB392","v":{"v":0,"d":"$0"}},null,null,{"$f":"T392*AE392","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH392:AP392)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH392:AP392)","v":{"v":0,"d":"$0"}},null,"CARPET & RESILIENT",null,null,{"$f":"AH392","v":0},{"$f":"AK392","v":0},{"$f":"AN392","v":0},{"$f":"SUM(AY392:BA392)","v":0},0]
[null,"Carpeting",{"$nulls":31},{"$f":"T393*Y393","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Carpet, economy grade",{"$nulls":17},120,null,null,"sy",null,{"v":6,"d":"6.00"},null,null,{"v":12.5,"d":"12.50"},{"$nulls":5},{"v":720,"d":"$720"},null,null,{"v":1500,"d":"$1,500"},null,null,{"v":0,"d":"$0"},null,null,{"v":2220,"d":"$2,220"},null,null,{"v":2220,"d":"$2,220"},null,"CARPET & RESILIENT",null,null,720,1500,0,2220,2220]
[null,"Carpet average grade",{"$nulls":20},"sy",null,{"v":6,"d":"6.00"},null,null,{"v":18,"d":"18.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Carpet, premium grade",{"$nulls":20},"sy",null,{"v":6,"d":"6.00"},null,null,{"v":27,"d":"27.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Sheet Vinyl",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Sheet vinyl, economy grade",{"$nulls":20},"sy",null,{"v":9,"d":"9.00"},null,null,{"v":18,"d":"18.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Sheet vinyl, average grade",{"$nulls":20},"sy",null,{"v":9,"d":"9.00"},null,null,{"v":30,"d":"30.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Sheet vinyl, premium grade",{"$nulls":20},"sy",null,{"v":9,"d":"9.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Clean and wax vinyl",{"$nulls":20},"sf",null,0.17,null,null,0.03,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Vinyl Tile",{"$nulls":21},"sf",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Vinyl tile, economy grade",{"$nulls":20},"sf","lf",0.65,null,null,{"v":2,"d":"2.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Vinyl tile, average grade",{"$nulls":20},"sf",null,0.65,null,null,{"v":5,"d":"5.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Vinyl tile, premium grade",{"$nulls":20},"sf",null,0.65,null,null,{"v":8,"d":"8.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[null,"Clean and wax vinyl",{"$nulls":20},"sf",null,0.17,null,null,0.03,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",null,null,0,0,0,0,0]
[{"$nulls":47},"CARPET & RESILIENT",null,null,{"$f":"AY391","v":{"v":720,"d":"$720"}},{"$f":"AZ391","v":{"v":1500,"d":"$1,500"}},{"$f":"BA391","v":{"v":0,"d":"$0"}},{"$f":"BB391","v":{"v":2220,"d":"$2,220"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B391,\" \",\"TOTAL\")","v":"CARPET & RESILIENT TOTAL"},{"$f":"SUBTOTAL(9,AH391:AH412)","v":{"v":720,"d":"$720"}},null,null,{"$f":"SUBTOTAL(9,AK391:AK412)","v":{"v":1500,"d":"$1,500"}},null,null,{"$f":"SUBTOTAL(9,AN391:AN412)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ391:AQ412)","v":{"v":2220,"d":"$2,220"}},null,null,{"$f":"SUM(AT391:AT399)","v":{"v":2220,"d":"$2,220"}},null,"CARPET & RESILIENT",null,null,{"$f":"AY391","v":720},{"$f":"AZ391","v":1500},{"$f":"BA391","v":0},{"$f":"BB391","v":2220},{"$f":"SUM(BC391:BC412)","v":2220}]
[{"$nulls":47},"CARPET & RESILIENT",null,null,{"$f":"AY391","v":{"v":720,"d":"$720"}},{"$f":"AZ391","v":{"v":1500,"d":"$1,500"}},{"$f":"BA391","v":{"v":0,"d":"$0"}},{"$f":"BB391","v":{"v":2220,"d":"$2,220"}}]
[{"$nulls":47},"CARPET & RESILIENT",null,null,{"$f":"AY413","v":720},{"$f":"AZ413","v":1500},{"$f":"BA413","v":0},{"$f":"BB413","v":2220},{"$f":"BC413","v":2220}]
[null,"HARDWOOD FLOORING",{"$nulls":45},{"$f":"$B$416","v":"HARDWOOD FLOORING"},null,null,{"$f":"SUM(AY417:AY436)","v":0},{"$f":"SUM(AZ417:AZ436)","v":0},{"$f":"SUM(BA417:BA436)","v":0},{"$f":"SUM(BB417:BB436)","v":0},{"$f":"AQ416","v":0}]
[null,"Hardwood floors, bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T417*Y417","v":{"v":0,"d":"$0"}},null,null,{"$f":"T417*AB417","v":{"v":0,"d":"$0"}},null,null,{"$f":"T417*AE417","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH417:AP417)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH417:AP417)","v":{"v":0,"d":"$0"}},null,"HARDWOOD FLOORING",null,null,{"$f":"AH417","v":0},{"$f":"AK417","v":0},{"$f":"AN417","v":0},{"$f":"SUM(AY417:BA417)","v":0},0]
[null,"Laminate Flooring",{"$nulls":31},{"$f":"T418*Y418","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Laminate wood flooring, economy grade",{"$nulls":20},"sf","sf",{"v":2,"d":"2.00"},null,null,{"v":1,"d":"1.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Laminate wood flooring, average grade",{"$nulls":20},"sf","sf",{"v":2,"d":"2.00"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Laminate wood flooring, premium grade",{"$nulls":20},"sf",null,{"v":2,"d":"2.00"},null,null,{"v":2.5,"d":"2.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Hardwood Flooring",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Hardwood flooring, economy grade",{"$nulls":20},"sf",null,{"v":3,"d":"3.00"},null,null,{"v":2.5,"d":"2.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Hardwood flooring, average grade",{"$nulls":20},"sf",null,{"v":3,"d":"3.00"},null,null,{"v":4,"d":"4.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Hardwood flooring, premium grade",{"$nulls":20},"sf",null,{"v":3,"d":"3.00"},null,null,{"v":7,"d":"7.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Hardwood Floor Refinishing",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Floor refinishing",{"$nulls":20},"sf",null,2.25,null,null,0.25,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Lacing new hardwood to match existing, case-by-case",{"$nulls":20},"sf",null,{"v":10,"d":"10.00"},null,null,{"v":4,"d":"4.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Miscellaneous",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Stair treads, 4ft avg",{"$nulls":20},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":85,"d":"85.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Shoe moldings",{"$nulls":20},"lf",null,0.75,null,null,{"v":0.8,"d":"0.80"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[null,"Underlayment",{"$nulls":20},"sf",null,0.25,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",null,null,0,0,0,0,0]
[{"$nulls":47},"HARDWOOD FLOORING",null,null,{"$f":"AY416","v":{"v":0,"d":"$0"}},{"$f":"AZ416","v":{"v":0,"d":"$0"}},{"$f":"BA416","v":{"v":0,"d":"$0"}},{"$f":"BB416","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B416,\" \",\"TOTAL\")","v":"HARDWOOD FLOORING TOTAL"},{"$f":"SUBTOTAL(9,AH416:AH437)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK416:AK437)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN416:AN437)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ416:AQ437)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT416:AT424)","v":{"v":0,"d":"$0"}},null,"HARDWOOD FLOORING",null,null,{"$f":"AY416","v":0},{"$f":"AZ416","v":0},{"$f":"BA416","v":0},{"$f":"BB416","v":0},{"$f":"SUM(BC416:BC437)","v":0}]
[{"$nulls":47},"HARDWOOD FLOORING",null,null,{"$f":"AY416","v":{"v":0,"d":"$0"}},{"$f":"AZ416","v":{"v":0,"d":"$0"}},{"$f":"BA416","v":{"v":0,"d":"$0"}},{"$f":"BB416","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"HARDWOOD FLOORING",null,null,{"$f":"AY438","v":0},{"$f":"AZ438","v":0},{"$f":"BA438","v":0},{"$f":"BB438","v":0},{"$f":"BC438","v":0}]
[null,"TILING",{"$nulls":45},{"$f":"$B$441","v":"TILING"},null,null,{"$f":"SUM(AY442:AY461)","v":0},{"$f":"SUM(AZ442:AZ461)","v":0},{"$f":"SUM(BA442:BA461)","v":0},{"$f":"SUM(BB442:BB461)","v":0},{"$f":"AQ441","v":0}]
[null,"Tiling bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T442*Y442","v":{"v":0,"d":"$0"}},null,null,{"$f":"T442*AB442","v":{"v":0,"d":"$0"}},null,null,{"$f":"T442*AE442","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH442:AP442)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH442:AP442)","v":{"v":0,"d":"$0"}},null,"TILING",null,null,{"$f":"AH442","v":0},{"$f":"AK442","v":0},{"$f":"AN442","v":0},{"$f":"SUM(AY442:BA442)","v":0},0]
[null,"Kitchen ",{"$nulls":21},"sf",{"v":5,"d":"5.00"},null,null,{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"},{"$nulls":3},{"$f":"T443*Y443","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Kitchen backsplash, mosaic tile",{"$nulls":20},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Floor tile, Kitchen",{"$nulls":20},"sf","sf",{"v":4,"d":"4.00"},null,null,{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Bathrooms",{"$nulls":21},"sf",{"v":5,"d":"5.00"},null,null,{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Shower tile, standard",{"$nulls":20},"sf","sf",{"v":4,"d":"4.00"},null,null,{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Shower tile, accent mosaic tile",{"$nulls":20},"sf","sf",{"v":4,"d":"4.00"},null,null,{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Floor tile, bathrooms",{"$nulls":20},"sf","sf",{"v":4,"d":"4.00"},null,null,{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Miscellaneous Tiling",{"$nulls":21},"sf",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Floor tile, entry ",{"$nulls":20},"sf","sf",{"v":4,"d":"4.00"},null,null,{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Fireplace tiling",{"$nulls":20},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Other",{"$nulls":21},"sf",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Backer board 1/4\" at floor tile",{"$nulls":20},"sf","sf",{"v":1,"d":"1.00"},null,null,0.75,null,0.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[null,"Backer board 1/2\" at wall tile",{"$nulls":20},"sf","sf",{"v":1.5,"d":"1.50"},null,null,0.85,null,0.85,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",null,null,0,0,0,0,0]
[{"$nulls":47},"TILING",null,null,{"$f":"AY441","v":{"v":0,"d":"$0"}},{"$f":"AZ441","v":{"v":0,"d":"$0"}},{"$f":"BA441","v":{"v":0,"d":"$0"}},{"$f":"BB441","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B441,\" \",\"TOTAL\")","v":"TILING TOTAL"},{"$f":"SUBTOTAL(9,AH441:AH462)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK441:AK462)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN441:AN462)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ441:AQ462)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT441:AT461)","v":{"v":0,"d":"$0"}},null,"TILING",null,null,{"$f":"AY441","v":0},{"$f":"AZ441","v":0},{"$f":"BA441","v":0},{"$f":"BB441","v":0},{"$f":"SUM(BC441:BC462)","v":0}]
[{"$nulls":47},"TILING",null,null,{"$f":"AY441","v":{"v":0,"d":"$0"}},{"$f":"AZ441","v":{"v":0,"d":"$0"}},{"$f":"BA441","v":{"v":0,"d":"$0"}},{"$f":"BB441","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"TILING",null,null,{"$f":"AY463","v":0},{"$f":"AZ463","v":0},{"$f":"BA463","v":0},{"$f":"BB463","v":0},{"$f":"BC463","v":0}]
[null,"PAINTING",{"$nulls":45},{"$f":"$B$466","v":"PAINTING"},null,null,{"$f":"SUM(AY467:AY486)","v":4000},{"$f":"SUM(AZ467:AZ486)","v":0},{"$f":"SUM(BA467:BA486)","v":0},{"$f":"SUM(BB467:BB486)","v":4000},{"$f":"AQ466","v":0}]
[null,"Exterior Painting",{"$nulls":31},{"$f":"T467*Y467","v":{"v":0,"d":"$0"}},null,null,{"$f":"T467*AB467","v":{"v":0,"d":"$0"}},null,null,{"$f":"T467*AE467","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH467:AP467)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH467:AP467)","v":{"v":0,"d":"$0"}},null,"PAINTING",null,null,{"$f":"AH467","v":0},{"$f":"AK467","v":0},{"$f":"AN467","v":0},{"$f":"SUM(AY467:BA467)","v":0},0]
[null,"Exterior painting, bid/allowance",{"$nulls":17},1,null,null,"ls","ls",{"v":2000,"d":"2000.00"},{"$nulls":8},{"$f":"T468*Y468","v":{"v":2000,"d":"$2,000"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":2000,"d":"$2,000"},null,null,{"v":2000,"d":"$2,000"},null,"PAINTING",null,null,2000,0,0,2000,2000]
[null,"Exterior painting materials allowance",{"$nulls":20},"gal","gall",{"$nulls":3},{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Prep/clean siding",{"$nulls":20},"sf","sf",{"v":0.2,"d":"0.20"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint siding",{"$nulls":20},"sf","sf",0.75,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint exterior door",{"$nulls":20},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint trim only",{"$nulls":20},"lf","lf",{"v":1.5,"d":"1.50"},null,null,0.15,null,0.15,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Sand & refinish decking",{"$nulls":20},"sf","sf",{"v":1.5,"d":"1.50"},null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Interior Painting",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Interior painting, bid/allowance",{"$nulls":17},1,null,null,"ls","ls",{"v":2000,"d":"2000.00"},{"$nulls":8},{"v":2000,"d":"$2,000"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":2000,"d":"$2,000"},null,null,{"v":2000,"d":"$2,000"},null,"PAINTING",null,null,2000,0,0,2000,2000]
[null,"Interior painting materials allowance",{"$nulls":20},"gal","gall",{"$nulls":3},{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint doors & frames",{"$nulls":20},"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint walls",{"$nulls":20},"sf","sf",{"v":1,"d":"1.00"},null,null,{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint ceilings",{"$nulls":20},"sf","sf",1.25,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Paint wood base",{"$nulls":20},"lf","lf",{"v":2,"d":"2.00"},null,null,{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[null,"Strip, paint cabinets/vanities",{"$nulls":20},"sf","sf",{"v":2.5,"d":"2.50"},null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",null,null,0,0,0,0,0]
[{"$nulls":47},"PAINTING",null,null,{"$f":"AY466","v":{"v":4000,"d":"$4,000"}},{"$f":"AZ466","v":{"v":0,"d":"$0"}},{"$f":"BA466","v":{"v":0,"d":"$0"}},{"$f":"BB466","v":{"v":4000,"d":"$4,000"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B466,\" \",\"TOTAL\")","v":"PAINTING TOTAL"},{"$f":"SUBTOTAL(9,AH467:AH487)","v":{"v":4000,"d":"$4,000"}},null,null,{"$f":"SUBTOTAL(9,AK467:AK487)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN467:AN487)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ466:AQ487)","v":{"v":4000,"d":"$4,000"}},null,null,{"$f":"SUM(AT461:AT486)","v":{"v":4000,"d":"$4,000"}},null,"PAINTING",null,null,{"$f":"AY466","v":4000},{"$f":"AZ466","v":0},{"$f":"BA466","v":0},{"$f":"BB466","v":4000},{"$f":"SUM(BC466:BC487)","v":4000}]
[{"$nulls":47},"PAINTING",null,null,{"$f":"AY466","v":{"v":4000,"d":"$4,000"}},{"$f":"AZ466","v":{"v":0,"d":"$0"}},{"$f":"BA466","v":{"v":0,"d":"$0"}},{"$f":"BB466","v":{"v":4000,"d":"$4,000"}}]
[{"$nulls":47},"PAINTING",null,null,{"$f":"AY488","v":4000},{"$f":"AZ488","v":0},{"$f":"BA488","v":0},{"$f":"BB488","v":4000},{"$f":"BC488","v":4000}]
[null,"APPLIANCES",{"$nulls":45},{"$f":"$B$491","v":"APPLIANCES"},null,null,{"$f":"SUM(AY492:AY511)","v":0},{"$f":"SUM(AZ492:AZ511)","v":1650},{"$f":"SUM(BA492:BA511)","v":0},{"$f":"SUM(BB492:BB511)","v":1650},{"$f":"AQ491","v":0}]
[null,"Appliances, Bid/Allowance",{"$nulls":20},"ls",{"$nulls":10},{"$f":"T492*Y492","v":{"v":0,"d":"$0"}},null,null,{"$f":"T492*AB492","v":{"v":0,"d":"$0"}},null,null,{"$f":"T492*AE492","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH492:AP492)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH492:AP492)","v":{"v":0,"d":"$0"}},null,"APPLIANCES",null,null,{"$f":"AH492","v":0},{"$f":"AK492","v":0},{"$f":"AN492","v":0},{"$f":"SUM(AY492:BA492)","v":0},0]
[null,"Refrigerator, economy",{"$nulls":17},1,null,null,"ea",{"$nulls":4},{"v":800,"d":"800.00"},{"$nulls":5},{"$f":"T493*Y493","v":{"v":0,"d":"$0"}},null,null,{"v":800,"d":"$800"},null,null,{"v":0,"d":"$0"},null,null,{"v":800,"d":"$800"},null,null,{"v":800,"d":"$800"},null,"APPLIANCES",null,null,0,800,0,800,800]
[null,"Refrigerator, average",{"$nulls":20},"ea",{"$nulls":4},{"v":1100,"d":"1100.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Refrigerator, premium",{"$nulls":20},"ea",{"$nulls":4},{"v":2000,"d":"2000.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Range, economy",{"$nulls":17},1,null,null,"ea",{"$nulls":4},{"v":500,"d":"500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":500,"d":"$500"},null,null,{"v":0,"d":"$0"},null,null,{"v":500,"d":"$500"},null,null,{"v":500,"d":"$500"},null,"APPLIANCES",null,null,0,500,0,500,500]
[null,"Range, average",{"$nulls":20},"ea",{"$nulls":4},{"v":800,"d":"800.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Range, premium",{"$nulls":20},"ea",{"$nulls":4},{"v":1500,"d":"1500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Range hood, under cabinet",{"$nulls":20},"ea",{"$nulls":4},{"v":200,"d":"200.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Range hood, wall mounted",{"$nulls":20},"ea",{"$nulls":4},{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Range hood, island",{"$nulls":20},"ea",{"$nulls":4},{"v":500,"d":"500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Wall oven, single",{"$nulls":20},"ea",{"$nulls":4},{"v":700,"d":"700.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Wall oven double",{"$nulls":20},"ea",{"$nulls":4},{"v":1200,"d":"1200.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Dishwasher, economy",{"$nulls":17},1,null,null,"ea",{"$nulls":4},{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":350,"d":"$350"},null,null,{"v":0,"d":"$0"},null,null,{"v":350,"d":"$350"},null,null,{"v":350,"d":"$350"},null,"APPLIANCES",null,null,0,350,0,350,350]
[null,"Dishwasher, average",{"$nulls":20},"ea",{"$nulls":4},{"v":500,"d":"500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Dishwasher, premium",{"$nulls":20},"ea",{"$nulls":4},{"v":900,"d":"900.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Microwave, built-in",{"$nulls":20},"ea",{"$nulls":4},{"v":250,"d":"250.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Microwave, countertop",{"$nulls":20},"ea",{"$nulls":4},{"v":100,"d":"100.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[null,"Appliance Delivery",{"$nulls":20},"ea",{"$nulls":4},{"v":75,"d":"75.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",null,null,0,0,0,0,0]
[{"$nulls":47},"APPLIANCES",null,null,{"$f":"AY491","v":{"v":0,"d":"$0"}},{"$f":"AZ491","v":{"v":1650,"d":"$1,650"}},{"$f":"BA491","v":{"v":0,"d":"$0"}},{"$f":"BB491","v":{"v":1650,"d":"$1,650"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B491,\" \",\"TOTAL\")","v":"APPLIANCES TOTAL"},{"$f":"SUBTOTAL(9,AH491:AH512)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK491:AK512)","v":{"v":1650,"d":"$1,650"}},null,null,{"$f":"SUBTOTAL(9,AN491:AN512)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ491:AQ512)","v":{"v":1650,"d":"$1,650"}},null,null,{"$f":"SUM(AT491:AT501)","v":{"v":1300,"d":"$1,300"}},null,"APPLIANCES",null,null,{"$f":"AY491","v":0},{"$f":"AZ491","v":1650},{"$f":"BA491","v":0},{"$f":"BB491","v":1650},{"$f":"SUM(BC491:BC512)","v":1650}]
[{"$nulls":47},"APPLIANCES",null,null,{"$f":"AY491","v":{"v":0,"d":"$0"}},{"$f":"AZ491","v":{"v":1650,"d":"$1,650"}},{"$f":"BA491","v":{"v":0,"d":"$0"}},{"$f":"BB491","v":{"v":1650,"d":"$1,650"}}]
[{"$nulls":47},"APPLIANCES",null,null,{"$f":"AY513","v":0},{"$f":"AZ513","v":1650},{"$f":"BA513","v":0},{"$f":"BB513","v":1650},{"$f":"BC513","v":1650}]
[null,"PLUMBING",{"$nulls":45},{"$f":"$B$516","v":"PLUMBING"},null,null,{"$f":"SUM(AY517:AY536)","v":475},{"$f":"SUM(AZ517:AZ536)","v":835},{"$f":"SUM(BA517:BA536)","v":0},{"$f":"SUM(BB517:BB536)","v":1310},{"$f":"AQ516","v":0}]
[null,"Plumbing, bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T517*Y517","v":{"v":0,"d":"$0"}},null,null,{"$f":"T517*AB517","v":{"v":0,"d":"$0"}},null,null,{"$f":"T517*AE517","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH517:AP517)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH517:AP517)","v":{"v":0,"d":"$0"}},null,"PLUMBING",null,null,{"$f":"AH517","v":0},{"$f":"AK517","v":0},{"$f":"AN517","v":0},{"$f":"SUM(AY517:BA517)","v":0},0]
[null,"Miscellaneous Plumbing",{"$nulls":20},"ls",{"$nulls":10},{"$f":"T518*Y518","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Plumbing rough-in, per hour",{"$nulls":20},"hrs","hrs",{"v":65,"d":"65.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Concrete demo for below slab rough-in",{"$nulls":20},"sf","sf",{"v":10,"d":"10.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Plumbing finish work, per hour",{"$nulls":20},"hrs","hrs",{"v":65,"d":"65.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Replace gas hot water heater, 40 gallon",{"$nulls":17},1,null,null,"ea","ea",{"v":200,"d":"200.00"},null,null,{"v":350,"d":"350.00"},null,{"v":350,"d":"350.00"},{"$nulls":3},{"v":200,"d":"$200"},null,null,{"v":350,"d":"$350"},null,null,{"v":0,"d":"$0"},null,null,{"v":550,"d":"$550"},null,null,{"v":550,"d":"$550"},null,"PLUMBING",null,null,200,350,0,550,550]
[null,"Kitchen",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Kitchen faucet fixture",{"$nulls":17},1,null,null,"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":135,"d":"135.00"},{"$nulls":5},{"v":75,"d":"$75"},null,null,{"v":135,"d":"$135"},null,null,{"v":0,"d":"$0"},null,null,{"v":210,"d":"$210"},null,null,{"v":210,"d":"$210"},null,"PLUMBING",null,null,75,135,0,210,210]
[null,"Garbage disposal",{"$nulls":17},1,null,null,"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":100,"d":"100.00"},{"$nulls":5},{"v":50,"d":"$50"},null,null,{"v":100,"d":"$100"},null,null,{"v":0,"d":"$0"},null,null,{"v":150,"d":"$150"},null,null,{"v":150,"d":"$150"},null,"PLUMBING",null,null,50,100,0,150,150]
[null,"Hookup dishwasher",{"$nulls":20},"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":25,"d":"25.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Water supply line for refrigerator",{"$nulls":20},"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":25,"d":"25.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Bathrooms",{"$nulls":31},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Bathroom faucet fixture",{"$nulls":17},2,null,null,"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":125,"d":"125.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"v":150,"d":"$150"},null,null,{"v":250,"d":"$250"},null,null,{"v":0,"d":"$0"},null,null,{"v":400,"d":"$400"},null,null,{"v":400,"d":"$400"},null,"PLUMBING",null,null,150,250,0,400,400]
[null,"Fiberglass shower stall",{"$nulls":20},"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Fiberglass tub",{"$nulls":20},"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":185,"d":"185.00"},null,{"v":185,"d":"185.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Fiberglass tub/shower surround",{"$nulls":20},"ea","ea",{"v":200,"d":"200.00"},null,null,{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Showerhead/tub kit",{"$nulls":20},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":135,"d":"135.00"},null,{"v":135,"d":"135.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Toilets",{"$nulls":20},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":125,"d":"125.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Toilet seats",{"$nulls":20},"ea","ea",{"v":12,"d":"12.00"},null,null,{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[null,"Pedestal sink",{"$nulls":20},"ea","ea",{"v":100,"d":"100.00"},null,null,{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",null,null,0,0,0,0,0]
[{"$nulls":47},"PLUMBING",null,null,{"$f":"AY516","v":{"v":475,"d":"$475"}},{"$f":"AZ516","v":{"v":835,"d":"$835"}},{"$f":"BA516","v":{"v":0,"d":"$0"}},{"$f":"BB516","v":{"v":1310,"d":"$1,310"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B516,\" \",\"TOTAL\")","v":"PLUMBING TOTAL"},{"$f":"SUBTOTAL(9,AH516:AH537)","v":{"v":475,"d":"$475"}},null,null,{"$f":"SUBTOTAL(9,AK516:AK537)","v":{"v":835,"d":"$835"}},null,null,{"$f":"SUBTOTAL(9,AN516:AN537)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ516:AQ537)","v":{"v":1310,"d":"$1,310"}},null,null,{"$f":"SUM(AT516:AT536)","v":{"v":1310,"d":"$1,310"}},null,"PLUMBING",null,null,{"$f":"AY516","v":475},{"$f":"AZ516","v":835},{"$f":"BA516","v":0},{"$f":"BB516","v":1310},{"$f":"SUM(BC516:BC537)","v":1310}]
[{"$nulls":47},"PLUMBING",null,null,{"$f":"AY516","v":{"v":475,"d":"$475"}},{"$f":"AZ516","v":{"v":835,"d":"$835"}},{"$f":"BA516","v":{"v":0,"d":"$0"}},{"$f":"BB516","v":{"v":1310,"d":"$1,310"}}]
[{"$nulls":47},"PLUMBING",null,null,{"$f":"AY538","v":475},{"$f":"AZ538","v":835},{"$f":"BA538","v":0},{"$f":"BB538","v":1310},{"$f":"BC538","v":1310}]
[null,"HVAC",{"$nulls":45},{"$f":"$B$541","v":"HVAC"},null,null,{"$f":"SUM(AY542:AY561)","v":0},{"$f":"SUM(AZ542:AZ561)","v":0},{"$f":"SUM(BA542:BA561)","v":0},{"$f":"SUM(BB542:BB561)","v":0},{"$f":"AQ541","v":0}]
[null,"HVAC, bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T542*Y542","v":{"v":0,"d":"$0"}},null,null,{"$f":"T542*AB542","v":{"v":0,"d":"$0"}},null,null,{"$f":"T542*AE542","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH542:AP542)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH542:AP542)","v":{"v":0,"d":"$0"}},null,"HVAC",null,null,{"$f":"AH542","v":0},{"$f":"AK542","v":0},{"$f":"AN542","v":0},{"$f":"SUM(AY542:BA542)","v":0},0]
[null,"HVAC Rough-In, per hour",{"$nulls":20},"hrs","hrs",{"$nulls":6},{"v":65,"d":"65.00"},null,{"v":65,"d":"65.00"},{"$f":"T543*Y543","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"HVAC Finish Work, per hour",{"$nulls":20},"hrs",{"$nulls":7},{"v":65,"d":"65.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace gas fired forced air unit, 1000 sf, 60k btus",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":1650,"d":"1650.00"},null,{"v":1650,"d":"1650.00"},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace gas fired forced air unit, 2,000, 80k btus",{"$nulls":20},"ea",{"$nulls":7},{"v":2300,"d":"2300.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace gas fired forced air unit, 3,000, 100k btus",{"$nulls":20},"ea",{"$nulls":7},{"v":2750,"d":"2750.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace air conditioning unit, ~1,000 sf, 2 ton",{"$nulls":20},"ea",{"$nulls":7},{"v":1850,"d":"1850.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace air conditioning unit, ~2,000 sf, 3.5 ton",{"$nulls":20},"ea",{"$nulls":7},{"v":2850,"d":"2850.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace air conditioning unit, ~3,000sf, 5 ton",{"$nulls":20},"ea",{"$nulls":7},{"v":3250,"d":"3250.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Hotel type, hot/cold packaged unit",{"$nulls":20},"ea",{"$nulls":7},{"v":1200,"d":"1200.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Window mounted unit",{"$nulls":20},"ea",{"$nulls":7},{"v":400,"d":"400.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"HVAC equipment tune-up/service call",{"$nulls":20},"ea",{"$nulls":7},{"v":250,"d":"250.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Programmable thermostat",{"$nulls":20},"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":75,"d":"75.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Replace supply air grilles/returns",{"$nulls":20},"ea","ea",{"v":7.5,"d":"7.50"},null,null,{"v":15,"d":"15.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[null,"Clean ductwork",{"$nulls":20},"ls","ea",{"$nulls":6},{"v":250,"d":"250.00"},null,{"v":1850,"d":"1850.00"},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",null,null,0,0,0,0,0]
[{"$nulls":47},"HVAC",null,null,{"$f":"AY541","v":{"v":0,"d":"$0"}},{"$f":"AZ541","v":{"v":0,"d":"$0"}},{"$f":"BA541","v":{"v":0,"d":"$0"}},{"$f":"BB541","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B541,\" \",\"TOTAL\")","v":"HVAC TOTAL"},{"$f":"SUBTOTAL(9,AH541:AH562)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK541:AK562)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN541:AN562)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ541:AQ562)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT541:AT553)","v":{"v":0,"d":"$0"}},null,"HVAC",null,null,{"$f":"AY541","v":0},{"$f":"AZ541","v":0},{"$f":"BA541","v":0},{"$f":"BB541","v":0},{"$f":"SUM(BC541:BC562)","v":0}]
[{"$nulls":47},"HVAC",null,null,{"$f":"AY541","v":{"v":0,"d":"$0"}},{"$f":"AZ541","v":{"v":0,"d":"$0"}},{"$f":"BA541","v":{"v":0,"d":"$0"}},{"$f":"BB541","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"HVAC",null,null,{"$f":"AY563","v":0},{"$f":"AZ563","v":0},{"$f":"BA563","v":0},{"$f":"BB563","v":0},{"$f":"BC563","v":0}]
[null,"ELECTRICAL",{"$nulls":45},{"$f":"$B$566","v":"ELECTRICAL"},null,null,{"$f":"SUM(AY567:AY586)","v":0},{"$f":"SUM(AZ567:AZ586)","v":0},{"$f":"SUM(BA567:BA586)","v":0},{"$f":"SUM(BB567:BB586)","v":0},{"$f":"AQ566","v":0}]
[null,"Electrical, bid/allowance",{"$nulls":20},"ls","ls",{"$nulls":9},{"$f":"T567*Y567","v":{"v":0,"d":"$0"}},null,null,{"$f":"T567*AB567","v":{"v":0,"d":"$0"}},null,null,{"$f":"T567*AE567","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH567:AP567)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH567:AP567)","v":{"v":0,"d":"$0"}},null,"ELECTRICAL",null,null,{"$f":"AH567","v":0},{"$f":"AK567","v":0},{"$f":"AN567","v":0},{"$f":"SUM(AY567:BA567)","v":0},0]
[null,"Miscellaneous Electrical ",{"$nulls":31},{"$f":"T568*Y568","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Electrical Rough-in, per hour",{"$nulls":20},"hrs","hrs",{"$nulls":6},{"v":60,"d":"60.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"CATV Rough-in, per hour",{"$nulls":20},"hrs","hrs",{"$nulls":6},{"v":60,"d":"60.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Electrical Finish Work, per hour",{"$nulls":20},"hrs","hrs",{"$nulls":6},{"v":60,"d":"60.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Replace electrical panel, 100 AMP",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":975,"d":"975.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Replace electrical panel, 200 AMP",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":1250,"d":"1250.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Replace outlets, light switches",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":10,"d":"10.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Replace GFI outlets/ground back to panel",{"$nulls":20},"ea","ea",{"$nulls":6},{"v":75,"d":"75.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Exhaust Fan",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"},{"v":85,"d":"85.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Smoke detectors",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"},{"v":25,"d":"25.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Carbon monoxide detector",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Lighting",{"$nulls":21},"ea",{"$nulls":3},{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"},{"v":25,"d":"25.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Track/Pendent light",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Chandelier light fixture",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"},{"v":50,"d":"50.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Ceiling dome light",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":35,"d":"35.00"},null,{"v":35,"d":"35.00"},{"v":25,"d":"25.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Ceiling fan fixture",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":115,"d":"115.00"},null,{"v":115,"d":"115.00"},{"v":75,"d":"75.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Bathroom vanity light",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":85,"d":"85.00"},null,{"v":85,"d":"85.00"},{"v":50,"d":"50.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Can lighting",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":21.5,"d":"21.50"},null,{"v":21.5,"d":"21.50"},{"v":125,"d":"125.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[null,"Exterior light fixture",{"$nulls":20},"ea","ea",{"$nulls":3},{"v":75,"d":"75.00"},null,{"v":75,"d":"75.00"},{"v":50,"d":"50.00"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",null,null,0,0,0,0,0]
[{"$nulls":47},"ELECTRICAL",null,null,{"$f":"AY566","v":{"v":0,"d":"$0"}},{"$f":"AZ566","v":{"v":0,"d":"$0"}},{"$f":"BA566","v":{"v":0,"d":"$0"}},{"$f":"BB566","v":{"v":0,"d":"$0"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B566,\" \",\"TOTAL\")","v":"ELECTRICAL TOTAL"},{"$f":"SUBTOTAL(9,AH566:AH587)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AK566:AK587)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AN566:AN587)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ566:AQ587)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT576:AT586)","v":{"v":0,"d":"$0"}},null,"ELECTRICAL",null,null,{"$f":"AY566","v":0},{"$f":"AZ566","v":0},{"$f":"BA566","v":0},{"$f":"BB566","v":0},{"$f":"SUM(BC566:BC587)","v":0}]
[{"$nulls":47},"ELECTRICAL",null,null,{"$f":"AY566","v":{"v":0,"d":"$0"}},{"$f":"AZ566","v":{"v":0,"d":"$0"}},{"$f":"BA566","v":{"v":0,"d":"$0"}},{"$f":"BB566","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"ELECTRICAL",null,null,{"$f":"AY588","v":0},{"$f":"AZ588","v":0},{"$f":"BA588","v":0},{"$f":"BB588","v":0},{"$f":"BC588","v":0}]
[null,"MISCELLANEOUS",{"$nulls":45},{"$f":"$B$591","v":"MISCELLANEOUS"},null,null,{"$f":"SUM(AY592:AY611)","v":75},{"$f":"SUM(AZ592:AZ611)","v":120},{"$f":"SUM(BA592:BA611)","v":0},{"$f":"SUM(BB592:BB611)","v":195},{"$f":"AQ591","v":0}]
[null,"Bath accessories, towel bar, toilet disp, ea bathroom",{"$nulls":17},1,null,null,"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"$f":"T592*Y592","v":{"v":50,"d":"$50"}},null,null,{"$f":"T592*AB592","v":{"v":50,"d":"$50"}},null,null,{"$f":"T592*AE592","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AH592:AP592)","v":{"v":100,"d":"$100"}},null,null,{"$f":"SUM(AH592:AP592)","v":{"v":100,"d":"$100"}},null,"MISCELLANEOUS",null,null,{"$f":"AH592","v":50},{"$f":"AK592","v":50},{"$f":"AN592","v":0},{"$f":"SUM(AY592:BA592)","v":100},100]
[null,"Bathroom mirrors",{"$nulls":17},1,null,null,"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":70,"d":"70.00"},null,{"v":70,"d":"70.00"},{"$nulls":3},{"$f":"T593*Y593","v":{"v":25,"d":"$25"}},null,null,{"v":70,"d":"$70"},null,null,{"v":0,"d":"$0"},null,null,{"v":95,"d":"$95"},null,null,{"v":95,"d":"$95"},null,"MISCELLANEOUS",null,null,25,70,0,{"$f":"SUM(AY593:BA593)","v":95},95]
[null,"Window coverings, each window",{"$nulls":20},"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,0,0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,{"$f":"SUM(AY610:BA610)","v":0},0]
[{"$nulls":33},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",null,null,0,0,0,{"$f":"SUM(AY611:BA611)","v":0},0]
[{"$nulls":47},"MISCELLANEOUS",null,null,{"$f":"AY591","v":{"v":75,"d":"$75"}},{"$f":"AZ591","v":{"v":120,"d":"$120"}},{"$f":"BA591","v":{"v":0,"d":"$0"}},{"$f":"BB591","v":{"v":195,"d":"$195"}}]
[{"$nulls":32},{"$f":"CONCATENATE(B591,\" \",\"TOTAL\")","v":"MISCELLANEOUS TOTAL"},{"$f":"SUBTOTAL(9,AH591:AH612)","v":{"v":75,"d":"$75"}},null,null,{"$f":"SUBTOTAL(9,AK591:AK612)","v":{"v":120,"d":"$120"}},null,null,{"$f":"SUBTOTAL(9,AN591:AN612)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AQ591:AQ612)","v":{"v":195,"d":"$195"}},null,null,{"$f":"SUM(AT587:AT598)","v":{"v":195,"d":"$195"}},null,"MISCELLANEOUS",null,null,{"$f":"AY591","v":75},{"$f":"AZ591","v":120},{"$f":"BA591","v":0},{"$f":"BB591","v":195},{"$f":"SUM(BC591:BC612)","v":195}]
[{"$nulls":47},"MISCELLANEOUS",null,null,{"$f":"AY591","v":{"v":75,"d":"$75"}},{"$f":"AZ591","v":{"v":120,"d":"$120"}},{"$f":"BA591","v":{"v":0,"d":"$0"}},{"$f":"BB591","v":{"v":195,"d":"$195"}}]
[{"$nulls":47},{"$f":"AV616","v":{"v":0,"d":"$0"}},{"$f":"AW616","v":{"v":0,"d":"$0"}},{"$f":"AX616","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":33},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]
[{"$nulls":47},"Lists","Lists","Lists"]
[{"$nulls":47},"Units","Units","Units"]
[{"$nulls":47},"ls","ls","ls"]
[{"$nulls":47},"ea","ea","ea"]
[{"$nulls":47},"lf","lf","lf"]
[{"$nulls":47},"sf","sf","sf"]
[{"$nulls":47},"sy","sy","sy"]
[{"$nulls":47},"sq","sq","sq"]
[{"$nulls":47},"hrs","hrs","hrs"]
[{"$nulls":47},"wk","wk","wk"]
[{"$nulls":47},"mo","mo","mo"]
[{"$nulls":47},"sheet","sheet","sheet"]
[{"$nulls":47},"gall","gall","gall"]
[]
[]
[]
[]
[{"$nulls":40},"Next: Rental Analysis"]
[{"$nulls":57},"DIYED","SUBBED"]
[{"$nulls":56},{"$f":"N5","v":"GENERAL CONDITIONS"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"DEMOLITION",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"STRUCTURAL CONCRETE",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"CONCRETE & FLATWORK",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"MASONRY",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"SIDING",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"DECKING AND PATIOS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"ROOFING",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},{"$f":"Y5","v":"EXT. DOORS & WINDOWS"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"GARAGE DOORS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"LANDSCAPING",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"MISC. EXT. IMPROVEMENTS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"FRAMING & DRYWALL",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"CABINETS & COUNTERTOPS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"DOORS & TRIM",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"CARPET & RESILIENT",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},{"$f":"AJ5","v":"HARDWOOD FLOORING"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"TILING",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"PAINTING",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"APPLIANCES",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"PLUMBING",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"HVAC",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"ELECTRICAL",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},"MISCELLANEOUS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":57},{"$f":"SUM(BF637:BF660)","v":{"$error":"#REF!"}},{"$f":"SUM(BG637:BG660)","v":{"$error":"#REF!"}}]

{"sheet":"RENTAL CALC","index":20,"n_rows":568,"n_cols":177,"rows_kept":568,"merged":[[2,1,4,32],[2,34,4,64],[2,66,4,98],[5,7,11,26],[5,27,6,32],[5,34,6,64],[5,90,7,98],[7,27,11,32],[7,34,9,64],[8,66,12,72],[8,73,14,92],[10,34,11,64],[12,1,14,26],[12,27,14,32],[12,34,14,64],[13,66,14,72],[15,1,16,20],[15,21,16,26],[15,27,16,32],[15,34,16,43],[15,44,16,50],[15,51,16,57],[15,58,16,64],[15,66,17,98],[17,1,18,20],[17,21,18,26],[17,27,18,32],[17,34,18,43],[17,44,18,50],[17,51,18,57],[17,58,18,64],[18,66,19,74],[18,75,19,83],[18,84,19,98],[18,102,20,106],[19,1,20,20],[19,21,20,26],[19,27,20,32],[19,34,20,43],[19,44,20,50],[19,51,20,57],[19,58,20,64],[20,66,21,83],[20,84,25,86],[20,87,25,89],[20,90,25,92],[20,93,25,95],[20,96,25,98],[21,1,22,20],[21,21,22,26],[21,27,22,32],[21,34,22,43],[21,44,22,50],[21,51,22,57],[21,58,22,64],[22,66,25,74],[22,75,25,83],[23,1,24,20],[23,21,24,26],[23,27,24,32],[23,34,24,43],[23,44,24,50],[23,51,24,57],[23,58,24,64],[25,1,26,20],[25,21,26,26],[25,27,26,32],[26,34,28,64],[26,66,27,83],[26,84,31,86],[26,87,31,89],[26,90,31,92],[26,93,31,95],[26,96,31,98],[27,1,28,20],[27,21,28,26],[27,27,28,32],[28,66,31,74],[28,75,31,83],[28,103,30,111],[29,1,30,20],[29,21,30,26],[29,27,30,32],[29,34,35,64],[31,1,32,20],[31,21,32,26],[31,27,32,32],[32,66,33,83],[32,84,37,86],[32,87,37,89],[32,90,37,92],[33,1,34,20],[33,21,34,26],[33,27,34,32],[34,66,37,74],[34,75,37,83],[34,103,36,111],[35,1,36,20],[35,21,36,26],[35,27,36,32],[36,34,38,64],[37,1,38,20],[37,21,38,26],[37,27,38,32],[37,103,39,111],[38,66,39,83],[38,87,43,89],[38,90,43,92],[38,93,43,95],[38,96,43,98],[39,1,40,20],[39,21,40,26],[39,27,40,32],[39,34,45,64],[40,66,43,74],[40,75,43,83],[41,1,42,20],[41,21,42,26],[41,27,42,32],[43,1,44,20],[43,21,44,26],[43,27,44,32],[44,66,45,83],[44,84,49,86],[44,87,49,89],[44,90,49,92],[44,93,49,95],[44,96,49,98],[45,1,46,20],[45,21,46,26],[45,27,46,32],[46,34,48,64],[46,66,49,74],[46,75,49,83],[47,1,48,20],[47,21,48,26],[47,27,48,32],[49,1,50,20],[49,21,50,26],[49,27,50,32],[49,34,55,64],[50,66,51,83],[50,84,55,86],[50,87,55,89],[50,90,55,92],[50,93,55,95],[50,96,55,98],[51,1,52,20],[51,21,52,26],[51,27,52,32],[52,66,55,74],[52,75,55,83],[53,1,54,20],[53,21,54,26],[53,27,54,32],[55,1,56,20],[55,21,56,26],[55,27,56,32],[57,1,59,32],[57,34,59,64],[57,66,59,98],[60,1,64,6],[60,7,66,26],[60,27,61,32],[60,34,64,38],[60,39,66,58],[60,59,61,64],[62,27,66,32],[62,59,66,64],[65,1,66,6],[65,34,66,38],[68,1,70,32],[68,34,70,64],[68,66,70,98],[71,1,76,6],[71,7,78,26],[71,27,72,32],[71,34,76,38],[71,39,78,58],[71,59,72,64],[71,66,78,98],[73,27,78,32],[73,59,78,64],[77,1,78,6],[77,34,78,38],[132,115,132,132],[134,115,134,132],[135,115,135,132],[136,115,136,132],[137,115,137,132],[159,115,159,122],[159,123,159,127],[166,115,166,122],[166,123,166,127],[171,115,171,122],[171,123,171,127],[172,115,172,122],[173,115,173,122],[173,123,173,127],[176,120,176,121],[178,120,178,121],[179,120,179,121],[180,120,180,121],[181,120,181,121],[186,120,186,121],[192,120,192,121],[198,120,198,121],[198,129,198,131],[199,129,200,131],[201,115,201,121],[201,124,201,127],[201,129,201,131],[202,115,202,116],[202,119,202,120],[202,121,202,122],[202,123,203,123],[202,124,203,127],[202,129,203,131],[203,115,203,116],[203,119,203,120],[204,129,204,131],[205,129,206,131],[381,116,381,118],[381,119,381,121],[381,122,381,124],[381,125,381,127],[382,116,382,118],[382,119,382,121],[383,116,383,118],[383,119,383,121],[383,122,383,124],[383,125,383,127],[384,116,384,118],[384,119,384,121],[384,122,384,124],[384,125,384,127],[385,116,385,118],[385,119,385,121],[385,122,385,124],[385,125,385,127],[385,133,385,135],[386,116,386,118],[386,119,386,121],[386,122,386,124],[386,125,386,127],[386,133,386,135],[387,116,387,118],[387,119,387,121],[387,122,387,124],[387,125,387,127],[388,116,388,118],[388,119,388,121],[388,122,388,124],[388,125,388,127],[389,116,389,118],[389,119,389,121],[389,122,389,124],[389,125,389,127],[390,116,390,118],[390,119,390,121],[390,122,390,124],[390,125,390,127],[391,116,391,118],[391,119,391,121],[391,122,391,124],[391,125,391,127],[392,116,392,118],[392,119,392,121],[392,122,392,124],[392,125,392,127],[393,116,393,118],[393,119,393,121],[393,122,393,124],[393,125,393,127],[394,116,394,118],[394,119,394,121],[394,122,394,124],[394,125,394,127],[395,116,395,118],[395,119,395,121],[395,122,395,124],[395,125,395,127],[396,116,396,118],[396,119,396,121],[396,122,396,124],[396,125,396,127],[397,116,397,118],[397,119,397,121],[397,122,397,124],[397,125,397,127],[397,133,397,135],[398,116,398,118],[398,119,398,121],[398,122,398,124],[398,125,398,127],[398,133,398,135],[399,116,399,118],[399,119,399,121],[399,122,399,124],[399,125,399,127],[400,116,400,118],[400,119,400,121],[400,122,400,124],[400,125,400,127],[401,116,401,118],[401,119,401,121],[401,122,401,124],[401,125,401,127],[402,116,402,118],[402,119,402,121],[402,122,402,124],[402,125,402,127],[403,116,403,118],[403,119,403,121],[403,122,403,124],[403,125,403,127],[404,116,404,118],[404,119,404,121],[404,122,404,124],[404,125,404,127],[405,116,405,118],[405,119,405,121],[405,122,405,124],[405,125,405,127],[406,116,406,118],[406,119,406,121],[406,122,406,124],[406,125,406,127],[407,116,407,118],[407,119,407,121],[407,122,407,124],[407,125,407,127],[408,116,408,118],[408,119,408,121],[408,122,408,124],[408,125,408,127],[409,116,409,118],[409,119,409,121],[409,122,409,124],[409,125,409,127],[409,133,409,135],[410,116,410,118],[410,119,410,121],[410,122,410,124],[410,125,410,127],[410,133,410,135],[411,116,411,118],[411,119,411,121],[411,122,411,124],[411,125,411,127],[412,116,412,118],[412,119,412,121],[412,122,412,124],[412,125,412,127],[413,116,413,118],[413,119,413,121],[413,122,413,124],[413,125,413,127],[414,116,414,118],[414,119,414,121],[414,122,414,124],[414,125,414,127],[415,116,415,118],[415,119,415,121],[415,122,415,124],[415,125,415,127],[416,116,416,118],[416,119,416,121],[416,122,416,124],[416,125,416,127],[417,116,417,118],[417,119,417,121],[417,122,417,124],[417,125,417,127],[418,116,418,118],[418,119,418,121],[418,122,418,124],[418,125,418,127],[419,116,419,118],[419,119,419,121],[419,122,419,124],[419,125,419,127],[420,116,420,118],[420,119,420,121],[420,122,420,124],[420,125,420,127],[421,116,421,118],[421,119,421,121],[421,122,421,124],[421,125,421,127],[421,133,421,135],[422,116,422,118],[422,119,422,121],[422,122,422,124],[422,125,422,127],[422,133,422,135],[423,116,423,118],[423,119,423,121],[423,122,423,124],[423,125,423,127],[424,116,424,118],[424,119,424,121],[424,122,424,124],[424,125,424,127],[425,116,425,118],[425,119,425,121],[425,122,425,124],[425,125,425,127],[426,116,426,118],[426,119,426,121],[426,122,426,124],[426,125,426,127],[427,116,427,118],[427,119,427,121],[427,122,427,124],[427,125,427,127],[428,116,428,118],[428,119,428,121],[428,122,428,124],[428,125,428,127],[429,116,429,118],[429,119,429,121],[429,122,429,124],[429,125,429,127],[430,116,430,118],[430,119,430,121],[430,122,430,124],[430,125,430,127],[431,116,431,118],[431,119,431,121],[431,122,431,124],[431,125,431,127],[432,116,432,118],[432,119,432,121],[432,122,432,124],[432,125,432,127],[433,116,433,118],[433,119,433,121],[433,122,433,124],[433,125,433,127],[433,133,433,135],[434,116,434,118],[434,119,434,121],[434,122,434,124],[434,125,434,127],[434,133,434,135],[435,116,435,118],[435,119,435,121],[435,122,435,124],[435,125,435,127],[436,116,436,118],[436,119,436,121],[436,122,436,124],[436,125,436,127],[437,116,437,118],[437,119,437,121],[437,122,437,124],[437,125,437,127],[438,116,438,118],[438,119,438,121],[438,122,438,124],[438,125,438,127],[439,116,439,118],[439,119,439,121],[439,122,439,124],[439,125,439,127],[440,116,440,118],[440,119,440,121],[440,122,440,124],[440,125,440,127],[441,116,441,118],[441,119,441,121],[441,122,441,124],[441,125,441,127],[442,116,442,118],[442,119,442,121],[442,122,442,124],[442,125,442,127],[443,116,443,118],[443,119,443,121],[443,122,443,124],[443,125,443,127],[444,116,444,118],[444,119,444,121],[444,122,444,124],[444,125,444,127],[445,116,445,118],[445,119,445,121],[445,122,445,124],[445,125,445,127],[445,133,445,135],[446,116,446,118],[446,119,446,121],[446,122,446,124],[446,125,446,127],[446,133,446,135],[447,116,447,118],[447,119,447,121],[447,122,447,124],[447,125,447,127],[448,116,448,118],[448,119,448,121],[448,122,448,124],[448,125,448,127],[449,116,449,118],[449,119,449,121],[449,122,449,124],[449,125,449,127],[450,116,450,118],[450,119,450,121],[450,122,450,124],[450,125,450,127],[451,116,451,118],[451,119,451,121],[451,122,451,124],[451,125,451,127],[452,116,452,118],[452,119,452,121],[452,122,452,124],[452,125,452,127],[453,116,453,118],[453,119,453,121],[453,122,453,124],[453,125,453,127],[454,116,454,118],[454,119,454,121],[454,122,454,124],[454,125,454,127],[455,116,455,118],[455,119,455,121],[455,122,455,124],[455,125,455,127],[456,116,456,118],[456,119,456,121],[456,122,456,124],[456,125,456,127],[457,116,457,118],[457,119,457,121],[457,122,457,124],[457,125,457,127],[457,133,457,135],[458,116,458,118],[458,119,458,121],[458,122,458,124],[458,125,458,127],[458,133,458,135],[459,116,459,118],[459,119,459,121],[459,122,459,124],[459,125,459,127],[460,116,460,118],[460,119,460,121],[460,122,460,124],[460,125,460,127],[461,116,461,118],[461,119,461,121],[461,122,461,124],[461,125,461,127],[462,116,462,118],[462,119,462,121],[462,122,462,124],[462,125,462,127],[463,116,463,118],[463,119,463,121],[463,122,463,124],[463,125,463,127],[464,116,464,118],[464,119,464,121],[464,122,464,124],[464,125,464,127],[465,116,465,118],[465,119,465,121],[465,122,465,124],[465,125,465,127],[466,116,466,118],[466,119,466,121],[466,122,466,124],[466,125,466,127],[467,116,467,118],[467,119,467,121],[467,122,467,124],[467,125,467,127],[468,116,468,118],[468,119,468,121],[468,122,468,124],[468,125,468,127],[469,116,469,118],[469,119,469,121],[469,122,469,124],[469,125,469,127],[469,133,469,135],[470,116,470,118],[470,119,470,121],[470,122,470,124],[470,125,470,127],[470,133,470,135],[471,116,471,118],[471,119,471,121],[471,122,471,124],[471,125,471,127],[472,116,472,118],[472,119,472,121],[472,122,472,124],[472,125,472,127],[473,116,473,118],[473,119,473,121],[473,122,473,124],[473,125,473,127],[474,116,474,118],[474,119,474,121],[474,122,474,124],[474,125,474,127],[475,116,475,118],[475,119,475,121],[475,122,475,124],[475,125,475,127],[476,116,476,118],[476,119,476,121],[476,122,476,124],[476,125,476,127],[477,116,477,118],[477,119,477,121],[477,122,477,124],[477,125,477,127],[478,116,478,118],[478,119,478,121],[478,122,478,124],[478,125,478,127],[479,116,479,118],[479,119,479,121],[479,122,479,124],[479,125,479,127],[480,116,480,118],[480,119,480,121],[480,122,480,124],[480,125,480,127],[481,116,481,118],[481,119,481,121],[481,122,481,124],[481,125,481,127],[481,133,481,135],[482,116,482,118],[482,119,482,121],[482,122,482,124],[482,125,482,127],[482,133,482,135],[483,116,483,118],[483,119,483,121],[483,122,483,124],[483,125,483,127],[484,116,484,118],[484,119,484,121],[484,122,484,124],[484,125,484,127],[485,116,485,118],[485,119,485,121],[485,122,485,124],[485,125,485,127],[486,116,486,118],[486,119,486,121],[486,122,486,124],[486,125,486,127],[487,116,487,118],[487,119,487,121],[487,122,487,124],[487,125,487,127],[488,116,488,118],[488,119,488,121],[488,122,488,124],[488,125,488,127],[489,116,489,118],[489,119,489,121],[489,122,489,124],[489,125,489,127],[490,116,490,118],[490,119,490,121],[490,122,490,124],[490,125,490,127],[491,116,491,118],[491,119,491,121],[491,122,491,124],[491,125,491,127],[492,116,492,118],[492,119,492,121],[492,122,492,124],[492,125,492,127],[493,116,493,118],[493,119,493,121],[493,122,493,124],[493,125,493,127],[493,133,493,135],[494,116,494,118],[494,119,494,121],[494,122,494,124],[494,125,494,127],[494,133,494,135],[495,116,495,118],[495,119,495,121],[495,122,495,124],[495,125,495,127],[496,116,496,118],[496,119,496,121],[496,122,496,124],[496,125,496,127],[497,116,497,118],[497,119,497,121],[497,122,497,124],[497,125,497,127],[498,116,498,118],[498,119,498,121],[498,122,498,124],[498,125,498,127],[499,116,499,118],[499,119,499,121],[499,122,499,124],[499,125,499,127],[500,116,500,118],[500,119,500,121],[500,122,500,124],[500,125,500,127],[501,116,501,118],[501,119,501,121],[501,122,501,124],[501,125,501,127],[502,116,502,118],[502,119,502,121],[502,122,502,124],[502,125,502,127],[503,116,503,118],[503,119,503,121],[503,122,503,124],[503,125,503,127],[504,116,504,118],[504,119,504,121],[504,122,504,124],[504,125,504,127],[505,116,505,118],[505,119,505,121],[505,122,505,124],[505,125,505,127],[505,133,505,135],[506,116,506,118],[506,119,506,121],[506,122,506,124],[506,125,506,127],[506,133,506,135],[507,116,507,118],[507,119,507,121],[507,122,507,124],[507,125,507,127],[508,116,508,118],[508,119,508,121],[508,122,508,124],[508,125,508,127],[509,116,509,118],[509,119,509,121],[509,122,509,124],[509,125,509,127],[510,116,510,118],[510,119,510,121],[510,122,510,124],[510,125,510,127],[511,116,511,118],[511,119,511,121],[511,122,511,124],[511,125,511,127],[512,116,512,118],[512,119,512,121],[512,122,512,124],[512,125,512,127],[513,116,513,118],[513,119,513,121],[513,122,513,124],[513,125,513,127],[514,116,514,118],[514,119,514,121],[514,122,514,124],[514,125,514,127],[515,116,515,118],[515,119,515,121],[515,122,515,124],[515,125,515,127],[516,116,516,118],[516,119,516,121],[516,122,516,124],[516,125,516,127],[517,116,517,118],[517,119,517,121],[517,122,517,124],[517,125,517,127],[517,133,517,135],[518,116,518,118],[518,119,518,121],[518,122,518,124],[518,125,518,127],[518,133,518,135],[519,116,519,118],[519,119,519,121],[519,122,519,124],[519,125,519,127],[520,116,520,118],[520,119,520,121],[520,122,520,124],[520,125,520,127],[521,116,521,118],[521,119,521,121],[521,122,521,124],[521,125,521,127],[522,116,522,118],[522,119,522,121],[522,122,522,124],[522,125,522,127],[523,116,523,118],[523,119,523,121],[523,122,523,124],[523,125,523,127],[524,116,524,118],[524,119,524,121],[524,122,524,124],[524,125,524,127],[525,116,525,118],[525,119,525,121],[525,122,525,124],[525,125,525,127],[526,116,526,118],[526,119,526,121],[526,122,526,124],[526,125,526,127],[527,116,527,118],[527,119,527,121],[527,122,527,124],[527,125,527,127],[528,116,528,118],[528,119,528,121],[528,122,528,124],[528,125,528,127],[529,116,529,118],[529,119,529,121],[529,122,529,124],[529,125,529,127],[529,133,529,135],[530,116,530,118],[530,119,530,121],[530,122,530,124],[530,125,530,127],[530,133,530,135],[531,116,531,118],[531,119,531,121],[531,122,531,124],[531,125,531,127],[532,116,532,118],[532,119,532,121],[532,122,532,124],[532,125,532,127],[533,116,533,118],[533,119,533,121],[533,122,533,124],[533,125,533,127],[534,116,534,118],[534,119,534,121],[534,122,534,124],[534,125,534,127],[535,116,535,118],[535,119,535,121],[535,122,535,124],[535,125,535,127],[536,116,536,118],[536,119,536,121],[536,122,536,124],[536,125,536,127],[537,116,537,118],[537,119,537,121],[537,122,537,124],[537,125,537,127],[538,116,538,118],[538,119,538,121],[538,122,538,124],[538,125,538,127],[539,116,539,118],[539,119,539,121],[539,122,539,124],[539,125,539,127],[540,116,540,118],[540,119,540,121],[540,122,540,124],[540,125,540,127],[541,116,541,118],[541,119,541,121],[541,122,541,124],[541,125,541,127],[541,133,541,135],[542,116,542,118],[542,119,542,121],[542,122,542,124],[542,125,542,127],[542,133,542,135],[543,116,543,118],[543,119,543,121],[543,122,543,124],[543,125,543,127],[544,116,544,118],[544,119,544,121],[544,122,544,124],[544,125,544,127],[545,116,545,118],[545,119,545,121],[545,122,545,124],[545,125,545,127],[546,116,546,118],[546,119,546,121],[546,122,546,124],[546,125,546,127],[547,116,547,118],[547,119,547,121],[547,122,547,124],[547,125,547,127],[548,116,548,118],[548,119,548,121],[548,122,548,124],[548,125,548,127],[549,116,549,118],[549,119,549,121],[549,122,549,124],[549,125,549,127],[550,116,550,118],[550,119,550,121],[550,122,550,124],[550,125,550,127],[551,116,551,118],[551,119,551,121],[551,122,551,124],[551,125,551,127],[552,116,552,118],[552,119,552,121],[552,122,552,124],[552,125,552,127],[553,116,553,118],[553,119,553,121],[553,122,553,124],[553,125,553,127],[553,133,553,135],[554,116,554,118],[554,119,554,121],[554,122,554,124],[554,125,554,127],[554,133,554,135],[555,116,555,118],[555,119,555,121],[555,122,555,124],[555,125,555,127],[556,116,556,118],[556,119,556,121],[556,122,556,124],[556,125,556,127],[557,116,557,118],[557,119,557,121],[557,122,557,124],[557,125,557,127],[558,116,558,118],[558,119,558,121],[558,122,558,124],[558,125,558,127],[559,116,559,118],[559,119,559,121],[559,122,559,124],[559,125,559,127],[560,116,560,118],[560,119,560,121],[560,122,560,124],[560,125,560,127],[561,116,561,118],[561,119,561,121],[561,122,561,124],[561,125,561,127],[562,116,562,118],[562,119,562,121],[562,122,562,124],[562,125,562,127],[563,116,563,118],[563,119,563,121],[563,122,563,124],[563,125,563,127],[564,116,564,118],[564,119,564,121],[564,122,564,124],[564,125,564,127],[565,116,565,118],[565,119,565,121],[565,122,565,124],[565,125,565,127],[565,133,565,135],[566,116,566,118],[566,119,566,121],[566,122,566,124],[566,125,566,127],[566,133,566,135],[567,116,567,118],[567,119,567,121],[567,122,567,124],[567,125,567,127]],"merged_total":1882,"flags":["merged_cut"]}
[]
["Show Cash Flow"]
[null,"GROSS OPERATING INCOME - YEAR 1",{"$nulls":32},"FINANCING",{"$nulls":31},"LANDLORD'S PURCHASE PRICE BASED UPON CAP RATE"]
[{"$nulls":103},{"$f":"'RENTAL INFO SHEET'!AD36","v":{"v":0.08,"d":"8%"}}]
[{"$nulls":103},{"$f":"CZ4-0.03","v":{"v":0.05,"d":"5%"}},{"$f":"CZ4-0.02","v":{"v":0.06,"d":"6%"}},{"$f":"CZ4-0.01","v":{"v":0.07,"d":"7%"}},{"$f":"CZ4+0.01","v":{"v":0.09,"d":"9%"}},{"$f":"CZ4+0.02","v":{"v":0.1,"d":"10%"}},{"$f":"CZ4+0.03","v":{"v":0.11,"d":"11%"}}]
[{"$nulls":7},{"$f":"EL93","v":{"v":16560,"d":"$16,560"}},{"$nulls":19},"Monthly",{"$nulls":6},"Type of Loan",{"$nulls":53},{"v":0.05,"d":"5%"},{"v":0.15,"d":"15%"},{"$f":"CZ4","v":{"v":0.08,"d":"8%"}}]
[]
[{"$nulls":27},{"$f":"EK93","v":{"v":1380,"d":"$1,380"}},{"$nulls":6},{"$f":"IF(OR(DO119=\"All Cash\",DO119=\"\"),\"All Cash\",CONCATENATE(DO119,\" \",\"@\",\" \",DS119*100,\"%\",\" \",\"Interest\",\" \",\"w/\",\" \",DV119*100,\"%\",\" \",\"Down\"))","v":"30-Year Fixed @ 5.5% Interest w/ 20% Down"},{"$nulls":31},{"$f":"ARV*ED9","v":0}]
[{"$nulls":66},{"$f":"(CAP_RATE_VALUATION+RENTAL_ESTIMATE)/AFTER_REPAIR_VALUE_RENTAL","v":{"v":0.6821428571428572,"d":"68%"}},{"$nulls":6},{"$f":"NET_OPERATING_INCOME/CAP_RATE - RENTAL_ESTIMATE","v":{"v":107495,"d":"$107,495"}}]
[]
[{"$nulls":34},"Amount of Loan"]
[]
[null,"OPERATING EXPENSES - YEAR 1",{"$nulls":25},"Detailed",{"$nulls":6},{"$f":"IF(DO119=\"All Cash\",\"All Cash\",CONCATENATE(\"Loan Amount for\",\" \",T('RENTAL INFO SHEET'!AE96)))","v":"Loan Amount for Purchase + Repairs"}]
[{"$nulls":66},"of ARV"]
[]
[null,{"$f":"IF(AB13=\"50% Rule\",\"Expenses are calculated at 50% of Rental Income\",\"Fixed Rental Expenses\")","v":"Fixed Rental Expenses"},{"$nulls":19},{"$f":"IF(AB13=\"50% Rule\",\"\",\"per month\")","v":"per month"},{"$nulls":5},{"$f":"IF(AB13=\"50% Rule\",\"\",\"per year\")","v":"per year"},{"$nulls":6},"Financing Breakdown",{"$nulls":9},"Capital Required",{"$nulls":6},"Financed Amount",{"$nulls":6},"Cash Outlay",{"$nulls":7},"INVESTMENT CRITERIA TICKER"]
[]
[null,{"$f":"T(DL97)","v":"Property Taxes"},{"$nulls":19},{"$f":"EF97","v":{"v":166.66666666666666,"d":"$167"}},{"$nulls":5},{"$f":"EL97","v":{"v":2000,"d":"$2,000"}},{"$nulls":6},"Purchase of Property",{"$nulls":9},{"$f":"CAP_RATE_VALUATION","v":{"v":107495,"d":"$107,495"}},{"$nulls":6},{"$f":"IF(AI8=\"All Cash\",0,IF(AI13=\"Loan for Repair Cost Only\",0,CAP_RATE_VALUATION*(1-'RENTAL INFO SHEET'!AT101)))","v":{"v":85996,"d":"$85,996"}},{"$nulls":6},{"$f":"AS18-AZ18","v":{"v":21499,"d":"$21,499"}}]
[{"$nulls":66},"Desired Performance",{"$nulls":8},"Actual Performance",{"$nulls":8},"Performance Gauge"]
[null,{"$f":"T(DL98)","v":"Property Insurance"},{"$nulls":19},{"$f":"EF98","v":{"v":66.66666666666667,"d":"$67"}},{"$nulls":5},{"$f":"EL98","v":{"v":800,"d":"$800"}},{"$nulls":6},"Closing Costs",{"$nulls":9},{"$f":"'RENTAL INFO SHEET'!AK119","v":{"v":2865,"d":"$2,865"}},{"$nulls":6},{"v":0,"d":"$0"},{"$nulls":6},{"$f":"AS20-AZ20","v":{"v":2865,"d":"$2,865"}}]
[{"$nulls":66},"2% RULE TICKER",{"$nulls":17},{"$f":"IFERROR(IF(BX23>0,1,0),0)","v":1},null,null,{"$f":"IFERROR(IF(BX23>0.01,2,0),0)","v":2},null,null,{"$f":"IFERROR(IF(BX23>0.015,3,0),0)","v":0},null,null,{"$f":"IFERROR(IF(BX23>0.0175,4,0),0)","v":0},null,null,{"$f":"IFERROR(IF(BX23>0.0199,5,0),0)","v":0}]
[null,{"$f":"T(DL99)","v":"Cleaning and Maintenance:"},{"$nulls":19},{"$f":"EF99","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"EL99","v":{"v":0,"d":"$0"}},{"$nulls":6},"Rental Repair Costs",{"$nulls":9},{"$f":"RENTAL_ESTIMATE","v":{"v":11880,"d":"$11,880"}},{"$nulls":6},{"$f":"IF(AI13=\"All Cash\",0,IF(AI13=\"Loan for Purchase Price Only\",0,RENTAL_ESTIMATE*(1-'RENTAL INFO SHEET'!AT101)))","v":{"v":9504,"d":"$9,504"}},{"$nulls":6},{"$f":"AS22-AZ22","v":{"v":2376,"d":"$2,376"}}]
[{"$nulls":66},{"v":0.02,"d":"2%"},{"$nulls":8},{"$f":"AB8/CAP_RATE_VALUATION","v":{"v":0.012837806409600446,"d":"1.3%"}}]
[null,{"$f":"T(DL100)","v":"HOA Dues:"},{"$nulls":19},{"$f":"EF100","v":{"v":41.666666666666664,"d":"$42"}},{"$nulls":5},{"$f":"EL100","v":{"v":500,"d":"$500"}},{"$nulls":6},"Total",{"$nulls":9},{"$f":"SUM(AS18:AY23)","v":{"v":122240,"d":"$122,240"}},{"$nulls":6},{"$f":"SUM(AZ18:BF23)","v":{"v":95500,"d":"$95,500"}},{"$nulls":6},{"$f":"SUM(BG18:BM23)","v":{"v":26740,"d":"$26,740"}}]
[]
[null,{"$f":"T(DL101)","v":"Lawn and Groundskeeping:"},{"$nulls":19},{"$f":"EF101","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"EL101","v":{"v":0,"d":"$0"}}]
[{"$nulls":34},"TOTAL CAPITAL REQUIRED",{"$nulls":31},"50% EXPENSE RULE",{"$nulls":17},{"$f":"IFERROR(IF(BX29>0.2,1,0),0)","v":1},null,null,{"$f":"IFERROR(IF(BX29>0.3,2,0),0)","v":2},null,null,{"$f":"IFERROR(IF(BX29>0.39,3,0),0)","v":3},null,null,{"$f":"IFERROR(IF(BX29>0.45,4,0),0)","v":0},null,null,{"$f":"IFERROR(IF(BX29>0.4999,5,0),0)","v":0}]
[null,{"$f":"T(DL102)","v":"Auto and Travel:"},{"$nulls":19},{"$f":"EF102","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"EL102","v":{"v":0,"d":"$0"}}]
[{"$nulls":66},{"v":0.5,"d":"50%"},{"$nulls":8},{"$f":"B61","v":{"v":0.42330917874396135,"d":"42%"}},{"$nulls":27},{"$f":"(AFTER_REPAIR_VALUE_RENTAL*0.7)-AS22","v":{"v":110619.99999999999,"d":"$110,620"}}]
[null,{"$f":"T(DL103)","v":"Electrical Utilities:"},{"$nulls":19},{"$f":"EF103","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"EL103","v":{"v":0,"d":"$0"}},{"$nulls":6},{"$f":"AS24","v":{"v":122240,"d":"$122,240"}}]
[]
[null,{"$f":"T(DL104)","v":"Water Utilities:"},{"$nulls":19},{"$f":"EF104","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"EL104","v":{"v":0,"d":"$0"}}]
[{"$nulls":66},"CASH FLOW",{"$nulls":17},{"$f":"IFERROR(IF(BX35>BO35-150,1,0),0)","v":1},null,null,{"$f":"IFERROR(IF(BX35>BO35-100,2,0),0)","v":2},null,null,{"$f":"IFERROR(IF(BX35>BO35-50,3,0),0)","v":3},null,null,{"$f":"IFERROR(IF(BX35>BO35-1,4,0),0)","v":4},null,null,{"$f":"IFERROR(IF(BX35>BO35,5,0),0)","v":5}]
[null,{"$f":"T(DL105)","v":"Gas Utilities:"},{"$nulls":19},{"$f":"EF105","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"EL105","v":{"v":0,"d":"$0"}}]
[{"$nulls":66},{"$f":"IF('RENTAL INFO SHEET'!BD36=0,\"\",'RENTAL INFO SHEET'!BD36)","v":{"v":200,"d":"$200"}},{"$nulls":8},{"$f":"BH63","v":{"v":253.59483704694557,"d":"$254"}},{"$nulls":27},{"$f":"IF(AB13=\"50% Rule\",\"50% Rule\",\"\")","v":""}]
[null,{"$f":"T(DL106)","v":"Garbage:"},{"$nulls":19},{"$f":"EF106","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"EL106","v":{"v":0,"d":"$0"}}]
[{"$nulls":34},"TOTAL FINANCED AMOUNT"]
[null,{"$f":"T(DL107)","v":"Advertising:"},{"$nulls":19},{"$f":"EF107","v":{"v":20.833333333333332,"d":"$21"}},{"$nulls":5},{"$f":"EL107","v":{"v":250,"d":"$250"}},{"$nulls":75},{"$f":"IF(AB13=\"50% Rule\",\"Operating Expenses are being calculated at 50% of Rental Income\",\"\")","v":""}]
[{"$nulls":66},"CAP RATE",{"$nulls":17},{"$f":"IFERROR(IF(BX41>BO41-0.031,1,0),0)","v":1},null,null,{"$f":"IFERROR(IF(BX41>BO41-0.021,2,0),0)","v":2},null,null,{"$f":"IFERROR(IF(BX41>BO41-0.011,3,0),0)","v":3},null,null,{"$f":"IFERROR(IF(BX41>BO41-0.001,4,0),0)","v":4},null,null,{"$f":"IFERROR(IF(BX41>BO41+0.009,5,0),0)","v":0}]
[null,{"$f":"T(DL108)","v":"Accounting & Legal:"},{"$nulls":19},{"$f":"EF108","v":{"v":33.333333333333336,"d":"$33"}},{"$nulls":5},{"$f":"EL108","v":{"v":400,"d":"$400"}},{"$nulls":6},{"$f":"AZ24","v":{"v":95500,"d":"$95,500"}}]
[{"$nulls":66},{"$f":"IF('RENTAL INFO SHEET'!AD36=0,\"\",'RENTAL INFO SHEET'!AD36)","v":{"v":0.08,"d":"8%"}},{"$nulls":8},{"$f":"CAP_RATE","v":{"v":0.08,"d":"8%"}}]
[null,{"$f":"T(DL109)","v":"Other 1:"},{"$nulls":19},{"$f":"EF109","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"EL109","v":{"v":0,"d":"$0"}}]
[]
[null,{"$f":"T(DL110)","v":"Other 2:"},{"$nulls":19},{"$f":"EF110","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"EL110","v":{"v":0,"d":"$0"}}]
[{"$nulls":66},"COCR",{"$nulls":17},{"$f":"IFERROR(IF(BX47>BO47-0.031,1,0),0)","v":1},null,null,{"$f":"IFERROR(IF(BX47>BO47-0.021,2,0),0)","v":2},null,null,{"$f":"IFERROR(IF(BX47>BO47-0.011,3,0),0)","v":3},null,null,{"$f":"IFERROR(IF(BX47>BO47-0.001,4,0),0)","v":0},null,null,{"$f":"IFERROR(IF(BX47>BO47+0.009,5,0),0)","v":0}]
[null,"TOTAL FIXED RENTAL EXPENSES",{"$nulls":19},{"$f":"SUM(V18:Z44)","v":{"v":329.16666666666663,"d":"$329"}},{"$nulls":5},{"$f":"SUM(AB18:AF44)","v":{"v":3950,"d":"$3,950"}}]
[{"$nulls":34},"TOTAL CASH OUTLAY",{"$nulls":31},{"$f":"IF('RENTAL INFO SHEET'!AQ36=0,\"\",'RENTAL INFO SHEET'!AQ36)","v":{"v":0.12,"d":"12%"}},{"$nulls":8},{"$f":"AI61","v":{"v":0.11380471370842733,"d":"11%"}}]
[null,"Variable Rental Expenses",{"$nulls":19},"per month",{"$nulls":5},"per year"]
[]
[null,{"$f":"CONCATENATE(T(DL112),\" \",DZ112*100,\"%\")","v":"Property Management (%): 10%"},{"$nulls":19},{"$f":"EK112","v":{"v":150,"d":"$150"}},{"$nulls":5},{"$f":"EL112","v":{"v":1800,"d":"$1,800"}},{"$nulls":6},{"$f":"BG24","v":{"v":26740,"d":"$26,740"}}]
[{"$nulls":66},"IRR",{"$nulls":17},{"$f":"IFERROR(IF(BX53>BO53-0.031,1,0),0)","v":1},null,null,{"$f":"IFERROR(IF(BX53>BO53-0.021,2,0),0)","v":2},null,null,{"$f":"IFERROR(IF(BX53>BO53-0.011,3,0),0)","v":3},null,null,{"$f":"IFERROR(IF(BX53>BO53-0.001,4,0),0)","v":4},null,null,{"$f":"IFERROR(IF(BX53>BO53+0.009,5,0),0)","v":5}]
[null,{"$f":"CONCATENATE(T(DL113),\" \",DZ113*100,\"%\")","v":"Repairs (%): 2%"},{"$nulls":19},{"$f":"EK113","v":{"v":30,"d":"$30"}},{"$nulls":5},{"$f":"EL113","v":{"v":360,"d":"$360"}}]
[{"$nulls":66},{"$f":"IF('RENTAL INFO SHEET'!BS36=0,\"\",'RENTAL INFO SHEET'!BS36)","v":{"v":0.15,"d":"15%"}},{"$nulls":8},{"$f":"IRR","v":{"v":0.16662654167807145,"d":"17%"}}]
[null,{"$f":"CONCATENATE(T(DL114),\" \",DZ114*100,\"%\")","v":"Cap Ex (%): 5%"},{"$nulls":19},{"$f":"EK114","v":{"v":75,"d":"$75"}},{"$nulls":5},{"$f":"EL114","v":{"v":900,"d":"$900"}}]
[]
[null,"TOTAL VARIABLE RENTAL EXPENSES",{"$nulls":19},{"$f":"SUM(V50:AA54)","v":{"v":255,"d":"$255"}},{"$nulls":5},{"$f":"SUM(AB50:AG54)","v":{"v":3060,"d":"$3,060"}}]
[]
[null,"TOTAL OPERATING EXPENSES - YEAR 1",{"$nulls":32},"ANNUAL CASH FLOW - YEAR 1",{"$nulls":31},"WHOLESALER ASSIGNMENT FEE"]
[]
[]
[null,{"$f":"H61/H6","v":{"v":0.42330917874396135,"d":"42%"}},{"$nulls":5},{"$f":"IF(AB13=\"50% Rule\",(H6*0.5),(AB46+AB56))","v":{"v":7010,"d":"$7,010"}},{"$nulls":19},"Monthly",{"$nulls":6},{"$f":"AN61/AI50","v":{"v":0.11380471370842733,"d":"11%"}},{"$nulls":4},{"$f":"EL125","v":{"v":3043.1380445633467,"d":"$3,043"}},{"$nulls":19},"Monthly",{"$nulls":6},{"v":5000,"d":"$5,000"}]
[]
[{"$nulls":27},{"$f":"H61/12","v":{"v":584.1666666666666,"d":"$584"}},{"$nulls":31},{"$f":"AN61/12","v":{"v":253.59483704694557,"d":"$254"}}]
[]
[]
[null,"of Rent",{"$nulls":32},"CoCR"]
[]
[]
[null,"NET OPERATING INCOME - YEAR 1",{"$nulls":32},"TOTAL RETURN - YEAR 1",{"$nulls":31},"WHOLESALER MAXIMUM ALLOWABLE OFFER"]
[]
[]
[null,{"$f":"EM117","v":{"v":0.5305555555555556,"d":"53%"}},{"$nulls":5},{"$f":"EL117","v":{"v":9550,"d":"$9,550"}},{"$nulls":19},"Monthly",{"$nulls":6},{"$f":"EL136","v":{"v":0.161915051680276,"d":"16%"}},{"$nulls":4},{"$f":"EL135","v":{"v":4329.608481930581,"d":"$4,330"}},{"$nulls":19},"Monthly",{"$nulls":6},{"$f":"CAP_RATE_VALUATION-BO61","v":{"v":102495,"d":"$102,495"}}]
[]
[{"$nulls":27},{"$f":"EK117","v":{"v":795.8333333333334,"d":"$796"}},{"$nulls":31},{"$f":"AN72/12","v":{"v":360.80070682754837,"d":"$361"}}]
[]
[]
[]
[null,"of Rent",{"$nulls":32},"Total Return"]
[]
[{"$nulls":66},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]
[{"$nulls":17},"50% Rule"]
[{"$nulls":17},"Detailed",{"$nulls":122},"YEAR 01"]
[]
[{"$nulls":144},"02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30"]
[]
[]
[{"$nulls":115},"Revenues",{"$nulls":9},"Annual Revenue Increase",{"$nulls":5},{"$f":"'RENTAL INFO SHEET'!AR82","v":{"v":0.01,"d":"1.00%"}},{"$nulls":44},{"$f":"IF(A2=\"Show Dashboard\",1,0)","v":0}]
[{"$nulls":115},"Rental Income",{"$nulls":13},{"$f":"'RENTAL INFO SHEET'!AF43","v":{"v":1500,"d":"$1,500"}},null,"per month",{"$nulls":3},{"$f":"IF(EB88=\"per month\",DZ88,IF(EB88=\"per year\",(DZ88/12),IF(EB88=\"\",DZ88)))","v":{"v":1500,"d":"$1,500"}},null,{"$f":"EF88*12","v":{"v":18000,"d":"$18,000"}},null,null,{"$f":"EF88","v":{"v":1500,"d":"$1,500"}},{"$f":"EH88","v":{"v":18000,"d":"$18,000"}},{"$f":"IFERROR(EL88/$EL$89,\"\")","v":{"v":1,"d":"100.0%"}},null,{"$f":"EL88*(1+$EB$87)","v":{"v":18180,"d":"$18,180"}},{"$f":"EO88*(1+$EB$87)","v":{"v":18361.8,"d":"$18,362"}},{"v":18545.417999999998,"d":"$18,545"},{"v":18730.87218,"d":"$18,731"},{"v":18918.1809018,"d":"$18,918"},{"v":19107.362710817997,"d":"$19,107"},{"v":19298.436337926178,"d":"$19,298"},{"v":19491.42070130544,"d":"$19,491"},{"v":19686.334908318495,"d":"$19,686"},{"v":19883.19825740168,"d":"$19,883"},{"v":20082.0302399757,"d":"$20,082"},{"v":20282.850542375454,"d":"$20,283"},{"v":20485.679047799207,"d":"$20,486"},{"v":20690.5358382772,"d":"$20,691"},{"v":20897.441196659973,"d":"$20,897"},{"v":21106.415608626572,"d":"$21,106"},{"v":21317.479764712836,"d":"$21,317"},{"v":21530.654562359963,"d":"$21,531"},{"v":21745.961107983563,"d":"$21,746"},{"v":21963.4207190634,"d":"$21,963"},{"v":22183.054926254033,"d":"$22,183"},{"v":22404.885475516574,"d":"$22,405"},{"v":22628.93433027174,"d":"$22,629"},{"v":22855.223673574455,"d":"$22,855"},{"v":23083.7759103102,"d":"$23,084"},{"v":23314.613669413302,"d":"$23,315"},{"v":23547.759806107435,"d":"$23,548"},{"v":23783.23740416851,"d":"$23,783"},{"v":24021.069778210196,"d":"$24,021"},{"$nulls":3},"Rental Term"]
[{"$nulls":115},"Gross Scheduled Income",{"$nulls":19},{"$f":"SUM(EF88)","v":{"v":1500,"d":"$1,500"}},null,{"$f":"EF89*12","v":{"v":18000,"d":"$18,000"}},null,null,{"$f":"SUM(EK88:EK88)","v":{"v":1500,"d":"$1,500"}},{"$f":"SUM(EL88:EL88)","v":{"v":18000,"d":"$18,000"}},{"$f":"SUM(EM88:EM88)","v":{"v":1,"d":"100%"}},null,{"$f":"SUM(EO88:EO88)","v":{"v":18180,"d":"$18,180"}},{"v":18361.8,"d":"$18,362"},{"v":18545.417999999998,"d":"$18,545"},{"v":18730.87218,"d":"$18,731"},{"v":18918.1809018,"d":"$18,918"},{"v":19107.362710817997,"d":"$19,107"},{"v":19298.436337926178,"d":"$19,298"},{"v":19491.42070130544,"d":"$19,491"},{"v":19686.334908318495,"d":"$19,686"},{"v":19883.19825740168,"d":"$19,883"},{"v":20082.0302399757,"d":"$20,082"},{"v":20282.850542375454,"d":"$20,283"},{"v":20485.679047799207,"d":"$20,486"},{"v":20690.5358382772,"d":"$20,691"},{"v":20897.441196659973,"d":"$20,897"},{"v":21106.415608626572,"d":"$21,106"},{"v":21317.479764712836,"d":"$21,317"},{"v":21530.654562359963,"d":"$21,531"},{"v":21745.961107983563,"d":"$21,746"},{"v":21963.4207190634,"d":"$21,963"},{"v":22183.054926254033,"d":"$22,183"},{"v":22404.885475516574,"d":"$22,405"},{"v":22628.93433027174,"d":"$22,629"},{"v":22855.223673574455,"d":"$22,855"},{"v":23083.7759103102,"d":"$23,084"},{"v":23314.613669413302,"d":"$23,315"},{"v":23547.759806107435,"d":"$23,548"},{"v":23783.23740416851,"d":"$23,783"},{"v":24021.069778210196,"d":"$24,021"},{"$nulls":3},{"$f":"RENTAL_TERM * FU87","v":0}]
[{"$nulls":115},"Vacancy Loss Amount",{"$nulls":12},"Vacancy Loss",null,null,{"$f":"'RENTAL INFO SHEET'!AE75","v":{"v":0.08,"d":"8.0%"}},null,null,"Monthly",{"$nulls":5},{"$f":"EK89*-EB90","v":{"v":-120,"d":"-$120"}},{"$f":"EL89*-EB90","v":{"v":-1440,"d":"-$1,440"}},{"$f":"IFERROR(EL90/EL89,\"\")","v":{"v":-0.08,"d":"-8.0%"}},null,{"$f":"EO89*-$EB$90","v":{"v":-1454.4,"d":"-$1,454"}},{"v":-1468.944,"d":"-$1,469"},{"v":-1483.6334399999998,"d":"-$1,484"},{"v":-1498.4697744,"d":"-$1,498"},{"v":-1513.454472144,"d":"-$1,513"},{"v":-1528.5890168654398,"d":"-$1,529"},{"v":-1543.8749070340943,"d":"-$1,544"},{"v":-1559.3136561044353,"d":"-$1,559"},{"v":-1574.9067926654795,"d":"-$1,575"},{"v":-1590.6558605921346,"d":"-$1,591"},{"v":-1606.562419198056,"d":"-$1,607"},{"v":-1622.6280433900363,"d":"-$1,623"},{"v":-1638.8543238239365,"d":"-$1,639"},{"v":-1655.242867062176,"d":"-$1,655"},{"v":-1671.795295732798,"d":"-$1,672"},{"v":-1688.5132486901257,"d":"-$1,689"},{"v":-1705.398381177027,"d":"-$1,705"},{"v":-1722.4523649887972,"d":"-$1,722"},{"v":-1739.676888638685,"d":"-$1,740"},{"v":-1757.0736575250721,"d":"-$1,757"},{"v":-1774.6443941003226,"d":"-$1,775"},{"v":-1792.3908380413259,"d":"-$1,792"},{"v":-1810.314746421739,"d":"-$1,810"},{"v":-1828.4178938859566,"d":"-$1,828"},{"v":-1846.702072824816,"d":"-$1,847"},{"v":-1865.1690935530642,"d":"-$1,865"},{"v":-1883.8207844885949,"d":"-$1,884"},{"v":-1902.658992333481,"d":"-$1,903"},{"v":-1921.6855822568157,"d":"-$1,922"},{"$nulls":3},"50% Rule or Not"]
[{"$nulls":115},"Effective Rental Income",{"$nulls":24},{"$f":"EK89+EK90","v":{"v":1380,"d":"$1,380"}},{"$f":"EL89+EL90","v":{"v":16560,"d":"$16,560"}},{"$f":"IFERROR(EL91/EL89,\"\")","v":{"v":0.92,"d":"92%"}},null,{"$f":"EO89+EO90","v":{"v":16725.6,"d":"$16,726"}},{"v":16892.856,"d":"$16,893"},{"v":17061.784559999996,"d":"$17,062"},{"v":17232.402405599998,"d":"$17,232"},{"v":17404.726429656,"d":"$17,405"},{"v":17578.773693952557,"d":"$17,579"},{"v":17754.561430892085,"d":"$17,755"},{"v":17932.107045201006,"d":"$17,932"},{"v":18111.428115653016,"d":"$18,111"},{"v":18292.542396809546,"d":"$18,293"},{"v":18475.46782077764,"d":"$18,475"},{"v":18660.22249898542,"d":"$18,660"},{"v":18846.82472397527,"d":"$18,847"},{"v":19035.29297121502,"d":"$19,035"},{"v":19225.645900927175,"d":"$19,226"},{"v":19417.902359936445,"d":"$19,418"},{"v":19612.08138353581,"d":"$19,612"},{"v":19808.202197371167,"d":"$19,808"},{"v":20006.284219344878,"d":"$20,006"},{"v":20206.347061538327,"d":"$20,206"},{"v":20408.41053215371,"d":"$20,408"},{"v":20612.494637475247,"d":"$20,612"},{"v":20818.61958385,"d":"$20,819"},{"v":21026.8057796885,"d":"$21,027"},{"v":21237.073837485383,"d":"$21,237"},{"v":21449.444575860238,"d":"$21,449"},{"v":21663.93902161884,"d":"$21,664"},{"v":21880.57841183503,"d":"$21,881"},{"v":22099.384195953382,"d":"$22,099"},{"$nulls":3},{"$f":"EXPENSE_TYPE","v":"Detailed"}]
[{"$nulls":115},"Other Income",{"$nulls":13},{"$f":"'RENTAL INFO SHEET'!BA43","v":{"v":0,"d":"$0"}},null,"per month",{"$nulls":3},{"$f":"IF(EB92=\"per month\",DZ92,IF(EB92=\"per year\",(DZ92/12),IF(EB92=\"\",DZ92)))","v":{"v":0,"d":"$0"}},null,{"$f":"EF92*12","v":{"v":0,"d":"$0"}},null,null,{"$f":"EL92/12","v":{"v":0,"d":"$0"}},{"$f":"$EH$92","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(EL92/EL93,\"\")","v":{"v":0,"d":"0%"}},null,{"$f":"$EH$92","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},{"$f":"IF(FU91=\"50% Rule\",1,0)","v":0}]
[{"$nulls":115},"Gross Operating Income",{"$nulls":19},{"$f":"EF91+EF92","v":{"v":0,"d":"$0"}},null,{"$f":"EF93*12","v":{"v":0,"d":"$0"}},null,null,{"$f":"EK91+EK92","v":{"v":1380,"d":"$1,380"}},{"$f":"EL91+EL92","v":{"v":16560,"d":"$16,560"}},{"$f":"IFERROR(EL93/EL89,\"\")","v":{"v":0.92,"d":"92%"}},null,{"$f":"EO91+EO92","v":{"v":16725.6,"d":"$16,726"}},{"v":16892.856,"d":"$16,893"},{"v":17061.784559999996,"d":"$17,062"},{"v":17232.402405599998,"d":"$17,232"},{"v":17404.726429656,"d":"$17,405"},{"v":17578.773693952557,"d":"$17,579"},{"v":17754.561430892085,"d":"$17,755"},{"v":17932.107045201006,"d":"$17,932"},{"v":18111.428115653016,"d":"$18,111"},{"v":18292.542396809546,"d":"$18,293"},{"v":18475.46782077764,"d":"$18,475"},{"v":18660.22249898542,"d":"$18,660"},{"v":18846.82472397527,"d":"$18,847"},{"v":19035.29297121502,"d":"$19,035"},{"v":19225.645900927175,"d":"$19,226"},{"v":19417.902359936445,"d":"$19,418"},{"v":19612.08138353581,"d":"$19,612"},{"v":19808.202197371167,"d":"$19,808"},{"v":20006.284219344878,"d":"$20,006"},{"v":20206.347061538327,"d":"$20,206"},{"v":20408.41053215371,"d":"$20,408"},{"v":20612.494637475247,"d":"$20,612"},{"v":20818.61958385,"d":"$20,819"},{"v":21026.8057796885,"d":"$21,027"},{"v":21237.073837485383,"d":"$21,237"},{"v":21449.444575860238,"d":"$21,449"},{"v":21663.93902161884,"d":"$21,664"},{"v":21880.57841183503,"d":"$21,881"},{"v":22099.384195953382,"d":"$22,099"},{"$nulls":3},{"$f":"IF(FU92=1,\"50% Rule\",\"\")","v":""}]
[{"$nulls":176},{"$f":"IF(FU92=1,\"Operating Expenses are being calculated at 50% of Rental Income\",\"\")","v":""}]
[{"$nulls":115},"Operating Expenses",{"$nulls":6},{"$f":"IF(RENTAL_EXPENSE_TYPE=\"50% Rule\",\"\",\"Annual Operating Expense Increase\")","v":""},{"$nulls":8},{"$f":"'RENTAL INFO SHEET'!BF82","v":{"v":0.01,"d":"1.00%"}},{"$nulls":12},{"$f":"$EB$95","v":{"v":0.01,"d":"1.00%"}},{"$f":"$EB$95","v":{"v":0.01,"d":"1.00%"}},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"}]
[{"$nulls":115},"Fixed Expenses:",{"$nulls":13},{"$f":"SUM(DZ97:DZ110)","v":{"v":3950,"d":"$3,950"}}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!X52:AE54)","v":"Property Taxes"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!AF52)","v":{"v":2000,"d":"$2,000"}},null,{"$f":"T('RENTAL INFO SHEET'!AP52:AV54)","v":"per year"},{"$nulls":3},{"$f":"IF(EB97=\"per month\",DZ97,IF(EB97=\"per year\",(DZ97/12),IF(EB97=\"\",DZ97)))","v":{"v":166.66666666666666,"d":"$167"}},null,{"$f":"EF97*12","v":{"v":2000,"d":"$2,000"}},null,null,{"$f":"EL97/12","v":{"v":166.66666666666666,"d":"$167"}},{"$f":"EH97","v":{"v":2000,"d":"$2,000"}},{"$f":"IFERROR(EL97/$EL$89,\"\")","v":{"v":0.1111111111111111,"d":"11%"}},null,{"$f":"EL97*(1+EO$95)","v":{"v":2020,"d":"$2,020"}},{"$f":"EO97*(1+EP$95)","v":{"v":2040.2,"d":"$2,040"}},{"v":2060.602,"d":"$2,061"},{"v":2081.20802,"d":"$2,081"},{"v":2102.0201002,"d":"$2,102"},{"v":2123.0403012019997,"d":"$2,123"},{"v":2144.2707042140196,"d":"$2,144"},{"v":2165.71341125616,"d":"$2,166"},{"v":2187.3705453687217,"d":"$2,187"},{"v":2209.244250822409,"d":"$2,209"},{"v":2231.336693330633,"d":"$2,231"},{"v":2253.6500602639394,"d":"$2,254"},{"v":2276.186560866579,"d":"$2,276"},{"v":2298.9484264752446,"d":"$2,299"},{"v":2321.937910739997,"d":"$2,322"},{"v":2345.157289847397,"d":"$2,345"},{"v":2368.6088627458707,"d":"$2,369"},{"$f":"FE97*(1+FF$95)","v":{"v":2392.2949513733292,"d":"$2,392"}},{"v":2416.2179008870626,"d":"$2,416"},{"v":2440.3800798959332,"d":"$2,440"},{"v":2464.7838806948926,"d":"$2,465"},{"v":2489.4317195018416,"d":"$2,489"},{"v":2514.3260366968602,"d":"$2,514"},{"v":2539.469297063829,"d":"$2,539"},{"v":2564.8639900344674,"d":"$2,565"},{"v":2590.512629934812,"d":"$2,591"},{"v":2616.41775623416,"d":"$2,616"},{"v":2642.5819337965017,"d":"$2,643"},{"v":2669.007753134467,"d":"$2,669"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!AY52:BF54)","v":"Property Insurance"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!BG52)","v":{"v":800,"d":"$800"}},null,{"$f":"T('RENTAL INFO SHEET'!BQ52:BW54)","v":"per year"},{"$nulls":3},{"$f":"IF(EB98=\"per month\",DZ98,IF(EB98=\"per year\",(DZ98/12),IF(EB98=\"\",DZ98)))","v":{"v":66.66666666666667,"d":"$67"}},null,{"$f":"EF98*12","v":{"v":800,"d":"$800"}},null,null,{"$f":"EL98/12","v":{"v":66.66666666666667,"d":"$67"}},{"v":800,"d":"$800"},{"$f":"IFERROR(EL98/$EL$89,\"\")","v":{"v":0.044444444444444446,"d":"4%"}},null,{"v":808,"d":"$808"},{"v":816.08,"d":"$816"},{"v":824.2408,"d":"$824"},{"v":832.483208,"d":"$832"},{"v":840.80804008,"d":"$841"},{"v":849.2161204808,"d":"$849"},{"v":857.708281685608,"d":"$858"},{"v":866.2853645024641,"d":"$866"},{"v":874.9482181474887,"d":"$875"},{"v":883.6977003289636,"d":"$884"},{"v":892.5346773322533,"d":"$893"},{"v":901.4600241055758,"d":"$901"},{"v":910.4746243466316,"d":"$910"},{"v":919.5793705900979,"d":"$920"},{"v":928.7751642959989,"d":"$929"},{"v":938.0629159389589,"d":"$938"},{"v":947.4435450983485,"d":"$947"},{"v":956.917980549332,"d":"$957"},{"v":966.4871603548254,"d":"$966"},{"v":976.1520319583736,"d":"$976"},{"v":985.9135522779574,"d":"$986"},{"v":995.772687800737,"d":"$996"},{"v":1005.7304146787444,"d":"$1,006"},{"v":1015.7877188255319,"d":"$1,016"},{"v":1025.9455960137873,"d":"$1,026"},{"v":1036.2050519739253,"d":"$1,036"},{"v":1046.5671024936646,"d":"$1,047"},{"v":1057.0327735186013,"d":"$1,057"},{"v":1067.6031012537874,"d":"$1,068"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!X55:AE57)","v":"Cleaning and Maintenance:"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!AF55)","v":{"v":0,"d":"$0"}},null,{"$f":"T('RENTAL INFO SHEET'!AP55:AV57)","v":"per month"},{"$nulls":3},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0%"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!AY55:BF57)","v":"HOA Dues:"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!BG55)","v":{"v":500,"d":"$500"}},null,{"$f":"T('RENTAL INFO SHEET'!BQ55:BW57)","v":"per year"},{"$nulls":3},{"v":41.666666666666664,"d":"$42"},null,{"v":500,"d":"$500"},null,null,{"v":41.666666666666664,"d":"$42"},{"v":500,"d":"$500"},{"v":0.027777777777777776,"d":"3%"},null,{"v":505,"d":"$505"},{"v":510.05,"d":"$510"},{"v":515.1505,"d":"$515"},{"v":520.302005,"d":"$520"},{"v":525.50502505,"d":"$526"},{"v":530.7600753004999,"d":"$531"},{"v":536.0676760535049,"d":"$536"},{"v":541.42835281404,"d":"$541"},{"v":546.8426363421804,"d":"$547"},{"v":552.3110627056022,"d":"$552"},{"v":557.8341733326582,"d":"$558"},{"v":563.4125150659848,"d":"$563"},{"v":569.0466402166447,"d":"$569"},{"v":574.7371066188111,"d":"$575"},{"v":580.4844776849992,"d":"$580"},{"v":586.2893224618492,"d":"$586"},{"v":592.1522156864677,"d":"$592"},{"v":598.0737378433323,"d":"$598"},{"v":604.0544752217656,"d":"$604"},{"v":610.0950199739833,"d":"$610"},{"v":616.1959701737231,"d":"$616"},{"v":622.3579298754604,"d":"$622"},{"v":628.5815091742151,"d":"$629"},{"v":634.8673242659572,"d":"$635"},{"v":641.2159975086169,"d":"$641"},{"v":647.628157483703,"d":"$648"},{"v":654.10443905854,"d":"$654"},{"v":660.6454834491254,"d":"$661"},{"v":667.2519382836167,"d":"$667"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!X58:AE60)","v":"Lawn and Groundskeeping:"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!AF58)","v":{"v":0,"d":"$0"}},null,{"$f":"T('RENTAL INFO SHEET'!AP58:AV60)","v":"per month"},{"$nulls":3},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0%"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!AY58:BF60)","v":"Auto and Travel:"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!BG58)","v":{"v":0,"d":"$0"}},null,{"$f":"T('RENTAL INFO SHEET'!BQ58:BW60)","v":"per month"},{"$nulls":3},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0%"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!X61:AE63)","v":"Electrical Utilities:"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!AF61)","v":{"v":0,"d":"$0"}},null,{"$f":"T('RENTAL INFO SHEET'!AP61:AV63)","v":"per month"},{"$nulls":3},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0%"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!AY61:BF63)","v":"Water Utilities:"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!BG61)","v":{"v":0,"d":"$0"}},null,{"$f":"T('RENTAL INFO SHEET'!BQ61:BW63)","v":"per month"},{"$nulls":3},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0%"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!X64:AE66)","v":"Gas Utilities:"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!AF64)","v":{"v":0,"d":"$0"}},null,{"$f":"T('RENTAL INFO SHEET'!AP64:AV66)","v":"per month"},{"$nulls":3},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0%"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!AY64:BF66)","v":"Garbage:"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!BG64)","v":{"v":0,"d":"$0"}},null,{"$f":"T('RENTAL INFO SHEET'!BQ64:BW66)","v":"per month"},{"$nulls":3},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0%"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!X67:AE69)","v":"Advertising:"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!AF67)","v":{"v":250,"d":"$250"}},null,{"$f":"T('RENTAL INFO SHEET'!AP67:AV69)","v":"per year"},{"$nulls":3},{"v":20.833333333333332,"d":"$21"},null,{"v":250,"d":"$250"},null,null,{"v":20.833333333333332,"d":"$21"},{"v":250,"d":"$250"},{"v":0.013888888888888888,"d":"1%"},null,{"v":252.5,"d":"$253"},{"v":255.025,"d":"$255"},{"v":257.57525,"d":"$258"},{"v":260.1510025,"d":"$260"},{"v":262.752512525,"d":"$263"},{"v":265.38003765024996,"d":"$265"},{"v":268.03383802675245,"d":"$268"},{"v":270.71417640702,"d":"$271"},{"v":273.4213181710902,"d":"$273"},{"v":276.1555313528011,"d":"$276"},{"v":278.9170866663291,"d":"$279"},{"v":281.7062575329924,"d":"$282"},{"v":284.52332010832237,"d":"$285"},{"v":287.36855330940557,"d":"$287"},{"v":290.2422388424996,"d":"$290"},{"v":293.1446612309246,"d":"$293"},{"v":296.07610784323384,"d":"$296"},{"v":299.03686892166616,"d":"$299"},{"v":302.0272376108828,"d":"$302"},{"v":305.04750998699166,"d":"$305"},{"v":308.09798508686157,"d":"$308"},{"v":311.1789649377302,"d":"$311"},{"v":314.29075458710753,"d":"$314"},{"v":317.4336621329786,"d":"$317"},{"v":320.6079987543084,"d":"$321"},{"v":323.8140787418515,"d":"$324"},{"v":327.05221952927,"d":"$327"},{"v":330.3227417245627,"d":"$330"},{"v":333.62596914180835,"d":"$334"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!AY67:BF69)","v":"Accounting & Legal:"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!BG67)","v":{"v":400,"d":"$400"}},null,{"$f":"T('RENTAL INFO SHEET'!BQ67:BW69)","v":"per year"},{"$nulls":3},{"v":33.333333333333336,"d":"$33"},null,{"v":400,"d":"$400"},null,null,{"v":33.333333333333336,"d":"$33"},{"v":400,"d":"$400"},{"v":0.022222222222222223,"d":"2%"},null,{"v":404,"d":"$404"},{"v":408.04,"d":"$408"},{"v":412.1204,"d":"$412"},{"v":416.241604,"d":"$416"},{"v":420.40402004,"d":"$420"},{"v":424.6080602404,"d":"$425"},{"v":428.854140842804,"d":"$429"},{"v":433.14268225123203,"d":"$433"},{"v":437.47410907374433,"d":"$437"},{"v":441.8488501644818,"d":"$442"},{"v":446.26733866612665,"d":"$446"},{"v":450.7300120527879,"d":"$451"},{"v":455.2373121733158,"d":"$455"},{"v":459.78968529504897,"d":"$460"},{"v":464.38758214799947,"d":"$464"},{"v":469.03145796947945,"d":"$469"},{"v":473.72177254917426,"d":"$474"},{"v":478.458990274666,"d":"$478"},{"v":483.2435801774127,"d":"$483"},{"v":488.0760159791868,"d":"$488"},{"v":492.9567761389787,"d":"$493"},{"v":497.8863439003685,"d":"$498"},{"v":502.8652073393722,"d":"$503"},{"v":507.89385941276595,"d":"$508"},{"v":512.9727980068936,"d":"$513"},{"v":518.1025259869626,"d":"$518"},{"v":523.2835512468323,"d":"$523"},{"v":528.5163867593006,"d":"$529"},{"v":533.8015506268937,"d":"$534"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!X70:AE72)","v":"Other 1:"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!AF70)","v":{"v":0,"d":"$0"}},null,{"$f":"T('RENTAL INFO SHEET'!AP70:AV72)","v":"per year"},{"$nulls":3},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0%"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!AY70:BF72)","v":"Other 2:"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!BG70)","v":{"v":0,"d":"$0"}},null,{"$f":"T('RENTAL INFO SHEET'!BQ70:BW72)","v":"per year"},{"$nulls":3},{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0%"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":115},"Variable Expenses:",{"$nulls":13},{"$f":"SUM(DZ112:DZ114)","v":{"v":0.17,"d":"$0"}}]
[{"$nulls":115},"Property Management (%):",{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!AS75)","v":{"v":0.1,"d":"10.0%"}},null,"% of Income",{"$nulls":3},{"$f":"DZ112*EF88","v":{"v":150,"d":"$150"}},null,{"$f":"EF112*12","v":{"v":1800,"d":"$1,800"}},null,null,{"$f":"EL112/12","v":{"v":150,"d":"$150"}},{"$f":"EH112","v":{"v":1800,"d":"$1,800"}},{"$f":"IFERROR(EL112/$EL$89,\"\")","v":{"v":0.1,"d":"10%"}},null,{"$f":"EL112*(1+EO$95)","v":{"v":1818,"d":"$1,818"}},{"$f":"EO112*(1+EP$95)","v":{"v":1836.18,"d":"$1,836"}},{"v":1854.5418000000002,"d":"$1,855"},{"v":1873.0872180000001,"d":"$1,873"},{"v":1891.8180901800001,"d":"$1,892"},{"v":1910.7362710818002,"d":"$1,911"},{"v":1929.8436337926182,"d":"$1,930"},{"v":1949.1420701305444,"d":"$1,949"},{"v":1968.63349083185,"d":"$1,969"},{"v":1988.3198257401684,"d":"$1,988"},{"v":2008.2030239975702,"d":"$2,008"},{"v":2028.2850542375459,"d":"$2,028"},{"v":2048.5679047799213,"d":"$2,049"},{"v":2069.0535838277206,"d":"$2,069"},{"v":2089.744119665998,"d":"$2,090"},{"v":2110.641560862658,"d":"$2,111"},{"v":2131.747976471285,"d":"$2,132"},{"$f":"FE112*(1+FF$95)","v":{"v":2153.0654562359978,"d":"$2,153"}},{"v":2174.5961107983576,"d":"$2,175"},{"v":2196.342071906341,"d":"$2,196"},{"v":2218.3054926254044,"d":"$2,218"},{"v":2240.4885475516585,"d":"$2,240"},{"v":2262.893433027175,"d":"$2,263"},{"v":2285.522367357447,"d":"$2,286"},{"v":2308.3775910310214,"d":"$2,308"},{"v":2331.4613669413316,"d":"$2,331"},{"v":2354.7759806107447,"d":"$2,355"},{"v":2378.323740416852,"d":"$2,378"},{"v":2402.106977821021,"d":"$2,402"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!AZ75:BE77)","v":"Repairs (%):"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!BF75)","v":{"v":0.02,"d":"2.0%"}},null,"% of Income",{"$nulls":3},{"$f":"DZ113*EF88","v":{"v":30,"d":"$30"}},null,{"v":360,"d":"$360"},null,null,{"v":30,"d":"$30"},{"v":360,"d":"$360"},{"v":0.02,"d":"2%"},null,{"$f":"EL113*(1+EO$95)","v":{"v":363.6,"d":"$364"}},{"v":367.23600000000005,"d":"$367"},{"v":370.9083600000001,"d":"$371"},{"v":374.61744360000006,"d":"$375"},{"v":378.36361803600005,"d":"$378"},{"v":382.14725421636007,"d":"$382"},{"v":385.96872675852364,"d":"$386"},{"v":389.8284140261089,"d":"$390"},{"v":393.72669816636994,"d":"$394"},{"v":397.66396514803364,"d":"$398"},{"v":401.640604799514,"d":"$402"},{"v":405.6570108475091,"d":"$406"},{"v":409.71358095598424,"d":"$410"},{"v":413.8107167655441,"d":"$414"},{"v":417.94882393319955,"d":"$418"},{"v":422.12831217253154,"d":"$422"},{"v":426.34959529425686,"d":"$426"},{"v":430.6130912471994,"d":"$431"},{"v":434.9192221596714,"d":"$435"},{"v":439.2684143812681,"d":"$439"},{"v":443.6610985250808,"d":"$444"},{"v":448.0977095103316,"d":"$448"},{"v":452.5786866054349,"d":"$453"},{"v":457.10447347148926,"d":"$457"},{"v":461.6755182062042,"d":"$462"},{"v":466.2922733882662,"d":"$466"},{"v":470.9551961221489,"d":"$471"},{"v":475.6647480833704,"d":"$476"},{"v":480.4213955642041,"d":"$480"}]
[{"$nulls":115},{"$f":"T('RENTAL INFO SHEET'!BM75:BR77)","v":"Cap Ex (%):"},{"$nulls":13},{"$f":"IF(AB13=\"50% Rule\",0,'RENTAL INFO SHEET'!BS75)","v":{"v":0.05,"d":"5.0%"}},null,"% of Income",{"$nulls":3},{"$f":"DZ114*EF88","v":{"v":75,"d":"$75"}},null,{"v":900,"d":"$900"},null,null,{"v":75,"d":"$75"},{"v":900,"d":"$900"},{"v":0.05,"d":"5%"},null,{"$f":"EL114*(1+EO$95)","v":{"v":909,"d":"$909"}},{"v":918.09,"d":"$918"},{"v":927.2709000000001,"d":"$927"},{"v":936.5436090000001,"d":"$937"},{"v":945.9090450900001,"d":"$946"},{"v":955.3681355409001,"d":"$955"},{"v":964.9218168963091,"d":"$965"},{"v":974.5710350652722,"d":"$975"},{"v":984.316745415925,"d":"$984"},{"v":994.1599128700842,"d":"$994"},{"v":1004.1015119987851,"d":"$1,004"},{"v":1014.1425271187729,"d":"$1,014"},{"v":1024.2839523899606,"d":"$1,024"},{"v":1034.5267919138603,"d":"$1,035"},{"v":1044.872059832999,"d":"$1,045"},{"v":1055.320780431329,"d":"$1,055"},{"v":1065.8739882356424,"d":"$1,066"},{"v":1076.5327281179989,"d":"$1,077"},{"v":1087.2980553991788,"d":"$1,087"},{"v":1098.1710359531705,"d":"$1,098"},{"v":1109.1527463127022,"d":"$1,109"},{"v":1120.2442737758292,"d":"$1,120"},{"v":1131.4467165135875,"d":"$1,131"},{"v":1142.7611836787235,"d":"$1,143"},{"v":1154.1887955155107,"d":"$1,154"},{"v":1165.7306834706658,"d":"$1,166"},{"v":1177.3879903053723,"d":"$1,177"},{"v":1189.161870208426,"d":"$1,189"},{"v":1201.0534889105104,"d":"$1,201"}]
[{"$nulls":115},"Total Operating Expenses",{"$nulls":19},{"$f":"SUM(EF97:EF114)","v":{"v":584.1666666666666,"d":"$584"}},null,{"$f":"SUM(EH97:EH114)","v":{"v":7010,"d":"$7,010"}},null,null,{"$f":"IF(AB13=\"50% Rule\",EK93*0.5,SUM(EK97:EK114))","v":{"v":584.1666666666666,"d":"$584"}},{"$f":"IF(AB13=\"50% Rule\",EL93*0.5,SUM(EL97:EL114))","v":{"v":7010,"d":"$7,010"}},{"$f":"SUM(EM97:EM114)","v":{"v":0.3894444444444445,"d":"39%"}},null,{"$f":"IF($AB$13=\"50% Rule\",EO93*0.5,SUM(EO97:EO114))","v":{"v":7080.1,"d":"$7,080"}},{"v":7150.901000000001,"d":"$7,151"},{"v":7222.4100100000005,"d":"$7,222"},{"v":7294.6341101,"d":"$7,295"},{"v":7367.580451201001,"d":"$7,368"},{"v":7441.2562557130095,"d":"$7,441"},{"v":7515.668818270138,"d":"$7,516"},{"v":7590.825506452841,"d":"$7,591"},{"v":7666.73376151737,"d":"$7,667"},{"v":7743.401099132544,"d":"$7,743"},{"v":7820.8351101238695,"d":"$7,821"},{"v":7899.043461225107,"d":"$7,899"},{"v":7978.0338958373595,"d":"$7,978"},{"v":8057.814234795734,"d":"$8,058"},{"v":8138.392377143691,"d":"$8,138"},{"v":8219.77630091513,"d":"$8,220"},{"v":8301.974063924281,"d":"$8,302"},{"v":8384.99380456352,"d":"$8,385"},{"v":8468.843742609157,"d":"$8,469"},{"v":8553.532180035249,"d":"$8,554"},{"v":8639.067501835601,"d":"$8,639"},{"v":8725.458176853957,"d":"$8,725"},{"v":8812.712758622496,"d":"$8,813"},{"v":8900.839886208722,"d":"$8,901"},{"v":8989.84828507081,"d":"$8,990"},{"v":9079.746767921517,"d":"$9,080"},{"v":9170.544235600732,"d":"$9,171"},{"v":9262.249677956741,"d":"$9,262"},{"v":9354.872174736309,"d":"$9,355"}]
[]
[{"$nulls":115},"Net Operating Income",{"$nulls":24},{"$f":"EK93-EK115","v":{"v":795.8333333333334,"d":"$796"}},{"$f":"EL93-EL115","v":{"v":9550,"d":"$9,550"}},{"$f":"IFERROR(EL117/EL89,\"\")","v":{"v":0.5305555555555556,"d":"53%"}},null,{"$f":"EO93-EO115","v":{"v":9645.499999999998,"d":"$9,646"}},{"v":9741.954999999998,"d":"$9,742"},{"v":9839.374549999997,"d":"$9,839"},{"v":9937.768295499998,"d":"$9,938"},{"v":10037.145978454999,"d":"$10,037"},{"v":10137.517438239547,"d":"$10,138"},{"v":10238.892612621947,"d":"$10,239"},{"v":10341.281538748164,"d":"$10,341"},{"v":10444.694354135645,"d":"$10,445"},{"v":10549.141297677,"d":"$10,549"},{"v":10654.632710653772,"d":"$10,655"},{"v":10761.17903776031,"d":"$10,761"},{"v":10868.790828137911,"d":"$10,869"},{"v":10977.478736419289,"d":"$10,977"},{"v":11087.253523783484,"d":"$11,087"},{"v":11198.126059021315,"d":"$11,198"},{"v":11310.107319611529,"d":"$11,310"},{"v":11423.208392807646,"d":"$11,423"},{"v":11537.440476735721,"d":"$11,537"},{"v":11652.814881503078,"d":"$11,653"},{"v":11769.343030318109,"d":"$11,769"},{"v":11887.03646062129,"d":"$11,887"},{"v":12005.906825227503,"d":"$12,006"},{"v":12125.965893479779,"d":"$12,126"},{"v":12247.225552414573,"d":"$12,247"},{"v":12369.69780793872,"d":"$12,370"},{"v":12493.394786018109,"d":"$12,493"},{"v":12618.32873387829,"d":"$12,618"},{"v":12744.512021217073,"d":"$12,745"}]
[{"$nulls":118},"Mortgage Type",{"$nulls":3},"APR",null,"Down Payment %",{"$nulls":4},"Loan Amount"]
[{"$nulls":115},"Financing",null,null,{"$f":"IF(OR('RENTAL INFO SHEET'!BI87=\"All Cash\",'RENTAL INFO SHEET'!BI87=\"\"),\"All Cash\",CONCATENATE('RENTAL INFO SHEET'!BS91,\"-\",\"Year\",\" \",\"Fixed\"))","v":"30-Year Fixed"},{"$nulls":3},{"$f":"IF('RENTAL INFO SHEET'!BI87=\"All Cash\",0,'RENTAL INFO SHEET'!AE104)","v":{"v":0.055,"d":"5.5%"}},null,null,{"$f":"IF('RENTAL INFO SHEET'!BI87=\"All Cash\",0,'RENTAL INFO SHEET'!AT101)","v":{"v":0.2,"d":"20.0%"}},{"$nulls":3},{"$f":"IF(OR('RENTAL INFO SHEET'!BI87=\"All Cash\",'RENTAL INFO SHEET'!BI87=\"\"),\"All Cash\",'RENTAL INFO SHEET'!AX125)","v":{"v":95500,"d":"$95,500"}}]
[{"$nulls":115},"Mortgage Payment (Interest Amount)",{"$nulls":24},{"$f":"DZ220","v":{"v":435.03262650578495,"d":"$435"}},{"$f":"DZ219","v":{"v":5220.391518069419,"d":"$5,220"}},{"$f":"IFERROR(EL120/EL89,\"\")","v":{"v":0.29002175100385663,"d":"29%"}},null,{"$f":"DZ231","v":{"v":5147.824473248289,"d":"$5,148"}},{"$f":"DZ243","v":{"v":5071.164076694299,"d":"$5,071"}},{"$f":"DZ255","v":{"v":4990.179431194391,"d":"$4,990"}},{"$f":"DZ267","v":{"v":4904.626615117751,"d":"$4,905"}},{"$f":"DZ279","v":{"v":4814.247947736273,"d":"$4,814"}},{"$f":"DZ291","v":{"v":4718.771213103309,"d":"$4,719"}},{"$f":"DZ303","v":{"v":4617.908840153101,"d":"$4,618"}},{"$f":"DZ315","v":{"v":4511.357036551365,"d":"$4,511"}},{"$f":"DZ327","v":{"v":4398.794873688234,"d":"$4,399"}},{"$f":"DZ339","v":{"v":4279.8833200576255,"d":"$4,280"}},{"$f":"DZ351","v":{"v":4154.264220111596,"d":"$4,154"}},{"$f":"DZ363","v":{"v":4021.5592155140534,"d":"$4,022"}},{"$f":"DZ375","v":{"v":3881.3686055447106,"d":"$3,881"}},{"$f":"DZ387","v":{"v":3733.270143220855,"d":"$3,733"}},{"$f":"DZ399","v":{"v":3576.8177635109223,"d":"$3,577"}},{"$f":"DZ411","v":{"v":3411.540239809327,"d":"$3,412"}},{"$f":"DZ423","v":{"v":3236.9397646259044,"d":"$3,237"}},{"$f":"DZ435","v":{"v":3052.490450215088,"d":"$3,052"}},{"$f":"DZ447","v":{"v":2857.6367446287777,"d":"$2,858"}},{"$f":"DZ459","v":{"v":2651.7917584221523,"d":"$2,652"}},{"$f":"DZ471","v":{"v":2434.3354969725196,"d":"$2,434"}},{"$f":"DZ483","v":{"v":2204.612993087076,"d":"$2,205"}},{"$f":"DZ495","v":{"v":1961.9323342750467,"d":"$1,962"}},{"$f":"DZ507","v":{"v":1705.562578742479,"d":"$1,706"}},{"$f":"DZ519","v":{"v":1434.731553832756,"d":"$1,435"}},{"$f":"DZ531","v":{"v":1148.623530281854,"d":"$1,149"}},{"$f":"DZ543","v":{"v":846.3767652833113,"d":"$846"}},{"$f":"DZ555","v":{"v":527.0809069627512,"d":"$527"}},{"$f":"DZ567","v":{"v":189.77425244436506,"d":"$190"}}]
[{"$nulls":115},"Mortgage Payment (Principal Amount)",{"$nulls":24},{"$f":"EB220","v":{"v":107.20586978060284,"d":"$107"}},{"$f":"EB219","v":{"v":1286.4704373672341,"d":"$1,286"}},{"$f":"IFERROR(EL121/EL89,\"\")","v":{"v":0.07147057985373523,"d":"7%"}},null,{"$f":"EB231","v":{"v":1359.0374821883638,"d":"$1,359"}},{"$f":"EB243","v":{"v":1435.6978787423545,"d":"$1,436"}},{"$f":"EB255","v":{"v":1516.6825242422622,"d":"$1,517"}},{"$f":"EB267","v":{"v":1602.2353403189009,"d":"$1,602"}},{"$f":"EB279","v":{"v":1692.6140077003804,"d":"$1,693"}},{"$f":"EB291","v":{"v":1788.0907423333451,"d":"$1,788"}},{"$f":"EB303","v":{"v":1888.9531152835523,"d":"$1,889"}},{"$f":"EB315","v":{"v":1995.504918885289,"d":"$1,996"}},{"$f":"EB327","v":{"v":2108.067081748419,"d":"$2,108"}},{"$f":"EB339","v":{"v":2226.9786353790273,"d":"$2,227"}},{"$f":"EB351","v":{"v":2352.5977353250573,"d":"$2,353"}},{"$f":"EB363","v":{"v":2485.3027399226003,"d":"$2,485"}},{"$f":"EB375","v":{"v":2625.493349891943,"d":"$2,625"}},{"$f":"EB387","v":{"v":2773.591812215798,"d":"$2,774"}},{"$f":"EB399","v":{"v":2930.044191925732,"d":"$2,930"}},{"$f":"EB411","v":{"v":3095.3217156273267,"d":"$3,095"}},{"$f":"EB423","v":{"v":3269.922190810749,"d":"$3,270"}},{"$f":"EB435","v":{"v":3454.371505221565,"d":"$3,454"}},{"$f":"EB447","v":{"v":3649.225210807874,"d":"$3,649"}},{"$f":"EB459","v":{"v":3855.0701970145014,"d":"$3,855"}},{"$f":"EB471","v":{"v":4072.5264584641336,"d":"$4,073"}},{"$f":"EB483","v":{"v":4302.248962349578,"d":"$4,302"}},{"$f":"EB495","v":{"v":4544.9296211616065,"d":"$4,545"}},{"$f":"EB507","v":{"v":4801.2993766941745,"d":"$4,801"}},{"$f":"EB519","v":{"v":5072.130401603897,"d":"$5,072"}},{"$f":"EB531","v":{"v":5358.238425154799,"d":"$5,358"}},{"$f":"EB543","v":{"v":5660.485190153341,"d":"$5,660"}},{"$f":"EB555","v":{"v":5979.781048473903,"d":"$5,980"}},{"$f":"EB567","v":{"v":6317.0877029922885,"d":"$6,317"}}]
[{"$nulls":115},"Total Financing",{"$nulls":24},{"$f":"SUM(EK120:EK121)","v":{"v":542.2384962863878,"d":"$542"}},{"$f":"SUM(EL120:EL121)","v":{"v":6506.861955436653,"d":"$6,507"}},{"$f":"IFERROR(EL122/EL89,\"\")","v":{"v":0.36149233085759186,"d":"36%"}},null,{"$f":"SUM(EO120:EO121)","v":{"v":6506.861955436652,"d":"$6,507"}},{"$f":"SUM(EP120:EP121)","v":{"v":6506.861955436654,"d":"$6,507"}},{"v":6506.861955436653,"d":"$6,507"},{"v":6506.861955436651,"d":"$6,507"},{"v":6506.861955436653,"d":"$6,507"},{"v":6506.861955436654,"d":"$6,507"},{"v":6506.861955436653,"d":"$6,507"},{"v":6506.861955436654,"d":"$6,507"},{"v":6506.861955436652,"d":"$6,507"},{"v":6506.861955436652,"d":"$6,507"},{"v":6506.861955436653,"d":"$6,507"},{"v":6506.861955436654,"d":"$6,507"},{"v":6506.861955436654,"d":"$6,507"},{"v":6506.861955436653,"d":"$6,507"},{"v":6506.861955436654,"d":"$6,507"},{"v":6506.861955436654,"d":"$6,507"},{"v":6506.861955436653,"d":"$6,507"},{"v":6506.861955436652,"d":"$6,507"},{"v":6506.861955436652,"d":"$6,507"},{"v":6506.861955436654,"d":"$6,507"},{"v":6506.861955436653,"d":"$6,507"},{"v":6506.861955436654,"d":"$6,507"},{"v":6506.861955436653,"d":"$6,507"},{"v":6506.861955436653,"d":"$6,507"},{"v":6506.861955436652,"d":"$6,507"},{"v":6506.861955436653,"d":"$6,507"},{"v":6506.861955436652,"d":"$6,507"},{"v":6506.861955436654,"d":"$6,507"},{"v":6506.861955436653,"d":"$6,507"}]
[]
[{"$nulls":115},"Cash Flow "]
[{"$nulls":115},"Cash Flow ",{"$nulls":24},{"$f":"EK117-EK122","v":{"v":253.5948370469456,"d":"$254"}},{"$f":"EL117-EL122","v":{"v":3043.1380445633467,"d":"$3,043"}},null,null,{"$f":"EO117-EO122","v":{"v":3138.638044563346,"d":"$3,139"}},{"v":3235.093044563344,"d":"$3,235"},{"v":3332.5125945633436,"d":"$3,333"},{"v":3430.9063400633468,"d":"$3,431"},{"v":3530.2840230183456,"d":"$3,530"},{"v":3630.655482802893,"d":"$3,631"},{"v":3732.0306571852934,"d":"$3,732"},{"v":3834.41958331151,"d":"$3,834"},{"v":3937.8323986989926,"d":"$3,938"},{"v":4042.2793422403483,"d":"$4,042"},{"v":4147.770755217119,"d":"$4,148"},{"v":4254.317082323656,"d":"$4,254"},{"v":4361.928872701257,"d":"$4,362"},{"v":4470.616780982636,"d":"$4,471"},{"v":4580.391568346829,"d":"$4,580"},{"v":4691.264103584661,"d":"$4,691"},{"v":4803.245364174875,"d":"$4,803"},{"v":4916.346437370994,"d":"$4,916"},{"v":5030.578521299069,"d":"$5,031"},{"v":5145.952926066424,"d":"$5,146"},{"v":5262.481074881455,"d":"$5,262"},{"v":5380.174505184636,"d":"$5,380"},{"v":5499.04486979085,"d":"$5,499"},{"v":5619.103938043126,"d":"$5,619"},{"v":5740.363596977921,"d":"$5,740"},{"v":5862.835852502068,"d":"$5,863"},{"v":5986.532830581456,"d":"$5,987"},{"v":6111.466778441636,"d":"$6,111"},{"v":6237.65006578042,"d":"$6,238"}]
[{"$nulls":115},"Cash-on-Cash ROI",{"$nulls":24},{"$f":"IFERROR(EK125/$DZ$212,0)","v":{"v":0.009483726142368946,"d":"0.95%"}},{"$f":"IFERROR(EL125/$DZ$212,0)","v":{"v":0.11380471370842733,"d":"11.38%"}},null,null,{"$f":"IFERROR(EO125/$DZ$212,0)","v":{"v":0.11737614227985586,"d":"11.74%"}},{"v":0.12098328513699864,"d":"12.10%"},{"v":0.12462649942271292,"d":"12.46%"},{"v":0.12830614585128447,"d":"12.83%"},{"v":0.13202258874414158,"d":"13.20%"},{"v":0.1357761960659272,"d":"13.58%"},{"v":0.13956733946093094,"d":"13.96%"},{"v":0.14339639428988443,"d":"14.34%"},{"v":0.14726373966712764,"d":"14.73%"},{"v":0.15116975849814318,"d":"15.12%"},{"v":0.1551148375174689,"d":"15.51%"},{"v":0.15909936732698787,"d":"15.91%"},{"v":0.16312374243460198,"d":"16.31%"},{"v":0.1671883612932923,"d":"16.72%"},{"v":0.17129362634056955,"d":"17.13%"},{"v":0.17543994403831942,"d":"17.54%"},{"v":0.17962772491304693,"d":"17.96%"},{"v":0.18385738359652185,"d":"18.39%"},{"v":0.18812933886683128,"d":"18.81%"},{"v":0.19244401368984382,"d":"19.24%"},{"v":0.19680183526108658,"d":"19.68%"},{"v":0.20120323504804172,"d":"20.12%"},{"v":0.2056486488328665,"d":"20.56%"},{"v":0.2101385167555395,"d":"21.01%"},{"v":0.21467328335743907,"d":"21.47%"},{"v":0.2192533976253578,"d":"21.93%"},{"v":0.22387931303595573,"d":"22.39%"},{"v":0.22855148760065955,"d":"22.86%"},{"v":0.23327038391101046,"d":"23.33%"}]
[{"$nulls":115},"Total Cash Accrued",{"$nulls":24},{"$f":"EK125","v":{"v":253.5948370469456,"d":"$254"}},{"$f":"EL125","v":{"v":3043.1380445633467,"d":"$3,043"}},null,null,{"$f":"EL127+EO125","v":{"v":6181.776089126693,"d":"$6,182"}},{"$f":"EO127+EP125","v":{"v":9416.869133690037,"d":"$9,417"}},{"$f":"EP127+EQ125","v":{"v":12749.381728253382,"d":"$12,749"}},{"v":16180.288068316728,"d":"$16,180"},{"v":19710.572091335074,"d":"$19,711"},{"v":23341.227574137967,"d":"$23,341"},{"v":27073.25823132326,"d":"$27,073"},{"v":30907.67781463477,"d":"$30,908"},{"v":34845.510213333764,"d":"$34,846"},{"v":38887.78955557411,"d":"$38,888"},{"v":43035.56031079123,"d":"$43,036"},{"v":47289.87739311489,"d":"$47,290"},{"v":51651.80626581615,"d":"$51,652"},{"v":56122.42304679879,"d":"$56,122"},{"v":60702.81461514562,"d":"$60,703"},{"v":65394.07871873028,"d":"$65,394"},{"v":70197.32408290515,"d":"$70,197"},{"v":75113.67052027615,"d":"$75,114"},{"v":80144.24904157523,"d":"$80,144"},{"v":85290.20196764165,"d":"$85,290"},{"v":90552.6830425231,"d":"$90,553"},{"v":95932.85754770774,"d":"$95,933"},{"v":101431.90241749858,"d":"$101,432"},{"v":107051.00635554171,"d":"$107,051"},{"v":112791.36995251963,"d":"$112,791"},{"v":118654.2058050217,"d":"$118,654"},{"v":124640.73863560316,"d":"$124,641"},{"v":130752.2054140448,"d":"$130,752"},{"v":136989.85547982523,"d":"$136,990"}]
[{"$nulls":115},"Accrued Cash-On-Cash ROI",{"$nulls":24},{"$f":"IFERROR(EK127/$DZ$212,0)","v":{"v":0.009483726142368946,"d":"0.95%"}},{"$f":"IFERROR(EL127/$DZ$212,0)","v":{"v":0.11380471370842733,"d":"11.38%"}},null,null,{"$f":"IFERROR(EO127/$DZ$212,0)","v":{"v":0.2311808559882832,"d":"23.12%"}},{"v":0.3521641411252819,"d":"35.22%"},{"v":0.47679064054799486,"d":"47.68%"},{"v":0.6050967863992792,"d":"60.51%"},{"v":0.7371193751434209,"d":"73.71%"},{"v":0.872895571209348,"d":"87.29%"},{"v":1.012462910670279,"d":"101.25%"},{"v":1.1558593049601635,"d":"115.59%"},{"v":1.303123044627291,"d":"130.31%"},{"v":1.4542928031254343,"d":"145.43%"},{"v":1.6094076406429032,"d":"160.94%"},{"v":1.7685070079698912,"d":"176.85%"},{"v":1.9316307504044934,"d":"193.16%"},{"v":2.0988191116977855,"d":"209.88%"},{"v":2.270112738038355,"d":"227.01%"},{"v":2.4455526820766744,"d":"244.56%"},{"v":2.6251804069897213,"d":"262.52%"},{"v":2.8090377905862436,"d":"280.90%"},{"v":2.997167129453075,"d":"299.72%"},{"v":3.189611143142919,"d":"318.96%"},{"v":3.3864129784040053,"d":"338.64%"},{"v":3.5876162134520473,"d":"358.76%"},{"v":3.7932648622849134,"d":"379.33%"},{"v":4.003403379040453,"d":"400.34%"},{"v":4.218076662397892,"d":"421.81%"},{"v":4.43733006002325,"d":"443.73%"},{"v":4.661209373059206,"d":"466.12%"},{"v":4.889760860659865,"d":"488.98%"},{"v":5.1230312445708766,"d":"512.30%"}]
[{"$nulls":115},"Equity"]
[{"$nulls":115},"Equity Earned",{"$nulls":24},{"$f":"EK121","v":{"v":107.20586978060284,"d":"$107"}},{"$f":"EL121","v":{"v":1286.4704373672341,"d":"$1,286"}},null,null,{"$f":"EO121","v":{"v":1359.0374821883638,"d":"$1,359"}},{"$f":"EP121","v":{"v":1435.6978787423545,"d":"$1,436"}},{"v":1516.6825242422622,"d":"$1,517"},{"v":1602.2353403189009,"d":"$1,602"},{"v":1692.6140077003804,"d":"$1,693"},{"v":1788.0907423333451,"d":"$1,788"},{"v":1888.9531152835523,"d":"$1,889"},{"v":1995.504918885289,"d":"$1,996"},{"v":2108.067081748419,"d":"$2,108"},{"v":2226.9786353790273,"d":"$2,227"},{"v":2352.5977353250573,"d":"$2,353"},{"v":2485.3027399226003,"d":"$2,485"},{"v":2625.493349891943,"d":"$2,625"},{"v":2773.591812215798,"d":"$2,774"},{"v":2930.044191925732,"d":"$2,930"},{"v":3095.3217156273267,"d":"$3,095"},{"v":3269.922190810749,"d":"$3,270"},{"v":3454.371505221565,"d":"$3,454"},{"v":3649.225210807874,"d":"$3,649"},{"v":3855.0701970145014,"d":"$3,855"},{"v":4072.5264584641336,"d":"$4,073"},{"v":4302.248962349578,"d":"$4,302"},{"v":4544.9296211616065,"d":"$4,545"},{"v":4801.2993766941745,"d":"$4,801"},{"v":5072.130401603897,"d":"$5,072"},{"v":5358.238425154799,"d":"$5,358"},{"v":5660.485190153341,"d":"$5,660"},{"v":5979.781048473903,"d":"$5,980"},{"v":6317.0877029922885,"d":"$6,317"}]
[{"$nulls":115},"Equity-on-Cash ROI",{"$nulls":24},{"$f":"IFERROR(EK130/$DZ$212,0)","v":{"v":4.0091948309873915E-3,"d":"0.40%"}},{"$f":"IFERROR(EL130/$DZ$212,0)","v":{"v":0.048110337971848695,"d":"4.81%"}},null,null,{"$f":"IFERROR(EO130/$DZ$212,0)","v":{"v":0.050824139199265664,"d":"5.08%"}},{"v":0.05369102014743286,"d":"5.37%"},{"v":0.0567196157158662,"d":"5.67%"},{"v":0.05991904788028799,"d":"5.99%"},{"v":0.06329895316755349,"d":"6.33%"},{"v":0.0668695116803794,"d":"6.69%"},{"v":0.07064147775929515,"d":"7.06%"},{"v":0.07462621237416937,"d":"7.46%"},{"v":0.0788357173428728,"d":"7.88%"},{"v":0.08328267148014314,"d":"8.33%"},{"v":0.08798046878552944,"d":"8.80%"},{"v":0.09294325878543756,"d":"9.29%"},{"v":0.0981859891507832,"d":"9.82%"},{"v":0.10372445071861623,"d":"10.37%"},{"v":0.10957532505331832,"d":"10.96%"},{"v":0.11575623469062553,"d":"11.58%"},{"v":0.12228579621580961,"d":"12.23%"},{"v":0.12918367633588498,"d":"12.92%"},{"v":0.13647065111472978,"d":"13.65%"},{"v":0.14416866854953259,"d":"14.42%"},{"v":0.15230091467704315,"d":"15.23%"},{"v":0.16089188340873514,"d":"16.09%"},{"v":0.1699674503052209,"d":"17.00%"},{"v":0.1795549505121232,"d":"17.96%"},{"v":0.18968326109214273,"d":"18.97%"},{"v":0.20038288800130138,"d":"20.04%"},{"v":0.21168605797132914,"d":"21.17%"},{"v":0.22362681557494027,"d":"22.36%"},{"v":0.23624112576635334,"d":"23.62%"}]
[{"$nulls":115},"Total Equity Accrued",{"$nulls":24},{"$f":"EK130","v":{"v":107.20586978060284,"d":"$107"}},{"$f":"EL130","v":{"v":1286.4704373672341,"d":"$1,286"}},null,null,{"$f":"EL132+EO130","v":{"v":2645.507919555598,"d":"$2,646"}},{"$f":"EO132+EP130","v":{"v":4081.2057982979527,"d":"$4,081"}},{"$f":"EP132+EQ130","v":{"v":5597.888322540215,"d":"$5,598"}},{"v":7200.123662859116,"d":"$7,200"},{"v":8892.737670559496,"d":"$8,893"},{"v":10680.82841289284,"d":"$10,681"},{"v":12569.781528176392,"d":"$12,570"},{"v":14565.28644706168,"d":"$14,565"},{"v":16673.353528810097,"d":"$16,673"},{"v":18900.332164189123,"d":"$18,900"},{"v":21252.92989951418,"d":"$21,253"},{"v":23738.23263943678,"d":"$23,738"},{"v":26363.725989328723,"d":"$26,364"},{"v":29137.317801544523,"d":"$29,137"},{"v":32067.361993470255,"d":"$32,067"},{"v":35162.68370909758,"d":"$35,163"},{"v":38432.60589990833,"d":"$38,433"},{"v":41886.977405129895,"d":"$41,887"},{"v":45536.20261593777,"d":"$45,536"},{"v":49391.27281295227,"d":"$49,391"},{"v":53463.79927141641,"d":"$53,464"},{"v":57766.048233765985,"d":"$57,766"},{"v":62310.977854927594,"d":"$62,311"},{"v":67112.27723162177,"d":"$67,112"},{"v":72184.40763322567,"d":"$72,184"},{"v":77542.64605838046,"d":"$77,543"},{"v":83203.1312485338,"d":"$83,203"},{"v":89182.9122970077,"d":"$89,183"},{"v":95499.99999999999,"d":"$95,500"}]
[{"$nulls":115},"Equity-on-Cash ROI",{"$nulls":24},{"$f":"IFERROR(EK132/$DZ$212,0)","v":{"v":4.0091948309873915E-3,"d":"0.40%"}},{"$f":"IFERROR(EL132/$DZ$212,0)","v":{"v":0.048110337971848695,"d":"4.81%"}},null,null,{"$f":"IFERROR(EO132/$DZ$212,0)","v":{"v":0.09893447717111437,"d":"9.89%"}},{"v":0.15262549731854722,"d":"15.26%"},{"v":0.20934511303441342,"d":"20.93%"},{"v":0.2692641609147014,"d":"26.93%"},{"v":0.3325631140822549,"d":"33.26%"},{"v":0.3994326257626343,"d":"39.94%"},{"v":0.4700741035219294,"d":"47.01%"},{"v":0.5447003158960988,"d":"54.47%"},{"v":0.6235360332389714,"d":"62.35%"},{"v":0.7068187047191146,"d":"70.68%"},{"v":0.794799173504644,"d":"79.48%"},{"v":0.8877424322900815,"d":"88.77%"},{"v":0.9859284214408647,"d":"98.59%"},{"v":1.089652872159481,"d":"108.97%"},{"v":1.1992281972127994,"d":"119.92%"},{"v":1.314984431903425,"d":"131.50%"},{"v":1.4372702281192347,"d":"143.73%"},{"v":1.5664539044551196,"d":"156.65%"},{"v":1.7029245555698493,"d":"170.29%"},{"v":1.847093224119382,"d":"184.71%"},{"v":1.9993941387964251,"d":"199.94%"},{"v":2.16028602220516,"d":"216.03%"},{"v":2.3302534725103814,"d":"233.03%"},{"v":2.5098084230225046,"d":"250.98%"},{"v":2.6994916841146472,"d":"269.95%"},{"v":2.8998745721159485,"d":"289.99%"},{"v":3.1115606300872773,"d":"311.16%"},{"v":3.3351874456622177,"d":"333.52%"},{"v":3.5714285714285707,"d":"357.14%"}]
[{"$nulls":115},"Total Return"]
[{"$nulls":115},"Total Return",{"$nulls":24},{"$f":"EK125+EK130","v":{"v":360.8007068275484,"d":"$361"}},{"$f":"EL125+EL130","v":{"v":4329.608481930581,"d":"$4,330"}},null,null,{"$f":"EO125+EO130","v":{"v":4497.675526751709,"d":"$4,498"}},{"v":4670.790923305698,"d":"$4,671"},{"v":4849.1951188056055,"d":"$4,849"},{"v":5033.141680382248,"d":"$5,033"},{"v":5222.898030718726,"d":"$5,223"},{"v":5418.746225136238,"d":"$5,419"},{"v":5620.983772468846,"d":"$5,621"},{"v":5829.924502196799,"d":"$5,830"},{"v":6045.899480447411,"d":"$6,046"},{"v":6269.257977619376,"d":"$6,269"},{"v":6500.368490542176,"d":"$6,500"},{"v":6739.619822246256,"d":"$6,740"},{"v":6987.422222593201,"d":"$6,987"},{"v":7244.208593198434,"d":"$7,244"},{"v":7510.435760272561,"d":"$7,510"},{"v":7786.585819211988,"d":"$7,787"},{"v":8073.1675549856245,"d":"$8,073"},{"v":8370.717942592559,"d":"$8,371"},{"v":8679.803732106942,"d":"$8,680"},{"v":9001.023123080926,"d":"$9,001"},{"v":9335.00753334559,"d":"$9,335"},{"v":9682.423467534212,"d":"$9,682"},{"v":10043.974490952456,"d":"$10,044"},{"v":10420.403314737301,"d":"$10,420"},{"v":10812.493998581816,"d":"$10,812"},{"v":11221.074277656866,"d":"$11,221"},{"v":11647.018020734798,"d":"$11,647"},{"v":12091.24782691554,"d":"$12,091"},{"v":12554.73776877271,"d":"$12,555"}]
[{"$nulls":115},"Total Return-on-Cash",{"$nulls":24},{"$f":"IFERROR(EK135/$DZ$212,0)","v":{"v":0.013492920973356337,"d":"1.35%"}},{"$f":"IFERROR(EL135/$DZ$212,0)","v":{"v":0.161915051680276,"d":"16.19%"}},null,null,{"$f":"IFERROR(EO135/$DZ$212,0)","v":{"v":0.1682002814791215,"d":"16.82%"}},{"v":0.17467430528443148,"d":"17.47%"},{"v":0.18134611513857912,"d":"18.13%"},{"v":0.18822519373157245,"d":"18.82%"},{"v":0.19532154191169507,"d":"19.53%"},{"v":0.20264570774630658,"d":"20.26%"},{"v":0.2102088172202261,"d":"21.02%"},{"v":0.21802260666405382,"d":"21.80%"},{"v":0.22609945701000042,"d":"22.61%"},{"v":0.2344524299782863,"d":"23.45%"},{"v":0.24309530630299836,"d":"24.31%"},{"v":0.25204262611242545,"d":"25.20%"},{"v":0.26130973158538523,"d":"26.13%"},{"v":0.27091281201190853,"d":"27.09%"},{"v":0.28086895139388784,"d":"28.09%"},{"v":0.29119617872894493,"d":"29.12%"},{"v":0.30191352112885655,"d":"30.19%"},{"v":0.31304105993240683,"d":"31.30%"},{"v":0.32459998998156103,"d":"32.46%"},{"v":0.33661268223937646,"d":"33.66%"},{"v":0.3491027499381298,"d":"34.91%"},{"v":0.36209511845677683,"d":"36.21%"},{"v":0.37561609913808736,"d":"37.56%"},{"v":0.38969346726766274,"d":"38.97%"},{"v":0.40435654444958175,"d":"40.44%"},{"v":0.41963628562665917,"d":"41.96%"},{"v":0.43556537100728493,"d":"43.56%"},{"v":0.45217830317559987,"d":"45.22%"},{"v":0.4695115096773638,"d":"46.95%"}]
[{"$nulls":115},"Total Returns Accrued",{"$nulls":24},{"$f":"EK135","v":{"v":360.8007068275484,"d":"$361"}},{"$f":"EL135","v":{"v":4329.608481930581,"d":"$4,330"}},null,null,{"$f":"EL137+EO135","v":{"v":8827.28400868229,"d":"$8,827"}},{"$f":"EO137+EP135","v":{"v":13498.074931987989,"d":"$13,498"}},{"$f":"EP137+EQ135","v":{"v":18347.270050793595,"d":"$18,347"}},{"v":23380.411731175842,"d":"$23,380"},{"v":28603.30976189457,"d":"$28,603"},{"v":34022.055987030806,"d":"$34,022"},{"v":39643.039759499654,"d":"$39,643"},{"v":45472.964261696456,"d":"$45,473"},{"v":51518.86374214387,"d":"$51,519"},{"v":57788.12171976324,"d":"$57,788"},{"v":64288.49021030542,"d":"$64,288"},{"v":71028.11003255167,"d":"$71,028"},{"v":78015.53225514488,"d":"$78,016"},{"v":85259.74084834331,"d":"$85,260"},{"v":92770.17660861588,"d":"$92,770"},{"v":100556.76242782787,"d":"$100,557"},{"v":108629.9299828135,"d":"$108,630"},{"v":117000.64792540605,"d":"$117,001"},{"v":125680.451657513,"d":"$125,680"},{"v":134681.4747805939,"d":"$134,681"},{"v":144016.4823139395,"d":"$144,016"},{"v":153698.9057814737,"d":"$153,699"},{"v":163742.88027242615,"d":"$163,743"},{"v":174163.28358716346,"d":"$174,163"},{"v":184975.77758574527,"d":"$184,976"},{"v":196196.85186340212,"d":"$196,197"},{"v":207843.86988413692,"d":"$207,844"},{"v":219935.11771105247,"d":"$219,935"},{"v":232489.85547982517,"d":"$232,490"}]
[{"$nulls":115},"Total Return-on-Cash Invested",{"$nulls":24},{"$f":"IFERROR(EK137/$DZ$212,0)","v":{"v":0.013492920973356337,"d":"1.35%"}},{"$f":"IFERROR(EL137/$DZ$212,0)","v":{"v":0.161915051680276,"d":"16.19%"}},null,null,{"$f":"IFERROR(EO137/$DZ$212,0)","v":{"v":0.33011533315939756,"d":"33.01%"}},{"v":0.5047896384438291,"d":"50.48%"},{"v":0.6861357535824082,"d":"68.61%"},{"v":0.8743609473139806,"d":"87.44%"},{"v":1.0696824892256758,"d":"106.97%"},{"v":1.2723281969719822,"d":"127.23%"},{"v":1.4825370141922085,"d":"148.25%"},{"v":1.7005596208562623,"d":"170.06%"},{"v":1.926659077866263,"d":"192.67%"},{"v":2.161111507844549,"d":"216.11%"},{"v":2.4042068141475474,"d":"240.42%"},{"v":2.656249440259973,"d":"265.62%"},{"v":2.917559171845358,"d":"291.76%"},{"v":3.1884719838572666,"d":"318.85%"},{"v":3.4693409352511546,"d":"346.93%"},{"v":3.7605371139801,"d":"376.05%"},{"v":4.062450635108957,"d":"406.25%"},{"v":4.375491695041363,"d":"437.55%"},{"v":4.700091685022924,"d":"470.01%"},{"v":5.0367043672623,"d":"503.67%"},{"v":5.38580711720043,"d":"538.58%"},{"v":5.7479022356572065,"d":"574.79%"},{"v":6.1235183347952935,"d":"612.35%"},{"v":6.513211802062957,"d":"651.32%"},{"v":6.917568346512538,"d":"691.76%"},{"v":7.337204632139197,"d":"733.72%"},{"v":7.772770003146482,"d":"777.28%"},{"v":8.224948306322082,"d":"822.49%"},{"v":8.694459815999446,"d":"869.45%"}]
[]
[{"$nulls":115},"Loan Balance",{"$nulls":24},{"$f":"DV208","v":{"v":95395.46983704694,"d":"$95,395"}},{"$f":"DV219","v":{"v":94213.52956263276,"d":"$94,214"}},null,null,{"$f":"DV231","v":{"v":92854.49208044441,"d":"$92,854"}},{"$f":"DV243","v":{"v":91418.79420170207,"d":"$91,419"}},{"$f":"DV255","v":{"v":89902.11167745979,"d":"$89,902"}},{"$f":"$DV267","v":{"v":88299.87633714091,"d":"$88,300"}},{"$f":"$DV279","v":{"v":86607.26232944053,"d":"$86,607"}},{"$f":"$DV291","v":{"v":84819.1715871072,"d":"$84,819"}},{"$f":"$DV303","v":{"v":82930.21847182364,"d":"$82,930"}},{"$f":"$DV315","v":{"v":80934.71355293834,"d":"$80,935"}},{"$f":"$DV327","v":{"v":78826.64647118992,"d":"$78,827"}},{"$f":"$DV339","v":{"v":76599.66783581089,"d":"$76,600"}},{"$f":"$DV351","v":{"v":74247.07010048581,"d":"$74,247"}},{"$f":"$DV363","v":{"v":71761.76736056323,"d":"$71,762"}},{"$f":"$DV375","v":{"v":69136.27401067129,"d":"$69,136"}},{"$f":"$DV387","v":{"v":66362.6821984555,"d":"$66,363"}},{"$f":"$DV399","v":{"v":63432.63800652977,"d":"$63,433"}},{"$f":"$DV411","v":{"v":60337.31629090245,"d":"$60,337"}},{"$f":"$DV423","v":{"v":57067.3941000917,"d":"$57,067"}},{"$f":"$DV435","v":{"v":53613.02259487012,"d":"$53,613"}},{"$f":"$DV447","v":{"v":49963.79738406225,"d":"$49,964"}},{"$f":"$DV459","v":{"v":46108.72718704775,"d":"$46,109"}},{"$f":"$DV471","v":{"v":42036.200728583615,"d":"$42,036"}},{"$f":"$DV483","v":{"v":37733.95176623406,"d":"$37,734"}},{"$f":"$DV495","v":{"v":33189.02214507246,"d":"$33,189"}},{"$f":"$DV507","v":{"v":28387.72276837828,"d":"$28,388"}},{"$f":"$DV519","v":{"v":23315.592366774385,"d":"$23,316"}},{"$f":"$DV531","v":{"v":17957.35394161959,"d":"$17,957"}},{"$f":"$DV543","v":{"v":12296.868751466249,"d":"$12,297"}},{"$f":"$DV555","v":{"v":6317.087702992347,"d":"$6,317"}},{"$f":"$DV567","v":{"v":5.911715561524034e-11,"d":"$0"}}]
[]
[{"$nulls":115},"Life of Loan",null,null,"Years","PMT Per Year","# of PMT",{"$nulls":8},"Loan Required:"]
[{"$nulls":115},"30-Year Fixed",null,null,30,12,{"$f":"DO143*DP143","v":360},{"$nulls":8},"All Cash",{"$nulls":14},{"$f":"EL125","v":{"v":3043.1380445633467,"d":"3,043 "}},{"$f":"EO125","v":{"v":3138.638044563346,"d":"$3,139"}},{"$f":"EP125","v":{"v":3235.093044563344,"d":"$3,235"}},{"v":3332.5125945633436,"d":"$3,333"},{"v":3430.9063400633468,"d":"$3,431"},{"v":3530.2840230183456,"d":"$3,530"},{"v":3630.655482802893,"d":"$3,631"},{"v":3732.0306571852934,"d":"$3,732"},{"v":3834.41958331151,"d":"$3,834"},{"v":3937.8323986989926,"d":"$3,938"},{"v":4042.2793422403483,"d":"$4,042"},{"v":4147.770755217119,"d":"$4,148"},{"v":4254.317082323656,"d":"$4,254"},{"v":4361.928872701257,"d":"$4,362"},{"v":4470.616780982636,"d":"$4,471"},{"v":4580.391568346829,"d":"$4,580"},{"v":4691.264103584661,"d":"$4,691"},{"v":4803.245364174875,"d":"$4,803"},{"v":4916.346437370994,"d":"$4,916"},{"v":5030.578521299069,"d":"$5,031"},{"v":5145.952926066424,"d":"$5,146"},{"v":5262.481074881455,"d":"$5,262"},{"v":5380.174505184636,"d":"$5,380"},{"v":5499.04486979085,"d":"$5,499"},{"v":5619.103938043126,"d":"$5,619"},{"v":5740.363596977921,"d":"$5,740"},{"v":5862.835852502068,"d":"$5,863"},{"v":5986.532830581456,"d":"$5,987"},{"v":6111.466778441636,"d":"$6,111"},{"v":6237.65006578042,"d":"$6,238"}]
[{"$nulls":115},"20-Year Fixed",null,null,20,12,{"$f":"DO144*DP144","v":240},{"$nulls":8},"30-Year Fixed"]
[{"$nulls":115},"15-Year Fixed",null,null,15,12,{"$f":"DO145*DP145","v":180},{"$nulls":8},"20-Year Fixed",{"$nulls":14},{"$f":"EO143","v":{"v":3043.1380445633467,"d":"$3,043"}}]
[{"$nulls":115},"10 Year Fixed",null,null,10,12,{"$f":"DO146*DP146","v":120},{"$nulls":8},"15-Year Fixed"]
[{"$nulls":129},"10-Year Fixed"]
[{"$nulls":115},"Financing Calculation"]
[{"$nulls":115},"Algo",{"$nulls":6},{"$f":"IF(OR('RENTAL INFO SHEET'!BI87=\"All Cash\",'RENTAL INFO SHEET'!BI87=\"\"),0,1)","v":1},{"$nulls":6},"Loan Amount"]
[{"$nulls":115},"If financed =1",{"$nulls":13},"Purchase Price Only"]
[{"$nulls":129},"Repair Cost Only"]
[{"$nulls":115},"Downpayment Required:",{"$nulls":13},"All Costs"]
[{"$nulls":115},"Algo",{"$nulls":6},{"$f":"IF('RENTAL INFO SHEET'!AZ102>0,1,0)","v":1}]
[{"$nulls":115},"If yes=1",{"$nulls":13},"Annual"]
[{"$nulls":129},"Monthly"]
[{"$nulls":115},"Amount of Loan Required:",{"$nulls":11},{"$f":"IF(OR('RENTAL INFO SHEET'!AE96=\"Purchase Price Only\",'RENTAL INFO SHEET'!AE96=\"Repair Cost Only\",'RENTAL INFO SHEET'!AE96=\"Purchase + Repairs\",'RENTAL INFO SHEET'!AE96=\"ARV\",'RENTAL INFO SHEET'!AE96=\"\"),0,1)","v":0}]
[{"$nulls":115},"Purchase Only",{"$nulls":7},{"$f":"DZ200*DS149","v":{"v":107495,"d":"$107,495"}}]
[{"$nulls":115},"Repairs Only",{"$nulls":7},{"$f":"TOTAL_RENTAL_ESTIMATE*DS149","v":{"v":11880,"d":"$11,880"}}]
[{"$nulls":115},"Purchase + Repairs",{"$nulls":7},{"$f":"(TOTAL_RENTAL_ESTIMATE+DZ200)*DS149","v":{"v":119375,"d":"$119,375"}}]
[{"$nulls":115},"ARV",{"$nulls":7},{"$f":"AFTER_REPAIR_VALUE_RENTAL","v":{"v":175000,"d":"$175,000"}}]
[{"$nulls":115},"Specific Loan Amount",{"$nulls":7},{"$f":"IF(DX156=0,0,('RENTAL INFO SHEET'!AE96*DS149))","v":0}]
[]
[{"$nulls":115},"Downpayment Amount:"]
[{"$nulls":115},"Purchase Only",{"$nulls":7},{"$f":"(DT157*'RENTAL INFO SHEET'!AT101)*$DS$153","v":{"v":21499,"d":"$21,499.00"}}]
[{"$nulls":115},"Repairs Only",{"$nulls":7},{"$f":"(DT158*'RENTAL INFO SHEET'!AT101)*$DS$153","v":{"v":2376,"d":"$2,376.00"}}]
[{"$nulls":115},"Purchase + Repairs",{"$nulls":7},{"$f":"(DT159*'RENTAL INFO SHEET'!AT101)*$DS$153","v":{"v":23875,"d":"$23,875.00"}}]
[{"$nulls":115},"ARV",{"$nulls":7},{"$f":"(DT160*'RENTAL INFO SHEET'!AT101)*$DS$153","v":{"v":35000,"d":"$35,000.00"}}]
[{"$nulls":115},"Specific Loan Amount",{"$nulls":7},{"$f":"(DT161*'RENTAL INFO SHEET'!AT101)*$DS$153","v":0}]
[]
[{"$nulls":115},"Loan Principal After Downpayment"]
[{"$nulls":115},"Purchase Only",{"$nulls":7},{"$f":"DT157-DT164","v":{"v":85996,"d":"$85,996"}}]
[{"$nulls":115},"Repairs Only",{"$nulls":7},{"$f":"DT158-DT165","v":{"v":9504,"d":"$9,504"}}]
[{"$nulls":115},"Purchase + Repairs",{"$nulls":7},{"$f":"DT159-DT166","v":{"v":95500,"d":"$95,500"}}]
[{"$nulls":115},"ARV",{"$nulls":7},{"$f":"DT160-DT167","v":{"v":140000,"d":"$140,000"}}]
[{"$nulls":115},"Specific Loan Amount",{"$nulls":7},{"$f":"DT161-DT168","v":0}]
[]
[{"$nulls":115},"Monthly Payment ",{"$nulls":4},"30 Year"]
[{"$nulls":115},"Purchase Only",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$143,$DQ$143,$DT$171,,0)","v":{"v":488.2758295983686,"d":"$488"}}]
[{"$nulls":115},"Repairs Only",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$143,$DQ$143,$DT$172,,0)","v":{"v":53.962666688019155,"d":"$54"}}]
[{"$nulls":115},"Purchase + Repairs",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$143,$DQ$143,$DT$173,,0)","v":{"v":542.2384962863878,"d":"$542"}}]
[{"$nulls":115},"ARV",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$143,$DQ$143,$DT$174,,0)","v":{"v":794.904601885804,"d":"$795"}}]
[{"$nulls":115},"Specific Loan Amount",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$143,$DQ$143,$DT$175,,0)","v":0}]
[{"$nulls":120},"20 Year"]
[{"$nulls":115},"Purchase Only",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$144,$DQ$144,$DT$171,,0)","v":{"v":591.5555692666309,"d":"$592"}}]
[{"$nulls":115},"Repairs Only",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$144,$DQ$144,$DT$172,,0)","v":{"v":65.37680973894204,"d":"$65"}}]
[{"$nulls":115},"Purchase + Repairs",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$144,$DQ$144,$DT$173,,0)","v":{"v":656.9323790055728,"d":"$657"}}]
[{"$nulls":115},"ARV",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$144,$DQ$144,$DT$174,,0)","v":{"v":963.042231002934,"d":"$963"}}]
[{"$nulls":115},"Specific Loan Amount",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$144,$DQ$144,$DT$175,,0)","v":0}]
[{"$nulls":120},"15 Year"]
[{"$nulls":115},"Purchase Only",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$145,$DQ$145,$DT$171,,0)","v":{"v":702.6590876359949,"d":"$703"}}]
[{"$nulls":115},"Repairs Only",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$145,$DQ$145,$DT$172,,0)","v":{"v":77.65561152719307,"d":"$78"}}]
[{"$nulls":115},"Purchase + Repairs",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$145,$DQ$145,$DT$173,,0)","v":{"v":780.314699163188,"d":"$780"}}]
[{"$nulls":115},"ARV",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$145,$DQ$145,$DT$174,,0)","v":{"v":1143.916836469595,"d":"$1,144"}}]
[{"$nulls":115},"Specific Loan Amount",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$145,$DQ$145,$DT$175,,0)","v":0}]
[{"$nulls":120},"10 Year"]
[{"$nulls":115},"Purchase Only",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$146,$DQ$146,$DT$171,,0)","v":{"v":933.2825799489501,"d":"$933"}}]
[{"$nulls":115},"Repairs Only",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$146,$DQ$146,$DT$172,,0)","v":{"v":103.14337457364088,"d":"$103"}}]
[{"$nulls":115},"Purchase + Repairs",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$146,$DQ$146,$DT$173,,0)","v":{"v":1036.425954522591,"d":"$1,036"}}]
[{"$nulls":115},"ARV",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$146,$DQ$146,$DT$174,,0)","v":{"v":1519.36789144673,"d":"$1,519"}},{"$nulls":8},"Cap Rate Valuation"]
[{"$nulls":115},"Specific Loan Amount",{"$nulls":4},{"$f":"-PMT('RENTAL INFO SHEET'!$AE$104/$DP$146,$DQ$146,$DT$175,,0)","v":0},{"$nulls":8},{"$f":"CAP_RATE_VALUATION","v":{"v":107495,"d":"$107,495"}}]
[]
[{"$nulls":115},"Mortgage   Type Result",{"$nulls":7},"Nper","Final Payment Result",{"$nulls":4},"If All Cash"]
[{"$nulls":115},"30 - Year",null,"20 - Year",null,"15 - Year",null,"10 - Year",null,{"$f":"IF(DO119=\"\",0,IF(DO119=\"30-Year Fixed\",30*12,IF(DO119=\"20-Year Fixed\",20*12,IF(DO119=\"15-Year Fixed\",15*12,IF(DO119=\"10-Year Fixed\",10*12,0)))))","v":360},{"$f":"IF(DO119=\"\",DL204,IF(DO119=\"30-Year Fixed\",DL204,IF(DO119=\"20-Year Fixed\",DN204,IF(DO119=\"15-Year Fixed\",DP204,IF(DO119=\"10-Year Fixed\",DR204,0)))))","v":{"v":542.2384962863878,"d":"$542"}},{"$nulls":4},{"$f":"DZ200+RENTAL_ESTIMATE","v":{"v":119375,"d":"$119,375"}}]
[{"$nulls":115},{"$f":"IF(AND(DO119=\"30-Year Fixed\",DZ206=\"Purchase Price Only\"),DQ178,IF(AND(DO119=\"30-Year Fixed\",DZ206=\"Repair Cost Only\"),DQ179,IF(AND(DO119=\"30-Year Fixed\",DZ206=\"Purchase + Repairs\"),DQ180,IF(AND(DO119=\"30-Year Fixed\",DZ206=\"ARV\"),DQ181,IF(AND(DO119=\"30-Year Fixed\",DZ206>0),DQ182,0)))))","v":{"v":542.2384962863878,"d":"$542"}},null,{"$f":"IF(AND(DO119=\"20-Year Fixed\",DZ206=\"Purchase Price Only\"),DQ184,IF(AND(DO119=\"20-Year Fixed\",DZ206=\"Repair Cost Only\"),DQ185,IF(AND(DO119=\"20-Year Fixed\",DZ206=\"Purchase + Repairs\"),DQ186,IF(AND(DO119=\"20-Year Fixed\",DZ206=\"ARV\"),DQ187,IF(AND(DO119=\"20-Year Fixed\",DZ206>0),DQ188,0)))))","v":{"v":0,"d":"$0"}},null,{"$f":"IF(AND(DO119=\"15-Year Fixed\",DZ206=\"Purchase Price Only\"),DQ190,IF(AND(DO119=\"15-Year Fixed\",DZ206=\"Repair Cost Only\"),DQ191,IF(AND(DO119=\"15-Year Fixed\",DZ206=\"Purchase + Repairs\"),DQ192,IF(AND(DO119=\"15-Year Fixed\",DZ206=\"ARV\"),DQ193,IF(AND(DO119=\"15-Year Fixed\",DZ206>0),DQ194,0)))))","v":{"v":0,"d":"$0"}},null,{"$f":"IF(AND(DO119=\"10-Year Fixed\",DZ206=\"Purchase Price Only\"),DQ196,IF(AND(DO119=\"10-Year Fixed\",DZ206=\"Repair Cost Only\"),DQ197,IF(AND(DO119=\"10-Year Fixed\",DZ206=\"Purchase + Repairs\"),DQ198,IF(AND(DO119=\"10-Year Fixed\",DZ206=\"ARV\"),DQ199,IF(AND(DO119=\"10-Year Fixed\",DZ206>0),DQ200,0)))))","v":{"v":0,"d":"$0"}}]
[{"$nulls":129},"Loan Type"]
[{"$nulls":115},"#","Payment",null,null,"Interest",null,null,"Principal",null,null,"Balance",{"$nulls":3},{"$f":"T('RENTAL INFO SHEET'!AE96:AY98)","v":"Purchase + Repairs"},{"$nulls":14},{"$f":"IRR(EO207:EO237)","v":{"v":0.16662654167807145,"d":"17%"}}]
[{"$nulls":115},0,{"$nulls":9},{"$f":"DZ209","v":{"v":95500,"d":"$95,500.00"}},{"$nulls":16},0,null,{"$f":"-BG18","v":{"v":-21499,"d":"-$21,499"}}]
[{"$nulls":115},1,{"$f":"IF(ROUND(DV207,5)>0,$DU$203,0)","v":{"v":542.2384962863878,"d":"$542"}},null,null,{"$f":"IF(DM208>0,IPMT($DS$119/12,DL208,$DT$203,-$DZ$209),0)","v":{"v":437.7083333333333,"d":"$437.71"}},null,null,{"$f":"IF(DM208>0,DM208-DP208,0)","v":{"v":104.53016295305446,"d":"$104.53"}},null,null,{"$f":"IF(ROUND(DV207,5)>0,DV207-DS208,0)","v":{"v":95395.46983704694,"d":"$95,395.47"}},{"$nulls":3},"Loan Amount",{"$nulls":12},1,null,{"$f":"EL125","v":{"v":3043.1380445633467,"d":"$3,043"}}]
[{"$nulls":115},2,{"$f":"IF(ROUND(DV208,5)>0,$DU$203,0)","v":{"v":542.2384962863878,"d":"$542"}},null,null,{"v":437.2292367531318,"d":"$437.23"},null,null,{"$f":"IF(DM209>0,DM209-DP209,0)","v":{"v":105.009259533256,"d":"$105.01"}},null,null,{"$f":"IF(ROUND(DV208,5)>0,DV208-DS209,0)","v":{"v":95290.46057751369,"d":"$95,290.46"}},{"$nulls":3},{"$f":"IF(DZ119=\"All Cash\",0,DZ119)","v":{"v":95500,"d":"$95,500"}},{"$nulls":12},2,null,{"$f":"EO125","v":{"v":3138.638044563346,"d":"$3,139"}}]
[{"$nulls":115},3,{"v":542.2384962863878,"d":"$542"},null,null,{"v":436.74794431360436,"d":"$436.75"},null,null,{"v":105.49055197278341,"d":"$105.49"},null,null,{"v":95184.97002554091,"d":"$95,184.97"},{"$nulls":16},3,null,{"$f":"EP125","v":{"v":3235.093044563344,"d":"$3,235"}}]
[{"$nulls":115},4,{"v":542.2384962863878,"d":"$542"},null,null,{"v":436.2644459503958,"d":"$436.26"},null,null,{"v":105.97405033599199,"d":"$105.97"},null,null,{"v":95078.99597520492,"d":"$95,079.00"},{"$nulls":3},"Cash Outlay",{"$nulls":12},4,null,{"$f":"EQ125","v":{"v":3332.5125945633436,"d":"$3,333"}}]
[{"$nulls":115},5,{"v":542.2384962863878,"d":"$542"},null,null,{"v":435.77873155302245,"d":"$435.78"},null,null,{"v":106.45976473336532,"d":"$106.46"},null,null,{"v":94972.53621047155,"d":"$94,972.54"},{"$nulls":3},{"$f":"DZ203-DZ209+'RENTAL INFO SHEET'!BL105","v":{"v":26740,"d":"$26,740"}},{"$nulls":12},5,null,{"$f":"ER125","v":{"v":3430.9063400633468,"d":"$3,431"}}]
[{"$nulls":115},6,{"v":542.2384962863878,"d":"$542"},null,null,{"v":435.2907909646612,"d":"$435.29"},null,null,{"v":106.94770532172657,"d":"$106.95"},null,null,{"v":94865.58850514982,"d":"$94,865.59"},{"$nulls":16},6,null,{"$f":"ES125","v":{"v":3530.2840230183456,"d":"$3,530"}}]
[{"$nulls":115},7,{"v":542.2384962863878,"d":"$542"},null,null,{"v":434.8006139819367,"d":"$434.80"},null,null,{"v":107.43788230445108,"d":"$107.44"},null,null,{"v":94758.15062284537,"d":"$94,758.15"},{"$nulls":16},7,null,{"$f":"ET125","v":{"v":3630.655482802893,"d":"$3,631"}}]
[{"$nulls":115},8,{"v":542.2384962863878,"d":"$542"},null,null,{"v":434.3081903547079,"d":"$434.31"},null,null,{"v":107.93030593167987,"d":"$107.93"},null,null,{"v":94650.22031691369,"d":"$94,650.22"},{"$nulls":16},8,null,{"$f":"EU125","v":{"v":3732.0306571852934,"d":"$3,732"}}]
[{"$nulls":115},9,{"v":542.2384962863878,"d":"$542"},null,null,{"v":433.81350978585436,"d":"$433.81"},null,null,{"v":108.42498650053341,"d":"$108.42"},null,null,{"v":94541.79533041315,"d":"$94,541.80"},{"$nulls":16},9,null,{"$f":"EV125","v":{"v":3834.41958331151,"d":"$3,834"}}]
[{"$nulls":115},10,{"v":542.2384962863878,"d":"$542"},null,null,{"v":433.3165619310603,"d":"$433.32"},null,null,{"v":108.9219343553275,"d":"$108.92"},null,null,{"v":94432.87339605782,"d":"$94,432.87"},{"$nulls":16},10,null,{"$f":"EW125","v":{"v":3937.8323986989926,"d":"$3,938"}}]
[{"$nulls":115},11,{"v":542.2384962863878,"d":"$542"},null,null,{"v":432.8173363985983,"d":"$432.82"},null,null,{"v":109.42115988778949,"d":"$109.42"},null,null,{"v":94323.45223617004,"d":"$94,323.45"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance",{"$nulls":8},11,null,{"$f":"EX125","v":{"v":4042.2793422403483,"d":"$4,042"}}]
[{"$nulls":115},12,{"v":542.2384962863878,"d":"$542"},null,null,{"v":432.31582274911267,"d":"$432.32"},null,null,{"v":109.9226735372751,"d":"$109.92"},null,null,{"v":94213.52956263276,"d":"$94,213.53"},{"$nulls":3},{"$f":"SUM(DP208:DR219)","v":{"v":5220.391518069419,"d":"$5,220.39"}},null,{"$f":"SUM(DS208:DU219)","v":{"v":1286.4704373672341,"d":"$1,286.47"}},null,{"$f":"DV219","v":{"v":94213.52956263276,"d":"$94,213.53"}},{"$nulls":8},12,null,{"$f":"EY125","v":{"v":4147.770755217119,"d":"$4,148"}}]
[{"$nulls":115},13,{"v":542.2384962863878,"d":"$542"},null,null,{"v":431.81201049540016,"d":"$431.81"},null,null,{"v":110.42648579098761,"d":"$110.43"},null,null,{"v":94103.10307684177,"d":"$94,103.10"},{"$nulls":3},{"$f":"DZ219/12","v":{"v":435.03262650578495,"d":"$435.03"}},null,{"$f":"EB219/12","v":{"v":107.20586978060284,"d":"$107.21"}},{"$nulls":10},13,null,{"$f":"EZ125","v":{"v":4254.317082323656,"d":"$4,254"}}]
[{"$nulls":115},14,{"v":542.2384962863878,"d":"$542"},null,null,{"v":431.30588910219143,"d":"$431.31"},null,null,{"v":110.93260718419634,"d":"$110.93"},null,null,{"v":93992.17046965758,"d":"$93,992.17"},{"$nulls":16},14,null,{"$f":"FA125","v":{"v":4361.928872701257,"d":"$4,362"}}]
[{"$nulls":115},15,{"v":542.2384962863878,"d":"$542"},null,null,{"v":430.79744798593055,"d":"$430.80"},null,null,{"v":111.44104830045723,"d":"$111.44"},null,null,{"v":93880.72942135711,"d":"$93,880.73"},{"$nulls":16},15,null,{"$f":"FB125","v":{"v":4470.616780982636,"d":"$4,471"}}]
[{"$nulls":115},16,{"v":542.2384962863878,"d":"$542"},null,null,{"v":430.28667651455345,"d":"$430.29"},null,null,{"v":111.95181977183432,"d":"$111.95"},null,null,{"v":93768.77760158529,"d":"$93,768.78"},{"$nulls":16},16,null,{"$f":"FC125","v":{"v":4580.391568346829,"d":"$4,580"}}]
[{"$nulls":115},17,{"v":542.2384962863878,"d":"$542"},null,null,{"v":429.77356400726586,"d":"$429.77"},null,null,{"v":112.46493227912191,"d":"$112.46"},null,null,{"v":93656.31266930616,"d":"$93,656.31"},{"$nulls":16},17,null,{"$f":"FD125","v":{"v":4691.264103584661,"d":"$4,691"}}]
[{"$nulls":115},18,{"v":542.2384962863878,"d":"$542"},null,null,{"v":429.2580997343199,"d":"$429.26"},null,null,{"v":112.98039655206787,"d":"$112.98"},null,null,{"v":93543.3322727541,"d":"$93,543.33"},{"$nulls":16},18,null,{"$f":"FE125","v":{"v":4803.245364174875,"d":"$4,803"}}]
[{"$nulls":115},19,{"v":542.2384962863878,"d":"$542"},null,null,{"v":428.74027291678954,"d":"$428.74"},null,null,{"v":113.49822336959824,"d":"$113.50"},null,null,{"v":93429.8340493845,"d":"$93,429.83"},{"$nulls":16},19,null,{"$f":"FF125","v":{"v":4916.346437370994,"d":"$4,916"}}]
[{"$nulls":115},20,{"v":542.2384962863878,"d":"$542"},null,null,{"v":428.2200727263456,"d":"$428.22"},null,null,{"v":114.01842356004215,"d":"$114.02"},null,null,{"v":93315.81562582446,"d":"$93,315.82"},{"$nulls":16},20,null,{"$f":"FG125","v":{"v":5030.578521299069,"d":"$5,031"}}]
[{"$nulls":115},21,{"v":542.2384962863878,"d":"$542"},null,null,{"v":427.6974882850288,"d":"$427.70"},null,null,{"v":114.54100800135899,"d":"$114.54"},null,null,{"v":93201.2746178231,"d":"$93,201.27"},{"$nulls":16},21,null,{"$f":"FH125","v":{"v":5145.952926066424,"d":"$5,146"}}]
[{"$nulls":115},22,{"v":542.2384962863878,"d":"$542"},null,null,{"v":427.17250866502246,"d":"$427.17"},null,null,{"v":115.06598762136531,"d":"$115.07"},null,null,{"v":93086.20863020174,"d":"$93,086.21"},{"$nulls":16},22,null,{"$f":"FI125","v":{"v":5262.481074881455,"d":"$5,262"}}]
[{"$nulls":115},23,{"v":542.2384962863878,"d":"$542"},null,null,{"v":426.64512288842457,"d":"$426.65"},null,null,{"v":115.5933733979632,"d":"$115.59"},null,null,{"v":92970.61525680378,"d":"$92,970.62"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance",{"$nulls":8},23,null,{"$f":"FJ125","v":{"v":5380.174505184636,"d":"$5,380"}}]
[{"$nulls":115},24,{"v":542.2384962863878,"d":"$542"},null,null,{"v":426.1153199270172,"d":"$426.12"},null,null,{"v":116.12317635937058,"d":"$116.12"},null,null,{"v":92854.49208044441,"d":"$92,854.49"},{"$nulls":3},{"$f":"SUM(DP220:DR231)","v":{"v":5147.824473248289,"d":"$5,147.82"}},null,{"$f":"SUM(DS220:DU231)","v":{"v":1359.0374821883638,"d":"$1,359.04"}},null,{"$f":"DV231","v":{"v":92854.49208044441,"d":"$92,854.49"}},{"$nulls":8},24,null,{"$f":"FK125","v":{"v":5499.04486979085,"d":"$5,499"}}]
[{"$nulls":115},25,{"v":542.2384962863878,"d":"$542"},null,null,{"v":425.5830887020368,"d":"$425.58"},null,null,{"v":116.655407584351,"d":"$116.66"},null,null,{"v":92737.83667286007,"d":"$92,737.84"},{"$nulls":16},25,null,{"$f":"FL125","v":{"v":5619.103938043126,"d":"$5,619"}}]
[{"$nulls":115},26,{"v":542.2384962863878,"d":"$542"},null,null,{"v":425.04841808394184,"d":"$425.05"},null,null,{"v":117.19007820244593,"d":"$117.19"},null,null,{"v":92620.64659465762,"d":"$92,620.65"},{"$nulls":16},26,null,{"$f":"FM125","v":{"v":5740.363596977921,"d":"$5,740"}}]
[{"$nulls":115},27,{"v":542.2384962863878,"d":"$542"},null,null,{"v":424.5112968921806,"d":"$424.51"},null,null,{"v":117.72719939420716,"d":"$117.73"},null,null,{"v":92502.91939526341,"d":"$92,502.92"},{"$nulls":16},27,null,{"$f":"FN125","v":{"v":5862.835852502068,"d":"$5,863"}}]
[{"$nulls":115},28,{"v":542.2384962863878,"d":"$542"},null,null,{"v":423.97171389495725,"d":"$423.97"},null,null,{"v":118.26678239143052,"d":"$118.27"},null,null,{"v":92384.65261287199,"d":"$92,384.65"},{"$nulls":16},28,null,{"$f":"FO125","v":{"v":5986.532830581456,"d":"$5,987"}}]
[{"$nulls":115},29,{"v":542.2384962863878,"d":"$542"},null,null,{"v":423.42965780899647,"d":"$423.43"},null,null,{"v":118.8088384773913,"d":"$118.81"},null,null,{"v":92265.8437743946,"d":"$92,265.84"},{"$nulls":16},29,null,{"$f":"FP125","v":{"v":6111.466778441636,"d":"$6,111"}}]
[{"$nulls":115},30,{"v":542.2384962863878,"d":"$542"},null,null,{"v":422.88511729930843,"d":"$422.89"},null,null,{"v":119.35337898707934,"d":"$119.35"},null,null,{"v":92146.49039540751,"d":"$92,146.49"},{"$nulls":16},30,null,{"$f":"FQ125","v":{"v":6237.65006578042,"d":"$6,238"}}]
[{"$nulls":115},31,{"v":542.2384962863878,"d":"$542"},null,null,{"v":422.33808097895104,"d":"$422.34"},null,null,{"v":119.90041530743673,"d":"$119.90"},null,null,{"v":92026.58998010008,"d":"$92,026.59"}]
[{"$nulls":115},32,{"v":542.2384962863878,"d":"$542"},null,null,{"v":421.7885374087919,"d":"$421.79"},null,null,{"v":120.44995887759586,"d":"$120.45"},null,null,{"v":91906.14002122248,"d":"$91,906.14"}]
[{"$nulls":115},33,{"v":542.2384962863878,"d":"$542"},null,null,{"v":421.2364750972696,"d":"$421.24"},null,null,{"v":121.00202118911818,"d":"$121.00"},null,null,{"v":91785.13800003336,"d":"$91,785.14"}]
[{"$nulls":115},34,{"v":542.2384962863878,"d":"$542"},null,null,{"v":420.68188250015277,"d":"$420.68"},null,null,{"v":121.556613786235,"d":"$121.56"},null,null,{"v":91663.58138624713,"d":"$91,663.58"}]
[{"$nulls":115},35,{"v":542.2384962863878,"d":"$542"},null,null,{"v":420.1247480202992,"d":"$420.12"},null,null,{"v":122.11374826608858,"d":"$122.11"},null,null,{"v":91541.46763798104,"d":"$91,541.47"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},36,{"v":542.2384962863878,"d":"$542"},null,null,{"v":419.565060007413,"d":"$419.57"},null,null,{"v":122.67343627897475,"d":"$122.67"},null,null,{"v":91418.79420170207,"d":"$91,418.79"},{"$nulls":3},{"$f":"SUM(DP232:DR243)","v":{"v":5071.164076694299,"d":"$5,071.16"}},null,{"$f":"SUM(DS232:DU243)","v":{"v":1435.6978787423545,"d":"$1,435.70"}},null,{"$f":"DV243","v":{"v":91418.79420170207,"d":"$91,418.79"}}]
[{"$nulls":115},37,{"v":542.2384962863878,"d":"$542"},null,null,{"v":419.002806757801,"d":"$419.00"},null,null,{"v":123.23568952858676,"d":"$123.24"},null,null,{"v":91295.55851217348,"d":"$91,295.56"}]
[{"$nulls":115},38,{"v":542.2384962863878,"d":"$542"},null,null,{"v":418.43797651412837,"d":"$418.44"},null,null,{"v":123.8005197722594,"d":"$123.80"},null,null,{"v":91171.75799240122,"d":"$91,171.76"}]
[{"$nulls":115},39,{"v":542.2384962863878,"d":"$542"},null,null,{"v":417.87055746517217,"d":"$417.87"},null,null,{"v":124.3679388212156,"d":"$124.37"},null,null,{"v":91047.39005358,"d":"$91,047.39"}]
[{"$nulls":115},40,{"v":542.2384962863878,"d":"$542"},null,null,{"v":417.3005377455749,"d":"$417.30"},null,null,{"v":124.93795854081287,"d":"$124.94"},null,null,{"v":90922.45209503919,"d":"$90,922.45"}]
[{"$nulls":115},41,{"v":542.2384962863878,"d":"$542"},null,null,{"v":416.72790543559614,"d":"$416.73"},null,null,{"v":125.51059085079163,"d":"$125.51"},null,null,{"v":90796.94150418839,"d":"$90,796.94"}]
[{"$nulls":115},42,{"v":542.2384962863878,"d":"$542"},null,null,{"v":416.1526485608634,"d":"$416.15"},null,null,{"v":126.08584772552439,"d":"$126.09"},null,null,{"v":90670.85565646287,"d":"$90,670.86"}]
[{"$nulls":115},43,{"v":542.2384962863878,"d":"$542"},null,null,{"v":415.5747550921214,"d":"$415.57"},null,null,{"v":126.66374119426638,"d":"$126.66"},null,null,{"v":90544.1919152686,"d":"$90,544.19"}]
[{"$nulls":115},44,{"v":542.2384962863878,"d":"$542"},null,null,{"v":414.99421294498103,"d":"$414.99"},null,null,{"v":127.24428334140674,"d":"$127.24"},null,null,{"v":90416.94763192719,"d":"$90,416.95"}]
[{"$nulls":115},45,{"v":542.2384962863878,"d":"$542"},null,null,{"v":414.41100997966623,"d":"$414.41"},null,null,{"v":127.82748630672154,"d":"$127.83"},null,null,{"v":90289.12014562047,"d":"$90,289.12"}]
[{"$nulls":115},46,{"v":542.2384962863878,"d":"$542"},null,null,{"v":413.82513400076044,"d":"$413.83"},null,null,{"v":128.41336228562733,"d":"$128.41"},null,null,{"v":90160.70678333484,"d":"$90,160.71"}]
[{"$nulls":115},47,{"v":542.2384962863878,"d":"$542"},null,null,{"v":413.2365727569513,"d":"$413.24"},null,null,{"v":129.00192352943645,"d":"$129.00"},null,null,{"v":90031.70485980541,"d":"$90,031.70"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},48,{"v":542.2384962863878,"d":"$542"},null,null,{"v":412.6453139407747,"d":"$412.65"},null,null,{"v":129.59318234561306,"d":"$129.59"},null,null,{"v":89902.11167745979,"d":"$89,902.11"},{"$nulls":3},{"$f":"SUM(DP244:DR255)","v":{"v":4990.179431194391,"d":"$4,990.18"}},null,{"$f":"SUM(DS244:DU255)","v":{"v":1516.6825242422622,"d":"$1,516.68"}},null,{"$f":"DV255","v":{"v":89902.11167745979,"d":"$89,902.11"}}]
[{"$nulls":115},49,{"v":542.2384962863878,"d":"$542"},null,null,{"v":412.0513451883573,"d":"$412.05"},null,null,{"v":130.18715109803048,"d":"$130.19"},null,null,{"v":89771.92452636176,"d":"$89,771.92"}]
[{"$nulls":115},50,{"v":542.2384962863878,"d":"$542"},null,null,{"v":411.454654079158,"d":"$411.45"},null,null,{"v":130.78384220722978,"d":"$130.78"},null,null,{"v":89641.14068415454,"d":"$89,641.14"}]
[{"$nulls":115},51,{"v":542.2384962863878,"d":"$542"},null,null,{"v":410.8552281357082,"d":"$410.86"},null,null,{"v":131.38326815067956,"d":"$131.38"},null,null,{"v":89509.75741600386,"d":"$89,509.76"}]
[{"$nulls":115},52,{"v":542.2384962863878,"d":"$542"},null,null,{"v":410.2530548233509,"d":"$410.25"},null,null,{"v":131.98544146303686,"d":"$131.99"},null,null,{"v":89377.77197454082,"d":"$89,377.77"}]
[{"$nulls":115},53,{"v":542.2384962863878,"d":"$542"},null,null,{"v":409.64812154997867,"d":"$409.65"},null,null,{"v":132.5903747364091,"d":"$132.59"},null,null,{"v":89245.18159980442,"d":"$89,245.18"}]
[{"$nulls":115},54,{"v":542.2384962863878,"d":"$542"},null,null,{"v":409.0404156657701,"d":"$409.04"},null,null,{"v":133.19808062061765,"d":"$133.20"},null,null,{"v":89111.9835191838,"d":"$89,111.98"}]
[{"$nulls":115},55,{"v":542.2384962863878,"d":"$542"},null,null,{"v":408.42992446292567,"d":"$408.43"},null,null,{"v":133.8085718234621,"d":"$133.81"},null,null,{"v":88978.17494736034,"d":"$88,978.17"}]
[{"$nulls":115},56,{"v":542.2384962863878,"d":"$542"},null,null,{"v":407.8166351754014,"d":"$407.82"},null,null,{"v":134.42186111098636,"d":"$134.42"},null,null,{"v":88843.75308624936,"d":"$88,843.75"}]
[{"$nulls":115},57,{"v":542.2384962863878,"d":"$542"},null,null,{"v":407.2005349786427,"d":"$407.20"},null,null,{"v":135.0379613077451,"d":"$135.04"},null,null,{"v":88708.71512494162,"d":"$88,708.72"}]
[{"$nulls":115},58,{"v":542.2384962863878,"d":"$542"},null,null,{"v":406.58161098931555,"d":"$406.58"},null,null,{"v":135.65688529707222,"d":"$135.66"},null,null,{"v":88573.05823964455,"d":"$88,573.06"}]
[{"$nulls":115},59,{"v":542.2384962863878,"d":"$542"},null,null,{"v":405.9598502650373,"d":"$405.96"},null,null,{"v":136.27864602135048,"d":"$136.28"},null,null,{"v":88436.7795936232,"d":"$88,436.78"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},60,{"v":542.2384962863878,"d":"$542"},null,null,{"v":405.3352398041062,"d":"$405.34"},null,null,{"v":136.90325648228156,"d":"$136.90"},null,null,{"v":88299.87633714091,"d":"$88,299.88"},{"$nulls":3},{"$f":"SUM(DP256:DR267)","v":{"v":4904.626615117751,"d":"$4,904.63"}},null,{"$f":"SUM(DS256:DU267)","v":{"v":1602.2353403189009,"d":"$1,602.24"}},null,{"$f":"DV267","v":{"v":88299.87633714091,"d":"$88,299.88"}}]
[{"$nulls":115},61,{"v":542.2384962863878,"d":"$542"},null,null,{"v":404.707766545229,"d":"$404.71"},null,null,{"v":137.53072974115878,"d":"$137.53"},null,null,{"v":88162.34560739975,"d":"$88,162.35"}]
[{"$nulls":115},62,{"v":542.2384962863878,"d":"$542"},null,null,{"v":404.07741736724876,"d":"$404.08"},null,null,{"v":138.16107891913902,"d":"$138.16"},null,null,{"v":88024.18452848062,"d":"$88,024.18"}]
[{"$nulls":115},63,{"v":542.2384962863878,"d":"$542"},null,null,{"v":403.4441790888693,"d":"$403.44"},null,null,{"v":138.79431719751847,"d":"$138.79"},null,null,{"v":87885.3902112831,"d":"$87,885.39"}]
[{"$nulls":115},64,{"v":542.2384962863878,"d":"$542"},null,null,{"v":402.8080384683807,"d":"$402.81"},null,null,{"v":139.43045781800708,"d":"$139.43"},null,null,{"v":87745.9597534651,"d":"$87,745.96"}]
[{"$nulls":115},65,{"v":542.2384962863878,"d":"$542"},null,null,{"$f":"IF(DM272>0,IPMT($DS$119/12,DL272,$DT$203,-$DZ$209),0)","v":{"v":402.1689822033815,"d":"$402.17"}},null,null,{"v":140.06951408300625,"d":"$140.07"},null,null,{"v":87605.89023938209,"d":"$87,605.89"}]
[{"$nulls":115},66,{"$f":"IF(ROUND(DV272,5)>0,$DU$203,0)","v":{"v":542.2384962863878,"d":"$542"}},null,null,{"v":401.52699693050107,"d":"$401.53"},null,null,{"$f":"IF(DM273>0,DM273-DP273,0)","v":{"v":140.7114993558867,"d":"$140.71"}},null,null,{"$f":"IF(ROUND(DV272,5)>0,DV272-DS273,0)","v":{"v":87465.1787400262,"d":"$87,465.18"}}]
[{"$nulls":115},67,{"v":542.2384962863878,"d":"$542"},null,null,{"v":400.88206922511995,"d":"$400.88"},null,null,{"v":141.35642706126782,"d":"$141.36"},null,null,{"v":87323.82231296493,"d":"$87,323.82"}]
[{"$nulls":115},68,{"v":542.2384962863878,"d":"$542"},null,null,{"v":400.2341856010891,"d":"$400.23"},null,null,{"v":142.00431068529866,"d":"$142.00"},null,null,{"v":87181.81800227963,"d":"$87,181.82"}]
[{"$nulls":115},69,{"v":542.2384962863878,"d":"$542"},null,null,{"v":399.58333251044814,"d":"$399.58"},null,null,{"v":142.65516377593963,"d":"$142.66"},null,null,{"v":87039.16283850369,"d":"$87,039.16"}]
[{"$nulls":115},70,{"v":542.2384962863878,"d":"$542"},null,null,{"v":398.9294963431417,"d":"$398.93"},null,null,{"v":143.30899994324608,"d":"$143.31"},null,null,{"v":86895.85383856045,"d":"$86,895.85"}]
[{"$nulls":115},71,{"v":542.2384962863878,"d":"$542"},null,null,{"v":398.27266342673516,"d":"$398.27"},null,null,{"v":143.9658328596526,"d":"$143.97"},null,null,{"v":86751.88800570079,"d":"$86,751.89"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},72,{"v":542.2384962863878,"d":"$542"},null,null,{"v":397.6128200261284,"d":"$397.61"},null,null,{"v":144.62567626025935,"d":"$144.63"},null,null,{"v":86607.26232944053,"d":"$86,607.26"},{"$nulls":3},{"$f":"SUM(DP268:DR279)","v":{"v":4814.247947736273,"d":"$4,814.25"}},null,{"$f":"SUM(DS268:DU279)","v":{"v":1692.6140077003804,"d":"$1,692.61"}},null,{"$f":"DV279","v":{"v":86607.26232944053,"d":"$86,607.26"}}]
[{"$nulls":115},73,{"v":542.2384962863878,"d":"$542"},null,null,{"v":396.949952343269,"d":"$396.95"},null,null,{"v":145.28854394311878,"d":"$145.29"},null,null,{"v":86461.97378549742,"d":"$86,461.97"}]
[{"$nulls":115},74,{"v":542.2384962863878,"d":"$542"},null,null,{"v":396.284046516863,"d":"$396.28"},null,null,{"v":145.95444976952479,"d":"$145.95"},null,null,{"v":86316.01933572789,"d":"$86,316.02"}]
[{"$nulls":115},75,{"v":542.2384962863878,"d":"$542"},null,null,{"v":395.61508862208603,"d":"$395.62"},null,null,{"v":146.62340766430174,"d":"$146.62"},null,null,{"v":86169.39592806359,"d":"$86,169.40"}]
[{"$nulls":115},76,{"v":542.2384962863878,"d":"$542"},null,null,{"v":394.9430646702913,"d":"$394.94"},null,null,{"v":147.2954316160965,"d":"$147.30"},null,null,{"v":86022.1004964475,"d":"$86,022.10"}]
[{"$nulls":115},77,{"v":542.2384962863878,"d":"$542"},null,null,{"v":394.2679606087176,"d":"$394.27"},null,null,{"v":147.97053567767017,"d":"$147.97"},null,null,{"v":85874.12996076983,"d":"$85,874.13"}]
[{"$nulls":115},78,{"v":542.2384962863878,"d":"$542"},null,null,{"v":393.5897623201948,"d":"$393.59"},null,null,{"v":148.648733966193,"d":"$148.65"},null,null,{"v":85725.48122680363,"d":"$85,725.48"}]
[{"$nulls":115},79,{"v":542.2384962863878,"d":"$542"},null,null,{"v":392.90845562284983,"d":"$392.91"},null,null,{"v":149.33004066353794,"d":"$149.33"},null,null,{"v":85576.1511861401,"d":"$85,576.15"}]
[{"$nulls":115},80,{"v":542.2384962863878,"d":"$542"},null,null,{"v":392.2240262698086,"d":"$392.22"},null,null,{"v":150.0144700165792,"d":"$150.01"},null,null,{"v":85426.13671612351,"d":"$85,426.14"}]
[{"$nulls":115},81,{"v":542.2384962863878,"d":"$542"},null,null,{"v":391.5364599488993,"d":"$391.54"},null,null,{"v":150.7020363374885,"d":"$150.70"},null,null,{"v":85275.43467978602,"d":"$85,275.43"}]
[{"$nulls":115},82,{"v":542.2384962863878,"d":"$542"},null,null,{"v":390.8457422823524,"d":"$390.85"},null,null,{"v":151.3927540040354,"d":"$151.39"},null,null,{"v":85124.04192578199,"d":"$85,124.04"}]
[{"$nulls":115},83,{"v":542.2384962863878,"d":"$542"},null,null,{"v":390.15185882650064,"d":"$390.15"},null,null,{"v":152.08663745988713,"d":"$152.09"},null,null,{"v":84971.9552883221,"d":"$84,971.96"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},84,{"v":542.2384962863878,"d":"$542"},null,null,{"v":389.4547950714761,"d":"$389.45"},null,null,{"v":152.78370121491167,"d":"$152.78"},null,null,{"v":84819.1715871072,"d":"$84,819.17"},{"$nulls":3},{"$f":"SUM(DP280:DR291)","v":{"v":4718.771213103309,"d":"$4,718.77"}},null,{"$f":"SUM(DS280:DU291)","v":{"v":1788.0907423333451,"d":"$1,788.09"}},null,{"$f":"DV291","v":{"v":84819.1715871072,"d":"$84,819.17"}}]
[{"$nulls":115},85,{"v":542.2384962863878,"d":"$542"},null,null,{"v":388.75453644090777,"d":"$388.75"},null,null,{"v":153.48395984548,"d":"$153.48"},null,null,{"v":84665.68762726171,"d":"$84,665.69"}]
[{"$nulls":115},86,{"v":542.2384962863878,"d":"$542"},null,null,{"v":388.051068291616,"d":"$388.05"},null,null,{"v":154.18742799477178,"d":"$154.19"},null,null,{"v":84511.50019926694,"d":"$84,511.50"}]
[{"$nulls":115},87,{"v":542.2384962863878,"d":"$542"},null,null,{"v":387.34437591330664,"d":"$387.34"},null,null,{"v":154.89412037308114,"d":"$154.89"},null,null,{"v":84356.60607889386,"d":"$84,356.61"}]
[{"$nulls":115},88,{"v":542.2384962863878,"d":"$542"},null,null,{"v":386.6344445282633,"d":"$386.63"},null,null,{"v":155.60405175812446,"d":"$155.60"},null,null,{"v":84201.00202713574,"d":"$84,201.00"}]
[{"$nulls":115},89,{"v":542.2384962863878,"d":"$542"},null,null,{"v":385.9212592910386,"d":"$385.92"},null,null,{"v":156.31723699534916,"d":"$156.32"},null,null,{"v":84044.68479014038,"d":"$84,044.68"}]
[{"$nulls":115},90,{"v":542.2384962863878,"d":"$542"},null,null,{"v":385.20480528814323,"d":"$385.20"},null,null,{"v":157.03369099824454,"d":"$157.03"},null,null,{"v":83887.65109914214,"d":"$83,887.65"}]
[{"$nulls":115},91,{"v":542.2384962863878,"d":"$542"},null,null,{"v":384.48506753773466,"d":"$384.49"},null,null,{"v":157.7534287486531,"d":"$157.75"},null,null,{"v":83729.89767039349,"d":"$83,729.90"}]
[{"$nulls":115},92,{"v":542.2384962863878,"d":"$542"},null,null,{"v":383.7620309893033,"d":"$383.76"},null,null,{"v":158.47646529708447,"d":"$158.48"},null,null,{"v":83571.4212050964,"d":"$83,571.42"}]
[{"$nulls":115},93,{"v":542.2384962863878,"d":"$542"},null,null,{"v":383.0356805233583,"d":"$383.04"},null,null,{"v":159.2028157630295,"d":"$159.20"},null,null,{"v":83412.21838933337,"d":"$83,412.22"}]
[{"$nulls":115},94,{"v":542.2384962863878,"d":"$542"},null,null,{"v":382.3060009511112,"d":"$382.31"},null,null,{"v":159.9324953352766,"d":"$159.93"},null,null,{"v":83252.2858939981,"d":"$83,252.29"}]
[{"$nulls":115},95,{"v":542.2384962863878,"d":"$542"},null,null,{"v":381.5729770141578,"d":"$381.57"},null,null,{"v":160.66551927222997,"d":"$160.67"},null,null,{"v":83091.62037472587,"d":"$83,091.62"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},96,{"v":542.2384962863878,"d":"$542"},null,null,{"v":380.83659338416004,"d":"$380.84"},null,null,{"v":161.40190290222773,"d":"$161.40"},null,null,{"v":82930.21847182364,"d":"$82,930.22"},{"$nulls":3},{"$f":"SUM(DP292:DR303)","v":{"v":4617.908840153101,"d":"$4,617.91"}},null,{"$f":"SUM(DS292:DU303)","v":{"v":1888.9531152835523,"d":"$1,888.95"}},null,{"$f":"DV303","v":{"v":82930.21847182364,"d":"$82,930.22"}}]
[{"$nulls":115},97,{"v":542.2384962863878,"d":"$542"},null,null,{"v":380.0968346625248,"d":"$380.10"},null,null,{"v":162.14166162386294,"d":"$162.14"},null,null,{"v":82768.07681019978,"d":"$82,768.08"}]
[{"$nulls":115},98,{"v":542.2384962863878,"d":"$542"},null,null,{"v":379.35368538008214,"d":"$379.35"},null,null,{"v":162.88481090630563,"d":"$162.88"},null,null,{"v":82605.19199929347,"d":"$82,605.19"}]
[{"$nulls":115},99,{"v":542.2384962863878,"d":"$542"},null,null,{"v":378.6071299967616,"d":"$378.61"},null,null,{"v":163.63136628962616,"d":"$163.63"},null,null,{"v":82441.56063300384,"d":"$82,441.56"}]
[{"$nulls":115},100,{"v":542.2384962863878,"d":"$542"},null,null,{"v":377.8571529012674,"d":"$377.86"},null,null,{"v":164.38134338512037,"d":"$164.38"},null,null,{"v":82277.17928961873,"d":"$82,277.18"}]
[{"$nulls":115},101,{"v":542.2384962863878,"d":"$542"},null,null,{"v":377.10373841075227,"d":"$377.10"},null,null,{"v":165.1347578756355,"d":"$165.13"},null,null,{"v":82112.04453174309,"d":"$82,112.04"}]
[{"$nulls":115},102,{"v":542.2384962863878,"d":"$542"},null,null,{"v":376.34687077048903,"d":"$376.35"},null,null,{"v":165.89162551589874,"d":"$165.89"},null,null,{"v":81946.15290622719,"d":"$81,946.15"}]
[{"$nulls":115},103,{"v":542.2384962863878,"d":"$542"},null,null,{"v":375.58653415354115,"d":"$375.59"},null,null,{"v":166.65196213284662,"d":"$166.65"},null,null,{"v":81779.50094409434,"d":"$81,779.50"}]
[{"$nulls":115},104,{"v":542.2384962863878,"d":"$542"},null,null,{"v":374.8227126604323,"d":"$374.82"},null,null,{"v":167.4157836259555,"d":"$167.42"},null,null,{"v":81612.08516046838,"d":"$81,612.09"}]
[{"$nulls":115},105,{"v":542.2384962863878,"d":"$542"},null,null,{"v":374.0553903188133,"d":"$374.06"},null,null,{"v":168.18310596757448,"d":"$168.18"},null,null,{"v":81443.90205450081,"d":"$81,443.90"}]
[{"$nulls":115},106,{"v":542.2384962863878,"d":"$542"},null,null,{"v":373.2845510831285,"d":"$373.28"},null,null,{"v":168.95394520325925,"d":"$168.95"},null,null,{"v":81274.94810929755,"d":"$81,274.95"}]
[{"$nulls":115},107,{"v":542.2384962863878,"d":"$542"},null,null,{"v":372.5101788342803,"d":"$372.51"},null,null,{"v":169.7283174521075,"d":"$169.73"},null,null,{"v":81105.21979184543,"d":"$81,105.22"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},108,{"v":542.2384962863878,"d":"$542"},null,null,{"v":371.7322573792914,"d":"$371.73"},null,null,{"v":170.50623890709636,"d":"$170.51"},null,null,{"v":80934.71355293834,"d":"$80,934.71"},{"$nulls":3},{"$f":"SUM(DP304:DR315)","v":{"v":4511.357036551365,"d":"$4,511.36"}},null,{"$f":"SUM(DS304:DU315)","v":{"v":1995.504918885289,"d":"$1,995.50"}},null,{"$f":"DV315","v":{"v":80934.71355293834,"d":"$80,934.71"}}]
[{"$nulls":115},109,{"v":542.2384962863878,"d":"$542"},null,null,{"v":370.95077045096724,"d":"$370.95"},null,null,{"v":171.28772583542053,"d":"$171.29"},null,null,{"v":80763.42582710291,"d":"$80,763.43"}]
[{"$nulls":115},110,{"v":542.2384962863878,"d":"$542"},null,null,{"v":370.16570170755494,"d":"$370.17"},null,null,{"v":172.07279457883283,"d":"$172.07"},null,null,{"v":80591.35303252407,"d":"$80,591.35"}]
[{"$nulls":115},111,{"v":542.2384962863878,"d":"$542"},null,null,{"v":369.377034732402,"d":"$369.38"},null,null,{"v":172.86146155398575,"d":"$172.86"},null,null,{"v":80418.49157097009,"d":"$80,418.49"}]
[{"$nulls":115},112,{"v":542.2384962863878,"d":"$542"},null,null,{"v":368.58475303361286,"d":"$368.58"},null,null,{"v":173.65374325277492,"d":"$173.65"},null,null,{"v":80244.83782771732,"d":"$80,244.84"}]
[{"$nulls":115},113,{"v":542.2384962863878,"d":"$542"},null,null,{"v":367.7888400437043,"d":"$367.79"},null,null,{"v":174.4496562426835,"d":"$174.45"},null,null,{"v":80070.38817147464,"d":"$80,070.39"}]
[{"$nulls":115},114,{"v":542.2384962863878,"d":"$542"},null,null,{"v":366.98927911925864,"d":"$366.99"},null,null,{"v":175.24921716712913,"d":"$175.25"},null,null,{"v":79895.1389543075,"d":"$79,895.14"}]
[{"$nulls":115},115,{"v":542.2384962863878,"d":"$542"},null,null,{"v":366.186053540576,"d":"$366.19"},null,null,{"v":176.0524427458118,"d":"$176.05"},null,null,{"v":79719.08651156169,"d":"$79,719.09"}]
[{"$nulls":115},116,{"v":542.2384962863878,"d":"$542"},null,null,{"v":365.3791465113243,"d":"$365.38"},null,null,{"v":176.8593497750635,"d":"$176.86"},null,null,{"v":79542.22716178662,"d":"$79,542.23"}]
[{"$nulls":115},117,{"v":542.2384962863878,"d":"$542"},null,null,{"v":364.5685411581886,"d":"$364.57"},null,null,{"v":177.66995512819915,"d":"$177.67"},null,null,{"v":79364.55720665843,"d":"$79,364.56"}]
[{"$nulls":115},118,{"v":542.2384962863878,"d":"$542"},null,null,{"v":363.7542205305177,"d":"$363.75"},null,null,{"v":178.48427575587004,"d":"$178.48"},null,null,{"v":79186.07293090256,"d":"$79,186.07"}]
[{"$nulls":115},119,{"v":542.2384962863878,"d":"$542"},null,null,{"v":362.93616759997,"d":"$362.94"},null,null,{"v":179.30232868641775,"d":"$179.30"},null,null,{"v":79006.77060221614,"d":"$79,006.77"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},120,{"v":542.2384962863878,"d":"$542"},null,null,{"v":362.1143652601573,"d":"$362.11"},null,null,{"v":180.1241310262305,"d":"$180.12"},null,null,{"v":78826.64647118992,"d":"$78,826.65"},{"$nulls":3},{"$f":"SUM(DP316:DR327)","v":{"v":4398.794873688234,"d":"$4,398.79"}},null,{"$f":"SUM(DS316:DU327)","v":{"v":2108.067081748419,"d":"$2,108.07"}},null,{"$f":"DV327","v":{"v":78826.64647118992,"d":"$78,826.65"}}]
[{"$nulls":115},121,{"v":542.2384962863878,"d":"$542"},null,null,{"v":361.28879632628707,"d":"$361.29"},null,null,{"v":180.9496999601007,"d":"$180.95"},null,null,{"v":78645.69677122982,"d":"$78,645.70"}]
[{"$nulls":115},122,{"v":542.2384962863878,"d":"$542"},null,null,{"v":360.45944353480314,"d":"$360.46"},null,null,{"v":181.77905275158463,"d":"$181.78"},null,null,{"v":78463.91771847823,"d":"$78,463.92"}]
[{"$nulls":115},123,{"v":542.2384962863878,"d":"$542"},null,null,{"v":359.6262895430251,"d":"$359.63"},null,null,{"v":182.61220674336266,"d":"$182.61"},null,null,{"v":78281.30551173487,"d":"$78,281.31"}]
[{"$nulls":115},124,{"v":542.2384962863878,"d":"$542"},null,null,{"v":358.7893169287847,"d":"$358.79"},null,null,{"v":183.4491793576031,"d":"$183.45"},null,null,{"v":78097.85633237727,"d":"$78,097.86"}]
[{"$nulls":115},125,{"v":542.2384962863878,"d":"$542"},null,null,{"v":357.94850819006234,"d":"$357.95"},null,null,{"v":184.28998809632543,"d":"$184.29"},null,null,{"v":77913.56634428095,"d":"$77,913.57"}]
[{"$nulls":115},126,{"v":542.2384962863878,"d":"$542"},null,null,{"v":357.10384574462086,"d":"$357.10"},null,null,{"v":185.13465054176692,"d":"$185.13"},null,null,{"v":77728.43169373918,"d":"$77,728.43"}]
[{"$nulls":115},127,{"v":542.2384962863878,"d":"$542"},null,null,{"v":356.25531192963774,"d":"$356.26"},null,null,{"v":185.98318435675003,"d":"$185.98"},null,null,{"v":77542.44850938243,"d":"$77,542.45"}]
[{"$nulls":115},128,{"v":542.2384962863878,"d":"$542"},null,null,{"v":355.402889001336,"d":"$355.40"},null,null,{"v":186.83560728505176,"d":"$186.84"},null,null,{"v":77355.61290209737,"d":"$77,355.61"}]
[{"$nulls":115},129,{"v":542.2384962863878,"d":"$542"},null,null,{"$f":"IF(DM336>0,IPMT($DS$119/12,DL336,$DT$203,-$DZ$209),0)","v":{"v":354.54655913461283,"d":"$354.55"}},null,null,{"v":187.69193715177494,"d":"$187.69"},null,null,{"v":77167.9209649456,"d":"$77,167.92"}]
[{"$nulls":115},130,{"$f":"IF(ROUND(DV336,5)>0,$DU$203,0)","v":{"v":542.2384962863878,"d":"$542"}},null,null,{"v":353.6863044226672,"d":"$353.69"},null,null,{"$f":"IF(DM337>0,DM337-DP337,0)","v":{"v":188.55219186372057,"d":"$188.55"}},null,null,{"$f":"IF(ROUND(DV336,5)>0,DV336-DS337,0)","v":{"v":76979.36877308188,"d":"$76,979.37"}}]
[{"$nulls":115},131,{"v":542.2384962863878,"d":"$542"},null,null,{"v":352.82210687662507,"d":"$352.82"},null,null,{"v":189.4163894097627,"d":"$189.42"},null,null,{"v":76789.95238367212,"d":"$76,789.95"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},132,{"v":542.2384962863878,"d":"$542"},null,null,{"v":351.95394842516373,"d":"$351.95"},null,null,{"v":190.28454786122404,"d":"$190.28"},null,null,{"v":76599.66783581089,"d":"$76,599.67"},{"$nulls":3},{"$f":"SUM(DP328:DR339)","v":{"v":4279.8833200576255,"d":"$4,279.88"}},null,{"$f":"SUM(DS328:DU339)","v":{"v":2226.9786353790273,"d":"$2,226.98"}},null,{"$f":"DV339","v":{"v":76599.66783581089,"d":"$76,599.67"}}]
[{"$nulls":115},133,{"v":542.2384962863878,"d":"$542"},null,null,{"v":351.08181091413314,"d":"$351.08"},null,null,{"v":191.15668537225463,"d":"$191.16"},null,null,{"v":76408.51115043863,"d":"$76,408.51"}]
[{"$nulls":115},134,{"v":542.2384962863878,"d":"$542"},null,null,{"v":350.2056761061769,"d":"$350.21"},null,null,{"v":192.03282018021088,"d":"$192.03"},null,null,{"v":76216.47833025843,"d":"$76,216.48"}]
[{"$nulls":115},135,{"v":542.2384962863878,"d":"$542"},null,null,{"v":349.325525680351,"d":"$349.33"},null,null,{"v":192.91297060603677,"d":"$192.91"},null,null,{"v":76023.56535965239,"d":"$76,023.57"}]
[{"$nulls":115},136,{"v":542.2384962863878,"d":"$542"},null,null,{"v":348.44134123174007,"d":"$348.44"},null,null,{"v":193.7971550546477,"d":"$193.80"},null,null,{"v":75829.76820459774,"d":"$75,829.77"}]
[{"$nulls":115},137,{"v":542.2384962863878,"d":"$542"},null,null,{"v":347.55310427107287,"d":"$347.55"},null,null,{"v":194.6853920153149,"d":"$194.69"},null,null,{"v":75635.08281258243,"d":"$75,635.08"}]
[{"$nulls":115},138,{"v":542.2384962863878,"d":"$542"},null,null,{"v":346.66079622433597,"d":"$346.66"},null,null,{"v":195.5777000620518,"d":"$195.58"},null,null,{"v":75439.50511252038,"d":"$75,439.51"}]
[{"$nulls":115},139,{"v":542.2384962863878,"d":"$542"},null,null,{"v":345.7643984323849,"d":"$345.76"},null,null,{"v":196.47409785400288,"d":"$196.47"},null,null,{"v":75243.03101466637,"d":"$75,243.03"}]
[{"$nulls":115},140,{"v":542.2384962863878,"d":"$542"},null,null,{"v":344.86389215055414,"d":"$344.86"},null,null,{"v":197.37460413583364,"d":"$197.37"},null,null,{"v":75045.65641053053,"d":"$75,045.66"}]
[{"$nulls":115},141,{"v":542.2384962863878,"d":"$542"},null,null,{"v":343.95925854826487,"d":"$343.96"},null,null,{"v":198.2792377381229,"d":"$198.28"},null,null,{"v":74847.3771727924,"d":"$74,847.38"}]
[{"$nulls":115},142,{"v":542.2384962863878,"d":"$542"},null,null,{"v":343.0504787086318,"d":"$343.05"},null,null,{"v":199.188017577756,"d":"$199.19"},null,null,{"v":74648.18915521464,"d":"$74,648.19"}]
[{"$nulls":115},143,{"v":542.2384962863878,"d":"$542"},null,null,{"v":342.1375336280671,"d":"$342.14"},null,null,{"v":200.10096265832067,"d":"$200.10"},null,null,{"v":74448.08819255632,"d":"$74,448.09"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},144,{"v":542.2384962863878,"d":"$542"},null,null,{"v":341.2204042158831,"d":"$341.22"},null,null,{"v":201.01809207050468,"d":"$201.02"},null,null,{"v":74247.07010048581,"d":"$74,247.07"},{"$nulls":3},{"$f":"SUM(DP340:DR351)","v":{"v":4154.264220111596,"d":"$4,154.26"}},null,{"$f":"SUM(DS340:DU351)","v":{"v":2352.5977353250573,"d":"$2,352.60"}},null,{"$f":"DV351","v":{"v":74247.07010048581,"d":"$74,247.07"}}]
[{"$nulls":115},145,{"v":542.2384962863878,"d":"$542"},null,null,{"v":340.29907129389323,"d":"$340.30"},null,null,{"v":201.93942499249454,"d":"$201.94"},null,null,{"v":74045.13067549332,"d":"$74,045.13"}]
[{"$nulls":115},146,{"v":542.2384962863878,"d":"$542"},null,null,{"v":339.37351559601103,"d":"$339.37"},null,null,{"v":202.86498069037674,"d":"$202.86"},null,null,{"v":73842.26569480295,"d":"$73,842.27"}]
[{"$nulls":115},147,{"v":542.2384962863878,"d":"$542"},null,null,{"v":338.44371776784675,"d":"$338.44"},null,null,{"v":203.79477851854102,"d":"$203.79"},null,null,{"v":73638.47091628441,"d":"$73,638.47"}]
[{"$nulls":115},148,{"v":542.2384962863878,"d":"$542"},null,null,{"v":337.5096583663035,"d":"$337.51"},null,null,{"v":204.7288379200843,"d":"$204.73"},null,null,{"v":73433.74207836432,"d":"$73,433.74"}]
[{"$nulls":115},149,{"v":542.2384962863878,"d":"$542"},null,null,{"v":336.57131785916977,"d":"$336.57"},null,null,{"v":205.667178427218,"d":"$205.67"},null,null,{"v":73228.0748999371,"d":"$73,228.07"}]
[{"$nulls":115},150,{"v":542.2384962863878,"d":"$542"},null,null,{"v":335.62867662471166,"d":"$335.63"},null,null,{"v":206.6098196616761,"d":"$206.61"},null,null,{"v":73021.46508027542,"d":"$73,021.47"}]
[{"$nulls":115},151,{"v":542.2384962863878,"d":"$542"},null,null,{"v":334.68171495126234,"d":"$334.68"},null,null,{"v":207.55678133512544,"d":"$207.56"},null,null,{"v":72813.9082989403,"d":"$72,813.91"}]
[{"$nulls":115},152,{"v":542.2384962863878,"d":"$542"},null,null,{"v":333.73041303680964,"d":"$333.73"},null,null,{"v":208.50808324957814,"d":"$208.51"},null,null,{"v":72605.40021569072,"d":"$72,605.40"}]
[{"$nulls":115},153,{"v":542.2384962863878,"d":"$542"},null,null,{"v":332.7747509885824,"d":"$332.77"},null,null,{"v":209.46374529780536,"d":"$209.46"},null,null,{"v":72395.93647039292,"d":"$72,395.94"}]
[{"$nulls":115},154,{"v":542.2384962863878,"d":"$542"},null,null,{"v":331.8147088226342,"d":"$331.81"},null,null,{"v":210.42378746375357,"d":"$210.42"},null,null,{"v":72185.51268292917,"d":"$72,185.51"}]
[{"$nulls":115},155,{"v":542.2384962863878,"d":"$542"},null,null,{"v":330.85026646342527,"d":"$330.85"},null,null,{"v":211.3882298229625,"d":"$211.39"},null,null,{"v":71974.12445310621,"d":"$71,974.12"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},156,{"v":542.2384962863878,"d":"$542"},null,null,{"v":329.8814037434034,"d":"$329.88"},null,null,{"v":212.3570925429844,"d":"$212.36"},null,null,{"v":71761.76736056323,"d":"$71,761.77"},{"$nulls":3},{"$f":"SUM(DP352:DR363)","v":{"v":4021.5592155140534,"d":"$4,021.56"}},null,{"$f":"SUM(DS352:DU363)","v":{"v":2485.3027399226003,"d":"$2,485.30"}},null,{"$f":"DV363","v":{"v":71761.76736056323,"d":"$71,761.77"}}]
[{"$nulls":115},157,{"v":542.2384962863878,"d":"$542"},null,null,{"v":328.9081004025814,"d":"$328.91"},null,null,{"v":213.33039588380637,"d":"$213.33"},null,null,{"v":71548.43696467942,"d":"$71,548.44"}]
[{"$nulls":115},158,{"v":542.2384962863878,"d":"$542"},null,null,{"v":327.9303360881139,"d":"$327.93"},null,null,{"v":214.30816019827387,"d":"$214.31"},null,null,{"v":71334.12880448115,"d":"$71,334.13"}]
[{"$nulls":115},159,{"v":542.2384962863878,"d":"$542"},null,null,{"v":326.9480903538718,"d":"$326.95"},null,null,{"v":215.29040593251597,"d":"$215.29"},null,null,{"v":71118.83839854863,"d":"$71,118.84"}]
[{"$nulls":115},160,{"v":542.2384962863878,"d":"$542"},null,null,{"v":325.9613426600144,"d":"$325.96"},null,null,{"v":216.27715362637338,"d":"$216.28"},null,null,{"v":70902.56124492225,"d":"$70,902.56"}]
[{"$nulls":115},161,{"v":542.2384962863878,"d":"$542"},null,null,{"v":324.97007237256025,"d":"$324.97"},null,null,{"v":217.26842391382752,"d":"$217.27"},null,null,{"v":70685.29282100842,"d":"$70,685.29"}]
[{"$nulls":115},162,{"v":542.2384962863878,"d":"$542"},null,null,{"v":323.9742587629551,"d":"$323.97"},null,null,{"v":218.26423752343266,"d":"$218.26"},null,null,{"v":70467.028583485,"d":"$70,467.03"}]
[{"$nulls":115},163,{"v":542.2384962863878,"d":"$542"},null,null,{"v":322.97388100763953,"d":"$322.97"},null,null,{"v":219.26461527874824,"d":"$219.26"},null,null,{"v":70247.76396820624,"d":"$70,247.76"}]
[{"$nulls":115},164,{"v":542.2384962863878,"d":"$542"},null,null,{"v":321.9689181876118,"d":"$321.97"},null,null,{"v":220.26957809877598,"d":"$220.27"},null,null,{"v":70027.49439010747,"d":"$70,027.49"}]
[{"$nulls":115},165,{"v":542.2384962863878,"d":"$542"},null,null,{"v":320.9593492879925,"d":"$320.96"},null,null,{"v":221.27914699839528,"d":"$221.28"},null,null,{"v":69806.21524310908,"d":"$69,806.22"}]
[{"$nulls":115},166,{"v":542.2384962863878,"d":"$542"},null,null,{"v":319.94515319758324,"d":"$319.95"},null,null,{"v":222.29334308880453,"d":"$222.29"},null,null,{"v":69583.92190002027,"d":"$69,583.92"}]
[{"$nulls":115},167,{"v":542.2384962863878,"d":"$542"},null,null,{"v":318.9263087084262,"d":"$318.93"},null,null,{"v":223.3121875779616,"d":"$223.31"},null,null,{"v":69360.60971244231,"d":"$69,360.61"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},168,{"v":542.2384962863878,"d":"$542"},null,null,{"v":317.90279451536037,"d":"$317.90"},null,null,{"v":224.3357017710274,"d":"$224.34"},null,null,{"v":69136.27401067129,"d":"$69,136.27"},{"$nulls":3},{"$f":"SUM(DP364:DR375)","v":{"v":3881.3686055447106,"d":"$3,881.37"}},null,{"$f":"SUM(DS364:DU375)","v":{"v":2625.493349891943,"d":"$2,625.49"}},null,{"$f":"DV375","v":{"v":69136.27401067129,"d":"$69,136.27"}}]
[{"$nulls":115},169,{"v":542.2384962863878,"d":"$542"},null,null,{"v":316.8745892155767,"d":"$316.87"},null,null,{"v":225.36390707081108,"d":"$225.36"},null,null,{"v":68910.91010360047,"d":"$68,910.91"}]
[{"$nulls":115},170,{"v":542.2384962863878,"d":"$542"},null,null,{"v":315.8416713081687,"d":"$315.84"},null,null,{"v":226.39682497821906,"d":"$226.40"},null,null,{"v":68684.51327862225,"d":"$68,684.51"}]
[{"$nulls":115},171,{"v":542.2384962863878,"d":"$542"},null,null,{"v":314.80401919368524,"d":"$314.80"},null,null,{"v":227.43447709270254,"d":"$227.43"},null,null,{"v":68457.07880152955,"d":"$68,457.08"}]
[{"$nulls":115},172,{"v":542.2384962863878,"d":"$542"},null,null,{"v":313.761611173677,"d":"$313.76"},null,null,{"v":228.47688511271076,"d":"$228.48"},null,null,{"v":68228.60191641684,"d":"$68,228.60"}]
[{"$nulls":115},173,{"v":542.2384962863878,"d":"$542"},null,null,{"v":312.7144254502438,"d":"$312.71"},null,null,{"v":229.52407083614395,"d":"$229.52"},null,null,{"v":67999.0778455807,"d":"$67,999.08"}]
[{"$nulls":115},174,{"v":542.2384962863878,"d":"$542"},null,null,{"v":311.66244012557814,"d":"$311.66"},null,null,{"v":230.57605616080963,"d":"$230.58"},null,null,{"v":67768.5017894199,"d":"$67,768.50"}]
[{"$nulls":115},175,{"v":542.2384962863878,"d":"$542"},null,null,{"v":310.60563320150777,"d":"$310.61"},null,null,{"v":231.63286308488,"d":"$231.63"},null,null,{"v":67536.86892633502,"d":"$67,536.87"}]
[{"$nulls":115},176,{"v":542.2384962863878,"d":"$542"},null,null,{"v":309.5439825790354,"d":"$309.54"},null,null,{"v":232.69451370735237,"d":"$232.69"},null,null,{"v":67304.17441262768,"d":"$67,304.17"}]
[{"$nulls":115},177,{"v":542.2384962863878,"d":"$542"},null,null,{"v":308.4774660578767,"d":"$308.48"},null,null,{"v":233.76103022851106,"d":"$233.76"},null,null,{"v":67070.41338239916,"d":"$67,070.41"}]
[{"$nulls":115},178,{"v":542.2384962863878,"d":"$542"},null,null,{"v":307.406061335996,"d":"$307.41"},null,null,{"v":234.83243495039176,"d":"$234.83"},null,null,{"v":66835.58094744876,"d":"$66,835.58"}]
[{"$nulls":115},179,{"v":542.2384962863878,"d":"$542"},null,null,{"v":306.32974600914,"d":"$306.33"},null,null,{"v":235.90875027724775,"d":"$235.91"},null,null,{"v":66599.67219717152,"d":"$66,599.67"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},180,{"v":542.2384962863878,"d":"$542"},null,null,{"v":305.2484975703693,"d":"$305.25"},null,null,{"v":236.98999871601848,"d":"$236.99"},null,null,{"v":66362.6821984555,"d":"$66,362.68"},{"$nulls":3},{"$f":"SUM(DP376:DR387)","v":{"v":3733.270143220855,"d":"$3,733.27"}},null,{"$f":"SUM(DS376:DU387)","v":{"v":2773.591812215798,"d":"$2,773.59"}},null,{"$f":"DV387","v":{"v":66362.6821984555,"d":"$66,362.68"}}]
[{"$nulls":115},181,{"v":542.2384962863878,"d":"$542"},null,null,{"v":304.16229340958756,"d":"$304.16"},null,null,{"v":238.0762028768002,"d":"$238.08"},null,null,{"v":66124.6059955787,"d":"$66,124.61"}]
[{"$nulls":115},182,{"v":542.2384962863878,"d":"$542"},null,null,{"v":303.07111081306886,"d":"$303.07"},null,null,{"v":239.16738547331892,"d":"$239.17"},null,null,{"v":65885.43861010538,"d":"$65,885.44"}]
[{"$nulls":115},183,{"v":542.2384962863878,"d":"$542"},null,null,{"v":301.97492696298286,"d":"$301.97"},null,null,{"v":240.2635693234049,"d":"$240.26"},null,null,{"v":65645.17504078198,"d":"$65,645.18"}]
[{"$nulls":115},184,{"v":542.2384962863878,"d":"$542"},null,null,{"v":300.87371893691727,"d":"$300.87"},null,null,{"v":241.3647773494705,"d":"$241.36"},null,null,{"v":65403.810263432504,"d":"$65,403.81"}]
[{"$nulls":115},185,{"v":542.2384962863878,"d":"$542"},null,null,{"v":299.76746370739886,"d":"$299.77"},null,null,{"v":242.4710325789889,"d":"$242.47"},null,null,{"v":65161.33923085352,"d":"$65,161.34"}]
[{"$nulls":115},186,{"v":542.2384962863878,"d":"$542"},null,null,{"v":298.6561381414118,"d":"$298.66"},null,null,{"v":243.58235814497596,"d":"$243.58"},null,null,{"v":64917.756872708545,"d":"$64,917.76"}]
[{"$nulls":115},187,{"v":542.2384962863878,"d":"$542"},null,null,{"v":297.539718999914,"d":"$297.54"},null,null,{"v":244.69877728647378,"d":"$244.70"},null,null,{"v":64673.05809542207,"d":"$64,673.06"}]
[{"$nulls":115},188,{"v":542.2384962863878,"d":"$542"},null,null,{"v":296.41818293735093,"d":"$296.42"},null,null,{"v":245.82031334903684,"d":"$245.82"},null,null,{"v":64427.23778207303,"d":"$64,427.24"}]
[{"$nulls":115},189,{"v":542.2384962863878,"d":"$542"},null,null,{"v":295.2915065011679,"d":"$295.29"},null,null,{"v":246.9469897852199,"d":"$246.95"},null,null,{"v":64180.290792287815,"d":"$64,180.29"}]
[{"$nulls":115},190,{"v":542.2384962863878,"d":"$542"},null,null,{"v":294.159666131319,"d":"$294.16"},null,null,{"v":248.07883015506877,"d":"$248.08"},null,null,{"v":63932.211962132744,"d":"$63,932.21"}]
[{"$nulls":115},191,{"v":542.2384962863878,"d":"$542"},null,null,{"v":293.0226381597749,"d":"$293.02"},null,null,{"v":249.2158581266129,"d":"$249.22"},null,null,{"v":63682.99610400613,"d":"$63,683.00"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},192,{"v":542.2384962863878,"d":"$542"},null,null,{"v":291.88039881002794,"d":"$291.88"},null,null,{"v":250.35809747635983,"d":"$250.36"},null,null,{"v":63432.63800652977,"d":"$63,432.64"},{"$nulls":3},{"$f":"SUM(DP388:DR399)","v":{"v":3576.8177635109223,"d":"$3,576.82"}},null,{"$f":"SUM(DS388:DU399)","v":{"v":2930.044191925732,"d":"$2,930.04"}},null,{"$f":"DV399","v":{"v":63432.63800652977,"d":"$63,432.64"}}]
[{"$nulls":115},193,{"v":542.2384962863878,"d":"$542"},null,null,{"$f":"IF(DM400>0,IPMT($DS$119/12,DL400,$DT$203,-$DZ$209),0)","v":{"v":290.7329241965947,"d":"$290.73"}},null,null,{"v":251.50557208979308,"d":"$251.51"},null,null,{"v":63181.132434439976,"d":"$63,181.13"}]
[{"$nulls":115},194,{"$f":"IF(ROUND(DV400,5)>0,$DU$203,0)","v":{"v":542.2384962863878,"d":"$542"}},null,null,{"v":289.5801903245164,"d":"$289.58"},null,null,{"$f":"IF(DM401>0,DM401-DP401,0)","v":{"v":252.65830596187135,"d":"$252.66"}},null,null,{"$f":"IF(ROUND(DV400,5)>0,DV400-DS401,0)","v":{"v":62928.474128478105,"d":"$62,928.47"}}]
[{"$nulls":115},195,{"v":542.2384962863878,"d":"$542"},null,null,{"v":288.42217308885785,"d":"$288.42"},null,null,{"v":253.81632319752993,"d":"$253.82"},null,null,{"v":62674.65780528058,"d":"$62,674.66"}]
[{"$nulls":115},196,{"v":542.2384962863878,"d":"$542"},null,null,{"v":287.2588482742025,"d":"$287.26"},null,null,{"v":254.9796480121853,"d":"$254.98"},null,null,{"v":62419.67815726839,"d":"$62,419.68"}]
[{"$nulls":115},197,{"v":542.2384962863878,"d":"$542"},null,null,{"v":286.09019155414666,"d":"$286.09"},null,null,{"v":256.1483047322411,"d":"$256.15"},null,null,{"v":62163.52985253615,"d":"$62,163.53"}]
[{"$nulls":115},198,{"v":542.2384962863878,"d":"$542"},null,null,{"v":284.91617849079057,"d":"$284.92"},null,null,{"v":257.3223177955972,"d":"$257.32"},null,null,{"v":61906.207534740555,"d":"$61,906.21"}]
[{"$nulls":115},199,{"v":542.2384962863878,"d":"$542"},null,null,{"v":283.73678453422735,"d":"$283.74"},null,null,{"v":258.5017117521604,"d":"$258.50"},null,null,{"v":61647.70582298839,"d":"$61,647.71"}]
[{"$nulls":115},200,{"v":542.2384962863878,"d":"$542"},null,null,{"v":282.55198502203,"d":"$282.55"},null,null,{"v":259.68651126435776,"d":"$259.69"},null,null,{"v":61388.019311724034,"d":"$61,388.02"}]
[{"$nulls":115},201,{"v":542.2384962863878,"d":"$542"},null,null,{"v":281.36175517873505,"d":"$281.36"},null,null,{"v":260.8767411076527,"d":"$260.88"},null,null,{"v":61127.14257061638,"d":"$61,127.14"}]
[{"$nulls":115},202,{"v":542.2384962863878,"d":"$542"},null,null,{"v":280.1660701153249,"d":"$280.17"},null,null,{"v":262.0724261710629,"d":"$262.07"},null,null,{"v":60865.070144445315,"d":"$60,865.07"}]
[{"$nulls":115},203,{"v":542.2384962863878,"d":"$542"},null,null,{"v":278.9649048287075,"d":"$278.96"},null,null,{"v":263.27359145768025,"d":"$263.27"},null,null,{"v":60601.79655298764,"d":"$60,601.80"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},204,{"v":542.2384962863878,"d":"$542"},null,null,{"v":277.7582342011932,"d":"$277.76"},null,null,{"v":264.48026208519457,"d":"$264.48"},null,null,{"v":60337.31629090245,"d":"$60,337.32"},{"$nulls":3},{"$f":"SUM(DP400:DR411)","v":{"v":3411.540239809327,"d":"$3,411.54"}},null,{"$f":"SUM(DS400:DU411)","v":{"v":3095.3217156273267,"d":"$3,095.32"}},null,{"$f":"DV411","v":{"v":60337.31629090245,"d":"$60,337.32"}}]
[{"$nulls":115},205,{"v":542.2384962863878,"d":"$542"},null,null,{"v":276.5460329999694,"d":"$276.55"},null,null,{"v":265.6924632864184,"d":"$265.69"},null,null,{"v":60071.62382761603,"d":"$60,071.62"}]
[{"$nulls":115},206,{"v":542.2384962863878,"d":"$542"},null,null,{"v":275.3282758765733,"d":"$275.33"},null,null,{"v":266.9102204098145,"d":"$266.91"},null,null,{"v":59804.71360720621,"d":"$59,804.71"}]
[{"$nulls":115},207,{"v":542.2384962863878,"d":"$542"},null,null,{"v":274.10493736636164,"d":"$274.10"},null,null,{"v":268.13355892002613,"d":"$268.13"},null,null,{"v":59536.58004828619,"d":"$59,536.58"}]
[{"$nulls":115},208,{"v":542.2384962863878,"d":"$542"},null,null,{"v":272.8759918879782,"d":"$272.88"},null,null,{"v":269.36250439840956,"d":"$269.36"},null,null,{"v":59267.21754388778,"d":"$59,267.22"}]
[{"$nulls":115},209,{"v":542.2384962863878,"d":"$542"},null,null,{"v":271.6414137428188,"d":"$271.64"},null,null,{"v":270.59708254356894,"d":"$270.60"},null,null,{"v":58996.62046134421,"d":"$58,996.62"}]
[{"$nulls":115},210,{"v":542.2384962863878,"d":"$542"},null,null,{"v":270.40117711449415,"d":"$270.40"},null,null,{"v":271.8373191718936,"d":"$271.84"},null,null,{"v":58724.78314217232,"d":"$58,724.78"}]
[{"$nulls":115},211,{"v":542.2384962863878,"d":"$542"},null,null,{"v":269.15525606828953,"d":"$269.16"},null,null,{"v":273.08324021809824,"d":"$273.08"},null,null,{"v":58451.69990195422,"d":"$58,451.70"}]
[{"$nulls":115},212,{"v":542.2384962863878,"d":"$542"},null,null,{"v":267.90362455062336,"d":"$267.90"},null,null,{"v":274.3348717357644,"d":"$274.33"},null,null,{"v":58177.365030218454,"d":"$58,177.37"}]
[{"$nulls":115},213,{"v":542.2384962863878,"d":"$542"},null,null,{"v":266.64625638850106,"d":"$266.65"},null,null,{"v":275.5922398978867,"d":"$275.59"},null,null,{"v":57901.77279032057,"d":"$57,901.77"}]
[{"$nulls":115},214,{"v":542.2384962863878,"d":"$542"},null,null,{"v":265.3831252889691,"d":"$265.38"},null,null,{"v":276.8553709974187,"d":"$276.86"},null,null,{"v":57624.917419323145,"d":"$57,624.92"}]
[{"$nulls":115},215,{"v":542.2384962863878,"d":"$542"},null,null,{"v":264.11420483856426,"d":"$264.11"},null,null,{"v":278.1242914478235,"d":"$278.12"},null,null,{"v":57346.793127875324,"d":"$57,346.79"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},216,{"v":542.2384962863878,"d":"$542"},null,null,{"v":262.8394685027617,"d":"$262.84"},null,null,{"v":279.3990277836261,"d":"$279.40"},null,null,{"v":57067.3941000917,"d":"$57,067.39"},{"$nulls":3},{"$f":"SUM(DP412:DR423)","v":{"v":3236.9397646259044,"d":"$3,236.94"}},null,{"$f":"SUM(DS412:DU423)","v":{"v":3269.922190810749,"d":"$3,269.92"}},null,{"$f":"DV423","v":{"v":57067.3941000917,"d":"$57,067.39"}}]
[{"$nulls":115},217,{"v":542.2384962863878,"d":"$542"},null,null,{"v":261.5588896254202,"d":"$261.56"},null,null,{"v":280.6796066609676,"d":"$280.68"},null,null,{"v":56786.71449343073,"d":"$56,786.71"}]
[{"$nulls":115},218,{"v":542.2384962863878,"d":"$542"},null,null,{"v":260.272441428224,"d":"$260.27"},null,null,{"v":281.9660548581638,"d":"$281.97"},null,null,{"v":56504.74843857256,"d":"$56,504.75"}]
[{"$nulls":115},219,{"v":542.2384962863878,"d":"$542"},null,null,{"v":258.98009701012415,"d":"$258.98"},null,null,{"v":283.2583992762636,"d":"$283.26"},null,null,{"v":56221.490039296295,"d":"$56,221.49"}]
[{"$nulls":115},220,{"v":542.2384962863878,"d":"$542"},null,null,{"v":257.6818293467745,"d":"$257.68"},null,null,{"v":284.55666693961325,"d":"$284.56"},null,null,{"v":55936.93337235668,"d":"$55,936.93"}]
[{"$nulls":115},221,{"v":542.2384962863878,"d":"$542"},null,null,{"v":256.377611289968,"d":"$256.38"},null,null,{"v":285.86088499641977,"d":"$285.86"},null,null,{"v":55651.07248736026,"d":"$55,651.07"}]
[{"$nulls":115},222,{"v":542.2384962863878,"d":"$542"},null,null,{"v":255.06741556706777,"d":"$255.07"},null,null,{"v":287.17108071932,"d":"$287.17"},null,null,{"v":55363.901406640936,"d":"$55,363.90"}]
[{"$nulls":115},223,{"v":542.2384962863878,"d":"$542"},null,null,{"v":253.7512147804375,"d":"$253.75"},null,null,{"v":288.48728150595025,"d":"$288.49"},null,null,{"v":55075.41412513499,"d":"$55,075.41"}]
[{"$nulls":115},224,{"v":542.2384962863878,"d":"$542"},null,null,{"v":252.4289814068686,"d":"$252.43"},null,null,{"v":289.80951487951916,"d":"$289.81"},null,null,{"v":54785.60461025547,"d":"$54,785.60"}]
[{"$nulls":115},225,{"v":542.2384962863878,"d":"$542"},null,null,{"v":251.10068779700407,"d":"$251.10"},null,null,{"v":291.1378084893837,"d":"$291.14"},null,null,{"v":54494.46680176609,"d":"$54,494.47"}]
[{"$nulls":115},226,{"v":542.2384962863878,"d":"$542"},null,null,{"v":249.7663061747611,"d":"$249.77"},null,null,{"v":292.4721901116267,"d":"$292.47"},null,null,{"v":54201.99461165446,"d":"$54,201.99"}]
[{"$nulls":115},227,{"v":542.2384962863878,"d":"$542"},null,null,{"v":248.42580863674948,"d":"$248.43"},null,null,{"v":293.8126876496383,"d":"$293.81"},null,null,{"v":53908.18192400482,"d":"$53,908.18"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},228,{"v":542.2384962863878,"d":"$542"},null,null,{"v":247.07916715168864,"d":"$247.08"},null,null,{"v":295.15932913469914,"d":"$295.16"},null,null,{"v":53613.02259487012,"d":"$53,613.02"},{"$nulls":3},{"$f":"SUM(DP424:DR435)","v":{"v":3052.490450215088,"d":"$3,052.49"}},null,{"$f":"SUM(DS424:DU435)","v":{"v":3454.371505221565,"d":"$3,454.37"}},null,{"$f":"DV435","v":{"v":53613.02259487012,"d":"$53,613.02"}}]
[{"$nulls":115},229,{"v":542.2384962863878,"d":"$542"},null,null,{"v":245.7263535598212,"d":"$245.73"},null,null,{"v":296.5121427265666,"d":"$296.51"},null,null,{"v":53316.51045214355,"d":"$53,316.51"}]
[{"$nulls":115},230,{"v":542.2384962863878,"d":"$542"},null,null,{"v":244.36733957232448,"d":"$244.37"},null,null,{"v":297.8711567140633,"d":"$297.87"},null,null,{"v":53018.639295429486,"d":"$53,018.64"}]
[{"$nulls":115},231,{"v":542.2384962863878,"d":"$542"},null,null,{"v":243.00209677071837,"d":"$243.00"},null,null,{"v":299.2363995156694,"d":"$299.24"},null,null,{"v":52719.402895913816,"d":"$52,719.40"}]
[{"$nulls":115},232,{"v":542.2384962863878,"d":"$542"},null,null,{"v":241.63059660627158,"d":"$241.63"},null,null,{"v":300.6078996801162,"d":"$300.61"},null,null,{"v":52418.7949962337,"d":"$52,418.79"}]
[{"$nulls":115},233,{"v":542.2384962863878,"d":"$542"},null,null,{"v":240.25281039940438,"d":"$240.25"},null,null,{"v":301.9856858869834,"d":"$301.99"},null,null,{"v":52116.80931034672,"d":"$52,116.81"}]
[{"$nulls":115},234,{"v":542.2384962863878,"d":"$542"},null,null,{"v":238.86870933908898,"d":"$238.87"},null,null,{"v":303.3697869472988,"d":"$303.37"},null,null,{"v":51813.43952339942,"d":"$51,813.44"}]
[{"$nulls":115},235,{"v":542.2384962863878,"d":"$542"},null,null,{"v":237.47826448224725,"d":"$237.48"},null,null,{"v":304.7602318041405,"d":"$304.76"},null,null,{"v":51508.67929159528,"d":"$51,508.68"}]
[{"$nulls":115},236,{"v":542.2384962863878,"d":"$542"},null,null,{"v":236.08144675314495,"d":"$236.08"},null,null,{"v":306.1570495332428,"d":"$306.16"},null,null,{"v":51202.52224206204,"d":"$51,202.52"}]
[{"$nulls":115},237,{"v":542.2384962863878,"d":"$542"},null,null,{"v":234.67822694278422,"d":"$234.68"},null,null,{"v":307.5602693436035,"d":"$307.56"},null,null,{"v":50894.96197271844,"d":"$50,894.96"}]
[{"$nulls":115},238,{"v":542.2384962863878,"d":"$542"},null,null,{"v":233.26857570829276,"d":"$233.27"},null,null,{"v":308.969920578095,"d":"$308.97"},null,null,{"v":50585.99205214035,"d":"$50,585.99"}]
[{"$nulls":115},239,{"v":542.2384962863878,"d":"$542"},null,null,{"v":231.8524635723098,"d":"$231.85"},null,null,{"v":310.38603271407794,"d":"$310.39"},null,null,{"v":50275.60601942627,"d":"$50,275.61"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},240,{"v":542.2384962863878,"d":"$542"},null,null,{"v":230.42986092237027,"d":"$230.43"},null,null,{"v":311.8086353640175,"d":"$311.81"},null,null,{"v":49963.79738406225,"d":"$49,963.80"},{"$nulls":3},{"$f":"SUM(DP436:DR447)","v":{"v":2857.6367446287777,"d":"$2,857.64"}},null,{"$f":"SUM(DS436:DU447)","v":{"v":3649.225210807874,"d":"$3,649.23"}},null,{"$f":"DV447","v":{"v":49963.79738406225,"d":"$49,963.80"}}]
[{"$nulls":115},241,{"v":542.2384962863878,"d":"$542"},null,null,{"v":229.0007380102852,"d":"$229.00"},null,null,{"v":313.23775827610257,"d":"$313.24"},null,null,{"v":49650.55962578615,"d":"$49,650.56"}]
[{"$nulls":115},242,{"v":542.2384962863878,"d":"$542"},null,null,{"v":227.56506495151973,"d":"$227.57"},null,null,{"v":314.67343133486804,"d":"$314.67"},null,null,{"v":49335.886194451276,"d":"$49,335.89"}]
[{"$nulls":115},243,{"v":542.2384962863878,"d":"$542"},null,null,{"v":226.1228117245683,"d":"$226.12"},null,null,{"v":316.1156845618195,"d":"$316.12"},null,null,{"v":49019.77050988946,"d":"$49,019.77"}]
[{"$nulls":115},244,{"v":542.2384962863878,"d":"$542"},null,null,{"v":224.67394817032655,"d":"$224.67"},null,null,{"v":317.56454811606125,"d":"$317.56"},null,null,{"v":48702.2059617734,"d":"$48,702.21"}]
[{"$nulls":115},245,{"v":542.2384962863878,"d":"$542"},null,null,{"v":223.21844399146127,"d":"$223.22"},null,null,{"v":319.0200522949265,"d":"$319.02"},null,null,{"v":48383.185909478474,"d":"$48,383.19"}]
[{"$nulls":115},246,{"v":542.2384962863878,"d":"$542"},null,null,{"v":221.75626875177622,"d":"$221.76"},null,null,{"v":320.4822275346115,"d":"$320.48"},null,null,{"v":48062.703681943865,"d":"$48,062.70"}]
[{"$nulls":115},247,{"v":542.2384962863878,"d":"$542"},null,null,{"v":220.2873918755759,"d":"$220.29"},null,null,{"v":321.95110441081187,"d":"$321.95"},null,null,{"v":47740.75257753305,"d":"$47,740.75"}]
[{"$nulls":115},248,{"v":542.2384962863878,"d":"$542"},null,null,{"v":218.81178264702635,"d":"$218.81"},null,null,{"v":323.4267136393614,"d":"$323.43"},null,null,{"v":47417.32586389369,"d":"$47,417.33"}]
[{"$nulls":115},249,{"v":542.2384962863878,"d":"$542"},null,null,{"v":217.32941020951262,"d":"$217.33"},null,null,{"v":324.90908607687516,"d":"$324.91"},null,null,{"v":47092.41677781681,"d":"$47,092.42"}]
[{"$nulls":115},250,{"v":542.2384962863878,"d":"$542"},null,null,{"v":215.84024356499359,"d":"$215.84"},null,null,{"v":326.3982527213942,"d":"$326.40"},null,null,{"v":46766.01852509542,"d":"$46,766.02"}]
[{"$nulls":115},251,{"v":542.2384962863878,"d":"$542"},null,null,{"v":214.34425157335386,"d":"$214.34"},null,null,{"v":327.8942447130339,"d":"$327.89"},null,null,{"v":46438.124280382384,"d":"$46,438.12"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},252,{"v":542.2384962863878,"d":"$542"},null,null,{"v":212.84140295175246,"d":"$212.84"},null,null,{"v":329.3970933346353,"d":"$329.40"},null,null,{"v":46108.72718704775,"d":"$46,108.73"},{"$nulls":3},{"$f":"SUM(DP448:DR459)","v":{"v":2651.7917584221523,"d":"$2,651.79"}},null,{"$f":"SUM(DS448:DU459)","v":{"v":3855.0701970145014,"d":"$3,855.07"}},null,{"$f":"DV459","v":{"v":46108.72718704775,"d":"$46,108.73"}}]
[{"$nulls":115},253,{"v":542.2384962863878,"d":"$542"},null,null,{"v":211.33166627396872,"d":"$211.33"},null,null,{"v":330.90683001241905,"d":"$330.91"},null,null,{"v":45777.82035703533,"d":"$45,777.82"}]
[{"$nulls":115},254,{"v":542.2384962863878,"d":"$542"},null,null,{"v":209.81500996974512,"d":"$209.82"},null,null,{"v":332.42348631664265,"d":"$332.42"},null,null,{"v":45445.39687071869,"d":"$45,445.40"}]
[{"$nulls":115},255,{"v":542.2384962863878,"d":"$542"},null,null,{"v":208.29140232412718,"d":"$208.29"},null,null,{"v":333.9470939622606,"d":"$333.95"},null,null,{"v":45111.449776756424,"d":"$45,111.45"}]
[{"$nulls":115},256,{"v":542.2384962863878,"d":"$542"},null,null,{"v":206.76081147680014,"d":"$206.76"},null,null,{"v":335.47768480958763,"d":"$335.48"},null,null,{"v":44775.97209194684,"d":"$44,775.97"}]
[{"$nulls":115},257,{"v":542.2384962863878,"d":"$542"},null,null,{"$f":"IF(DM464>0,IPMT($DS$119/12,DL464,$DT$203,-$DZ$209),0)","v":{"v":205.22320542142288,"d":"$205.22"}},null,null,{"v":337.01529086496487,"d":"$337.02"},null,null,{"v":44438.95680108188,"d":"$44,438.96"}]
[{"$nulls":115},258,{"$f":"IF(ROUND(DV464,5)>0,$DU$203,0)","v":{"v":542.2384962863878,"d":"$542"}},null,null,{"v":203.67855200495848,"d":"$203.68"},null,null,{"$f":"IF(DM465>0,DM465-DP465,0)","v":{"v":338.5599442814293,"d":"$338.56"}},null,null,{"$f":"IF(ROUND(DV464,5)>0,DV464-DS465,0)","v":{"v":44100.39685680045,"d":"$44,100.40"}}]
[{"$nulls":115},259,{"v":542.2384962863878,"d":"$542"},null,null,{"v":202.12681892700192,"d":"$202.13"},null,null,{"v":340.11167735938585,"d":"$340.11"},null,null,{"v":43760.28517944106,"d":"$43,760.29"}]
[{"$nulls":115},260,{"v":542.2384962863878,"d":"$542"},null,null,{"v":200.56797373910473,"d":"$200.57"},null,null,{"v":341.67052254728304,"d":"$341.67"},null,null,{"v":43418.61465689378,"d":"$43,418.61"}]
[{"$nulls":115},261,{"v":542.2384962863878,"d":"$542"},null,null,{"v":199.00198384409634,"d":"$199.00"},null,null,{"v":343.2365124422914,"d":"$343.24"},null,null,{"v":43075.37814445148,"d":"$43,075.38"}]
[{"$nulls":115},262,{"v":542.2384962863878,"d":"$542"},null,null,{"v":197.42881649540254,"d":"$197.43"},null,null,{"v":344.80967979098523,"d":"$344.81"},null,null,{"v":42730.5684646605,"d":"$42,730.57"}]
[{"$nulls":115},263,{"v":542.2384962863878,"d":"$542"},null,null,{"v":195.84843879636045,"d":"$195.85"},null,null,{"v":346.3900574900273,"d":"$346.39"},null,null,{"v":42384.178407170475,"d":"$42,384.18"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},264,{"v":542.2384962863878,"d":"$542"},null,null,{"v":194.26081769953117,"d":"$194.26"},null,null,{"v":347.9776785868566,"d":"$347.98"},null,null,{"v":42036.200728583615,"d":"$42,036.20"},{"$nulls":3},{"$f":"SUM(DP460:DR471)","v":{"v":2434.3354969725196,"d":"$2,434.34"}},null,{"$f":"SUM(DS460:DU471)","v":{"v":4072.5264584641336,"d":"$4,072.53"}},null,{"$f":"DV471","v":{"v":42036.200728583615,"d":"$42,036.20"}}]
[{"$nulls":115},265,{"v":542.2384962863878,"d":"$542"},null,null,{"v":192.6659200060081,"d":"$192.67"},null,null,{"v":349.5725762803797,"d":"$349.57"},null,null,{"v":41686.62815230324,"d":"$41,686.63"}]
[{"$nulls":115},266,{"v":542.2384962863878,"d":"$542"},null,null,{"v":191.06371236472305,"d":"$191.06"},null,null,{"v":351.1747839216647,"d":"$351.17"},null,null,{"v":41335.453368381575,"d":"$41,335.45"}]
[{"$nulls":115},267,{"v":542.2384962863878,"d":"$542"},null,null,{"v":189.45416127174875,"d":"$189.45"},null,null,{"v":352.78433501463905,"d":"$352.78"},null,null,{"v":40982.66903336694,"d":"$40,982.67"}]
[{"$nulls":115},268,{"v":542.2384962863878,"d":"$542"},null,null,{"v":187.8372330695983,"d":"$187.84"},null,null,{"v":354.40126321678946,"d":"$354.40"},null,null,{"v":40628.26777015015,"d":"$40,628.27"}]
[{"$nulls":115},269,{"v":542.2384962863878,"d":"$542"},null,null,{"v":186.21289394652138,"d":"$186.21"},null,null,{"v":356.0256023398664,"d":"$356.03"},null,null,{"v":40272.242167810284,"d":"$40,272.24"}]
[{"$nulls":115},270,{"v":542.2384962863878,"d":"$542"},null,null,{"v":184.58110993579697,"d":"$184.58"},null,null,{"v":357.6573863505908,"d":"$357.66"},null,null,{"v":39914.58478145969,"d":"$39,914.58"}]
[{"$nulls":115},271,{"v":542.2384962863878,"d":"$542"},null,null,{"v":182.94184691502343,"d":"$182.94"},null,null,{"v":359.2966493713643,"d":"$359.30"},null,null,{"v":39555.28813208833,"d":"$39,555.29"}]
[{"$nulls":115},272,{"v":542.2384962863878,"d":"$542"},null,null,{"v":181.29507060540467,"d":"$181.30"},null,null,{"v":360.94342568098307,"d":"$360.94"},null,null,{"v":39194.34470640735,"d":"$39,194.34"}]
[{"$nulls":115},273,{"v":542.2384962863878,"d":"$542"},null,null,{"v":179.64074657103347,"d":"$179.64"},null,null,{"v":362.5977497153543,"d":"$362.60"},null,null,{"v":38831.746956692,"d":"$38,831.75"}]
[{"$nulls":115},274,{"v":542.2384962863878,"d":"$542"},null,null,{"v":177.97884021817146,"d":"$177.98"},null,null,{"v":364.2596560682163,"d":"$364.26"},null,null,{"v":38467.48730062378,"d":"$38,467.49"}]
[{"$nulls":115},275,{"v":542.2384962863878,"d":"$542"},null,null,{"v":176.30931679452544,"d":"$176.31"},null,null,{"v":365.9291794918623,"d":"$365.93"},null,null,{"v":38101.55812113192,"d":"$38,101.56"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},276,{"v":542.2384962863878,"d":"$542"},null,null,{"v":174.63214138852112,"d":"$174.63"},null,null,{"v":367.60635489786665,"d":"$367.61"},null,null,{"v":37733.95176623406,"d":"$37,733.95"},{"$nulls":3},{"$f":"SUM(DP472:DR483)","v":{"v":2204.612993087076,"d":"$2,204.61"}},null,{"$f":"SUM(DS472:DU483)","v":{"v":4302.248962349578,"d":"$4,302.25"}},null,{"$f":"DV483","v":{"v":37733.95176623406,"d":"$37,733.95"}}]
[{"$nulls":115},277,{"v":542.2384962863878,"d":"$542"},null,null,{"v":172.94727892857253,"d":"$172.95"},null,null,{"v":369.29121735781524,"d":"$369.29"},null,null,{"v":37364.66054887624,"d":"$37,364.66"}]
[{"$nulls":115},278,{"v":542.2384962863878,"d":"$542"},null,null,{"v":171.25469418234923,"d":"$171.25"},null,null,{"v":370.98380210403855,"d":"$370.98"},null,null,{"v":36993.6767467722,"d":"$36,993.68"}]
[{"$nulls":115},279,{"v":542.2384962863878,"d":"$542"},null,null,{"v":169.55435175603907,"d":"$169.55"},null,null,{"v":372.6841445303487,"d":"$372.68"},null,null,{"v":36620.99260224185,"d":"$36,620.99"}]
[{"$nulls":115},280,{"v":542.2384962863878,"d":"$542"},null,null,{"v":167.8462160936083,"d":"$167.85"},null,null,{"v":374.3922801927795,"d":"$374.39"},null,null,{"v":36246.600322049075,"d":"$36,246.60"}]
[{"$nulls":115},281,{"v":542.2384962863878,"d":"$542"},null,null,{"v":166.13025147605805,"d":"$166.13"},null,null,{"v":376.1082448103297,"d":"$376.11"},null,null,{"v":35870.49207723875,"d":"$35,870.49"}]
[{"$nulls":115},282,{"v":542.2384962863878,"d":"$542"},null,null,{"v":164.40642202067735,"d":"$164.41"},null,null,{"v":377.8320742657104,"d":"$377.83"},null,null,{"v":35492.66000297304,"d":"$35,492.66"}]
[{"$nulls":115},283,{"v":542.2384962863878,"d":"$542"},null,null,{"v":162.67469168029282,"d":"$162.67"},null,null,{"v":379.56380460609495,"d":"$379.56"},null,null,{"v":35113.09619836695,"d":"$35,113.10"}]
[{"$nulls":115},284,{"v":542.2384962863878,"d":"$542"},null,null,{"v":160.9350242425149,"d":"$160.94"},null,null,{"v":381.30347204387283,"d":"$381.30"},null,null,{"v":34731.792726323074,"d":"$34,731.79"}]
[{"$nulls":115},285,{"v":542.2384962863878,"d":"$542"},null,null,{"v":159.1873833289805,"d":"$159.19"},null,null,{"v":383.05111295740727,"d":"$383.05"},null,null,{"v":34348.741613365666,"d":"$34,348.74"}]
[{"$nulls":115},286,{"v":542.2384962863878,"d":"$542"},null,null,{"v":157.43173239459242,"d":"$157.43"},null,null,{"v":384.80676389179536,"d":"$384.81"},null,null,{"v":33963.93484947387,"d":"$33,963.93"}]
[{"$nulls":115},287,{"v":542.2384962863878,"d":"$542"},null,null,{"v":155.668034726755,"d":"$155.67"},null,null,{"v":386.5704615596328,"d":"$386.57"},null,null,{"v":33577.36438791424,"d":"$33,577.36"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},288,{"v":542.2384962863878,"d":"$542"},null,null,{"v":153.8962534446067,"d":"$153.90"},null,null,{"v":388.34224284178106,"d":"$388.34"},null,null,{"v":33189.02214507246,"d":"$33,189.02"},{"$nulls":3},{"$f":"SUM(DP484:DR495)","v":{"v":1961.9323342750467,"d":"$1,961.93"}},null,{"$f":"SUM(DS484:DU495)","v":{"v":4544.9296211616065,"d":"$4,544.93"}},null,{"$f":"DV495","v":{"v":33189.02214507246,"d":"$33,189.02"}}]
[{"$nulls":115},289,{"v":542.2384962863878,"d":"$542"},null,null,{"v":152.11635149824852,"d":"$152.12"},null,null,{"v":390.1221447881393,"d":"$390.12"},null,null,{"v":32798.90000028432,"d":"$32,798.90"}]
[{"$nulls":115},290,{"v":542.2384962863878,"d":"$542"},null,null,{"v":150.32829166796955,"d":"$150.33"},null,null,{"v":391.9102046184182,"d":"$391.91"},null,null,{"v":32406.989795665897,"d":"$32,406.99"}]
[{"$nulls":115},291,{"v":542.2384962863878,"d":"$542"},null,null,{"v":148.53203656346844,"d":"$148.53"},null,null,{"v":393.70645972291936,"d":"$393.71"},null,null,{"v":32013.28333594298,"d":"$32,013.28"}]
[{"$nulls":115},292,{"v":542.2384962863878,"d":"$542"},null,null,{"v":146.72754862307173,"d":"$146.73"},null,null,{"v":395.5109476633161,"d":"$395.51"},null,null,{"v":31617.772388279664,"d":"$31,617.77"}]
[{"$nulls":115},293,{"v":542.2384962863878,"d":"$542"},null,null,{"v":144.9147901129482,"d":"$144.91"},null,null,{"v":397.3237061734396,"d":"$397.32"},null,null,{"v":31220.448682106224,"d":"$31,220.45"}]
[{"$nulls":115},294,{"v":542.2384962863878,"d":"$542"},null,null,{"v":143.09372312631996,"d":"$143.09"},null,null,{"v":399.1447731600678,"d":"$399.14"},null,null,{"v":30821.303908946156,"d":"$30,821.30"}]
[{"$nulls":115},295,{"v":542.2384962863878,"d":"$542"},null,null,{"v":141.26430958266963,"d":"$141.26"},null,null,{"v":400.97418670371815,"d":"$400.97"},null,null,{"v":30420.329722242437,"d":"$30,420.33"}]
[{"$nulls":115},296,{"v":542.2384962863878,"d":"$542"},null,null,{"v":139.42651122694426,"d":"$139.43"},null,null,{"v":402.8119850594435,"d":"$402.81"},null,null,{"v":30017.517737182992,"d":"$30,017.52"}]
[{"$nulls":115},297,{"v":542.2384962863878,"d":"$542"},null,null,{"v":137.58028962875514,"d":"$137.58"},null,null,{"v":404.6582066576326,"d":"$404.66"},null,null,{"v":29612.85953052536,"d":"$29,612.86"}]
[{"$nulls":115},298,{"v":542.2384962863878,"d":"$542"},null,null,{"v":135.72560618157434,"d":"$135.73"},null,null,{"v":406.51289010481344,"d":"$406.51"},null,null,{"v":29206.346640420546,"d":"$29,206.35"}]
[{"$nulls":115},299,{"v":542.2384962863878,"d":"$542"},null,null,{"v":133.86242210192728,"d":"$133.86"},null,null,{"v":408.3760741844605,"d":"$408.38"},null,null,{"v":28797.970566236087,"d":"$28,797.97"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},300,{"v":542.2384962863878,"d":"$542"},null,null,{"v":131.99069842858185,"d":"$131.99"},null,null,{"v":410.24779785780595,"d":"$410.25"},null,null,{"v":28387.72276837828,"d":"$28,387.72"},{"$nulls":3},{"$f":"SUM(DP496:DR507)","v":{"v":1705.562578742479,"d":"$1,705.56"}},null,{"$f":"SUM(DS496:DU507)","v":{"v":4801.2993766941745,"d":"$4,801.30"}},null,{"$f":"DV507","v":{"v":28387.72276837828,"d":"$28,387.72"}}]
[{"$nulls":115},301,{"v":542.2384962863878,"d":"$542"},null,null,{"v":130.11039602173355,"d":"$130.11"},null,null,{"v":412.1281002646542,"d":"$412.13"},null,null,{"v":27975.594668113627,"d":"$27,975.59"}]
[{"$nulls":115},302,{"v":542.2384962863878,"d":"$542"},null,null,{"v":128.2214755621872,"d":"$128.22"},null,null,{"v":414.01702072420056,"d":"$414.02"},null,null,{"v":27561.577647389426,"d":"$27,561.58"}]
[{"$nulls":115},303,{"v":542.2384962863878,"d":"$542"},null,null,{"v":126.32389755053462,"d":"$126.32"},null,null,{"v":415.91459873585313,"d":"$415.91"},null,null,{"v":27145.663048653572,"d":"$27,145.66"}]
[{"$nulls":115},304,{"v":542.2384962863878,"d":"$542"},null,null,{"v":124.41762230632864,"d":"$124.42"},null,null,{"v":417.8208739800591,"d":"$417.82"},null,null,{"v":26727.842174673515,"d":"$26,727.84"}]
[{"$nulls":115},305,{"v":542.2384962863878,"d":"$542"},null,null,{"v":122.50260996725336,"d":"$122.50"},null,null,{"v":419.7358863191344,"d":"$419.74"},null,null,{"v":26308.106288354382,"d":"$26,308.11"}]
[{"$nulls":115},306,{"v":542.2384962863878,"d":"$542"},null,null,{"v":120.57882048829065,"d":"$120.58"},null,null,{"v":421.6596757980971,"d":"$421.66"},null,null,{"v":25886.446612556283,"d":"$25,886.45"}]
[{"$nulls":115},307,{"v":542.2384962863878,"d":"$542"},null,null,{"v":118.64621364088272,"d":"$118.65"},null,null,{"v":423.59228264550507,"d":"$423.59"},null,null,{"v":25462.854329910777,"d":"$25,462.85"}]
[{"$nulls":115},308,{"v":542.2384962863878,"d":"$542"},null,null,{"v":116.70474901209083,"d":"$116.70"},null,null,{"v":425.53374727429696,"d":"$425.53"},null,null,{"v":25037.32058263648,"d":"$25,037.32"}]
[{"$nulls":115},309,{"v":542.2384962863878,"d":"$542"},null,null,{"v":114.7543860037503,"d":"$114.75"},null,null,{"v":427.48411028263746,"d":"$427.48"},null,null,{"v":24609.836472353843,"d":"$24,609.84"}]
[{"$nulls":115},310,{"v":542.2384962863878,"d":"$542"},null,null,{"v":112.79508383162155,"d":"$112.80"},null,null,{"v":429.4434124547662,"d":"$429.44"},null,null,{"v":24180.393059899077,"d":"$24,180.39"}]
[{"$nulls":115},311,{"v":542.2384962863878,"d":"$542"},null,null,{"v":110.82680152453719,"d":"$110.83"},null,null,{"v":431.4116947618506,"d":"$431.41"},null,null,{"v":23748.981365137228,"d":"$23,748.98"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},312,{"v":542.2384962863878,"d":"$542"},null,null,{"v":108.84949792354537,"d":"$108.85"},null,null,{"v":433.3889983628424,"d":"$433.39"},null,null,{"v":23315.592366774385,"d":"$23,315.59"},{"$nulls":3},{"$f":"SUM(DP508:DR519)","v":{"v":1434.731553832756,"d":"$1,434.73"}},null,{"$f":"SUM(DS508:DU519)","v":{"v":5072.130401603897,"d":"$5,072.13"}},null,{"$f":"DV519","v":{"v":23315.592366774385,"d":"$23,315.59"}}]
[{"$nulls":115},313,{"v":542.2384962863878,"d":"$542"},null,null,{"v":106.86313168104901,"d":"$106.86"},null,null,{"v":435.37536460533875,"d":"$435.38"},null,null,{"v":22880.217002169047,"d":"$22,880.22"}]
[{"$nulls":115},314,{"v":542.2384962863878,"d":"$542"},null,null,{"v":104.86766125994123,"d":"$104.87"},null,null,{"v":437.37083502644657,"d":"$437.37"},null,null,{"v":22442.8461671426,"d":"$22,442.85"}]
[{"$nulls":115},315,{"v":542.2384962863878,"d":"$542"},null,null,{"v":102.86304493273667,"d":"$102.86"},null,null,{"v":439.3754513536511,"d":"$439.38"},null,null,{"v":22003.47071578895,"d":"$22,003.47"}]
[{"$nulls":115},316,{"v":542.2384962863878,"d":"$542"},null,null,{"v":100.8492407806991,"d":"$100.85"},null,null,{"v":441.38925550568865,"d":"$441.39"},null,null,{"v":21562.08146028326,"d":"$21,562.08"}]
[{"$nulls":115},317,{"v":542.2384962863878,"d":"$542"},null,null,{"v":98.8262066929647,"d":"$98.83"},null,null,{"v":443.41228959342305,"d":"$443.41"},null,null,{"v":21118.66917068984,"d":"$21,118.67"}]
[{"$nulls":115},318,{"v":542.2384962863878,"d":"$542"},null,null,{"v":96.79390036566151,"d":"$96.79"},null,null,{"v":445.4445959207263,"d":"$445.44"},null,null,{"v":20673.224574769112,"d":"$20,673.22"}]
[{"$nulls":115},319,{"v":542.2384962863878,"d":"$542"},null,null,{"v":94.75227930102484,"d":"$94.75"},null,null,{"v":447.48621698536294,"d":"$447.49"},null,null,{"v":20225.73835778375,"d":"$20,225.74"}]
[{"$nulls":115},320,{"v":542.2384962863878,"d":"$542"},null,null,{"v":92.7013008065086,"d":"$92.70"},null,null,{"v":449.5371954798792,"d":"$449.54"},null,null,{"v":19776.20116230387,"d":"$19,776.20"}]
[{"$nulls":115},321,{"v":542.2384962863878,"d":"$542"},null,null,{"$f":"IF(DM528>0,IPMT($DS$119/12,DL528,$DT$203,-$DZ$209),0)","v":{"v":90.6409219938925,"d":"$90.64"}},null,null,{"v":451.59757429249527,"d":"$451.60"},null,null,{"v":19324.603588011374,"d":"$19,324.60"}]
[{"$nulls":115},322,{"$f":"IF(ROUND(DV528,5)>0,$DU$203,0)","v":{"v":542.2384962863878,"d":"$542"}},null,null,{"v":88.57109977838522,"d":"$88.57"},null,null,{"$f":"IF(DM529>0,DM529-DP529,0)","v":{"v":453.6673965080025,"d":"$453.67"}},null,null,{"$f":"IF(ROUND(DV528,5)>0,DV528-DS529,0)","v":{"v":18870.936191503373,"d":"$18,870.94"}}]
[{"$nulls":115},323,{"v":542.2384962863878,"d":"$542"},null,null,{"v":86.49179087772353,"d":"$86.49"},null,null,{"v":455.74670540866424,"d":"$455.75"},null,null,{"v":18415.18948609471,"d":"$18,415.19"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},324,{"v":542.2384962863878,"d":"$542"},null,null,{"v":84.40295181126716,"d":"$84.40"},null,null,{"v":457.8355444751206,"d":"$457.84"},null,null,{"v":17957.35394161959,"d":"$17,957.35"},{"$nulls":3},{"$f":"SUM(DP520:DR531)","v":{"v":1148.623530281854,"d":"$1,148.62"}},null,{"$f":"SUM(DS520:DU531)","v":{"v":5358.238425154799,"d":"$5,358.24"}},null,{"$f":"DV531","v":{"v":17957.35394161959,"d":"$17,957.35"}}]
[{"$nulls":115},325,{"v":542.2384962863878,"d":"$542"},null,null,{"v":82.30453889908954,"d":"$82.30"},null,null,{"v":459.9339573872982,"d":"$459.93"},null,null,{"v":17497.419984232292,"d":"$17,497.42"}]
[{"$nulls":115},326,{"v":542.2384962863878,"d":"$542"},null,null,{"v":80.19650826106441,"d":"$80.20"},null,null,{"v":462.04198802532335,"d":"$462.04"},null,null,{"v":17035.377996206968,"d":"$17,035.38"}]
[{"$nulls":115},327,{"v":542.2384962863878,"d":"$542"},null,null,{"v":78.07881581594833,"d":"$78.08"},null,null,{"v":464.1596804704394,"d":"$464.16"},null,null,{"v":16571.21831573653,"d":"$16,571.22"}]
[{"$nulls":115},328,{"v":542.2384962863878,"d":"$542"},null,null,{"v":75.95141728045883,"d":"$75.95"},null,null,{"v":466.28707900592894,"d":"$466.29"},null,null,{"v":16104.9312367306,"d":"$16,104.93"}]
[{"$nulls":115},329,{"v":542.2384962863878,"d":"$542"},null,null,{"v":73.81426816834832,"d":"$73.81"},null,null,{"v":468.4242281180394,"d":"$468.42"},null,null,{"v":15636.50700861256,"d":"$15,636.51"}]
[{"$nulls":115},330,{"v":542.2384962863878,"d":"$542"},null,null,{"v":71.66732378947398,"d":"$71.67"},null,null,{"v":470.5711724969138,"d":"$470.57"},null,null,{"v":15165.935836115646,"d":"$15,165.94"}]
[{"$nulls":115},331,{"v":542.2384962863878,"d":"$542"},null,null,{"v":69.51053924886313,"d":"$69.51"},null,null,{"v":472.7279570375247,"d":"$472.73"},null,null,{"v":14693.207879078122,"d":"$14,693.21"}]
[{"$nulls":115},332,{"v":542.2384962863878,"d":"$542"},null,null,{"v":67.34386944577446,"d":"$67.34"},null,null,{"v":474.89462684061334,"d":"$474.89"},null,null,{"v":14218.313252237509,"d":"$14,218.31"}]
[{"$nulls":115},333,{"v":542.2384962863878,"d":"$542"},null,null,{"v":65.16726907275498,"d":"$65.17"},null,null,{"v":477.0712272136328,"d":"$477.07"},null,null,{"v":13741.242025023876,"d":"$13,741.24"}]
[{"$nulls":115},334,{"v":542.2384962863878,"d":"$542"},null,null,{"v":62.980692614692494,"d":"$62.98"},null,null,{"v":479.2578036716953,"d":"$479.26"},null,null,{"v":13261.98422135218,"d":"$13,261.98"}]
[{"$nulls":115},335,{"v":542.2384962863878,"d":"$542"},null,null,{"v":60.784094347863906,"d":"$60.78"},null,null,{"v":481.45440193852386,"d":"$481.45"},null,null,{"v":12780.529819413658,"d":"$12,780.53"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},336,{"v":542.2384962863878,"d":"$542"},null,null,{"v":58.577428338979,"d":"$58.58"},null,null,{"v":483.66106794740875,"d":"$483.66"},null,null,{"v":12296.868751466249,"d":"$12,296.87"},{"$nulls":3},{"$f":"SUM(DP532:DR543)","v":{"v":846.3767652833113,"d":"$846.38"}},null,{"$f":"SUM(DS532:DU543)","v":{"v":5660.485190153341,"d":"$5,660.49"}},null,{"$f":"DV543","v":{"v":12296.868751466249,"d":"$12,296.87"}}]
[{"$nulls":115},337,{"v":542.2384962863878,"d":"$542"},null,null,{"v":56.36064844422004,"d":"$56.36"},null,null,{"v":485.87784784216774,"d":"$485.88"},null,null,{"v":11810.99090362408,"d":"$11,810.99"}]
[{"$nulls":115},338,{"v":542.2384962863878,"d":"$542"},null,null,{"v":54.133708308276766,"d":"$54.13"},null,null,{"v":488.104787978111,"d":"$488.10"},null,null,{"v":11322.88611564597,"d":"$11,322.89"}]
[{"$nulls":115},339,{"v":542.2384962863878,"d":"$542"},null,null,{"v":51.896561363377096,"d":"$51.90"},null,null,{"v":490.3419349230107,"d":"$490.34"},null,null,{"v":10832.54418072296,"d":"$10,832.54"}]
[{"$nulls":115},340,{"v":542.2384962863878,"d":"$542"},null,null,{"v":49.6491608283133,"d":"$49.65"},null,null,{"v":492.58933545807446,"d":"$492.59"},null,null,{"v":10339.954845264885,"d":"$10,339.95"}]
[{"$nulls":115},341,{"v":542.2384962863878,"d":"$542"},null,null,{"v":47.39145970746379,"d":"$47.39"},null,null,{"v":494.84703657892396,"d":"$494.85"},null,null,{"v":9845.107808685962,"d":"$9,845.11"}]
[{"$nulls":115},342,{"v":542.2384962863878,"d":"$542"},null,null,{"v":45.123410789810386,"d":"$45.12"},null,null,{"v":497.11508549657736,"d":"$497.12"},null,null,{"v":9347.992723189383,"d":"$9,347.99"}]
[{"$nulls":115},343,{"v":542.2384962863878,"d":"$542"},null,null,{"v":42.844966647951075,"d":"$42.84"},null,null,{"v":499.3935296384367,"d":"$499.39"},null,null,{"v":8848.599193550946,"d":"$8,848.60"}]
[{"$nulls":115},344,{"v":542.2384962863878,"d":"$542"},null,null,{"v":40.556079637108226,"d":"$40.56"},null,null,{"v":501.68241664927956,"d":"$501.68"},null,null,{"v":8346.916776901668,"d":"$8,346.92"}]
[{"$nulls":115},345,{"v":542.2384962863878,"d":"$542"},null,null,{"v":38.25670189413238,"d":"$38.26"},null,null,{"v":503.9817943922554,"d":"$503.98"},null,null,{"v":7842.934982509412,"d":"$7,842.93"}]
[{"$nulls":115},346,{"v":542.2384962863878,"d":"$542"},null,null,{"v":35.9467853365012,"d":"$35.95"},null,null,{"v":506.2917109498866,"d":"$506.29"},null,null,{"v":7336.643271559526,"d":"$7,336.64"}]
[{"$nulls":115},347,{"v":542.2384962863878,"d":"$542"},null,null,{"v":33.62628166131422,"d":"$33.63"},null,null,{"v":508.61221462507353,"d":"$508.61"},null,null,{"v":6828.031056934452,"d":"$6,828.03"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},348,{"v":542.2384962863878,"d":"$542"},null,null,{"v":31.295142344282635,"d":"$31.30"},null,null,{"v":510.94335394210515,"d":"$510.94"},null,null,{"v":6317.087702992347,"d":"$6,317.09"},{"$nulls":3},{"$f":"SUM(DP544:DR555)","v":{"v":527.0809069627512,"d":"$527.08"}},null,{"$f":"SUM(DS544:DU555)","v":{"v":5979.781048473903,"d":"$5,979.78"}},null,{"$f":"DV555","v":{"v":6317.087702992347,"d":"$6,317.09"}}]
[{"$nulls":115},349,{"v":542.2384962863878,"d":"$542"},null,null,{"v":28.953318638714656,"d":"$28.95"},null,null,{"v":513.2851776476731,"d":"$513.29"},null,null,{"v":5803.802525344674,"d":"$5,803.80"}]
[{"$nulls":115},350,{"v":542.2384962863878,"d":"$542"},null,null,{"v":26.600761574496154,"d":"$26.60"},null,null,{"v":515.6377347118917,"d":"$515.64"},null,null,{"v":5288.164790632783,"d":"$5,288.16"}]
[{"$nulls":115},351,{"v":542.2384962863878,"d":"$542"},null,null,{"v":24.237421957066648,"d":"$24.24"},null,null,{"v":518.0010743293211,"d":"$518.00"},null,null,{"v":4770.163716303461,"d":"$4,770.16"}]
[{"$nulls":115},352,{"v":542.2384962863878,"d":"$542"},null,null,{"v":21.863250366390595,"d":"$21.86"},null,null,{"v":520.3752459199972,"d":"$520.38"},null,null,{"v":4249.788470383464,"d":"$4,249.79"}]
[{"$nulls":115},353,{"v":542.2384962863878,"d":"$542"},null,null,{"v":19.47819715592394,"d":"$19.48"},null,null,{"v":522.7602991304639,"d":"$522.76"},null,null,{"v":3727.0281712530004,"d":"$3,727.03"}]
[{"$nulls":115},354,{"v":542.2384962863878,"d":"$542"},null,null,{"v":17.08221245157598,"d":"$17.08"},null,null,{"v":525.1562838348118,"d":"$525.16"},null,null,{"v":3201.8718874181886,"d":"$3,201.87"}]
[{"$nulls":115},355,{"v":542.2384962863878,"d":"$542"},null,null,{"v":14.675246150666428,"d":"$14.68"},null,null,{"v":527.5632501357213,"d":"$527.56"},null,null,{"v":2674.3086372824673,"d":"$2,674.31"}]
[{"$nulls":115},356,{"v":542.2384962863878,"d":"$542"},null,null,{"v":12.257247920877704,"d":"$12.26"},null,null,{"v":529.98124836551,"d":"$529.98"},null,null,{"v":2144.3273889169573,"d":"$2,144.33"}]
[{"$nulls":115},357,{"v":542.2384962863878,"d":"$542"},null,null,{"v":9.82816719920245,"d":"$9.83"},null,null,{"v":532.4103290871853,"d":"$532.41"},null,null,{"v":1611.917059829772,"d":"$1,611.92"}]
[{"$nulls":115},358,{"v":542.2384962863878,"d":"$542"},null,null,{"v":7.387953190886184,"d":"$7.39"},null,null,{"v":534.8505430955016,"d":"$534.85"},null,null,{"v":1077.0665167342704,"d":"$1,077.07"}]
[{"$nulls":115},359,{"v":542.2384962863878,"d":"$542"},null,null,{"v":4.936554868365134,"d":"$4.94"},null,null,{"v":537.3019414180227,"d":"$537.30"},null,null,{"v":539.7645753162477,"d":"$539.76"},{"$nulls":3},"Interest Paid",null,"Principal Paid",null,"Loan Balance"]
[{"$nulls":115},360,{"v":542.2384962863878,"d":"$542"},null,null,{"v":2.4739209701991975,"d":"$2.47"},null,null,{"v":539.7645753161886,"d":"$539.76"},null,null,{"v":5.911715561524034e-11,"d":"$0.00"},{"$nulls":3},{"$f":"SUM(DP556:DR567)","v":{"v":189.77425244436506,"d":"$189.77"}},null,{"$f":"SUM(DS556:DU567)","v":{"v":6317.0877029922885,"d":"$6,317.09"}},null,{"$f":"DV567","v":{"v":5.911715561524034e-11,"d":"$0.00"}}]
[{"$nulls":116},{"$f":"SUM(DM207:DO567)","v":{"v":195205.85866309938,"d":"$195,206"}},null,null,{"$f":"SUM(DP208:DR567)","v":{"v":99705.85866309957,"d":"$99,706"}},null,null,{"$f":"SUM(DS207:DU567)","v":{"v":95500,"d":"$95,500"}}]

{"sheet":"RENTAL SHEET","index":21,"n_rows":65,"n_cols":33,"rows_kept":65,"merged":[[4,7,6,15],[7,7,8,15],[8,17,8,22],[9,7,9,8],[9,9,9,14],[9,17,11,22],[10,7,10,8],[10,9,10,14],[11,7,11,8],[11,13,11,14],[12,17,12,19],[13,8,13,11],[14,8,19,20],[21,17,21,22],[22,17,24,22],[23,7,23,9],[23,10,23,11],[23,12,23,13],[23,14,23,15],[24,7,24,9],[24,10,24,11],[24,12,24,13],[24,14,24,15],[25,7,25,9],[25,10,25,11],[25,12,25,13],[25,14,25,15],[26,7,26,9],[26,10,26,11],[26,12,26,13],[26,14,26,15],[26,17,26,22],[27,7,27,9],[27,10,27,11],[27,12,27,13],[27,14,27,15],[27,17,29,22],[31,12,31,13],[31,14,31,15],[31,17,31,22],[32,7,32,10],[32,12,32,13],[32,14,32,15],[32,17,34,22],[33,7,33,10],[33,12,33,13],[33,14,33,15],[34,7,34,10],[34,12,34,13],[34,14,34,15],[35,7,35,10],[35,12,35,13],[35,14,35,15],[36,17,36,22],[37,7,37,10],[37,12,37,13],[37,14,37,15],[37,17,39,22],[39,7,39,10],[39,12,39,13],[39,14,39,15],[41,7,41,10],[41,17,41,22],[42,17,44,22],[43,7,43,10],[43,12,43,13],[43,14,43,15],[44,7,44,10],[44,12,44,13],[44,14,44,15],[45,7,45,10],[45,12,45,13],[45,14,45,15],[46,17,46,22],[47,7,47,10],[47,17,49,22],[48,7,48,10],[48,12,48,13],[48,14,48,15],[49,7,49,10],[49,12,49,13],[49,14,49,15],[51,7,51,10],[51,17,51,22],[52,7,52,10],[52,12,52,13],[52,14,52,15],[52,17,54,22],[53,7,53,10],[53,12,53,13],[53,14,53,15],[54,7,54,10],[54,12,54,13],[54,14,54,15],[55,7,55,10],[55,12,55,13],[55,14,55,15],[58,7,60,23],[61,7,61,10],[61,11,61,13],[61,14,61,18],[61,19,61,23],[64,14,65,23]]}
[]
[]
[]
[]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AM12:BW13)","v":"Example Street"},{"$nulls":21},"Options","Selected"]
[{"$nulls":29},30,{"$f":"RENTAL_TERM","v":30}]
[{"$nulls":29},20]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AM14:BW15)","v":"Example City, State & Zip Code"},{"$nulls":21},15]
[{"$nulls":17},"OFFERED AT:",{"$nulls":11},10]
[{"$nulls":7},"Neighborhood:",null,{"$f":"T('RENTAL INFO SHEET'!AM16:BW17)","v":"Example Subdivision"},{"$nulls":7},{"$f":"'RENTAL CALC'!BV9","v":{"v":107495,"d":"$107,495"}}]
[{"$nulls":7},"School District:",null,{"$f":"T('RENTAL INFO SHEET'!AM18:BW19)","v":"Example School District"},{"$nulls":20},"50% Rule","50% Rule","50% Rule"]
[{"$nulls":7},"# of Beds:",null,{"$f":"'RENTAL INFO SHEET'!Beds","v":3},"Baths:",{"$f":"'RENTAL INFO SHEET'!Baths","v":{"v":2,"d":"2.0"}},"sqft:",{"$f":"'RENTAL INFO SHEET'!BP24","v":{"v":2000,"d":"2,000 sf"}},{"$nulls":16},{"$f":"IF('RENTAL CALC'!AB13=\"50% Rule\",1,0)","v":0},{"$f":"IF(AE6=15,0,1)","v":1},{"$f":"AE12*AF12","v":0}]
[{"$nulls":17},{"$f":"IFERROR((R10+TOTAL_RENTAL_ESTIMATE)/AFTER_REPAIR_VALUE_RENTAL,\"\")","v":{"v":0.6821428571428572,"d":"68%"}},null,null,"of ARV",{"$nulls":9},{"$f":"IF(AE12=1,\"50% Rule\",\"\")","v":""},{"$f":"IF(AND(AF12=1,AE12=1),\"50% Rule\",\"\")","v":""},{"$f":"IF(AND(AG12=0,AE12=1),\"50%\",\"\")","v":""}]
[{"$nulls":8},"Property Description",{"$nulls":21},{"$f":"IF(AE12=1,\"Operating Expenses are being calculated at 50% of Rental Income\",\"\")","v":""},{"$f":"IF(AND(AF12=1,AE12=1),\"Operating Expenses are being calculated at 50% of Rental Income\",\"\")","v":""},{"$f":"IF(AND(AG12=0,AE12=1),\"Operating Expenses are being calculated at 50% of Rental Income\",\"\")","v":""}]
[{"$nulls":8},"Input brief description of the the property, neighborhood, needed repairs and anticiapated rental returns."]
[]
[]
[]
[]
[]
[{"$nulls":7},"Investment Breakdown"]
[{"$nulls":7},{"$f":"IF('RENTAL CALC'!AI8=\"All Cash\",\"All Cash Investment\",CONCATENATE(T('RENTAL CALC'!AI13:BM15),\" \",\"with a\",\" \",(T('RENTAL CALC'!AI8:BM10))))","v":"Loan Amount for Purchase + Repairs with a 30-Year Fixed @ 5.5% Interest w/ 20% Down"},{"$nulls":9},"TOTAL CAPITAL INVESTMENT"]
[{"$nulls":17},{"$f":"'RENTAL CALC'!AS24","v":{"v":122240,"d":"$122,240"}}]
[{"$nulls":7},"Financing Breakdown",null,null,"Capital Required",null,{"$f":"IF('RENTAL CALC'!AI8=\"All Cash\",\"Financed Amount\",\"Financed Amount*\")","v":"Financed Amount*"},null,"Capital Required"]
[{"$nulls":7},"Purchase of Property",null,null,{"$f":"'RENTAL CALC'!AS18","v":{"v":107495,"d":"$107,495"}},null,{"$f":"'RENTAL CALC'!AZ18","v":{"v":85996,"d":"$85,996"}},null,{"$f":"'RENTAL CALC'!BG18","v":{"v":21499,"d":"$21,499"}}]
[{"$nulls":7},"Upfront Closing Costs",null,null,{"$f":"'RENTAL CALC'!AS20","v":{"v":2865,"d":"$2,865"}},null,{"$f":"'RENTAL CALC'!AZ20","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL CALC'!BG20","v":{"v":2865,"d":"$2,865"}}]
[{"$nulls":7},"Estimated Repairs",null,null,{"$f":"'RENTAL CALC'!AS22","v":{"v":11880,"d":"$11,880"}},null,{"$f":"'RENTAL CALC'!AZ22","v":{"v":9504,"d":"$9,504"}},null,{"$f":"'RENTAL CALC'!BG22","v":{"v":2376,"d":"$2,376"}},null,null,"TOTAL CASH INVESTMENT"]
[{"$nulls":7},"Total",null,null,{"$f":"'RENTAL CALC'!AS24","v":{"v":122240,"d":"$122,240"}},null,{"$f":"'RENTAL CALC'!AZ24","v":{"v":95500,"d":"$95,500"}},null,{"$f":"'RENTAL CALC'!BG24","v":{"v":26740,"d":"$26,740"}},null,null,{"$f":"'RENTAL CALC'!BG24","v":{"v":26740,"d":"$26,740"}}]
[{"$nulls":7},{"$f":"IF('RENTAL CALC'!AI8=\"All Cash\",\"\",\"*Financed Amount is balance after down payment\")","v":"*Financed Amount is balance after down payment"}]
[{"$nulls":7},"Rental Pro Forma"]
[]
[{"$nulls":7},"Revenues",{"$nulls":4},"monthly",null,"yearly",null,null,"MONTHLY CASH FLOW"]
[{"$nulls":7},"Monthly Rental Income",{"$nulls":4},{"$f":"'RENTAL CALC'!DZ88","v":{"v":1500,"d":"$1,500"}},null,{"$f":"'RENTAL CALC'!EL88","v":{"v":18000,"d":"$18,000"}},null,null,{"$f":"'RENTAL CALC'!BX35","v":{"v":253.59483704694557,"d":"$254"}}]
[{"$nulls":7},{"$f":"CONCATENATE(\"Vacancy Loss\",\" \",\"@\",\" \",'RENTAL CALC'!EB90*100,\"%\")","v":"Vacancy Loss @ 8%"},{"$nulls":4},{"$f":"'RENTAL CALC'!EK90","v":{"v":-120,"d":"-$120"}},null,{"$f":"'RENTAL CALC'!EL90","v":{"v":-1440,"d":"-$1,440"}}]
[{"$nulls":7},"Other Income",{"$nulls":4},{"$f":"'RENTAL CALC'!EK92","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL CALC'!EL92","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Gross Operating Income",{"$nulls":4},{"$f":"'RENTAL CALC'!EK93","v":{"v":1380,"d":"$1,380"}},null,{"$f":"'RENTAL CALC'!EL93","v":{"v":16560,"d":"$16,560"}}]
[{"$nulls":17},"CAP RATE"]
[{"$nulls":7},{"$f":"IF('RENTAL CALC'!AB13=\"50% Rule\",\"Operating Expenses*\",\"Operating Expenses\")","v":"Operating Expenses"},{"$nulls":4},{"$f":"-'RENTAL CALC'!EK115","v":{"v":-584.1666666666666,"d":"-$584"}},null,{"$f":"-'RENTAL CALC'!EL115","v":{"v":-7010,"d":"-$7,010"}},null,null,{"$f":"'RENTAL CALC'!BX41","v":{"v":0.08,"d":"8.0%"}}]
[{"$nulls":7},{"$f":"IF('RENTAL CALC'!AB13=\"50% Rule\",\"*Operating Expenses are being calculated at 50% of Rental Income\",\"\")","v":""}]
[{"$nulls":7},"Net Operating Income",{"$nulls":4},{"$f":"'RENTAL CALC'!EK117","v":{"v":795.8333333333334,"d":"$796"}},null,{"$f":"'RENTAL CALC'!EL117","v":{"v":9550,"d":"$9,550"}}]
[]
[{"$nulls":7},"Financing Basis",{"$nulls":9},"CASH-ON-CASH ROI"]
[{"$nulls":7},{"$f":"IF('RENTAL CALC'!AI8=\"All Cash\",\"All Cash Investment\",CONCATENATE(T('RENTAL CALC'!AI13:BM15),\" \",\"with a\",\" \",(T('RENTAL CALC'!AI8:BM10))))","v":"Loan Amount for Purchase + Repairs with a 30-Year Fixed @ 5.5% Interest w/ 20% Down"},{"$nulls":9},{"$f":"'RENTAL CALC'!BX47","v":{"v":0.11380471370842733,"d":"11.4%"}}]
[{"$nulls":7},"Mortgage Payment  (interest)",{"$nulls":4},{"$f":"'RENTAL CALC'!EK120","v":{"v":435.03262650578495,"d":"$435"}},null,{"$f":"'RENTAL CALC'!EL120","v":{"v":5220.391518069419,"d":"$5,220"}}]
[{"$nulls":7},"Mortgage Payment (principal)",{"$nulls":4},{"$f":"'RENTAL CALC'!EK121","v":{"v":107.20586978060284,"d":"$107"}},null,{"$f":"'RENTAL CALC'!EL121","v":{"v":1286.4704373672341,"d":"$1,286"}}]
[{"$nulls":7},"Total Financing",{"$nulls":4},{"$f":"'RENTAL CALC'!EK123","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL CALC'!EL123","v":{"v":0,"d":"$0"}}]
[{"$nulls":17},"TOTAL RETURN (cash + equity)"]
[{"$nulls":7},"Cash Flow",{"$nulls":9},{"$f":"O56","v":{"v":0.161915051680276,"d":"16.2%"}}]
[{"$nulls":7},"Cash Flow",{"$nulls":4},{"$f":"'RENTAL CALC'!EK125","v":{"v":253.5948370469456,"d":"$254"}},null,{"$f":"'RENTAL CALC'!EL125","v":{"v":3043.1380445633467,"d":"$3,043"}}]
[{"$nulls":7},"Cash on Cash ROI",{"$nulls":4},{"$f":"'RENTAL CALC'!EK126","v":{"v":0.009483726142368946,"d":"0.95%"}},null,{"$f":"'RENTAL CALC'!EL126","v":{"v":0.11380471370842733,"d":"11.38%"}}]
[]
[{"$nulls":7},"Total Return",{"$nulls":9},"INTERNAL RATE OF RETURN"]
[{"$nulls":7},"Cash Flow",{"$nulls":4},{"$f":"'RENTAL CALC'!EK125","v":{"v":253.5948370469456,"d":"$254"}},null,{"$f":"'RENTAL CALC'!EL125","v":{"v":3043.1380445633467,"d":"$3,043"}},null,null,{"$f":"'RENTAL CALC'!BX53","v":{"v":0.16662654167807145,"d":"16.7%"}}]
[{"$nulls":7},"Equity Earned (principal paydown)",{"$nulls":4},{"$f":"'RENTAL CALC'!EK130","v":{"v":107.20586978060284,"d":"$107"}},null,{"$f":"'RENTAL CALC'!EL130","v":{"v":1286.4704373672341,"d":"$1,286"}}]
[{"$nulls":7},"Total Return (cash + equity)",{"$nulls":4},{"$f":"'RENTAL CALC'!EK135","v":{"v":360.8007068275484,"d":"$361"}},null,{"$f":"'RENTAL CALC'!EL135","v":{"v":4329.608481930581,"d":"$4,330"}}]
[{"$nulls":7},"Total Return (cash + equity)",{"$nulls":4},{"$f":"'RENTAL CALC'!EK138","v":{"v":0.013492920973356337,"d":"1.35%"}},null,{"$f":"'RENTAL CALC'!EL138","v":{"v":0.161915051680276,"d":"16.19%"}}]
[]
[{"$nulls":7},"Investment Disclaimer:"]
[{"$nulls":7},"Any investment calculations and results presented are for informational purposals only and is provided As-Is without warranty of any kind.  In no event shall we be held liable for any special, indirect or consequential damages whatsover resulting from loss of profits.  Use caution and seek the advice of qualified professionals.  Consult with your real estate professionals, contractors, or other professional advisors before making investment decisions based upon the information provided."]
[]
[]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AJ148:BW149)","v":"WholesalingSpreadsheet.com"},{"$nulls":3},{"$f":"'RENTAL INFO SHEET'!AJ156","v":8163880197},null,null,{"$f":"T('RENTAL INFO SHEET'!AJ154:BW155)","v":"dave@costpointsolutions.com"},{"$nulls":4},{"$f":"T('RENTAL INFO SHEET'!AJ158:BW159)","v":""}]
[]
[]
[{"$nulls":14},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"RENTAL PACKET","index":22,"n_rows":348,"n_cols":33,"rows_kept":348,"merged":[[13,9,15,20],[16,9,18,22],[19,9,20,20],[21,9,22,20],[25,9,26,17],[27,9,27,15],[28,9,28,15],[29,9,29,11],[29,12,29,14],[30,9,30,15],[31,9,31,15],[51,7,51,10],[51,11,51,13],[51,14,51,18],[51,19,51,23],[54,7,56,15],[57,7,58,15],[58,17,58,22],[59,7,59,8],[59,9,59,14],[59,17,61,22],[60,7,60,8],[60,9,60,14],[61,7,61,8],[61,13,61,14],[62,17,62,19],[63,8,63,11],[64,8,69,20],[73,7,73,9],[73,10,73,11],[73,12,73,13],[73,14,73,15],[73,17,73,22],[74,7,74,9],[74,10,74,11],[74,12,74,13],[74,14,74,15],[74,17,76,22],[75,7,75,9],[75,10,75,11],[75,12,75,13],[75,14,75,15],[76,7,76,9],[76,10,76,11],[76,12,76,13],[76,14,76,15],[77,7,77,9],[77,10,77,11],[77,12,77,13],[77,14,77,15],[78,17,78,22],[79,17,81,22],[80,12,80,13],[80,14,80,15],[82,7,82,10],[82,12,82,13],[82,14,82,15],[83,7,83,10],[83,12,83,13],[83,14,83,15],[83,17,83,22],[84,7,84,10],[84,12,84,13],[84,14,84,15],[84,17,86,22],[85,7,85,10],[85,12,85,13],[85,14,85,15],[87,7,87,10],[87,12,87,13],[87,14,87,15],[88,17,88,22],[89,7,89,10],[89,12,89,13],[89,14,89,15],[89,17,91,22],[91,7,91,10],[93,7,93,10],[93,12,93,13],[93,14,93,15],[93,17,93,22],[94,7,94,10],[94,12,94,13],[94,14,94,15],[94,17,96,22],[95,7,95,10],[95,12,95,13],[95,14,95,15],[97,7,97,10],[98,7,98,10],[98,12,98,13],[98,14,98,15],[98,17,98,22],[99,7,99,10],[99,12,99,13],[99,14,99,15],[99,17,101,22],[101,7,101,10],[102,7,102,10],[102,12,102,13],[102,14,102,15],[103,7,103,10],[103,12,103,13],[103,14,103,15],[103,17,103,22],[104,7,104,10],[104,12,104,13],[104,14,104,15],[104,17,106,22],[105,7,105,10],[105,12,105,13],[105,14,105,15],[108,7,108,10],[108,11,108,13],[108,14,108,18],[108,19,108,23],[110,7,111,13],[112,7,113,13],[114,11,114,12],[115,7,115,10],[116,7,116,10],[117,7,117,10],[118,7,118,10],[119,7,119,10],[120,7,120,10],[121,7,121,10],[122,7,122,10],[123,7,123,10],[124,7,124,10],[125,7,125,10],[126,7,126,10],[127,7,127,10],[128,7,128,10],[129,7,129,10],[130,7,130,10],[131,7,131,10],[132,7,132,10],[133,7,133,10],[134,7,134,10],[135,7,135,10],[136,7,136,10],[137,7,137,10],[138,7,138,10],[139,7,139,10],[140,7,140,10],[141,7,141,10],[142,7,142,10],[143,7,143,10],[144,7,144,10],[145,7,145,10],[146,7,146,10],[147,7,147,10],[148,7,148,10],[149,7,149,10],[150,7,150,10],[151,7,151,10],[152,7,152,10],[153,7,153,10],[154,7,154,10],[155,7,155,10],[156,7,156,10],[157,7,157,10],[158,7,158,10],[159,7,159,10],[160,7,160,10],[161,7,161,10],[162,7,162,10],[163,7,163,10],[164,7,164,10],[165,7,165,10],[166,7,166,10],[167,7,167,10],[169,7,169,10],[169,11,169,13],[169,14,169,18],[169,19,169,23],[170,7,171,13],[172,7,173,13],[175,7,175,10],[176,7,176,10],[177,7,177,10],[178,7,178,10],[179,7,179,10],[180,7,180,10],[181,7,181,10],[182,7,182,10],[183,7,183,10],[184,7,184,10],[185,7,185,10],[186,7,186,10],[187,7,187,10],[188,7,188,10],[189,7,189,10],[190,7,190,10],[191,7,191,10],[192,7,192,10],[193,7,193,10],[194,7,194,10],[195,7,195,10],[196,7,196,10],[197,7,197,10],[198,7,198,10],[199,7,199,10],[200,7,200,10],[201,7,201,10],[202,7,202,10],[203,7,203,10],[204,7,204,10],[205,7,205,10],[206,7,206,10],[207,7,207,10],[208,7,208,10],[209,7,209,10],[210,7,210,10],[211,7,211,10],[212,7,212,10],[213,7,213,10],[214,7,214,10],[215,7,215,10],[216,7,216,10],[217,7,217,10],[218,7,218,10],[219,7,219,10],[220,7,220,10],[221,7,221,10],[222,7,222,10],[223,7,223,10],[224,7,224,10],[225,7,225,10],[226,7,226,10],[227,7,227,10],[229,7,229,10],[229,11,229,13],[229,14,229,18],[229,19,229,23],[230,7,231,13],[232,7,233,13],[235,7,235,10],[236,7,236,10],[237,7,237,10],[238,7,238,10],[239,7,239,10],[240,7,240,10],[241,7,241,10],[242,7,242,10],[243,7,243,10],[244,7,244,10],[245,7,245,10],[246,7,246,10],[247,7,247,10],[248,7,248,10],[249,7,249,10],[250,7,250,10],[251,7,251,10],[252,7,252,10],[253,7,253,10],[254,7,254,10],[255,7,255,10],[256,7,256,10],[257,7,257,10],[258,7,258,10],[259,7,259,10],[260,7,260,10],[261,7,261,10],[262,7,262,10],[263,7,263,10],[264,7,264,10],[265,7,265,10],[266,7,266,10],[267,7,267,10],[268,7,268,10],[269,7,269,10],[270,7,270,10],[271,7,271,10],[272,7,272,10],[273,7,273,10],[274,7,274,10],[275,7,275,10],[276,7,276,10],[277,7,277,10],[278,7,278,10],[279,7,279,10],[280,7,280,10],[281,7,281,10],[282,7,282,10],[283,7,283,10],[284,7,284,10],[285,7,285,10],[286,7,286,10],[287,7,287,10],[289,7,289,10],[289,11,289,13],[289,14,289,18],[289,19,289,23],[291,7,293,15],[294,7,295,15],[296,8,299,22],[301,8,309,11],[301,13,309,16],[301,18,309,21],[310,8,312,11],[310,13,312,16],[310,18,312,21],[314,8,322,11],[314,13,322,16],[314,18,322,21],[323,8,325,11],[323,13,325,16],[323,18,325,21],[328,8,336,11],[328,13,336,16],[328,18,336,21],[337,8,339,11],[337,13,339,16],[337,18,339,21],[341,7,343,23],[344,7,344,10],[344,11,344,13],[344,14,344,18],[344,19,344,23],[347,14,348,23]]}
{"$rows_empty":16}
[{"$nulls":9},{"$f":"T('RENTAL INFO SHEET'!AM12:BW13)","v":"Example Street"}]
[]
[]
[{"$nulls":9},{"$f":"T('RENTAL INFO SHEET'!AM14:BW15)","v":"Example City, State & Zip Code"}]
[]
[{"$nulls":9},{"$f":"TODAY()","v":"2015-06-04"}]
[]
[]
[]
[{"$nulls":9},{"$f":"T('RENTAL INFO SHEET'!AJ148:BW149)","v":"WholesalingSpreadsheet.com"}]
[]
[{"$nulls":9},{"$f":"T('RENTAL INFO SHEET'!AJ150:BW151)","v":"P.O. Box 165324"}]
[{"$nulls":9},{"$f":"T('RENTAL INFO SHEET'!AJ152:BW153)","v":"North Kansas City, MO 64116"}]
[{"$nulls":9},{"$f":"'RENTAL INFO SHEET'!AJ156","v":8163880197}]
[{"$nulls":9},{"$f":"T('RENTAL INFO SHEET'!AJ154:BW155)","v":"dave@costpointsolutions.com"}]
[{"$nulls":9},{"$f":"T('RENTAL INFO SHEET'!AJ158:BW159)","v":""}]
{"$rows_empty":19}
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AJ148:BW149)","v":"WholesalingSpreadsheet.com"},{"$nulls":3},{"$f":"'RENTAL INFO SHEET'!AJ156","v":8163880197},null,null,{"$f":"T('RENTAL INFO SHEET'!AJ154:BW155)","v":"dave@costpointsolutions.com"},{"$nulls":4},{"$f":"T('RENTAL INFO SHEET'!AJ158:BW159)","v":""}]
[]
[]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AM12:BW13)","v":"Example Street"},{"$nulls":21},"Options","Selected"]
[{"$nulls":29},30,{"$f":"RENTAL_TERM","v":30}]
[{"$nulls":29},20]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AM14:BW15)","v":"Example City, State & Zip Code"},{"$nulls":21},15]
[{"$nulls":17},"OFFERED AT:",{"$nulls":11},10]
[{"$nulls":7},"Neighborhood:",null,{"$f":"T('RENTAL INFO SHEET'!AM16:BW17)","v":"Example Subdivision"},{"$nulls":7},{"$f":"'RENTAL CALC'!BV9","v":{"v":107495,"d":"$107,495"}}]
[{"$nulls":7},"School District:",null,{"$f":"T('RENTAL INFO SHEET'!AM18:BW19)","v":"Example School District"},{"$nulls":20},"50% Rule","50% Rule","50% Rule"]
[{"$nulls":7},"# of Beds:",null,{"$f":"'RENTAL INFO SHEET'!Beds","v":3},"Baths:",{"$f":"'RENTAL INFO SHEET'!Baths","v":{"v":2,"d":"2.0"}},"sqft:",{"$f":"'RENTAL INFO SHEET'!BP24","v":{"v":2000,"d":"2,000 sf"}},{"$nulls":16},{"$f":"IF('RENTAL CALC'!AB13=\"50% Rule\",1,0)","v":0},{"$f":"IF(AE56=15,0,1)","v":1},{"$f":"AE62*AF62","v":0}]
[{"$nulls":17},{"$f":"IFERROR((R60+TOTAL_RENTAL_ESTIMATE)/AFTER_REPAIR_VALUE_RENTAL,\"\")","v":{"v":0.6821428571428572,"d":"68%"}},null,null,"of ARV",{"$nulls":9},{"$f":"IF(AE62=1,\"50% Rule\",\"\")","v":""},{"$f":"IF(AND(AF62=1,AE62=1),\"50% Rule\",\"\")","v":""},{"$f":"IF(AND(AG62=0,AE62=1),\"50%\",\"\")","v":""}]
[{"$nulls":8},"Property Description",{"$nulls":21},{"$f":"IF(AE62=1,\"Operating Expenses are being calculated at 50% of Rental Income\",\"\")","v":""},{"$f":"IF(AND(AF62=1,AE62=1),\"Operating Expenses are being calculated at 50% of Rental Income\",\"\")","v":""},{"$f":"IF(AND(AG62=0,AE62=1),\"Operating Expenses are being calculated at 50% of Rental Income\",\"\")","v":""}]
[{"$nulls":8},"Input brief description of the the property, neighborhood, needed repairs and anticiapated rental returns."]
[]
[]
[]
[]
[]
[{"$nulls":7},"Investment Breakdown"]
[{"$nulls":7},{"$f":"IF('RENTAL CALC'!AI8=\"All Cash\",\"All Cash Investment\",CONCATENATE(T('RENTAL CALC'!AI13:BM15),\" \",\"with a\",\" \",(T('RENTAL CALC'!AI8:BM10))))","v":"Loan Amount for Purchase + Repairs with a 30-Year Fixed @ 5.5% Interest w/ 20% Down"}]
[]
[{"$nulls":7},"Financing Breakdown",null,null,"Capital Required",null,{"$f":"IF('RENTAL CALC'!AI8=\"All Cash\",\"Financed Amount\",\"Financed Amount*\")","v":"Financed Amount*"},null,"Capital Required",null,null,"TOTAL CAPITAL INVESTMENT"]
[{"$nulls":7},"Purchase of Property",null,null,{"$f":"'RENTAL CALC'!AS18","v":{"v":107495,"d":"$107,495"}},null,{"$f":"'RENTAL CALC'!AZ18","v":{"v":85996,"d":"$85,996"}},null,{"$f":"'RENTAL CALC'!BG18","v":{"v":21499,"d":"$21,499"}},null,null,{"$f":"'RENTAL CALC'!AS24","v":{"v":122240,"d":"$122,240"}}]
[{"$nulls":7},"Upfront Closing Costs",null,null,{"$f":"'RENTAL CALC'!AS20","v":{"v":2865,"d":"$2,865"}},null,{"$f":"'RENTAL CALC'!AZ20","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL CALC'!BG20","v":{"v":2865,"d":"$2,865"}}]
[{"$nulls":7},"Estimated Repairs",null,null,{"$f":"'RENTAL CALC'!AS22","v":{"v":11880,"d":"$11,880"}},null,{"$f":"'RENTAL CALC'!AZ22","v":{"v":9504,"d":"$9,504"}},null,{"$f":"'RENTAL CALC'!BG22","v":{"v":2376,"d":"$2,376"}}]
[{"$nulls":7},"Total",null,null,{"$f":"'RENTAL CALC'!AS24","v":{"v":122240,"d":"$122,240"}},null,{"$f":"'RENTAL CALC'!AZ24","v":{"v":95500,"d":"$95,500"}},null,{"$f":"'RENTAL CALC'!BG24","v":{"v":26740,"d":"$26,740"}}]
[{"$nulls":7},{"$f":"IF('RENTAL CALC'!AI58=\"All Cash\",\"\",\"*Financed Amount is balance after down payment\")","v":"*Financed Amount is balance after down payment"},{"$nulls":9},"TOTAL CASH INVESTMENT"]
[{"$nulls":7},"Rental Pro Forma",{"$nulls":9},{"$f":"'RENTAL CALC'!BG24","v":{"v":26740,"d":"$26,740"}}]
[{"$nulls":12},"monthly",null,"yearly"]
[{"$nulls":7},"Revenues"]
[{"$nulls":7},"Monthly Rental Income",{"$nulls":4},{"$f":"'RENTAL CALC'!DZ88","v":{"v":1500,"d":"$1,500"}},null,{"$f":"'RENTAL CALC'!EL88","v":{"v":18000,"d":"$18,000"}}]
[{"$nulls":7},{"$f":"CONCATENATE(\"Vacancy Loss\",\" \",\"@\",\" \",'RENTAL CALC'!EB90*100,\"%\")","v":"Vacancy Loss @ 8%"},{"$nulls":4},{"$f":"'RENTAL CALC'!EK90","v":{"v":-120,"d":"-$120"}},null,{"$f":"'RENTAL CALC'!EL90","v":{"v":-1440,"d":"-$1,440"}},null,null,"MONTHLY CASH FLOW"]
[{"$nulls":7},"Other Income",{"$nulls":4},{"$f":"'RENTAL CALC'!EK92","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL CALC'!EL92","v":{"v":0,"d":"$0"}},null,null,{"$f":"'RENTAL CALC'!BX35","v":{"v":253.59483704694557,"d":"$254"}}]
[{"$nulls":7},"Gross Operating Income",{"$nulls":4},{"$f":"'RENTAL CALC'!EK93","v":{"v":1380,"d":"$1,380"}},null,{"$f":"'RENTAL CALC'!EL93","v":{"v":16560,"d":"$16,560"}}]
[]
[{"$nulls":7},{"$f":"IF('RENTAL CALC'!AB13=\"50% Rule\",\"Operating Expenses*\",\"Operating Expenses\")","v":"Operating Expenses"},{"$nulls":4},{"$f":"-'RENTAL CALC'!EK115","v":{"v":-584.1666666666666,"d":"-$584"}},null,{"$f":"-'RENTAL CALC'!EL115","v":{"v":-7010,"d":"-$7,010"}}]
[{"$nulls":7},{"$f":"IF('RENTAL CALC'!AB13=\"50% Rule\",\"*Operating Expenses are being calculated at 50% of Rental Income\",\"\")","v":""},{"$nulls":9},"CAP RATE"]
[{"$nulls":7},"Net Operating Income",{"$nulls":4},{"$f":"'RENTAL CALC'!EK117","v":{"v":795.8333333333334,"d":"$796"}},null,{"$f":"'RENTAL CALC'!EL117","v":{"v":9550,"d":"$9,550"}},null,null,{"$f":"'RENTAL CALC'!BX41","v":{"v":0.08,"d":"8.0%"}}]
[]
[{"$nulls":7},"Financing Basis"]
[{"$nulls":7},{"$f":"IF('RENTAL CALC'!AI8=\"All Cash\",\"All Cash Investment\",CONCATENATE(T('RENTAL CALC'!AI13:BM15),\" \",\"with a\",\" \",(T('RENTAL CALC'!AI8:BM10))))","v":"Loan Amount for Purchase + Repairs with a 30-Year Fixed @ 5.5% Interest w/ 20% Down"}]
[{"$nulls":7},"Mortgage Payment  (interest)",{"$nulls":4},{"$f":"'RENTAL CALC'!EK120","v":{"v":435.03262650578495,"d":"$435"}},null,{"$f":"'RENTAL CALC'!EL120","v":{"v":5220.391518069419,"d":"$5,220"}},null,null,"CASH-ON-CASH ROI"]
[{"$nulls":7},"Mortgage Payment (principal)",{"$nulls":4},{"$f":"'RENTAL CALC'!EK121","v":{"v":107.20586978060284,"d":"$107"}},null,{"$f":"'RENTAL CALC'!EL121","v":{"v":1286.4704373672341,"d":"$1,286"}},null,null,{"$f":"'RENTAL CALC'!BX47","v":{"v":0.11380471370842733,"d":"11.4%"}}]
[{"$nulls":7},"Total Financing",{"$nulls":4},{"$f":"'RENTAL CALC'!EK123","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL CALC'!EL123","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Cash Flow"]
[{"$nulls":7},"Cash Flow",{"$nulls":4},{"$f":"'RENTAL CALC'!EK125","v":{"v":253.5948370469456,"d":"$254"}},null,{"$f":"'RENTAL CALC'!EL125","v":{"v":3043.1380445633467,"d":"$3,043"}},null,null,"TOTAL RETURN (cash + equity)"]
[{"$nulls":7},"Cash on Cash ROI",{"$nulls":4},{"$f":"'RENTAL CALC'!EK126","v":{"v":0.009483726142368946,"d":"0.95%"}},null,{"$f":"'RENTAL CALC'!EL126","v":{"v":0.11380471370842733,"d":"11.38%"}},null,null,{"$f":"O106","v":{"v":0.161915051680276,"d":"16.2%"}}]
[]
[{"$nulls":7},"Total Return"]
[{"$nulls":7},"Cash Flow",{"$nulls":4},{"$f":"'RENTAL CALC'!EK125","v":{"v":253.5948370469456,"d":"$254"}},null,{"$f":"'RENTAL CALC'!EL125","v":{"v":3043.1380445633467,"d":"$3,043"}}]
[{"$nulls":7},"Equity Earned (principal paydown)",{"$nulls":4},{"$f":"'RENTAL CALC'!EK130","v":{"v":107.20586978060284,"d":"$107"}},null,{"$f":"'RENTAL CALC'!EL130","v":{"v":1286.4704373672341,"d":"$1,286"}},null,null,"INTERNAL RATE OF RETURN"]
[{"$nulls":7},"Total Return (cash + equity)",{"$nulls":4},{"$f":"'RENTAL CALC'!EK135","v":{"v":360.8007068275484,"d":"$361"}},null,{"$f":"'RENTAL CALC'!EL135","v":{"v":4329.608481930581,"d":"$4,330"}},null,null,{"$f":"'RENTAL CALC'!BX53","v":{"v":0.16662654167807145,"d":"16.7%"}}]
[{"$nulls":7},"Total Return (cash + equity)",{"$nulls":4},{"$f":"'RENTAL CALC'!EK138","v":{"v":0.013492920973356337,"d":"1.35%"}},null,{"$f":"'RENTAL CALC'!EL138","v":{"v":0.161915051680276,"d":"16.19%"}}]
[]
[]
[{"$nulls":7},"WholesalingSpreadsheet.com",{"$nulls":3},8163880197,null,null,"dave@costpointsolutions.com",{"$nulls":4},""]
[{"$nulls":7},"CASH FLOW REPORT"]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AM12:BW13)","v":"Example Street"}]
[]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AM14:BW15)","v":"Example City, State & Zip Code"}]
[]
[{"$nulls":11},"Year 1"]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL87:DU87)","v":"Revenues"},{"$nulls":3},"Monthly","Annual",{"$f":"'RENTAL CALC'!EO84","v":"02"},{"$f":"'RENTAL CALC'!EP84","v":"03"},{"$f":"'RENTAL CALC'!EQ84","v":"04"},{"$f":"'RENTAL CALC'!ER84","v":"05"},{"$f":"'RENTAL CALC'!ES84","v":"06"},{"$f":"'RENTAL CALC'!ET84","v":"07"},{"$f":"'RENTAL CALC'!EU84","v":"08"},{"$f":"'RENTAL CALC'!EV84","v":"09"},{"$f":"'RENTAL CALC'!EW84","v":"10"}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL88)","v":"Rental Income"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK88","v":{"v":1500,"d":"$1,500"}},{"$f":"'RENTAL CALC'!EL88","v":{"v":18000,"d":"$18,000"}},{"$f":"'RENTAL CALC'!EO88","v":{"v":18180,"d":"$18,180"}},{"$f":"'RENTAL CALC'!EP88","v":{"v":18361.8,"d":"$18,362"}},{"$f":"'RENTAL CALC'!EQ88","v":{"v":18545.417999999998,"d":"$18,545"}},{"$f":"'RENTAL CALC'!ER88","v":{"v":18730.87218,"d":"$18,731"}},{"$f":"'RENTAL CALC'!ES88","v":{"v":18918.1809018,"d":"$18,918"}},{"$f":"'RENTAL CALC'!ET88","v":{"v":19107.362710817997,"d":"$19,107"}},{"$f":"'RENTAL CALC'!EU88","v":{"v":19298.436337926178,"d":"$19,298"}},{"$f":"'RENTAL CALC'!EV88","v":{"v":19491.42070130544,"d":"$19,491"}},{"$f":"'RENTAL CALC'!EW88","v":{"v":19686.334908318495,"d":"$19,686"}}]
[{"$nulls":7},{"$f":"CONCATENATE('RENTAL CALC'!DL90,\" \",\"@\",\" \",'RENTAL CALC'!EB90*100,\"%\")","v":"Vacancy Loss Amount @ 8%"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK90","v":{"v":-120,"d":"$(120)"}},{"$f":"'RENTAL CALC'!EL90","v":{"v":-1440,"d":"$(1,440)"}},{"$f":"'RENTAL CALC'!EO90","v":{"v":-1454.4,"d":"$(1,454)"}},{"$f":"'RENTAL CALC'!EP90","v":{"v":-1468.944,"d":"$(1,469)"}},{"$f":"'RENTAL CALC'!EQ90","v":{"v":-1483.6334399999998,"d":"$(1,484)"}},{"$f":"'RENTAL CALC'!ER90","v":{"v":-1498.4697744,"d":"$(1,498)"}},{"$f":"'RENTAL CALC'!ES90","v":{"v":-1513.454472144,"d":"$(1,513)"}},{"$f":"'RENTAL CALC'!ET90","v":{"v":-1528.5890168654398,"d":"$(1,529)"}},{"$f":"'RENTAL CALC'!EU90","v":{"v":-1543.8749070340943,"d":"$(1,544)"}},{"$f":"'RENTAL CALC'!EV90","v":{"v":-1559.3136561044353,"d":"$(1,559)"}},{"$f":"'RENTAL CALC'!EW90","v":{"v":-1574.9067926654795,"d":"$(1,575)"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL91)","v":"Effective Rental Income"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK91","v":{"v":1380,"d":"$1,380"}},{"$f":"'RENTAL CALC'!EL91","v":{"v":16560,"d":"$16,560"}},{"$f":"'RENTAL CALC'!EO91","v":{"v":16725.6,"d":"$16,726"}},{"$f":"'RENTAL CALC'!EP91","v":{"v":16892.856,"d":"$16,893"}},{"$f":"'RENTAL CALC'!EQ91","v":{"v":17061.784559999996,"d":"$17,062"}},{"$f":"'RENTAL CALC'!ER91","v":{"v":17232.402405599998,"d":"$17,232"}},{"$f":"'RENTAL CALC'!ES91","v":{"v":17404.726429656,"d":"$17,405"}},{"$f":"'RENTAL CALC'!ET91","v":{"v":17578.773693952557,"d":"$17,579"}},{"$f":"'RENTAL CALC'!EU91","v":{"v":17754.561430892085,"d":"$17,755"}},{"$f":"'RENTAL CALC'!EV91","v":{"v":17932.107045201006,"d":"$17,932"}},{"$f":"'RENTAL CALC'!EW91","v":{"v":18111.428115653016,"d":"$18,111"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL92)","v":"Other Income"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK92","v":0},{"$f":"'RENTAL CALC'!EL92","v":0},{"$f":"'RENTAL CALC'!EO92","v":0},{"$f":"'RENTAL CALC'!EP92","v":0},{"$f":"'RENTAL CALC'!EQ92","v":0},{"$f":"'RENTAL CALC'!ER92","v":0},{"$f":"'RENTAL CALC'!ES92","v":0},{"$f":"'RENTAL CALC'!ET92","v":0},{"$f":"'RENTAL CALC'!EU92","v":0},{"$f":"'RENTAL CALC'!EV92","v":0},{"$f":"'RENTAL CALC'!EW92","v":0}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL93)","v":"Gross Operating Income"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK93","v":{"v":1380,"d":"$1,380"}},{"$f":"'RENTAL CALC'!EL93","v":{"v":16560,"d":"$16,560"}},{"$f":"'RENTAL CALC'!EO93","v":{"v":16725.6,"d":"$16,726"}},{"$f":"'RENTAL CALC'!EP93","v":{"v":16892.856,"d":"$16,893"}},{"$f":"'RENTAL CALC'!EQ93","v":{"v":17061.784559999996,"d":"$17,062"}},{"$f":"'RENTAL CALC'!ER93","v":{"v":17232.402405599998,"d":"$17,232"}},{"$f":"'RENTAL CALC'!ES93","v":{"v":17404.726429656,"d":"$17,405"}},{"$f":"'RENTAL CALC'!ET93","v":{"v":17578.773693952557,"d":"$17,579"}},{"$f":"'RENTAL CALC'!EU93","v":{"v":17754.561430892085,"d":"$17,755"}},{"$f":"'RENTAL CALC'!EV93","v":{"v":17932.107045201006,"d":"$17,932"}},{"$f":"'RENTAL CALC'!EW93","v":{"v":18111.428115653016,"d":"$18,111"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL94)","v":""}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL95:DR95)","v":"Operating Expenses"}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL97)","v":"Property Taxes"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK97","v":{"v":166.66666666666666,"d":"$167"}},{"$f":"'RENTAL CALC'!EL97","v":{"v":2000,"d":"$2,000"}},{"$f":"'RENTAL CALC'!EO97","v":{"v":2020,"d":"$2,020"}},{"$f":"'RENTAL CALC'!EP97","v":{"v":2040.2,"d":"$2,040"}},{"$f":"'RENTAL CALC'!EQ97","v":{"v":2060.602,"d":"$2,061"}},{"$f":"'RENTAL CALC'!ER97","v":{"v":2081.20802,"d":"$2,081"}},{"$f":"'RENTAL CALC'!ES97","v":{"v":2102.0201002,"d":"$2,102"}},{"$f":"'RENTAL CALC'!ET97","v":{"v":2123.0403012019997,"d":"$2,123"}},{"$f":"'RENTAL CALC'!EU97","v":{"v":2144.2707042140196,"d":"$2,144"}},{"$f":"'RENTAL CALC'!EV97","v":{"v":2165.71341125616,"d":"$2,166"}},{"$f":"'RENTAL CALC'!EW97","v":{"v":2187.3705453687217,"d":"$2,187"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL98)","v":"Property Insurance"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK98","v":{"v":66.66666666666667,"d":"$67"}},{"$f":"'RENTAL CALC'!EL98","v":{"v":800,"d":"$800"}},{"$f":"'RENTAL CALC'!EO98","v":{"v":808,"d":"$808"}},{"$f":"'RENTAL CALC'!EP98","v":{"v":816.08,"d":"$816"}},{"$f":"'RENTAL CALC'!EQ98","v":{"v":824.2408,"d":"$824"}},{"$f":"'RENTAL CALC'!ER98","v":{"v":832.483208,"d":"$832"}},{"$f":"'RENTAL CALC'!ES98","v":{"v":840.80804008,"d":"$841"}},{"$f":"'RENTAL CALC'!ET98","v":{"v":849.2161204808,"d":"$849"}},{"$f":"'RENTAL CALC'!EU98","v":{"v":857.708281685608,"d":"$858"}},{"$f":"'RENTAL CALC'!EV98","v":{"v":866.2853645024641,"d":"$866"}},{"$f":"'RENTAL CALC'!EW98","v":{"v":874.9482181474887,"d":"$875"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL99)","v":"Cleaning and Maintenance:"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK99","v":0},{"$f":"'RENTAL CALC'!EL99","v":0},{"$f":"'RENTAL CALC'!EO99","v":0},{"$f":"'RENTAL CALC'!EP99","v":0},{"$f":"'RENTAL CALC'!EQ99","v":0},{"$f":"'RENTAL CALC'!ER99","v":0},{"$f":"'RENTAL CALC'!ES99","v":0},{"$f":"'RENTAL CALC'!ET99","v":0},{"$f":"'RENTAL CALC'!EU99","v":0},{"$f":"'RENTAL CALC'!EV99","v":0},{"$f":"'RENTAL CALC'!EW99","v":0}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL100)","v":"HOA Dues:"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK100","v":{"v":41.666666666666664,"d":"$42"}},{"$f":"'RENTAL CALC'!EL100","v":{"v":500,"d":"$500"}},{"$f":"'RENTAL CALC'!EO100","v":{"v":505,"d":"$505"}},{"$f":"'RENTAL CALC'!EP100","v":{"v":510.05,"d":"$510"}},{"$f":"'RENTAL CALC'!EQ100","v":{"v":515.1505,"d":"$515"}},{"$f":"'RENTAL CALC'!ER100","v":{"v":520.302005,"d":"$520"}},{"$f":"'RENTAL CALC'!ES100","v":{"v":525.50502505,"d":"$526"}},{"$f":"'RENTAL CALC'!ET100","v":{"v":530.7600753004999,"d":"$531"}},{"$f":"'RENTAL CALC'!EU100","v":{"v":536.0676760535049,"d":"$536"}},{"$f":"'RENTAL CALC'!EV100","v":{"v":541.42835281404,"d":"$541"}},{"$f":"'RENTAL CALC'!EW100","v":{"v":546.8426363421804,"d":"$547"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL101)","v":"Lawn and Groundskeeping:"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK101","v":0},{"$f":"'RENTAL CALC'!EL101","v":0},{"$f":"'RENTAL CALC'!EO101","v":0},{"$f":"'RENTAL CALC'!EP101","v":0},{"$f":"'RENTAL CALC'!EQ101","v":0},{"$f":"'RENTAL CALC'!ER101","v":0},{"$f":"'RENTAL CALC'!ES101","v":0},{"$f":"'RENTAL CALC'!ET101","v":0},{"$f":"'RENTAL CALC'!EU101","v":0},{"$f":"'RENTAL CALC'!EV101","v":0},{"$f":"'RENTAL CALC'!EW101","v":0}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL102)","v":"Auto and Travel:"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK102","v":0},{"$f":"'RENTAL CALC'!EL102","v":0},{"$f":"'RENTAL CALC'!EO102","v":0},{"$f":"'RENTAL CALC'!EP102","v":0},{"$f":"'RENTAL CALC'!EQ102","v":0},{"$f":"'RENTAL CALC'!ER102","v":0},{"$f":"'RENTAL CALC'!ES102","v":0},{"$f":"'RENTAL CALC'!ET102","v":0},{"$f":"'RENTAL CALC'!EU102","v":0},{"$f":"'RENTAL CALC'!EV102","v":0},{"$f":"'RENTAL CALC'!EW102","v":0}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL103)","v":"Electrical Utilities:"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK103","v":0},{"$f":"'RENTAL CALC'!EL103","v":0},{"$f":"'RENTAL CALC'!EO103","v":0},{"$f":"'RENTAL CALC'!EP103","v":0},{"$f":"'RENTAL CALC'!EQ103","v":0},{"$f":"'RENTAL CALC'!ER103","v":0},{"$f":"'RENTAL CALC'!ES103","v":0},{"$f":"'RENTAL CALC'!ET103","v":0},{"$f":"'RENTAL CALC'!EU103","v":0},{"$f":"'RENTAL CALC'!EV103","v":0},{"$f":"'RENTAL CALC'!EW103","v":0}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL104)","v":"Water Utilities:"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK104","v":0},{"$f":"'RENTAL CALC'!EL104","v":0},{"$f":"'RENTAL CALC'!EO104","v":0},{"$f":"'RENTAL CALC'!EP104","v":0},{"$f":"'RENTAL CALC'!EQ104","v":0},{"$f":"'RENTAL CALC'!ER104","v":0},{"$f":"'RENTAL CALC'!ES104","v":0},{"$f":"'RENTAL CALC'!ET104","v":0},{"$f":"'RENTAL CALC'!EU104","v":0},{"$f":"'RENTAL CALC'!EV104","v":0},{"$f":"'RENTAL CALC'!EW104","v":0}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL105)","v":"Gas Utilities:"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK105","v":0},{"$f":"'RENTAL CALC'!EL105","v":0},{"$f":"'RENTAL CALC'!EO105","v":0},{"$f":"'RENTAL CALC'!EP105","v":0},{"$f":"'RENTAL CALC'!EQ105","v":0},{"$f":"'RENTAL CALC'!ER105","v":0},{"$f":"'RENTAL CALC'!ES105","v":0},{"$f":"'RENTAL CALC'!ET105","v":0},{"$f":"'RENTAL CALC'!EU105","v":0},{"$f":"'RENTAL CALC'!EV105","v":0},{"$f":"'RENTAL CALC'!EW105","v":0}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL106)","v":"Garbage:"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK106","v":0},{"$f":"'RENTAL CALC'!EL106","v":0},{"$f":"'RENTAL CALC'!EO106","v":0},{"$f":"'RENTAL CALC'!EP106","v":0},{"$f":"'RENTAL CALC'!EQ106","v":0},{"$f":"'RENTAL CALC'!ER106","v":0},{"$f":"'RENTAL CALC'!ES106","v":0},{"$f":"'RENTAL CALC'!ET106","v":0},{"$f":"'RENTAL CALC'!EU106","v":0},{"$f":"'RENTAL CALC'!EV106","v":0},{"$f":"'RENTAL CALC'!EW106","v":0}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL107)","v":"Advertising:"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK107","v":{"v":20.833333333333332,"d":"$21"}},{"$f":"'RENTAL CALC'!EL107","v":{"v":250,"d":"$250"}},{"$f":"'RENTAL CALC'!EO107","v":{"v":252.5,"d":"$253"}},{"$f":"'RENTAL CALC'!EP107","v":{"v":255.025,"d":"$255"}},{"$f":"'RENTAL CALC'!EQ107","v":{"v":257.57525,"d":"$258"}},{"$f":"'RENTAL CALC'!ER107","v":{"v":260.1510025,"d":"$260"}},{"$f":"'RENTAL CALC'!ES107","v":{"v":262.752512525,"d":"$263"}},{"$f":"'RENTAL CALC'!ET107","v":{"v":265.38003765024996,"d":"$265"}},{"$f":"'RENTAL CALC'!EU107","v":{"v":268.03383802675245,"d":"$268"}},{"$f":"'RENTAL CALC'!EV107","v":{"v":270.71417640702,"d":"$271"}},{"$f":"'RENTAL CALC'!EW107","v":{"v":273.4213181710902,"d":"$273"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL108)","v":"Accounting & Legal:"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK108","v":{"v":33.333333333333336,"d":"$33"}},{"$f":"'RENTAL CALC'!EL108","v":{"v":400,"d":"$400"}},{"$f":"'RENTAL CALC'!EO108","v":{"v":404,"d":"$404"}},{"$f":"'RENTAL CALC'!EP108","v":{"v":408.04,"d":"$408"}},{"$f":"'RENTAL CALC'!EQ108","v":{"v":412.1204,"d":"$412"}},{"$f":"'RENTAL CALC'!ER108","v":{"v":416.241604,"d":"$416"}},{"$f":"'RENTAL CALC'!ES108","v":{"v":420.40402004,"d":"$420"}},{"$f":"'RENTAL CALC'!ET108","v":{"v":424.6080602404,"d":"$425"}},{"$f":"'RENTAL CALC'!EU108","v":{"v":428.854140842804,"d":"$429"}},{"$f":"'RENTAL CALC'!EV108","v":{"v":433.14268225123203,"d":"$433"}},{"$f":"'RENTAL CALC'!EW108","v":{"v":437.47410907374433,"d":"$437"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL109)","v":"Other 1:"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK109","v":0},{"$f":"'RENTAL CALC'!EL109","v":0},{"$f":"'RENTAL CALC'!EO109","v":0},{"$f":"'RENTAL CALC'!EP109","v":0},{"$f":"'RENTAL CALC'!EQ109","v":0},{"$f":"'RENTAL CALC'!ER109","v":0},{"$f":"'RENTAL CALC'!ES109","v":0},{"$f":"'RENTAL CALC'!ET109","v":0},{"$f":"'RENTAL CALC'!EU109","v":0},{"$f":"'RENTAL CALC'!EV109","v":0},{"$f":"'RENTAL CALC'!EW109","v":0}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL110)","v":"Other 2:"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK110","v":0},{"$f":"'RENTAL CALC'!EL110","v":0},{"$f":"'RENTAL CALC'!EO110","v":0},{"$f":"'RENTAL CALC'!EP110","v":0},{"$f":"'RENTAL CALC'!EQ110","v":0},{"$f":"'RENTAL CALC'!ER110","v":0},{"$f":"'RENTAL CALC'!ES110","v":0},{"$f":"'RENTAL CALC'!ET110","v":0},{"$f":"'RENTAL CALC'!EU110","v":0},{"$f":"'RENTAL CALC'!EV110","v":0},{"$f":"'RENTAL CALC'!EW110","v":0}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL112)","v":"Property Management (%):"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK112","v":{"v":150,"d":"$150"}},{"$f":"'RENTAL CALC'!EL112","v":{"v":1800,"d":"$1,800"}},{"$f":"'RENTAL CALC'!EO112","v":{"v":1818,"d":"$1,818"}},{"$f":"'RENTAL CALC'!EP112","v":{"v":1836.18,"d":"$1,836"}},{"$f":"'RENTAL CALC'!EQ112","v":{"v":1854.5418000000002,"d":"$1,855"}},{"$f":"'RENTAL CALC'!ER112","v":{"v":1873.0872180000001,"d":"$1,873"}},{"$f":"'RENTAL CALC'!ES112","v":{"v":1891.8180901800001,"d":"$1,892"}},{"$f":"'RENTAL CALC'!ET112","v":{"v":1910.7362710818002,"d":"$1,911"}},{"$f":"'RENTAL CALC'!EU112","v":{"v":1929.8436337926182,"d":"$1,930"}},{"$f":"'RENTAL CALC'!EV112","v":{"v":1949.1420701305444,"d":"$1,949"}},{"$f":"'RENTAL CALC'!EW112","v":{"v":1968.63349083185,"d":"$1,969"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL113)","v":"Repairs (%):"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK113","v":{"v":30,"d":"$30"}},{"$f":"'RENTAL CALC'!EL113","v":{"v":360,"d":"$360"}},{"$f":"'RENTAL CALC'!EO113","v":{"v":363.6,"d":"$364"}},{"$f":"'RENTAL CALC'!EP113","v":{"v":367.23600000000005,"d":"$367"}},{"$f":"'RENTAL CALC'!EQ113","v":{"v":370.9083600000001,"d":"$371"}},{"$f":"'RENTAL CALC'!ER113","v":{"v":374.61744360000006,"d":"$375"}},{"$f":"'RENTAL CALC'!ES113","v":{"v":378.36361803600005,"d":"$378"}},{"$f":"'RENTAL CALC'!ET113","v":{"v":382.14725421636007,"d":"$382"}},{"$f":"'RENTAL CALC'!EU113","v":{"v":385.96872675852364,"d":"$386"}},{"$f":"'RENTAL CALC'!EV113","v":{"v":389.8284140261089,"d":"$390"}},{"$f":"'RENTAL CALC'!EW113","v":{"v":393.72669816636994,"d":"$394"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL114)","v":"Cap Ex (%):"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK114","v":{"v":75,"d":"$75"}},{"$f":"'RENTAL CALC'!EL114","v":{"v":900,"d":"$900"}},{"$f":"'RENTAL CALC'!EO114","v":{"v":909,"d":"$909"}},{"$f":"'RENTAL CALC'!EP114","v":{"v":918.09,"d":"$918"}},{"$f":"'RENTAL CALC'!EQ114","v":{"v":927.2709000000001,"d":"$927"}},{"$f":"'RENTAL CALC'!ER114","v":{"v":936.5436090000001,"d":"$937"}},{"$f":"'RENTAL CALC'!ES114","v":{"v":945.9090450900001,"d":"$946"}},{"$f":"'RENTAL CALC'!ET114","v":{"v":955.3681355409001,"d":"$955"}},{"$f":"'RENTAL CALC'!EU114","v":{"v":964.9218168963091,"d":"$965"}},{"$f":"'RENTAL CALC'!EV114","v":{"v":974.5710350652722,"d":"$975"}},{"$f":"'RENTAL CALC'!EW114","v":{"v":984.316745415925,"d":"$984"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL115)","v":"Total Operating Expenses"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK115","v":{"v":584.1666666666666,"d":"$584"}},{"$f":"'RENTAL CALC'!EL115","v":{"v":7010,"d":"$7,010"}},{"$f":"'RENTAL CALC'!EO115","v":{"v":7080.1,"d":"$7,080"}},{"$f":"'RENTAL CALC'!EP115","v":{"v":7150.901000000001,"d":"$7,151"}},{"$f":"'RENTAL CALC'!EQ115","v":{"v":7222.4100100000005,"d":"$7,222"}},{"$f":"'RENTAL CALC'!ER115","v":{"v":7294.6341101,"d":"$7,295"}},{"$f":"'RENTAL CALC'!ES115","v":{"v":7367.580451201001,"d":"$7,368"}},{"$f":"'RENTAL CALC'!ET115","v":{"v":7441.2562557130095,"d":"$7,441"}},{"$f":"'RENTAL CALC'!EU115","v":{"v":7515.668818270138,"d":"$7,516"}},{"$f":"'RENTAL CALC'!EV115","v":{"v":7590.825506452841,"d":"$7,591"}},{"$f":"'RENTAL CALC'!EW115","v":{"v":7666.73376151737,"d":"$7,667"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL116)","v":""}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL117)","v":"Net Operating Income"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK117","v":{"v":795.8333333333334,"d":"$796"}},{"$f":"'RENTAL CALC'!EL117","v":{"v":9550,"d":"$9,550"}},{"$f":"'RENTAL CALC'!EO117","v":{"v":9645.499999999998,"d":"$9,646"}},{"$f":"'RENTAL CALC'!EP117","v":{"v":9741.954999999998,"d":"$9,742"}},{"$f":"'RENTAL CALC'!EQ117","v":{"v":9839.374549999997,"d":"$9,839"}},{"$f":"'RENTAL CALC'!ER117","v":{"v":9937.768295499998,"d":"$9,938"}},{"$f":"'RENTAL CALC'!ES117","v":{"v":10037.145978454999,"d":"$10,037"}},{"$f":"'RENTAL CALC'!ET117","v":{"v":10137.517438239547,"d":"$10,138"}},{"$f":"'RENTAL CALC'!EU117","v":{"v":10238.892612621947,"d":"$10,239"}},{"$f":"'RENTAL CALC'!EV117","v":{"v":10341.281538748164,"d":"$10,341"}},{"$f":"'RENTAL CALC'!EW117","v":{"v":10444.694354135645,"d":"$10,445"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL118)","v":""}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL119:DN119)","v":"Financing"}]
[{"$nulls":7},"Mortgage PMT (Interest)",{"$nulls":3},{"$f":"'RENTAL CALC'!EK120","v":{"v":435.03262650578495,"d":"$435"}},{"$f":"'RENTAL CALC'!EL120","v":{"v":5220.391518069419,"d":"$5,220"}},{"$f":"'RENTAL CALC'!EO120","v":{"v":5147.824473248289,"d":"$5,148"}},{"$f":"'RENTAL CALC'!EP120","v":{"v":5071.164076694299,"d":"$5,071"}},{"$f":"'RENTAL CALC'!EQ120","v":{"v":4990.179431194391,"d":"$4,990"}},{"$f":"'RENTAL CALC'!ER120","v":{"v":4904.626615117751,"d":"$4,905"}},{"$f":"'RENTAL CALC'!ES120","v":{"v":4814.247947736273,"d":"$4,814"}},{"$f":"'RENTAL CALC'!ET120","v":{"v":4718.771213103309,"d":"$4,719"}},{"$f":"'RENTAL CALC'!EU120","v":{"v":4617.908840153101,"d":"$4,618"}},{"$f":"'RENTAL CALC'!EV120","v":{"v":4511.357036551365,"d":"$4,511"}},{"$f":"'RENTAL CALC'!EW120","v":{"v":4398.794873688234,"d":"$4,399"}}]
[{"$nulls":7},"Mortgage PMT (Principal)",{"$nulls":3},{"$f":"'RENTAL CALC'!EK121","v":{"v":107.20586978060284,"d":"$107"}},{"$f":"'RENTAL CALC'!EL121","v":{"v":1286.4704373672341,"d":"$1,286"}},{"$f":"'RENTAL CALC'!EO121","v":{"v":1359.0374821883638,"d":"$1,359"}},{"$f":"'RENTAL CALC'!EP121","v":{"v":1435.6978787423545,"d":"$1,436"}},{"$f":"'RENTAL CALC'!EQ121","v":{"v":1516.6825242422622,"d":"$1,517"}},{"$f":"'RENTAL CALC'!ER121","v":{"v":1602.2353403189009,"d":"$1,602"}},{"$f":"'RENTAL CALC'!ES121","v":{"v":1692.6140077003804,"d":"$1,693"}},{"$f":"'RENTAL CALC'!ET121","v":{"v":1788.0907423333451,"d":"$1,788"}},{"$f":"'RENTAL CALC'!EU121","v":{"v":1888.9531152835523,"d":"$1,889"}},{"$f":"'RENTAL CALC'!EV121","v":{"v":1995.504918885289,"d":"$1,996"}},{"$f":"'RENTAL CALC'!EW121","v":{"v":2108.067081748419,"d":"$2,108"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL122)","v":"Total Financing"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK122","v":{"v":542.2384962863878,"d":"$542"}},{"$f":"'RENTAL CALC'!EL122","v":{"v":6506.861955436653,"d":"$6,507"}},{"$f":"'RENTAL CALC'!EO122","v":{"v":6506.861955436652,"d":"$6,507"}},{"$f":"'RENTAL CALC'!EP122","v":{"v":6506.861955436654,"d":"$6,507"}},{"$f":"'RENTAL CALC'!EQ122","v":{"v":6506.861955436653,"d":"$6,507"}},{"$f":"'RENTAL CALC'!ER122","v":{"v":6506.861955436651,"d":"$6,507"}},{"$f":"'RENTAL CALC'!ES122","v":{"v":6506.861955436653,"d":"$6,507"}},{"$f":"'RENTAL CALC'!ET122","v":{"v":6506.861955436654,"d":"$6,507"}},{"$f":"'RENTAL CALC'!EU122","v":{"v":6506.861955436653,"d":"$6,507"}},{"$f":"'RENTAL CALC'!EV122","v":{"v":6506.861955436654,"d":"$6,507"}},{"$f":"'RENTAL CALC'!EW122","v":{"v":6506.861955436652,"d":"$6,507"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL123)","v":""}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL125)","v":"Cash Flow "}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL126)","v":"Cash-on-Cash ROI"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK125","v":{"v":253.5948370469456,"d":"$254"}},{"$f":"'RENTAL CALC'!EL125","v":{"v":3043.1380445633467,"d":"$3,043"}},{"$f":"'RENTAL CALC'!EO125","v":{"v":3138.638044563346,"d":"$3,139"}},{"$f":"'RENTAL CALC'!EP125","v":{"v":3235.093044563344,"d":"$3,235"}},{"$f":"'RENTAL CALC'!EQ125","v":{"v":3332.5125945633436,"d":"$3,333"}},{"$f":"'RENTAL CALC'!ER125","v":{"v":3430.9063400633468,"d":"$3,431"}},{"$f":"'RENTAL CALC'!ES125","v":{"v":3530.2840230183456,"d":"$3,530"}},{"$f":"'RENTAL CALC'!ET125","v":{"v":3630.655482802893,"d":"$3,631"}},{"$f":"'RENTAL CALC'!EU125","v":{"v":3732.0306571852934,"d":"$3,732"}},{"$f":"'RENTAL CALC'!EV125","v":{"v":3834.41958331151,"d":"$3,834"}},{"$f":"'RENTAL CALC'!EW125","v":{"v":3937.8323986989926,"d":"$3,938"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL127)","v":"Total Cash Accrued"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK126","v":{"v":0.009483726142368946,"d":"0.95%"}},{"$f":"'RENTAL CALC'!EL126","v":{"v":0.11380471370842733,"d":"11.38%"}},{"$f":"'RENTAL CALC'!EO126","v":{"v":0.11737614227985586,"d":"11.74%"}},{"$f":"'RENTAL CALC'!EP126","v":{"v":0.12098328513699864,"d":"12.10%"}},{"$f":"'RENTAL CALC'!EQ126","v":{"v":0.12462649942271292,"d":"12.46%"}},{"$f":"'RENTAL CALC'!ER126","v":{"v":0.12830614585128447,"d":"12.83%"}},{"$f":"'RENTAL CALC'!ES126","v":{"v":0.13202258874414158,"d":"13.20%"}},{"$f":"'RENTAL CALC'!ET126","v":{"v":0.1357761960659272,"d":"13.58%"}},{"$f":"'RENTAL CALC'!EU126","v":{"v":0.13956733946093094,"d":"13.96%"}},{"$f":"'RENTAL CALC'!EV126","v":{"v":0.14339639428988443,"d":"14.34%"}},{"$f":"'RENTAL CALC'!EW126","v":{"v":0.14726373966712764,"d":"14.73%"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL128)","v":"Accrued Cash-On-Cash ROI"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK127","v":{"v":253.5948370469456,"d":"$254"}},{"$f":"'RENTAL CALC'!EL127","v":{"v":3043.1380445633467,"d":"$3,043"}},{"$f":"'RENTAL CALC'!EO127","v":{"v":6181.776089126693,"d":"$6,182"}},{"$f":"'RENTAL CALC'!EP127","v":{"v":9416.869133690037,"d":"$9,417"}},{"$f":"'RENTAL CALC'!EQ127","v":{"v":12749.381728253382,"d":"$12,749"}},{"$f":"'RENTAL CALC'!ER127","v":{"v":16180.288068316728,"d":"$16,180"}},{"$f":"'RENTAL CALC'!ES127","v":{"v":19710.572091335074,"d":"$19,711"}},{"$f":"'RENTAL CALC'!ET127","v":{"v":23341.227574137967,"d":"$23,341"}},{"$f":"'RENTAL CALC'!EU127","v":{"v":27073.25823132326,"d":"$27,073"}},{"$f":"'RENTAL CALC'!EV127","v":{"v":30907.67781463477,"d":"$30,908"}},{"$f":"'RENTAL CALC'!EW127","v":{"v":34845.510213333764,"d":"$34,846"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL129)","v":"Equity"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK128","v":{"v":0.009483726142368946,"d":"0.95%"}},{"$f":"'RENTAL CALC'!EL128","v":{"v":0.11380471370842733,"d":"11.38%"}},{"$f":"'RENTAL CALC'!EO128","v":{"v":0.2311808559882832,"d":"23.12%"}},{"$f":"'RENTAL CALC'!EP128","v":{"v":0.3521641411252819,"d":"35.22%"}},{"$f":"'RENTAL CALC'!EQ128","v":{"v":0.47679064054799486,"d":"47.68%"}},{"$f":"'RENTAL CALC'!ER128","v":{"v":0.6050967863992792,"d":"60.51%"}},{"$f":"'RENTAL CALC'!ES128","v":{"v":0.7371193751434209,"d":"73.71%"}},{"$f":"'RENTAL CALC'!ET128","v":{"v":0.872895571209348,"d":"87.29%"}},{"$f":"'RENTAL CALC'!EU128","v":{"v":1.012462910670279,"d":"101.25%"}},{"$f":"'RENTAL CALC'!EV128","v":{"v":1.1558593049601635,"d":"115.59%"}},{"$f":"'RENTAL CALC'!EW128","v":{"v":1.303123044627291,"d":"130.31%"}}]
[]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL129)","v":"Equity"}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL130)","v":"Equity Earned"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK130","v":{"v":107.20586978060284,"d":"$107"}},{"$f":"'RENTAL CALC'!EL130","v":{"v":1286.4704373672341,"d":"$1,286"}},{"$f":"'RENTAL CALC'!EO130","v":{"v":1359.0374821883638,"d":"$1,359"}},{"$f":"'RENTAL CALC'!EP130","v":{"v":1435.6978787423545,"d":"$1,436"}},{"$f":"'RENTAL CALC'!EQ130","v":{"v":1516.6825242422622,"d":"$1,517"}},{"$f":"'RENTAL CALC'!ER130","v":{"v":1602.2353403189009,"d":"$1,602"}},{"$f":"'RENTAL CALC'!ES130","v":{"v":1692.6140077003804,"d":"$1,693"}},{"$f":"'RENTAL CALC'!ET130","v":{"v":1788.0907423333451,"d":"$1,788"}},{"$f":"'RENTAL CALC'!EU130","v":{"v":1888.9531152835523,"d":"$1,889"}},{"$f":"'RENTAL CALC'!EV130","v":{"v":1995.504918885289,"d":"$1,996"}},{"$f":"'RENTAL CALC'!EW130","v":{"v":2108.067081748419,"d":"$2,108"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL131)","v":"Equity-on-Cash ROI"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK131","v":{"v":4.0091948309873915E-3,"d":"0.40%"}},{"$f":"'RENTAL CALC'!EL131","v":{"v":0.048110337971848695,"d":"4.81%"}},{"$f":"'RENTAL CALC'!EO131","v":{"v":0.050824139199265664,"d":"5.08%"}},{"$f":"'RENTAL CALC'!EP131","v":{"v":0.05369102014743286,"d":"5.37%"}},{"$f":"'RENTAL CALC'!EQ131","v":{"v":0.0567196157158662,"d":"5.67%"}},{"$f":"'RENTAL CALC'!ER131","v":{"v":0.05991904788028799,"d":"5.99%"}},{"$f":"'RENTAL CALC'!ES131","v":{"v":0.06329895316755349,"d":"6.33%"}},{"$f":"'RENTAL CALC'!ET131","v":{"v":0.0668695116803794,"d":"6.69%"}},{"$f":"'RENTAL CALC'!EU131","v":{"v":0.07064147775929515,"d":"7.06%"}},{"$f":"'RENTAL CALC'!EV131","v":{"v":0.07462621237416937,"d":"7.46%"}},{"$f":"'RENTAL CALC'!EW131","v":{"v":0.0788357173428728,"d":"7.88%"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL132)","v":"Total Equity Accrued"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK132","v":{"v":107.20586978060284,"d":"$107"}},{"$f":"'RENTAL CALC'!EL132","v":{"v":1286.4704373672341,"d":"$1,286"}},{"$f":"'RENTAL CALC'!EO132","v":{"v":2645.507919555598,"d":"$2,646"}},{"$f":"'RENTAL CALC'!EP132","v":{"v":4081.2057982979527,"d":"$4,081"}},{"$f":"'RENTAL CALC'!EQ132","v":{"v":5597.888322540215,"d":"$5,598"}},{"$f":"'RENTAL CALC'!ER132","v":{"v":7200.123662859116,"d":"$7,200"}},{"$f":"'RENTAL CALC'!ES132","v":{"v":8892.737670559496,"d":"$8,893"}},{"$f":"'RENTAL CALC'!ET132","v":{"v":10680.82841289284,"d":"$10,681"}},{"$f":"'RENTAL CALC'!EU132","v":{"v":12569.781528176392,"d":"$12,570"}},{"$f":"'RENTAL CALC'!EV132","v":{"v":14565.28644706168,"d":"$14,565"}},{"$f":"'RENTAL CALC'!EW132","v":{"v":16673.353528810097,"d":"$16,673"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL133)","v":"Equity-on-Cash ROI"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK133","v":{"v":4.0091948309873915E-3,"d":"0.40%"}},{"$f":"'RENTAL CALC'!EL133","v":{"v":0.048110337971848695,"d":"4.81%"}},{"$f":"'RENTAL CALC'!EO133","v":{"v":0.09893447717111437,"d":"9.89%"}},{"$f":"'RENTAL CALC'!EP133","v":{"v":0.15262549731854722,"d":"15.26%"}},{"$f":"'RENTAL CALC'!EQ133","v":{"v":0.20934511303441342,"d":"20.93%"}},{"$f":"'RENTAL CALC'!ER133","v":{"v":0.2692641609147014,"d":"26.93%"}},{"$f":"'RENTAL CALC'!ES133","v":{"v":0.3325631140822549,"d":"33.26%"}},{"$f":"'RENTAL CALC'!ET133","v":{"v":0.3994326257626343,"d":"39.94%"}},{"$f":"'RENTAL CALC'!EU133","v":{"v":0.4700741035219294,"d":"47.01%"}},{"$f":"'RENTAL CALC'!EV133","v":{"v":0.5447003158960988,"d":"54.47%"}},{"$f":"'RENTAL CALC'!EW133","v":{"v":0.6235360332389714,"d":"62.35%"}}]
[]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL135)","v":"Total Return"}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL135)","v":"Total Return"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK135","v":{"v":360.8007068275484,"d":"$361"}},{"$f":"'RENTAL CALC'!EL135","v":{"v":4329.608481930581,"d":"$4,330"}},{"$f":"'RENTAL CALC'!EO135","v":{"v":4497.675526751709,"d":"$4,498"}},{"$f":"'RENTAL CALC'!EP135","v":{"v":4670.790923305698,"d":"$4,671"}},{"$f":"'RENTAL CALC'!EQ135","v":{"v":4849.1951188056055,"d":"$4,849"}},{"$f":"'RENTAL CALC'!ER135","v":{"v":5033.141680382248,"d":"$5,033"}},{"$f":"'RENTAL CALC'!ES135","v":{"v":5222.898030718726,"d":"$5,223"}},{"$f":"'RENTAL CALC'!ET135","v":{"v":5418.746225136238,"d":"$5,419"}},{"$f":"'RENTAL CALC'!EU135","v":{"v":5620.983772468846,"d":"$5,621"}},{"$f":"'RENTAL CALC'!EV135","v":{"v":5829.924502196799,"d":"$5,830"}},{"$f":"'RENTAL CALC'!EW135","v":{"v":6045.899480447411,"d":"$6,046"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL136)","v":"Total Return-on-Cash"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK136","v":{"v":0.013492920973356337,"d":"1.35%"}},{"$f":"'RENTAL CALC'!EL136","v":{"v":0.161915051680276,"d":"16.19%"}},{"$f":"'RENTAL CALC'!EO136","v":{"v":0.1682002814791215,"d":"16.82%"}},{"$f":"'RENTAL CALC'!EP136","v":{"v":0.17467430528443148,"d":"17.47%"}},{"$f":"'RENTAL CALC'!EQ136","v":{"v":0.18134611513857912,"d":"18.13%"}},{"$f":"'RENTAL CALC'!ER136","v":{"v":0.18822519373157245,"d":"18.82%"}},{"$f":"'RENTAL CALC'!ES136","v":{"v":0.19532154191169507,"d":"19.53%"}},{"$f":"'RENTAL CALC'!ET136","v":{"v":0.20264570774630658,"d":"20.26%"}},{"$f":"'RENTAL CALC'!EU136","v":{"v":0.2102088172202261,"d":"21.02%"}},{"$f":"'RENTAL CALC'!EV136","v":{"v":0.21802260666405382,"d":"21.80%"}},{"$f":"'RENTAL CALC'!EW136","v":{"v":0.22609945701000042,"d":"22.61%"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL137)","v":"Total Returns Accrued"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK137","v":{"v":360.8007068275484,"d":"$361"}},{"$f":"'RENTAL CALC'!EL137","v":{"v":4329.608481930581,"d":"$4,330"}},{"$f":"'RENTAL CALC'!EO137","v":{"v":8827.28400868229,"d":"$8,827"}},{"$f":"'RENTAL CALC'!EP137","v":{"v":13498.074931987989,"d":"$13,498"}},{"$f":"'RENTAL CALC'!EQ137","v":{"v":18347.270050793595,"d":"$18,347"}},{"$f":"'RENTAL CALC'!ER137","v":{"v":23380.411731175842,"d":"$23,380"}},{"$f":"'RENTAL CALC'!ES137","v":{"v":28603.30976189457,"d":"$28,603"}},{"$f":"'RENTAL CALC'!ET137","v":{"v":34022.055987030806,"d":"$34,022"}},{"$f":"'RENTAL CALC'!EU137","v":{"v":39643.039759499654,"d":"$39,643"}},{"$f":"'RENTAL CALC'!EV137","v":{"v":45472.964261696456,"d":"$45,473"}},{"$f":"'RENTAL CALC'!EW137","v":{"v":51518.86374214387,"d":"$51,519"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL138)","v":"Total Return-on-Cash Invested"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK137","v":{"v":360.8007068275484,"d":"$361"}},{"$f":"'RENTAL CALC'!EL137","v":{"v":4329.608481930581,"d":"$4,330"}},{"$f":"'RENTAL CALC'!EO138","v":{"v":0.33011533315939756,"d":"33.01%"}},{"$f":"'RENTAL CALC'!EP138","v":{"v":0.5047896384438291,"d":"50.48%"}},{"$f":"'RENTAL CALC'!EQ138","v":{"v":0.6861357535824082,"d":"68.61%"}},{"$f":"'RENTAL CALC'!ER138","v":{"v":0.8743609473139806,"d":"87.44%"}},{"$f":"'RENTAL CALC'!ES138","v":{"v":1.0696824892256758,"d":"106.97%"}},{"$f":"'RENTAL CALC'!ET138","v":{"v":1.2723281969719822,"d":"127.23%"}},{"$f":"'RENTAL CALC'!EU138","v":{"v":1.4825370141922085,"d":"148.25%"}},{"$f":"'RENTAL CALC'!EV138","v":{"v":1.7005596208562623,"d":"170.06%"}},{"$f":"'RENTAL CALC'!EW138","v":{"v":1.926659077866263,"d":"192.67%"}}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL139)","v":""}]
[{"$nulls":7},{"$f":"T('RENTAL CALC'!DL140)","v":"Loan Balance"},{"$nulls":3},{"$f":"'RENTAL CALC'!EK140","v":{"v":95395.46983704694,"d":"$95,395"}},{"$f":"'RENTAL CALC'!EL140","v":{"v":94213.52956263276,"d":"$94,214"}},{"$f":"'RENTAL CALC'!EO140","v":{"v":92854.49208044441,"d":"$92,854"}},{"$f":"'RENTAL CALC'!EP140","v":{"v":91418.79420170207,"d":"$91,419"}},{"$f":"'RENTAL CALC'!EQ140","v":{"v":89902.11167745979,"d":"$89,902"}},{"$f":"'RENTAL CALC'!ER140","v":{"v":88299.87633714091,"d":"$88,300"}},{"$f":"'RENTAL CALC'!ES140","v":{"v":86607.26232944053,"d":"$86,607"}},{"$f":"'RENTAL CALC'!ET140","v":{"v":84819.1715871072,"d":"$84,819"}},{"$f":"'RENTAL CALC'!EU140","v":{"v":82930.21847182364,"d":"$82,930"}},{"$f":"'RENTAL CALC'!EV140","v":{"v":80934.71355293834,"d":"$80,935"}},{"$f":"'RENTAL CALC'!EW140","v":{"v":78826.64647118992,"d":"$78,827"}}]
[]
[{"$nulls":7},"WholesalingSpreadsheet.com",{"$nulls":3},8163880197,null,null,"dave@costpointsolutions.com",{"$nulls":4},""]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AM12:BW13)","v":"Example Street"}]
[]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AM14:BW15)","v":"Example City, State & Zip Code"}]
[]
[]
[{"$nulls":7},{"$f":"H116","v":"Revenues"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX84","v":"11"},{"$f":"'RENTAL CALC'!EY84","v":"12"},{"$f":"'RENTAL CALC'!EZ84","v":"13"},{"$f":"'RENTAL CALC'!FA84","v":"14"},{"$f":"'RENTAL CALC'!FB84","v":"15"},{"$f":"'RENTAL CALC'!FC84","v":"16"},{"$f":"'RENTAL CALC'!FD84","v":"17"},{"$f":"'RENTAL CALC'!FE84","v":"18"},{"$f":"'RENTAL CALC'!FF84","v":"19"},{"$f":"'RENTAL CALC'!FG84","v":"20"},{"$f":"'RENTAL CALC'!FH84","v":"21"}]
[{"$nulls":7},"Rental Income",{"$nulls":3},{"$f":"'RENTAL CALC'!EX88","v":{"v":19883.19825740168,"d":"$19,883"}},{"$f":"'RENTAL CALC'!EY88","v":{"v":20082.0302399757,"d":"$20,082"}},{"$f":"'RENTAL CALC'!EZ88","v":{"v":20282.850542375454,"d":"$20,283"}},{"$f":"'RENTAL CALC'!FA88","v":{"v":20485.679047799207,"d":"$20,486"}},{"$f":"'RENTAL CALC'!FB88","v":{"v":20690.5358382772,"d":"$20,691"}},{"$f":"'RENTAL CALC'!FC88","v":{"v":20897.441196659973,"d":"$20,897"}},{"$f":"'RENTAL CALC'!FD88","v":{"v":21106.415608626572,"d":"$21,106"}},{"$f":"'RENTAL CALC'!FE88","v":{"v":21317.479764712836,"d":"$21,317"}},{"$f":"'RENTAL CALC'!FF88","v":{"v":21530.654562359963,"d":"$21,531"}},{"$f":"'RENTAL CALC'!FG88","v":{"v":21745.961107983563,"d":"$21,746"}},{"$f":"'RENTAL CALC'!FH88","v":{"v":21963.4207190634,"d":"$21,963"}}]
[{"$nulls":7},"Vacancy Loss Amount @ 8%",{"$nulls":3},{"$f":"'RENTAL CALC'!EX90","v":{"v":-1590.6558605921346,"d":"$(1,591)"}},{"$f":"'RENTAL CALC'!EY90","v":{"v":-1606.562419198056,"d":"$(1,607)"}},{"$f":"'RENTAL CALC'!EZ90","v":{"v":-1622.6280433900363,"d":"$(1,623)"}},{"$f":"'RENTAL CALC'!FA90","v":{"v":-1638.8543238239365,"d":"$(1,639)"}},{"$f":"'RENTAL CALC'!FB90","v":{"v":-1655.242867062176,"d":"$(1,655)"}},{"$f":"'RENTAL CALC'!FC90","v":{"v":-1671.795295732798,"d":"$(1,672)"}},{"$f":"'RENTAL CALC'!FD90","v":{"v":-1688.5132486901257,"d":"$(1,689)"}},{"$f":"'RENTAL CALC'!FE90","v":{"v":-1705.398381177027,"d":"$(1,705)"}},{"$f":"'RENTAL CALC'!FF90","v":{"v":-1722.4523649887972,"d":"$(1,722)"}},{"$f":"'RENTAL CALC'!FG90","v":{"v":-1739.676888638685,"d":"$(1,740)"}},{"$f":"'RENTAL CALC'!FH90","v":{"v":-1757.0736575250721,"d":"$(1,757)"}}]
[{"$nulls":7},"Effective Rental Income",{"$nulls":3},{"$f":"'RENTAL CALC'!EX91","v":{"v":18292.542396809546,"d":"$18,293"}},{"$f":"'RENTAL CALC'!EY91","v":{"v":18475.46782077764,"d":"$18,475"}},{"$f":"'RENTAL CALC'!EZ91","v":{"v":18660.22249898542,"d":"$18,660"}},{"$f":"'RENTAL CALC'!FA91","v":{"v":18846.82472397527,"d":"$18,847"}},{"$f":"'RENTAL CALC'!FB91","v":{"v":19035.29297121502,"d":"$19,035"}},{"$f":"'RENTAL CALC'!FC91","v":{"v":19225.645900927175,"d":"$19,226"}},{"$f":"'RENTAL CALC'!FD91","v":{"v":19417.902359936445,"d":"$19,418"}},{"$f":"'RENTAL CALC'!FE91","v":{"v":19612.08138353581,"d":"$19,612"}},{"$f":"'RENTAL CALC'!FF91","v":{"v":19808.202197371167,"d":"$19,808"}},{"$f":"'RENTAL CALC'!FG91","v":{"v":20006.284219344878,"d":"$20,006"}},{"$f":"'RENTAL CALC'!FH91","v":{"v":20206.347061538327,"d":"$20,206"}}]
[{"$nulls":7},"Other Income",{"$nulls":3},{"$f":"'RENTAL CALC'!EX92","v":0},{"$f":"'RENTAL CALC'!EY92","v":0},{"$f":"'RENTAL CALC'!EZ92","v":0},{"$f":"'RENTAL CALC'!FA92","v":0},{"$f":"'RENTAL CALC'!FB92","v":0},{"$f":"'RENTAL CALC'!FC92","v":0},{"$f":"'RENTAL CALC'!FD92","v":0},{"$f":"'RENTAL CALC'!FE92","v":0},{"$f":"'RENTAL CALC'!FF92","v":0},{"$f":"'RENTAL CALC'!FG92","v":0},{"$f":"'RENTAL CALC'!FH92","v":0}]
[{"$nulls":7},"Gross Operating Income",{"$nulls":3},{"$f":"'RENTAL CALC'!EX93","v":{"v":18292.542396809546,"d":"$18,293"}},{"$f":"'RENTAL CALC'!EY93","v":{"v":18475.46782077764,"d":"$18,475"}},{"$f":"'RENTAL CALC'!EZ93","v":{"v":18660.22249898542,"d":"$18,660"}},{"$f":"'RENTAL CALC'!FA93","v":{"v":18846.82472397527,"d":"$18,847"}},{"$f":"'RENTAL CALC'!FB93","v":{"v":19035.29297121502,"d":"$19,035"}},{"$f":"'RENTAL CALC'!FC93","v":{"v":19225.645900927175,"d":"$19,226"}},{"$f":"'RENTAL CALC'!FD93","v":{"v":19417.902359936445,"d":"$19,418"}},{"$f":"'RENTAL CALC'!FE93","v":{"v":19612.08138353581,"d":"$19,612"}},{"$f":"'RENTAL CALC'!FF93","v":{"v":19808.202197371167,"d":"$19,808"}},{"$f":"'RENTAL CALC'!FG93","v":{"v":20006.284219344878,"d":"$20,006"}},{"$f":"'RENTAL CALC'!FH93","v":{"v":20206.347061538327,"d":"$20,206"}}]
[]
[{"$nulls":7},{"$f":"H123","v":"Operating Expenses"}]
[{"$nulls":7},"Property Taxes",{"$nulls":3},{"$f":"'RENTAL CALC'!EX97","v":{"v":2209.244250822409,"d":"$2,209"}},{"$f":"'RENTAL CALC'!EY97","v":{"v":2231.336693330633,"d":"$2,231"}},{"$f":"'RENTAL CALC'!EZ97","v":{"v":2253.6500602639394,"d":"$2,254"}},{"$f":"'RENTAL CALC'!FA97","v":{"v":2276.186560866579,"d":"$2,276"}},{"$f":"'RENTAL CALC'!FB97","v":{"v":2298.9484264752446,"d":"$2,299"}},{"$f":"'RENTAL CALC'!FC97","v":{"v":2321.937910739997,"d":"$2,322"}},{"$f":"'RENTAL CALC'!FD97","v":{"v":2345.157289847397,"d":"$2,345"}},{"$f":"'RENTAL CALC'!FE97","v":{"v":2368.6088627458707,"d":"$2,369"}},{"$f":"'RENTAL CALC'!FF97","v":{"v":2392.2949513733292,"d":"$2,392"}},{"$f":"'RENTAL CALC'!FG97","v":{"v":2416.2179008870626,"d":"$2,416"}},{"$f":"'RENTAL CALC'!FH97","v":{"v":2440.3800798959332,"d":"$2,440"}}]
[{"$nulls":7},"Property Insurance",{"$nulls":3},{"$f":"'RENTAL CALC'!EX98","v":{"v":883.6977003289636,"d":"$884"}},{"$f":"'RENTAL CALC'!EY98","v":{"v":892.5346773322533,"d":"$893"}},{"$f":"'RENTAL CALC'!EZ98","v":{"v":901.4600241055758,"d":"$901"}},{"$f":"'RENTAL CALC'!FA98","v":{"v":910.4746243466316,"d":"$910"}},{"$f":"'RENTAL CALC'!FB98","v":{"v":919.5793705900979,"d":"$920"}},{"$f":"'RENTAL CALC'!FC98","v":{"v":928.7751642959989,"d":"$929"}},{"$f":"'RENTAL CALC'!FD98","v":{"v":938.0629159389589,"d":"$938"}},{"$f":"'RENTAL CALC'!FE98","v":{"v":947.4435450983485,"d":"$947"}},{"$f":"'RENTAL CALC'!FF98","v":{"v":956.917980549332,"d":"$957"}},{"$f":"'RENTAL CALC'!FG98","v":{"v":966.4871603548254,"d":"$966"}},{"$f":"'RENTAL CALC'!FH98","v":{"v":976.1520319583736,"d":"$976"}}]
[{"$nulls":7},"Cleaning and Maintenance:",{"$nulls":3},{"$f":"'RENTAL CALC'!EX99","v":0},{"$f":"'RENTAL CALC'!EY99","v":0},{"$f":"'RENTAL CALC'!EZ99","v":0},{"$f":"'RENTAL CALC'!FA99","v":0},{"$f":"'RENTAL CALC'!FB99","v":0},{"$f":"'RENTAL CALC'!FC99","v":0},{"$f":"'RENTAL CALC'!FD99","v":0},{"$f":"'RENTAL CALC'!FE99","v":0},{"$f":"'RENTAL CALC'!FF99","v":0},{"$f":"'RENTAL CALC'!FG99","v":0},{"$f":"'RENTAL CALC'!FH99","v":0}]
[{"$nulls":7},"HOA Dues:",{"$nulls":3},{"$f":"'RENTAL CALC'!EX100","v":{"v":552.3110627056022,"d":"$552"}},{"$f":"'RENTAL CALC'!EY100","v":{"v":557.8341733326582,"d":"$558"}},{"$f":"'RENTAL CALC'!EZ100","v":{"v":563.4125150659848,"d":"$563"}},{"$f":"'RENTAL CALC'!FA100","v":{"v":569.0466402166447,"d":"$569"}},{"$f":"'RENTAL CALC'!FB100","v":{"v":574.7371066188111,"d":"$575"}},{"$f":"'RENTAL CALC'!FC100","v":{"v":580.4844776849992,"d":"$580"}},{"$f":"'RENTAL CALC'!FD100","v":{"v":586.2893224618492,"d":"$586"}},{"$f":"'RENTAL CALC'!FE100","v":{"v":592.1522156864677,"d":"$592"}},{"$f":"'RENTAL CALC'!FF100","v":{"v":598.0737378433323,"d":"$598"}},{"$f":"'RENTAL CALC'!FG100","v":{"v":604.0544752217656,"d":"$604"}},{"$f":"'RENTAL CALC'!FH100","v":{"v":610.0950199739833,"d":"$610"}}]
[{"$nulls":7},"Lawn and Groundskeeping:",{"$nulls":3},{"$f":"'RENTAL CALC'!EX101","v":0},{"$f":"'RENTAL CALC'!EY101","v":0},{"$f":"'RENTAL CALC'!EZ101","v":0},{"$f":"'RENTAL CALC'!FA101","v":0},{"$f":"'RENTAL CALC'!FB101","v":0},{"$f":"'RENTAL CALC'!FC101","v":0},{"$f":"'RENTAL CALC'!FD101","v":0},{"$f":"'RENTAL CALC'!FE101","v":0},{"$f":"'RENTAL CALC'!FF101","v":0},{"$f":"'RENTAL CALC'!FG101","v":0},{"$f":"'RENTAL CALC'!FH101","v":0}]
[{"$nulls":7},"Auto and Travel:",{"$nulls":3},{"$f":"'RENTAL CALC'!EX102","v":0},{"$f":"'RENTAL CALC'!EY102","v":0},{"$f":"'RENTAL CALC'!EZ102","v":0},{"$f":"'RENTAL CALC'!FA102","v":0},{"$f":"'RENTAL CALC'!FB102","v":0},{"$f":"'RENTAL CALC'!FC102","v":0},{"$f":"'RENTAL CALC'!FD102","v":0},{"$f":"'RENTAL CALC'!FE102","v":0},{"$f":"'RENTAL CALC'!FF102","v":0},{"$f":"'RENTAL CALC'!FG102","v":0},{"$f":"'RENTAL CALC'!FH102","v":0}]
[{"$nulls":7},"Electrical Utilities:",{"$nulls":3},{"$f":"'RENTAL CALC'!EX103","v":0},{"$f":"'RENTAL CALC'!EY103","v":0},{"$f":"'RENTAL CALC'!EZ103","v":0},{"$f":"'RENTAL CALC'!FA103","v":0},{"$f":"'RENTAL CALC'!FB103","v":0},{"$f":"'RENTAL CALC'!FC103","v":0},{"$f":"'RENTAL CALC'!FD103","v":0},{"$f":"'RENTAL CALC'!FE103","v":0},{"$f":"'RENTAL CALC'!FF103","v":0},{"$f":"'RENTAL CALC'!FG103","v":0},{"$f":"'RENTAL CALC'!FH103","v":0}]
[{"$nulls":7},"Water Utilities:",{"$nulls":3},{"$f":"'RENTAL CALC'!EX104","v":0},{"$f":"'RENTAL CALC'!EY104","v":0},{"$f":"'RENTAL CALC'!EZ104","v":0},{"$f":"'RENTAL CALC'!FA104","v":0},{"$f":"'RENTAL CALC'!FB104","v":0},{"$f":"'RENTAL CALC'!FC104","v":0},{"$f":"'RENTAL CALC'!FD104","v":0},{"$f":"'RENTAL CALC'!FE104","v":0},{"$f":"'RENTAL CALC'!FF104","v":0},{"$f":"'RENTAL CALC'!FG104","v":0},{"$f":"'RENTAL CALC'!FH104","v":0}]
[{"$nulls":7},"Gas Utilities:",{"$nulls":3},{"$f":"'RENTAL CALC'!EX105","v":0},{"$f":"'RENTAL CALC'!EY105","v":0},{"$f":"'RENTAL CALC'!EZ105","v":0},{"$f":"'RENTAL CALC'!FA105","v":0},{"$f":"'RENTAL CALC'!FB105","v":0},{"$f":"'RENTAL CALC'!FC105","v":0},{"$f":"'RENTAL CALC'!FD105","v":0},{"$f":"'RENTAL CALC'!FE105","v":0},{"$f":"'RENTAL CALC'!FF105","v":0},{"$f":"'RENTAL CALC'!FG105","v":0},{"$f":"'RENTAL CALC'!FH105","v":0}]
[{"$nulls":7},"Garbage:",{"$nulls":3},{"$f":"'RENTAL CALC'!EX106","v":0},{"$f":"'RENTAL CALC'!EY106","v":0},{"$f":"'RENTAL CALC'!EZ106","v":0},{"$f":"'RENTAL CALC'!FA106","v":0},{"$f":"'RENTAL CALC'!FB106","v":0},{"$f":"'RENTAL CALC'!FC106","v":0},{"$f":"'RENTAL CALC'!FD106","v":0},{"$f":"'RENTAL CALC'!FE106","v":0},{"$f":"'RENTAL CALC'!FF106","v":0},{"$f":"'RENTAL CALC'!FG106","v":0},{"$f":"'RENTAL CALC'!FH106","v":0}]
[{"$nulls":7},"Advertising:",{"$nulls":3},{"$f":"'RENTAL CALC'!EX107","v":{"v":276.1555313528011,"d":"$276"}},{"$f":"'RENTAL CALC'!EY107","v":{"v":278.9170866663291,"d":"$279"}},{"$f":"'RENTAL CALC'!EZ107","v":{"v":281.7062575329924,"d":"$282"}},{"$f":"'RENTAL CALC'!FA107","v":{"v":284.52332010832237,"d":"$285"}},{"$f":"'RENTAL CALC'!FB107","v":{"v":287.36855330940557,"d":"$287"}},{"$f":"'RENTAL CALC'!FC107","v":{"v":290.2422388424996,"d":"$290"}},{"$f":"'RENTAL CALC'!FD107","v":{"v":293.1446612309246,"d":"$293"}},{"$f":"'RENTAL CALC'!FE107","v":{"v":296.07610784323384,"d":"$296"}},{"$f":"'RENTAL CALC'!FF107","v":{"v":299.03686892166616,"d":"$299"}},{"$f":"'RENTAL CALC'!FG107","v":{"v":302.0272376108828,"d":"$302"}},{"$f":"'RENTAL CALC'!FH107","v":{"v":305.04750998699166,"d":"$305"}}]
[{"$nulls":7},"Accounting & Legal:",{"$nulls":3},{"$f":"'RENTAL CALC'!EX108","v":{"v":441.8488501644818,"d":"$442"}},{"$f":"'RENTAL CALC'!EY108","v":{"v":446.26733866612665,"d":"$446"}},{"$f":"'RENTAL CALC'!EZ108","v":{"v":450.7300120527879,"d":"$451"}},{"$f":"'RENTAL CALC'!FA108","v":{"v":455.2373121733158,"d":"$455"}},{"$f":"'RENTAL CALC'!FB108","v":{"v":459.78968529504897,"d":"$460"}},{"$f":"'RENTAL CALC'!FC108","v":{"v":464.38758214799947,"d":"$464"}},{"$f":"'RENTAL CALC'!FD108","v":{"v":469.03145796947945,"d":"$469"}},{"$f":"'RENTAL CALC'!FE108","v":{"v":473.72177254917426,"d":"$474"}},{"$f":"'RENTAL CALC'!FF108","v":{"v":478.458990274666,"d":"$478"}},{"$f":"'RENTAL CALC'!FG108","v":{"v":483.2435801774127,"d":"$483"}},{"$f":"'RENTAL CALC'!FH108","v":{"v":488.0760159791868,"d":"$488"}}]
[{"$nulls":7},"Other 1:",{"$nulls":3},{"$f":"'RENTAL CALC'!EX109","v":0},{"$f":"'RENTAL CALC'!EY109","v":0},{"$f":"'RENTAL CALC'!EZ109","v":0},{"$f":"'RENTAL CALC'!FA109","v":0},{"$f":"'RENTAL CALC'!FB109","v":0},{"$f":"'RENTAL CALC'!FC109","v":0},{"$f":"'RENTAL CALC'!FD109","v":0},{"$f":"'RENTAL CALC'!FE109","v":0},{"$f":"'RENTAL CALC'!FF109","v":0},{"$f":"'RENTAL CALC'!FG109","v":0},{"$f":"'RENTAL CALC'!FH109","v":0}]
[{"$nulls":7},"Other 2:",{"$nulls":3},{"$f":"'RENTAL CALC'!EX110","v":0},{"$f":"'RENTAL CALC'!EY110","v":0},{"$f":"'RENTAL CALC'!EZ110","v":0},{"$f":"'RENTAL CALC'!FA110","v":0},{"$f":"'RENTAL CALC'!FB110","v":0},{"$f":"'RENTAL CALC'!FC110","v":0},{"$f":"'RENTAL CALC'!FD110","v":0},{"$f":"'RENTAL CALC'!FE110","v":0},{"$f":"'RENTAL CALC'!FF110","v":0},{"$f":"'RENTAL CALC'!FG110","v":0},{"$f":"'RENTAL CALC'!FH110","v":0}]
[{"$nulls":7},"Property Management (%):",{"$nulls":3},{"$f":"'RENTAL CALC'!EX112","v":{"v":1988.3198257401684,"d":"$1,988"}},{"$f":"'RENTAL CALC'!EY112","v":{"v":2008.2030239975702,"d":"$2,008"}},{"$f":"'RENTAL CALC'!EZ112","v":{"v":2028.2850542375459,"d":"$2,028"}},{"$f":"'RENTAL CALC'!FA112","v":{"v":2048.5679047799213,"d":"$2,049"}},{"$f":"'RENTAL CALC'!FB112","v":{"v":2069.0535838277206,"d":"$2,069"}},{"$f":"'RENTAL CALC'!FC112","v":{"v":2089.744119665998,"d":"$2,090"}},{"$f":"'RENTAL CALC'!FD112","v":{"v":2110.641560862658,"d":"$2,111"}},{"$f":"'RENTAL CALC'!FE112","v":{"v":2131.747976471285,"d":"$2,132"}},{"$f":"'RENTAL CALC'!FF112","v":{"v":2153.0654562359978,"d":"$2,153"}},{"$f":"'RENTAL CALC'!FG112","v":{"v":2174.5961107983576,"d":"$2,175"}},{"$f":"'RENTAL CALC'!FH112","v":{"v":2196.342071906341,"d":"$2,196"}}]
[{"$nulls":7},"Repairs (%):",{"$nulls":3},{"$f":"'RENTAL CALC'!EX113","v":{"v":397.66396514803364,"d":"$398"}},{"$f":"'RENTAL CALC'!EY113","v":{"v":401.640604799514,"d":"$402"}},{"$f":"'RENTAL CALC'!EZ113","v":{"v":405.6570108475091,"d":"$406"}},{"$f":"'RENTAL CALC'!FA113","v":{"v":409.71358095598424,"d":"$410"}},{"$f":"'RENTAL CALC'!FB113","v":{"v":413.8107167655441,"d":"$414"}},{"$f":"'RENTAL CALC'!FC113","v":{"v":417.94882393319955,"d":"$418"}},{"$f":"'RENTAL CALC'!FD113","v":{"v":422.12831217253154,"d":"$422"}},{"$f":"'RENTAL CALC'!FE113","v":{"v":426.34959529425686,"d":"$426"}},{"$f":"'RENTAL CALC'!FF113","v":{"v":430.6130912471994,"d":"$431"}},{"$f":"'RENTAL CALC'!FG113","v":{"v":434.9192221596714,"d":"$435"}},{"$f":"'RENTAL CALC'!FH113","v":{"v":439.2684143812681,"d":"$439"}}]
[{"$nulls":7},"Cap Ex (%):",{"$nulls":3},{"$f":"'RENTAL CALC'!EX114","v":{"v":994.1599128700842,"d":"$994"}},{"$f":"'RENTAL CALC'!EY114","v":{"v":1004.1015119987851,"d":"$1,004"}},{"$f":"'RENTAL CALC'!EZ114","v":{"v":1014.1425271187729,"d":"$1,014"}},{"$f":"'RENTAL CALC'!FA114","v":{"v":1024.2839523899606,"d":"$1,024"}},{"$f":"'RENTAL CALC'!FB114","v":{"v":1034.5267919138603,"d":"$1,035"}},{"$f":"'RENTAL CALC'!FC114","v":{"v":1044.872059832999,"d":"$1,045"}},{"$f":"'RENTAL CALC'!FD114","v":{"v":1055.320780431329,"d":"$1,055"}},{"$f":"'RENTAL CALC'!FE114","v":{"v":1065.8739882356424,"d":"$1,066"}},{"$f":"'RENTAL CALC'!FF114","v":{"v":1076.5327281179989,"d":"$1,077"}},{"$f":"'RENTAL CALC'!FG114","v":{"v":1087.2980553991788,"d":"$1,087"}},{"$f":"'RENTAL CALC'!FH114","v":{"v":1098.1710359531705,"d":"$1,098"}}]
[{"$nulls":7},"Total Operating Expenses",{"$nulls":3},{"$f":"'RENTAL CALC'!EX115","v":{"v":7743.401099132544,"d":"$7,743"}},{"$f":"'RENTAL CALC'!EY115","v":{"v":7820.8351101238695,"d":"$7,821"}},{"$f":"'RENTAL CALC'!EZ115","v":{"v":7899.043461225107,"d":"$7,899"}},{"$f":"'RENTAL CALC'!FA115","v":{"v":7978.0338958373595,"d":"$7,978"}},{"$f":"'RENTAL CALC'!FB115","v":{"v":8057.814234795734,"d":"$8,058"}},{"$f":"'RENTAL CALC'!FC115","v":{"v":8138.392377143691,"d":"$8,138"}},{"$f":"'RENTAL CALC'!FD115","v":{"v":8219.77630091513,"d":"$8,220"}},{"$f":"'RENTAL CALC'!FE115","v":{"v":8301.974063924281,"d":"$8,302"}},{"$f":"'RENTAL CALC'!FF115","v":{"v":8384.99380456352,"d":"$8,385"}},{"$f":"'RENTAL CALC'!FG115","v":{"v":8468.843742609157,"d":"$8,469"}},{"$f":"'RENTAL CALC'!FH115","v":{"v":8553.532180035249,"d":"$8,554"}}]
[]
[{"$nulls":7},{"$f":"H143","v":"Net Operating Income"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX117","v":{"v":10549.141297677,"d":"$10,549"}},{"$f":"'RENTAL CALC'!EY117","v":{"v":10654.632710653772,"d":"$10,655"}},{"$f":"'RENTAL CALC'!EZ117","v":{"v":10761.17903776031,"d":"$10,761"}},{"$f":"'RENTAL CALC'!FA117","v":{"v":10868.790828137911,"d":"$10,869"}},{"$f":"'RENTAL CALC'!FB117","v":{"v":10977.478736419289,"d":"$10,977"}},{"$f":"'RENTAL CALC'!FC117","v":{"v":11087.253523783484,"d":"$11,087"}},{"$f":"'RENTAL CALC'!FD117","v":{"v":11198.126059021315,"d":"$11,198"}},{"$f":"'RENTAL CALC'!FE117","v":{"v":11310.107319611529,"d":"$11,310"}},{"$f":"'RENTAL CALC'!FF117","v":{"v":11423.208392807646,"d":"$11,423"}},{"$f":"'RENTAL CALC'!FG117","v":{"v":11537.440476735721,"d":"$11,537"}},{"$f":"'RENTAL CALC'!FH117","v":{"v":11652.814881503078,"d":"$11,653"}}]
[]
[{"$nulls":7},{"$f":"H145","v":"Financing"}]
[{"$nulls":7},{"$f":"H146","v":"Mortgage PMT (Interest)"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX120","v":{"v":4279.8833200576255,"d":"$4,280"}},{"$f":"'RENTAL CALC'!EY120","v":{"v":4154.264220111596,"d":"$4,154"}},{"$f":"'RENTAL CALC'!EZ120","v":{"v":4021.5592155140534,"d":"$4,022"}},{"$f":"'RENTAL CALC'!FA120","v":{"v":3881.3686055447106,"d":"$3,881"}},{"$f":"'RENTAL CALC'!FB120","v":{"v":3733.270143220855,"d":"$3,733"}},{"$f":"'RENTAL CALC'!FC120","v":{"v":3576.8177635109223,"d":"$3,577"}},{"$f":"'RENTAL CALC'!FD120","v":{"v":3411.540239809327,"d":"$3,412"}},{"$f":"'RENTAL CALC'!FE120","v":{"v":3236.9397646259044,"d":"$3,237"}},{"$f":"'RENTAL CALC'!FF120","v":{"v":3052.490450215088,"d":"$3,052"}},{"$f":"'RENTAL CALC'!FG120","v":{"v":2857.6367446287777,"d":"$2,858"}},{"$f":"'RENTAL CALC'!FH120","v":{"v":2651.7917584221523,"d":"$2,652"}}]
[{"$nulls":7},{"$f":"H147","v":"Mortgage PMT (Principal)"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX121","v":{"v":2226.9786353790273,"d":"$2,227"}},{"$f":"'RENTAL CALC'!EY121","v":{"v":2352.5977353250573,"d":"$2,353"}},{"$f":"'RENTAL CALC'!EZ121","v":{"v":2485.3027399226003,"d":"$2,485"}},{"$f":"'RENTAL CALC'!FA121","v":{"v":2625.493349891943,"d":"$2,625"}},{"$f":"'RENTAL CALC'!FB121","v":{"v":2773.591812215798,"d":"$2,774"}},{"$f":"'RENTAL CALC'!FC121","v":{"v":2930.044191925732,"d":"$2,930"}},{"$f":"'RENTAL CALC'!FD121","v":{"v":3095.3217156273267,"d":"$3,095"}},{"$f":"'RENTAL CALC'!FE121","v":{"v":3269.922190810749,"d":"$3,270"}},{"$f":"'RENTAL CALC'!FF121","v":{"v":3454.371505221565,"d":"$3,454"}},{"$f":"'RENTAL CALC'!FG121","v":{"v":3649.225210807874,"d":"$3,649"}},{"$f":"'RENTAL CALC'!FH121","v":{"v":3855.0701970145014,"d":"$3,855"}}]
[{"$nulls":7},{"$f":"H148","v":"Total Financing"},{"$nulls":3},{"$f":"'RENTAL CALC'!EW122","v":{"v":6506.861955436652,"d":"$6,507"}},{"$f":"'RENTAL CALC'!EX122","v":{"v":6506.861955436652,"d":"$6,507"}},{"$f":"'RENTAL CALC'!EY122","v":{"v":6506.861955436653,"d":"$6,507"}},{"$f":"'RENTAL CALC'!EZ122","v":{"v":6506.861955436654,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FA122","v":{"v":6506.861955436654,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FB122","v":{"v":6506.861955436653,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FC122","v":{"v":6506.861955436654,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FD122","v":{"v":6506.861955436654,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FE122","v":{"v":6506.861955436653,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FF122","v":{"v":6506.861955436652,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FG122","v":{"v":6506.861955436652,"d":"$6,507"}}]
[]
[{"$nulls":7},{"$f":"H150","v":"Cash Flow "}]
[{"$nulls":7},{"$f":"H151","v":"Cash-on-Cash ROI"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX125","v":{"v":4042.2793422403483,"d":"$4,042"}},{"$f":"'RENTAL CALC'!EY125","v":{"v":4147.770755217119,"d":"$4,148"}},{"$f":"'RENTAL CALC'!EZ125","v":{"v":4254.317082323656,"d":"$4,254"}},{"$f":"'RENTAL CALC'!FA125","v":{"v":4361.928872701257,"d":"$4,362"}},{"$f":"'RENTAL CALC'!FB125","v":{"v":4470.616780982636,"d":"$4,471"}},{"$f":"'RENTAL CALC'!FC125","v":{"v":4580.391568346829,"d":"$4,580"}},{"$f":"'RENTAL CALC'!FD125","v":{"v":4691.264103584661,"d":"$4,691"}},{"$f":"'RENTAL CALC'!FE125","v":{"v":4803.245364174875,"d":"$4,803"}},{"$f":"'RENTAL CALC'!FF125","v":{"v":4916.346437370994,"d":"$4,916"}},{"$f":"'RENTAL CALC'!FG125","v":{"v":5030.578521299069,"d":"$5,031"}},{"$f":"'RENTAL CALC'!FH125","v":{"v":5145.952926066424,"d":"$5,146"}}]
[{"$nulls":7},{"$f":"H152","v":"Total Cash Accrued"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX126","v":{"v":0.15116975849814318,"d":"15.12%"}},{"$f":"'RENTAL CALC'!EY126","v":{"v":0.1551148375174689,"d":"15.51%"}},{"$f":"'RENTAL CALC'!EZ126","v":{"v":0.15909936732698787,"d":"15.91%"}},{"$f":"'RENTAL CALC'!FA126","v":{"v":0.16312374243460198,"d":"16.31%"}},{"$f":"'RENTAL CALC'!FB126","v":{"v":0.1671883612932923,"d":"16.72%"}},{"$f":"'RENTAL CALC'!FC126","v":{"v":0.17129362634056955,"d":"17.13%"}},{"$f":"'RENTAL CALC'!FD126","v":{"v":0.17543994403831942,"d":"17.54%"}},{"$f":"'RENTAL CALC'!FE126","v":{"v":0.17962772491304693,"d":"17.96%"}},{"$f":"'RENTAL CALC'!FF126","v":{"v":0.18385738359652185,"d":"18.39%"}},{"$f":"'RENTAL CALC'!FG126","v":{"v":0.18812933886683128,"d":"18.81%"}},{"$f":"'RENTAL CALC'!FH126","v":{"v":0.19244401368984382,"d":"19.24%"}}]
[{"$nulls":7},{"$f":"H153","v":"Accrued Cash-On-Cash ROI"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX127","v":{"v":38887.78955557411,"d":"$38,888"}},{"$f":"'RENTAL CALC'!EY127","v":{"v":43035.56031079123,"d":"$43,036"}},{"$f":"'RENTAL CALC'!EZ127","v":{"v":47289.87739311489,"d":"$47,290"}},{"$f":"'RENTAL CALC'!FA127","v":{"v":51651.80626581615,"d":"$51,652"}},{"$f":"'RENTAL CALC'!FB127","v":{"v":56122.42304679879,"d":"$56,122"}},{"$f":"'RENTAL CALC'!FC127","v":{"v":60702.81461514562,"d":"$60,703"}},{"$f":"'RENTAL CALC'!FD127","v":{"v":65394.07871873028,"d":"$65,394"}},{"$f":"'RENTAL CALC'!FE127","v":{"v":70197.32408290515,"d":"$70,197"}},{"$f":"'RENTAL CALC'!FF127","v":{"v":75113.67052027615,"d":"$75,114"}},{"$f":"'RENTAL CALC'!FG127","v":{"v":80144.24904157523,"d":"$80,144"}},{"$f":"'RENTAL CALC'!FH127","v":{"v":85290.20196764165,"d":"$85,290"}}]
[{"$nulls":7},{"$f":"H154","v":"Equity"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX128","v":{"v":1.4542928031254343,"d":"145.43%"}},{"$f":"'RENTAL CALC'!EY128","v":{"v":1.6094076406429032,"d":"160.94%"}},{"$f":"'RENTAL CALC'!EZ128","v":{"v":1.7685070079698912,"d":"176.85%"}},{"$f":"'RENTAL CALC'!FA128","v":{"v":1.9316307504044934,"d":"193.16%"}},{"$f":"'RENTAL CALC'!FB128","v":{"v":2.0988191116977855,"d":"209.88%"}},{"$f":"'RENTAL CALC'!FC128","v":{"v":2.270112738038355,"d":"227.01%"}},{"$f":"'RENTAL CALC'!FD128","v":{"v":2.4455526820766744,"d":"244.56%"}},{"$f":"'RENTAL CALC'!FE128","v":{"v":2.6251804069897213,"d":"262.52%"}},{"$f":"'RENTAL CALC'!FF128","v":{"v":2.8090377905862436,"d":"280.90%"}},{"$f":"'RENTAL CALC'!FG128","v":{"v":2.997167129453075,"d":"299.72%"}},{"$f":"'RENTAL CALC'!FH128","v":{"v":3.189611143142919,"d":"318.96%"}}]
[]
[{"$nulls":7},{"$f":"H156","v":"Equity"}]
[{"$nulls":7},{"$f":"H157","v":"Equity Earned"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX130","v":{"v":2226.9786353790273,"d":"$2,227"}},{"$f":"'RENTAL CALC'!EY130","v":{"v":2352.5977353250573,"d":"$2,353"}},{"$f":"'RENTAL CALC'!EZ130","v":{"v":2485.3027399226003,"d":"$2,485"}},{"$f":"'RENTAL CALC'!FA130","v":{"v":2625.493349891943,"d":"$2,625"}},{"$f":"'RENTAL CALC'!FB130","v":{"v":2773.591812215798,"d":"$2,774"}},{"$f":"'RENTAL CALC'!FC130","v":{"v":2930.044191925732,"d":"$2,930"}},{"$f":"'RENTAL CALC'!FD130","v":{"v":3095.3217156273267,"d":"$3,095"}},{"$f":"'RENTAL CALC'!FE130","v":{"v":3269.922190810749,"d":"$3,270"}},{"$f":"'RENTAL CALC'!FF130","v":{"v":3454.371505221565,"d":"$3,454"}},{"$f":"'RENTAL CALC'!FG130","v":{"v":3649.225210807874,"d":"$3,649"}},{"$f":"'RENTAL CALC'!FH130","v":{"v":3855.0701970145014,"d":"$3,855"}}]
[{"$nulls":7},{"$f":"H158","v":"Equity-on-Cash ROI"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX131","v":{"v":0.08328267148014314,"d":"8.33%"}},{"$f":"'RENTAL CALC'!EY131","v":{"v":0.08798046878552944,"d":"8.80%"}},{"$f":"'RENTAL CALC'!EZ131","v":{"v":0.09294325878543756,"d":"9.29%"}},{"$f":"'RENTAL CALC'!FA131","v":{"v":0.0981859891507832,"d":"9.82%"}},{"$f":"'RENTAL CALC'!FB131","v":{"v":0.10372445071861623,"d":"10.37%"}},{"$f":"'RENTAL CALC'!FC131","v":{"v":0.10957532505331832,"d":"10.96%"}},{"$f":"'RENTAL CALC'!FD131","v":{"v":0.11575623469062553,"d":"11.58%"}},{"$f":"'RENTAL CALC'!FE131","v":{"v":0.12228579621580961,"d":"12.23%"}},{"$f":"'RENTAL CALC'!FF131","v":{"v":0.12918367633588498,"d":"12.92%"}},{"$f":"'RENTAL CALC'!FG131","v":{"v":0.13647065111472978,"d":"13.65%"}},{"$f":"'RENTAL CALC'!FH131","v":{"v":0.14416866854953259,"d":"14.42%"}}]
[{"$nulls":7},{"$f":"H159","v":"Total Equity Accrued"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX132","v":{"v":18900.332164189123,"d":"$18,900"}},{"$f":"'RENTAL CALC'!EY132","v":{"v":21252.92989951418,"d":"$21,253"}},{"$f":"'RENTAL CALC'!EZ132","v":{"v":23738.23263943678,"d":"$23,738"}},{"$f":"'RENTAL CALC'!FA132","v":{"v":26363.725989328723,"d":"$26,364"}},{"$f":"'RENTAL CALC'!FB132","v":{"v":29137.317801544523,"d":"$29,137"}},{"$f":"'RENTAL CALC'!FC132","v":{"v":32067.361993470255,"d":"$32,067"}},{"$f":"'RENTAL CALC'!FD132","v":{"v":35162.68370909758,"d":"$35,163"}},{"$f":"'RENTAL CALC'!FE132","v":{"v":38432.60589990833,"d":"$38,433"}},{"$f":"'RENTAL CALC'!FF132","v":{"v":41886.977405129895,"d":"$41,887"}},{"$f":"'RENTAL CALC'!FG132","v":{"v":45536.20261593777,"d":"$45,536"}},{"$f":"'RENTAL CALC'!FH132","v":{"v":49391.27281295227,"d":"$49,391"}}]
[{"$nulls":7},{"$f":"H160","v":"Equity-on-Cash ROI"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX133","v":{"v":0.7068187047191146,"d":"70.68%"}},{"$f":"'RENTAL CALC'!EY133","v":{"v":0.794799173504644,"d":"79.48%"}},{"$f":"'RENTAL CALC'!EZ133","v":{"v":0.8877424322900815,"d":"88.77%"}},{"$f":"'RENTAL CALC'!FA133","v":{"v":0.9859284214408647,"d":"98.59%"}},{"$f":"'RENTAL CALC'!FB133","v":{"v":1.089652872159481,"d":"108.97%"}},{"$f":"'RENTAL CALC'!FC133","v":{"v":1.1992281972127994,"d":"119.92%"}},{"$f":"'RENTAL CALC'!FD133","v":{"v":1.314984431903425,"d":"131.50%"}},{"$f":"'RENTAL CALC'!FE133","v":{"v":1.4372702281192347,"d":"143.73%"}},{"$f":"'RENTAL CALC'!FF133","v":{"v":1.5664539044551196,"d":"156.65%"}},{"$f":"'RENTAL CALC'!FG133","v":{"v":1.7029245555698493,"d":"170.29%"}},{"$f":"'RENTAL CALC'!FH133","v":{"v":1.847093224119382,"d":"184.71%"}}]
[]
[{"$nulls":7},{"$f":"H162","v":"Total Return"}]
[{"$nulls":7},{"$f":"H163","v":"Total Return"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX135","v":{"v":6269.257977619376,"d":"$6,269"}},{"$f":"'RENTAL CALC'!EY135","v":{"v":6500.368490542176,"d":"$6,500"}},{"$f":"'RENTAL CALC'!EZ135","v":{"v":6739.619822246256,"d":"$6,740"}},{"$f":"'RENTAL CALC'!FA135","v":{"v":6987.422222593201,"d":"$6,987"}},{"$f":"'RENTAL CALC'!FB135","v":{"v":7244.208593198434,"d":"$7,244"}},{"$f":"'RENTAL CALC'!FC135","v":{"v":7510.435760272561,"d":"$7,510"}},{"$f":"'RENTAL CALC'!FD135","v":{"v":7786.585819211988,"d":"$7,787"}},{"$f":"'RENTAL CALC'!FE135","v":{"v":8073.1675549856245,"d":"$8,073"}},{"$f":"'RENTAL CALC'!FF135","v":{"v":8370.717942592559,"d":"$8,371"}},{"$f":"'RENTAL CALC'!FG135","v":{"v":8679.803732106942,"d":"$8,680"}},{"$f":"'RENTAL CALC'!FH135","v":{"v":9001.023123080926,"d":"$9,001"}}]
[{"$nulls":7},{"$f":"H164","v":"Total Return-on-Cash"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX136","v":{"v":0.2344524299782863,"d":"23.45%"}},{"$f":"'RENTAL CALC'!EY136","v":{"v":0.24309530630299836,"d":"24.31%"}},{"$f":"'RENTAL CALC'!EZ136","v":{"v":0.25204262611242545,"d":"25.20%"}},{"$f":"'RENTAL CALC'!FA136","v":{"v":0.26130973158538523,"d":"26.13%"}},{"$f":"'RENTAL CALC'!FB136","v":{"v":0.27091281201190853,"d":"27.09%"}},{"$f":"'RENTAL CALC'!FC136","v":{"v":0.28086895139388784,"d":"28.09%"}},{"$f":"'RENTAL CALC'!FD136","v":{"v":0.29119617872894493,"d":"29.12%"}},{"$f":"'RENTAL CALC'!FE136","v":{"v":0.30191352112885655,"d":"30.19%"}},{"$f":"'RENTAL CALC'!FF136","v":{"v":0.31304105993240683,"d":"31.30%"}},{"$f":"'RENTAL CALC'!FG136","v":{"v":0.32459998998156103,"d":"32.46%"}},{"$f":"'RENTAL CALC'!FH136","v":{"v":0.33661268223937646,"d":"33.66%"}}]
[{"$nulls":7},{"$f":"H165","v":"Total Returns Accrued"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX137","v":{"v":57788.12171976324,"d":"$57,788"}},{"$f":"'RENTAL CALC'!EY137","v":{"v":64288.49021030542,"d":"$64,288"}},{"$f":"'RENTAL CALC'!EZ137","v":{"v":71028.11003255167,"d":"$71,028"}},{"$f":"'RENTAL CALC'!FA137","v":{"v":78015.53225514488,"d":"$78,016"}},{"$f":"'RENTAL CALC'!FB137","v":{"v":85259.74084834331,"d":"$85,260"}},{"$f":"'RENTAL CALC'!FC137","v":{"v":92770.17660861588,"d":"$92,770"}},{"$f":"'RENTAL CALC'!FD137","v":{"v":100556.76242782787,"d":"$100,557"}},{"$f":"'RENTAL CALC'!FE137","v":{"v":108629.9299828135,"d":"$108,630"}},{"$f":"'RENTAL CALC'!FF137","v":{"v":117000.64792540605,"d":"$117,001"}},{"$f":"'RENTAL CALC'!FG137","v":{"v":125680.451657513,"d":"$125,680"}},{"$f":"'RENTAL CALC'!FH137","v":{"v":134681.4747805939,"d":"$134,681"}}]
[{"$nulls":7},{"$f":"H166","v":"Total Return-on-Cash Invested"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX138","v":{"v":2.161111507844549,"d":"216.11%"}},{"$f":"'RENTAL CALC'!EY138","v":{"v":2.4042068141475474,"d":"240.42%"}},{"$f":"'RENTAL CALC'!EZ138","v":{"v":2.656249440259973,"d":"265.62%"}},{"$f":"'RENTAL CALC'!FA138","v":{"v":2.917559171845358,"d":"291.76%"}},{"$f":"'RENTAL CALC'!FB138","v":{"v":3.1884719838572666,"d":"318.85%"}},{"$f":"'RENTAL CALC'!FC138","v":{"v":3.4693409352511546,"d":"346.93%"}},{"$f":"'RENTAL CALC'!FD138","v":{"v":3.7605371139801,"d":"376.05%"}},{"$f":"'RENTAL CALC'!FE138","v":{"v":4.062450635108957,"d":"406.25%"}},{"$f":"'RENTAL CALC'!FF138","v":{"v":4.375491695041363,"d":"437.55%"}},{"$f":"'RENTAL CALC'!FG138","v":{"v":4.700091685022924,"d":"470.01%"}},{"$f":"'RENTAL CALC'!FH138","v":{"v":5.0367043672623,"d":"503.67%"}}]
[]
[{"$nulls":7},{"$f":"H168","v":"Loan Balance"},{"$nulls":3},{"$f":"'RENTAL CALC'!EX140","v":{"v":76599.66783581089,"d":"$76,600"}},{"$f":"'RENTAL CALC'!EY140","v":{"v":74247.07010048581,"d":"$74,247"}},{"$f":"'RENTAL CALC'!EZ140","v":{"v":71761.76736056323,"d":"$71,762"}},{"$f":"'RENTAL CALC'!FA140","v":{"v":69136.27401067129,"d":"$69,136"}},{"$f":"'RENTAL CALC'!FB140","v":{"v":66362.6821984555,"d":"$66,363"}},{"$f":"'RENTAL CALC'!FC140","v":{"v":63432.63800652977,"d":"$63,433"}},{"$f":"'RENTAL CALC'!FD140","v":{"v":60337.31629090245,"d":"$60,337"}},{"$f":"'RENTAL CALC'!FE140","v":{"v":57067.3941000917,"d":"$57,067"}},{"$f":"'RENTAL CALC'!FF140","v":{"v":53613.02259487012,"d":"$53,613"}},{"$f":"'RENTAL CALC'!FG140","v":{"v":49963.79738406225,"d":"$49,964"}},{"$f":"'RENTAL CALC'!FH140","v":{"v":46108.72718704775,"d":"$46,109"}}]
[]
[{"$nulls":7},"WholesalingSpreadsheet.com",{"$nulls":3},8163880197,null,null,"dave@costpointsolutions.com",{"$nulls":4},""]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AM12:BW13)","v":"Example Street"}]
[]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AM14:BW15)","v":"Example City, State & Zip Code"}]
[]
[]
[{"$nulls":7},{"$f":"H176","v":"Revenues"},{"$nulls":3},{"$f":"'RENTAL CALC'!FI84","v":"22"},{"$f":"'RENTAL CALC'!FJ84","v":"23"},{"$f":"'RENTAL CALC'!FK84","v":"24"},{"$f":"'RENTAL CALC'!FL84","v":"25"},{"$f":"'RENTAL CALC'!FM84","v":"26"},{"$f":"'RENTAL CALC'!FN84","v":"27"},{"$f":"'RENTAL CALC'!FO84","v":"28"},{"$f":"'RENTAL CALC'!FP84","v":"29"},{"$f":"'RENTAL CALC'!FQ84","v":"30"}]
[{"$nulls":7},"Rental Income",{"$nulls":3},{"$f":"'RENTAL CALC'!FI88","v":{"v":22183.054926254033,"d":"$22,183"}},{"$f":"'RENTAL CALC'!FJ88","v":{"v":22404.885475516574,"d":"$22,405"}},{"$f":"'RENTAL CALC'!FK88","v":{"v":22628.93433027174,"d":"$22,629"}},{"$f":"'RENTAL CALC'!FL88","v":{"v":22855.223673574455,"d":"$22,855"}},{"$f":"'RENTAL CALC'!FM88","v":{"v":23083.7759103102,"d":"$23,084"}},{"$f":"'RENTAL CALC'!FN88","v":{"v":23314.613669413302,"d":"$23,315"}},{"$f":"'RENTAL CALC'!FO88","v":{"v":23547.759806107435,"d":"$23,548"}},{"$f":"'RENTAL CALC'!FP88","v":{"v":23783.23740416851,"d":"$23,783"}},{"$f":"'RENTAL CALC'!FQ88","v":{"v":24021.069778210196,"d":"$24,021"}}]
[{"$nulls":7},"Vacancy Loss Amount @ 8%",{"$nulls":3},{"$f":"'RENTAL CALC'!FI90","v":{"v":-1774.6443941003226,"d":"$(1,775)"}},{"$f":"'RENTAL CALC'!FJ90","v":{"v":-1792.3908380413259,"d":"$(1,792)"}},{"$f":"'RENTAL CALC'!FK90","v":{"v":-1810.314746421739,"d":"$(1,810)"}},{"$f":"'RENTAL CALC'!FL90","v":{"v":-1828.4178938859566,"d":"$(1,828)"}},{"$f":"'RENTAL CALC'!FM90","v":{"v":-1846.702072824816,"d":"$(1,847)"}},{"$f":"'RENTAL CALC'!FN90","v":{"v":-1865.1690935530642,"d":"$(1,865)"}},{"$f":"'RENTAL CALC'!FO90","v":{"v":-1883.8207844885949,"d":"$(1,884)"}},{"$f":"'RENTAL CALC'!FP90","v":{"v":-1902.658992333481,"d":"$(1,903)"}},{"$f":"'RENTAL CALC'!FQ90","v":{"v":-1921.6855822568157,"d":"$(1,922)"}}]
[{"$nulls":7},"Effective Rental Income",{"$nulls":3},{"$f":"'RENTAL CALC'!FI91","v":{"v":20408.41053215371,"d":"$20,408"}},{"$f":"'RENTAL CALC'!FJ91","v":{"v":20612.494637475247,"d":"$20,612"}},{"$f":"'RENTAL CALC'!FK91","v":{"v":20818.61958385,"d":"$20,819"}},{"$f":"'RENTAL CALC'!FL91","v":{"v":21026.8057796885,"d":"$21,027"}},{"$f":"'RENTAL CALC'!FM91","v":{"v":21237.073837485383,"d":"$21,237"}},{"$f":"'RENTAL CALC'!FN91","v":{"v":21449.444575860238,"d":"$21,449"}},{"$f":"'RENTAL CALC'!FO91","v":{"v":21663.93902161884,"d":"$21,664"}},{"$f":"'RENTAL CALC'!FP91","v":{"v":21880.57841183503,"d":"$21,881"}},{"$f":"'RENTAL CALC'!FQ91","v":{"v":22099.384195953382,"d":"$22,099"}}]
[{"$nulls":7},"Other Income",{"$nulls":3},{"$f":"'RENTAL CALC'!FI92","v":0},{"$f":"'RENTAL CALC'!FJ92","v":0},{"$f":"'RENTAL CALC'!FK92","v":0},{"$f":"'RENTAL CALC'!FL92","v":0},{"$f":"'RENTAL CALC'!FM92","v":0},{"$f":"'RENTAL CALC'!FN92","v":0},{"$f":"'RENTAL CALC'!FO92","v":0},{"$f":"'RENTAL CALC'!FP92","v":0},{"$f":"'RENTAL CALC'!FQ92","v":0}]
[{"$nulls":7},"Gross Operating Income",{"$nulls":3},{"$f":"'RENTAL CALC'!FI93","v":{"v":20408.41053215371,"d":"$20,408"}},{"$f":"'RENTAL CALC'!FJ93","v":{"v":20612.494637475247,"d":"$20,612"}},{"$f":"'RENTAL CALC'!FK93","v":{"v":20818.61958385,"d":"$20,819"}},{"$f":"'RENTAL CALC'!FL93","v":{"v":21026.8057796885,"d":"$21,027"}},{"$f":"'RENTAL CALC'!FM93","v":{"v":21237.073837485383,"d":"$21,237"}},{"$f":"'RENTAL CALC'!FN93","v":{"v":21449.444575860238,"d":"$21,449"}},{"$f":"'RENTAL CALC'!FO93","v":{"v":21663.93902161884,"d":"$21,664"}},{"$f":"'RENTAL CALC'!FP93","v":{"v":21880.57841183503,"d":"$21,881"}},{"$f":"'RENTAL CALC'!FQ93","v":{"v":22099.384195953382,"d":"$22,099"}}]
[]
[{"$nulls":7},{"$f":"H183","v":"Operating Expenses"}]
[{"$nulls":7},"Property Taxes",{"$nulls":3},{"$f":"'RENTAL CALC'!FI97","v":{"v":2464.7838806948926,"d":"$2,465"}},{"$f":"'RENTAL CALC'!FJ97","v":{"v":2489.4317195018416,"d":"$2,489"}},{"$f":"'RENTAL CALC'!FK97","v":{"v":2514.3260366968602,"d":"$2,514"}},{"$f":"'RENTAL CALC'!FL97","v":{"v":2539.469297063829,"d":"$2,539"}},{"$f":"'RENTAL CALC'!FM97","v":{"v":2564.8639900344674,"d":"$2,565"}},{"$f":"'RENTAL CALC'!FN97","v":{"v":2590.512629934812,"d":"$2,591"}},{"$f":"'RENTAL CALC'!FO97","v":{"v":2616.41775623416,"d":"$2,616"}},{"$f":"'RENTAL CALC'!FP97","v":{"v":2642.5819337965017,"d":"$2,643"}},{"$f":"'RENTAL CALC'!FQ97","v":{"v":2669.007753134467,"d":"$2,669"}}]
[{"$nulls":7},"Property Insurance",{"$nulls":3},{"$f":"'RENTAL CALC'!FI98","v":{"v":985.9135522779574,"d":"$986"}},{"$f":"'RENTAL CALC'!FJ98","v":{"v":995.772687800737,"d":"$996"}},{"$f":"'RENTAL CALC'!FK98","v":{"v":1005.7304146787444,"d":"$1,006"}},{"$f":"'RENTAL CALC'!FL98","v":{"v":1015.7877188255319,"d":"$1,016"}},{"$f":"'RENTAL CALC'!FM98","v":{"v":1025.9455960137873,"d":"$1,026"}},{"$f":"'RENTAL CALC'!FN98","v":{"v":1036.2050519739253,"d":"$1,036"}},{"$f":"'RENTAL CALC'!FO98","v":{"v":1046.5671024936646,"d":"$1,047"}},{"$f":"'RENTAL CALC'!FP98","v":{"v":1057.0327735186013,"d":"$1,057"}},{"$f":"'RENTAL CALC'!FQ98","v":{"v":1067.6031012537874,"d":"$1,068"}}]
[{"$nulls":7},"Cleaning and Maintenance:",{"$nulls":3},{"$f":"'RENTAL CALC'!FI99","v":0},{"$f":"'RENTAL CALC'!FJ99","v":0},{"$f":"'RENTAL CALC'!FK99","v":0},{"$f":"'RENTAL CALC'!FL99","v":0},{"$f":"'RENTAL CALC'!FM99","v":0},{"$f":"'RENTAL CALC'!FN99","v":0},{"$f":"'RENTAL CALC'!FO99","v":0},{"$f":"'RENTAL CALC'!FP99","v":0},{"$f":"'RENTAL CALC'!FQ99","v":0}]
[{"$nulls":7},"HOA Dues:",{"$nulls":3},{"$f":"'RENTAL CALC'!FI100","v":{"v":616.1959701737231,"d":"$616"}},{"$f":"'RENTAL CALC'!FJ100","v":{"v":622.3579298754604,"d":"$622"}},{"$f":"'RENTAL CALC'!FK100","v":{"v":628.5815091742151,"d":"$629"}},{"$f":"'RENTAL CALC'!FL100","v":{"v":634.8673242659572,"d":"$635"}},{"$f":"'RENTAL CALC'!FM100","v":{"v":641.2159975086169,"d":"$641"}},{"$f":"'RENTAL CALC'!FN100","v":{"v":647.628157483703,"d":"$648"}},{"$f":"'RENTAL CALC'!FO100","v":{"v":654.10443905854,"d":"$654"}},{"$f":"'RENTAL CALC'!FP100","v":{"v":660.6454834491254,"d":"$661"}},{"$f":"'RENTAL CALC'!FQ100","v":{"v":667.2519382836167,"d":"$667"}}]
[{"$nulls":7},"Lawn and Groundskeeping:",{"$nulls":3},{"$f":"'RENTAL CALC'!FI101","v":0},{"$f":"'RENTAL CALC'!FJ101","v":0},{"$f":"'RENTAL CALC'!FK101","v":0},{"$f":"'RENTAL CALC'!FL101","v":0},{"$f":"'RENTAL CALC'!FM101","v":0},{"$f":"'RENTAL CALC'!FN101","v":0},{"$f":"'RENTAL CALC'!FO101","v":0},{"$f":"'RENTAL CALC'!FP101","v":0},{"$f":"'RENTAL CALC'!FQ101","v":0}]
[{"$nulls":7},"Auto and Travel:",{"$nulls":3},{"$f":"'RENTAL CALC'!FI102","v":0},{"$f":"'RENTAL CALC'!FJ102","v":0},{"$f":"'RENTAL CALC'!FK102","v":0},{"$f":"'RENTAL CALC'!FL102","v":0},{"$f":"'RENTAL CALC'!FM102","v":0},{"$f":"'RENTAL CALC'!FN102","v":0},{"$f":"'RENTAL CALC'!FO102","v":0},{"$f":"'RENTAL CALC'!FP102","v":0},{"$f":"'RENTAL CALC'!FQ102","v":0}]
[{"$nulls":7},"Electrical Utilities:",{"$nulls":3},{"$f":"'RENTAL CALC'!FI103","v":0},{"$f":"'RENTAL CALC'!FJ103","v":0},{"$f":"'RENTAL CALC'!FK103","v":0},{"$f":"'RENTAL CALC'!FL103","v":0},{"$f":"'RENTAL CALC'!FM103","v":0},{"$f":"'RENTAL CALC'!FN103","v":0},{"$f":"'RENTAL CALC'!FO103","v":0},{"$f":"'RENTAL CALC'!FP103","v":0},{"$f":"'RENTAL CALC'!FQ103","v":0}]
[{"$nulls":7},"Water Utilities:",{"$nulls":3},{"$f":"'RENTAL CALC'!FI104","v":0},{"$f":"'RENTAL CALC'!FJ104","v":0},{"$f":"'RENTAL CALC'!FK104","v":0},{"$f":"'RENTAL CALC'!FL104","v":0},{"$f":"'RENTAL CALC'!FM104","v":0},{"$f":"'RENTAL CALC'!FN104","v":0},{"$f":"'RENTAL CALC'!FO104","v":0},{"$f":"'RENTAL CALC'!FP104","v":0},{"$f":"'RENTAL CALC'!FQ104","v":0}]
[{"$nulls":7},"Gas Utilities:",{"$nulls":3},{"$f":"'RENTAL CALC'!FI105","v":0},{"$f":"'RENTAL CALC'!FJ105","v":0},{"$f":"'RENTAL CALC'!FK105","v":0},{"$f":"'RENTAL CALC'!FL105","v":0},{"$f":"'RENTAL CALC'!FM105","v":0},{"$f":"'RENTAL CALC'!FN105","v":0},{"$f":"'RENTAL CALC'!FO105","v":0},{"$f":"'RENTAL CALC'!FP105","v":0},{"$f":"'RENTAL CALC'!FQ105","v":0}]
[{"$nulls":7},"Garbage:",{"$nulls":3},{"$f":"'RENTAL CALC'!FI106","v":0},{"$f":"'RENTAL CALC'!FJ106","v":0},{"$f":"'RENTAL CALC'!FK106","v":0},{"$f":"'RENTAL CALC'!FL106","v":0},{"$f":"'RENTAL CALC'!FM106","v":0},{"$f":"'RENTAL CALC'!FN106","v":0},{"$f":"'RENTAL CALC'!FO106","v":0},{"$f":"'RENTAL CALC'!FP106","v":0},{"$f":"'RENTAL CALC'!FQ106","v":0}]
[{"$nulls":7},"Advertising:",{"$nulls":3},{"$f":"'RENTAL CALC'!FI107","v":{"v":308.09798508686157,"d":"$308"}},{"$f":"'RENTAL CALC'!FJ107","v":{"v":311.1789649377302,"d":"$311"}},{"$f":"'RENTAL CALC'!FK107","v":{"v":314.29075458710753,"d":"$314"}},{"$f":"'RENTAL CALC'!FL107","v":{"v":317.4336621329786,"d":"$317"}},{"$f":"'RENTAL CALC'!FM107","v":{"v":320.6079987543084,"d":"$321"}},{"$f":"'RENTAL CALC'!FN107","v":{"v":323.8140787418515,"d":"$324"}},{"$f":"'RENTAL CALC'!FO107","v":{"v":327.05221952927,"d":"$327"}},{"$f":"'RENTAL CALC'!FP107","v":{"v":330.3227417245627,"d":"$330"}},{"$f":"'RENTAL CALC'!FQ107","v":{"v":333.62596914180835,"d":"$334"}}]
[{"$nulls":7},"Accounting & Legal:",{"$nulls":3},{"$f":"'RENTAL CALC'!FI108","v":{"v":492.9567761389787,"d":"$493"}},{"$f":"'RENTAL CALC'!FJ108","v":{"v":497.8863439003685,"d":"$498"}},{"$f":"'RENTAL CALC'!FK108","v":{"v":502.8652073393722,"d":"$503"}},{"$f":"'RENTAL CALC'!FL108","v":{"v":507.89385941276595,"d":"$508"}},{"$f":"'RENTAL CALC'!FM108","v":{"v":512.9727980068936,"d":"$513"}},{"$f":"'RENTAL CALC'!FN108","v":{"v":518.1025259869626,"d":"$518"}},{"$f":"'RENTAL CALC'!FO108","v":{"v":523.2835512468323,"d":"$523"}},{"$f":"'RENTAL CALC'!FP108","v":{"v":528.5163867593006,"d":"$529"}},{"$f":"'RENTAL CALC'!FQ108","v":{"v":533.8015506268937,"d":"$534"}}]
[{"$nulls":7},"Other 1:",{"$nulls":3},{"$f":"'RENTAL CALC'!FI109","v":0},{"$f":"'RENTAL CALC'!FJ109","v":0},{"$f":"'RENTAL CALC'!FK109","v":0},{"$f":"'RENTAL CALC'!FL109","v":0},{"$f":"'RENTAL CALC'!FM109","v":0},{"$f":"'RENTAL CALC'!FN109","v":0},{"$f":"'RENTAL CALC'!FO109","v":0},{"$f":"'RENTAL CALC'!FP109","v":0},{"$f":"'RENTAL CALC'!FQ109","v":0}]
[{"$nulls":7},"Other 2:",{"$nulls":3},{"$f":"'RENTAL CALC'!FI110","v":0},{"$f":"'RENTAL CALC'!FJ110","v":0},{"$f":"'RENTAL CALC'!FK110","v":0},{"$f":"'RENTAL CALC'!FL110","v":0},{"$f":"'RENTAL CALC'!FM110","v":0},{"$f":"'RENTAL CALC'!FN110","v":0},{"$f":"'RENTAL CALC'!FO110","v":0},{"$f":"'RENTAL CALC'!FP110","v":0},{"$f":"'RENTAL CALC'!FQ110","v":0}]
[{"$nulls":7},{"$f":"H198","v":"Property Management (%):"},{"$nulls":3},{"$f":"'RENTAL CALC'!FI112","v":{"v":2218.3054926254044,"d":"$2,218"}},{"$f":"'RENTAL CALC'!FJ112","v":{"v":2240.4885475516585,"d":"$2,240"}},{"$f":"'RENTAL CALC'!FK112","v":{"v":2262.893433027175,"d":"$2,263"}},{"$f":"'RENTAL CALC'!FL112","v":{"v":2285.522367357447,"d":"$2,286"}},{"$f":"'RENTAL CALC'!FM112","v":{"v":2308.3775910310214,"d":"$2,308"}},{"$f":"'RENTAL CALC'!FN112","v":{"v":2331.4613669413316,"d":"$2,331"}},{"$f":"'RENTAL CALC'!FO112","v":{"v":2354.7759806107447,"d":"$2,355"}},{"$f":"'RENTAL CALC'!FP112","v":{"v":2378.323740416852,"d":"$2,378"}},{"$f":"'RENTAL CALC'!FQ112","v":{"v":2402.106977821021,"d":"$2,402"}}]
[{"$nulls":7},"Repairs (%):",{"$nulls":3},{"$f":"'RENTAL CALC'!FI113","v":{"v":443.6610985250808,"d":"$444"}},{"$f":"'RENTAL CALC'!FJ113","v":{"v":448.0977095103316,"d":"$448"}},{"$f":"'RENTAL CALC'!FK113","v":{"v":452.5786866054349,"d":"$453"}},{"$f":"'RENTAL CALC'!FL113","v":{"v":457.10447347148926,"d":"$457"}},{"$f":"'RENTAL CALC'!FM113","v":{"v":461.6755182062042,"d":"$462"}},{"$f":"'RENTAL CALC'!FN113","v":{"v":466.2922733882662,"d":"$466"}},{"$f":"'RENTAL CALC'!FO113","v":{"v":470.9551961221489,"d":"$471"}},{"$f":"'RENTAL CALC'!FP113","v":{"v":475.6647480833704,"d":"$476"}},{"$f":"'RENTAL CALC'!FQ113","v":{"v":480.4213955642041,"d":"$480"}}]
[{"$nulls":7},"Cap Ex (%):",{"$nulls":3},{"$f":"'RENTAL CALC'!FI114","v":{"v":1109.1527463127022,"d":"$1,109"}},{"$f":"'RENTAL CALC'!FJ114","v":{"v":1120.2442737758292,"d":"$1,120"}},{"$f":"'RENTAL CALC'!FK114","v":{"v":1131.4467165135875,"d":"$1,131"}},{"$f":"'RENTAL CALC'!FL114","v":{"v":1142.7611836787235,"d":"$1,143"}},{"$f":"'RENTAL CALC'!FM114","v":{"v":1154.1887955155107,"d":"$1,154"}},{"$f":"'RENTAL CALC'!FN114","v":{"v":1165.7306834706658,"d":"$1,166"}},{"$f":"'RENTAL CALC'!FO114","v":{"v":1177.3879903053723,"d":"$1,177"}},{"$f":"'RENTAL CALC'!FP114","v":{"v":1189.161870208426,"d":"$1,189"}},{"$f":"'RENTAL CALC'!FQ114","v":{"v":1201.0534889105104,"d":"$1,201"}}]
[{"$nulls":7},"Total Operating Expenses",{"$nulls":3},{"$f":"'RENTAL CALC'!FI115","v":{"v":8639.067501835601,"d":"$8,639"}},{"$f":"'RENTAL CALC'!FJ115","v":{"v":8725.458176853957,"d":"$8,725"}},{"$f":"'RENTAL CALC'!FK115","v":{"v":8812.712758622496,"d":"$8,813"}},{"$f":"'RENTAL CALC'!FL115","v":{"v":8900.839886208722,"d":"$8,901"}},{"$f":"'RENTAL CALC'!FM115","v":{"v":8989.84828507081,"d":"$8,990"}},{"$f":"'RENTAL CALC'!FN115","v":{"v":9079.746767921517,"d":"$9,080"}},{"$f":"'RENTAL CALC'!FO115","v":{"v":9170.544235600732,"d":"$9,171"}},{"$f":"'RENTAL CALC'!FP115","v":{"v":9262.249677956741,"d":"$9,262"}},{"$f":"'RENTAL CALC'!FQ115","v":{"v":9354.872174736309,"d":"$9,355"}}]
[]
[{"$nulls":7},"Net Operating Income",{"$nulls":3},{"$f":"'RENTAL CALC'!FI117","v":{"v":11769.343030318109,"d":"$11,769"}},{"$f":"'RENTAL CALC'!FJ117","v":{"v":11887.03646062129,"d":"$11,887"}},{"$f":"'RENTAL CALC'!FK117","v":{"v":12005.906825227503,"d":"$12,006"}},{"$f":"'RENTAL CALC'!FL117","v":{"v":12125.965893479779,"d":"$12,126"}},{"$f":"'RENTAL CALC'!FM117","v":{"v":12247.225552414573,"d":"$12,247"}},{"$f":"'RENTAL CALC'!FN117","v":{"v":12369.69780793872,"d":"$12,370"}},{"$f":"'RENTAL CALC'!FO117","v":{"v":12493.394786018109,"d":"$12,493"}},{"$f":"'RENTAL CALC'!FP117","v":{"v":12618.32873387829,"d":"$12,618"}},{"$f":"'RENTAL CALC'!FQ117","v":{"v":12744.512021217073,"d":"$12,745"}}]
[]
[{"$nulls":7},"Financing"]
[{"$nulls":7},"Mortgage PMT (Interest)",{"$nulls":3},{"$f":"'RENTAL CALC'!FI120","v":{"v":2434.3354969725196,"d":"$2,434"}},{"$f":"'RENTAL CALC'!FJ120","v":{"v":2204.612993087076,"d":"$2,205"}},{"$f":"'RENTAL CALC'!FK120","v":{"v":1961.9323342750467,"d":"$1,962"}},{"$f":"'RENTAL CALC'!FL120","v":{"v":1705.562578742479,"d":"$1,706"}},{"$f":"'RENTAL CALC'!FM120","v":{"v":1434.731553832756,"d":"$1,435"}},{"$f":"'RENTAL CALC'!FN120","v":{"v":1148.623530281854,"d":"$1,149"}},{"$f":"'RENTAL CALC'!FO120","v":{"v":846.3767652833113,"d":"$846"}},{"$f":"'RENTAL CALC'!FP120","v":{"v":527.0809069627512,"d":"$527"}},{"$f":"'RENTAL CALC'!FQ120","v":{"v":189.77425244436506,"d":"$190"}}]
[{"$nulls":7},"Mortgage PMT (Principal)",{"$nulls":3},{"$f":"'RENTAL CALC'!FI121","v":{"v":4072.5264584641336,"d":"$4,073"}},{"$f":"'RENTAL CALC'!FJ121","v":{"v":4302.248962349578,"d":"$4,302"}},{"$f":"'RENTAL CALC'!FK121","v":{"v":4544.9296211616065,"d":"$4,545"}},{"$f":"'RENTAL CALC'!FL121","v":{"v":4801.2993766941745,"d":"$4,801"}},{"$f":"'RENTAL CALC'!FM121","v":{"v":5072.130401603897,"d":"$5,072"}},{"$f":"'RENTAL CALC'!FN121","v":{"v":5358.238425154799,"d":"$5,358"}},{"$f":"'RENTAL CALC'!FO121","v":{"v":5660.485190153341,"d":"$5,660"}},{"$f":"'RENTAL CALC'!FP121","v":{"v":5979.781048473903,"d":"$5,980"}},{"$f":"'RENTAL CALC'!FQ121","v":{"v":6317.0877029922885,"d":"$6,317"}}]
[{"$nulls":7},"Total Financing",{"$nulls":3},{"$f":"'RENTAL CALC'!FI122","v":{"v":6506.861955436653,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FJ122","v":{"v":6506.861955436654,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FK122","v":{"v":6506.861955436653,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FL122","v":{"v":6506.861955436653,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FM122","v":{"v":6506.861955436652,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FN122","v":{"v":6506.861955436653,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FO122","v":{"v":6506.861955436652,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FP122","v":{"v":6506.861955436654,"d":"$6,507"}},{"$f":"'RENTAL CALC'!FQ122","v":{"v":6506.861955436653,"d":"$6,507"}}]
[]
[{"$nulls":7},"Cash Flow "]
[{"$nulls":7},"Cash-on-Cash ROI",{"$nulls":3},{"$f":"'RENTAL CALC'!FI125","v":{"v":5262.481074881455,"d":"$5,262"}},{"$f":"'RENTAL CALC'!FJ125","v":{"v":5380.174505184636,"d":"$5,380"}},{"$f":"'RENTAL CALC'!FK125","v":{"v":5499.04486979085,"d":"$5,499"}},{"$f":"'RENTAL CALC'!FL125","v":{"v":5619.103938043126,"d":"$5,619"}},{"$f":"'RENTAL CALC'!FM125","v":{"v":5740.363596977921,"d":"$5,740"}},{"$f":"'RENTAL CALC'!FN125","v":{"v":5862.835852502068,"d":"$5,863"}},{"$f":"'RENTAL CALC'!FO125","v":{"v":5986.532830581456,"d":"$5,987"}},{"$f":"'RENTAL CALC'!FP125","v":{"v":6111.466778441636,"d":"$6,111"}},{"$f":"'RENTAL CALC'!FQ125","v":{"v":6237.65006578042,"d":"$6,238"}}]
[{"$nulls":7},"Total Cash Accrued",{"$nulls":3},{"$f":"'RENTAL CALC'!FI126","v":{"v":0.19680183526108658,"d":"19.68%"}},{"$f":"'RENTAL CALC'!FJ126","v":{"v":0.20120323504804172,"d":"20.12%"}},{"$f":"'RENTAL CALC'!FK126","v":{"v":0.2056486488328665,"d":"20.56%"}},{"$f":"'RENTAL CALC'!FL126","v":{"v":0.2101385167555395,"d":"21.01%"}},{"$f":"'RENTAL CALC'!FM126","v":{"v":0.21467328335743907,"d":"21.47%"}},{"$f":"'RENTAL CALC'!FN126","v":{"v":0.2192533976253578,"d":"21.93%"}},{"$f":"'RENTAL CALC'!FO126","v":{"v":0.22387931303595573,"d":"22.39%"}},{"$f":"'RENTAL CALC'!FP126","v":{"v":0.22855148760065955,"d":"22.86%"}},{"$f":"'RENTAL CALC'!FQ126","v":{"v":0.23327038391101046,"d":"23.33%"}}]
[{"$nulls":7},"Accrued Cash-On-Cash ROI",{"$nulls":3},{"$f":"'RENTAL CALC'!FI127","v":{"v":90552.6830425231,"d":"$90,553"}},{"$f":"'RENTAL CALC'!FJ127","v":{"v":95932.85754770774,"d":"$95,933"}},{"$f":"'RENTAL CALC'!FK127","v":{"v":101431.90241749858,"d":"$101,432"}},{"$f":"'RENTAL CALC'!FL127","v":{"v":107051.00635554171,"d":"$107,051"}},{"$f":"'RENTAL CALC'!FM127","v":{"v":112791.36995251963,"d":"$112,791"}},{"$f":"'RENTAL CALC'!FN127","v":{"v":118654.2058050217,"d":"$118,654"}},{"$f":"'RENTAL CALC'!FO127","v":{"v":124640.73863560316,"d":"$124,641"}},{"$f":"'RENTAL CALC'!FP127","v":{"v":130752.2054140448,"d":"$130,752"}},{"$f":"'RENTAL CALC'!FQ127","v":{"v":136989.85547982523,"d":"$136,990"}}]
[{"$nulls":7},"Equity",{"$nulls":3},{"$f":"'RENTAL CALC'!FI128","v":{"v":3.3864129784040053,"d":"338.64%"}},{"$f":"'RENTAL CALC'!FJ128","v":{"v":3.5876162134520473,"d":"358.76%"}},{"$f":"'RENTAL CALC'!FK128","v":{"v":3.7932648622849134,"d":"379.33%"}},{"$f":"'RENTAL CALC'!FL128","v":{"v":4.003403379040453,"d":"400.34%"}},{"$f":"'RENTAL CALC'!FM128","v":{"v":4.218076662397892,"d":"421.81%"}},{"$f":"'RENTAL CALC'!FN128","v":{"v":4.43733006002325,"d":"443.73%"}},{"$f":"'RENTAL CALC'!FO128","v":{"v":4.661209373059206,"d":"466.12%"}},{"$f":"'RENTAL CALC'!FP128","v":{"v":4.889760860659865,"d":"488.98%"}},{"$f":"'RENTAL CALC'!FQ128","v":{"v":5.1230312445708766,"d":"512.30%"}}]
[]
[{"$nulls":7},"Equity"]
[{"$nulls":7},"Equity Earned",{"$nulls":3},{"$f":"'RENTAL CALC'!FI130","v":{"v":4072.5264584641336,"d":"$4,073"}},{"$f":"'RENTAL CALC'!FJ130","v":{"v":4302.248962349578,"d":"$4,302"}},{"$f":"'RENTAL CALC'!FK130","v":{"v":4544.9296211616065,"d":"$4,545"}},{"$f":"'RENTAL CALC'!FL130","v":{"v":4801.2993766941745,"d":"$4,801"}},{"$f":"'RENTAL CALC'!FM130","v":{"v":5072.130401603897,"d":"$5,072"}},{"$f":"'RENTAL CALC'!FN130","v":{"v":5358.238425154799,"d":"$5,358"}},{"$f":"'RENTAL CALC'!FO130","v":{"v":5660.485190153341,"d":"$5,660"}},{"$f":"'RENTAL CALC'!FP130","v":{"v":5979.781048473903,"d":"$5,980"}},{"$f":"'RENTAL CALC'!FQ130","v":{"v":6317.0877029922885,"d":"$6,317"}}]
[{"$nulls":7},"Equity-on-Cash ROI",{"$nulls":3},{"$f":"'RENTAL CALC'!FI131","v":{"v":0.15230091467704315,"d":"15.23%"}},{"$f":"'RENTAL CALC'!FJ131","v":{"v":0.16089188340873514,"d":"16.09%"}},{"$f":"'RENTAL CALC'!FK131","v":{"v":0.1699674503052209,"d":"17.00%"}},{"$f":"'RENTAL CALC'!FL131","v":{"v":0.1795549505121232,"d":"17.96%"}},{"$f":"'RENTAL CALC'!FM131","v":{"v":0.18968326109214273,"d":"18.97%"}},{"$f":"'RENTAL CALC'!FN131","v":{"v":0.20038288800130138,"d":"20.04%"}},{"$f":"'RENTAL CALC'!FO131","v":{"v":0.21168605797132914,"d":"21.17%"}},{"$f":"'RENTAL CALC'!FP131","v":{"v":0.22362681557494027,"d":"22.36%"}},{"$f":"'RENTAL CALC'!FQ131","v":{"v":0.23624112576635334,"d":"23.62%"}}]
[{"$nulls":7},"Total Equity Accrued",{"$nulls":3},{"$f":"'RENTAL CALC'!FI132","v":{"v":53463.79927141641,"d":"$53,464"}},{"$f":"'RENTAL CALC'!FJ132","v":{"v":57766.048233765985,"d":"$57,766"}},{"$f":"'RENTAL CALC'!FK132","v":{"v":62310.977854927594,"d":"$62,311"}},{"$f":"'RENTAL CALC'!FL132","v":{"v":67112.27723162177,"d":"$67,112"}},{"$f":"'RENTAL CALC'!FM132","v":{"v":72184.40763322567,"d":"$72,184"}},{"$f":"'RENTAL CALC'!FN132","v":{"v":77542.64605838046,"d":"$77,543"}},{"$f":"'RENTAL CALC'!FO132","v":{"v":83203.1312485338,"d":"$83,203"}},{"$f":"'RENTAL CALC'!FP132","v":{"v":89182.9122970077,"d":"$89,183"}},{"$f":"'RENTAL CALC'!FQ132","v":{"v":95499.99999999999,"d":"$95,500"}}]
[{"$nulls":7},"Equity-on-Cash ROI",{"$nulls":3},{"$f":"'RENTAL CALC'!FI133","v":{"v":1.9993941387964251,"d":"199.94%"}},{"$f":"'RENTAL CALC'!FJ133","v":{"v":2.16028602220516,"d":"216.03%"}},{"$f":"'RENTAL CALC'!FK133","v":{"v":2.3302534725103814,"d":"233.03%"}},{"$f":"'RENTAL CALC'!FL133","v":{"v":2.5098084230225046,"d":"250.98%"}},{"$f":"'RENTAL CALC'!FM133","v":{"v":2.6994916841146472,"d":"269.95%"}},{"$f":"'RENTAL CALC'!FN133","v":{"v":2.8998745721159485,"d":"289.99%"}},{"$f":"'RENTAL CALC'!FO133","v":{"v":3.1115606300872773,"d":"311.16%"}},{"$f":"'RENTAL CALC'!FP133","v":{"v":3.3351874456622177,"d":"333.52%"}},{"$f":"'RENTAL CALC'!FQ133","v":{"v":3.5714285714285707,"d":"357.14%"}}]
[]
[{"$nulls":7},"Total Return"]
[{"$nulls":7},"Total Return",{"$nulls":3},{"$f":"'RENTAL CALC'!FI135","v":{"v":9335.00753334559,"d":"$9,335"}},{"$f":"'RENTAL CALC'!FJ135","v":{"v":9682.423467534212,"d":"$9,682"}},{"$f":"'RENTAL CALC'!FK135","v":{"v":10043.974490952456,"d":"$10,044"}},{"$f":"'RENTAL CALC'!FL135","v":{"v":10420.403314737301,"d":"$10,420"}},{"$f":"'RENTAL CALC'!FM135","v":{"v":10812.493998581816,"d":"$10,812"}},{"$f":"'RENTAL CALC'!FN135","v":{"v":11221.074277656866,"d":"$11,221"}},{"$f":"'RENTAL CALC'!FO135","v":{"v":11647.018020734798,"d":"$11,647"}},{"$f":"'RENTAL CALC'!FP135","v":{"v":12091.24782691554,"d":"$12,091"}},{"$f":"'RENTAL CALC'!FQ135","v":{"v":12554.73776877271,"d":"$12,555"}}]
[{"$nulls":7},"Total Return-on-Cash",{"$nulls":3},{"$f":"'RENTAL CALC'!FI136","v":{"v":0.3491027499381298,"d":"34.91%"}},{"$f":"'RENTAL CALC'!FJ136","v":{"v":0.36209511845677683,"d":"36.21%"}},{"$f":"'RENTAL CALC'!FK136","v":{"v":0.37561609913808736,"d":"37.56%"}},{"$f":"'RENTAL CALC'!FL136","v":{"v":0.38969346726766274,"d":"38.97%"}},{"$f":"'RENTAL CALC'!FM136","v":{"v":0.40435654444958175,"d":"40.44%"}},{"$f":"'RENTAL CALC'!FN136","v":{"v":0.41963628562665917,"d":"41.96%"}},{"$f":"'RENTAL CALC'!FO136","v":{"v":0.43556537100728493,"d":"43.56%"}},{"$f":"'RENTAL CALC'!FP136","v":{"v":0.45217830317559987,"d":"45.22%"}},{"$f":"'RENTAL CALC'!FQ136","v":{"v":0.4695115096773638,"d":"46.95%"}}]
[{"$nulls":7},"Total Returns Accrued",{"$nulls":3},{"$f":"'RENTAL CALC'!FI137","v":{"v":144016.4823139395,"d":"$144,016"}},{"$f":"'RENTAL CALC'!FJ137","v":{"v":153698.9057814737,"d":"$153,699"}},{"$f":"'RENTAL CALC'!FK137","v":{"v":163742.88027242615,"d":"$163,743"}},{"$f":"'RENTAL CALC'!FL137","v":{"v":174163.28358716346,"d":"$174,163"}},{"$f":"'RENTAL CALC'!FM137","v":{"v":184975.77758574527,"d":"$184,976"}},{"$f":"'RENTAL CALC'!FN137","v":{"v":196196.85186340212,"d":"$196,197"}},{"$f":"'RENTAL CALC'!FO137","v":{"v":207843.86988413692,"d":"$207,844"}},{"$f":"'RENTAL CALC'!FP137","v":{"v":219935.11771105247,"d":"$219,935"}},{"$f":"'RENTAL CALC'!FQ137","v":{"v":232489.85547982517,"d":"$232,490"}}]
[{"$nulls":7},"Total Return-on-Cash Invested",{"$nulls":3},{"$f":"'RENTAL CALC'!FI138","v":{"v":5.38580711720043,"d":"538.58%"}},{"$f":"'RENTAL CALC'!FJ138","v":{"v":5.7479022356572065,"d":"574.79%"}},{"$f":"'RENTAL CALC'!FK138","v":{"v":6.1235183347952935,"d":"612.35%"}},{"$f":"'RENTAL CALC'!FL138","v":{"v":6.513211802062957,"d":"651.32%"}},{"$f":"'RENTAL CALC'!FM138","v":{"v":6.917568346512538,"d":"691.76%"}},{"$f":"'RENTAL CALC'!FN138","v":{"v":7.337204632139197,"d":"733.72%"}},{"$f":"'RENTAL CALC'!FO138","v":{"v":7.772770003146482,"d":"777.28%"}},{"$f":"'RENTAL CALC'!FP138","v":{"v":8.224948306322082,"d":"822.49%"}},{"$f":"'RENTAL CALC'!FQ138","v":{"v":8.694459815999446,"d":"869.45%"}}]
[]
[{"$nulls":7},"Loan Balance",{"$nulls":3},{"$f":"'RENTAL CALC'!FI140","v":{"v":42036.200728583615,"d":"$42,036"}},{"$f":"'RENTAL CALC'!FJ140","v":{"v":37733.95176623406,"d":"$37,734"}},{"$f":"'RENTAL CALC'!FK140","v":{"v":33189.02214507246,"d":"$33,189"}},{"$f":"'RENTAL CALC'!FL140","v":{"v":28387.72276837828,"d":"$28,388"}},{"$f":"'RENTAL CALC'!FM140","v":{"v":23315.592366774385,"d":"$23,316"}},{"$f":"'RENTAL CALC'!FN140","v":{"v":17957.35394161959,"d":"$17,957"}},{"$f":"'RENTAL CALC'!FO140","v":{"v":12296.868751466249,"d":"$12,297"}},{"$f":"'RENTAL CALC'!FP140","v":{"v":6317.087702992347,"d":"$6,317"}},{"$f":"'RENTAL CALC'!FQ140","v":{"v":5.911715561524034e-11,"d":"$0"}}]
[]
[{"$nulls":7},"WholesalingSpreadsheet.com",{"$nulls":3},8163880197,null,null,"dave@costpointsolutions.com",{"$nulls":4},""]
[]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AM12:BW13)","v":"Example Street"}]
[]
[]
[{"$nulls":7},{"$f":"T('RENTAL INFO SHEET'!AM14:BW15)","v":"Example City, State & Zip Code"}]
[]
[{"$nulls":8},"Input a brief description of repairs required for the property.  "]
{"$rows_empty":13}
[{"$nulls":8},"Picture Caption",{"$nulls":4},"Picture Caption",{"$nulls":4},"Picture Caption"]
{"$rows_empty":12}
[{"$nulls":8},"Picture Caption",{"$nulls":4},"Picture Caption",{"$nulls":4},"Picture Caption"]
{"$rows_empty":13}
[{"$nulls":8},"Picture Caption",{"$nulls":4},"Picture Caption",{"$nulls":4},"Picture Caption"]
[]
[]
[{"$nulls":7},"Investment Disclaimer:"]
[{"$nulls":7},"Any investment calculations and results presented are for informational purposals only and is provided As-Is without warranty of any kind.  In no event shall we be held liable for any special, indirect or consequential damages whatsover resulting from loss of profits.  Use caution and seek the advice of qualified professionals.  Consult with your real estate professionals, contractors, or other professional advisors before making investment decisions based upon the information provided."]
[]
[]
[{"$nulls":7},"WholesalingSpreadsheet.com",{"$nulls":3},8163880197,null,null,"dave@costpointsolutions.com",{"$nulls":4},""]
[]
[]
[{"$nulls":14},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"RENTAL REPAIR ESTIMATE","index":23,"n_rows":636,"n_cols":23,"rows_kept":636,"merged":[[2,2,3,7],[2,11,3,14],[4,2,5,6],[6,2,6,5],[8,2,11,14],[13,2,14,4],[13,6,14,14],[15,2,18,4],[15,6,15,7],[15,9,15,10],[15,12,15,13],[16,6,16,7],[16,9,16,10],[16,12,16,13],[17,6,17,7],[17,9,17,10],[17,12,17,13],[18,6,18,7],[18,9,18,10],[18,12,18,13],[19,6,19,7],[19,9,19,10],[19,12,19,13],[20,2,20,4],[20,6,20,7],[20,9,20,10],[20,12,20,13],[21,6,21,7],[21,9,21,10],[21,12,21,13],[22,6,22,7],[22,9,22,10],[22,12,22,13],[24,2,24,7],[24,10,24,12],[24,13,24,14],[25,2,25,7],[25,13,25,14],[26,2,26,7],[26,13,26,14],[27,2,27,7],[27,13,27,14],[28,2,28,7],[28,13,28,14],[29,2,29,7],[29,13,29,14],[30,2,30,7],[30,13,30,14],[31,2,31,7],[31,13,31,14],[32,2,32,7],[32,13,32,14],[33,2,33,7],[33,13,33,14],[34,2,34,7],[34,13,34,14],[35,2,35,7],[35,13,35,14],[36,2,36,7],[36,13,36,14],[37,2,37,7],[37,13,37,14],[38,2,38,7],[38,13,38,14],[39,2,39,7],[39,13,39,14],[40,2,40,7],[40,13,40,14],[41,2,41,7],[41,13,41,14],[42,2,42,7],[42,13,42,14],[43,2,43,7],[43,13,43,14],[44,2,44,7],[44,13,44,14],[45,2,45,7],[45,13,45,14],[46,2,46,7],[46,13,46,14],[47,2,47,7],[47,13,47,14],[49,2,49,9],[49,13,49,14],[52,2,52,7],[52,13,52,14],[53,2,53,7],[53,13,53,14],[54,2,54,7],[54,13,54,14],[55,2,55,7],[55,13,55,14],[56,2,56,7],[56,13,56,14],[57,2,57,7],[57,13,57,14],[58,2,58,7],[58,13,58,14],[59,2,59,7],[59,13,59,14],[60,2,60,7],[60,13,60,14],[61,2,61,7],[61,13,61,14],[62,2,62,7],[62,13,62,14],[63,2,63,7],[63,13,63,14],[64,2,64,7],[64,13,64,14],[65,2,65,7],[65,13,65,14],[66,2,66,7],[66,13,66,14],[67,2,67,7],[67,13,67,14],[68,2,68,7],[68,13,68,14],[69,2,69,7],[69,13,69,14],[70,2,70,7],[70,13,70,14],[71,2,71,7],[71,13,71,14],[72,2,72,7],[72,13,72,14],[74,2,74,9],[74,13,74,14],[77,2,77,7],[77,13,77,14],[78,2,78,7],[78,13,78,14],[79,2,79,7],[79,13,79,14],[80,2,80,7],[80,13,80,14],[81,2,81,7],[81,13,81,14],[82,2,82,7],[82,13,82,14],[83,2,83,7],[83,13,83,14],[84,2,84,7],[84,13,84,14],[85,2,85,7],[85,13,85,14],[86,2,86,7],[86,13,86,14],[87,2,87,7],[87,13,87,14],[88,2,88,7],[88,13,88,14],[89,2,89,7],[89,13,89,14],[90,2,90,7],[90,13,90,14],[91,2,91,7],[91,13,91,14],[92,2,92,7],[92,13,92,14],[93,2,93,7],[93,13,93,14],[94,2,94,7],[94,13,94,14],[95,2,95,7],[95,13,95,14],[96,2,96,7],[96,13,96,14],[97,2,97,7],[97,13,97,14],[99,2,99,9],[99,13,99,14],[102,2,102,7],[102,13,102,14],[103,2,103,7],[103,13,103,14],[104,2,104,7],[104,13,104,14],[105,2,105,7],[105,13,105,14],[106,2,106,7],[106,13,106,14],[107,2,107,7],[107,13,107,14],[108,2,108,7],[108,13,108,14],[109,2,109,7],[109,13,109,14],[110,2,110,7],[110,13,110,14],[111,2,111,7],[111,13,111,14],[112,2,112,7],[112,13,112,14],[113,2,113,7],[113,13,113,14],[114,2,114,7],[114,13,114,14],[115,2,115,7],[115,13,115,14],[116,2,116,7],[116,13,116,14],[117,2,117,7],[117,13,117,14],[118,2,118,7],[118,13,118,14],[119,2,119,7],[119,13,119,14],[120,2,120,7],[120,13,120,14],[121,2,121,7],[121,13,121,14],[122,2,122,7],[122,13,122,14],[124,2,124,9],[124,13,124,14],[127,2,127,7],[127,13,127,14],[128,2,128,7],[128,13,128,14],[129,2,129,7],[129,13,129,14],[130,2,130,7],[130,13,130,14],[131,2,131,7],[131,13,131,14],[132,2,132,7],[132,13,132,14],[133,2,133,7],[133,13,133,14],[134,2,134,7],[134,13,134,14],[135,2,135,7],[135,13,135,14],[136,2,136,7],[136,13,136,14],[137,2,137,7],[137,13,137,14],[138,2,138,7],[138,13,138,14],[139,2,139,7],[139,13,139,14],[140,2,140,7],[140,13,140,14],[141,2,141,7],[141,13,141,14],[142,2,142,7],[142,13,142,14],[143,2,143,7],[143,13,143,14],[144,2,144,7],[144,13,144,14],[145,2,145,7],[145,13,145,14],[146,2,146,7],[146,13,146,14],[147,2,147,7],[147,13,147,14],[149,2,149,9],[149,13,149,14],[152,2,152,7],[152,13,152,14],[153,2,153,7],[153,13,153,14],[154,2,154,7],[154,13,154,14],[155,2,155,7],[155,13,155,14],[156,2,156,7],[156,13,156,14],[157,2,157,7],[157,13,157,14],[158,2,158,7],[158,13,158,14],[159,2,159,7],[159,13,159,14],[160,2,160,7],[160,13,160,14],[161,2,161,7],[161,13,161,14],[162,2,162,7],[162,13,162,14],[163,2,163,7],[163,13,163,14],[164,2,164,7],[164,13,164,14],[165,2,165,7],[165,13,165,14],[166,2,166,7],[166,13,166,14],[167,2,167,7],[167,13,167,14],[168,2,168,7],[168,13,168,14],[169,2,169,7],[169,13,169,14],[170,2,170,7],[170,13,170,14],[171,2,171,7],[171,13,171,14],[172,2,172,7],[172,13,172,14],[174,2,174,9],[174,13,174,14],[177,2,177,7],[177,13,177,14],[178,2,178,7],[178,13,178,14],[179,2,179,7],[179,13,179,14],[180,2,180,7],[180,13,180,14],[181,2,181,7],[181,13,181,14],[182,2,182,7],[182,13,182,14],[183,2,183,7],[183,13,183,14],[184,2,184,7],[184,13,184,14],[185,2,185,7],[185,13,185,14],[186,2,186,7],[186,13,186,14],[187,2,187,7],[187,13,187,14],[188,2,188,7],[188,13,188,14],[189,2,189,7],[189,13,189,14],[190,2,190,7],[190,13,190,14],[191,2,191,7],[191,13,191,14],[192,2,192,7],[192,13,192,14],[193,2,193,7],[193,13,193,14],[194,2,194,7],[194,13,194,14],[195,2,195,7],[195,13,195,14],[196,2,196,7],[196,13,196,14],[197,2,197,7],[197,13,197,14],[199,2,199,9],[199,13,199,14],[202,2,202,7],[202,13,202,14],[203,2,203,7],[203,13,203,14],[204,2,204,7],[204,13,204,14],[205,2,205,7],[205,13,205,14],[206,2,206,7],[206,13,206,14],[207,2,207,7],[207,13,207,14],[208,2,208,7],[208,13,208,14],[209,2,209,7],[209,13,209,14],[210,2,210,7],[210,13,210,14],[211,2,211,7],[211,13,211,14],[212,2,212,7],[212,13,212,14],[213,2,213,7],[213,13,213,14],[214,2,214,7],[214,13,214,14],[215,2,215,7],[215,13,215,14],[216,2,216,7],[216,13,216,14],[217,2,217,7],[217,13,217,14],[218,2,218,7],[218,13,218,14],[219,2,219,7],[219,13,219,14],[220,2,220,7],[220,13,220,14],[221,2,221,7],[221,13,221,14],[222,2,222,7],[222,13,222,14],[224,2,224,9],[224,13,224,14],[227,2,227,7],[227,13,227,14],[228,2,228,7],[228,13,228,14],[229,2,229,7],[229,13,229,14],[230,2,230,7],[230,13,230,14],[231,2,231,7],[231,13,231,14],[232,2,232,7],[232,13,232,14],[233,2,233,7],[233,13,233,14],[234,2,234,7],[234,13,234,14],[235,2,235,7],[235,13,235,14],[236,2,236,7],[236,13,236,14],[237,2,237,7],[237,13,237,14],[238,2,238,7],[238,13,238,14],[239,2,239,7],[239,13,239,14],[240,2,240,7],[240,13,240,14],[241,2,241,7],[241,13,241,14],[242,2,242,7],[242,13,242,14],[243,2,243,7],[243,13,243,14],[244,2,244,7],[244,13,244,14],[245,2,245,7],[245,13,245,14],[246,2,246,7],[246,13,246,14],[247,2,247,7],[247,13,247,14],[249,2,249,9],[249,13,249,14],[252,2,252,7],[252,13,252,14],[253,2,253,7],[253,13,253,14],[254,2,254,7],[254,13,254,14],[255,2,255,7],[255,13,255,14],[256,2,256,7],[256,13,256,14],[257,2,257,7],[257,13,257,14],[258,2,258,7],[258,13,258,14],[259,2,259,7],[259,13,259,14],[260,2,260,7],[260,13,260,14],[261,2,261,7],[261,13,261,14],[262,2,262,7],[262,13,262,14],[263,2,263,7],[263,13,263,14],[264,2,264,7],[264,13,264,14],[265,2,265,7],[265,13,265,14],[266,2,266,7],[266,13,266,14],[267,2,267,7],[267,13,267,14],[268,2,268,7],[268,13,268,14],[269,2,269,7],[269,13,269,14],[270,2,270,7],[270,13,270,14],[271,2,271,7],[271,13,271,14],[272,2,272,7],[272,13,272,14],[274,2,274,9],[274,13,274,14],[277,2,277,7],[277,13,277,14],[278,2,278,7],[278,13,278,14],[279,2,279,7],[279,13,279,14],[280,2,280,7],[280,13,280,14],[281,2,281,7],[281,13,281,14],[282,2,282,7],[282,13,282,14],[283,2,283,7],[283,13,283,14],[284,2,284,7],[284,13,284,14],[285,2,285,7],[285,13,285,14],[286,2,286,7],[286,13,286,14],[287,2,287,7],[287,13,287,14],[288,2,288,7],[288,13,288,14],[289,2,289,7],[289,13,289,14],[290,2,290,7],[290,13,290,14],[291,2,291,7],[291,13,291,14],[292,2,292,7],[292,13,292,14],[293,2,293,7],[293,13,293,14],[294,2,294,7],[294,13,294,14],[295,2,295,7],[295,13,295,14],[296,2,296,7],[296,13,296,14],[297,2,297,7],[297,13,297,14],[299,2,299,9],[299,13,299,14],[302,2,302,7],[302,13,302,14],[303,2,303,7],[303,13,303,14],[304,2,304,7],[304,13,304,14],[305,2,305,7],[305,13,305,14],[306,2,306,7],[306,13,306,14],[307,2,307,7],[307,13,307,14],[308,2,308,7],[308,13,308,14],[309,2,309,7],[309,13,309,14],[310,2,310,7],[310,13,310,14],[311,2,311,7],[311,13,311,14],[312,2,312,7],[312,13,312,14],[313,2,313,7],[313,13,313,14],[314,2,314,7],[314,13,314,14],[315,2,315,7],[315,13,315,14],[316,2,316,7],[316,13,316,14],[317,2,317,7],[317,13,317,14],[318,2,318,7],[318,13,318,14],[319,2,319,7],[319,13,319,14],[320,2,320,7],[320,13,320,14],[321,2,321,7],[321,13,321,14],[322,2,322,7],[322,13,322,14],[324,2,324,9],[324,13,324,14],[327,2,327,7],[327,13,327,14],[328,2,328,7],[328,13,328,14],[329,2,329,7],[329,13,329,14],[330,2,330,7],[330,13,330,14],[331,2,331,7],[331,13,331,14],[332,2,332,7],[332,13,332,14],[333,2,333,7],[333,13,333,14],[334,2,334,7],[334,13,334,14],[335,2,335,7],[335,13,335,14],[336,2,336,7],[336,13,336,14],[337,2,337,7],[337,13,337,14],[338,2,338,7],[338,13,338,14],[339,2,339,7],[339,13,339,14],[340,2,340,7],[340,13,340,14],[341,2,341,7],[341,13,341,14],[342,2,342,7],[342,13,342,14],[343,2,343,7],[343,13,343,14],[344,2,344,7],[344,13,344,14],[345,2,345,7],[345,13,345,14],[346,2,346,7],[346,13,346,14],[347,2,347,7],[347,13,347,14],[349,2,349,9],[349,13,349,14],[352,2,352,7],[352,13,352,14],[353,2,353,7],[353,13,353,14],[354,2,354,7],[354,13,354,14],[355,2,355,7],[355,13,355,14],[356,2,356,7],[356,13,356,14],[357,2,357,7],[357,13,357,14],[358,2,358,7],[358,13,358,14],[359,2,359,7],[359,13,359,14],[360,2,360,7],[360,13,360,14],[361,2,361,7],[361,13,361,14],[362,2,362,7],[362,13,362,14],[363,2,363,7],[363,13,363,14],[364,2,364,7],[364,13,364,14],[365,2,365,7],[365,13,365,14],[366,2,366,7],[366,13,366,14],[367,2,367,7],[367,13,367,14],[368,2,368,7],[368,13,368,14],[369,2,369,7],[369,13,369,14],[370,2,370,7],[370,13,370,14],[371,2,371,7],[371,13,371,14],[372,2,372,7],[372,13,372,14],[374,2,374,9],[374,13,374,14],[377,2,377,7],[377,13,377,14],[378,2,378,7],[378,13,378,14],[379,2,379,7],[379,13,379,14],[380,2,380,7],[380,13,380,14],[381,2,381,7],[381,13,381,14],[382,2,382,7],[382,13,382,14],[383,2,383,7],[383,13,383,14],[384,2,384,7],[384,13,384,14],[385,2,385,7],[385,13,385,14],[386,2,386,7],[386,13,386,14],[387,2,387,7],[387,13,387,14],[388,2,388,7],[388,13,388,14],[389,2,389,7],[389,13,389,14],[390,2,390,7],[390,13,390,14],[391,2,391,7],[391,13,391,14],[392,2,392,7],[392,13,392,14],[393,2,393,7],[393,13,393,14],[394,2,394,7],[394,13,394,14],[395,2,395,7],[395,13,395,14],[396,2,396,7],[396,13,396,14],[397,2,397,7],[397,13,397,14],[399,2,399,9],[399,13,399,14],[402,2,402,7],[402,13,402,14],[403,2,403,7],[403,13,403,14],[404,2,404,7],[404,13,404,14],[405,2,405,7],[405,13,405,14],[406,2,406,7],[406,13,406,14],[407,2,407,7],[407,13,407,14],[408,2,408,7],[408,13,408,14],[409,2,409,7],[409,13,409,14],[410,2,410,7],[410,13,410,14],[411,2,411,7],[411,13,411,14],[412,2,412,7],[412,13,412,14],[413,2,413,7],[413,13,413,14],[414,2,414,7],[414,13,414,14],[415,2,415,7],[415,13,415,14],[416,2,416,7],[416,13,416,14],[417,2,417,7],[417,13,417,14],[418,2,418,7],[418,13,418,14],[419,2,419,7],[419,13,419,14],[420,2,420,7],[420,13,420,14],[421,2,421,7],[421,13,421,14],[422,2,422,7],[422,13,422,14],[424,2,424,9],[424,13,424,14],[427,2,427,7],[427,13,427,14],[428,2,428,7],[428,13,428,14],[429,2,429,7],[429,13,429,14],[430,2,430,7],[430,13,430,14],[431,2,431,7],[431,13,431,14],[432,2,432,7],[432,13,432,14],[433,2,433,7],[433,13,433,14],[434,2,434,7],[434,13,434,14],[435,2,435,7],[435,13,435,14],[436,2,436,7],[436,13,436,14],[437,2,437,7],[437,13,437,14],[438,2,438,7],[438,13,438,14],[439,2,439,7],[439,13,439,14],[440,2,440,7],[440,13,440,14],[441,2,441,7],[441,13,441,14],[442,2,442,7],[442,13,442,14],[443,2,443,7],[443,13,443,14],[444,2,444,7],[444,13,444,14],[445,2,445,7],[445,13,445,14],[446,2,446,7],[446,13,446,14],[447,2,447,7],[447,13,447,14],[449,2,449,9],[449,13,449,14],[452,2,452,7],[452,13,452,14],[453,2,453,7],[453,13,453,14],[454,2,454,7],[454,13,454,14],[455,2,455,7],[455,13,455,14],[456,2,456,7],[456,13,456,14],[457,2,457,7],[457,13,457,14],[458,2,458,7],[458,13,458,14],[459,2,459,7],[459,13,459,14],[460,2,460,7],[460,13,460,14],[461,2,461,7],[461,13,461,14],[462,2,462,7],[462,13,462,14],[463,2,463,7],[463,13,463,14],[464,2,464,7],[464,13,464,14],[465,2,465,7],[465,13,465,14],[466,2,466,7],[466,13,466,14],[467,2,467,7],[467,13,467,14],[468,2,468,7],[468,13,468,14],[469,2,469,7],[469,13,469,14],[470,2,470,7],[470,13,470,14],[471,2,471,7],[471,13,471,14],[472,2,472,7],[472,13,472,14],[474,2,474,9],[474,13,474,14],[477,2,477,7],[477,13,477,14],[478,2,478,7],[478,13,478,14],[479,2,479,7],[479,13,479,14],[480,2,480,7],[480,13,480,14],[481,2,481,7],[481,13,481,14],[482,2,482,7],[482,13,482,14],[483,2,483,7],[483,13,483,14],[484,2,484,7],[484,13,484,14],[485,2,485,7],[485,13,485,14],[486,2,486,7],[486,13,486,14],[487,2,487,7],[487,13,487,14],[488,2,488,7],[488,13,488,14],[489,2,489,7],[489,13,489,14],[490,2,490,7],[490,13,490,14],[491,2,491,7],[491,13,491,14],[492,2,492,7],[492,13,492,14],[493,2,493,7],[493,13,493,14],[494,2,494,7],[494,13,494,14],[495,2,495,7],[495,13,495,14],[496,2,496,7],[496,13,496,14],[497,2,497,7],[497,13,497,14],[499,2,499,9],[499,13,499,14],[502,2,502,7],[502,13,502,14],[503,2,503,7],[503,13,503,14],[504,2,504,7],[504,13,504,14],[505,2,505,7],[505,13,505,14],[506,2,506,7],[506,13,506,14],[507,2,507,7],[507,13,507,14],[508,2,508,7],[508,13,508,14],[509,2,509,7],[509,13,509,14],[510,2,510,7],[510,13,510,14],[511,2,511,7],[511,13,511,14],[512,2,512,7],[512,13,512,14],[513,2,513,7],[513,13,513,14],[514,2,514,7],[514,13,514,14],[515,2,515,7],[515,13,515,14],[516,2,516,7],[516,13,516,14],[517,2,517,7],[517,13,517,14],[518,2,518,7],[518,13,518,14],[519,2,519,7],[519,13,519,14],[520,2,520,7],[520,13,520,14],[521,2,521,7],[521,13,521,14],[522,2,522,7],[522,13,522,14],[524,2,524,9],[524,13,524,14],[527,2,527,7],[527,13,527,14],[528,2,528,7],[528,13,528,14],[529,2,529,7],[529,13,529,14],[530,2,530,7],[530,13,530,14],[531,2,531,7],[531,13,531,14],[532,2,532,7],[532,13,532,14],[533,2,533,7],[533,13,533,14],[534,2,534,7],[534,13,534,14],[535,2,535,7],[535,13,535,14],[536,2,536,7],[536,13,536,14],[537,2,537,7],[537,13,537,14],[538,2,538,7],[538,13,538,14],[539,2,539,7],[539,13,539,14],[540,2,540,7],[540,13,540,14],[541,2,541,7],[541,13,541,14],[542,2,542,7],[542,13,542,14],[543,2,543,7],[543,13,543,14],[544,2,544,7],[544,13,544,14],[545,2,545,7],[545,13,545,14],[546,2,546,7],[546,13,546,14],[547,2,547,7],[547,13,547,14],[549,2,549,9],[549,13,549,14],[552,2,552,7],[552,13,552,14],[553,2,553,7],[553,13,553,14],[554,2,554,7],[554,13,554,14],[555,2,555,7],[555,13,555,14],[556,2,556,7],[556,13,556,14],[557,2,557,7],[557,13,557,14],[558,2,558,7],[558,13,558,14],[559,2,559,7],[559,13,559,14],[560,2,560,7],[560,13,560,14],[561,2,561,7],[561,13,561,14],[562,2,562,7],[562,13,562,14],[563,2,563,7],[563,13,563,14],[564,2,564,7],[564,13,564,14],[568,2,568,7],[568,13,568,14],[569,2,569,7],[569,13,569,14],[571,2,571,7],[571,13,571,14],[572,2,572,7],[572,13,572,14],[574,2,574,9],[574,13,574,14]],"merged_total":1101,"flags":["merged_cut"]}
[]
[]
[null,null,"REPAIR COST ESTIMATE"]
[]
[null,null,{"$f":"T('RENTAL INFO SHEET'!AM12:BW13)","v":"Example Street"}]
[]
[null,null,{"$f":"T('RENTAL INFO SHEET'!AM14:BW15)","v":"Example City, State & Zip Code"}]
[{"$nulls":20},"DIYED"]
[null,null,"Input a brief description of the repairs required to the property.",{"$nulls":17},"SUBBED"]
[]
[]
[]
[]
[null,null,"Total Repair Estimate",{"$nulls":3},"Breakdown by Scope of Work"]
[]
[null,null,{"$f":"TOTAL_RENTAL_ESTIMATE","v":{"v":11880,"d":"$11,880"}},{"$nulls":3},{"$f":"'REHAB ESTIMATOR'!N5","v":"GENERAL CONDITIONS"},null,{"$f":"'RENTAL ESTIMATOR'!GC_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!Y5","v":"EXT. DOORS & WINDOWS"},null,{"$f":"'RENTAL ESTIMATOR'!EXT_DOORS_WINDOWS_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!AJ5","v":"HARDWOOD FLOORING"},null,{"$f":"'RENTAL ESTIMATOR'!HARDWOOD_ESTIMATE","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!N6","v":"DEMOLITION"},null,{"$f":"'RENTAL ESTIMATOR'!DEMOLITION_ESTIMATE","v":{"v":480,"d":"$480"}},{"$f":"'REHAB ESTIMATOR'!Y6","v":"GARAGE DOORS"},null,{"$f":"'RENTAL ESTIMATOR'!GARAGE_DOORS_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!AJ6","v":"TILING"},null,{"$f":"'RENTAL ESTIMATOR'!TILING_ESTIMATE","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!N7","v":"STRUCTURAL CONCRETE"},null,{"$f":"'RENTAL ESTIMATOR'!STRUCTURAL_CONRETE_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!Y7","v":"LANDSCAPING"},null,{"$f":"'RENTAL ESTIMATOR'!LANDSCAPING_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!AJ7","v":"PAINTING"},null,{"$f":"'RENTAL ESTIMATOR'!PAINTING_ESTIMATE","v":{"v":4000,"d":"$4,000"}}]
[{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!N8","v":"CONCRETE & FLATWORK"},null,{"$f":"'RENTAL ESTIMATOR'!CONCRETE_FLATWORK_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!Y8","v":"MISC. EXT. IMPROVEMENTS"},null,{"$f":"'RENTAL ESTIMATOR'!MISC_EXT_IMP_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!AJ8","v":"APPLIANCES"},null,{"$f":"'RENTAL ESTIMATOR'!APPLIANCES_ESTIMATE","v":{"v":1650,"d":"$1,650"}}]
[{"$nulls":6},{"$f":"'REHAB ESTIMATOR'!N9","v":"MASONRY"},null,{"$f":"'RENTAL ESTIMATOR'!MASONRY_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!Y9","v":"FRAMING & DRYWALL"},null,{"$f":"'RENTAL ESTIMATOR'!DRYWALL_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!AJ9","v":"PLUMBING"},null,{"$f":"'RENTAL ESTIMATOR'!PLUMBING_ESTIMATE","v":{"v":1310,"d":"$1,310"}}]
[null,null,"Breakdown by Work Type",{"$nulls":3},{"$f":"'REHAB ESTIMATOR'!N10","v":"SIDING"},null,{"$f":"'RENTAL ESTIMATOR'!SIDING_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!Y10","v":"CABINETS & COUNTERTOPS"},null,{"$f":"'RENTAL ESTIMATOR'!CABINETS_ESTIMATE","v":{"v":2025,"d":"$2,025"}},{"$f":"'REHAB ESTIMATOR'!AJ10","v":"HVAC"},null,{"$f":"'RENTAL ESTIMATOR'!HVAC_ESTIMATE","v":{"v":0,"d":"$0"}}]
[null,null,"LAB/EQUIP","MAT'L","SUB",null,{"$f":"'REHAB ESTIMATOR'!N11","v":"DECKING AND PATIOS"},null,{"$f":"'RENTAL ESTIMATOR'!DECKING_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!Y11","v":"DOORS & TRIM"},null,{"$f":"'RENTAL ESTIMATOR'!DOORS_TRIM_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!AJ11","v":"ELECTRICAL"},null,{"$f":"'RENTAL ESTIMATOR'!ELECTRICAL_ESTIMATE","v":{"v":0,"d":"$0"}}]
[null,null,{"$f":"'RENTAL ESTIMATOR'!Labor_Estimate","v":{"v":6250,"d":"$6,250"}},{"$f":"'RENTAL ESTIMATOR'!Material_Estimate","v":{"v":5630,"d":"$5,630"}},{"$f":"'RENTAL ESTIMATOR'!Sub_Estimate","v":{"v":0,"d":"$0"}},null,{"$f":"'REHAB ESTIMATOR'!N12","v":"ROOFING"},null,{"$f":"'RENTAL ESTIMATOR'!ROOFING_ESTIMATE","v":{"v":0,"d":"$0"}},{"$f":"'REHAB ESTIMATOR'!Y12","v":"CARPET & RESILIENT"},null,{"$f":"'RENTAL ESTIMATOR'!CARPET_ESTIMATE","v":{"v":2220,"d":"$2,220"}},{"$f":"'REHAB ESTIMATOR'!AJ12","v":"MISCELLANEOUS"},null,{"$f":"'RENTAL ESTIMATOR'!MISC_ESTIMATE","v":{"v":195,"d":"$195"}}]
[]
[{"$nulls":10},"Totals"]
[null,null,"Description of Work",{"$nulls":5},"QTY","Unit","Lab","Mat'l","Sub","Total Cost",null,"SORTER"]
[]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B16:S16)","v":"GENERAL CONDITIONS"},{"$nulls":5},{"$f":"SUM(I29:I48)","v":0},{"$nulls":6},{"$f":"I28","v":0},{"$nulls":4},"DIYED LABOR","MAT'L","SUB"]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B17:S17)","v":"Dumpster rental-40 yard"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T17","v":0},{"$f":"T('RENTAL ESTIMATOR'!W17:X17)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH17","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK17","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN17","v":{"v":0,"d":"$0"}},{"$f":"SUM(K29:M29)","v":{"v":0,"d":"$0"}},null,{"$f":"I29","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH17","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK17","v":{"v":800,"d":"$800.00"}},{"$f":"'REHAB ESTIMATOR'!AN17","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B18:S18)","v":"Construction Permits < $10k"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T18","v":0},{"$f":"T('RENTAL ESTIMATOR'!W18:X18)","v":"job"},{"$f":"'RENTAL ESTIMATOR'!AH18","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK18","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN18","v":{"v":0,"d":"$0"}},{"$f":"SUM(K30:M30)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH18","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK18","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN18","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B19:S19)","v":"Construction Permits, 10k to $25k"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T19","v":0},{"$f":"T('RENTAL ESTIMATOR'!W19:X19)","v":"job"},{"$f":"'RENTAL ESTIMATOR'!AH19","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK19","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN19","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH19","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK19","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN19","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B20:S20)","v":"Construction Permits, 25k to 50k"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T20","v":0},{"$f":"T('RENTAL ESTIMATOR'!W20:X20)","v":"job"},{"$f":"'RENTAL ESTIMATOR'!AH20","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK20","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN20","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH20","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK20","v":{"v":1000,"d":"$1,000.00"}},{"$f":"'REHAB ESTIMATOR'!AN20","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B21:S21)","v":"Storage Container"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T21","v":0},{"$f":"T('RENTAL ESTIMATOR'!W21:X21)","v":"job"},{"$f":"'RENTAL ESTIMATOR'!AH21","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK21","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN21","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH21","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK21","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN21","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B22:S22)","v":"Chemical Toilet"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T22","v":0},{"$f":"T('RENTAL ESTIMATOR'!W22:X22)","v":"mo"},{"$f":"'RENTAL ESTIMATOR'!AH22","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK22","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN22","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH22","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK22","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN22","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B23:S23)","v":"Misc. Tools & Materials"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T23","v":0},{"$f":"T('RENTAL ESTIMATOR'!W23:X23)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH23","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK23","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN23","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH23","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK23","v":{"v":250,"d":"$250.00"}},{"$f":"'REHAB ESTIMATOR'!AN23","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B24:S24)","v":"Rekey/lock box"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T24","v":0},{"$f":"T('RENTAL ESTIMATOR'!W24:X24)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH24","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK24","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN24","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH24","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK24","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN24","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B25:S25)","v":"Turn on utilities"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T25","v":0},{"$f":"T('RENTAL ESTIMATOR'!W25:X25)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH25","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK25","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN25","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH25","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK25","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN25","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B26:S26)","v":"Truck expense/car payment"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T26","v":0},{"$f":"T('RENTAL ESTIMATOR'!W26:X26)","v":"month"},{"$f":"'RENTAL ESTIMATOR'!AH26","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK26","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN26","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH26","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK26","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN26","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B27:S27)","v":"Fuel/gas expense"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T27","v":0},{"$f":"T('RENTAL ESTIMATOR'!W27:X27)","v":"wk"},{"$f":"'RENTAL ESTIMATOR'!AH27","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK27","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN27","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH27","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK27","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN27","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B28:S28)","v":"Project management"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T28","v":0},{"$f":"T('RENTAL ESTIMATOR'!W28:X28)","v":"wk"},{"$f":"'RENTAL ESTIMATOR'!AH28","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK28","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN28","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH28","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK28","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN28","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B29:S29)","v":"Architectural Fees"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T29","v":0},{"$f":"T('RENTAL ESTIMATOR'!W29:X29)","v":"hrs"},{"$f":"'RENTAL ESTIMATOR'!AH29","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK29","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN29","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH29","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK29","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN29","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B30:S30)","v":"Engineering Fees"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T30","v":0},{"$f":"T('RENTAL ESTIMATOR'!W30:X30)","v":"hrs"},{"$f":"'RENTAL ESTIMATOR'!AH30","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK30","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN30","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH30","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK30","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN30","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B31:S31)","v":"Professional Photography"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T31","v":0},{"$f":"T('RENTAL ESTIMATOR'!W31:X31)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH31","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK31","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN31","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH31","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK31","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN31","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B32:S32)","v":"Material Deliveries"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T32","v":0},{"$f":"T('RENTAL ESTIMATOR'!W32:X32)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH32","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK32","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN32","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH32","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK32","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN32","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B33:S33)","v":"Final cleaning"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T33","v":0},{"$f":"T('RENTAL ESTIMATOR'!W33:X33)","v":"hrs"},{"$f":"'RENTAL ESTIMATOR'!AH33","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK33","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN33","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH33","v":{"v":240,"d":"$240.00"}},{"$f":"'REHAB ESTIMATOR'!AK33","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN33","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B34:S34)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T34","v":0},{"$f":"T('RENTAL ESTIMATOR'!W34:X34)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH34","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK34","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN34","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH34","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK34","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN34","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B35:S35)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T35","v":0},{"$f":"T('RENTAL ESTIMATOR'!W35:X35)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH35","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK35","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN35","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH35","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK35","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN35","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B36:S36)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T36","v":0},{"$f":"T('RENTAL ESTIMATOR'!W36:X36)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH36","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK36","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN36","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH36","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK36","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN36","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P50","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG38)","v":"GENERAL CONDITIONS TOTAL"},{"$nulls":7},{"$f":"SUM(K29:K49)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L29:L49)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M29:M49)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N29:O49)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P28:P46)","v":0},{"$nulls":4},{"$f":"SUM(U29:U49)","v":{"v":240,"d":"$240.00"}},{"$f":"SUM(V29:V49)","v":{"v":2050,"d":"$2,050.00"}},{"$f":"SUM(W29:W49)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P52","v":0}]
[{"$nulls":15},{"$f":"P50","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B41:S41)","v":"DEMOLITION"},{"$nulls":5},{"$f":"SUM(I54:I73)","v":32},{"$nulls":6},32]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B42:S42)","v":"Demolition"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T42","v":0},{"$f":"T('RENTAL ESTIMATOR'!W42:X42)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH42","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK42","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN42","v":{"v":0,"d":"$0"}},{"$f":"SUM(K54:M54)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH42","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK42","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN42","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B43:S43)","v":"Demo bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T43","v":0},{"$f":"T('RENTAL ESTIMATOR'!W43:X43)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH43","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK43","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN43","v":{"v":0,"d":"$0"}},{"$f":"SUM(K55:M55)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH43","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK43","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN43","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B44:S44)","v":"Demolition work per hour"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T44","v":32},{"$f":"T('RENTAL ESTIMATOR'!W44:X44)","v":"hrs"},{"$f":"'RENTAL ESTIMATOR'!AH44","v":{"v":480,"d":"$480"}},{"$f":"'RENTAL ESTIMATOR'!AK44","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN44","v":{"v":0,"d":"$0"}},{"v":480,"d":"$480"},null,32,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH44","v":{"v":1200,"d":"$1,200.00"}},{"$f":"'REHAB ESTIMATOR'!AK44","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN44","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B45:S45)","v":"Room demolition, typical room"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T45","v":0},{"$f":"T('RENTAL ESTIMATOR'!W45:X45)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH45","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK45","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN45","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH45","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK45","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN45","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B46:S46)","v":"Room demolition, bathroom"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T46","v":0},{"$f":"T('RENTAL ESTIMATOR'!W46:X46)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH46","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK46","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN46","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH46","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK46","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN46","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B47:S47)","v":"Room demolition, kitchen"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T47","v":0},{"$f":"T('RENTAL ESTIMATOR'!W47:X47)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH47","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK47","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN47","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH47","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK47","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN47","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B48:S48)","v":"Building demolition, 1-story wood-framed"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T48","v":0},{"$f":"T('RENTAL ESTIMATOR'!W48:X48)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH48","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK48","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN48","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH48","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK48","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN48","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B49:S49)","v":"Building demolition, 2-story wood framed"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T49","v":0},{"$f":"T('RENTAL ESTIMATOR'!W49:X49)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH49","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK49","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN49","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH49","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK49","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN49","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B50:S50)","v":"Building demolition, masonry"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T50","v":0},{"$f":"T('RENTAL ESTIMATOR'!W50:X50)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH50","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK50","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN50","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH50","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK50","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN50","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B51:S51)","v":"Building demolition, steel/concrete"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T51","v":0},{"$f":"T('RENTAL ESTIMATOR'!W51:X51)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH51","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK51","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN51","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH51","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK51","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN51","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B52:S52)","v":"Concrete slab demolition, 4\"-6\""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T52","v":0},{"$f":"T('RENTAL ESTIMATOR'!W52:X52)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH52","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK52","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN52","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH52","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK52","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN52","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B53:S53)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T53","v":0},{"$f":"T('RENTAL ESTIMATOR'!W53:X53)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH53","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK53","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN53","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH53","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK53","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN53","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B54:S54)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T54","v":0},{"$f":"T('RENTAL ESTIMATOR'!W54:X54)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH54","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK54","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN54","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH54","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK54","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN54","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B55:S55)","v":"Abatement"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T55","v":0},{"$f":"T('RENTAL ESTIMATOR'!W55:X55)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH55","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK55","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN55","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH55","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK55","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN55","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B56:S56)","v":"Asbestos bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T56","v":0},{"$f":"T('RENTAL ESTIMATOR'!W56:X56)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH56","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK56","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN56","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH56","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK56","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN56","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B57:S57)","v":"Asbestos testing"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T57","v":0},{"$f":"T('RENTAL ESTIMATOR'!W57:X57)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH57","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK57","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN57","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH57","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK57","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN57","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B58:S58)","v":"Asbestos abatement, minimum charge"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T58","v":0},{"$f":"T('RENTAL ESTIMATOR'!W58:X58)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH58","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK58","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN58","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH58","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK58","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN58","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B59:S59)","v":"Mold, minimum charge"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T59","v":0},{"$f":"T('RENTAL ESTIMATOR'!W59:X59)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH59","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK59","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN59","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH59","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK59","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN59","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B60:S60)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T60","v":0},{"$f":"T('RENTAL ESTIMATOR'!W60:X60)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH60","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK60","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN60","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH60","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK60","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN60","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B61:S61)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T61","v":0},{"$f":"T('RENTAL ESTIMATOR'!W61:X61)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH61","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK61","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN61","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH61","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK61","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN61","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P75","v":64}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG63)","v":"DEMOLITION TOTAL"},{"$nulls":7},{"$f":"SUM(K54:K74)","v":{"v":480,"d":"$480"}},{"$f":"SUM(L54:L74)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M54:M74)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N54:O74)","v":{"v":480,"d":"$480"}},null,{"$f":"SUM(P53:P63)","v":64},{"$nulls":4},{"$f":"SUM(U54:U74)","v":{"v":1200,"d":"$1,200.00"}},{"$f":"SUM(V54:V74)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W54:W74)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P77","v":64}]
[{"$nulls":15},{"$f":"P75","v":64}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B66:S66)","v":"STRUCTURAL CONCRETE"},{"$nulls":5},{"$f":"SUM(I79:I98)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B67:S67)","v":"Excavation"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T67","v":0},{"$f":"T('RENTAL ESTIMATOR'!W67:X67)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH67","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK67","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN67","v":{"v":0,"d":"$0"}},{"$f":"SUM(K79:M79)","v":{"v":0,"d":"$0"}},null,{"$f":"I79","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH67","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK67","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN67","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B68:S68)","v":"Excavation bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T68","v":0},{"$f":"T('RENTAL ESTIMATOR'!W68:X68)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH68","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK68","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN68","v":{"v":0,"d":"$0"}},{"$f":"SUM(K80:M80)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH68","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK68","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN68","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B69:S69)","v":"Footing trenching"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T69","v":0},{"$f":"T('RENTAL ESTIMATOR'!W69:X69)","v":"cy"},{"$f":"'RENTAL ESTIMATOR'!AH69","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK69","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN69","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH69","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK69","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN69","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B70:S70)","v":"Backfill of trenches "},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T70","v":0},{"$f":"T('RENTAL ESTIMATOR'!W70:X70)","v":"cy"},{"$f":"'RENTAL ESTIMATOR'!AH70","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK70","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN70","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH70","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK70","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN70","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B71:S71)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T71","v":0},{"$f":"T('RENTAL ESTIMATOR'!W71:X71)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH71","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK71","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN71","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH71","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK71","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN71","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B72:S72)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T72","v":0},{"$f":"T('RENTAL ESTIMATOR'!W72:X72)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH72","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK72","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN72","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH72","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK72","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN72","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B73:S73)","v":"Foundation"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T73","v":0},{"$f":"T('RENTAL ESTIMATOR'!W73:X73)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH73","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK73","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN73","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,{"$f":"I85","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH73","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK73","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN73","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B74:S74)","v":"Foundation bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T74","v":0},{"$f":"T('RENTAL ESTIMATOR'!W74:X74)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH74","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK74","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN74","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH74","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK74","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN74","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B75:S75)","v":"Concrete slab on grade, 4\" thick"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T75","v":0},{"$f":"T('RENTAL ESTIMATOR'!W75:X75)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH75","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK75","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN75","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH75","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK75","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN75","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B76:S76)","v":"Concrete footing, 12\" wide "},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T76","v":0},{"$f":"T('RENTAL ESTIMATOR'!W76:X76)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH76","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK76","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN76","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH76","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK76","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN76","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B77:S77)","v":"Stem wall, single story"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T77","v":0},{"$f":"T('RENTAL ESTIMATOR'!W77:X77)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH77","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK77","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN77","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH77","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK77","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN77","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B78:S78)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T78","v":0},{"$f":"T('RENTAL ESTIMATOR'!W78:X78)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH78","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK78","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN78","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH78","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK78","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN78","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B79:S79)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T79","v":0},{"$f":"T('RENTAL ESTIMATOR'!W79:X79)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH79","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK79","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN79","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH79","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK79","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN79","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B80:S80)","v":"Structural Repairs"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T80","v":0},{"$f":"T('RENTAL ESTIMATOR'!W80:X80)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH80","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK80","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN80","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,{"$f":"I92","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH80","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK80","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN80","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B81:S81)","v":"Structural Repairs bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T81","v":0},{"$f":"T('RENTAL ESTIMATOR'!W81:X81)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH81","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK81","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN81","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH81","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK81","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN81","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B82:S82)","v":"Stair mud jacking, case by case"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T82","v":0},{"$f":"T('RENTAL ESTIMATOR'!W82:X82)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH82","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK82","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN82","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH82","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK82","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN82","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B83:S83)","v":"Bowing foundation walls, vertical I-Beams"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T83","v":0},{"$f":"T('RENTAL ESTIMATOR'!W83:X83)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH83","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK83","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN83","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH83","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK83","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN83","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B84:S84)","v":"Settled foundation walls, concrete piers/underpinning"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T84","v":0},{"$f":"T('RENTAL ESTIMATOR'!W84:X84)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH84","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK84","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN84","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH84","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK84","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN84","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B85:S85)","v":"Foundation waterproofing & drain tile, single story"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T85","v":0},{"$f":"T('RENTAL ESTIMATOR'!W85:X85)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH85","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK85","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN85","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH85","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK85","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN85","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B86:S86)","v":"Epoxy crack injection"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T86","v":0},{"$f":"T('RENTAL ESTIMATOR'!W86:X86)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH86","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK86","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN86","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH86","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK86","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN86","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P100","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG88)","v":"STRUCTURAL CONCRETE TOTAL"},{"$nulls":7},{"$f":"SUM(K79:K99)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L79:L99)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M79:M99)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N79:O99)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P78:P98)","v":0},{"$nulls":4},{"$f":"SUM(U79:U99)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V79:V99)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W79:W99)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P102","v":0}]
[{"$nulls":15},{"$f":"P100","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B91:S91)","v":"CONCRETE & FLATWORK"},{"$nulls":5},{"$f":"SUM(I104:I123)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B92:S92)","v":"Concrete"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T92","v":0},{"$f":"T('RENTAL ESTIMATOR'!W92:X92)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH92","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK92","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN92","v":{"v":0,"d":"$0"}},{"$f":"SUM(K104:M104)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH92","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK92","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN92","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B93:S93)","v":"Concrete bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T93","v":0},{"$f":"T('RENTAL ESTIMATOR'!W93:X93)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH93","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK93","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN93","v":{"v":0,"d":"$0"}},{"$f":"SUM(K105:M105)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH93","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK93","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN93","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B94:S94)","v":"Concrete flatwork demo"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T94","v":0},{"$f":"T('RENTAL ESTIMATOR'!W94:X94)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH94","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK94","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN94","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH94","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK94","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN94","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B95:S95)","v":"Concrete driveway/patio, 6\" thick"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T95","v":0},{"$f":"T('RENTAL ESTIMATOR'!W95:X95)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH95","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK95","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN95","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH95","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK95","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN95","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B96:S96)","v":"Concrete sidewalk, 4\" thick"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T96","v":0},{"$f":"T('RENTAL ESTIMATOR'!W96:X96)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH96","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK96","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN96","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH96","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK96","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN96","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B97:S97)","v":"Add for 4\" base rock below concrete pavement"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T97","v":0},{"$f":"T('RENTAL ESTIMATOR'!W97:X97)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH97","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK97","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN97","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH97","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK97","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN97","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B98:S98)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T98","v":0},{"$f":"T('RENTAL ESTIMATOR'!W98:X98)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH98","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK98","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN98","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH98","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK98","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN98","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B99:S99)","v":"Asphalt"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T99","v":0},{"$f":"T('RENTAL ESTIMATOR'!W99:X99)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH99","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK99","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN99","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH99","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK99","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN99","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B100:S100)","v":"Asphalt bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T100","v":0},{"$f":"T('RENTAL ESTIMATOR'!W100:X100)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH100","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK100","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN100","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH100","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK100","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN100","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B101:S101)","v":"Asphalt pavement, 5\" thick"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T101","v":0},{"$f":"T('RENTAL ESTIMATOR'!W101:X101)","v":"sy"},{"$f":"'RENTAL ESTIMATOR'!AH101","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK101","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN101","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH101","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK101","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN101","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B102:S102)","v":"Asphalt pavement, 7\" thick"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T102","v":0},{"$f":"T('RENTAL ESTIMATOR'!W102:X102)","v":"sy"},{"$f":"'RENTAL ESTIMATOR'!AH102","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK102","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN102","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH102","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK102","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN102","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B103:S103)","v":"Asphalt pavement, wearing course, 1\" thick only"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T103","v":0},{"$f":"T('RENTAL ESTIMATOR'!W103:X103)","v":"sy"},{"$f":"'RENTAL ESTIMATOR'!AH103","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK103","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN103","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH103","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK103","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN103","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B104:S104)","v":"Asphalt seal coat"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T104","v":0},{"$f":"T('RENTAL ESTIMATOR'!W104:X104)","v":"sy"},{"$f":"'RENTAL ESTIMATOR'!AH104","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK104","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN104","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH104","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK104","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN104","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B105:S105)","v":"Add for 4\" base rock below asphalt pavement"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T105","v":0},{"$f":"T('RENTAL ESTIMATOR'!W105:X105)","v":"sy"},{"$f":"'RENTAL ESTIMATOR'!AH105","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK105","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN105","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH105","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK105","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN105","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B106:S106)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T106","v":0},{"$f":"T('RENTAL ESTIMATOR'!W106:X106)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH106","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK106","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN106","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH106","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK106","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN106","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B107:S107)","v":"Pavers"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T107","v":0},{"$f":"T('RENTAL ESTIMATOR'!W107:X107)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH107","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK107","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN107","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH107","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK107","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN107","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B108:S108)","v":"Pavers bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T108","v":0},{"$f":"T('RENTAL ESTIMATOR'!W108:X108)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH108","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK108","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN108","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH108","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK108","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN108","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B109:S109)","v":"Brick pavers, sand base"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T109","v":0},{"$f":"T('RENTAL ESTIMATOR'!W109:X109)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH109","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK109","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN109","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH109","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK109","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN109","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B110:S110)","v":"Brick pavers, mortar base"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T110","v":0},{"$f":"T('RENTAL ESTIMATOR'!W110:X110)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH110","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK110","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN110","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH110","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK110","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN110","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B111:S111)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T111","v":0},{"$f":"T('RENTAL ESTIMATOR'!W111:X111)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH111","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK111","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN111","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH111","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK111","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN111","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P125","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG113)","v":"CONCRETE & FLATWORK TOTAL"},{"$nulls":7},{"$f":"SUM(K104:K124)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L104:L124)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M104:M124)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N104:O124)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P103:P113)","v":0},{"$nulls":4},{"$f":"SUM(U104:U124)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V104:V124)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W104:W124)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P127","v":0}]
[{"$nulls":15},{"$f":"P125","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B116:S116)","v":"MASONRY"},{"$nulls":5},{"$f":"SUM(I129:I148)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B117:S117)","v":"Masonry bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T117","v":0},{"$f":"T('RENTAL ESTIMATOR'!W117:X117)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH117","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK117","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN117","v":{"v":0,"d":"$0"}},{"$f":"SUM(K129:M129)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH117","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK117","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN117","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B118:S118)","v":"CMU, 4x8"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T118","v":0},{"$f":"T('RENTAL ESTIMATOR'!W118:X118)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH118","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK118","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN118","v":{"v":0,"d":"$0"}},{"$f":"SUM(K130:M130)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH118","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK118","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN118","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B119:S119)","v":"CMU, 8x8"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T119","v":0},{"$f":"T('RENTAL ESTIMATOR'!W119:X119)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH119","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK119","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN119","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH119","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK119","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN119","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B120:S120)","v":"Brick veneer"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T120","v":0},{"$f":"T('RENTAL ESTIMATOR'!W120:X120)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH120","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK120","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN120","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH120","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK120","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN120","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B121:S121)","v":"Natural stone"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T121","v":0},{"$f":"T('RENTAL ESTIMATOR'!W121:X121)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH121","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK121","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN121","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH121","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK121","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN121","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B122:S122)","v":"Masonry waterproofing"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T122","v":0},{"$f":"T('RENTAL ESTIMATOR'!W122:X122)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH122","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK122","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN122","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH122","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK122","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN122","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B123:S123)","v":"Tuck-point masonry"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T123","v":0},{"$f":"T('RENTAL ESTIMATOR'!W123:X123)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH123","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK123","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN123","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH123","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK123","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN123","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B124:S124)","v":"Power wash masonry"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T124","v":0},{"$f":"T('RENTAL ESTIMATOR'!W124:X124)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH124","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK124","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN124","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH124","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK124","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN124","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B125:S125)","v":"Chimney, brick "},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T125","v":0},{"$f":"T('RENTAL ESTIMATOR'!W125:X125)","v":"vlf"},{"$f":"'RENTAL ESTIMATOR'!AH125","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK125","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN125","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH125","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK125","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN125","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B126:S126)","v":"Chimney, stone"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T126","v":0},{"$f":"T('RENTAL ESTIMATOR'!W126:X126)","v":"vlf"},{"$f":"'RENTAL ESTIMATOR'!AH126","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK126","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN126","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH126","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK126","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN126","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B127:S127)","v":"Add to above for chimney cap"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T127","v":0},{"$f":"T('RENTAL ESTIMATOR'!W127:X127)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH127","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK127","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN127","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH127","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK127","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN127","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B128:S128)","v":"Fireplace complete, brick, 3ft-4ft wide w/ chimney"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T128","v":0},{"$f":"T('RENTAL ESTIMATOR'!W128:X128)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH128","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK128","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN128","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH128","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK128","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN128","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B129:S129)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T129","v":0},{"$f":"T('RENTAL ESTIMATOR'!W129:X129)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH129","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK129","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN129","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,{"$f":"I141","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH129","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK129","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN129","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B130:S130)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T130","v":0},{"$f":"T('RENTAL ESTIMATOR'!W130:X130)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH130","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK130","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN130","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH130","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK130","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN130","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B131:S131)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T131","v":0},{"$f":"T('RENTAL ESTIMATOR'!W131:X131)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH131","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK131","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN131","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH131","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK131","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN131","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B132:S132)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T132","v":0},{"$f":"T('RENTAL ESTIMATOR'!W132:X132)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH132","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK132","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN132","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH132","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK132","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN132","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B133:S133)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T133","v":0},{"$f":"T('RENTAL ESTIMATOR'!W133:X133)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH133","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK133","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN133","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH133","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK133","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN133","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B134:S134)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T134","v":0},{"$f":"T('RENTAL ESTIMATOR'!W134:X134)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH134","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK134","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN134","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH134","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK134","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN134","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B135:S135)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T135","v":0},{"$f":"T('RENTAL ESTIMATOR'!W135:X135)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH135","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK135","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN135","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH135","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK135","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN135","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B136:S136)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T136","v":0},{"$f":"T('RENTAL ESTIMATOR'!W136:X136)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH136","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK136","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN136","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH136","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK136","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN136","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P150","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG138)","v":"MASONRY TOTAL"},{"$nulls":7},{"$f":"SUM(K129:K149)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L129:L149)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M129:M149)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N129:O149)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P128:P143)","v":0},{"$nulls":4},{"$f":"SUM(U129:U149)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V129:V149)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W129:W149)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P152","v":0}]
[{"$nulls":15},{"$f":"P150","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B141:S141)","v":"SIDING"},{"$nulls":5},{"$f":"SUM(I154:I173)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B142:S142)","v":"Siding bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T142","v":0},{"$f":"T('RENTAL ESTIMATOR'!W142:X142)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH142","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK142","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN142","v":{"v":0,"d":"$0"}},{"$f":"SUM(K154:M154)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH142","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK142","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN142","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B143:S143)","v":"Demo existing siding"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T143","v":0},{"$f":"T('RENTAL ESTIMATOR'!W143:X143)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH143","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK143","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN143","v":{"v":0,"d":"$0"}},{"$f":"SUM(K155:M155)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH143","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK143","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN143","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B144:S144)","v":"Plywood panel, douglas fir"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T144","v":0},{"$f":"T('RENTAL ESTIMATOR'!W144:X144)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH144","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK144","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN144","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH144","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK144","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN144","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B145:S145)","v":"Plywood panel, cedar"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T145","v":0},{"$f":"T('RENTAL ESTIMATOR'!W145:X145)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH145","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK145","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN145","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH145","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK145","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN145","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B146:S146)","v":"Tongue and groove, douglas fir"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T146","v":0},{"$f":"T('RENTAL ESTIMATOR'!W146:X146)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH146","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK146","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN146","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH146","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK146","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN146","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B147:S147)","v":"Tongue and groove, cedar"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T147","v":0},{"$f":"T('RENTAL ESTIMATOR'!W147:X147)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH147","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK147","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN147","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH147","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK147","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN147","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B148:S148)","v":"Board and batten, douglas fir"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T148","v":0},{"$f":"T('RENTAL ESTIMATOR'!W148:X148)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH148","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK148","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN148","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH148","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK148","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN148","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B149:S149)","v":"Board and batten, cedar"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T149","v":0},{"$f":"T('RENTAL ESTIMATOR'!W149:X149)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH149","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK149","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN149","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH149","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK149","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN149","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B150:S150)","v":"Wood shingle/shake"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T150","v":0},{"$f":"T('RENTAL ESTIMATOR'!W150:X150)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH150","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK150","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN150","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH150","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK150","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN150","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B151:S151)","v":"Fiber cement siding, 4x8 panels"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T151","v":0},{"$f":"T('RENTAL ESTIMATOR'!W151:X151)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH151","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK151","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN151","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH151","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK151","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN151","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B152:S152)","v":"Fiber cement siding, lap"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T152","v":0},{"$f":"T('RENTAL ESTIMATOR'!W152:X152)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH152","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK152","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN152","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH152","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK152","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN152","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B153:S153)","v":"Vinyl siding, non-insulated"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T153","v":0},{"$f":"T('RENTAL ESTIMATOR'!W153:X153)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH153","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK153","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN153","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH153","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK153","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN153","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B154:S154)","v":"Vinyl siding, insulated"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T154","v":0},{"$f":"T('RENTAL ESTIMATOR'!W154:X154)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH154","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK154","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN154","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH154","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK154","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN154","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B155:S155)","v":"Trim, 1\"x3\", pine"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T155","v":0},{"$f":"T('RENTAL ESTIMATOR'!W155:X155)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH155","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK155","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN155","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH155","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK155","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN155","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B156:S156)","v":"Trim, 1\"x4\", pine"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T156","v":0},{"$f":"T('RENTAL ESTIMATOR'!W156:X156)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH156","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK156","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN156","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH156","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK156","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN156","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B157:S157)","v":"Trim, 1\"x6\", pine"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T157","v":0},{"$f":"T('RENTAL ESTIMATOR'!W157:X157)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH157","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK157","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN157","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH157","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK157","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN157","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B158:S158)","v":"Siding patch, window/door, siding, insulation"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T158","v":0},{"$f":"T('RENTAL ESTIMATOR'!W158:X158)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH158","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK158","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN158","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH158","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK158","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN158","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B159:S159)","v":"Stucco"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T159","v":0},{"$f":"T('RENTAL ESTIMATOR'!W159:X159)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH159","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK159","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN159","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH159","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK159","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN159","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B160:S160)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T160","v":0},{"$f":"T('RENTAL ESTIMATOR'!W160:X160)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH160","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK160","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN160","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH160","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK160","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN160","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B161:S161)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T161","v":0},{"$f":"T('RENTAL ESTIMATOR'!W161:X161)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH161","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK161","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN161","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH161","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK161","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN161","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P175","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG163)","v":"SIDING TOTAL"},{"$nulls":7},{"$f":"SUM(K154:K174)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L154:L174)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M154:M174)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N154:O174)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P153:P164)","v":0},{"$nulls":4},{"$f":"SUM(U154:U174)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V154:V174)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W154:W174)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P177","v":0}]
[{"$nulls":15},{"$f":"P175","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B166:S166)","v":"DECKING AND PATIOS"},{"$nulls":5},{"$f":"SUM(I179:I198)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B167:S167)","v":"Decking"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T167","v":0},{"$f":"T('RENTAL ESTIMATOR'!W167:X167)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH167","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK167","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN167","v":{"v":0,"d":"$0"}},{"$f":"SUM(K179:M179)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH167","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK167","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN167","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B168:S168)","v":"Deck bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T168","v":0},{"$f":"T('RENTAL ESTIMATOR'!W168:X168)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH168","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK168","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN168","v":{"v":0,"d":"$0"}},{"$f":"SUM(K180:M180)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH168","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK168","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN168","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B169:S169)","v":"New deck, columns, joists, railing-treated lumber"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T169","v":0},{"$f":"T('RENTAL ESTIMATOR'!W169:X169)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH169","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK169","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN169","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH169","v":{"v":2000,"d":"$2,000.00"}},{"$f":"'REHAB ESTIMATOR'!AK169","v":{"v":1000,"d":"$1,000.00"}},{"$f":"'REHAB ESTIMATOR'!AN169","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B170:S170)","v":"New deck, columns, joists, railing-cedar"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T170","v":0},{"$f":"T('RENTAL ESTIMATOR'!W170:X170)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH170","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK170","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN170","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH170","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK170","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN170","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B171:S171)","v":"Existing deck, replace decking"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T171","v":0},{"$f":"T('RENTAL ESTIMATOR'!W171:X171)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH171","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK171","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN171","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH171","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK171","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN171","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B172:S172)","v":"Install railing w/ wood balusters only"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T172","v":0},{"$f":"T('RENTAL ESTIMATOR'!W172:X172)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH172","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK172","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN172","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH172","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK172","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN172","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B173:S173)","v":"Install railing w/ metal balusters only"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T173","v":0},{"$f":"T('RENTAL ESTIMATOR'!W173:X173)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH173","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK173","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN173","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH173","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK173","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN173","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B174:S174)","v":"Stairs, 5 to 7 risers"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T174","v":0},{"$f":"T('RENTAL ESTIMATOR'!W174:X174)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH174","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK174","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN174","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH174","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK174","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN174","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B175:S175)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T175","v":0},{"$f":"T('RENTAL ESTIMATOR'!W175:X175)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH175","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK175","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN175","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH175","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK175","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN175","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B176:S176)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T176","v":0},{"$f":"T('RENTAL ESTIMATOR'!W176:X176)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH176","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK176","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN176","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH176","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK176","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN176","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B177:S177)","v":"Covered Patio"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T177","v":0},{"$f":"T('RENTAL ESTIMATOR'!W177:X177)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH177","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK177","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN177","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH177","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK177","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN177","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B178:S178)","v":"Covered Patio bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T178","v":0},{"$f":"T('RENTAL ESTIMATOR'!W178:X178)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH178","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK178","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN178","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH178","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK178","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN178","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B179:S179)","v":"Covered patio, floor, roof frame, decking, treated"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T179","v":0},{"$f":"T('RENTAL ESTIMATOR'!W179:X179)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH179","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK179","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN179","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH179","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK179","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN179","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B180:S180)","v":"Install railing w/ wood balusters only"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T180","v":0},{"$f":"T('RENTAL ESTIMATOR'!W180:X180)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH180","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK180","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN180","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH180","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK180","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN180","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B181:S181)","v":"Install railing w/ metal balusters only"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T181","v":0},{"$f":"T('RENTAL ESTIMATOR'!W181:X181)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH181","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK181","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN181","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH181","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK181","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN181","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B182:S182)","v":"Stairs, 5 to 7 risers"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T182","v":0},{"$f":"T('RENTAL ESTIMATOR'!W182:X182)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH182","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK182","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN182","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH182","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK182","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN182","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B183:S183)","v":"Wood board ceiling, tongue and groove"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T183","v":0},{"$f":"T('RENTAL ESTIMATOR'!W183:X183)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH183","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK183","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN183","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH183","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK183","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN183","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B184:S184)","v":"Insect screening"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T184","v":0},{"$f":"T('RENTAL ESTIMATOR'!W184:X184)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH184","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK184","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN184","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH184","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK184","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN184","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B185:S185)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T185","v":0},{"$f":"T('RENTAL ESTIMATOR'!W185:X185)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH185","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK185","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN185","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH185","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK185","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN185","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B186:S186)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T186","v":0},{"$f":"T('RENTAL ESTIMATOR'!W186:X186)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH186","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK186","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN186","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH186","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK186","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN186","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P200","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG188)","v":"DECKING AND PATIOS TOTAL"},{"$nulls":7},{"$f":"SUM(K179:K199)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L179:L199)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M179:M199)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N179:O199)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P178:P188)","v":0},{"$nulls":4},{"$f":"SUM(U179:U199)","v":{"v":2000,"d":"$2,000.00"}},{"$f":"SUM(V179:V199)","v":{"v":1000,"d":"$1,000.00"}},{"$f":"SUM(W179:W199)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P202","v":0}]
[{"$nulls":15},{"$f":"P200","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B191:S191)","v":"ROOFING"},{"$nulls":5},{"$f":"SUM(I204:I223)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B192:S192)","v":"Roofing bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T192","v":0},{"$f":"T('RENTAL ESTIMATOR'!W192:X192)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH192","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK192","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN192","v":{"v":0,"d":"$0"}},{"$f":"SUM(K204:M204)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH192","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK192","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN192","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B193:S193)","v":"Asphalt shingle roof"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T193","v":0},{"$f":"T('RENTAL ESTIMATOR'!W193:X193)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH193","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK193","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN193","v":{"v":0,"d":"$0"}},{"$f":"SUM(K205:M205)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH193","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK193","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN193","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B194:S194)","v":"Roof repair/patch, asphalt"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T194","v":0},{"$f":"T('RENTAL ESTIMATOR'!W194:X194)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH194","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK194","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN194","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH194","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK194","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN194","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B195:S195)","v":"Roof replacement-demo & replace, 3-tab"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T195","v":0},{"$f":"T('RENTAL ESTIMATOR'!W195:X195)","v":"sq"},{"$f":"'RENTAL ESTIMATOR'!AH195","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK195","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN195","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH195","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK195","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN195","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B196:S196)","v":"Roof replacement-demo & replace, architectural"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T196","v":0},{"$f":"T('RENTAL ESTIMATOR'!W196:X196)","v":"sq"},{"$f":"'RENTAL ESTIMATOR'!AH196","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK196","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN196","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH196","v":{"v":2500,"d":"$2,500.00"}},{"$f":"'REHAB ESTIMATOR'!AK196","v":{"v":2000,"d":"$2,000.00"}},{"$f":"'REHAB ESTIMATOR'!AN196","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B197:S197)","v":"Premium for 3 layer tear off"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T197","v":0},{"$f":"T('RENTAL ESTIMATOR'!W197:X197)","v":"sq"},{"$f":"'RENTAL ESTIMATOR'!AH197","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK197","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN197","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH197","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK197","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN197","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B198:S198)","v":"Premium for steep pitch roof"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T198","v":0},{"$f":"T('RENTAL ESTIMATOR'!W198:X198)","v":"sq"},{"$f":"'RENTAL ESTIMATOR'!AH198","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK198","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN198","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH198","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK198","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN198","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B199:S199)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T199","v":0},{"$f":"T('RENTAL ESTIMATOR'!W199:X199)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH199","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK199","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN199","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH199","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK199","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN199","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B200:S200)","v":"Wood Shingle Roof"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T200","v":0},{"$f":"T('RENTAL ESTIMATOR'!W200:X200)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH200","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK200","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN200","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH200","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK200","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN200","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B201:S201)","v":"Roof repair/patch, wood"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T201","v":0},{"$f":"T('RENTAL ESTIMATOR'!W201:X201)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH201","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK201","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN201","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH201","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK201","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN201","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B202:S202)","v":"Roof replacement-demo & replace, 3-tab"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T202","v":0},{"$f":"T('RENTAL ESTIMATOR'!W202:X202)","v":"sq"},{"$f":"'RENTAL ESTIMATOR'!AH202","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK202","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN202","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH202","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK202","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN202","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B203:S203)","v":"Wood shingle, low end"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T203","v":0},{"$f":"T('RENTAL ESTIMATOR'!W203:X203)","v":"sq"},{"$f":"'RENTAL ESTIMATOR'!AH203","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK203","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN203","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH203","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK203","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN203","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B204:S204)","v":"Wood shingle, high end"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T204","v":0},{"$f":"T('RENTAL ESTIMATOR'!W204:X204)","v":"sq"},{"$f":"'RENTAL ESTIMATOR'!AH204","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK204","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN204","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH204","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK204","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN204","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B205:S205)","v":"Roof sheathing, plywood 1/2\", remove & install"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T205","v":0},{"$f":"T('RENTAL ESTIMATOR'!W205:X205)","v":"sheet"},{"$f":"'RENTAL ESTIMATOR'!AH205","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK205","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN205","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH205","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK205","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN205","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B206:S206)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T206","v":0},{"$f":"T('RENTAL ESTIMATOR'!W206:X206)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH206","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK206","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN206","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH206","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK206","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN206","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B207:S207)","v":"Slate/Clay Tile"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T207","v":0},{"$f":"T('RENTAL ESTIMATOR'!W207:X207)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH207","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK207","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN207","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH207","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK207","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN207","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B208:S208)","v":"Roof replacement-demo & replace, slate"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T208","v":0},{"$f":"T('RENTAL ESTIMATOR'!W208:X208)","v":"sq"},{"$f":"'RENTAL ESTIMATOR'!AH208","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK208","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN208","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH208","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK208","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN208","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B209:S209)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T209","v":0},{"$f":"T('RENTAL ESTIMATOR'!W209:X209)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH209","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK209","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN209","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH209","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK209","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN209","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B210:S210)","v":"Gutters & downspouts, aluminum"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T210","v":0},{"$f":"T('RENTAL ESTIMATOR'!W210:X210)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH210","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK210","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN210","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH210","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK210","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN210","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B211:S211)","v":"Clean gutters & downspouts"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T211","v":0},{"$f":"T('RENTAL ESTIMATOR'!W211:X211)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH211","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK211","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN211","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH211","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK211","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN211","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P225","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG213)","v":"ROOFING TOTAL"},{"$nulls":7},{"$f":"SUM(K204:K224)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L204:L224)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M204:M224)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N204:O224)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P203:P216)","v":0},{"$nulls":4},{"$f":"SUM(U204:U224)","v":{"v":2500,"d":"$2,500.00"}},{"$f":"SUM(V204:V224)","v":{"v":2000,"d":"$2,000.00"}},{"$f":"SUM(W204:W224)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P227","v":0}]
[{"$nulls":15},{"$f":"P225","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B216:S216)","v":"EXT. DOORS & WINDOWS"},{"$nulls":5},{"$f":"SUM(I229:I248)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B217:S217)","v":"Exterior Doors"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T217","v":0},{"$f":"T('RENTAL ESTIMATOR'!W217:X217)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH217","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK217","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN217","v":{"v":0,"d":"$0"}},{"$f":"SUM(K229:M229)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH217","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK217","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN217","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B218:S218)","v":"Exterior doors bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T218","v":0},{"$f":"T('RENTAL ESTIMATOR'!W218:X218)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH218","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK218","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN218","v":{"v":0,"d":"$0"}},{"$f":"SUM(K230:M230)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH218","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK218","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN218","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B219:S219)","v":"Steel entry door,  single"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T219","v":0},{"$f":"T('RENTAL ESTIMATOR'!W219:X219)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH219","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK219","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN219","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH219","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK219","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN219","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B220:S220)","v":"French patio door, pair"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T220","v":0},{"$f":"T('RENTAL ESTIMATOR'!W220:X220)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH220","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK220","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN220","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH220","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK220","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN220","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B221:S221)","v":"Exterior door hardware w/ dead bolt "},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T221","v":0},{"$f":"T('RENTAL ESTIMATOR'!W221:X221)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH221","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK221","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN221","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH221","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK221","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN221","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B222:S222)","v":"Glass storm door, single"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T222","v":0},{"$f":"T('RENTAL ESTIMATOR'!W222:X222)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH222","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK222","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN222","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH222","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK222","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN222","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B223:S223)","v":"Sliding glass door, vinyl, double"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T223","v":0},{"$f":"T('RENTAL ESTIMATOR'!W223:X223)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH223","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK223","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN223","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH223","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK223","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN223","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B224:S224)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T224","v":0},{"$f":"T('RENTAL ESTIMATOR'!W224:X224)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH224","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK224","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN224","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH224","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK224","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN224","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B225:S225)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T225","v":0},{"$f":"T('RENTAL ESTIMATOR'!W225:X225)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH225","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK225","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN225","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH225","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK225","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN225","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B226:S226)","v":"Windows"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T226","v":0},{"$f":"T('RENTAL ESTIMATOR'!W226:X226)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH226","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK226","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN226","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH226","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK226","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN226","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B227:S227)","v":"New windows, vinyl, average size"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T227","v":0},{"$f":"T('RENTAL ESTIMATOR'!W227:X227)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH227","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK227","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN227","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH227","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK227","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN227","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B228:S228)","v":"Replacement windows, vinyl, average size"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T228","v":0},{"$f":"T('RENTAL ESTIMATOR'!W228:X228)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH228","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK228","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN228","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH228","v":{"v":825,"d":"$825.00"}},{"$f":"'REHAB ESTIMATOR'!AK228","v":{"v":1925,"d":"$1,925.00"}},{"$f":"'REHAB ESTIMATOR'!AN228","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B229:S229)","v":"Wood windows, average size"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T229","v":0},{"$f":"T('RENTAL ESTIMATOR'!W229:X229)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH229","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK229","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN229","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH229","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK229","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN229","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B230:S230)","v":"Replace broken window pane"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T230","v":0},{"$f":"T('RENTAL ESTIMATOR'!W230:X230)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH230","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK230","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN230","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH230","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK230","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN230","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B231:S231)","v":"Replace broken screens"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T231","v":0},{"$f":"T('RENTAL ESTIMATOR'!W231:X231)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH231","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK231","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN231","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH231","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK231","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN231","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B232:S232)","v":"Repair broken screens"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T232","v":0},{"$f":"T('RENTAL ESTIMATOR'!W232:X232)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH232","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK232","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN232","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH232","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK232","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN232","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B233:S233)","v":"Skylight, 3x3, fixed"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T233","v":0},{"$f":"T('RENTAL ESTIMATOR'!W233:X233)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH233","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK233","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN233","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH233","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK233","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN233","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B234:S234)","v":"Skylight, operable"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T234","v":0},{"$f":"T('RENTAL ESTIMATOR'!W234:X234)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH234","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK234","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN234","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH234","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK234","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN234","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B235:S235)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T235","v":0},{"$f":"T('RENTAL ESTIMATOR'!W235:X235)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH235","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK235","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN235","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH235","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK235","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN235","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B236:S236)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T236","v":0},{"$f":"T('RENTAL ESTIMATOR'!W236:X236)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH236","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK236","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN236","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH236","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK236","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN236","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P250","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG238)","v":"EXT. DOORS & WINDOWS TOTAL"},{"$nulls":7},{"$f":"SUM(K229:K249)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L229:L249)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M229:M249)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N229:O249)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P228:P240)","v":0},{"$nulls":4},{"$f":"SUM(U229:U249)","v":{"v":825,"d":"$825.00"}},{"$f":"SUM(V229:V249)","v":{"v":1925,"d":"$1,925.00"}},{"$f":"SUM(W229:W249)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P252","v":0}]
[{"$nulls":15},{"$f":"P250","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B241:S241)","v":"GARAGE DOORS"},{"$nulls":5},{"$f":"SUM(I254:I273)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B242:S242)","v":"Garage Doors Bid/Allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T242","v":0},{"$f":"T('RENTAL ESTIMATOR'!W242:X242)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH242","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK242","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN242","v":{"v":0,"d":"$0"}},{"$f":"SUM(K254:M254)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH242","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK242","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN242","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B243:S243)","v":"Garage Doors Only- 9'x7'  door, manual"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T243","v":0},{"$f":"T('RENTAL ESTIMATOR'!W243:X243)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH243","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK243","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN243","v":{"v":0,"d":"$0"}},{"$f":"SUM(K255:M255)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH243","v":{"v":300,"d":"$300.00"}},{"$f":"'REHAB ESTIMATOR'!AK243","v":{"v":900,"d":"$900.00"}},{"$f":"'REHAB ESTIMATOR'!AN243","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B244:S244)","v":"Garage Doors Only- 16' door, manual"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T244","v":0},{"$f":"T('RENTAL ESTIMATOR'!W244:X244)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH244","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK244","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN244","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH244","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK244","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN244","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B245:S245)","v":"Garage Door Operator only"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T245","v":0},{"$f":"T('RENTAL ESTIMATOR'!W245:X245)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH245","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK245","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN245","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH245","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK245","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN245","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B246:S246)","v":"Replace springs for garage door"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T246","v":0},{"$f":"T('RENTAL ESTIMATOR'!W246:X246)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH246","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK246","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN246","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH246","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK246","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN246","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B247:S247)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T247","v":0},{"$f":"T('RENTAL ESTIMATOR'!W247:X247)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH247","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK247","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN247","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH247","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK247","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN247","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B248:S248)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T248","v":0},{"$f":"T('RENTAL ESTIMATOR'!W248:X248)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH248","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK248","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN248","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH248","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK248","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN248","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B249:S249)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T249","v":0},{"$f":"T('RENTAL ESTIMATOR'!W249:X249)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH249","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK249","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN249","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH249","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK249","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN249","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B250:S250)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T250","v":0},{"$f":"T('RENTAL ESTIMATOR'!W250:X250)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH250","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK250","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN250","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH250","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK250","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN250","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B251:S251)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T251","v":0},{"$f":"T('RENTAL ESTIMATOR'!W251:X251)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH251","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK251","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN251","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH251","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK251","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN251","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B252:S252)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T252","v":0},{"$f":"T('RENTAL ESTIMATOR'!W252:X252)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH252","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK252","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN252","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH252","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK252","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN252","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B253:S253)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T253","v":0},{"$f":"T('RENTAL ESTIMATOR'!W253:X253)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH253","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK253","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN253","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH253","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK253","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN253","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B254:S254)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T254","v":0},{"$f":"T('RENTAL ESTIMATOR'!W254:X254)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH254","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK254","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN254","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH254","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK254","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN254","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B255:S255)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T255","v":0},{"$f":"T('RENTAL ESTIMATOR'!W255:X255)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH255","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK255","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN255","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH255","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK255","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN255","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B256:S256)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T256","v":0},{"$f":"T('RENTAL ESTIMATOR'!W256:X256)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH256","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK256","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN256","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH256","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK256","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN256","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B257:S257)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T257","v":0},{"$f":"T('RENTAL ESTIMATOR'!W257:X257)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH257","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK257","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN257","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH257","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK257","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN257","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B258:S258)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T258","v":0},{"$f":"T('RENTAL ESTIMATOR'!W258:X258)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH258","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK258","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN258","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH258","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK258","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN258","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B259:S259)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T259","v":0},{"$f":"T('RENTAL ESTIMATOR'!W259:X259)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH259","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK259","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN259","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH259","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK259","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN259","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B260:S260)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T260","v":0},{"$f":"T('RENTAL ESTIMATOR'!W260:X260)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH260","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK260","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN260","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH260","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK260","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN260","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B261:S261)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T261","v":0},{"$f":"T('RENTAL ESTIMATOR'!W261:X261)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH261","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK261","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN261","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH261","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK261","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN261","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P275","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG263)","v":"GARAGE DOORS TOTAL"},{"$nulls":7},{"$f":"SUM(K254:K274)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L254:L274)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M254:M274)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N254:O274)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P253:P260)","v":0},{"$nulls":4},{"$f":"SUM(U254:U274)","v":{"v":300,"d":"$300.00"}},{"$f":"SUM(V254:V274)","v":{"v":900,"d":"$900.00"}},{"$f":"SUM(W254:W274)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P277","v":0}]
[{"$nulls":15},{"$f":"P275","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B266:S266)","v":"LANDSCAPING"},{"$nulls":5},{"$f":"SUM(I279:I298)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B267:S267)","v":"Landscaping bid/allowance, trees, bushes, flowers"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T267","v":0},{"$f":"T('RENTAL ESTIMATOR'!W267:X267)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH267","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK267","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN267","v":{"v":0,"d":"$0"}},{"$f":"SUM(K279:M279)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH267","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK267","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN267","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B268:S268)","v":"Sod"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T268","v":0},{"$f":"T('RENTAL ESTIMATOR'!W268:X268)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH268","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK268","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN268","v":{"v":0,"d":"$0"}},{"$f":"SUM(K280:M280)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH268","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK268","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN268","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B269:S269)","v":"Seeding"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T269","v":0},{"$f":"T('RENTAL ESTIMATOR'!W269:X269)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH269","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK269","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN269","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,{"$f":"I281","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH269","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK269","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN269","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B270:S270)","v":"Shrubs/plantings, 1 gallon"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T270","v":0},{"$f":"T('RENTAL ESTIMATOR'!W270:X270)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH270","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK270","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN270","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH270","v":{"v":80,"d":"$80.00"}},{"$f":"'REHAB ESTIMATOR'!AK270","v":{"v":80,"d":"$80.00"}},{"$f":"'REHAB ESTIMATOR'!AN270","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B271:S271)","v":"Shrubs/plantings, 2 gallon"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T271","v":0},{"$f":"T('RENTAL ESTIMATOR'!W271:X271)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH271","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK271","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN271","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH271","v":{"v":30,"d":"$30.00"}},{"$f":"'REHAB ESTIMATOR'!AK271","v":{"v":40,"d":"$40.00"}},{"$f":"'REHAB ESTIMATOR'!AN271","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B272:S272)","v":"Shrubs/plantings, 5 gallon"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T272","v":0},{"$f":"T('RENTAL ESTIMATOR'!W272:X272)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH272","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK272","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN272","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH272","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AK272","v":{"v":140,"d":"$140.00"}},{"$f":"'REHAB ESTIMATOR'!AN272","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B273:S273)","v":"Small trees, 1-2\" caliper, 10 gallon"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T273","v":0},{"$f":"T('RENTAL ESTIMATOR'!W273:X273)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH273","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK273","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN273","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH273","v":{"v":45,"d":"$45.00"}},{"$f":"'REHAB ESTIMATOR'!AK273","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AN273","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B274:S274)","v":"Small trees, 1-2\" 15 gallon"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T274","v":0},{"$f":"T('RENTAL ESTIMATOR'!W274:X274)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH274","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK274","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN274","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH274","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK274","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN274","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B275:S275)","v":"36\" box tree"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T275","v":0},{"$f":"T('RENTAL ESTIMATOR'!W275:X275)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH275","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK275","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN275","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH275","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK275","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN275","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B276:S276)","v":"Mulch, standard 3\" thick"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T276","v":0},{"$f":"T('RENTAL ESTIMATOR'!W276:X276)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH276","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK276","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN276","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH276","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AK276","v":{"v":200,"d":"$200.00"}},{"$f":"'REHAB ESTIMATOR'!AN276","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B277:S277)","v":"Landscape rock, 3/4\""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T277","v":0},{"$f":"T('RENTAL ESTIMATOR'!W277:X277)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH277","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK277","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN277","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH277","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK277","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN277","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B278:S278)","v":"Cobble stone rock"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T278","v":0},{"$f":"T('RENTAL ESTIMATOR'!W278:X278)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH278","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK278","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN278","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH278","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK278","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN278","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B279:S279)","v":"Tree removal, per tree"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T279","v":0},{"$f":"T('RENTAL ESTIMATOR'!W279:X279)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH279","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK279","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN279","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH279","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK279","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN279","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B280:S280)","v":"Stacked, retaining wall"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T280","v":0},{"$f":"T('RENTAL ESTIMATOR'!W280:X280)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH280","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK280","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN280","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH280","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK280","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN280","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B281:S281)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T281","v":0},{"$f":"T('RENTAL ESTIMATOR'!W281:X281)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH281","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK281","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN281","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH281","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK281","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN281","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B282:S282)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T282","v":0},{"$f":"T('RENTAL ESTIMATOR'!W282:X282)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH282","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK282","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN282","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH282","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK282","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN282","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B283:S283)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T283","v":0},{"$f":"T('RENTAL ESTIMATOR'!W283:X283)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH283","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK283","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN283","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH283","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK283","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN283","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B284:S284)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T284","v":0},{"$f":"T('RENTAL ESTIMATOR'!W284:X284)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH284","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK284","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN284","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH284","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK284","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN284","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B285:S285)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T285","v":0},{"$f":"T('RENTAL ESTIMATOR'!W285:X285)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH285","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK285","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN285","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH285","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK285","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN285","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B286:S286)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T286","v":0},{"$f":"T('RENTAL ESTIMATOR'!W286:X286)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH286","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK286","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN286","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH286","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK286","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN286","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P300","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG288)","v":"LANDSCAPING TOTAL"},{"$nulls":7},{"$f":"SUM(K279:K299)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L279:L299)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M279:M299)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N279:O299)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P278:P291)","v":0},{"$nulls":4},{"$f":"SUM(U279:U299)","v":{"v":355,"d":"$355.00"}},{"$f":"SUM(V279:V299)","v":{"v":510,"d":"$510.00"}},{"$f":"SUM(W279:W299)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P302","v":0}]
[{"$nulls":15},{"$f":"P300","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B291:S291)","v":"MISC. EXT. IMPROVEMENTS"},{"$nulls":5},{"$f":"SUM(I304:I323)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B292:S292)","v":"Misc. Ext Improvements bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T292","v":0},{"$f":"T('RENTAL ESTIMATOR'!W292:X292)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH292","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK292","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN292","v":{"v":0,"d":"$0"}},{"$f":"SUM(K304:M304)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH292","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK292","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN292","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B293:S293)","v":"Miscellaneous Improvements"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T293","v":0},{"$f":"T('RENTAL ESTIMATOR'!W293:X293)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH293","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK293","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN293","v":{"v":0,"d":"$0"}},{"$f":"SUM(K305:M305)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH293","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK293","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN293","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B294:S294)","v":"New mailbox"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T294","v":0},{"$f":"T('RENTAL ESTIMATOR'!W294:X294)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH294","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK294","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN294","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH294","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AK294","v":{"v":75,"d":"$75.00"}},{"$f":"'REHAB ESTIMATOR'!AN294","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B295:S295)","v":"New address #"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T295","v":0},{"$f":"T('RENTAL ESTIMATOR'!W295:X295)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH295","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK295","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN295","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH295","v":{"v":25,"d":"$25.00"}},{"$f":"'REHAB ESTIMATOR'!AK295","v":{"v":25,"d":"$25.00"}},{"$f":"'REHAB ESTIMATOR'!AN295","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B296:S296)","v":"Shutters"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T296","v":0},{"$f":"T('RENTAL ESTIMATOR'!W296:X296)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH296","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK296","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN296","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH296","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AK296","v":{"v":180,"d":"$180.00"}},{"$f":"'REHAB ESTIMATOR'!AN296","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B297:S297)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T297","v":0},{"$f":"T('RENTAL ESTIMATOR'!W297:X297)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH297","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK297","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN297","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH297","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK297","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN297","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B298:S298)","v":"Fencing"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T298","v":0},{"$f":"T('RENTAL ESTIMATOR'!W298:X298)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH298","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK298","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN298","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH298","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK298","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN298","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B299:S299)","v":"Chain link fencing"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T299","v":0},{"$f":"T('RENTAL ESTIMATOR'!W299:X299)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH299","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK299","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN299","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH299","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK299","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN299","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B300:S300)","v":"Wood fencing"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T300","v":0},{"$f":"T('RENTAL ESTIMATOR'!W300:X300)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH300","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK300","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN300","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH300","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK300","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN300","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B301:S301)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T301","v":0},{"$f":"T('RENTAL ESTIMATOR'!W301:X301)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH301","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK301","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN301","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH301","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK301","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN301","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B302:S302)","v":"Misc. Exterior Structures"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T302","v":0},{"$f":"T('RENTAL ESTIMATOR'!W302:X302)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH302","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK302","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN302","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH302","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK302","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN302","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B303:S303)","v":"Premanufactured carport"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T303","v":0},{"$f":"T('RENTAL ESTIMATOR'!W303:X303)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH303","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK303","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN303","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH303","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK303","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN303","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B304:S304)","v":"Storage shed, wood"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T304","v":0},{"$f":"T('RENTAL ESTIMATOR'!W304:X304)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH304","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK304","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN304","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH304","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK304","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN304","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B305:S305)","v":"Gazebo"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T305","v":0},{"$f":"T('RENTAL ESTIMATOR'!W305:X305)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH305","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK305","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN305","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH305","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK305","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN305","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B306:S306)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T306","v":0},{"$f":"T('RENTAL ESTIMATOR'!W306:X306)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH306","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK306","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN306","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH306","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK306","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN306","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B307:S307)","v":"Pools"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T307","v":0},{"$f":"T('RENTAL ESTIMATOR'!W307:X307)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH307","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK307","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN307","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH307","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK307","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN307","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B308:S308)","v":"New Pool structure"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T308","v":0},{"$f":"T('RENTAL ESTIMATOR'!W308:X308)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH308","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK308","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN308","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH308","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK308","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN308","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B309:S309)","v":"Pool heater/motor"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T309","v":0},{"$f":"T('RENTAL ESTIMATOR'!W309:X309)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH309","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK309","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN309","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH309","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK309","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN309","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B310:S310)","v":"Pool filter system"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T310","v":0},{"$f":"T('RENTAL ESTIMATOR'!W310:X310)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH310","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK310","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN310","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH310","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK310","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN310","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B311:S311)","v":"Replaster existing pool wall"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T311","v":0},{"$f":"T('RENTAL ESTIMATOR'!W311:X311)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH311","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK311","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN311","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH311","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK311","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN311","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P325","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG313)","v":"MISC. EXT. IMPROVEMENTS TOTAL"},{"$nulls":7},{"$f":"SUM(K304:K324)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L304:L324)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M304:M324)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N304:O324)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P303:P316)","v":0},{"$nulls":4},{"$f":"SUM(U304:U324)","v":{"v":225,"d":"$225.00"}},{"$f":"SUM(V304:V324)","v":{"v":280,"d":"$280.00"}},{"$f":"SUM(W304:W324)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P327","v":0}]
[{"$nulls":15},{"$f":"P325","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B316:S316)","v":"FRAMING & DRYWALL"},{"$nulls":5},{"$f":"SUM(I329:I348)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B317:S317)","v":"Framing"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T317","v":0},{"$f":"T('RENTAL ESTIMATOR'!W317:X317)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH317","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK317","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN317","v":{"v":0,"d":"$0"}},{"$f":"SUM(K329:M329)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH317","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK317","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN317","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B318:S318)","v":"Structural framing bid/allowance, case by case"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T318","v":0},{"$f":"T('RENTAL ESTIMATOR'!W318:X318)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH318","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK318","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN318","v":{"v":0,"d":"$0"}},{"$f":"SUM(K330:M330)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH318","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK318","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN318","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B319:S319)","v":"Subflooring, 3/4\" plywood"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T319","v":0},{"$f":"T('RENTAL ESTIMATOR'!W319:X319)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH319","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK319","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN319","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH319","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK319","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN319","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B320:S320)","v":"Interior wall framing"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T320","v":0},{"$f":"T('RENTAL ESTIMATOR'!W320:X320)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH320","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK320","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN320","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH320","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK320","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN320","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B321:S321)","v":"Structural/Exterior wall framing"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T321","v":0},{"$f":"T('RENTAL ESTIMATOR'!W321:X321)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH321","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK321","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN321","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,{"$f":"I333","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH321","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK321","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN321","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B322:S322)","v":"Rough-in openings"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T322","v":0},{"$f":"T('RENTAL ESTIMATOR'!W322:X322)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH322","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK322","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN322","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH322","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK322","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN322","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B323:S323)","v":"Floor joists/ceiling joists"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T323","v":0},{"$f":"T('RENTAL ESTIMATOR'!W323:X323)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH323","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK323","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN323","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH323","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK323","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN323","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B324:S324)","v":"Roof framing/rafters"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T324","v":0},{"$f":"T('RENTAL ESTIMATOR'!W324:X324)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH324","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK324","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN324","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH324","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK324","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN324","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B325:S325)","v":"Open load bearing/structural wall"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T325","v":0},{"$f":"T('RENTAL ESTIMATOR'!W325:X325)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH325","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK325","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN325","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH325","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK325","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN325","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B326:S326)","v":"Insulation"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T326","v":0},{"$f":"T('RENTAL ESTIMATOR'!W326:X326)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH326","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK326","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN326","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH326","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK326","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN326","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B327:S327)","v":"Insulation bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T327","v":0},{"$f":"T('RENTAL ESTIMATOR'!W327:X327)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH327","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK327","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN327","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH327","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK327","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN327","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B328:S328)","v":"Wall insulation"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T328","v":0},{"$f":"T('RENTAL ESTIMATOR'!W328:X328)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH328","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK328","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN328","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH328","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK328","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN328","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B329:S329)","v":"Floor insulation"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T329","v":0},{"$f":"T('RENTAL ESTIMATOR'!W329:X329)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH329","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK329","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN329","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH329","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK329","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN329","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B330:S330)","v":"Attic insulation, blown-in"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T330","v":0},{"$f":"T('RENTAL ESTIMATOR'!W330:X330)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH330","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK330","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN330","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH330","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK330","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN330","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B331:S331)","v":"Walls/Ceilings"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T331","v":0},{"$f":"T('RENTAL ESTIMATOR'!W331:X331)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH331","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK331","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN331","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH331","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK331","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN331","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B332:S332)","v":"Drywall bid/allowance, case by case"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T332","v":0},{"$f":"T('RENTAL ESTIMATOR'!W332:X332)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH332","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK332","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN332","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH332","v":{"v":750,"d":"$750.00"}},{"$f":"'REHAB ESTIMATOR'!AK332","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN332","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B333:S333)","v":"Drywall wallboard, 1/2\" thick, finish one side"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T333","v":0},{"$f":"T('RENTAL ESTIMATOR'!W333:X333)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH333","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK333","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN333","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH333","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK333","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN333","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B334:S334)","v":"Drywall ceilings, 1/2\" thick"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T334","v":0},{"$f":"T('RENTAL ESTIMATOR'!W334:X334)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH334","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK334","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN334","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,{"$f":"I346","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH334","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK334","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN334","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B335:S335)","v":"Skim coating/texturing walls"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T335","v":0},{"$f":"T('RENTAL ESTIMATOR'!W335:X335)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH335","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK335","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN335","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH335","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK335","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN335","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B336:S336)","v":"Skim coating/texturing ceilings"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T336","v":0},{"$f":"T('RENTAL ESTIMATOR'!W336:X336)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH336","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK336","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN336","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH336","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK336","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN336","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P350","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG338)","v":"FRAMING & DRYWALL TOTAL"},{"$nulls":7},{"$f":"SUM(K329:K349)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L329:L349)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M329:M349)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N329:O349)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P328:P348)","v":0},{"$nulls":4},{"$f":"SUM(U329:U349)","v":{"v":750,"d":"$750.00"}},{"$f":"SUM(V329:V349)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W329:W349)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P352","v":0}]
[{"$nulls":15},{"$f":"P350","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B341:S341)","v":"CABINETS & COUNTERTOPS"},{"$nulls":5},{"$f":"SUM(I354:I373)","v":52},{"$nulls":6},52]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B342:S342)","v":"Cabinet Installation bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T342","v":0},{"$f":"T('RENTAL ESTIMATOR'!W342:X342)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH342","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK342","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN342","v":{"v":0,"d":"$0"}},{"$f":"SUM(K354:M354)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH342","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK342","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN342","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B343:S343)","v":"Cabinet Material bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T343","v":0},{"$f":"T('RENTAL ESTIMATOR'!W343:X343)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH343","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK343","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN343","v":{"v":0,"d":"$0"}},{"$f":"SUM(K355:M355)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH343","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK343","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN343","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B344:S344)","v":"Countertop bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T344","v":0},{"$f":"T('RENTAL ESTIMATOR'!W344:X344)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH344","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK344","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN344","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH344","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK344","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN344","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B345:S345)","v":"Kitchen"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T345","v":0},{"$f":"T('RENTAL ESTIMATOR'!W345:X345)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH345","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK345","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN345","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH345","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK345","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN345","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B346:S346)","v":"Kitchen Base Cabinetry"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T346","v":0},{"$f":"T('RENTAL ESTIMATOR'!W346:X346)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH346","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK346","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN346","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH346","v":{"v":300,"d":"$300.00"}},{"$f":"'REHAB ESTIMATOR'!AK346","v":{"v":1800,"d":"$1,800.00"}},{"$f":"'REHAB ESTIMATOR'!AN346","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B347:S347)","v":"Kitchen Upper Cabinetry"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T347","v":0},{"$f":"T('RENTAL ESTIMATOR'!W347:X347)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH347","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK347","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN347","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH347","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AK347","v":{"v":1250,"d":"$1,250.00"}},{"$f":"'REHAB ESTIMATOR'!AN347","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B348:S348)","v":"Kitchen Pantry Cabinet"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T348","v":0},{"$f":"T('RENTAL ESTIMATOR'!W348:X348)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH348","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK348","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN348","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH348","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK348","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN348","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B349:S349)","v":"Plastic laminate countertop"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T349","v":50},{"$f":"T('RENTAL ESTIMATOR'!W349:X349)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH349","v":{"v":250,"d":"$250"}},{"$f":"'RENTAL ESTIMATOR'!AK349","v":{"v":625,"d":"$625"}},{"$f":"'RENTAL ESTIMATOR'!AN349","v":{"v":0,"d":"$0"}},{"v":875,"d":"$875"},null,50,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH349","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK349","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN349","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B350:S350)","v":"Replace cabinet doors, only"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T350","v":0},{"$f":"T('RENTAL ESTIMATOR'!W350:X350)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH350","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK350","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN350","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH350","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK350","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN350","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B351:S351)","v":"Replace cabinet drawer fronts, only"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T351","v":0},{"$f":"T('RENTAL ESTIMATOR'!W351:X351)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH351","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK351","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN351","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH351","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK351","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN351","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B352:S352)","v":"New cabinet door pulls"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T352","v":0},{"$f":"T('RENTAL ESTIMATOR'!W352:X352)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH352","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK352","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN352","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH352","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AK352","v":{"v":75,"d":"$75.00"}},{"$f":"'REHAB ESTIMATOR'!AN352","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B353:S353)","v":"Stone/solid surface countertop, kitchen"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T353","v":0},{"$f":"T('RENTAL ESTIMATOR'!W353:X353)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH353","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK353","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN353","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH353","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK353","v":{"v":1080,"d":"$1,080.00"}},{"$f":"'REHAB ESTIMATOR'!AN353","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B354:S354)","v":"Kitchen sink bowl, stainless steel, undermount"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T354","v":0},{"$f":"T('RENTAL ESTIMATOR'!W354:X354)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH354","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK354","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN354","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH354","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK354","v":{"v":300,"d":"$300.00"}},{"$f":"'REHAB ESTIMATOR'!AN354","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B355:S355)","v":"Kitchen sink bowl, composite, undermount"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T355","v":0},{"$f":"T('RENTAL ESTIMATOR'!W355:X355)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH355","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK355","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN355","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,{"$f":"I367","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH355","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK355","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN355","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B356:S356)","v":"Bathrooms"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T356","v":0},{"$f":"T('RENTAL ESTIMATOR'!W356:X356)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH356","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK356","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN356","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH356","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK356","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN356","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B357:S357)","v":"Vanity cabinet"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T357","v":2},{"$f":"T('RENTAL ESTIMATOR'!W357:X357)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH357","v":{"v":250,"d":"$250"}},{"$f":"'RENTAL ESTIMATOR'!AK357","v":{"v":900,"d":"$900"}},{"$f":"'RENTAL ESTIMATOR'!AN357","v":{"v":0,"d":"$0"}},{"v":1150,"d":"$1,150"},null,2,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH357","v":{"v":250,"d":"$250.00"}},{"$f":"'REHAB ESTIMATOR'!AK357","v":{"v":900,"d":"$900.00"}},{"$f":"'REHAB ESTIMATOR'!AN357","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B358:S358)","v":"New cabinet door pulls"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T358","v":0},{"$f":"T('RENTAL ESTIMATOR'!W358:X358)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH358","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK358","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN358","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH358","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK358","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN358","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B359:S359)","v":"Vanity countertop, stone/solid surface"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T359","v":0},{"$f":"T('RENTAL ESTIMATOR'!W359:X359)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH359","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK359","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN359","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH359","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK359","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN359","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B360:S360)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T360","v":0},{"$f":"T('RENTAL ESTIMATOR'!W360:X360)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH360","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK360","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN360","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH360","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK360","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN360","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B361:S361)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T361","v":0},{"$f":"T('RENTAL ESTIMATOR'!W361:X361)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH361","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK361","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN361","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH361","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK361","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN361","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P375","v":104}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG363)","v":"CABINETS & COUNTERTOPS TOTAL"},{"$nulls":7},{"$f":"SUM(K354:K374)","v":{"v":500,"d":"$500"}},{"$f":"SUM(L354:L374)","v":{"v":1525,"d":"$1,525"}},{"$f":"SUM(M354:M374)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N354:O374)","v":{"v":2025,"d":"$2,025"}},null,{"$f":"SUM(P353:P373)","v":104},{"$nulls":4},{"$f":"SUM(U354:U374)","v":{"v":800,"d":"$800.00"}},{"$f":"SUM(V354:V374)","v":{"v":5405,"d":"$5,405.00"}},{"$f":"SUM(W354:W374)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P377","v":104}]
[{"$nulls":15},{"$f":"P375","v":104}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B366:S366)","v":"DOORS & TRIM"},{"$nulls":5},{"$f":"SUM(I379:I398)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B367:S367)","v":"Finish carpentry bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T367","v":0},{"$f":"T('RENTAL ESTIMATOR'!W367:X367)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH367","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK367","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN367","v":{"v":0,"d":"$0"}},{"$f":"SUM(K379:M379)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH367","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK367","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN367","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B368:S368)","v":"Interior door, prehung, hollow-core door"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T368","v":0},{"$f":"T('RENTAL ESTIMATOR'!W368:X368)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH368","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK368","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN368","v":{"v":0,"d":"$0"}},{"$f":"SUM(K380:M380)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH368","v":{"v":975,"d":"$975.00"}},{"$f":"'REHAB ESTIMATOR'!AK368","v":{"v":975,"d":"$975.00"}},{"$f":"'REHAB ESTIMATOR'!AN368","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B369:S369)","v":"Interior mirrored, sliding, closet doors"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T369","v":0},{"$f":"T('RENTAL ESTIMATOR'!W369:X369)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH369","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK369","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN369","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH369","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK369","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN369","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B370:S370)","v":"Interior bi-fold, closet doors"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T370","v":0},{"$f":"T('RENTAL ESTIMATOR'!W370:X370)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH370","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK370","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN370","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH370","v":{"v":225,"d":"$225.00"}},{"$f":"'REHAB ESTIMATOR'!AK370","v":{"v":300,"d":"$300.00"}},{"$f":"'REHAB ESTIMATOR'!AN370","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B371:S371)","v":"Door hardware, knobs only"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T371","v":0},{"$f":"T('RENTAL ESTIMATOR'!W371:X371)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH371","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK371","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN371","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH371","v":{"v":195,"d":"$195.00"}},{"$f":"'REHAB ESTIMATOR'!AK371","v":{"v":195,"d":"$195.00"}},{"$f":"'REHAB ESTIMATOR'!AN371","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B372:S372)","v":"Door casings"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T372","v":0},{"$f":"T('RENTAL ESTIMATOR'!W372:X372)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH372","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK372","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN372","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH372","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK372","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN372","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B373:S373)","v":"Window casings"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T373","v":0},{"$f":"T('RENTAL ESTIMATOR'!W373:X373)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH373","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK373","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN373","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH373","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK373","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN373","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B374:S374)","v":"Window sills"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T374","v":0},{"$f":"T('RENTAL ESTIMATOR'!W374:X374)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH374","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK374","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN374","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH374","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK374","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN374","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B375:S375)","v":"Wood  base"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T375","v":0},{"$f":"T('RENTAL ESTIMATOR'!W375:X375)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH375","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK375","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN375","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH375","v":{"v":175,"d":"$175.00"}},{"$f":"'REHAB ESTIMATOR'!AK375","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AN375","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B376:S376)","v":"Crown molding"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T376","v":0},{"$f":"T('RENTAL ESTIMATOR'!W376:X376)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH376","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK376","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN376","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH376","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK376","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN376","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B377:S377)","v":"Raised panel wood wainscoting"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T377","v":0},{"$f":"T('RENTAL ESTIMATOR'!W377:X377)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH377","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK377","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN377","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH377","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK377","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN377","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B378:S378)","v":"Bead board wainscoting"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T378","v":0},{"$f":"T('RENTAL ESTIMATOR'!W378:X378)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH378","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK378","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN378","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH378","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK378","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN378","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B379:S379)","v":"Fireplace mantel"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T379","v":0},{"$f":"T('RENTAL ESTIMATOR'!W379:X379)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH379","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK379","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN379","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH379","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK379","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN379","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B380:S380)","v":"Wood columns"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T380","v":0},{"$f":"T('RENTAL ESTIMATOR'!W380:X380)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH380","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK380","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN380","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH380","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK380","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN380","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B381:S381)","v":"Closet shelf and rod"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T381","v":0},{"$f":"T('RENTAL ESTIMATOR'!W381:X381)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH381","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK381","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN381","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH381","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK381","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN381","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B382:S382)","v":"Closet kit, 8ft long"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T382","v":0},{"$f":"T('RENTAL ESTIMATOR'!W382:X382)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH382","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK382","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN382","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH382","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK382","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN382","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B383:S383)","v":"Wood handrail - rail only"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T383","v":0},{"$f":"T('RENTAL ESTIMATOR'!W383:X383)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH383","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK383","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN383","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH383","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK383","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN383","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B384:S384)","v":"Wood balusters"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T384","v":0},{"$f":"T('RENTAL ESTIMATOR'!W384:X384)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH384","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK384","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN384","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH384","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK384","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN384","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B385:S385)","v":"Iron balusters"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T385","v":0},{"$f":"T('RENTAL ESTIMATOR'!W385:X385)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH385","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK385","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN385","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH385","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK385","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN385","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B386:S386)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T386","v":0},{"$f":"T('RENTAL ESTIMATOR'!W386:X386)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH386","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK386","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN386","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH386","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK386","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN386","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P400","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG388)","v":"DOORS & TRIM TOTAL"},{"$nulls":7},{"$f":"SUM(K379:K399)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L379:L399)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M379:M399)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N379:O399)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P378:P397)","v":0},{"$nulls":4},{"$f":"SUM(U379:U399)","v":{"v":1570,"d":"$1,570.00"}},{"$f":"SUM(V379:V399)","v":{"v":1570,"d":"$1,570.00"}},{"$f":"SUM(W379:W399)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P402","v":0}]
[{"$nulls":15},{"$f":"P400","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B391:S391)","v":"CARPET & RESILIENT"},{"$nulls":5},{"$f":"SUM(I404:I423)","v":120},{"$nulls":6},120]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B392:S392)","v":"Carpeting & Resilient bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T392","v":0},{"$f":"T('RENTAL ESTIMATOR'!W392:X392)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH392","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK392","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN392","v":{"v":0,"d":"$0"}},{"$f":"SUM(K404:M404)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH392","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK392","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN392","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B393:S393)","v":"Carpeting"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T393","v":0},{"$f":"T('RENTAL ESTIMATOR'!W393:X393)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH393","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK393","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN393","v":{"v":0,"d":"$0"}},{"$f":"SUM(K405:M405)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH393","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK393","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN393","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B394:S394)","v":"Carpet, economy grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T394","v":120},{"$f":"T('RENTAL ESTIMATOR'!W394:X394)","v":"sy"},{"$f":"'RENTAL ESTIMATOR'!AH394","v":{"v":720,"d":"$720"}},{"$f":"'RENTAL ESTIMATOR'!AK394","v":{"v":1500,"d":"$1,500"}},{"$f":"'RENTAL ESTIMATOR'!AN394","v":{"v":0,"d":"$0"}},{"v":2220,"d":"$2,220"},null,120,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH394","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK394","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN394","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B395:S395)","v":"Carpet average grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T395","v":0},{"$f":"T('RENTAL ESTIMATOR'!W395:X395)","v":"sy"},{"$f":"'RENTAL ESTIMATOR'!AH395","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK395","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN395","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH395","v":{"v":600,"d":"$600.00"}},{"$f":"'REHAB ESTIMATOR'!AK395","v":{"v":1800,"d":"$1,800.00"}},{"$f":"'REHAB ESTIMATOR'!AN395","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B396:S396)","v":"Carpet, premium grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T396","v":0},{"$f":"T('RENTAL ESTIMATOR'!W396:X396)","v":"sy"},{"$f":"'RENTAL ESTIMATOR'!AH396","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK396","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN396","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH396","v":{"v":60,"d":"$60.00"}},{"$f":"'REHAB ESTIMATOR'!AK396","v":{"v":270,"d":"$270.00"}},{"$f":"'REHAB ESTIMATOR'!AN396","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B397:S397)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T397","v":0},{"$f":"T('RENTAL ESTIMATOR'!W397:X397)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH397","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK397","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN397","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH397","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK397","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN397","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B398:S398)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T398","v":0},{"$f":"T('RENTAL ESTIMATOR'!W398:X398)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH398","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK398","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN398","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH398","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK398","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN398","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B399:S399)","v":"Sheet Vinyl"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T399","v":0},{"$f":"T('RENTAL ESTIMATOR'!W399:X399)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH399","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK399","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN399","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH399","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK399","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN399","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B400:S400)","v":"Sheet vinyl, economy grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T400","v":0},{"$f":"T('RENTAL ESTIMATOR'!W400:X400)","v":"sy"},{"$f":"'RENTAL ESTIMATOR'!AH400","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK400","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN400","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH400","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK400","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN400","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B401:S401)","v":"Sheet vinyl, average grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T401","v":0},{"$f":"T('RENTAL ESTIMATOR'!W401:X401)","v":"sy"},{"$f":"'RENTAL ESTIMATOR'!AH401","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK401","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN401","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH401","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK401","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN401","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B402:S402)","v":"Sheet vinyl, premium grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T402","v":0},{"$f":"T('RENTAL ESTIMATOR'!W402:X402)","v":"sy"},{"$f":"'RENTAL ESTIMATOR'!AH402","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK402","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN402","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH402","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK402","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN402","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B403:S403)","v":"Clean and wax vinyl"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T403","v":0},{"$f":"T('RENTAL ESTIMATOR'!W403:X403)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH403","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK403","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN403","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH403","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK403","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN403","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B404:S404)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T404","v":0},{"$f":"T('RENTAL ESTIMATOR'!W404:X404)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH404","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK404","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN404","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH404","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK404","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN404","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B405:S405)","v":"Vinyl Tile"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T405","v":0},{"$f":"T('RENTAL ESTIMATOR'!W405:X405)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH405","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK405","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN405","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH405","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK405","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN405","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B406:S406)","v":"Vinyl tile, economy grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T406","v":0},{"$f":"T('RENTAL ESTIMATOR'!W406:X406)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH406","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK406","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN406","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH406","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK406","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN406","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B407:S407)","v":"Vinyl tile, average grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T407","v":0},{"$f":"T('RENTAL ESTIMATOR'!W407:X407)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH407","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK407","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN407","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH407","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK407","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN407","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B408:S408)","v":"Vinyl tile, premium grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T408","v":0},{"$f":"T('RENTAL ESTIMATOR'!W408:X408)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH408","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK408","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN408","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH408","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK408","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN408","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B409:S409)","v":"Clean and wax vinyl"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T409","v":0},{"$f":"T('RENTAL ESTIMATOR'!W409:X409)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH409","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK409","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN409","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH409","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK409","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN409","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B410:S410)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T410","v":0},{"$f":"T('RENTAL ESTIMATOR'!W410:X410)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH410","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK410","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN410","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH410","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK410","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN410","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B411:S411)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T411","v":0},{"$f":"T('RENTAL ESTIMATOR'!W411:X411)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH411","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK411","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN411","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH411","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK411","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN411","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P425","v":240}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG413)","v":"CARPET & RESILIENT TOTAL"},{"$nulls":7},{"$f":"SUM(K404:K424)","v":{"v":720,"d":"$720"}},{"$f":"SUM(L404:L424)","v":{"v":1500,"d":"$1,500"}},{"$f":"SUM(M404:M424)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N404:O424)","v":{"v":2220,"d":"$2,220"}},null,{"$f":"SUM(P403:P411)","v":240},{"$nulls":4},{"$f":"SUM(U404:U424)","v":{"v":660,"d":"$660.00"}},{"$f":"SUM(V404:V424)","v":{"v":2070,"d":"$2,070.00"}},{"$f":"SUM(W404:W424)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P427","v":240}]
[{"$nulls":15},{"$f":"P425","v":240}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B416:S416)","v":"HARDWOOD FLOORING"},{"$nulls":5},{"$f":"SUM(I429:I448)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B417:S417)","v":"Hardwood floors, bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T417","v":0},{"$f":"T('RENTAL ESTIMATOR'!W417:X417)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH417","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK417","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN417","v":{"v":0,"d":"$0"}},{"$f":"SUM(K429:M429)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH417","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK417","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN417","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B418:S418)","v":"Laminate Flooring"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T418","v":0},{"$f":"T('RENTAL ESTIMATOR'!W418:X418)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH418","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK418","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN418","v":{"v":0,"d":"$0"}},{"$f":"SUM(K430:M430)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH418","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK418","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN418","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B419:S419)","v":"Laminate wood flooring, economy grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T419","v":0},{"$f":"T('RENTAL ESTIMATOR'!W419:X419)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH419","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK419","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN419","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH419","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK419","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN419","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B420:S420)","v":"Laminate wood flooring, average grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T420","v":0},{"$f":"T('RENTAL ESTIMATOR'!W420:X420)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH420","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK420","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN420","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH420","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK420","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN420","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B421:S421)","v":"Laminate wood flooring, premium grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T421","v":0},{"$f":"T('RENTAL ESTIMATOR'!W421:X421)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH421","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK421","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN421","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH421","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK421","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN421","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B422:S422)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T422","v":0},{"$f":"T('RENTAL ESTIMATOR'!W422:X422)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH422","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK422","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN422","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH422","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK422","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN422","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B423:S423)","v":"Hardwood Flooring"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T423","v":0},{"$f":"T('RENTAL ESTIMATOR'!W423:X423)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH423","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK423","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN423","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH423","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK423","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN423","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B424:S424)","v":"Hardwood flooring, economy grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T424","v":0},{"$f":"T('RENTAL ESTIMATOR'!W424:X424)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH424","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK424","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN424","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH424","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK424","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN424","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B425:S425)","v":"Hardwood flooring, average grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T425","v":0},{"$f":"T('RENTAL ESTIMATOR'!W425:X425)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH425","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK425","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN425","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH425","v":{"v":600,"d":"$600.00"}},{"$f":"'REHAB ESTIMATOR'!AK425","v":{"v":800,"d":"$800.00"}},{"$f":"'REHAB ESTIMATOR'!AN425","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B426:S426)","v":"Hardwood flooring, premium grade"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T426","v":0},{"$f":"T('RENTAL ESTIMATOR'!W426:X426)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH426","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK426","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN426","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH426","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK426","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN426","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B427:S427)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T427","v":0},{"$f":"T('RENTAL ESTIMATOR'!W427:X427)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH427","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK427","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN427","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH427","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK427","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN427","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B428:S428)","v":"Hardwood Floor Refinishing"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T428","v":0},{"$f":"T('RENTAL ESTIMATOR'!W428:X428)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH428","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK428","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN428","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH428","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK428","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN428","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B429:S429)","v":"Floor refinishing"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T429","v":0},{"$f":"T('RENTAL ESTIMATOR'!W429:X429)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH429","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK429","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN429","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH429","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK429","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN429","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B430:S430)","v":"Lacing new hardwood to match existing, case-by-case"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T430","v":0},{"$f":"T('RENTAL ESTIMATOR'!W430:X430)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH430","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK430","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN430","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH430","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK430","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN430","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B431:S431)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T431","v":0},{"$f":"T('RENTAL ESTIMATOR'!W431:X431)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH431","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK431","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN431","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH431","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK431","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN431","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B432:S432)","v":"Miscellaneous"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T432","v":0},{"$f":"T('RENTAL ESTIMATOR'!W432:X432)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH432","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK432","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN432","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH432","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK432","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN432","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B433:S433)","v":"Stair treads, 4ft avg"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T433","v":0},{"$f":"T('RENTAL ESTIMATOR'!W433:X433)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH433","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK433","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN433","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH433","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK433","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN433","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B434:S434)","v":"Shoe moldings"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T434","v":0},{"$f":"T('RENTAL ESTIMATOR'!W434:X434)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH434","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK434","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN434","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH434","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK434","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN434","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B435:S435)","v":"Underlayment"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T435","v":0},{"$f":"T('RENTAL ESTIMATOR'!W435:X435)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH435","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK435","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN435","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH435","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK435","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN435","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B436:S436)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T436","v":0},{"$f":"T('RENTAL ESTIMATOR'!W436:X436)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH436","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK436","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN436","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH436","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK436","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN436","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P450","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG438)","v":"HARDWOOD FLOORING TOTAL"},{"$nulls":7},{"$f":"SUM(K429:K449)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L429:L449)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M429:M449)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N429:O449)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P428:P436)","v":0},{"$nulls":4},{"$f":"SUM(U429:U449)","v":{"v":600,"d":"$600.00"}},{"$f":"SUM(V429:V449)","v":{"v":800,"d":"$800.00"}},{"$f":"SUM(W429:W449)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P452","v":0}]
[{"$nulls":15},{"$f":"P450","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B441:S441)","v":"TILING"},{"$nulls":5},{"$f":"SUM(I454:I473)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B442:S442)","v":"Tiling bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T442","v":0},{"$f":"T('RENTAL ESTIMATOR'!W442:X442)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH442","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK442","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN442","v":{"v":0,"d":"$0"}},{"$f":"SUM(K454:M454)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH442","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK442","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN442","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B443:S443)","v":"Kitchen "},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T443","v":0},{"$f":"T('RENTAL ESTIMATOR'!W443:X443)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH443","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK443","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN443","v":{"v":0,"d":"$0"}},{"$f":"SUM(K455:M455)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH443","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK443","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN443","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B444:S444)","v":"Kitchen backsplash, mosaic tile"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T444","v":0},{"$f":"T('RENTAL ESTIMATOR'!W444:X444)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH444","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK444","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN444","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH444","v":{"v":125,"d":"$125.00"}},{"$f":"'REHAB ESTIMATOR'!AK444","v":{"v":250,"d":"$250.00"}},{"$f":"'REHAB ESTIMATOR'!AN444","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B445:S445)","v":"Floor tile, Kitchen"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T445","v":0},{"$f":"T('RENTAL ESTIMATOR'!W445:X445)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH445","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK445","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN445","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH445","v":{"v":200,"d":"$200.00"}},{"$f":"'REHAB ESTIMATOR'!AK445","v":{"v":300,"d":"$300.00"}},{"$f":"'REHAB ESTIMATOR'!AN445","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B446:S446)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T446","v":0},{"$f":"T('RENTAL ESTIMATOR'!W446:X446)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH446","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK446","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN446","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH446","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK446","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN446","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B447:S447)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T447","v":0},{"$f":"T('RENTAL ESTIMATOR'!W447:X447)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH447","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK447","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN447","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH447","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK447","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN447","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B448:S448)","v":"Bathrooms"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T448","v":0},{"$f":"T('RENTAL ESTIMATOR'!W448:X448)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH448","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK448","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN448","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH448","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK448","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN448","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B449:S449)","v":"Shower tile, standard"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T449","v":0},{"$f":"T('RENTAL ESTIMATOR'!W449:X449)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH449","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK449","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN449","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH449","v":{"v":480,"d":"$480.00"}},{"$f":"'REHAB ESTIMATOR'!AK449","v":{"v":480,"d":"$480.00"}},{"$f":"'REHAB ESTIMATOR'!AN449","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B450:S450)","v":"Shower tile, accent mosaic tile"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T450","v":0},{"$f":"T('RENTAL ESTIMATOR'!W450:X450)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH450","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK450","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN450","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH450","v":{"v":40,"d":"$40.00"}},{"$f":"'REHAB ESTIMATOR'!AK450","v":{"v":120,"d":"$120.00"}},{"$f":"'REHAB ESTIMATOR'!AN450","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B451:S451)","v":"Floor tile, bathrooms"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T451","v":0},{"$f":"T('RENTAL ESTIMATOR'!W451:X451)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH451","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK451","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN451","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH451","v":{"v":400,"d":"$400.00"}},{"$f":"'REHAB ESTIMATOR'!AK451","v":{"v":500,"d":"$500.00"}},{"$f":"'REHAB ESTIMATOR'!AN451","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B452:S452)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T452","v":0},{"$f":"T('RENTAL ESTIMATOR'!W452:X452)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH452","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK452","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN452","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH452","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK452","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN452","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B453:S453)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T453","v":0},{"$f":"T('RENTAL ESTIMATOR'!W453:X453)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH453","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK453","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN453","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH453","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK453","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN453","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B454:S454)","v":"Miscellaneous Tiling"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T454","v":0},{"$f":"T('RENTAL ESTIMATOR'!W454:X454)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH454","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK454","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN454","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH454","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK454","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN454","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B455:S455)","v":"Floor tile, entry "},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T455","v":0},{"$f":"T('RENTAL ESTIMATOR'!W455:X455)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH455","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK455","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN455","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH455","v":{"v":320,"d":"$320.00"}},{"$f":"'REHAB ESTIMATOR'!AK455","v":{"v":320,"d":"$320.00"}},{"$f":"'REHAB ESTIMATOR'!AN455","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B456:S456)","v":"Fireplace tiling"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T456","v":0},{"$f":"T('RENTAL ESTIMATOR'!W456:X456)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH456","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK456","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN456","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH456","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK456","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN456","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B457:S457)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T457","v":0},{"$f":"T('RENTAL ESTIMATOR'!W457:X457)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH457","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK457","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN457","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH457","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK457","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN457","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B458:S458)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T458","v":0},{"$f":"T('RENTAL ESTIMATOR'!W458:X458)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH458","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK458","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN458","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,{"$f":"I470","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH458","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK458","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN458","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B459:S459)","v":"Other"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T459","v":0},{"$f":"T('RENTAL ESTIMATOR'!W459:X459)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH459","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK459","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN459","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH459","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK459","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN459","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B460:S460)","v":"Backer board 1/4\" at floor tile"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T460","v":0},{"$f":"T('RENTAL ESTIMATOR'!W460:X460)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH460","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK460","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN460","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH460","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK460","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN460","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B461:S461)","v":"Backer board 1/2\" at wall tile"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T461","v":0},{"$f":"T('RENTAL ESTIMATOR'!W461:X461)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH461","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK461","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN461","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH461","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK461","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN461","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P475","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG463)","v":"TILING TOTAL"},{"$nulls":7},{"$f":"SUM(K454:K474)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L454:L474)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M454:M474)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N454:O474)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P453:P473)","v":0},{"$nulls":4},{"$f":"SUM(U454:U474)","v":{"v":1565,"d":"$1,565.00"}},{"$f":"SUM(V454:V474)","v":{"v":1970,"d":"$1,970.00"}},{"$f":"SUM(W454:W474)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P477","v":0}]
[{"$nulls":15},{"$f":"P475","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B466:S466)","v":"PAINTING"},{"$nulls":5},{"$f":"SUM(I479:I498)","v":2},{"$nulls":6},2]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B467:S467)","v":"Exterior Painting"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T467","v":0},{"$f":"T('RENTAL ESTIMATOR'!W467:X467)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH467","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK467","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN467","v":{"v":0,"d":"$0"}},{"$f":"SUM(K479:M479)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH467","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK467","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN467","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B468:S468)","v":"Exterior painting, bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T468","v":1},{"$f":"T('RENTAL ESTIMATOR'!W468:X468)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH468","v":{"v":2000,"d":"$2,000"}},{"$f":"'RENTAL ESTIMATOR'!AK468","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN468","v":{"v":0,"d":"$0"}},{"$f":"SUM(K480:M480)","v":{"v":2000,"d":"$2,000"}},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH468","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK468","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN468","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B469:S469)","v":"Exterior painting materials allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T469","v":0},{"$f":"T('RENTAL ESTIMATOR'!W469:X469)","v":"gal"},{"$f":"'RENTAL ESTIMATOR'!AH469","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK469","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN469","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH469","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK469","v":{"v":1050,"d":"$1,050.00"}},{"$f":"'REHAB ESTIMATOR'!AN469","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B470:S470)","v":"Prep/clean siding"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T470","v":0},{"$f":"T('RENTAL ESTIMATOR'!W470:X470)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH470","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK470","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN470","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH470","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK470","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN470","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B471:S471)","v":"Paint siding"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T471","v":0},{"$f":"T('RENTAL ESTIMATOR'!W471:X471)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH471","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK471","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN471","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH471","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK471","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN471","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B472:S472)","v":"Paint exterior door"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T472","v":0},{"$f":"T('RENTAL ESTIMATOR'!W472:X472)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH472","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK472","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN472","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH472","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK472","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN472","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B473:S473)","v":"Paint trim only"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T473","v":0},{"$f":"T('RENTAL ESTIMATOR'!W473:X473)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH473","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK473","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN473","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH473","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK473","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN473","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B474:S474)","v":"Sand & refinish decking"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T474","v":0},{"$f":"T('RENTAL ESTIMATOR'!W474:X474)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH474","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK474","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN474","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH474","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK474","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN474","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B475:S475)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T475","v":0},{"$f":"T('RENTAL ESTIMATOR'!W475:X475)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH475","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK475","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN475","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH475","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK475","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN475","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B476:S476)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T476","v":0},{"$f":"T('RENTAL ESTIMATOR'!W476:X476)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH476","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK476","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN476","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH476","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK476","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN476","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B477:S477)","v":"Interior Painting"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T477","v":0},{"$f":"T('RENTAL ESTIMATOR'!W477:X477)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH477","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK477","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN477","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH477","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK477","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN477","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B478:S478)","v":"Interior painting, bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T478","v":1},{"$f":"T('RENTAL ESTIMATOR'!W478:X478)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH478","v":{"v":2000,"d":"$2,000"}},{"$f":"'RENTAL ESTIMATOR'!AK478","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN478","v":{"v":0,"d":"$0"}},{"v":2000,"d":"$2,000"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH478","v":{"v":2000,"d":"$2,000.00"}},{"$f":"'REHAB ESTIMATOR'!AK478","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN478","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B479:S479)","v":"Interior painting materials allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T479","v":0},{"$f":"T('RENTAL ESTIMATOR'!W479:X479)","v":"gal"},{"$f":"'RENTAL ESTIMATOR'!AH479","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK479","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN479","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH479","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK479","v":{"v":1225,"d":"$1,225.00"}},{"$f":"'REHAB ESTIMATOR'!AN479","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B480:S480)","v":"Paint doors & frames"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T480","v":0},{"$f":"T('RENTAL ESTIMATOR'!W480:X480)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH480","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK480","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN480","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH480","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK480","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN480","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B481:S481)","v":"Paint walls"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T481","v":0},{"$f":"T('RENTAL ESTIMATOR'!W481:X481)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH481","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK481","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN481","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH481","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK481","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN481","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B482:S482)","v":"Paint ceilings"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T482","v":0},{"$f":"T('RENTAL ESTIMATOR'!W482:X482)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH482","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK482","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN482","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH482","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK482","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN482","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B483:S483)","v":"Paint wood base"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T483","v":0},{"$f":"T('RENTAL ESTIMATOR'!W483:X483)","v":"lf"},{"$f":"'RENTAL ESTIMATOR'!AH483","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK483","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN483","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH483","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK483","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN483","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B484:S484)","v":"Strip, paint cabinets/vanities"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T484","v":0},{"$f":"T('RENTAL ESTIMATOR'!W484:X484)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH484","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK484","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN484","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH484","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK484","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN484","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B485:S485)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T485","v":0},{"$f":"T('RENTAL ESTIMATOR'!W485:X485)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH485","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK485","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN485","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH485","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK485","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN485","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B486:S486)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T486","v":0},{"$f":"T('RENTAL ESTIMATOR'!W486:X486)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH486","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK486","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN486","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH486","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK486","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN486","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P500","v":4}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG488)","v":"PAINTING TOTAL"},{"$nulls":7},{"$f":"SUM(K479:K499)","v":{"v":4000,"d":"$4,000"}},{"$f":"SUM(L479:L499)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M479:M499)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N479:O499)","v":{"v":4000,"d":"$4,000"}},null,{"$f":"SUM(P478:P498)","v":4},{"$nulls":4},{"$f":"SUM(U479:U499)","v":{"v":2000,"d":"$2,000.00"}},{"$f":"SUM(V479:V499)","v":{"v":2275,"d":"$2,275.00"}},{"$f":"SUM(W479:W499)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P502","v":4}]
[{"$nulls":15},{"$f":"P500","v":4}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B491:S491)","v":"APPLIANCES"},{"$nulls":5},{"$f":"SUM(I504:I523)","v":3},{"$nulls":6},3]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B492:S492)","v":"Appliances, Bid/Allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T492","v":0},{"$f":"T('RENTAL ESTIMATOR'!W492:X492)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH492","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK492","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN492","v":{"v":0,"d":"$0"}},{"$f":"SUM(K504:M504)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH492","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK492","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN492","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B493:S493)","v":"Refrigerator, economy"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T493","v":1},{"$f":"T('RENTAL ESTIMATOR'!W493:X493)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH493","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK493","v":{"v":800,"d":"$800"}},{"$f":"'RENTAL ESTIMATOR'!AN493","v":{"v":0,"d":"$0"}},{"$f":"SUM(K505:M505)","v":{"v":800,"d":"$800"}},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH493","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK493","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN493","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B494:S494)","v":"Refrigerator, average"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T494","v":0},{"$f":"T('RENTAL ESTIMATOR'!W494:X494)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH494","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK494","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN494","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH494","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK494","v":{"v":1100,"d":"$1,100.00"}},{"$f":"'REHAB ESTIMATOR'!AN494","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B495:S495)","v":"Refrigerator, premium"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T495","v":0},{"$f":"T('RENTAL ESTIMATOR'!W495:X495)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH495","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK495","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN495","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH495","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK495","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN495","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B496:S496)","v":"Range, economy"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T496","v":1},{"$f":"T('RENTAL ESTIMATOR'!W496:X496)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH496","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK496","v":{"v":500,"d":"$500"}},{"$f":"'RENTAL ESTIMATOR'!AN496","v":{"v":0,"d":"$0"}},{"v":500,"d":"$500"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH496","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK496","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN496","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B497:S497)","v":"Range, average"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T497","v":0},{"$f":"T('RENTAL ESTIMATOR'!W497:X497)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH497","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK497","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN497","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH497","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK497","v":{"v":800,"d":"$800.00"}},{"$f":"'REHAB ESTIMATOR'!AN497","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B498:S498)","v":"Range, premium"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T498","v":0},{"$f":"T('RENTAL ESTIMATOR'!W498:X498)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH498","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK498","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN498","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH498","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK498","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN498","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B499:S499)","v":"Range hood, under cabinet"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T499","v":0},{"$f":"T('RENTAL ESTIMATOR'!W499:X499)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH499","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK499","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN499","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH499","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK499","v":{"v":200,"d":"$200.00"}},{"$f":"'REHAB ESTIMATOR'!AN499","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B500:S500)","v":"Range hood, wall mounted"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T500","v":0},{"$f":"T('RENTAL ESTIMATOR'!W500:X500)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH500","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK500","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN500","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH500","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK500","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN500","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B501:S501)","v":"Range hood, island"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T501","v":0},{"$f":"T('RENTAL ESTIMATOR'!W501:X501)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH501","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK501","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN501","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH501","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK501","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN501","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B502:S502)","v":"Wall oven, single"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T502","v":0},{"$f":"T('RENTAL ESTIMATOR'!W502:X502)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH502","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK502","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN502","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH502","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK502","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN502","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B503:S503)","v":"Wall oven double"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T503","v":0},{"$f":"T('RENTAL ESTIMATOR'!W503:X503)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH503","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK503","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN503","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH503","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK503","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN503","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B504:S504)","v":"Dishwasher, economy"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T504","v":1},{"$f":"T('RENTAL ESTIMATOR'!W504:X504)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH504","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK504","v":{"v":350,"d":"$350"}},{"$f":"'RENTAL ESTIMATOR'!AN504","v":{"v":0,"d":"$0"}},{"v":350,"d":"$350"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH504","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK504","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN504","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B505:S505)","v":"Dishwasher, average"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T505","v":0},{"$f":"T('RENTAL ESTIMATOR'!W505:X505)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH505","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK505","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN505","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH505","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK505","v":{"v":500,"d":"$500.00"}},{"$f":"'REHAB ESTIMATOR'!AN505","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B506:S506)","v":"Dishwasher, premium"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T506","v":0},{"$f":"T('RENTAL ESTIMATOR'!W506:X506)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH506","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK506","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN506","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH506","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK506","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN506","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B507:S507)","v":"Microwave, built-in"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T507","v":0},{"$f":"T('RENTAL ESTIMATOR'!W507:X507)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH507","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK507","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN507","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH507","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK507","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN507","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B508:S508)","v":"Microwave, countertop"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T508","v":0},{"$f":"T('RENTAL ESTIMATOR'!W508:X508)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH508","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK508","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN508","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH508","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK508","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN508","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B509:S509)","v":"Appliance Delivery"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T509","v":0},{"$f":"T('RENTAL ESTIMATOR'!W509:X509)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH509","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK509","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN509","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH509","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK509","v":{"v":75,"d":"$75.00"}},{"$f":"'REHAB ESTIMATOR'!AN509","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B510:S510)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T510","v":0},{"$f":"T('RENTAL ESTIMATOR'!W510:X510)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH510","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK510","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN510","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH510","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK510","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN510","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B511:S511)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T511","v":0},{"$f":"T('RENTAL ESTIMATOR'!W511:X511)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH511","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK511","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN511","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH511","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK511","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN511","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P525","v":5}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG513)","v":"APPLIANCES TOTAL"},{"$nulls":7},{"$f":"SUM(K504:K524)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L504:L524)","v":{"v":1650,"d":"$1,650"}},{"$f":"SUM(M504:M524)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N504:O524)","v":{"v":1650,"d":"$1,650"}},null,{"$f":"SUM(P503:P513)","v":5},{"$nulls":4},{"$f":"SUM(U504:U524)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V504:V524)","v":{"v":2675,"d":"$2,675.00"}},{"$f":"SUM(W504:W524)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P527","v":5}]
[{"$nulls":15},{"$f":"P525","v":5}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B516:S516)","v":"PLUMBING"},{"$nulls":5},{"$f":"SUM(I529:I548)","v":5},{"$nulls":6},5]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B517:S517)","v":"Plumbing, bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T517","v":0},{"$f":"T('RENTAL ESTIMATOR'!W517:X517)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH517","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK517","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN517","v":{"v":0,"d":"$0"}},{"$f":"SUM(K529:M529)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH517","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK517","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN517","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B518:S518)","v":"Miscellaneous Plumbing"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T518","v":0},{"$f":"T('RENTAL ESTIMATOR'!W518:X518)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH518","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK518","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN518","v":{"v":0,"d":"$0"}},{"$f":"SUM(K530:M530)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH518","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK518","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN518","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B519:S519)","v":"Plumbing rough-in, per hour"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T519","v":0},{"$f":"T('RENTAL ESTIMATOR'!W519:X519)","v":"hrs"},{"$f":"'RENTAL ESTIMATOR'!AH519","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK519","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN519","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH519","v":{"v":520,"d":"$520.00"}},{"$f":"'REHAB ESTIMATOR'!AK519","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN519","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B520:S520)","v":"Concrete demo for below slab rough-in"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T520","v":0},{"$f":"T('RENTAL ESTIMATOR'!W520:X520)","v":"sf"},{"$f":"'RENTAL ESTIMATOR'!AH520","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK520","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN520","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH520","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK520","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN520","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B521:S521)","v":"Plumbing finish work, per hour"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T521","v":0},{"$f":"T('RENTAL ESTIMATOR'!W521:X521)","v":"hrs"},{"$f":"'RENTAL ESTIMATOR'!AH521","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK521","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN521","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH521","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK521","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN521","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B522:S522)","v":"Replace gas hot water heater, 40 gallon"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T522","v":1},{"$f":"T('RENTAL ESTIMATOR'!W522:X522)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH522","v":{"v":200,"d":"$200"}},{"$f":"'RENTAL ESTIMATOR'!AK522","v":{"v":350,"d":"$350"}},{"$f":"'RENTAL ESTIMATOR'!AN522","v":{"v":0,"d":"$0"}},{"v":550,"d":"$550"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH522","v":{"v":200,"d":"$200.00"}},{"$f":"'REHAB ESTIMATOR'!AK522","v":{"v":350,"d":"$350.00"}},{"$f":"'REHAB ESTIMATOR'!AN522","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B523:S523)","v":"Kitchen"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T523","v":0},{"$f":"T('RENTAL ESTIMATOR'!W523:X523)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH523","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK523","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN523","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH523","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK523","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN523","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B524:S524)","v":"Kitchen faucet fixture"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T524","v":1},{"$f":"T('RENTAL ESTIMATOR'!W524:X524)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH524","v":{"v":75,"d":"$75"}},{"$f":"'RENTAL ESTIMATOR'!AK524","v":{"v":135,"d":"$135"}},{"$f":"'RENTAL ESTIMATOR'!AN524","v":{"v":0,"d":"$0"}},{"v":210,"d":"$210"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH524","v":{"v":75,"d":"$75.00"}},{"$f":"'REHAB ESTIMATOR'!AK524","v":{"v":135,"d":"$135.00"}},{"$f":"'REHAB ESTIMATOR'!AN524","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B525:S525)","v":"Garbage disposal"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T525","v":1},{"$f":"T('RENTAL ESTIMATOR'!W525:X525)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH525","v":{"v":50,"d":"$50"}},{"$f":"'RENTAL ESTIMATOR'!AK525","v":{"v":100,"d":"$100"}},{"$f":"'RENTAL ESTIMATOR'!AN525","v":{"v":0,"d":"$0"}},{"v":150,"d":"$150"},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH525","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AK525","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AN525","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B526:S526)","v":"Hookup dishwasher"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T526","v":0},{"$f":"T('RENTAL ESTIMATOR'!W526:X526)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH526","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK526","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN526","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH526","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AK526","v":{"v":25,"d":"$25.00"}},{"$f":"'REHAB ESTIMATOR'!AN526","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B527:S527)","v":"Water supply line for refrigerator"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T527","v":0},{"$f":"T('RENTAL ESTIMATOR'!W527:X527)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH527","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK527","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN527","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH527","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AK527","v":{"v":25,"d":"$25.00"}},{"$f":"'REHAB ESTIMATOR'!AN527","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B528:S528)","v":"Bathrooms"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T528","v":0},{"$f":"T('RENTAL ESTIMATOR'!W528:X528)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH528","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK528","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN528","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH528","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK528","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN528","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B529:S529)","v":"Bathroom faucet fixture"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T529","v":2},{"$f":"T('RENTAL ESTIMATOR'!W529:X529)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH529","v":{"v":150,"d":"$150"}},{"$f":"'RENTAL ESTIMATOR'!AK529","v":{"v":250,"d":"$250"}},{"$f":"'RENTAL ESTIMATOR'!AN529","v":{"v":0,"d":"$0"}},{"v":400,"d":"$400"},null,2,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH529","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AK529","v":{"v":250,"d":"$250.00"}},{"$f":"'REHAB ESTIMATOR'!AN529","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B530:S530)","v":"Fiberglass shower stall"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T530","v":0},{"$f":"T('RENTAL ESTIMATOR'!W530:X530)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH530","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK530","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN530","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH530","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK530","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN530","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B531:S531)","v":"Fiberglass tub"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T531","v":0},{"$f":"T('RENTAL ESTIMATOR'!W531:X531)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH531","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK531","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN531","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH531","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AK531","v":{"v":185,"d":"$185.00"}},{"$f":"'REHAB ESTIMATOR'!AN531","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B532:S532)","v":"Fiberglass tub/shower surround"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T532","v":0},{"$f":"T('RENTAL ESTIMATOR'!W532:X532)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH532","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK532","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN532","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH532","v":{"v":200,"d":"$200.00"}},{"$f":"'REHAB ESTIMATOR'!AK532","v":{"v":300,"d":"$300.00"}},{"$f":"'REHAB ESTIMATOR'!AN532","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B533:S533)","v":"Showerhead/tub kit"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T533","v":0},{"$f":"T('RENTAL ESTIMATOR'!W533:X533)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH533","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK533","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN533","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH533","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AK533","v":{"v":270,"d":"$270.00"}},{"$f":"'REHAB ESTIMATOR'!AN533","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B534:S534)","v":"Toilets"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T534","v":0},{"$f":"T('RENTAL ESTIMATOR'!W534:X534)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH534","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK534","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN534","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH534","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AK534","v":{"v":250,"d":"$250.00"}},{"$f":"'REHAB ESTIMATOR'!AN534","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B535:S535)","v":"Toilet seats"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T535","v":0},{"$f":"T('RENTAL ESTIMATOR'!W535:X535)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH535","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK535","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN535","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH535","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK535","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN535","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B536:S536)","v":"Pedestal sink"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T536","v":0},{"$f":"T('RENTAL ESTIMATOR'!W536:X536)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH536","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK536","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN536","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH536","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK536","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN536","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P550","v":10}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG538)","v":"PLUMBING TOTAL"},{"$nulls":7},{"$f":"SUM(K529:K549)","v":{"v":475,"d":"$475"}},{"$f":"SUM(L529:L549)","v":{"v":835,"d":"$835"}},{"$f":"SUM(M529:M549)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N529:O549)","v":{"v":1310,"d":"$1,310"}},null,{"$f":"SUM(P528:P548)","v":10},{"$nulls":4},{"$f":"SUM(U529:U549)","v":{"v":1745,"d":"$1,745.00"}},{"$f":"SUM(V529:V549)","v":{"v":1890,"d":"$1,890.00"}},{"$f":"SUM(W529:W549)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P552","v":10}]
[{"$nulls":15},{"$f":"P550","v":10}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B541:S541)","v":"HVAC"},{"$nulls":5},{"$f":"SUM(I554:I573)","v":0},{"$nulls":6},{"$f":"I553","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B542:S542)","v":"HVAC, bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T542","v":0},{"$f":"T('RENTAL ESTIMATOR'!W542:X542)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH542","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK542","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN542","v":{"v":0,"d":"$0"}},{"$f":"SUM(K554:M554)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH542","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK542","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN542","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B543:S543)","v":"HVAC Rough-In, per hour"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T543","v":0},{"$f":"T('RENTAL ESTIMATOR'!W543:X543)","v":"hrs"},{"$f":"'RENTAL ESTIMATOR'!AH543","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK543","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN543","v":{"v":0,"d":"$0"}},{"$f":"SUM(K555:M555)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH543","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK543","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN543","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B544:S544)","v":"HVAC Finish Work, per hour"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T544","v":0},{"$f":"T('RENTAL ESTIMATOR'!W544:X544)","v":"hrs"},{"$f":"'RENTAL ESTIMATOR'!AH544","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK544","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN544","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH544","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK544","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN544","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B545:S545)","v":"Replace gas fired forced air unit, 1000 sf, 60k btus"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T545","v":0},{"$f":"T('RENTAL ESTIMATOR'!W545:X545)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH545","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK545","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN545","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH545","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK545","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN545","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B546:S546)","v":"Replace gas fired forced air unit, 2,000, 80k btus"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T546","v":0},{"$f":"T('RENTAL ESTIMATOR'!W546:X546)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH546","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK546","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN546","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH546","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK546","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN546","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B547:S547)","v":"Replace gas fired forced air unit, 3,000, 100k btus"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T547","v":0},{"$f":"T('RENTAL ESTIMATOR'!W547:X547)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH547","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK547","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN547","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH547","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK547","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN547","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B548:S548)","v":"Replace air conditioning unit, ~1,000 sf, 2 ton"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T548","v":0},{"$f":"T('RENTAL ESTIMATOR'!W548:X548)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH548","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK548","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN548","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH548","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK548","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN548","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B549:S549)","v":"Replace air conditioning unit, ~2,000 sf, 3.5 ton"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T549","v":0},{"$f":"T('RENTAL ESTIMATOR'!W549:X549)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH549","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK549","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN549","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH549","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK549","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN549","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B550:S550)","v":"Replace air conditioning unit, ~3,000sf, 5 ton"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T550","v":0},{"$f":"T('RENTAL ESTIMATOR'!W550:X550)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH550","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK550","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN550","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH550","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK550","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN550","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B551:S551)","v":"Hotel type, hot/cold packaged unit"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T551","v":0},{"$f":"T('RENTAL ESTIMATOR'!W551:X551)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH551","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK551","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN551","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH551","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK551","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN551","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B552:S552)","v":"Window mounted unit"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T552","v":0},{"$f":"T('RENTAL ESTIMATOR'!W552:X552)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH552","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK552","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN552","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH552","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK552","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN552","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B553:S553)","v":"HVAC equipment tune-up/service call"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T553","v":0},{"$f":"T('RENTAL ESTIMATOR'!W553:X553)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH553","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK553","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN553","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH553","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK553","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN553","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B554:S554)","v":"Programmable thermostat"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T554","v":0},{"$f":"T('RENTAL ESTIMATOR'!W554:X554)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH554","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK554","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN554","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH554","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AK554","v":{"v":75,"d":"$75.00"}},{"$f":"'REHAB ESTIMATOR'!AN554","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B555:S555)","v":"Replace supply air grilles/returns"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T555","v":0},{"$f":"T('RENTAL ESTIMATOR'!W555:X555)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH555","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK555","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN555","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH555","v":{"v":75,"d":"$75.00"}},{"$f":"'REHAB ESTIMATOR'!AK555","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AN555","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B556:S556)","v":"Clean ductwork"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T556","v":0},{"$f":"T('RENTAL ESTIMATOR'!W556:X556)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH556","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK556","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN556","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH556","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK556","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN556","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B557:S557)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T557","v":0},{"$f":"T('RENTAL ESTIMATOR'!W557:X557)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH557","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK557","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN557","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH557","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK557","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN557","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B558:S558)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T558","v":0},{"$f":"T('RENTAL ESTIMATOR'!W558:X558)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH558","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK558","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN558","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH558","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK558","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN558","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B559:S559)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T559","v":0},{"$f":"T('RENTAL ESTIMATOR'!W559:X559)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH559","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK559","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN559","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH559","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK559","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN559","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B560:S560)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T560","v":0},{"$f":"T('RENTAL ESTIMATOR'!W560:X560)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH560","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK560","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN560","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH560","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK560","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN560","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B561:S561)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T561","v":0},{"$f":"T('RENTAL ESTIMATOR'!W561:X561)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH561","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK561","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN561","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH561","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK561","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN561","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P575","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG563)","v":"HVAC TOTAL"},{"$nulls":7},{"$f":"SUM(K554:K574)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L554:L574)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M554:M574)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N554:O574)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P553:P565)","v":0},{"$nulls":4},{"$f":"SUM(U554:U574)","v":{"v":125,"d":"$125.00"}},{"$f":"SUM(V554:V574)","v":{"v":225,"d":"$225.00"}},{"$f":"SUM(W554:W574)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P577","v":0}]
[{"$nulls":15},{"$f":"P575","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B566:S566)","v":"ELECTRICAL"},{"$nulls":5},{"$f":"SUM(I579:I598)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B567:S567)","v":"Electrical, bid/allowance"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T567","v":0},{"$f":"T('RENTAL ESTIMATOR'!W567:X567)","v":"ls"},{"$f":"'RENTAL ESTIMATOR'!AH567","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK567","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN567","v":{"v":0,"d":"$0"}},{"$f":"SUM(K579:M579)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH567","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK567","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN567","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B568:S568)","v":"Miscellaneous Electrical "},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T568","v":0},{"$f":"T('RENTAL ESTIMATOR'!W568:X568)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH568","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK568","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN568","v":{"v":0,"d":"$0"}},{"$f":"SUM(K580:M580)","v":{"v":0,"d":"$0"}},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH568","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK568","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN568","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B569:S569)","v":"Electrical Rough-in, per hour"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T569","v":0},{"$f":"T('RENTAL ESTIMATOR'!W569:X569)","v":"hrs"},{"$f":"'RENTAL ESTIMATOR'!AH569","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK569","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN569","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH569","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK569","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN569","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B570:S570)","v":"CATV Rough-in, per hour"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T570","v":0},{"$f":"T('RENTAL ESTIMATOR'!W570:X570)","v":"hrs"},{"$f":"'RENTAL ESTIMATOR'!AH570","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK570","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN570","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,{"$f":"I582","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH570","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK570","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN570","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B571:S571)","v":"Electrical Finish Work, per hour"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T571","v":0},{"$f":"T('RENTAL ESTIMATOR'!W571:X571)","v":"hrs"},{"$f":"'RENTAL ESTIMATOR'!AH571","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK571","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN571","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH571","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK571","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN571","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B572:S572)","v":"Replace electrical panel, 100 AMP"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T572","v":0},{"$f":"T('RENTAL ESTIMATOR'!W572:X572)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH572","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK572","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN572","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH572","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK572","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN572","v":{"v":975,"d":"$975.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B573:S573)","v":"Replace electrical panel, 200 AMP"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T573","v":0},{"$f":"T('RENTAL ESTIMATOR'!W573:X573)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH573","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK573","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN573","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH573","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK573","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN573","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B574:S574)","v":"Replace outlets, light switches"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T574","v":0},{"$f":"T('RENTAL ESTIMATOR'!W574:X574)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH574","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK574","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN574","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH574","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK574","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN574","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B575:S575)","v":"Replace GFI outlets/ground back to panel"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T575","v":0},{"$f":"T('RENTAL ESTIMATOR'!W575:X575)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH575","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK575","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN575","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH575","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK575","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN575","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B576:S576)","v":"Exhaust Fan"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T576","v":0},{"$f":"T('RENTAL ESTIMATOR'!W576:X576)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH576","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK576","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN576","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH576","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK576","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN576","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B577:S577)","v":"Smoke detectors"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T577","v":0},{"$f":"T('RENTAL ESTIMATOR'!W577:X577)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH577","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK577","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN577","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH577","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK577","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN577","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B578:S578)","v":"Carbon monoxide detector"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T578","v":0},{"$f":"T('RENTAL ESTIMATOR'!W578:X578)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH578","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK578","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN578","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH578","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK578","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN578","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B579:S579)","v":"Lighting"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T579","v":0},{"$f":"T('RENTAL ESTIMATOR'!W579:X579)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH579","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK579","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN579","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH579","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK579","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN579","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B580:S580)","v":"Track/Pendent light"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T580","v":0},{"$f":"T('RENTAL ESTIMATOR'!W580:X580)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH580","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK580","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN580","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH580","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK580","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AN580","v":{"v":50,"d":"$50.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B581:S581)","v":"Chandelier light fixture"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T581","v":0},{"$f":"T('RENTAL ESTIMATOR'!W581:X581)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH581","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK581","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN581","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH581","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK581","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN581","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B582:S582)","v":"Ceiling dome light"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T582","v":0},{"$f":"T('RENTAL ESTIMATOR'!W582:X582)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH582","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK582","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN582","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH582","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK582","v":{"v":140,"d":"$140.00"}},{"$f":"'REHAB ESTIMATOR'!AN582","v":{"v":100,"d":"$100.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B583:S583)","v":"Ceiling fan fixture"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T583","v":0},{"$f":"T('RENTAL ESTIMATOR'!W583:X583)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH583","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK583","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN583","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH583","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK583","v":{"v":460,"d":"$460.00"}},{"$f":"'REHAB ESTIMATOR'!AN583","v":{"v":300,"d":"$300.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B584:S584)","v":"Bathroom vanity light"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T584","v":0},{"$f":"T('RENTAL ESTIMATOR'!W584:X584)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH584","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK584","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN584","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH584","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK584","v":{"v":170,"d":"$170.00"}},{"$f":"'REHAB ESTIMATOR'!AN584","v":{"v":100,"d":"$100.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B585:S585)","v":"Can lighting"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T585","v":0},{"$f":"T('RENTAL ESTIMATOR'!W585:X585)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH585","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK585","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN585","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH585","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK585","v":{"v":86,"d":"$86.00"}},{"$f":"'REHAB ESTIMATOR'!AN585","v":{"v":500,"d":"$500.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B586:S586)","v":"Exterior light fixture"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T586","v":0},{"$f":"T('RENTAL ESTIMATOR'!W586:X586)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH586","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK586","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN586","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH586","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK586","v":{"v":150,"d":"$150.00"}},{"$f":"'REHAB ESTIMATOR'!AN586","v":{"v":100,"d":"$100.00"}}]
[{"$nulls":15},{"$f":"P600","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG588)","v":"ELECTRICAL TOTAL"},{"$nulls":7},{"$f":"SUM(K579:K599)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L579:L599)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M579:M599)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N579:O599)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P578:P598)","v":0},{"$nulls":4},{"$f":"SUM(U579:U599)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V579:V599)","v":{"v":1106,"d":"$1,106.00"}},{"$f":"SUM(W579:W599)","v":{"v":2125,"d":"$2,125.00"}}]
[{"$nulls":15},{"$f":"P602","v":0}]
[{"$nulls":15},{"$f":"P600","v":0}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B591:S591)","v":"MISCELLANEOUS"},{"$nulls":5},{"$f":"SUM(I604:I623)","v":2},{"$nulls":6},2]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B592:S592)","v":"Bath accessories, towel bar, toilet disp, ea bathroom"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T592","v":1},{"$f":"T('RENTAL ESTIMATOR'!W592:X592)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH592","v":{"v":50,"d":"$50"}},{"$f":"'RENTAL ESTIMATOR'!AK592","v":{"v":50,"d":"$50"}},{"$f":"'RENTAL ESTIMATOR'!AN592","v":{"v":0,"d":"$0"}},{"$f":"SUM(K604:M604)","v":{"v":100,"d":"$100"}},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH592","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AK592","v":{"v":100,"d":"$100.00"}},{"$f":"'REHAB ESTIMATOR'!AN592","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B593:S593)","v":"Bathroom mirrors"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T593","v":1},{"$f":"T('RENTAL ESTIMATOR'!W593:X593)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH593","v":{"v":25,"d":"$25"}},{"$f":"'RENTAL ESTIMATOR'!AK593","v":{"v":70,"d":"$70"}},{"$f":"'RENTAL ESTIMATOR'!AN593","v":{"v":0,"d":"$0"}},{"$f":"SUM(K605:M605)","v":{"v":95,"d":"$95"}},null,1,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH593","v":{"v":50,"d":"$50.00"}},{"$f":"'REHAB ESTIMATOR'!AK593","v":{"v":140,"d":"$140.00"}},{"$f":"'REHAB ESTIMATOR'!AN593","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B594:S594)","v":"Window coverings, each window"},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T594","v":0},{"$f":"T('RENTAL ESTIMATOR'!W594:X594)","v":"ea"},{"$f":"'RENTAL ESTIMATOR'!AH594","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK594","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN594","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH594","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK594","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN594","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B595:S595)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T595","v":0},{"$f":"T('RENTAL ESTIMATOR'!W595:X595)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH595","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK595","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN595","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH595","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK595","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN595","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B596:S596)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T596","v":0},{"$f":"T('RENTAL ESTIMATOR'!W596:X596)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH596","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK596","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN596","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH596","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK596","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN596","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B597:S597)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T597","v":0},{"$f":"T('RENTAL ESTIMATOR'!W597:X597)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH597","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK597","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN597","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH597","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK597","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN597","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B598:S598)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T598","v":0},{"$f":"T('RENTAL ESTIMATOR'!W598:X598)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH598","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK598","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN598","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH598","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK598","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN598","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B599:S599)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T599","v":0},{"$f":"T('RENTAL ESTIMATOR'!W599:X599)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH599","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK599","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN599","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH599","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK599","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN599","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B600:S600)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T600","v":0},{"$f":"T('RENTAL ESTIMATOR'!W600:X600)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH600","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK600","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN600","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH600","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK600","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN600","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B601:S601)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T601","v":0},{"$f":"T('RENTAL ESTIMATOR'!W601:X601)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH601","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK601","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN601","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH601","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK601","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN601","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B602:S602)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T602","v":0},{"$f":"T('RENTAL ESTIMATOR'!W602:X602)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH602","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK602","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN602","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH602","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK602","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN602","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B603:S603)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T603","v":0},{"$f":"T('RENTAL ESTIMATOR'!W603:X603)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH603","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK603","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN603","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH603","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK603","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN603","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B604:S604)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T604","v":0},{"$f":"T('RENTAL ESTIMATOR'!W604:X604)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH604","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK604","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN604","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH604","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK604","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN604","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B605:S605)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T605","v":0},{"$f":"T('RENTAL ESTIMATOR'!W605:X605)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH605","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK605","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN605","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,{"$f":"I617","v":0},{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH605","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK605","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN605","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B606:S606)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T606","v":0},{"$f":"T('RENTAL ESTIMATOR'!W606:X606)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH606","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK606","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN606","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH606","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK606","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN606","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B607:S607)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T607","v":0},{"$f":"T('RENTAL ESTIMATOR'!W607:X607)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH607","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK607","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN607","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH607","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK607","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN607","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B608:S608)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T608","v":0},{"$f":"T('RENTAL ESTIMATOR'!W608:X608)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH608","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK608","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN608","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH608","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK608","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN608","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B609:S609)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T609","v":0},{"$f":"T('RENTAL ESTIMATOR'!W609:X609)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH609","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK609","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN609","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH609","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK609","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN609","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B610:S610)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T610","v":0},{"$f":"T('RENTAL ESTIMATOR'!W610:X610)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH610","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK610","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN610","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH610","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK610","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN610","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B611:S611)","v":""},{"$nulls":5},{"$f":"'RENTAL ESTIMATOR'!T611","v":0},{"$f":"T('RENTAL ESTIMATOR'!W611:X611)","v":""},{"$f":"'RENTAL ESTIMATOR'!AH611","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AK611","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL ESTIMATOR'!AN611","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},null,0,{"$nulls":4},{"$f":"'REHAB ESTIMATOR'!AH611","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AK611","v":{"v":0,"d":"$0.00"}},{"$f":"'REHAB ESTIMATOR'!AN611","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P625","v":4}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!AG613)","v":"MISCELLANEOUS TOTAL"},{"$nulls":7},{"$f":"SUM(K604:K624)","v":{"v":75,"d":"$75"}},{"$f":"SUM(L604:L624)","v":{"v":120,"d":"$120"}},{"$f":"SUM(M604:M624)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N604:O624)","v":{"v":195,"d":"$195"}},null,{"$f":"SUM(P603:P610)","v":4},{"$nulls":4},{"$f":"SUM(U604:U624)","v":{"v":150,"d":"$150.00"}},{"$f":"SUM(V604:V624)","v":{"v":240,"d":"$240.00"}},{"$f":"SUM(W604:W624)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P627","v":4}]
[{"$nulls":15},{"$f":"P625","v":4}]
[{"$nulls":15},{"$f":"P629","v":{"v":11880,"d":"11,880"}}]
[null,null,"TOTAL REPAIR ESTIMATE",{"$nulls":7},{"$f":"SUM(K50+K75+K100+K125+K150+K175+K200+K225+K250+K275+K300+K325+K350+K375+K400+K450+K425+K475+K500+K525+K550+K575+K600+K625)","v":{"v":6250,"d":"$6,250"}},{"$f":"SUM(L50+L75+L100+L125+L150+L175+L200+L225+L250+L275+L300+L325+L350+L375+L400+L450+L425+L475+L500+L525+L550+L575+L600+L625)","v":{"v":5630,"d":"$5,630"}},{"$f":"SUM(M50+M75+M100+M125+M150+M175+M200+M225+M250+M275+M300+M325+M350+M375+M400+M450+M425+M475+M500+M525+M550+M575+M600+M625)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N50+N75+N100+N125+N150+N175+N200+N225+N250+N275+N300+N325+N350+N375+N400+N450+N425+N475+N500+N525+N550+N575+N600+N625)","v":{"v":11880,"d":"$11,880"}},{"$f":"SUM(O50+O75+O100+O125+O150+O175+O200+O225+O250+O275+O300+O325+O350+O375+O400+O450+O425+O475+O500+O525+O550+O575+O600+O625)","v":{"v":0,"d":"$0"}},{"$f":"N629","v":{"v":11880,"d":"$11,880"}},{"$nulls":4},{"$f":"SUM(U50+U75+U100+U125+U150+U175+U200+U225+U250+U275+U300+U325+U350+U375+U400+U450+U425+U475+U500+U525+U550+U575+U600+U625)","v":{"v":17610,"d":"$17,610.00"}},{"$f":"SUM(V50+V75+V100+V125+V150+V175+V200+V225+V250+V275+V300+V325+V350+V375+V400+V450+V425+V475+V500+V525+V550+V575+V600+V625)","v":{"v":28891,"d":"$28,891.00"}},{"$f":"SUM(W50+W75+W100+W125+W150+W175+W200+W225+W250+W275+W300+W325+W350+W375+W400+W450+W425+W475+W500+W525+W550+W575+W600+W625)","v":{"v":2125,"d":"$2,125.00"}}]
[{"$nulls":15},1]
[null,null,"Investment Disclaimer:",{"$nulls":12},1]
[null,null,"Any scope of work and cost information provided by us is for informational purposals only and is provided As-Is without warranty of any kind.  In no event shall we be held liable for any special, indirect or consequential damages whatsover resulting from loss of profits.  Use caution and seek the advice of qualified professionals.  Consult with your real estate professionals, contractors, or other professional advisors before making investment decisions based upon the information provided.",{"$nulls":12},1]
[{"$nulls":15},1]
[]
[]
[{"$nulls":8},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"RENTAL SCOPE OF WORK","index":24,"n_rows":616,"n_cols":6,"rows_kept":616,"merged":[[2,2,3,4],[4,2,5,3],[6,2,6,3],[610,2,611,5],[615,4,616,7]]}
[]
[]
[null,null,"SCOPE OF WORK "]
[]
[null,null,{"$f":"T('RENTAL INFO SHEET'!AM12:BW13)","v":"Example Street"}]
[]
[null,null,{"$f":"T('RENTAL INFO SHEET'!AM14:BW15)","v":"Example City, State & Zip Code"}]
[]
[]
[null,null,"DESCRIPTION OF WORK","QTY","UNIT","NOTES"]
[]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B16:S16)","v":"GENERAL CONDITIONS"},{"$f":"SUM(D13:D36)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W16:X16)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B17:S17)","v":"Dumpster rental-40 yard"},{"$f":"'RENTAL ESTIMATOR'!T17","v":0},{"$f":"T('RENTAL ESTIMATOR'!W17:X17)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B18:S18)","v":"Construction Permits < $10k"},{"$f":"'RENTAL ESTIMATOR'!T18","v":0},{"$f":"T('RENTAL ESTIMATOR'!W18:X18)","v":"job"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B19:S19)","v":"Construction Permits, 10k to $25k"},{"$f":"'RENTAL ESTIMATOR'!T19","v":0},{"$f":"T('RENTAL ESTIMATOR'!W19:X19)","v":"job"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B20:S20)","v":"Construction Permits, 25k to 50k"},{"$f":"'RENTAL ESTIMATOR'!T20","v":0},{"$f":"T('RENTAL ESTIMATOR'!W20:X20)","v":"job"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B21:S21)","v":"Storage Container"},{"$f":"'RENTAL ESTIMATOR'!T21","v":0},{"$f":"T('RENTAL ESTIMATOR'!W21:X21)","v":"job"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B22:S22)","v":"Chemical Toilet"},{"$f":"'RENTAL ESTIMATOR'!T22","v":0},{"$f":"T('RENTAL ESTIMATOR'!W22:X22)","v":"mo"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B23:S23)","v":"Misc. Tools & Materials"},{"$f":"'RENTAL ESTIMATOR'!T23","v":0},{"$f":"T('RENTAL ESTIMATOR'!W23:X23)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B24:S24)","v":"Rekey/lock box"},{"$f":"'RENTAL ESTIMATOR'!T24","v":0},{"$f":"T('RENTAL ESTIMATOR'!W24:X24)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B25:S25)","v":"Turn on utilities"},{"$f":"'RENTAL ESTIMATOR'!T25","v":0},{"$f":"T('RENTAL ESTIMATOR'!W25:X25)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B26:S26)","v":"Truck expense/car payment"},{"$f":"'RENTAL ESTIMATOR'!T26","v":0},{"$f":"T('RENTAL ESTIMATOR'!W26:X26)","v":"month"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B27:S27)","v":"Fuel/gas expense"},{"$f":"'RENTAL ESTIMATOR'!T27","v":0},{"$f":"T('RENTAL ESTIMATOR'!W27:X27)","v":"wk"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B28:S28)","v":"Project management"},{"$f":"'RENTAL ESTIMATOR'!T28","v":0},{"$f":"T('RENTAL ESTIMATOR'!W28:X28)","v":"wk"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B29:S29)","v":"Architectural Fees"},{"$f":"'RENTAL ESTIMATOR'!T29","v":0},{"$f":"T('RENTAL ESTIMATOR'!W29:X29)","v":"hrs"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B30:S30)","v":"Engineering Fees"},{"$f":"'RENTAL ESTIMATOR'!T30","v":0},{"$f":"T('RENTAL ESTIMATOR'!W30:X30)","v":"hrs"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B31:S31)","v":"Professional Photography"},{"$f":"'RENTAL ESTIMATOR'!T31","v":0},{"$f":"T('RENTAL ESTIMATOR'!W31:X31)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B32:S32)","v":"Material Deliveries"},{"$f":"'RENTAL ESTIMATOR'!T32","v":0},{"$f":"T('RENTAL ESTIMATOR'!W32:X32)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B33:S33)","v":"Final cleaning"},{"$f":"'RENTAL ESTIMATOR'!T33","v":0},{"$f":"T('RENTAL ESTIMATOR'!W33:X33)","v":"hrs"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B34:S34)","v":""},{"$f":"'RENTAL ESTIMATOR'!T34","v":0},{"$f":"T('RENTAL ESTIMATOR'!W34:X34)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B35:S35)","v":""},{"$f":"'RENTAL ESTIMATOR'!T35","v":0},{"$f":"T('RENTAL ESTIMATOR'!W35:X35)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B36:S36)","v":""},{"$f":"'RENTAL ESTIMATOR'!T36","v":0},{"$f":"T('RENTAL ESTIMATOR'!W36:X36)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B37:S37)","v":""},{"$f":"'RENTAL ESTIMATOR'!T37","v":0},{"$f":"T('RENTAL ESTIMATOR'!W37:X37)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B38:S38)","v":""},{"$f":"'RENTAL ESTIMATOR'!T38","v":0},{"$f":"T('RENTAL ESTIMATOR'!W38:X38)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B39:S39)","v":""},{"$f":"'RENTAL ESTIMATOR'!T39","v":0},{"$f":"T('RENTAL ESTIMATOR'!W39:X39)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B40:S40)","v":""},{"$f":"'RENTAL ESTIMATOR'!T40","v":0},{"$f":"T('RENTAL ESTIMATOR'!W40:X40)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B41:S41)","v":"DEMOLITION"},{"$f":"SUM(D38:D61)","v":32},{"$f":"T('RENTAL ESTIMATOR'!W41:X41)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B42:S42)","v":"Demolition"},{"$f":"'RENTAL ESTIMATOR'!T42","v":0},{"$f":"T('RENTAL ESTIMATOR'!W42:X42)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B43:S43)","v":"Demo bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T43","v":0},{"$f":"T('RENTAL ESTIMATOR'!W43:X43)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B44:S44)","v":"Demolition work per hour"},{"$f":"'RENTAL ESTIMATOR'!T44","v":32},{"$f":"T('RENTAL ESTIMATOR'!W44:X44)","v":"hrs"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B45:S45)","v":"Room demolition, typical room"},{"$f":"'RENTAL ESTIMATOR'!T45","v":0},{"$f":"T('RENTAL ESTIMATOR'!W45:X45)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B46:S46)","v":"Room demolition, bathroom"},{"$f":"'RENTAL ESTIMATOR'!T46","v":0},{"$f":"T('RENTAL ESTIMATOR'!W46:X46)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B47:S47)","v":"Room demolition, kitchen"},{"$f":"'RENTAL ESTIMATOR'!T47","v":0},{"$f":"T('RENTAL ESTIMATOR'!W47:X47)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B48:S48)","v":"Building demolition, 1-story wood-framed"},{"$f":"'RENTAL ESTIMATOR'!T48","v":0},{"$f":"T('RENTAL ESTIMATOR'!W48:X48)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B49:S49)","v":"Building demolition, 2-story wood framed"},{"$f":"'RENTAL ESTIMATOR'!T49","v":0},{"$f":"T('RENTAL ESTIMATOR'!W49:X49)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B50:S50)","v":"Building demolition, masonry"},{"$f":"'RENTAL ESTIMATOR'!T50","v":0},{"$f":"T('RENTAL ESTIMATOR'!W50:X50)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B51:S51)","v":"Building demolition, steel/concrete"},{"$f":"'RENTAL ESTIMATOR'!T51","v":0},{"$f":"T('RENTAL ESTIMATOR'!W51:X51)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B52:S52)","v":"Concrete slab demolition, 4\"-6\""},{"$f":"'RENTAL ESTIMATOR'!T52","v":0},{"$f":"T('RENTAL ESTIMATOR'!W52:X52)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B53:S53)","v":""},{"$f":"'RENTAL ESTIMATOR'!T53","v":0},{"$f":"T('RENTAL ESTIMATOR'!W53:X53)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B54:S54)","v":""},{"$f":"'RENTAL ESTIMATOR'!T54","v":0},{"$f":"T('RENTAL ESTIMATOR'!W54:X54)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B55:S55)","v":"Abatement"},{"$f":"'RENTAL ESTIMATOR'!T55","v":0},{"$f":"T('RENTAL ESTIMATOR'!W55:X55)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B56:S56)","v":"Asbestos bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T56","v":0},{"$f":"T('RENTAL ESTIMATOR'!W56:X56)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B57:S57)","v":"Asbestos testing"},{"$f":"'RENTAL ESTIMATOR'!T57","v":0},{"$f":"T('RENTAL ESTIMATOR'!W57:X57)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B58:S58)","v":"Asbestos abatement, minimum charge"},{"$f":"'RENTAL ESTIMATOR'!T58","v":0},{"$f":"T('RENTAL ESTIMATOR'!W58:X58)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B59:S59)","v":"Mold, minimum charge"},{"$f":"'RENTAL ESTIMATOR'!T59","v":0},{"$f":"T('RENTAL ESTIMATOR'!W59:X59)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B60:S60)","v":""},{"$f":"'RENTAL ESTIMATOR'!T60","v":0},{"$f":"T('RENTAL ESTIMATOR'!W60:X60)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B61:S61)","v":""},{"$f":"'RENTAL ESTIMATOR'!T61","v":0},{"$f":"T('RENTAL ESTIMATOR'!W61:X61)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B62:S62)","v":""},{"$f":"'RENTAL ESTIMATOR'!T62","v":0},{"$f":"T('RENTAL ESTIMATOR'!W62:X62)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B63:S63)","v":""},{"$f":"'RENTAL ESTIMATOR'!T63","v":0},{"$f":"T('RENTAL ESTIMATOR'!W63:X63)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B64:S64)","v":""},{"$f":"'RENTAL ESTIMATOR'!T64","v":0},{"$f":"T('RENTAL ESTIMATOR'!W64:X64)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B65:S65)","v":""},{"$f":"'RENTAL ESTIMATOR'!T65","v":0},{"$f":"T('RENTAL ESTIMATOR'!W65:X65)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B66:S66)","v":"STRUCTURAL CONCRETE"},{"$f":"SUM(D63:D86)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W66:X66)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B67:S67)","v":"Excavation"},{"$f":"'RENTAL ESTIMATOR'!T67","v":0},{"$f":"T('RENTAL ESTIMATOR'!W67:X67)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B68:S68)","v":"Excavation bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T68","v":0},{"$f":"T('RENTAL ESTIMATOR'!W68:X68)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B69:S69)","v":"Footing trenching"},{"$f":"'RENTAL ESTIMATOR'!T69","v":0},{"$f":"T('RENTAL ESTIMATOR'!W69:X69)","v":"cy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B70:S70)","v":"Backfill of trenches "},{"$f":"'RENTAL ESTIMATOR'!T70","v":0},{"$f":"T('RENTAL ESTIMATOR'!W70:X70)","v":"cy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B71:S71)","v":""},{"$f":"'RENTAL ESTIMATOR'!T71","v":0},{"$f":"T('RENTAL ESTIMATOR'!W71:X71)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B72:S72)","v":""},{"$f":"'RENTAL ESTIMATOR'!T72","v":0},{"$f":"T('RENTAL ESTIMATOR'!W72:X72)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B73:S73)","v":"Foundation"},{"$f":"'RENTAL ESTIMATOR'!T73","v":0},{"$f":"T('RENTAL ESTIMATOR'!W73:X73)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B74:S74)","v":"Foundation bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T74","v":0},{"$f":"T('RENTAL ESTIMATOR'!W74:X74)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B75:S75)","v":"Concrete slab on grade, 4\" thick"},{"$f":"'RENTAL ESTIMATOR'!T75","v":0},{"$f":"T('RENTAL ESTIMATOR'!W75:X75)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B76:S76)","v":"Concrete footing, 12\" wide "},{"$f":"'RENTAL ESTIMATOR'!T76","v":0},{"$f":"T('RENTAL ESTIMATOR'!W76:X76)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B77:S77)","v":"Stem wall, single story"},{"$f":"'RENTAL ESTIMATOR'!T77","v":0},{"$f":"T('RENTAL ESTIMATOR'!W77:X77)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B78:S78)","v":""},{"$f":"'RENTAL ESTIMATOR'!T78","v":0},{"$f":"T('RENTAL ESTIMATOR'!W78:X78)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B79:S79)","v":""},{"$f":"'RENTAL ESTIMATOR'!T79","v":0},{"$f":"T('RENTAL ESTIMATOR'!W79:X79)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B80:S80)","v":"Structural Repairs"},{"$f":"'RENTAL ESTIMATOR'!T80","v":0},{"$f":"T('RENTAL ESTIMATOR'!W80:X80)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B81:S81)","v":"Structural Repairs bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T81","v":0},{"$f":"T('RENTAL ESTIMATOR'!W81:X81)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B82:S82)","v":"Stair mud jacking, case by case"},{"$f":"'RENTAL ESTIMATOR'!T82","v":0},{"$f":"T('RENTAL ESTIMATOR'!W82:X82)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B83:S83)","v":"Bowing foundation walls, vertical I-Beams"},{"$f":"'RENTAL ESTIMATOR'!T83","v":0},{"$f":"T('RENTAL ESTIMATOR'!W83:X83)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B84:S84)","v":"Settled foundation walls, concrete piers/underpinning"},{"$f":"'RENTAL ESTIMATOR'!T84","v":0},{"$f":"T('RENTAL ESTIMATOR'!W84:X84)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B85:S85)","v":"Foundation waterproofing & drain tile, single story"},{"$f":"'RENTAL ESTIMATOR'!T85","v":0},{"$f":"T('RENTAL ESTIMATOR'!W85:X85)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B86:S86)","v":"Epoxy crack injection"},{"$f":"'RENTAL ESTIMATOR'!T86","v":0},{"$f":"T('RENTAL ESTIMATOR'!W86:X86)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B87:S87)","v":""},{"$f":"'RENTAL ESTIMATOR'!T87","v":0},{"$f":"T('RENTAL ESTIMATOR'!W87:X87)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B88:S88)","v":""},{"$f":"'RENTAL ESTIMATOR'!T88","v":0},{"$f":"T('RENTAL ESTIMATOR'!W88:X88)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B89:S89)","v":""},{"$f":"'RENTAL ESTIMATOR'!T89","v":0},{"$f":"T('RENTAL ESTIMATOR'!W89:X89)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B90:S90)","v":""},{"$f":"'RENTAL ESTIMATOR'!T90","v":0},{"$f":"T('RENTAL ESTIMATOR'!W90:X90)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B91:S91)","v":"CONCRETE & FLATWORK"},{"$f":"SUM(D88:D111)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W91:X91)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B92:S92)","v":"Concrete"},{"$f":"'RENTAL ESTIMATOR'!T92","v":0},{"$f":"T('RENTAL ESTIMATOR'!W92:X92)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B93:S93)","v":"Concrete bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T93","v":0},{"$f":"T('RENTAL ESTIMATOR'!W93:X93)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B94:S94)","v":"Concrete flatwork demo"},{"$f":"'RENTAL ESTIMATOR'!T94","v":0},{"$f":"T('RENTAL ESTIMATOR'!W94:X94)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B95:S95)","v":"Concrete driveway/patio, 6\" thick"},{"$f":"'RENTAL ESTIMATOR'!T95","v":0},{"$f":"T('RENTAL ESTIMATOR'!W95:X95)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B96:S96)","v":"Concrete sidewalk, 4\" thick"},{"$f":"'RENTAL ESTIMATOR'!T96","v":0},{"$f":"T('RENTAL ESTIMATOR'!W96:X96)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B97:S97)","v":"Add for 4\" base rock below concrete pavement"},{"$f":"'RENTAL ESTIMATOR'!T97","v":0},{"$f":"T('RENTAL ESTIMATOR'!W97:X97)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B98:S98)","v":""},{"$f":"'RENTAL ESTIMATOR'!T98","v":0},{"$f":"T('RENTAL ESTIMATOR'!W98:X98)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B99:S99)","v":"Asphalt"},{"$f":"'RENTAL ESTIMATOR'!T99","v":0},{"$f":"T('RENTAL ESTIMATOR'!W99:X99)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B100:S100)","v":"Asphalt bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T100","v":0},{"$f":"T('RENTAL ESTIMATOR'!W100:X100)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B101:S101)","v":"Asphalt pavement, 5\" thick"},{"$f":"'RENTAL ESTIMATOR'!T101","v":0},{"$f":"T('RENTAL ESTIMATOR'!W101:X101)","v":"sy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B102:S102)","v":"Asphalt pavement, 7\" thick"},{"$f":"'RENTAL ESTIMATOR'!T102","v":0},{"$f":"T('RENTAL ESTIMATOR'!W102:X102)","v":"sy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B103:S103)","v":"Asphalt pavement, wearing course, 1\" thick only"},{"$f":"'RENTAL ESTIMATOR'!T103","v":0},{"$f":"T('RENTAL ESTIMATOR'!W103:X103)","v":"sy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B104:S104)","v":"Asphalt seal coat"},{"$f":"'RENTAL ESTIMATOR'!T104","v":0},{"$f":"T('RENTAL ESTIMATOR'!W104:X104)","v":"sy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B105:S105)","v":"Add for 4\" base rock below asphalt pavement"},{"$f":"'RENTAL ESTIMATOR'!T105","v":0},{"$f":"T('RENTAL ESTIMATOR'!W105:X105)","v":"sy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B106:S106)","v":""},{"$f":"'RENTAL ESTIMATOR'!T106","v":0},{"$f":"T('RENTAL ESTIMATOR'!W106:X106)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B107:S107)","v":"Pavers"},{"$f":"'RENTAL ESTIMATOR'!T107","v":0},{"$f":"T('RENTAL ESTIMATOR'!W107:X107)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B108:S108)","v":"Pavers bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T108","v":0},{"$f":"T('RENTAL ESTIMATOR'!W108:X108)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B109:S109)","v":"Brick pavers, sand base"},{"$f":"'RENTAL ESTIMATOR'!T109","v":0},{"$f":"T('RENTAL ESTIMATOR'!W109:X109)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B110:S110)","v":"Brick pavers, mortar base"},{"$f":"'RENTAL ESTIMATOR'!T110","v":0},{"$f":"T('RENTAL ESTIMATOR'!W110:X110)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B111:S111)","v":""},{"$f":"'RENTAL ESTIMATOR'!T111","v":0},{"$f":"T('RENTAL ESTIMATOR'!W111:X111)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B112:S112)","v":""},{"$f":"'RENTAL ESTIMATOR'!T112","v":0},{"$f":"T('RENTAL ESTIMATOR'!W112:X112)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B113:S113)","v":""},{"$f":"'RENTAL ESTIMATOR'!T113","v":0},{"$f":"T('RENTAL ESTIMATOR'!W113:X113)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B114:S114)","v":""},{"$f":"'RENTAL ESTIMATOR'!T114","v":0},{"$f":"T('RENTAL ESTIMATOR'!W114:X114)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B115:S115)","v":""},{"$f":"'RENTAL ESTIMATOR'!T115","v":0},{"$f":"T('RENTAL ESTIMATOR'!W115:X115)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B116:S116)","v":"MASONRY"},{"$f":"SUM(D113:D136)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W116:X116)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B117:S117)","v":"Masonry bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T117","v":0},{"$f":"T('RENTAL ESTIMATOR'!W117:X117)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B118:S118)","v":"CMU, 4x8"},{"$f":"'RENTAL ESTIMATOR'!T118","v":0},{"$f":"T('RENTAL ESTIMATOR'!W118:X118)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B119:S119)","v":"CMU, 8x8"},{"$f":"'RENTAL ESTIMATOR'!T119","v":0},{"$f":"T('RENTAL ESTIMATOR'!W119:X119)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B120:S120)","v":"Brick veneer"},{"$f":"'RENTAL ESTIMATOR'!T120","v":0},{"$f":"T('RENTAL ESTIMATOR'!W120:X120)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B121:S121)","v":"Natural stone"},{"$f":"'RENTAL ESTIMATOR'!T121","v":0},{"$f":"T('RENTAL ESTIMATOR'!W121:X121)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B122:S122)","v":"Masonry waterproofing"},{"$f":"'RENTAL ESTIMATOR'!T122","v":0},{"$f":"T('RENTAL ESTIMATOR'!W122:X122)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B123:S123)","v":"Tuck-point masonry"},{"$f":"'RENTAL ESTIMATOR'!T123","v":0},{"$f":"T('RENTAL ESTIMATOR'!W123:X123)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B124:S124)","v":"Power wash masonry"},{"$f":"'RENTAL ESTIMATOR'!T124","v":0},{"$f":"T('RENTAL ESTIMATOR'!W124:X124)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B125:S125)","v":"Chimney, brick "},{"$f":"'RENTAL ESTIMATOR'!T125","v":0},{"$f":"T('RENTAL ESTIMATOR'!W125:X125)","v":"vlf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B126:S126)","v":"Chimney, stone"},{"$f":"'RENTAL ESTIMATOR'!T126","v":0},{"$f":"T('RENTAL ESTIMATOR'!W126:X126)","v":"vlf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B127:S127)","v":"Add to above for chimney cap"},{"$f":"'RENTAL ESTIMATOR'!T127","v":0},{"$f":"T('RENTAL ESTIMATOR'!W127:X127)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B128:S128)","v":"Fireplace complete, brick, 3ft-4ft wide w/ chimney"},{"$f":"'RENTAL ESTIMATOR'!T128","v":0},{"$f":"T('RENTAL ESTIMATOR'!W128:X128)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B129:S129)","v":""},{"$f":"'RENTAL ESTIMATOR'!T129","v":0},{"$f":"T('RENTAL ESTIMATOR'!W129:X129)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B130:S130)","v":""},{"$f":"'RENTAL ESTIMATOR'!T130","v":0},{"$f":"T('RENTAL ESTIMATOR'!W130:X130)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B131:S131)","v":""},{"$f":"'RENTAL ESTIMATOR'!T131","v":0},{"$f":"T('RENTAL ESTIMATOR'!W131:X131)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B132:S132)","v":""},{"$f":"'RENTAL ESTIMATOR'!T132","v":0},{"$f":"T('RENTAL ESTIMATOR'!W132:X132)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B133:S133)","v":""},{"$f":"'RENTAL ESTIMATOR'!T133","v":0},{"$f":"T('RENTAL ESTIMATOR'!W133:X133)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B134:S134)","v":""},{"$f":"'RENTAL ESTIMATOR'!T134","v":0},{"$f":"T('RENTAL ESTIMATOR'!W134:X134)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B135:S135)","v":""},{"$f":"'RENTAL ESTIMATOR'!T135","v":0},{"$f":"T('RENTAL ESTIMATOR'!W135:X135)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B136:S136)","v":""},{"$f":"'RENTAL ESTIMATOR'!T136","v":0},{"$f":"T('RENTAL ESTIMATOR'!W136:X136)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B137:S137)","v":""},{"$f":"'RENTAL ESTIMATOR'!T137","v":0},{"$f":"T('RENTAL ESTIMATOR'!W137:X137)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B138:S138)","v":""},{"$f":"'RENTAL ESTIMATOR'!T138","v":0},{"$f":"T('RENTAL ESTIMATOR'!W138:X138)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B139:S139)","v":""},{"$f":"'RENTAL ESTIMATOR'!T139","v":0},{"$f":"T('RENTAL ESTIMATOR'!W139:X139)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B140:S140)","v":""},{"$f":"'RENTAL ESTIMATOR'!T140","v":0},{"$f":"T('RENTAL ESTIMATOR'!W140:X140)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B141:S141)","v":"SIDING"},{"$f":"SUM(D138:D161)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W141:X141)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B142:S142)","v":"Siding bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T142","v":0},{"$f":"T('RENTAL ESTIMATOR'!W142:X142)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B143:S143)","v":"Demo existing siding"},{"$f":"'RENTAL ESTIMATOR'!T143","v":0},{"$f":"T('RENTAL ESTIMATOR'!W143:X143)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B144:S144)","v":"Plywood panel, douglas fir"},{"$f":"'RENTAL ESTIMATOR'!T144","v":0},{"$f":"T('RENTAL ESTIMATOR'!W144:X144)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B145:S145)","v":"Plywood panel, cedar"},{"$f":"'RENTAL ESTIMATOR'!T145","v":0},{"$f":"T('RENTAL ESTIMATOR'!W145:X145)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B146:S146)","v":"Tongue and groove, douglas fir"},{"$f":"'RENTAL ESTIMATOR'!T146","v":0},{"$f":"T('RENTAL ESTIMATOR'!W146:X146)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B147:S147)","v":"Tongue and groove, cedar"},{"$f":"'RENTAL ESTIMATOR'!T147","v":0},{"$f":"T('RENTAL ESTIMATOR'!W147:X147)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B148:S148)","v":"Board and batten, douglas fir"},{"$f":"'RENTAL ESTIMATOR'!T148","v":0},{"$f":"T('RENTAL ESTIMATOR'!W148:X148)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B149:S149)","v":"Board and batten, cedar"},{"$f":"'RENTAL ESTIMATOR'!T149","v":0},{"$f":"T('RENTAL ESTIMATOR'!W149:X149)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B150:S150)","v":"Wood shingle/shake"},{"$f":"'RENTAL ESTIMATOR'!T150","v":0},{"$f":"T('RENTAL ESTIMATOR'!W150:X150)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B151:S151)","v":"Fiber cement siding, 4x8 panels"},{"$f":"'RENTAL ESTIMATOR'!T151","v":0},{"$f":"T('RENTAL ESTIMATOR'!W151:X151)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B152:S152)","v":"Fiber cement siding, lap"},{"$f":"'RENTAL ESTIMATOR'!T152","v":0},{"$f":"T('RENTAL ESTIMATOR'!W152:X152)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B153:S153)","v":"Vinyl siding, non-insulated"},{"$f":"'RENTAL ESTIMATOR'!T153","v":0},{"$f":"T('RENTAL ESTIMATOR'!W153:X153)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B154:S154)","v":"Vinyl siding, insulated"},{"$f":"'RENTAL ESTIMATOR'!T154","v":0},{"$f":"T('RENTAL ESTIMATOR'!W154:X154)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B155:S155)","v":"Trim, 1\"x3\", pine"},{"$f":"'RENTAL ESTIMATOR'!T155","v":0},{"$f":"T('RENTAL ESTIMATOR'!W155:X155)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B156:S156)","v":"Trim, 1\"x4\", pine"},{"$f":"'RENTAL ESTIMATOR'!T156","v":0},{"$f":"T('RENTAL ESTIMATOR'!W156:X156)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B157:S157)","v":"Trim, 1\"x6\", pine"},{"$f":"'RENTAL ESTIMATOR'!T157","v":0},{"$f":"T('RENTAL ESTIMATOR'!W157:X157)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B158:S158)","v":"Siding patch, window/door, siding, insulation"},{"$f":"'RENTAL ESTIMATOR'!T158","v":0},{"$f":"T('RENTAL ESTIMATOR'!W158:X158)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B159:S159)","v":"Stucco"},{"$f":"'RENTAL ESTIMATOR'!T159","v":0},{"$f":"T('RENTAL ESTIMATOR'!W159:X159)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B160:S160)","v":""},{"$f":"'RENTAL ESTIMATOR'!T160","v":0},{"$f":"T('RENTAL ESTIMATOR'!W160:X160)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B161:S161)","v":""},{"$f":"'RENTAL ESTIMATOR'!T161","v":0},{"$f":"T('RENTAL ESTIMATOR'!W161:X161)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B162:S162)","v":""},{"$f":"'RENTAL ESTIMATOR'!T162","v":0},{"$f":"T('RENTAL ESTIMATOR'!W162:X162)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B163:S163)","v":""},{"$f":"'RENTAL ESTIMATOR'!T163","v":0},{"$f":"T('RENTAL ESTIMATOR'!W163:X163)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B164:S164)","v":""},{"$f":"'RENTAL ESTIMATOR'!T164","v":0},{"$f":"T('RENTAL ESTIMATOR'!W164:X164)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B165:S165)","v":""},{"$f":"'RENTAL ESTIMATOR'!T165","v":0},{"$f":"T('RENTAL ESTIMATOR'!W165:X165)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B166:S166)","v":"DECKING AND PATIOS"},{"$f":"SUM(D163:D186)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W166:X166)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B167:S167)","v":"Decking"},{"$f":"'RENTAL ESTIMATOR'!T167","v":0},{"$f":"T('RENTAL ESTIMATOR'!W167:X167)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B168:S168)","v":"Deck bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T168","v":0},{"$f":"T('RENTAL ESTIMATOR'!W168:X168)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B169:S169)","v":"New deck, columns, joists, railing-treated lumber"},{"$f":"'RENTAL ESTIMATOR'!T169","v":0},{"$f":"T('RENTAL ESTIMATOR'!W169:X169)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B170:S170)","v":"New deck, columns, joists, railing-cedar"},{"$f":"'RENTAL ESTIMATOR'!T170","v":0},{"$f":"T('RENTAL ESTIMATOR'!W170:X170)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B171:S171)","v":"Existing deck, replace decking"},{"$f":"'RENTAL ESTIMATOR'!T171","v":0},{"$f":"T('RENTAL ESTIMATOR'!W171:X171)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B172:S172)","v":"Install railing w/ wood balusters only"},{"$f":"'RENTAL ESTIMATOR'!T172","v":0},{"$f":"T('RENTAL ESTIMATOR'!W172:X172)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B173:S173)","v":"Install railing w/ metal balusters only"},{"$f":"'RENTAL ESTIMATOR'!T173","v":0},{"$f":"T('RENTAL ESTIMATOR'!W173:X173)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B174:S174)","v":"Stairs, 5 to 7 risers"},{"$f":"'RENTAL ESTIMATOR'!T174","v":0},{"$f":"T('RENTAL ESTIMATOR'!W174:X174)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B175:S175)","v":""},{"$f":"'RENTAL ESTIMATOR'!T175","v":0},{"$f":"T('RENTAL ESTIMATOR'!W175:X175)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B176:S176)","v":""},{"$f":"'RENTAL ESTIMATOR'!T176","v":0},{"$f":"T('RENTAL ESTIMATOR'!W176:X176)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B177:S177)","v":"Covered Patio"},{"$f":"'RENTAL ESTIMATOR'!T177","v":0},{"$f":"T('RENTAL ESTIMATOR'!W177:X177)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B178:S178)","v":"Covered Patio bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T178","v":0},{"$f":"T('RENTAL ESTIMATOR'!W178:X178)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B179:S179)","v":"Covered patio, floor, roof frame, decking, treated"},{"$f":"'RENTAL ESTIMATOR'!T179","v":0},{"$f":"T('RENTAL ESTIMATOR'!W179:X179)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B180:S180)","v":"Install railing w/ wood balusters only"},{"$f":"'RENTAL ESTIMATOR'!T180","v":0},{"$f":"T('RENTAL ESTIMATOR'!W180:X180)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B181:S181)","v":"Install railing w/ metal balusters only"},{"$f":"'RENTAL ESTIMATOR'!T181","v":0},{"$f":"T('RENTAL ESTIMATOR'!W181:X181)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B182:S182)","v":"Stairs, 5 to 7 risers"},{"$f":"'RENTAL ESTIMATOR'!T182","v":0},{"$f":"T('RENTAL ESTIMATOR'!W182:X182)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B183:S183)","v":"Wood board ceiling, tongue and groove"},{"$f":"'RENTAL ESTIMATOR'!T183","v":0},{"$f":"T('RENTAL ESTIMATOR'!W183:X183)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B184:S184)","v":"Insect screening"},{"$f":"'RENTAL ESTIMATOR'!T184","v":0},{"$f":"T('RENTAL ESTIMATOR'!W184:X184)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B185:S185)","v":""},{"$f":"'RENTAL ESTIMATOR'!T185","v":0},{"$f":"T('RENTAL ESTIMATOR'!W185:X185)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B186:S186)","v":""},{"$f":"'RENTAL ESTIMATOR'!T186","v":0},{"$f":"T('RENTAL ESTIMATOR'!W186:X186)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B187:S187)","v":""},{"$f":"'RENTAL ESTIMATOR'!T187","v":0},{"$f":"T('RENTAL ESTIMATOR'!W187:X187)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B188:S188)","v":""},{"$f":"'RENTAL ESTIMATOR'!T188","v":0},{"$f":"T('RENTAL ESTIMATOR'!W188:X188)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B189:S189)","v":""},{"$f":"'RENTAL ESTIMATOR'!T189","v":0},{"$f":"T('RENTAL ESTIMATOR'!W189:X189)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B190:S190)","v":""},{"$f":"'RENTAL ESTIMATOR'!T190","v":0},{"$f":"T('RENTAL ESTIMATOR'!W190:X190)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B191:S191)","v":"ROOFING"},{"$f":"SUM(D188:D211)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W191:X191)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B192:S192)","v":"Roofing bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T192","v":0},{"$f":"T('RENTAL ESTIMATOR'!W192:X192)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B193:S193)","v":"Asphalt shingle roof"},{"$f":"'RENTAL ESTIMATOR'!T193","v":0},{"$f":"T('RENTAL ESTIMATOR'!W193:X193)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B194:S194)","v":"Roof repair/patch, asphalt"},{"$f":"'RENTAL ESTIMATOR'!T194","v":0},{"$f":"T('RENTAL ESTIMATOR'!W194:X194)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B195:S195)","v":"Roof replacement-demo & replace, 3-tab"},{"$f":"'RENTAL ESTIMATOR'!T195","v":0},{"$f":"T('RENTAL ESTIMATOR'!W195:X195)","v":"sq"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B196:S196)","v":"Roof replacement-demo & replace, architectural"},{"$f":"'RENTAL ESTIMATOR'!T196","v":0},{"$f":"T('RENTAL ESTIMATOR'!W196:X196)","v":"sq"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B197:S197)","v":"Premium for 3 layer tear off"},{"$f":"'RENTAL ESTIMATOR'!T197","v":0},{"$f":"T('RENTAL ESTIMATOR'!W197:X197)","v":"sq"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B198:S198)","v":"Premium for steep pitch roof"},{"$f":"'RENTAL ESTIMATOR'!T198","v":0},{"$f":"T('RENTAL ESTIMATOR'!W198:X198)","v":"sq"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B199:S199)","v":""},{"$f":"'RENTAL ESTIMATOR'!T199","v":0},{"$f":"T('RENTAL ESTIMATOR'!W199:X199)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B200:S200)","v":"Wood Shingle Roof"},{"$f":"'RENTAL ESTIMATOR'!T200","v":0},{"$f":"T('RENTAL ESTIMATOR'!W200:X200)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B201:S201)","v":"Roof repair/patch, wood"},{"$f":"'RENTAL ESTIMATOR'!T201","v":0},{"$f":"T('RENTAL ESTIMATOR'!W201:X201)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B202:S202)","v":"Roof replacement-demo & replace, 3-tab"},{"$f":"'RENTAL ESTIMATOR'!T202","v":0},{"$f":"T('RENTAL ESTIMATOR'!W202:X202)","v":"sq"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B203:S203)","v":"Wood shingle, low end"},{"$f":"'RENTAL ESTIMATOR'!T203","v":0},{"$f":"T('RENTAL ESTIMATOR'!W203:X203)","v":"sq"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B204:S204)","v":"Wood shingle, high end"},{"$f":"'RENTAL ESTIMATOR'!T204","v":0},{"$f":"T('RENTAL ESTIMATOR'!W204:X204)","v":"sq"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B205:S205)","v":"Roof sheathing, plywood 1/2\", remove & install"},{"$f":"'RENTAL ESTIMATOR'!T205","v":0},{"$f":"T('RENTAL ESTIMATOR'!W205:X205)","v":"sheet"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B206:S206)","v":""},{"$f":"'RENTAL ESTIMATOR'!T206","v":0},{"$f":"T('RENTAL ESTIMATOR'!W206:X206)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B207:S207)","v":"Slate/Clay Tile"},{"$f":"'RENTAL ESTIMATOR'!T207","v":0},{"$f":"T('RENTAL ESTIMATOR'!W207:X207)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B208:S208)","v":"Roof replacement-demo & replace, slate"},{"$f":"'RENTAL ESTIMATOR'!T208","v":0},{"$f":"T('RENTAL ESTIMATOR'!W208:X208)","v":"sq"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B209:S209)","v":""},{"$f":"'RENTAL ESTIMATOR'!T209","v":0},{"$f":"T('RENTAL ESTIMATOR'!W209:X209)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B210:S210)","v":"Gutters & downspouts, aluminum"},{"$f":"'RENTAL ESTIMATOR'!T210","v":0},{"$f":"T('RENTAL ESTIMATOR'!W210:X210)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B211:S211)","v":"Clean gutters & downspouts"},{"$f":"'RENTAL ESTIMATOR'!T211","v":0},{"$f":"T('RENTAL ESTIMATOR'!W211:X211)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B212:S212)","v":""},{"$f":"'RENTAL ESTIMATOR'!T212","v":0},{"$f":"T('RENTAL ESTIMATOR'!W212:X212)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B213:S213)","v":""},{"$f":"'RENTAL ESTIMATOR'!T213","v":0},{"$f":"T('RENTAL ESTIMATOR'!W213:X213)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B214:S214)","v":""},{"$f":"'RENTAL ESTIMATOR'!T214","v":0},{"$f":"T('RENTAL ESTIMATOR'!W214:X214)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B215:S215)","v":""},{"$f":"'RENTAL ESTIMATOR'!T215","v":0},{"$f":"T('RENTAL ESTIMATOR'!W215:X215)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B216:S216)","v":"EXT. DOORS & WINDOWS"},{"$f":"SUM(D213:D236)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W216:X216)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B217:S217)","v":"Exterior Doors"},{"$f":"'RENTAL ESTIMATOR'!T217","v":0},{"$f":"T('RENTAL ESTIMATOR'!W217:X217)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B218:S218)","v":"Exterior doors bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T218","v":0},{"$f":"T('RENTAL ESTIMATOR'!W218:X218)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B219:S219)","v":"Steel entry door,  single"},{"$f":"'RENTAL ESTIMATOR'!T219","v":0},{"$f":"T('RENTAL ESTIMATOR'!W219:X219)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B220:S220)","v":"French patio door, pair"},{"$f":"'RENTAL ESTIMATOR'!T220","v":0},{"$f":"T('RENTAL ESTIMATOR'!W220:X220)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B221:S221)","v":"Exterior door hardware w/ dead bolt "},{"$f":"'RENTAL ESTIMATOR'!T221","v":0},{"$f":"T('RENTAL ESTIMATOR'!W221:X221)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B222:S222)","v":"Glass storm door, single"},{"$f":"'RENTAL ESTIMATOR'!T222","v":0},{"$f":"T('RENTAL ESTIMATOR'!W222:X222)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B223:S223)","v":"Sliding glass door, vinyl, double"},{"$f":"'RENTAL ESTIMATOR'!T223","v":0},{"$f":"T('RENTAL ESTIMATOR'!W223:X223)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B224:S224)","v":""},{"$f":"'RENTAL ESTIMATOR'!T224","v":0},{"$f":"T('RENTAL ESTIMATOR'!W224:X224)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B225:S225)","v":""},{"$f":"'RENTAL ESTIMATOR'!T225","v":0},{"$f":"T('RENTAL ESTIMATOR'!W225:X225)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B226:S226)","v":"Windows"},{"$f":"'RENTAL ESTIMATOR'!T226","v":0},{"$f":"T('RENTAL ESTIMATOR'!W226:X226)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B227:S227)","v":"New windows, vinyl, average size"},{"$f":"'RENTAL ESTIMATOR'!T227","v":0},{"$f":"T('RENTAL ESTIMATOR'!W227:X227)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B228:S228)","v":"Replacement windows, vinyl, average size"},{"$f":"'RENTAL ESTIMATOR'!T228","v":0},{"$f":"T('RENTAL ESTIMATOR'!W228:X228)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B229:S229)","v":"Wood windows, average size"},{"$f":"'RENTAL ESTIMATOR'!T229","v":0},{"$f":"T('RENTAL ESTIMATOR'!W229:X229)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B230:S230)","v":"Replace broken window pane"},{"$f":"'RENTAL ESTIMATOR'!T230","v":0},{"$f":"T('RENTAL ESTIMATOR'!W230:X230)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B231:S231)","v":"Replace broken screens"},{"$f":"'RENTAL ESTIMATOR'!T231","v":0},{"$f":"T('RENTAL ESTIMATOR'!W231:X231)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B232:S232)","v":"Repair broken screens"},{"$f":"'RENTAL ESTIMATOR'!T232","v":0},{"$f":"T('RENTAL ESTIMATOR'!W232:X232)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B233:S233)","v":"Skylight, 3x3, fixed"},{"$f":"'RENTAL ESTIMATOR'!T233","v":0},{"$f":"T('RENTAL ESTIMATOR'!W233:X233)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B234:S234)","v":"Skylight, operable"},{"$f":"'RENTAL ESTIMATOR'!T234","v":0},{"$f":"T('RENTAL ESTIMATOR'!W234:X234)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B235:S235)","v":""},{"$f":"'RENTAL ESTIMATOR'!T235","v":0},{"$f":"T('RENTAL ESTIMATOR'!W235:X235)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B236:S236)","v":""},{"$f":"'RENTAL ESTIMATOR'!T236","v":0},{"$f":"T('RENTAL ESTIMATOR'!W236:X236)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B237:S237)","v":""},{"$f":"'RENTAL ESTIMATOR'!T237","v":0},{"$f":"T('RENTAL ESTIMATOR'!W237:X237)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B238:S238)","v":""},{"$f":"'RENTAL ESTIMATOR'!T238","v":0},{"$f":"T('RENTAL ESTIMATOR'!W238:X238)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B239:S239)","v":""},{"$f":"'RENTAL ESTIMATOR'!T239","v":0},{"$f":"T('RENTAL ESTIMATOR'!W239:X239)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B240:S240)","v":""},{"$f":"'RENTAL ESTIMATOR'!T240","v":0},{"$f":"T('RENTAL ESTIMATOR'!W240:X240)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B241:S241)","v":"GARAGE DOORS"},{"$f":"SUM(D238:D261)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W241:X241)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B242:S242)","v":"Garage Doors Bid/Allowance"},{"$f":"'RENTAL ESTIMATOR'!T242","v":0},{"$f":"T('RENTAL ESTIMATOR'!W242:X242)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B243:S243)","v":"Garage Doors Only- 9'x7'  door, manual"},{"$f":"'RENTAL ESTIMATOR'!T243","v":0},{"$f":"T('RENTAL ESTIMATOR'!W243:X243)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B244:S244)","v":"Garage Doors Only- 16' door, manual"},{"$f":"'RENTAL ESTIMATOR'!T244","v":0},{"$f":"T('RENTAL ESTIMATOR'!W244:X244)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B245:S245)","v":"Garage Door Operator only"},{"$f":"'RENTAL ESTIMATOR'!T245","v":0},{"$f":"T('RENTAL ESTIMATOR'!W245:X245)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B246:S246)","v":"Replace springs for garage door"},{"$f":"'RENTAL ESTIMATOR'!T246","v":0},{"$f":"T('RENTAL ESTIMATOR'!W246:X246)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B247:S247)","v":""},{"$f":"'RENTAL ESTIMATOR'!T247","v":0},{"$f":"T('RENTAL ESTIMATOR'!W247:X247)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B248:S248)","v":""},{"$f":"'RENTAL ESTIMATOR'!T248","v":0},{"$f":"T('RENTAL ESTIMATOR'!W248:X248)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B249:S249)","v":""},{"$f":"'RENTAL ESTIMATOR'!T249","v":0},{"$f":"T('RENTAL ESTIMATOR'!W249:X249)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B250:S250)","v":""},{"$f":"'RENTAL ESTIMATOR'!T250","v":0},{"$f":"T('RENTAL ESTIMATOR'!W250:X250)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B251:S251)","v":""},{"$f":"'RENTAL ESTIMATOR'!T251","v":0},{"$f":"T('RENTAL ESTIMATOR'!W251:X251)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B252:S252)","v":""},{"$f":"'RENTAL ESTIMATOR'!T252","v":0},{"$f":"T('RENTAL ESTIMATOR'!W252:X252)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B253:S253)","v":""},{"$f":"'RENTAL ESTIMATOR'!T253","v":0},{"$f":"T('RENTAL ESTIMATOR'!W253:X253)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B254:S254)","v":""},{"$f":"'RENTAL ESTIMATOR'!T254","v":0},{"$f":"T('RENTAL ESTIMATOR'!W254:X254)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B255:S255)","v":""},{"$f":"'RENTAL ESTIMATOR'!T255","v":0},{"$f":"T('RENTAL ESTIMATOR'!W255:X255)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B256:S256)","v":""},{"$f":"'RENTAL ESTIMATOR'!T256","v":0},{"$f":"T('RENTAL ESTIMATOR'!W256:X256)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B257:S257)","v":""},{"$f":"'RENTAL ESTIMATOR'!T257","v":0},{"$f":"T('RENTAL ESTIMATOR'!W257:X257)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B258:S258)","v":""},{"$f":"'RENTAL ESTIMATOR'!T258","v":0},{"$f":"T('RENTAL ESTIMATOR'!W258:X258)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B259:S259)","v":""},{"$f":"'RENTAL ESTIMATOR'!T259","v":0},{"$f":"T('RENTAL ESTIMATOR'!W259:X259)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B260:S260)","v":""},{"$f":"'RENTAL ESTIMATOR'!T260","v":0},{"$f":"T('RENTAL ESTIMATOR'!W260:X260)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B261:S261)","v":""},{"$f":"'RENTAL ESTIMATOR'!T261","v":0},{"$f":"T('RENTAL ESTIMATOR'!W261:X261)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B262:S262)","v":""},{"$f":"'RENTAL ESTIMATOR'!T262","v":0},{"$f":"T('RENTAL ESTIMATOR'!W262:X262)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B263:S263)","v":""},{"$f":"'RENTAL ESTIMATOR'!T263","v":0},{"$f":"T('RENTAL ESTIMATOR'!W263:X263)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B264:S264)","v":""},{"$f":"'RENTAL ESTIMATOR'!T264","v":0},{"$f":"T('RENTAL ESTIMATOR'!W264:X264)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B265:S265)","v":""},{"$f":"'RENTAL ESTIMATOR'!T265","v":0},{"$f":"T('RENTAL ESTIMATOR'!W265:X265)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B266:S266)","v":"LANDSCAPING"},{"$f":"SUM(D263:D286)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W266:X266)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B267:S267)","v":"Landscaping bid/allowance, trees, bushes, flowers"},{"$f":"'RENTAL ESTIMATOR'!T267","v":0},{"$f":"T('RENTAL ESTIMATOR'!W267:X267)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B268:S268)","v":"Sod"},{"$f":"'RENTAL ESTIMATOR'!T268","v":0},{"$f":"T('RENTAL ESTIMATOR'!W268:X268)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B269:S269)","v":"Seeding"},{"$f":"'RENTAL ESTIMATOR'!T269","v":0},{"$f":"T('RENTAL ESTIMATOR'!W269:X269)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B270:S270)","v":"Shrubs/plantings, 1 gallon"},{"$f":"'RENTAL ESTIMATOR'!T270","v":0},{"$f":"T('RENTAL ESTIMATOR'!W270:X270)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B271:S271)","v":"Shrubs/plantings, 2 gallon"},{"$f":"'RENTAL ESTIMATOR'!T271","v":0},{"$f":"T('RENTAL ESTIMATOR'!W271:X271)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B272:S272)","v":"Shrubs/plantings, 5 gallon"},{"$f":"'RENTAL ESTIMATOR'!T272","v":0},{"$f":"T('RENTAL ESTIMATOR'!W272:X272)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B273:S273)","v":"Small trees, 1-2\" caliper, 10 gallon"},{"$f":"'RENTAL ESTIMATOR'!T273","v":0},{"$f":"T('RENTAL ESTIMATOR'!W273:X273)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B274:S274)","v":"Small trees, 1-2\" 15 gallon"},{"$f":"'RENTAL ESTIMATOR'!T274","v":0},{"$f":"T('RENTAL ESTIMATOR'!W274:X274)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B275:S275)","v":"36\" box tree"},{"$f":"'RENTAL ESTIMATOR'!T275","v":0},{"$f":"T('RENTAL ESTIMATOR'!W275:X275)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B276:S276)","v":"Mulch, standard 3\" thick"},{"$f":"'RENTAL ESTIMATOR'!T276","v":0},{"$f":"T('RENTAL ESTIMATOR'!W276:X276)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B277:S277)","v":"Landscape rock, 3/4\""},{"$f":"'RENTAL ESTIMATOR'!T277","v":0},{"$f":"T('RENTAL ESTIMATOR'!W277:X277)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B278:S278)","v":"Cobble stone rock"},{"$f":"'RENTAL ESTIMATOR'!T278","v":0},{"$f":"T('RENTAL ESTIMATOR'!W278:X278)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B279:S279)","v":"Tree removal, per tree"},{"$f":"'RENTAL ESTIMATOR'!T279","v":0},{"$f":"T('RENTAL ESTIMATOR'!W279:X279)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B280:S280)","v":"Stacked, retaining wall"},{"$f":"'RENTAL ESTIMATOR'!T280","v":0},{"$f":"T('RENTAL ESTIMATOR'!W280:X280)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B281:S281)","v":""},{"$f":"'RENTAL ESTIMATOR'!T281","v":0},{"$f":"T('RENTAL ESTIMATOR'!W281:X281)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B282:S282)","v":""},{"$f":"'RENTAL ESTIMATOR'!T282","v":0},{"$f":"T('RENTAL ESTIMATOR'!W282:X282)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B283:S283)","v":""},{"$f":"'RENTAL ESTIMATOR'!T283","v":0},{"$f":"T('RENTAL ESTIMATOR'!W283:X283)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B284:S284)","v":""},{"$f":"'RENTAL ESTIMATOR'!T284","v":0},{"$f":"T('RENTAL ESTIMATOR'!W284:X284)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B285:S285)","v":""},{"$f":"'RENTAL ESTIMATOR'!T285","v":0},{"$f":"T('RENTAL ESTIMATOR'!W285:X285)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B286:S286)","v":""},{"$f":"'RENTAL ESTIMATOR'!T286","v":0},{"$f":"T('RENTAL ESTIMATOR'!W286:X286)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B287:S287)","v":""},{"$f":"'RENTAL ESTIMATOR'!T287","v":0},{"$f":"T('RENTAL ESTIMATOR'!W287:X287)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B288:S288)","v":""},{"$f":"'RENTAL ESTIMATOR'!T288","v":0},{"$f":"T('RENTAL ESTIMATOR'!W288:X288)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B289:S289)","v":""},{"$f":"'RENTAL ESTIMATOR'!T289","v":0},{"$f":"T('RENTAL ESTIMATOR'!W289:X289)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B290:S290)","v":""},{"$f":"'RENTAL ESTIMATOR'!T290","v":0},{"$f":"T('RENTAL ESTIMATOR'!W290:X290)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B291:S291)","v":"MISC. EXT. IMPROVEMENTS"},{"$f":"SUM(D288:D311)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W291:X291)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B292:S292)","v":"Misc. Ext Improvements bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T292","v":0},{"$f":"T('RENTAL ESTIMATOR'!W292:X292)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B293:S293)","v":"Miscellaneous Improvements"},{"$f":"'RENTAL ESTIMATOR'!T293","v":0},{"$f":"T('RENTAL ESTIMATOR'!W293:X293)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B294:S294)","v":"New mailbox"},{"$f":"'RENTAL ESTIMATOR'!T294","v":0},{"$f":"T('RENTAL ESTIMATOR'!W294:X294)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B295:S295)","v":"New address #"},{"$f":"'RENTAL ESTIMATOR'!T295","v":0},{"$f":"T('RENTAL ESTIMATOR'!W295:X295)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B296:S296)","v":"Shutters"},{"$f":"'RENTAL ESTIMATOR'!T296","v":0},{"$f":"T('RENTAL ESTIMATOR'!W296:X296)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B297:S297)","v":""},{"$f":"'RENTAL ESTIMATOR'!T297","v":0},{"$f":"T('RENTAL ESTIMATOR'!W297:X297)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B298:S298)","v":"Fencing"},{"$f":"'RENTAL ESTIMATOR'!T298","v":0},{"$f":"T('RENTAL ESTIMATOR'!W298:X298)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B299:S299)","v":"Chain link fencing"},{"$f":"'RENTAL ESTIMATOR'!T299","v":0},{"$f":"T('RENTAL ESTIMATOR'!W299:X299)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B300:S300)","v":"Wood fencing"},{"$f":"'RENTAL ESTIMATOR'!T300","v":0},{"$f":"T('RENTAL ESTIMATOR'!W300:X300)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B301:S301)","v":""},{"$f":"'RENTAL ESTIMATOR'!T301","v":0},{"$f":"T('RENTAL ESTIMATOR'!W301:X301)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B302:S302)","v":"Misc. Exterior Structures"},{"$f":"'RENTAL ESTIMATOR'!T302","v":0},{"$f":"T('RENTAL ESTIMATOR'!W302:X302)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B303:S303)","v":"Premanufactured carport"},{"$f":"'RENTAL ESTIMATOR'!T303","v":0},{"$f":"T('RENTAL ESTIMATOR'!W303:X303)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B304:S304)","v":"Storage shed, wood"},{"$f":"'RENTAL ESTIMATOR'!T304","v":0},{"$f":"T('RENTAL ESTIMATOR'!W304:X304)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B305:S305)","v":"Gazebo"},{"$f":"'RENTAL ESTIMATOR'!T305","v":0},{"$f":"T('RENTAL ESTIMATOR'!W305:X305)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B306:S306)","v":""},{"$f":"'RENTAL ESTIMATOR'!T306","v":0},{"$f":"T('RENTAL ESTIMATOR'!W306:X306)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B307:S307)","v":"Pools"},{"$f":"'RENTAL ESTIMATOR'!T307","v":0},{"$f":"T('RENTAL ESTIMATOR'!W307:X307)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B308:S308)","v":"New Pool structure"},{"$f":"'RENTAL ESTIMATOR'!T308","v":0},{"$f":"T('RENTAL ESTIMATOR'!W308:X308)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B309:S309)","v":"Pool heater/motor"},{"$f":"'RENTAL ESTIMATOR'!T309","v":0},{"$f":"T('RENTAL ESTIMATOR'!W309:X309)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B310:S310)","v":"Pool filter system"},{"$f":"'RENTAL ESTIMATOR'!T310","v":0},{"$f":"T('RENTAL ESTIMATOR'!W310:X310)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B311:S311)","v":"Replaster existing pool wall"},{"$f":"'RENTAL ESTIMATOR'!T311","v":0},{"$f":"T('RENTAL ESTIMATOR'!W311:X311)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B312:S312)","v":""},{"$f":"'RENTAL ESTIMATOR'!T312","v":0},{"$f":"T('RENTAL ESTIMATOR'!W312:X312)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B313:S313)","v":""},{"$f":"'RENTAL ESTIMATOR'!T313","v":0},{"$f":"T('RENTAL ESTIMATOR'!W313:X313)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B314:S314)","v":""},{"$f":"'RENTAL ESTIMATOR'!T314","v":0},{"$f":"T('RENTAL ESTIMATOR'!W314:X314)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B315:S315)","v":""},{"$f":"'RENTAL ESTIMATOR'!T315","v":0},{"$f":"T('RENTAL ESTIMATOR'!W315:X315)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B316:S316)","v":"FRAMING & DRYWALL"},{"$f":"SUM(D313:D336)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W316:X316)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B317:S317)","v":"Framing"},{"$f":"'RENTAL ESTIMATOR'!T317","v":0},{"$f":"T('RENTAL ESTIMATOR'!W317:X317)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B318:S318)","v":"Structural framing bid/allowance, case by case"},{"$f":"'RENTAL ESTIMATOR'!T318","v":0},{"$f":"T('RENTAL ESTIMATOR'!W318:X318)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B319:S319)","v":"Subflooring, 3/4\" plywood"},{"$f":"'RENTAL ESTIMATOR'!T319","v":0},{"$f":"T('RENTAL ESTIMATOR'!W319:X319)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B320:S320)","v":"Interior wall framing"},{"$f":"'RENTAL ESTIMATOR'!T320","v":0},{"$f":"T('RENTAL ESTIMATOR'!W320:X320)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B321:S321)","v":"Structural/Exterior wall framing"},{"$f":"'RENTAL ESTIMATOR'!T321","v":0},{"$f":"T('RENTAL ESTIMATOR'!W321:X321)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B322:S322)","v":"Rough-in openings"},{"$f":"'RENTAL ESTIMATOR'!T322","v":0},{"$f":"T('RENTAL ESTIMATOR'!W322:X322)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B323:S323)","v":"Floor joists/ceiling joists"},{"$f":"'RENTAL ESTIMATOR'!T323","v":0},{"$f":"T('RENTAL ESTIMATOR'!W323:X323)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B324:S324)","v":"Roof framing/rafters"},{"$f":"'RENTAL ESTIMATOR'!T324","v":0},{"$f":"T('RENTAL ESTIMATOR'!W324:X324)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B325:S325)","v":"Open load bearing/structural wall"},{"$f":"'RENTAL ESTIMATOR'!T325","v":0},{"$f":"T('RENTAL ESTIMATOR'!W325:X325)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B326:S326)","v":"Insulation"},{"$f":"'RENTAL ESTIMATOR'!T326","v":0},{"$f":"T('RENTAL ESTIMATOR'!W326:X326)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B327:S327)","v":"Insulation bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T327","v":0},{"$f":"T('RENTAL ESTIMATOR'!W327:X327)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B328:S328)","v":"Wall insulation"},{"$f":"'RENTAL ESTIMATOR'!T328","v":0},{"$f":"T('RENTAL ESTIMATOR'!W328:X328)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B329:S329)","v":"Floor insulation"},{"$f":"'RENTAL ESTIMATOR'!T329","v":0},{"$f":"T('RENTAL ESTIMATOR'!W329:X329)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B330:S330)","v":"Attic insulation, blown-in"},{"$f":"'RENTAL ESTIMATOR'!T330","v":0},{"$f":"T('RENTAL ESTIMATOR'!W330:X330)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B331:S331)","v":"Walls/Ceilings"},{"$f":"'RENTAL ESTIMATOR'!T331","v":0},{"$f":"T('RENTAL ESTIMATOR'!W331:X331)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B332:S332)","v":"Drywall bid/allowance, case by case"},{"$f":"'RENTAL ESTIMATOR'!T332","v":0},{"$f":"T('RENTAL ESTIMATOR'!W332:X332)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B333:S333)","v":"Drywall wallboard, 1/2\" thick, finish one side"},{"$f":"'RENTAL ESTIMATOR'!T333","v":0},{"$f":"T('RENTAL ESTIMATOR'!W333:X333)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B334:S334)","v":"Drywall ceilings, 1/2\" thick"},{"$f":"'RENTAL ESTIMATOR'!T334","v":0},{"$f":"T('RENTAL ESTIMATOR'!W334:X334)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B335:S335)","v":"Skim coating/texturing walls"},{"$f":"'RENTAL ESTIMATOR'!T335","v":0},{"$f":"T('RENTAL ESTIMATOR'!W335:X335)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B336:S336)","v":"Skim coating/texturing ceilings"},{"$f":"'RENTAL ESTIMATOR'!T336","v":0},{"$f":"T('RENTAL ESTIMATOR'!W336:X336)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B337:S337)","v":""},{"$f":"'RENTAL ESTIMATOR'!T337","v":0},{"$f":"T('RENTAL ESTIMATOR'!W337:X337)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B338:S338)","v":""},{"$f":"'RENTAL ESTIMATOR'!T338","v":0},{"$f":"T('RENTAL ESTIMATOR'!W338:X338)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B339:S339)","v":""},{"$f":"'RENTAL ESTIMATOR'!T339","v":0},{"$f":"T('RENTAL ESTIMATOR'!W339:X339)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B340:S340)","v":""},{"$f":"'RENTAL ESTIMATOR'!T340","v":0},{"$f":"T('RENTAL ESTIMATOR'!W340:X340)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B341:S341)","v":"CABINETS & COUNTERTOPS"},{"$f":"SUM(D338:D361)","v":52},{"$f":"T('RENTAL ESTIMATOR'!W341:X341)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B342:S342)","v":"Cabinet Installation bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T342","v":0},{"$f":"T('RENTAL ESTIMATOR'!W342:X342)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B343:S343)","v":"Cabinet Material bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T343","v":0},{"$f":"T('RENTAL ESTIMATOR'!W343:X343)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B344:S344)","v":"Countertop bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T344","v":0},{"$f":"T('RENTAL ESTIMATOR'!W344:X344)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B345:S345)","v":"Kitchen"},{"$f":"'RENTAL ESTIMATOR'!T345","v":0},{"$f":"T('RENTAL ESTIMATOR'!W345:X345)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B346:S346)","v":"Kitchen Base Cabinetry"},{"$f":"'RENTAL ESTIMATOR'!T346","v":0},{"$f":"T('RENTAL ESTIMATOR'!W346:X346)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B347:S347)","v":"Kitchen Upper Cabinetry"},{"$f":"'RENTAL ESTIMATOR'!T347","v":0},{"$f":"T('RENTAL ESTIMATOR'!W347:X347)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B348:S348)","v":"Kitchen Pantry Cabinet"},{"$f":"'RENTAL ESTIMATOR'!T348","v":0},{"$f":"T('RENTAL ESTIMATOR'!W348:X348)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B349:S349)","v":"Plastic laminate countertop"},{"$f":"'RENTAL ESTIMATOR'!T349","v":50},{"$f":"T('RENTAL ESTIMATOR'!W349:X349)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B350:S350)","v":"Replace cabinet doors, only"},{"$f":"'RENTAL ESTIMATOR'!T350","v":0},{"$f":"T('RENTAL ESTIMATOR'!W350:X350)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B351:S351)","v":"Replace cabinet drawer fronts, only"},{"$f":"'RENTAL ESTIMATOR'!T351","v":0},{"$f":"T('RENTAL ESTIMATOR'!W351:X351)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B352:S352)","v":"New cabinet door pulls"},{"$f":"'RENTAL ESTIMATOR'!T352","v":0},{"$f":"T('RENTAL ESTIMATOR'!W352:X352)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B353:S353)","v":"Stone/solid surface countertop, kitchen"},{"$f":"'RENTAL ESTIMATOR'!T353","v":0},{"$f":"T('RENTAL ESTIMATOR'!W353:X353)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B354:S354)","v":"Kitchen sink bowl, stainless steel, undermount"},{"$f":"'RENTAL ESTIMATOR'!T354","v":0},{"$f":"T('RENTAL ESTIMATOR'!W354:X354)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B355:S355)","v":"Kitchen sink bowl, composite, undermount"},{"$f":"'RENTAL ESTIMATOR'!T355","v":0},{"$f":"T('RENTAL ESTIMATOR'!W355:X355)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B356:S356)","v":"Bathrooms"},{"$f":"'RENTAL ESTIMATOR'!T356","v":0},{"$f":"T('RENTAL ESTIMATOR'!W356:X356)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B357:S357)","v":"Vanity cabinet"},{"$f":"'RENTAL ESTIMATOR'!T357","v":2},{"$f":"T('RENTAL ESTIMATOR'!W357:X357)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B358:S358)","v":"New cabinet door pulls"},{"$f":"'RENTAL ESTIMATOR'!T358","v":0},{"$f":"T('RENTAL ESTIMATOR'!W358:X358)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B359:S359)","v":"Vanity countertop, stone/solid surface"},{"$f":"'RENTAL ESTIMATOR'!T359","v":0},{"$f":"T('RENTAL ESTIMATOR'!W359:X359)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B360:S360)","v":""},{"$f":"'RENTAL ESTIMATOR'!T360","v":0},{"$f":"T('RENTAL ESTIMATOR'!W360:X360)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B361:S361)","v":""},{"$f":"'RENTAL ESTIMATOR'!T361","v":0},{"$f":"T('RENTAL ESTIMATOR'!W361:X361)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B362:S362)","v":""},{"$f":"'RENTAL ESTIMATOR'!T362","v":0},{"$f":"T('RENTAL ESTIMATOR'!W362:X362)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B363:S363)","v":""},{"$f":"'RENTAL ESTIMATOR'!T363","v":0},{"$f":"T('RENTAL ESTIMATOR'!W363:X363)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B364:S364)","v":""},{"$f":"'RENTAL ESTIMATOR'!T364","v":0},{"$f":"T('RENTAL ESTIMATOR'!W364:X364)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B365:S365)","v":""},{"$f":"'RENTAL ESTIMATOR'!T365","v":0},{"$f":"T('RENTAL ESTIMATOR'!W365:X365)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B366:S366)","v":"DOORS & TRIM"},{"$f":"SUM(D363:D386)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W366:X366)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B367:S367)","v":"Finish carpentry bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T367","v":0},{"$f":"T('RENTAL ESTIMATOR'!W367:X367)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B368:S368)","v":"Interior door, prehung, hollow-core door"},{"$f":"'RENTAL ESTIMATOR'!T368","v":0},{"$f":"T('RENTAL ESTIMATOR'!W368:X368)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B369:S369)","v":"Interior mirrored, sliding, closet doors"},{"$f":"'RENTAL ESTIMATOR'!T369","v":0},{"$f":"T('RENTAL ESTIMATOR'!W369:X369)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B370:S370)","v":"Interior bi-fold, closet doors"},{"$f":"'RENTAL ESTIMATOR'!T370","v":0},{"$f":"T('RENTAL ESTIMATOR'!W370:X370)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B371:S371)","v":"Door hardware, knobs only"},{"$f":"'RENTAL ESTIMATOR'!T371","v":0},{"$f":"T('RENTAL ESTIMATOR'!W371:X371)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B372:S372)","v":"Door casings"},{"$f":"'RENTAL ESTIMATOR'!T372","v":0},{"$f":"T('RENTAL ESTIMATOR'!W372:X372)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B373:S373)","v":"Window casings"},{"$f":"'RENTAL ESTIMATOR'!T373","v":0},{"$f":"T('RENTAL ESTIMATOR'!W373:X373)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B374:S374)","v":"Window sills"},{"$f":"'RENTAL ESTIMATOR'!T374","v":0},{"$f":"T('RENTAL ESTIMATOR'!W374:X374)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B375:S375)","v":"Wood  base"},{"$f":"'RENTAL ESTIMATOR'!T375","v":0},{"$f":"T('RENTAL ESTIMATOR'!W375:X375)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B376:S376)","v":"Crown molding"},{"$f":"'RENTAL ESTIMATOR'!T376","v":0},{"$f":"T('RENTAL ESTIMATOR'!W376:X376)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B377:S377)","v":"Raised panel wood wainscoting"},{"$f":"'RENTAL ESTIMATOR'!T377","v":0},{"$f":"T('RENTAL ESTIMATOR'!W377:X377)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B378:S378)","v":"Bead board wainscoting"},{"$f":"'RENTAL ESTIMATOR'!T378","v":0},{"$f":"T('RENTAL ESTIMATOR'!W378:X378)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B379:S379)","v":"Fireplace mantel"},{"$f":"'RENTAL ESTIMATOR'!T379","v":0},{"$f":"T('RENTAL ESTIMATOR'!W379:X379)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B380:S380)","v":"Wood columns"},{"$f":"'RENTAL ESTIMATOR'!T380","v":0},{"$f":"T('RENTAL ESTIMATOR'!W380:X380)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B381:S381)","v":"Closet shelf and rod"},{"$f":"'RENTAL ESTIMATOR'!T381","v":0},{"$f":"T('RENTAL ESTIMATOR'!W381:X381)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B382:S382)","v":"Closet kit, 8ft long"},{"$f":"'RENTAL ESTIMATOR'!T382","v":0},{"$f":"T('RENTAL ESTIMATOR'!W382:X382)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B383:S383)","v":"Wood handrail - rail only"},{"$f":"'RENTAL ESTIMATOR'!T383","v":0},{"$f":"T('RENTAL ESTIMATOR'!W383:X383)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B384:S384)","v":"Wood balusters"},{"$f":"'RENTAL ESTIMATOR'!T384","v":0},{"$f":"T('RENTAL ESTIMATOR'!W384:X384)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B385:S385)","v":"Iron balusters"},{"$f":"'RENTAL ESTIMATOR'!T385","v":0},{"$f":"T('RENTAL ESTIMATOR'!W385:X385)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B386:S386)","v":""},{"$f":"'RENTAL ESTIMATOR'!T386","v":0},{"$f":"T('RENTAL ESTIMATOR'!W386:X386)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B387:S387)","v":""},{"$f":"'RENTAL ESTIMATOR'!T387","v":0},{"$f":"T('RENTAL ESTIMATOR'!W387:X387)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B388:S388)","v":""},{"$f":"'RENTAL ESTIMATOR'!T388","v":0},{"$f":"T('RENTAL ESTIMATOR'!W388:X388)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B389:S389)","v":""},{"$f":"'RENTAL ESTIMATOR'!T389","v":0},{"$f":"T('RENTAL ESTIMATOR'!W389:X389)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B390:S390)","v":""},{"$f":"'RENTAL ESTIMATOR'!T390","v":0},{"$f":"T('RENTAL ESTIMATOR'!W390:X390)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B391:S391)","v":"CARPET & RESILIENT"},{"$f":"SUM(D388:D411)","v":120},{"$f":"T('RENTAL ESTIMATOR'!W391:X391)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B392:S392)","v":"Carpeting & Resilient bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T392","v":0},{"$f":"T('RENTAL ESTIMATOR'!W392:X392)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B393:S393)","v":"Carpeting"},{"$f":"'RENTAL ESTIMATOR'!T393","v":0},{"$f":"T('RENTAL ESTIMATOR'!W393:X393)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B394:S394)","v":"Carpet, economy grade"},{"$f":"'RENTAL ESTIMATOR'!T394","v":120},{"$f":"T('RENTAL ESTIMATOR'!W394:X394)","v":"sy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B395:S395)","v":"Carpet average grade"},{"$f":"'RENTAL ESTIMATOR'!T395","v":0},{"$f":"T('RENTAL ESTIMATOR'!W395:X395)","v":"sy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B396:S396)","v":"Carpet, premium grade"},{"$f":"'RENTAL ESTIMATOR'!T396","v":0},{"$f":"T('RENTAL ESTIMATOR'!W396:X396)","v":"sy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B397:S397)","v":""},{"$f":"'RENTAL ESTIMATOR'!T397","v":0},{"$f":"T('RENTAL ESTIMATOR'!W397:X397)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B398:S398)","v":""},{"$f":"'RENTAL ESTIMATOR'!T398","v":0},{"$f":"T('RENTAL ESTIMATOR'!W398:X398)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B399:S399)","v":"Sheet Vinyl"},{"$f":"'RENTAL ESTIMATOR'!T399","v":0},{"$f":"T('RENTAL ESTIMATOR'!W399:X399)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B400:S400)","v":"Sheet vinyl, economy grade"},{"$f":"'RENTAL ESTIMATOR'!T400","v":0},{"$f":"T('RENTAL ESTIMATOR'!W400:X400)","v":"sy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B401:S401)","v":"Sheet vinyl, average grade"},{"$f":"'RENTAL ESTIMATOR'!T401","v":0},{"$f":"T('RENTAL ESTIMATOR'!W401:X401)","v":"sy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B402:S402)","v":"Sheet vinyl, premium grade"},{"$f":"'RENTAL ESTIMATOR'!T402","v":0},{"$f":"T('RENTAL ESTIMATOR'!W402:X402)","v":"sy"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B403:S403)","v":"Clean and wax vinyl"},{"$f":"'RENTAL ESTIMATOR'!T403","v":0},{"$f":"T('RENTAL ESTIMATOR'!W403:X403)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B404:S404)","v":""},{"$f":"'RENTAL ESTIMATOR'!T404","v":0},{"$f":"T('RENTAL ESTIMATOR'!W404:X404)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B405:S405)","v":"Vinyl Tile"},{"$f":"'RENTAL ESTIMATOR'!T405","v":0},{"$f":"T('RENTAL ESTIMATOR'!W405:X405)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B406:S406)","v":"Vinyl tile, economy grade"},{"$f":"'RENTAL ESTIMATOR'!T406","v":0},{"$f":"T('RENTAL ESTIMATOR'!W406:X406)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B407:S407)","v":"Vinyl tile, average grade"},{"$f":"'RENTAL ESTIMATOR'!T407","v":0},{"$f":"T('RENTAL ESTIMATOR'!W407:X407)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B408:S408)","v":"Vinyl tile, premium grade"},{"$f":"'RENTAL ESTIMATOR'!T408","v":0},{"$f":"T('RENTAL ESTIMATOR'!W408:X408)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B409:S409)","v":"Clean and wax vinyl"},{"$f":"'RENTAL ESTIMATOR'!T409","v":0},{"$f":"T('RENTAL ESTIMATOR'!W409:X409)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B410:S410)","v":""},{"$f":"'RENTAL ESTIMATOR'!T410","v":0},{"$f":"T('RENTAL ESTIMATOR'!W410:X410)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B411:S411)","v":""},{"$f":"'RENTAL ESTIMATOR'!T411","v":0},{"$f":"T('RENTAL ESTIMATOR'!W411:X411)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B412:S412)","v":""},{"$f":"'RENTAL ESTIMATOR'!T412","v":0},{"$f":"T('RENTAL ESTIMATOR'!W412:X412)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B413:S413)","v":""},{"$f":"'RENTAL ESTIMATOR'!T413","v":0},{"$f":"T('RENTAL ESTIMATOR'!W413:X413)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B414:S414)","v":""},{"$f":"'RENTAL ESTIMATOR'!T414","v":0},{"$f":"T('RENTAL ESTIMATOR'!W414:X414)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B415:S415)","v":""},{"$f":"'RENTAL ESTIMATOR'!T415","v":0},{"$f":"T('RENTAL ESTIMATOR'!W415:X415)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B416:S416)","v":"HARDWOOD FLOORING"},{"$f":"SUM(D413:D436)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W416:X416)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B417:S417)","v":"Hardwood floors, bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T417","v":0},{"$f":"T('RENTAL ESTIMATOR'!W417:X417)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B418:S418)","v":"Laminate Flooring"},{"$f":"'RENTAL ESTIMATOR'!T418","v":0},{"$f":"T('RENTAL ESTIMATOR'!W418:X418)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B419:S419)","v":"Laminate wood flooring, economy grade"},{"$f":"'RENTAL ESTIMATOR'!T419","v":0},{"$f":"T('RENTAL ESTIMATOR'!W419:X419)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B420:S420)","v":"Laminate wood flooring, average grade"},{"$f":"'RENTAL ESTIMATOR'!T420","v":0},{"$f":"T('RENTAL ESTIMATOR'!W420:X420)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B421:S421)","v":"Laminate wood flooring, premium grade"},{"$f":"'RENTAL ESTIMATOR'!T421","v":0},{"$f":"T('RENTAL ESTIMATOR'!W421:X421)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B422:S422)","v":""},{"$f":"'RENTAL ESTIMATOR'!T422","v":0},{"$f":"T('RENTAL ESTIMATOR'!W422:X422)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B423:S423)","v":"Hardwood Flooring"},{"$f":"'RENTAL ESTIMATOR'!T423","v":0},{"$f":"T('RENTAL ESTIMATOR'!W423:X423)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B424:S424)","v":"Hardwood flooring, economy grade"},{"$f":"'RENTAL ESTIMATOR'!T424","v":0},{"$f":"T('RENTAL ESTIMATOR'!W424:X424)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B425:S425)","v":"Hardwood flooring, average grade"},{"$f":"'RENTAL ESTIMATOR'!T425","v":0},{"$f":"T('RENTAL ESTIMATOR'!W425:X425)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B426:S426)","v":"Hardwood flooring, premium grade"},{"$f":"'RENTAL ESTIMATOR'!T426","v":0},{"$f":"T('RENTAL ESTIMATOR'!W426:X426)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B427:S427)","v":""},{"$f":"'RENTAL ESTIMATOR'!T427","v":0},{"$f":"T('RENTAL ESTIMATOR'!W427:X427)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B428:S428)","v":"Hardwood Floor Refinishing"},{"$f":"'RENTAL ESTIMATOR'!T428","v":0},{"$f":"T('RENTAL ESTIMATOR'!W428:X428)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B429:S429)","v":"Floor refinishing"},{"$f":"'RENTAL ESTIMATOR'!T429","v":0},{"$f":"T('RENTAL ESTIMATOR'!W429:X429)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B430:S430)","v":"Lacing new hardwood to match existing, case-by-case"},{"$f":"'RENTAL ESTIMATOR'!T430","v":0},{"$f":"T('RENTAL ESTIMATOR'!W430:X430)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B431:S431)","v":""},{"$f":"'RENTAL ESTIMATOR'!T431","v":0},{"$f":"T('RENTAL ESTIMATOR'!W431:X431)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B432:S432)","v":"Miscellaneous"},{"$f":"'RENTAL ESTIMATOR'!T432","v":0},{"$f":"T('RENTAL ESTIMATOR'!W432:X432)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B433:S433)","v":"Stair treads, 4ft avg"},{"$f":"'RENTAL ESTIMATOR'!T433","v":0},{"$f":"T('RENTAL ESTIMATOR'!W433:X433)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B434:S434)","v":"Shoe moldings"},{"$f":"'RENTAL ESTIMATOR'!T434","v":0},{"$f":"T('RENTAL ESTIMATOR'!W434:X434)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B435:S435)","v":"Underlayment"},{"$f":"'RENTAL ESTIMATOR'!T435","v":0},{"$f":"T('RENTAL ESTIMATOR'!W435:X435)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B436:S436)","v":""},{"$f":"'RENTAL ESTIMATOR'!T436","v":0},{"$f":"T('RENTAL ESTIMATOR'!W436:X436)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B437:S437)","v":""},{"$f":"'RENTAL ESTIMATOR'!T437","v":0},{"$f":"T('RENTAL ESTIMATOR'!W437:X437)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B438:S438)","v":""},{"$f":"'RENTAL ESTIMATOR'!T438","v":0},{"$f":"T('RENTAL ESTIMATOR'!W438:X438)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B439:S439)","v":""},{"$f":"'RENTAL ESTIMATOR'!T439","v":0},{"$f":"T('RENTAL ESTIMATOR'!W439:X439)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B440:S440)","v":""},{"$f":"'RENTAL ESTIMATOR'!T440","v":0},{"$f":"T('RENTAL ESTIMATOR'!W440:X440)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B441:S441)","v":"TILING"},{"$f":"SUM(D438:D461)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W441:X441)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B442:S442)","v":"Tiling bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T442","v":0},{"$f":"T('RENTAL ESTIMATOR'!W442:X442)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B443:S443)","v":"Kitchen "},{"$f":"'RENTAL ESTIMATOR'!T443","v":0},{"$f":"T('RENTAL ESTIMATOR'!W443:X443)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B444:S444)","v":"Kitchen backsplash, mosaic tile"},{"$f":"'RENTAL ESTIMATOR'!T444","v":0},{"$f":"T('RENTAL ESTIMATOR'!W444:X444)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B445:S445)","v":"Floor tile, Kitchen"},{"$f":"'RENTAL ESTIMATOR'!T445","v":0},{"$f":"T('RENTAL ESTIMATOR'!W445:X445)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B446:S446)","v":""},{"$f":"'RENTAL ESTIMATOR'!T446","v":0},{"$f":"T('RENTAL ESTIMATOR'!W446:X446)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B447:S447)","v":""},{"$f":"'RENTAL ESTIMATOR'!T447","v":0},{"$f":"T('RENTAL ESTIMATOR'!W447:X447)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B448:S448)","v":"Bathrooms"},{"$f":"'RENTAL ESTIMATOR'!T448","v":0},{"$f":"T('RENTAL ESTIMATOR'!W448:X448)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B449:S449)","v":"Shower tile, standard"},{"$f":"'RENTAL ESTIMATOR'!T449","v":0},{"$f":"T('RENTAL ESTIMATOR'!W449:X449)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B450:S450)","v":"Shower tile, accent mosaic tile"},{"$f":"'RENTAL ESTIMATOR'!T450","v":0},{"$f":"T('RENTAL ESTIMATOR'!W450:X450)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B451:S451)","v":"Floor tile, bathrooms"},{"$f":"'RENTAL ESTIMATOR'!T451","v":0},{"$f":"T('RENTAL ESTIMATOR'!W451:X451)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B452:S452)","v":""},{"$f":"'RENTAL ESTIMATOR'!T452","v":0},{"$f":"T('RENTAL ESTIMATOR'!W452:X452)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B453:S453)","v":""},{"$f":"'RENTAL ESTIMATOR'!T453","v":0},{"$f":"T('RENTAL ESTIMATOR'!W453:X453)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B454:S454)","v":"Miscellaneous Tiling"},{"$f":"'RENTAL ESTIMATOR'!T454","v":0},{"$f":"T('RENTAL ESTIMATOR'!W454:X454)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B455:S455)","v":"Floor tile, entry "},{"$f":"'RENTAL ESTIMATOR'!T455","v":0},{"$f":"T('RENTAL ESTIMATOR'!W455:X455)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B456:S456)","v":"Fireplace tiling"},{"$f":"'RENTAL ESTIMATOR'!T456","v":0},{"$f":"T('RENTAL ESTIMATOR'!W456:X456)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B457:S457)","v":""},{"$f":"'RENTAL ESTIMATOR'!T457","v":0},{"$f":"T('RENTAL ESTIMATOR'!W457:X457)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B458:S458)","v":""},{"$f":"'RENTAL ESTIMATOR'!T458","v":0},{"$f":"T('RENTAL ESTIMATOR'!W458:X458)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B459:S459)","v":"Other"},{"$f":"'RENTAL ESTIMATOR'!T459","v":0},{"$f":"T('RENTAL ESTIMATOR'!W459:X459)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B460:S460)","v":"Backer board 1/4\" at floor tile"},{"$f":"'RENTAL ESTIMATOR'!T460","v":0},{"$f":"T('RENTAL ESTIMATOR'!W460:X460)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B461:S461)","v":"Backer board 1/2\" at wall tile"},{"$f":"'RENTAL ESTIMATOR'!T461","v":0},{"$f":"T('RENTAL ESTIMATOR'!W461:X461)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B462:S462)","v":""},{"$f":"'RENTAL ESTIMATOR'!T462","v":0},{"$f":"T('RENTAL ESTIMATOR'!W462:X462)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B463:S463)","v":""},{"$f":"'RENTAL ESTIMATOR'!T463","v":0},{"$f":"T('RENTAL ESTIMATOR'!W463:X463)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B464:S464)","v":""},{"$f":"'RENTAL ESTIMATOR'!T464","v":0},{"$f":"T('RENTAL ESTIMATOR'!W464:X464)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B465:S465)","v":""},{"$f":"'RENTAL ESTIMATOR'!T465","v":0},{"$f":"T('RENTAL ESTIMATOR'!W465:X465)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B466:S466)","v":"PAINTING"},{"$f":"SUM(D463:D486)","v":2},{"$f":"T('RENTAL ESTIMATOR'!W466:X466)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B467:S467)","v":"Exterior Painting"},{"$f":"'RENTAL ESTIMATOR'!T467","v":0},{"$f":"T('RENTAL ESTIMATOR'!W467:X467)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B468:S468)","v":"Exterior painting, bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T468","v":1},{"$f":"T('RENTAL ESTIMATOR'!W468:X468)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B469:S469)","v":"Exterior painting materials allowance"},{"$f":"'RENTAL ESTIMATOR'!T469","v":0},{"$f":"T('RENTAL ESTIMATOR'!W469:X469)","v":"gal"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B470:S470)","v":"Prep/clean siding"},{"$f":"'RENTAL ESTIMATOR'!T470","v":0},{"$f":"T('RENTAL ESTIMATOR'!W470:X470)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B471:S471)","v":"Paint siding"},{"$f":"'RENTAL ESTIMATOR'!T471","v":0},{"$f":"T('RENTAL ESTIMATOR'!W471:X471)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B472:S472)","v":"Paint exterior door"},{"$f":"'RENTAL ESTIMATOR'!T472","v":0},{"$f":"T('RENTAL ESTIMATOR'!W472:X472)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B473:S473)","v":"Paint trim only"},{"$f":"'RENTAL ESTIMATOR'!T473","v":0},{"$f":"T('RENTAL ESTIMATOR'!W473:X473)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B474:S474)","v":"Sand & refinish decking"},{"$f":"'RENTAL ESTIMATOR'!T474","v":0},{"$f":"T('RENTAL ESTIMATOR'!W474:X474)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B475:S475)","v":""},{"$f":"'RENTAL ESTIMATOR'!T475","v":0},{"$f":"T('RENTAL ESTIMATOR'!W475:X475)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B476:S476)","v":""},{"$f":"'RENTAL ESTIMATOR'!T476","v":0},{"$f":"T('RENTAL ESTIMATOR'!W476:X476)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B477:S477)","v":"Interior Painting"},{"$f":"'RENTAL ESTIMATOR'!T477","v":0},{"$f":"T('RENTAL ESTIMATOR'!W477:X477)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B478:S478)","v":"Interior painting, bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T478","v":1},{"$f":"T('RENTAL ESTIMATOR'!W478:X478)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B479:S479)","v":"Interior painting materials allowance"},{"$f":"'RENTAL ESTIMATOR'!T479","v":0},{"$f":"T('RENTAL ESTIMATOR'!W479:X479)","v":"gal"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B480:S480)","v":"Paint doors & frames"},{"$f":"'RENTAL ESTIMATOR'!T480","v":0},{"$f":"T('RENTAL ESTIMATOR'!W480:X480)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B481:S481)","v":"Paint walls"},{"$f":"'RENTAL ESTIMATOR'!T481","v":0},{"$f":"T('RENTAL ESTIMATOR'!W481:X481)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B482:S482)","v":"Paint ceilings"},{"$f":"'RENTAL ESTIMATOR'!T482","v":0},{"$f":"T('RENTAL ESTIMATOR'!W482:X482)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B483:S483)","v":"Paint wood base"},{"$f":"'RENTAL ESTIMATOR'!T483","v":0},{"$f":"T('RENTAL ESTIMATOR'!W483:X483)","v":"lf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B484:S484)","v":"Strip, paint cabinets/vanities"},{"$f":"'RENTAL ESTIMATOR'!T484","v":0},{"$f":"T('RENTAL ESTIMATOR'!W484:X484)","v":"sf"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B485:S485)","v":""},{"$f":"'RENTAL ESTIMATOR'!T485","v":0},{"$f":"T('RENTAL ESTIMATOR'!W485:X485)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B486:S486)","v":""},{"$f":"'RENTAL ESTIMATOR'!T486","v":0},{"$f":"T('RENTAL ESTIMATOR'!W486:X486)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B487:S487)","v":""},{"$f":"'RENTAL ESTIMATOR'!T487","v":0},{"$f":"T('RENTAL ESTIMATOR'!W487:X487)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B488:S488)","v":""},{"$f":"'RENTAL ESTIMATOR'!T488","v":0},{"$f":"T('RENTAL ESTIMATOR'!W488:X488)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B489:S489)","v":""},{"$f":"'RENTAL ESTIMATOR'!T489","v":0},{"$f":"T('RENTAL ESTIMATOR'!W489:X489)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B490:S490)","v":""},{"$f":"'RENTAL ESTIMATOR'!T490","v":0},{"$f":"T('RENTAL ESTIMATOR'!W490:X490)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B491:S491)","v":"APPLIANCES"},{"$f":"SUM(D488:D511)","v":3},{"$f":"T('RENTAL ESTIMATOR'!W491:X491)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B492:S492)","v":"Appliances, Bid/Allowance"},{"$f":"'RENTAL ESTIMATOR'!T492","v":0},{"$f":"T('RENTAL ESTIMATOR'!W492:X492)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B493:S493)","v":"Refrigerator, economy"},{"$f":"'RENTAL ESTIMATOR'!T493","v":1},{"$f":"T('RENTAL ESTIMATOR'!W493:X493)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B494:S494)","v":"Refrigerator, average"},{"$f":"'RENTAL ESTIMATOR'!T494","v":0},{"$f":"T('RENTAL ESTIMATOR'!W494:X494)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B495:S495)","v":"Refrigerator, premium"},{"$f":"'RENTAL ESTIMATOR'!T495","v":0},{"$f":"T('RENTAL ESTIMATOR'!W495:X495)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B496:S496)","v":"Range, economy"},{"$f":"'RENTAL ESTIMATOR'!T496","v":1},{"$f":"T('RENTAL ESTIMATOR'!W496:X496)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B497:S497)","v":"Range, average"},{"$f":"'RENTAL ESTIMATOR'!T497","v":0},{"$f":"T('RENTAL ESTIMATOR'!W497:X497)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B498:S498)","v":"Range, premium"},{"$f":"'RENTAL ESTIMATOR'!T498","v":0},{"$f":"T('RENTAL ESTIMATOR'!W498:X498)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B499:S499)","v":"Range hood, under cabinet"},{"$f":"'RENTAL ESTIMATOR'!T499","v":0},{"$f":"T('RENTAL ESTIMATOR'!W499:X499)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B500:S500)","v":"Range hood, wall mounted"},{"$f":"'RENTAL ESTIMATOR'!T500","v":0},{"$f":"T('RENTAL ESTIMATOR'!W500:X500)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B501:S501)","v":"Range hood, island"},{"$f":"'RENTAL ESTIMATOR'!T501","v":0},{"$f":"T('RENTAL ESTIMATOR'!W501:X501)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B502:S502)","v":"Wall oven, single"},{"$f":"'RENTAL ESTIMATOR'!T502","v":0},{"$f":"T('RENTAL ESTIMATOR'!W502:X502)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B503:S503)","v":"Wall oven double"},{"$f":"'RENTAL ESTIMATOR'!T503","v":0},{"$f":"T('RENTAL ESTIMATOR'!W503:X503)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B504:S504)","v":"Dishwasher, economy"},{"$f":"'RENTAL ESTIMATOR'!T504","v":1},{"$f":"T('RENTAL ESTIMATOR'!W504:X504)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B505:S505)","v":"Dishwasher, average"},{"$f":"'RENTAL ESTIMATOR'!T505","v":0},{"$f":"T('RENTAL ESTIMATOR'!W505:X505)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B506:S506)","v":"Dishwasher, premium"},{"$f":"'RENTAL ESTIMATOR'!T506","v":0},{"$f":"T('RENTAL ESTIMATOR'!W506:X506)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B507:S507)","v":"Microwave, built-in"},{"$f":"'RENTAL ESTIMATOR'!T507","v":0},{"$f":"T('RENTAL ESTIMATOR'!W507:X507)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B508:S508)","v":"Microwave, countertop"},{"$f":"'RENTAL ESTIMATOR'!T508","v":0},{"$f":"T('RENTAL ESTIMATOR'!W508:X508)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B509:S509)","v":"Appliance Delivery"},{"$f":"'RENTAL ESTIMATOR'!T509","v":0},{"$f":"T('RENTAL ESTIMATOR'!W509:X509)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B510:S510)","v":""},{"$f":"'RENTAL ESTIMATOR'!T510","v":0},{"$f":"T('RENTAL ESTIMATOR'!W510:X510)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B511:S511)","v":""},{"$f":"'RENTAL ESTIMATOR'!T511","v":0},{"$f":"T('RENTAL ESTIMATOR'!W511:X511)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B512:S512)","v":""},{"$f":"'RENTAL ESTIMATOR'!T512","v":0},{"$f":"T('RENTAL ESTIMATOR'!W512:X512)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B513:S513)","v":""},{"$f":"'RENTAL ESTIMATOR'!T513","v":0},{"$f":"T('RENTAL ESTIMATOR'!W513:X513)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B514:S514)","v":""},{"$f":"'RENTAL ESTIMATOR'!T514","v":0},{"$f":"T('RENTAL ESTIMATOR'!W514:X514)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B515:S515)","v":""},{"$f":"'RENTAL ESTIMATOR'!T515","v":0},{"$f":"T('RENTAL ESTIMATOR'!W515:X515)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B516:S516)","v":"PLUMBING"},{"$f":"SUM(D513:D536)","v":21},{"$f":"T('RENTAL ESTIMATOR'!W516:X516)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B517:S517)","v":"Plumbing, bid/allowance"},{"$f":"'REHAB ESTIMATOR'!T517","v":0},{"$f":"T('RENTAL ESTIMATOR'!W517:X517)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B518:S518)","v":"Miscellaneous Plumbing"},{"$f":"'REHAB ESTIMATOR'!T518","v":0},{"$f":"T('RENTAL ESTIMATOR'!W518:X518)","v":"ls"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B519:S519)","v":"Plumbing rough-in, per hour"},{"$f":"'REHAB ESTIMATOR'!T519","v":8},{"$f":"T('RENTAL ESTIMATOR'!W519:X519)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B520:S520)","v":"Concrete demo for below slab rough-in"},{"$f":"'REHAB ESTIMATOR'!T520","v":0},{"$f":"T('RENTAL ESTIMATOR'!W520:X520)","v":"sf"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B521:S521)","v":"Plumbing finish work, per hour"},{"$f":"'REHAB ESTIMATOR'!T521","v":0},{"$f":"T('RENTAL ESTIMATOR'!W521:X521)","v":"hrs"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B522:S522)","v":"Replace gas hot water heater, 40 gallon"},{"$f":"'REHAB ESTIMATOR'!T522","v":1},{"$f":"T('RENTAL ESTIMATOR'!W522:X522)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B523:S523)","v":"Kitchen"},{"$f":"'REHAB ESTIMATOR'!T523","v":0},{"$f":"T('RENTAL ESTIMATOR'!W523:X523)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B524:S524)","v":"Kitchen faucet fixture"},{"$f":"'REHAB ESTIMATOR'!T524","v":1},{"$f":"T('RENTAL ESTIMATOR'!W524:X524)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B525:S525)","v":"Garbage disposal"},{"$f":"'REHAB ESTIMATOR'!T525","v":1},{"$f":"T('RENTAL ESTIMATOR'!W525:X525)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B526:S526)","v":"Hookup dishwasher"},{"$f":"'REHAB ESTIMATOR'!T526","v":1},{"$f":"T('RENTAL ESTIMATOR'!W526:X526)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B527:S527)","v":"Water supply line for refrigerator"},{"$f":"'REHAB ESTIMATOR'!T527","v":1},{"$f":"T('RENTAL ESTIMATOR'!W527:X527)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B528:S528)","v":"Bathrooms"},{"$f":"'REHAB ESTIMATOR'!T528","v":0},{"$f":"T('RENTAL ESTIMATOR'!W528:X528)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B529:S529)","v":"Bathroom faucet fixture"},{"$f":"'REHAB ESTIMATOR'!T529","v":2},{"$f":"T('RENTAL ESTIMATOR'!W529:X529)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B530:S530)","v":"Fiberglass shower stall"},{"$f":"'REHAB ESTIMATOR'!T530","v":0},{"$f":"T('RENTAL ESTIMATOR'!W530:X530)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B531:S531)","v":"Fiberglass tub"},{"$f":"'REHAB ESTIMATOR'!T531","v":1},{"$f":"T('RENTAL ESTIMATOR'!W531:X531)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B532:S532)","v":"Fiberglass tub/shower surround"},{"$f":"'REHAB ESTIMATOR'!T532","v":1},{"$f":"T('RENTAL ESTIMATOR'!W532:X532)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B533:S533)","v":"Showerhead/tub kit"},{"$f":"'REHAB ESTIMATOR'!T533","v":2},{"$f":"T('RENTAL ESTIMATOR'!W533:X533)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B534:S534)","v":"Toilets"},{"$f":"'REHAB ESTIMATOR'!T534","v":2},{"$f":"T('RENTAL ESTIMATOR'!W534:X534)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B535:S535)","v":"Toilet seats"},{"$f":"'REHAB ESTIMATOR'!T535","v":0},{"$f":"T('RENTAL ESTIMATOR'!W535:X535)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B536:S536)","v":"Pedestal sink"},{"$f":"'REHAB ESTIMATOR'!T536","v":0},{"$f":"T('RENTAL ESTIMATOR'!W536:X536)","v":"ea"}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B537:S537)","v":""},{"$f":"'REHAB ESTIMATOR'!T537","v":0},{"$f":"T('RENTAL ESTIMATOR'!W537:X537)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B538:S538)","v":""},{"$f":"'REHAB ESTIMATOR'!T538","v":0},{"$f":"T('RENTAL ESTIMATOR'!W538:X538)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B539:S539)","v":""},{"$f":"'REHAB ESTIMATOR'!T539","v":0},{"$f":"T('RENTAL ESTIMATOR'!W539:X539)","v":""}]
[null,null,{"$f":"T('REHAB ESTIMATOR'!B540:S540)","v":""},{"$f":"'REHAB ESTIMATOR'!T540","v":0},{"$f":"T('RENTAL ESTIMATOR'!W540:X540)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B541:S541)","v":"HVAC"},{"$f":"SUM(D538:D561)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W541:X541)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B542:S542)","v":"HVAC, bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T542","v":0},{"$f":"T('RENTAL ESTIMATOR'!W542:X542)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B543:S543)","v":"HVAC Rough-In, per hour"},{"$f":"'RENTAL ESTIMATOR'!T543","v":0},{"$f":"T('RENTAL ESTIMATOR'!W543:X543)","v":"hrs"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B544:S544)","v":"HVAC Finish Work, per hour"},{"$f":"'RENTAL ESTIMATOR'!T544","v":0},{"$f":"T('RENTAL ESTIMATOR'!W544:X544)","v":"hrs"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B545:S545)","v":"Replace gas fired forced air unit, 1000 sf, 60k btus"},{"$f":"'RENTAL ESTIMATOR'!T545","v":0},{"$f":"T('RENTAL ESTIMATOR'!W545:X545)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B546:S546)","v":"Replace gas fired forced air unit, 2,000, 80k btus"},{"$f":"'RENTAL ESTIMATOR'!T546","v":0},{"$f":"T('RENTAL ESTIMATOR'!W546:X546)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B547:S547)","v":"Replace gas fired forced air unit, 3,000, 100k btus"},{"$f":"'RENTAL ESTIMATOR'!T547","v":0},{"$f":"T('RENTAL ESTIMATOR'!W547:X547)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B548:S548)","v":"Replace air conditioning unit, ~1,000 sf, 2 ton"},{"$f":"'RENTAL ESTIMATOR'!T548","v":0},{"$f":"T('RENTAL ESTIMATOR'!W548:X548)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B549:S549)","v":"Replace air conditioning unit, ~2,000 sf, 3.5 ton"},{"$f":"'RENTAL ESTIMATOR'!T549","v":0},{"$f":"T('RENTAL ESTIMATOR'!W549:X549)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B550:S550)","v":"Replace air conditioning unit, ~3,000sf, 5 ton"},{"$f":"'RENTAL ESTIMATOR'!T550","v":0},{"$f":"T('RENTAL ESTIMATOR'!W550:X550)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B551:S551)","v":"Hotel type, hot/cold packaged unit"},{"$f":"'RENTAL ESTIMATOR'!T551","v":0},{"$f":"T('RENTAL ESTIMATOR'!W551:X551)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B552:S552)","v":"Window mounted unit"},{"$f":"'RENTAL ESTIMATOR'!T552","v":0},{"$f":"T('RENTAL ESTIMATOR'!W552:X552)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B553:S553)","v":"HVAC equipment tune-up/service call"},{"$f":"'RENTAL ESTIMATOR'!T553","v":0},{"$f":"T('RENTAL ESTIMATOR'!W553:X553)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B554:S554)","v":"Programmable thermostat"},{"$f":"'RENTAL ESTIMATOR'!T554","v":0},{"$f":"T('RENTAL ESTIMATOR'!W554:X554)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B555:S555)","v":"Replace supply air grilles/returns"},{"$f":"'RENTAL ESTIMATOR'!T555","v":0},{"$f":"T('RENTAL ESTIMATOR'!W555:X555)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B556:S556)","v":"Clean ductwork"},{"$f":"'RENTAL ESTIMATOR'!T556","v":0},{"$f":"T('RENTAL ESTIMATOR'!W556:X556)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B557:S557)","v":""},{"$f":"'RENTAL ESTIMATOR'!T557","v":0},{"$f":"T('RENTAL ESTIMATOR'!W557:X557)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B558:S558)","v":""},{"$f":"'RENTAL ESTIMATOR'!T558","v":0},{"$f":"T('RENTAL ESTIMATOR'!W558:X558)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B559:S559)","v":""},{"$f":"'RENTAL ESTIMATOR'!T559","v":0},{"$f":"T('RENTAL ESTIMATOR'!W559:X559)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B560:S560)","v":""},{"$f":"'RENTAL ESTIMATOR'!T560","v":0},{"$f":"T('RENTAL ESTIMATOR'!W560:X560)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B561:S561)","v":""},{"$f":"'RENTAL ESTIMATOR'!T561","v":0},{"$f":"T('RENTAL ESTIMATOR'!W561:X561)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B562:S562)","v":""},{"$f":"'RENTAL ESTIMATOR'!T562","v":0},{"$f":"T('RENTAL ESTIMATOR'!W562:X562)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B563:S563)","v":""},{"$f":"'RENTAL ESTIMATOR'!T563","v":0},{"$f":"T('RENTAL ESTIMATOR'!W563:X563)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B564:S564)","v":""},{"$f":"'RENTAL ESTIMATOR'!T564","v":0},{"$f":"T('RENTAL ESTIMATOR'!W564:X564)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B565:S565)","v":""},{"$f":"'RENTAL ESTIMATOR'!T565","v":0},{"$f":"T('RENTAL ESTIMATOR'!W565:X565)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B566:S566)","v":"ELECTRICAL"},{"$f":"SUM(D563:D586)","v":0},{"$f":"T('RENTAL ESTIMATOR'!W566:X566)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B567:S567)","v":"Electrical, bid/allowance"},{"$f":"'RENTAL ESTIMATOR'!T567","v":0},{"$f":"T('RENTAL ESTIMATOR'!W567:X567)","v":"ls"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B568:S568)","v":"Miscellaneous Electrical "},{"$f":"'RENTAL ESTIMATOR'!T568","v":0},{"$f":"T('RENTAL ESTIMATOR'!W568:X568)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B569:S569)","v":"Electrical Rough-in, per hour"},{"$f":"'RENTAL ESTIMATOR'!T569","v":0},{"$f":"T('RENTAL ESTIMATOR'!W569:X569)","v":"hrs"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B570:S570)","v":"CATV Rough-in, per hour"},{"$f":"'RENTAL ESTIMATOR'!T570","v":0},{"$f":"T('RENTAL ESTIMATOR'!W570:X570)","v":"hrs"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B571:S571)","v":"Electrical Finish Work, per hour"},{"$f":"'RENTAL ESTIMATOR'!T571","v":0},{"$f":"T('RENTAL ESTIMATOR'!W571:X571)","v":"hrs"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B572:S572)","v":"Replace electrical panel, 100 AMP"},{"$f":"'RENTAL ESTIMATOR'!T572","v":0},{"$f":"T('RENTAL ESTIMATOR'!W572:X572)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B573:S573)","v":"Replace electrical panel, 200 AMP"},{"$f":"'RENTAL ESTIMATOR'!T573","v":0},{"$f":"T('RENTAL ESTIMATOR'!W573:X573)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B574:S574)","v":"Replace outlets, light switches"},{"$f":"'RENTAL ESTIMATOR'!T574","v":0},{"$f":"T('RENTAL ESTIMATOR'!W574:X574)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B575:S575)","v":"Replace GFI outlets/ground back to panel"},{"$f":"'RENTAL ESTIMATOR'!T575","v":0},{"$f":"T('RENTAL ESTIMATOR'!W575:X575)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B576:S576)","v":"Exhaust Fan"},{"$f":"'RENTAL ESTIMATOR'!T576","v":0},{"$f":"T('RENTAL ESTIMATOR'!W576:X576)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B577:S577)","v":"Smoke detectors"},{"$f":"'RENTAL ESTIMATOR'!T577","v":0},{"$f":"T('RENTAL ESTIMATOR'!W577:X577)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B578:S578)","v":"Carbon monoxide detector"},{"$f":"'RENTAL ESTIMATOR'!T578","v":0},{"$f":"T('RENTAL ESTIMATOR'!W578:X578)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B579:S579)","v":"Lighting"},{"$f":"'RENTAL ESTIMATOR'!T579","v":0},{"$f":"T('RENTAL ESTIMATOR'!W579:X579)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B580:S580)","v":"Track/Pendent light"},{"$f":"'RENTAL ESTIMATOR'!T580","v":0},{"$f":"T('RENTAL ESTIMATOR'!W580:X580)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B581:S581)","v":"Chandelier light fixture"},{"$f":"'RENTAL ESTIMATOR'!T581","v":0},{"$f":"T('RENTAL ESTIMATOR'!W581:X581)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B582:S582)","v":"Ceiling dome light"},{"$f":"'RENTAL ESTIMATOR'!T582","v":0},{"$f":"T('RENTAL ESTIMATOR'!W582:X582)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B583:S583)","v":"Ceiling fan fixture"},{"$f":"'RENTAL ESTIMATOR'!T583","v":0},{"$f":"T('RENTAL ESTIMATOR'!W583:X583)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B584:S584)","v":"Bathroom vanity light"},{"$f":"'RENTAL ESTIMATOR'!T584","v":0},{"$f":"T('RENTAL ESTIMATOR'!W584:X584)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B585:S585)","v":"Can lighting"},{"$f":"'RENTAL ESTIMATOR'!T585","v":0},{"$f":"T('RENTAL ESTIMATOR'!W585:X585)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B586:S586)","v":"Exterior light fixture"},{"$f":"'RENTAL ESTIMATOR'!T586","v":0},{"$f":"T('RENTAL ESTIMATOR'!W586:X586)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B587:S587)","v":""},{"$f":"'RENTAL ESTIMATOR'!T587","v":0},{"$f":"T('RENTAL ESTIMATOR'!W587:X587)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B588:S588)","v":""},{"$f":"'RENTAL ESTIMATOR'!T588","v":0},{"$f":"T('RENTAL ESTIMATOR'!W588:X588)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B589:S589)","v":""},{"$f":"'RENTAL ESTIMATOR'!T589","v":0},{"$f":"T('RENTAL ESTIMATOR'!W589:X589)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B590:S590)","v":""},{"$f":"'RENTAL ESTIMATOR'!T590","v":0},{"$f":"T('RENTAL ESTIMATOR'!W590:X590)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B591:S591)","v":"MISCELLANEOUS"},{"$f":"SUM(D588:D611)","v":2},{"$f":"T('RENTAL ESTIMATOR'!W591:X591)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B592:S592)","v":"Bath accessories, towel bar, toilet disp, ea bathroom"},{"$f":"'RENTAL ESTIMATOR'!T592","v":1},{"$f":"T('RENTAL ESTIMATOR'!W592:X592)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B593:S593)","v":"Bathroom mirrors"},{"$f":"'RENTAL ESTIMATOR'!T593","v":1},{"$f":"T('RENTAL ESTIMATOR'!W593:X593)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B594:S594)","v":"Window coverings, each window"},{"$f":"'RENTAL ESTIMATOR'!T594","v":0},{"$f":"T('RENTAL ESTIMATOR'!W594:X594)","v":"ea"}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B595:S595)","v":""},{"$f":"'RENTAL ESTIMATOR'!T595","v":0},{"$f":"T('RENTAL ESTIMATOR'!W595:X595)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B596:S596)","v":""},{"$f":"'RENTAL ESTIMATOR'!T596","v":0},{"$f":"T('RENTAL ESTIMATOR'!W596:X596)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B597:S597)","v":""},{"$f":"'RENTAL ESTIMATOR'!T597","v":0},{"$f":"T('RENTAL ESTIMATOR'!W597:X597)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B598:S598)","v":""},{"$f":"'RENTAL ESTIMATOR'!T598","v":0},{"$f":"T('RENTAL ESTIMATOR'!W598:X598)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B599:S599)","v":""},{"$f":"'RENTAL ESTIMATOR'!T599","v":0},{"$f":"T('RENTAL ESTIMATOR'!W599:X599)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B600:S600)","v":""},{"$f":"'RENTAL ESTIMATOR'!T600","v":0},{"$f":"T('RENTAL ESTIMATOR'!W600:X600)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B601:S601)","v":""},{"$f":"'RENTAL ESTIMATOR'!T601","v":0},{"$f":"T('RENTAL ESTIMATOR'!W601:X601)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B602:S602)","v":""},{"$f":"'RENTAL ESTIMATOR'!T602","v":0},{"$f":"T('RENTAL ESTIMATOR'!W602:X602)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B603:S603)","v":""},{"$f":"'RENTAL ESTIMATOR'!T603","v":0},{"$f":"T('RENTAL ESTIMATOR'!W603:X603)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B604:S604)","v":""},{"$f":"'RENTAL ESTIMATOR'!T604","v":0},{"$f":"T('RENTAL ESTIMATOR'!W604:X604)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B605:S605)","v":""},{"$f":"'RENTAL ESTIMATOR'!T605","v":0},{"$f":"T('RENTAL ESTIMATOR'!W605:X605)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B606:S606)","v":""},{"$f":"'RENTAL ESTIMATOR'!T606","v":0},{"$f":"T('RENTAL ESTIMATOR'!W606:X606)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B607:S607)","v":""},{"$f":"'RENTAL ESTIMATOR'!T607","v":0},{"$f":"T('RENTAL ESTIMATOR'!W607:X607)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B608:S608)","v":""},{"$f":"'RENTAL ESTIMATOR'!T608","v":0},{"$f":"T('RENTAL ESTIMATOR'!W608:X608)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B609:S609)","v":""},{"$f":"'RENTAL ESTIMATOR'!T609","v":0},{"$f":"T('RENTAL ESTIMATOR'!W609:X609)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B610:S610)","v":""},{"$f":"'RENTAL ESTIMATOR'!T610","v":0},{"$f":"T('RENTAL ESTIMATOR'!W610:X610)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B611:S611)","v":""},{"$f":"'RENTAL ESTIMATOR'!T611","v":0},{"$f":"T('RENTAL ESTIMATOR'!W611:X611)","v":""}]
[null,null,{"$f":"T('RENTAL ESTIMATOR'!B612:S612)","v":""},{"$f":"'RENTAL ESTIMATOR'!T612","v":0},{"$f":"T('RENTAL ESTIMATOR'!W612:X612)","v":""}]
[]
[null,null,"Investment Disclaimer:"]
[null,null,"Any scope of work and cost information provided by us is for informational purposals only and is provided As-Is without warranty of any kind.  In no event shall we be held liable for any special, indirect or consequential damages whatsover resulting from loss of profits.  Use caution and seek the advice of qualified professionals.  Consult with your real estate professionals, contractors, or other professional advisors before making investment decisions based upon the information provided."]
[]
[null,null,1,1,1,1]
[]
[]
[{"$nulls":4},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]

{"sheet":"REPORTING","index":25,"n_rows":79,"n_cols":39,"rows_kept":79,"merged":[[2,20,3,53],[4,20,38,53],[39,20,40,53],[41,20,75,53],[78,38,79,53]]}
[]
[]
[{"$nulls":20},"REHAB REPORTS"]
{"$rows_empty":36}
[{"$nulls":20},"RENTAL REPORTS"]
{"$rows_empty":38}
[{"$nulls":38},"© 2015 by wholesalingspreadsheet.com. All rights reserved"]