{"text_format":"3","workbook":"xlsx","n_sheets":29,"sheets":["ANALYSIS DATABASE","LISTS","EULA","ADMIN","INDEX","SETUP","CATEGORY SETUP","REHAB FINANCING SETUP","HOME","1 REHAB ANALYZER","2 REPAIR ESTIMATOR","3 SCENARIOS","4 OFFERS","COMPS","WHOLESALE CALC","RENTAL ANALYSIS","RENTAL PURCHASE SETUP","RENTAL LOAN SETUP","REPORTING","INSPECTION CHECKLIST","INVESTMENT REPORTS","ESTIMATE REPORTS","PROJECT COST REPORT","LENDER REPORTS","HOMEOWNER REPORT","COMPS REPORT","RENTAL PACKET","WHOLESALE REPORT","SCOPE OF WORK"],"not_rendered":{"charts":5,"images":52,"macros":1,"external_links":4,"defined_names":1279},"read":"whole","date_system":"1900"}

{"sheet":"ANALYSIS DATABASE","index":0,"n_rows":261,"n_cols":6,"rows_kept":261,"hidden":true,"merged":[[2,1,2,2],[4,1,4,2],[20,1,20,2],[28,1,28,2],[33,1,33,2],[37,1,37,2],[48,1,48,2],[59,1,59,2],[73,1,73,2],[99,1,99,2],[125,1,125,2],[137,1,137,2],[151,1,151,2],[165,1,165,2],[181,1,181,2],[185,1,185,2],[208,1,208,2],[215,1,215,2],[237,1,237,2],[244,1,244,2],[255,1,255,2],[258,1,258,2]]}
[]
[]
[null,"Property Information"]
[null,"Current Analysis Input:","Rehab Analyzer"]
[]
[null,"Project Name",{"$f":"Project_Name","v":0}]
[null,"Property Type:",{"$f":"SETUP!AM10","v":0}]
[null,"Street Address:",{"$f":"SETUP!AM11","v":0}]
[null,"City/State/Zip Code:",{"$f":"SETUP!AM12","v":0}]
[null,"Concatenated Address",{"$f":"CONCATENATE(Street_Address,\" \",City_State_Zip)","v":" 0"}]
[null,"Neighborhood",{"$f":"SETUP!AM13","v":0}]
[null,"School District:",{"$f":"School_District","v":0}]
[null,"# of Beds",{"$f":"SETUP!AM15","v":0}]
[null,"# of Baths",{"$f":"SETUP!BI15","v":0}]
[null,"Property Size",{"$f":"Square_Feet","v":0}]
[null,"Original Square Feet",{"$f":"SETUP!AM16","v":0}]
[null,"New Square Feet",{"$f":"SETUP!BI16","v":0}]
[null,"Square Feet",{"$f":"C16+C17","v":0}]
[null,"Concatnated Property Size",{"$f":"CONCATENATE(Beds,\" beds, \",Baths,\" baths, \",Square_Feet,\" sf\")","v":"0 beds, 0 baths, 0 sf"}]
[]
[null,"Company Information:"]
[null,"Company Name:",{"$f":"T(Company_Name)","v":""}]
[null,"Street Address",{"$f":"T(Company_Street_Address)","v":""}]
[null,"City/State/Zip",{"$f":"T(Company_City_State_Zip)","v":""}]
[null,"Email",{"$f":"T(Company_Email)","v":""}]
[null,"Phone",{"$f":"Company_Phone","v":0}]
[null,"Website",{"$f":"T(Company_Website)","v":""}]
[]
[null,"Project Information"]
[null,"After Repair Value Result",{"$f":"AFTER_REPAIR_VALUE_CELL","v":0}]
[null,"Purchase Price:",{"$f":"Known_Purchase_Price_Cell","v":0}]
[]
[]
[null,"Rehab Analyzer"]
[null,"Rehab Analyzer Calculation Method","Calculated Purchase Price"]
[null,"Analyzer Setting Description",{"$f":"IF(C35=\"Calculated Purchase Price\",\"Change Settings to Analyze Profitability by Known Purchase Price\",\"Change Settings to Calculate Maximum Purchase Price\")","v":"Change Settings to Analyze Profitability by Known Purchase Price"}]
[]
[null,"Buying Costs"]
[null,{"$f":"T('1 REHAB ANALYZER'!C21:Z22)","v":"BROKERAGE FEE ($300 Avg.)"},{"$f":"'1 REHAB ANALYZER'!AA21","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C23:Z24)","v":"INSPECTION COSTS ($400 Avg.)"},{"$f":"'1 REHAB ANALYZER'!AA23","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C25:Z26)","v":"APPRAISAL FEE ($500 Avg.)"},{"$f":"'1 REHAB ANALYZER'!AA25","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C27:Z28)","v":"TITLE SEARCH ($300 Avg.)"},{"$f":"'1 REHAB ANALYZER'!AA27","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C29:Z30)","v":"TITLE INSURANCE ($150 Avg.)"},{"$f":"'1 REHAB ANALYZER'!AA29","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C75:P76)","v":"CLOSING COSTS & POINTS"},{"$f":"'1 REHAB ANALYZER'!AA75","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C31:Z32)","v":"OTHER"},{"$f":"'1 REHAB ANALYZER'!AA31","v":0}]
[null,"TOTALS",{"$f":"SUM(C39:C45)","v":0}]
[null,"Buying Costs %:",{"$f":"IFERROR(C46/AFTER_REPAIR_VALUE_ESTIMATED,0)","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Holding Costs"]
[null,{"$f":"T('1 REHAB ANALYZER'!C77:K78)","v":"LOAN PAYMENT"},{"$f":"'1 REHAB ANALYZER'!AA77","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C39:K40)","v":"PROPERTY TAXES"},{"$f":"'1 REHAB ANALYZER'!AA39","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C41:K42)","v":"UTILITIES"},{"$f":"'1 REHAB ANALYZER'!AA41","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C43:K44)","v":"INSURANCE"},{"$f":"'1 REHAB ANALYZER'!AA43","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C45:J46)","v":"HOA DUES"},{"$f":"'1 REHAB ANALYZER'!AA45","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C47:J48)","v":"MAINTENANCE"},{"$f":"'1 REHAB ANALYZER'!AA47","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C49:L50)","v":"OTHER"},{"$f":"'1 REHAB ANALYZER'!AA49","v":0}]
[null,"TOTALS",{"$f":"SUM(C50:C56)","v":0}]
[null,"Buying Costs %:",{"$f":"IFERROR(C57/AFTER_REPAIR_VALUE_ESTIMATED,0)","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Selling Costs"]
[null,{"$f":"T('1 REHAB ANALYZER'!C57:P58)","v":"COMMISSIONS"},{"$f":"'1 REHAB ANALYZER'!AA57","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C59:P60)","v":"SELLER ASSISTED CLOSING COSTS"},{"$f":"'1 REHAB ANALYZER'!AA59","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C61:P62)","v":"BROKERAGE FEE ($300 Avg.)"},{"$f":"'1 REHAB ANALYZER'!AA61","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C63:P64)","v":"HOME WARRANTY ($450 Avg.)"},{"$f":"'1 REHAB ANALYZER'!AA63","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C65:P66)","v":"TITLE INSURANCE ($150 Avg.)"},{"$f":"'1 REHAB ANALYZER'!AA65","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C67:Z68)","v":"2ND APPRAISAL ($500 Avg.)"},{"$f":"'1 REHAB ANALYZER'!AA67","v":0}]
[null,{"$f":"T('1 REHAB ANALYZER'!C69:Z70)","v":"OTHER"},{"$f":"'1 REHAB ANALYZER'!AA69","v":0}]
[null,"TOTALS",{"$f":"SUM(C61:C67)","v":0}]
[null,"Selling Costs %:",{"$f":"IFERROR(C68/AFTER_REPAIR_VALUE_ESTIMATED,0)","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Total Fixed Costs",{"$f":"C46","v":0}]
[null,"Fixed Costs Percentage",{"$f":"IFERROR(C71/AFTER_REPAIR_VALUE_ESTIMATED,0)","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Raw Repair Estimate Costs (DIYED)",null,"% of Total","Adder Amount","Totals"]
[null,{"$f":"T(Category1)","v":"GENERAL CONDITIONS"},{"$f":"GC_ESTIMATE","v":0},{"$f":"IFERROR(C75/SUBTOTAL_ESTIMATE,0)","v":{"v":0,"d":"0.0%"}},{"$f":"D75*TOTAL_ADDERS","v":{"v":0,"d":"$0"}},{"$f":"C75+E75","v":{"v":0,"d":"$0"}}]
[null,{"$f":"T(Category2)","v":"DEMOLITION"},{"$f":"DEMOLITION_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"$f":"C76+E76","v":{"v":0,"d":"$0"}}]
[null,{"$f":"T(Category3)","v":"STRUCTURAL CONCRETE"},{"$f":"STRUCTURAL_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category4)","v":"CONCRETE & FLATWORK"},{"$f":"CONCRETE_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category5)","v":"MASONRY"},{"$f":"MASONRY_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category6)","v":"SIDING"},{"$f":"SIDING_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category7)","v":"DECKING AND PATIOS"},{"$f":"DECKING_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category8)","v":"ROOFING"},{"$f":"ROOFING_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category9)","v":"EXTERIOR DOORS & WINDOWS"},{"$f":"DOORS_WINDOWS_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category10)","v":"GARAGE DOORS"},{"$f":"GARAGE_DOORS_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category11)","v":"LANDSCAPING"},{"$f":"LANDSCAPING_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category12)","v":"MISC. EXTERIOR ITEMS"},{"$f":"MISC_EXT_IMPROV_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category13)","v":"FRAMING & DRYWALL"},{"$f":"FRAMING_DRYWALL_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category14)","v":"CABINETS & COUNTERTOPS"},{"$f":"CABINETS_COUNTERS_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category15)","v":"DOORS & TRIM"},{"$f":"DOORS_TRIM_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category16)","v":"CARPET & RESILIENT"},{"$f":"CARPET_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category17)","v":"HARDWOOD FLOORING"},{"$f":"HARDWOOD_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category18)","v":"TILING"},{"$f":"TILING_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category19)","v":"PAINTING"},{"$f":"PAINTING_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category20)","v":"APPLIANCES"},{"$f":"APPLIANCES_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category21)","v":"PLUMBING"},{"$f":"PLUMBING_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category22)","v":"HVAC"},{"$f":"HVAC_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category23)","v":"ELECTRICAL"},{"$f":"ELECTRICAL_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,{"$f":"T(Category24)","v":"MISCELLANEOUS"},{"$f":"MISCELLANEOUS_ESTIMATE","v":0},{"v":0,"d":"0.0%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"TOTAL RAW ESTIMATE",{"$f":"SUM(C75:C98)","v":0},{"v":0,"d":"0%"},{"$f":"SUM(E75:E98)","v":{"v":0,"d":"$0"}},{"$f":"SUM(F75:F98)","v":{"v":0,"d":"$0"}}]
[null,"Repair Costs w/ Adders (DIYED)"]
[null,{"$f":"CONCATENATE(B75,\" w ADDERS\")","v":"GENERAL CONDITIONS w ADDERS"},{"$f":"F75","v":{"v":0,"d":"$0"}}]
[null,{"$f":"CONCATENATE(B76,\" w ADDERS\")","v":"DEMOLITION w ADDERS"},{"$f":"F76","v":{"v":0,"d":"$0"}}]
[null,"STRUCTURAL CONCRETE w ADDERS",{"v":0,"d":"$0"}]
[null,"CONCRETE & FLATWORK w ADDERS",{"v":0,"d":"$0"}]
[null,"MASONRY w ADDERS",{"v":0,"d":"$0"}]
[null,"SIDING w ADDERS",{"v":0,"d":"$0"}]
[null,"DECKING AND PATIOS w ADDERS",{"v":0,"d":"$0"}]
[null,"ROOFING w ADDERS",{"v":0,"d":"$0"}]
[null,"EXTERIOR DOORS & WINDOWS w ADDERS",{"v":0,"d":"$0"}]
[null,"GARAGE DOORS w ADDERS",{"v":0,"d":"$0"}]
[null,"LANDSCAPING w ADDERS",{"v":0,"d":"$0"}]
[null,"MISC. EXTERIOR ITEMS w ADDERS",{"v":0,"d":"$0"}]
[null,"FRAMING & DRYWALL w ADDERS",{"v":0,"d":"$0"}]
[null,"CABINETS & COUNTERTOPS w ADDERS",{"v":0,"d":"$0"}]
[null,"DOORS & TRIM w ADDERS",{"v":0,"d":"$0"}]
[null,"CARPET & RESILIENT w ADDERS",{"v":0,"d":"$0"}]
[null,"HARDWOOD FLOORING w ADDERS",{"v":0,"d":"$0"}]
[null,"TILING w ADDERS",{"v":0,"d":"$0"}]
[null,"PAINTING w ADDERS",{"v":0,"d":"$0"}]
[null,"APPLIANCES w ADDERS",{"v":0,"d":"$0"}]
[null,"PLUMBING w ADDERS",{"v":0,"d":"$0"}]
[null,"HVAC w ADDERS",{"v":0,"d":"$0"}]
[null,"ELECTRICAL w ADDERS",{"v":0,"d":"$0"}]
[null,"MISCELLANEOUS w ADDERS",{"v":0,"d":"$0"}]
[null,"TOTAL RAW ESTIMATE",{"$f":"SUM(C101:C124)","v":0}]
[null,"ADDERS"]
[null,"Location Multiplier Adjustment - Repair Estimator",{"$f":"Estimator_Location_Multiplier_Cell","v":0}]
[null,"Permit Cost % - Repair Estimator",{"$f":"Estimator_Building_Permit_Cell","v":{"v":0,"d":"0%"}}]
[null,"Contractors Overhead and Profit % - Repair Estimator",{"$f":"Estimator_Contractor_Overhead_Cell","v":{"v":0,"d":"0%"}}]
[null,"Contingency % - Repair Estimator",{"$f":"Estimator_Contingency_Cell","v":{"v":0,"d":"0%"}}]
[null,"TOTAL ADDER %",{"$f":"'2 REPAIR ESTIMATOR'!H80","v":{"v":0,"d":"0%"}}]
[null,"Location Multiplier Adjustment - Repair Estimator",{"$f":"Estimator_Location_Multiplier_Amount","v":0}]
[null,"Permit Cost Adder - Repair Estimator",{"$f":"Estimator_Permit_Cost_Amount","v":0}]
[null,"Contractors Overhead and Profit - Repair Estimator",{"$f":"Estimator_Contractor_Overhead_Amount","v":0}]
[null,"Contingency - Repair Estimator",{"$f":"Estimator_Contingency_Amount","v":0}]
[null,"TOTAL ADDER AMOUNT",{"$f":"Estimator_Total_Adder_Amount","v":0}]
[null,"TOTAL ESTIMATE",{"$f":"SUBTOTAL_ESTIMATE+TOTAL_ADDERS","v":0}]
[null,"Results Based upon Maximum Purchase Price Calculation"]
[null,"After Repair Value",{"$f":"AFTER_REPAIR_VALUE_CELL","v":0}]
[null,"Maximum Purchase Price",{"$f":"Maximum_Purchase_Price","v":0}]
[null,"Buying Costs",{"$f":"IF(Fixed_Cost_Calculation_Method=\"% OF ARV\",TOTAL_FIXED_COSTS_ESTIMATED/4,TOTAL_BUYING_COSTS_ESTIMATED)","v":0}]
[null,"Holding Costs",{"$f":"IF(Fixed_Cost_Calculation_Method=\"% OF ARV\",TOTAL_FIXED_COSTS_ESTIMATED/4,TOTAL_HOLDING_COSTS_ESTIMATED)","v":0}]
[null,"Selling Costs",{"$f":"IF(Fixed_Cost_Calculation_Method=\"% OF ARV\",TOTAL_FIXED_COSTS_ESTIMATED/4,TOTAL_SELLING_COSTS_ESTIMATED)","v":0}]
[null,"Financing Costs",{"$f":"IF(Fixed_Cost_Calculation_Method=\"% OF ARV\",TOTAL_FIXED_COSTS_ESTIMATED/4,TOTAL_FINANCING_COSTS)","v":0}]
[null,"Total Fixed Costs",{"$f":"TOTAL_FIXED_COSTS_ESTIMATED","v":0}]
[null,"Raw Repair Costs",{"$f":"ESTIMATE_SUBTOTAL","v":0}]
[null,"Adders",{"$f":"'1 REHAB ANALYZER'!BG76","v":0}]
[null,"Total Repair Costs",{"$f":"TOTAL_REMODEL_ESTIMATE","v":0}]
[null,"Total Upfront Costs (excludes selling costs)",{"$f":"C140+C141+C142+C148+C144","v":0}]
[null,"Total Project Costs",{"$f":"C140+C145+C148","v":0}]
[null,"Profit",{"$f":"C139-C150","v":0}]
[null,"Results Based upon Known Purchase Price"]
[null,"After Repair Value",{"$f":"AFTER_REPAIR_VALUE_CELL","v":0}]
[null,"Known Purchase Price",{"$f":"Known_Purchase_Price_Cell","v":0}]
[null,"Buying Costs",{"$f":"IF(Fixed_Cost_Calculation_Method=\"% OF ARV\",TOTAL_FIXED_COSTS_ESTIMATED/4,TOTAL_BUYING_COSTS_ESTIMATED)","v":0}]
[null,"Holding Costs",{"$f":"IF(Fixed_Cost_Calculation_Method=\"% OF ARV\",TOTAL_FIXED_COSTS_ESTIMATED/4,TOTAL_HOLDING_COSTS_ESTIMATED)","v":0}]
[null,"Selling Costs",{"$f":"IF(Fixed_Cost_Calculation_Method=\"% OF ARV\",TOTAL_FIXED_COSTS_ESTIMATED/4,TOTAL_SELLING_COSTS_ESTIMATED)","v":0}]
[null,"Financing Costs",{"$f":"IF(Fixed_Cost_Calculation_Method=\"% OF ARV\",TOTAL_FIXED_COSTS_ESTIMATED/4,TOTAL_FINANCING_COSTS)","v":0}]
[null,"Total Fixed Costs",{"$f":"TOTAL_FIXED_COSTS_ESTIMATED","v":0}]
[null,"Raw Repair Costs",{"$f":"ESTIMATE_SUBTOTAL","v":0}]
[null,"Adders",{"$f":"'1 REHAB ANALYZER'!BG76","v":0}]
[null,"Total Repair Costs",{"$f":"TOTAL_REMODEL_ESTIMATE","v":0}]
[null,"Total Upfront Costs (excludes selling costs)",{"$f":"C154+C155+C156+C162+C158","v":0}]
[null,"Total Project Costs",{"$f":"C154+C159+C162","v":0}]
[null,"Profit",{"$f":"C153-C164","v":0}]
[null,"Deal Results Based Upon Analysis Selection"]
[null,"After Repair Value",{"$f":"IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",C153,C139)","v":0}]
[null,"Purchase price",{"$f":"IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",C154,C140)","v":0}]
[null,"Buying Costs",{"$f":"IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",C155,C141)","v":0}]
[null,"Holding Costs",{"$f":"IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",C156,C142)","v":0}]
[null,"Selling Costs",{"$f":"IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",C157,C143)","v":0}]
[null,"Total Fixed Costs",{"$f":"IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",C159,C145)","v":0}]
[null,"Raw Repair Costs",0]
[null,"Adders",0,{"$f":"IFERROR(Adders_Result/Raw_Repair_Costs_Result,0)","v":{"v":0,"d":"0%"}}]
[null,"Total Repair Costs",0]
[null,"Total Upfront Costs (excludes selling costs)",{"$f":"IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",C163,C149)","v":0}]
[null,"Total Project Costs",0]
[null,"Profit",0]
[null,"ROI",{"$f":"IF(Total_Cash_Needed<0,\"Infinite ROI\",Total_Profit_Result/Total_Cash_Needed)","v":{"$error":"#DIV/0!"}}]
[null,"Annualized ROI",{"$f":"IF(Total_Cash_Needed<0,\"Infinite ROI\",(Total_Profit_Result/Total_Cash_Needed/(Total_Schedule_Cell/12)))","v":{"$error":"#DIV/0!"}}]
[null,"Profit",{"$f":"IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",C167,C153)","v":0}]
[null,"Financing Results"]
[null,"Funding Strategy","All Cash"]
[null,"Number of Loans",0]
[null,"Second Loan (Yes = 1, No = 0)",{"$f":"IF(Number_of_Loans=2,1,0)","v":0}]
[null,"Loan 1 Results"]
[null,"Loan 1 Basis","Specific Loan Amount"]
[null,"Loan Type",{"$f":"'REHAB FINANCING SETUP'!BD18","v":"Interest Only"}]
[null,"Loan Term",{"$f":"'REHAB FINANCING SETUP'!BU18","v":15}]
[null,"Loan 1 Amount",{"$f":"IF(Funding_Strategy=\"All Cash\",0,IF(Loan1_Selection=\"Purchase Price Only\",Purchase_Price_Result,IF(Loan1_Selection=\"Repair Costs Only\",Total_Repair_Costs_Result,IF(Loan1_Selection=\"Purchase And Repairs\",Purchase_Price_Result+Total_Repair_Costs_Result,IF(Loan1_Selection=\"All Project Costs\",Total_Upfront_Costs_Result,IF(Loan1_Selection=\"ARV\",After_Repair_Value_Result,IF(Loan1_Selection=\"Specific Loan Amount\",'REHAB FINANCING SETUP'!BP22,0)))))))","v":0}]
[null,"Down Payment or LTV",{"$f":"IF('REHAB FINANCING SETUP'!AC26=\"LTV\",\"LTV\",\"Down Payment\")","v":"Down Payment"}]
[null,{"$f":"IF(C191=\"Down Payment\",\"Down Payment %\",\"LTV Reduction %\")","v":"Down Payment %"},{"$f":"IF(AND(C191=\"LTV\",'REHAB FINANCING SETUP'!AS26=0),1,'REHAB FINANCING SETUP'!AS26)","v":{"v":0,"d":"0%"}}]
[null,{"$f":"IF(C191=\"Down Payment\",\"Down Payment Amount\",\"LTV Reduction Amount\")","v":"Down Payment Amount"},{"$f":"IF(C191=\"Down Payment\",C192*Loan_Amount,(1-C192)*Loan_Amount)","v":0}]
[null,{"$f":"IF(C191=\"Down Payment\",\"Loan Balance After Down Payment\",\"Loan Balance After LTV Reduction\")","v":"Loan Balance After Down Payment"},{"$f":"Loan_Amount-Down_Payment","v":0}]
[null,"Interest Rate",{"$f":"Interest_Rate","v":{"v":0,"d":"0%"}}]
[null,"Interest Only Payment Amount",{"$f":"IFERROR(((Loan_Balance_After_DP_Loan1)*C195)/12,0)","v":0}]
[null,"Amortized (Interest Only Portion)",{"$f":"IFERROR(-CUMIPMT(C195/12,C189*12,Loan_Balance_After_DP_Loan1,1,Length_of_Loan_Payments_Loan1,0)/Length_of_Loan_Payments_Loan1,0)","v":0}]
[null,"Monthly Payment Amount",{"$f":"IF(C188=\"Amortized\",C197,C196)","v":0}]
[null,"Total Loan Payments",{"$f":"Length_of_Loan_Payments_Loan1*C198","v":0}]
[null,"Interest Payments Paid Monthly/Rolled",{"$f":"IF('REHAB FINANCING SETUP'!AS28=\"Rolled\",\"Rolled\",\"Monthly\")","v":"Monthly"}]
[null,"Interest Payments Rolled",{"$f":"IF(C200=\"Rolled\",C199,0)","v":0}]
[null,"Lender Points %",{"$f":"Lender_Points_Loan1","v":0}]
[null,"Lender Points Amount",{"$f":"C202*Loan_Balance_After_DP_Loan1","v":0}]
[null,"Points Paid Upfront/Rolled",{"$f":"IF('REHAB FINANCING SETUP'!AS30=\"Rolled\",\"Rolled\",\"Upfront\")","v":"Upfront"}]
[null,"Points Rolled",{"$f":"IF(C204=\"Rolled\",C203,0)","v":0}]
[null,"Other Financing Costs",{"$f":"'REHAB FINANCING SETUP'!BM33","v":0}]
[null,"Total Financing Costs",{"$f":"C199+C203+C206","v":0}]
[null,"Final Loan Amount (w/ interest/points rolled)",{"$f":"Loan_Balance_After_DP_Loan1+C201+C205","v":0}]
[null,"Loan 1 Cash Calculations"]
[null,"Down Payment",{"$f":"IF(C191=\"Down Payment\",Down_Payment,0)","v":0}]
[null,"Points Paid Upfront",{"$f":"IF(C204=\"Rolled\",0,C203)","v":0}]
[null,"Total Cash at Closing",{"$f":"C210+C211","v":0}]
[null,"Total Project Costs",{"$f":"C176","v":0}]
[null,"Total Financed Amount",{"$f":"C208","v":0}]
[null,"Total Cash Required During Flip",{"$f":"C213-C214-C212","v":0}]
[null,"Loan 2 Results"]
[null,"Loan 2 Basis","Specific Loan Amount"]
[null,"Loan Type",{"$f":"'REHAB FINANCING SETUP'!BD45","v":"Interest Only"}]
[null,"Loan Term",{"$f":"'REHAB FINANCING SETUP'!BU45","v":30}]
[null,"Loan 2 Amount",{"$f":"IF(Funding_Strategy=\"All Cash\",0,IF(Loan2_Selection=\"Purchase Price Only\",Purchase_Price_Result,IF(Loan2_Selection=\"Repair Costs Only\",Total_Repair_Costs_Result,IF(Loan2_Selection=\"Purchase And Repairs\",Purchase_Price_Result+Total_Repair_Costs_Result,IF(Loan2_Selection=\"All Project Costs\",Total_Upfront_Costs_Result,IF(Loan2_Selection=\"ARV\",After_Repair_Value_Result,IF(Loan2_Selection=\"Specific Loan Amount\",'REHAB FINANCING SETUP'!BP49,0)))))))*C185","v":0}]
[null,"Down Payment or LTV",{"$f":"IF('REHAB FINANCING SETUP'!AC53=\"LTV\",\"LTV\",\"Down Payment\")","v":"Down Payment"}]
[null,{"$f":"IF(C221=\"Down Payment\",\"Down Payment %\",\"LTV Reduction %\")","v":"Down Payment %"},{"$f":"IF(AND(C221=\"LTV\",'REHAB FINANCING SETUP'!AS54=0),1,'REHAB FINANCING SETUP'!AS54)*C185","v":{"v":0,"d":"0%"}}]
[null,{"$f":"IF(C221=\"Down Payment\",\"Down Payment Amount\",\"LTV Reduction Amount\")","v":"Down Payment Amount"},{"$f":"IF(C221=\"Down Payment\",C222*C220,(1-C222)*C220)","v":0}]
[null,{"$f":"IF(C221=\"Down Payment\",\"Loan Balance After Down Payment\",\"Loan Balance After LTV Reduction\")","v":"Loan Balance After Down Payment"},{"$f":"C220-C223","v":0}]
[null,"Interest Rate",{"$f":"'REHAB FINANCING SETUP'!AC55*C185","v":{"v":0,"d":"0%"}}]
[null,"Interest Only Payment Amount",{"$f":"IFERROR(((Loan_Balance_After_DP_Loan2)*C225)/12,0)","v":0}]
[null,"Amortized (Interest Only Portion)",{"$f":"-IFERROR(CUMIPMT(C225/12,C219*12,Loan_Balance_After_DP_Loan2,1,Length_of_Loan_Payments_Loan2,0)/Length_of_Loan_Payments_Loan2,0)","v":0}]
[null,"Monthly Payment Amount",{"$f":"IF(C218=\"Amortized\",C227,C226)","v":0}]
[null,"Total Loan Payments",{"$f":"Length_of_Loan_Payments_Loan2*C228","v":0}]
[null,"Interest Payments Paid Monthly/Rolled",{"$f":"IF('REHAB FINANCING SETUP'!AS55=\"Rolled\",\"Rolled\",\"Monthly\")","v":"Monthly"}]
[null,"Interest Payments Rolled",{"$f":"IF(C230=\"Rolled\",C229,0)","v":0}]
[null,"Lender Points %",{"$f":"Lender_Points_Loan2","v":0}]
[null,"Lender Points Amount",{"$f":"C232*Loan_Balance_After_DP_Loan2","v":0}]
[null,"Points Paid Upfront/Rolled",{"$f":"IF('REHAB FINANCING SETUP'!AS57=\"Rolled\",\"Rolled\",\"Upfront\")","v":"Upfront"}]
[null,"Points Rolled",{"$f":"IF(C234=\"Rolled\",C233,0)","v":0}]
[null,"Other Financing Costs",{"$f":"'REHAB FINANCING SETUP'!BM60","v":0}]
[null,"Final Loan Amount (w/ interest/points rolled)",{"$f":"Loan_Balance_After_DP_Loan2+C231+C235","v":0}]
[null,"Loan 2 Cash Calculations"]
[null,"Down Payment",{"$f":"IF(C221=\"Down Payment\",C223,0)","v":0}]
[null,"Points Paid Upfront",{"$f":"IF(C234=\"Rolled\",0,C233)","v":0}]
[null,"Total Cash at Closing",{"$f":"C239+C240","v":0}]
[null,"Total Project Costs",{"$f":"C176","v":0}]
[null,"Total Financed Amount",{"$f":"C237","v":0}]
[null,"Total Cash Required During Flip",{"$f":"C242-C243-C241","v":0}]
[null,"Total Cash Calculations"]
[null,"Down Payment",{"$f":"C210+C239","v":0}]
[null,"Points Paid Upfront",{"$f":"C211+C240","v":0}]
[null,"Total Cash at Closing",{"$f":"C212+C241","v":0}]
[null,"Total Project Costs",{"$f":"C176","v":0}]
[null,"Total Financed Amount",{"$f":"C214+C243","v":0}]
[null,"Total Equity Investment",{"$f":"'REHAB FINANCING SETUP'!AP89","v":0}]
[null,"Total Cash Required During Flip",{"$f":"C249-C250-C251","v":0}]
[null,"Total Cash Needed",{"$f":"C248+C252","v":0}]
[null,"Description"]
[]
[null,"Comparables"]
[null,"Comparables?",{"$f":"IF(COUNTA(COMPS!AJ6:BV8)<>0,\"Yes\",\"No\")","v":"No"}]
[]
[null,"Rental Calculations"]
[null,"Rental Funding Strategy","All Cash"]
[null,"Rental Funding Type"]

{"sheet":"LISTS","index":1,"n_rows":58,"n_cols":13,"rows_kept":58,"hidden":true,"merged":[[0,2,0,10],[2,1,7,1],[9,1,10,1],[11,1,12,1],[13,1,14,1],[15,1,16,1],[17,1,18,1],[19,1,20,1],[21,1,22,1],[23,1,24,1],[25,1,26,1],[27,1,28,1],[29,1,30,1],[31,1,32,1],[33,1,34,1],[35,1,36,1],[37,1,38,1],[39,1,40,1],[41,1,42,1],[43,1,44,1],[45,1,46,1],[47,1,48,1],[49,1,50,1],[51,1,52,1],[53,1,54,1],[55,1,56,1],[58,1,59,1],[60,1,61,1],[62,1,63,1],[64,1,65,1],[66,1,67,1],[68,1,69,1],[70,1,71,1],[72,1,73,1],[74,1,75,1],[76,1,77,1],[78,1,79,1],[80,1,81,1],[82,1,83,1],[84,1,85,1],[86,1,87,1],[88,1,89,1],[90,1,91,1],[92,1,93,1],[94,1,95,1],[96,1,97,1],[98,1,99,1],[100,1,101,1],[102,1,103,1],[104,1,105,1],[106,1,107,1],[108,1,109,1],[110,1,111,1],[112,1,113,1],[114,1,115,1],[116,1,117,1],[118,1,119,1],[120,1,121,1],[122,1,123,1],[124,1,125,1],[126,1,127,1],[128,1,129,1],[130,1,131,1],[132,1,133,1],[134,1,135,1],[136,1,137,1],[138,1,139,1],[140,1,141,1],[142,1,143,1],[144,1,145,1],[146,1,147,1],[148,1,149,1],[150,1,151,1],[152,1,153,1],[154,1,155,1],[156,1,157,1],[158,1,159,1],[160,1,161,1],[162,1,163,1],[164,1,165,1],[166,1,167,1],[168,1,169,1],[170,1,171,1],[172,1,173,1],[174,1,175,1],[176,1,177,1],[178,1,179,1],[180,1,181,1],[182,1,183,1],[184,1,185,1],[186,1,187,1],[188,1,189,1],[190,1,191,1],[192,1,193,1],[194,1,195,1],[196,1,197,1],[198,1,199,1],[200,1,201,1],[202,1,203,1],[204,1,205,1],[206,1,207,1],[208,1,209,1],[210,1,211,1],[212,1,213,1],[214,1,215,1],[216,1,217,1],[218,1,219,1],[220,1,221,1],[222,1,223,1],[224,1,225,1],[226,1,227,1],[228,1,229,1],[230,1,231,1],[232,1,233,1],[234,1,235,1],[236,1,237,1],[238,1,239,1],[240,1,241,1],[242,1,243,1],[244,1,245,1],[246,1,247,1],[248,1,249,1],[250,1,251,1],[252,1,253,1],[254,1,255,1],[256,1,257,1],[258,1,259,1],[260,1,261,1],[262,1,263,1],[264,1,265,1],[266,1,267,1],[268,1,269,1],[270,1,271,1],[272,1,273,1],[274,1,275,1],[276,1,277,1],[278,1,279,1],[280,1,281,1],[282,1,283,1],[284,1,285,1],[286,1,287,1],[288,1,289,1],[290,1,291,1],[292,1,293,1],[294,1,295,1],[296,1,297,1],[298,1,299,1],[300,1,301,1],[302,1,303,1],[304,1,305,1],[306,1,307,1],[308,1,309,1],[310,1,311,1],[312,1,313,1],[314,1,315,1],[316,1,317,1],[318,1,319,1],[320,1,321,1],[322,1,323,1],[324,1,325,1],[326,1,327,1],[328,1,329,1],[330,1,331,1],[332,1,333,1],[334,1,335,1],[336,1,337,1],[338,1,339,1],[340,1,341,1],[342,1,343,1],[344,1,345,1],[346,1,347,1],[348,1,349,1],[350,1,351,1],[352,1,353,1],[354,1,355,1],[356,1,357,1],[358,1,359,1],[360,1,361,1],[362,1,363,1],[364,1,365,1],[366,1,367,1],[368,1,369,1],[370,1,371,1],[372,1,373,1],[374,1,375,1],[376,1,377,1],[378,1,379,1],[380,1,381,1],[382,1,383,1],[384,1,385,1],[386,1,387,1],[388,1,389,1],[390,1,391,1],[392,1,393,1],[394,1,395,1],[396,1,397,1],[398,1,399,1],[400,1,401,1],[402,1,403,1],[404,1,405,1],[406,1,407,1],[408,1,409,1],[410,1,411,1],[412,1,413,1],[414,1,415,1],[416,1,417,1],[418,1,419,1],[420,1,421,1],[422,1,423,1],[424,1,425,1],[426,1,427,1],[428,1,429,1],[430,1,431,1],[432,1,433,1],[434,1,435,1],[436,1,437,1],[438,1,439,1],[440,2,442,10]]}
[null,null,"Lists"]
[]
[]
[{"$nulls":3},"Yes/No"]
[{"$nulls":3},"Yes",null,"per month",{"$nulls":6},"Lists:"]
[{"$nulls":3},"No",null,"per year"]
[{"$nulls":12},"Property Type:"]
[{"$nulls":3},"States",{"$nulls":8},"Single Family Home"]
[{"$nulls":3},"Alabama",null,{"v":1.15,"d":"115%"},null,"Check",null,"Chart of Accounts",null,null,"Duplex"]
[{"$nulls":3},"Alaska",null,{"v":1.14,"d":"114%"},null,"Credit Card",null,"Bank Account",null,null,"Condo"]
[{"$nulls":3},"Arizona",null,{"v":1.13,"d":"113%"},null,"Debit Card",null,"Credit Card",null,null,"Apartment"]
[{"$nulls":3},"Arkansas",null,{"v":1.12,"d":"112%"},null,"Cash",null,"Loan"]
[{"$nulls":3},"California",null,{"v":1.11,"d":"111%"},null,"Bank Transfer",null,"Petty Cash",null,null,"Status:"]
[{"$nulls":3},"Colorado",null,{"v":1.1,"d":"110%"},null,"Paypal",null,"Expense Reimbursement",null,null,"REO"]
[{"$nulls":3},"Connecticut",null,{"v":1.09,"d":"109%"},null,"Other",null,"Other",null,null,"HUD"]
[{"$nulls":3},"Delaware",null,{"v":1.08,"d":"108%"},{"$nulls":6},"Homepath"]
[{"$nulls":3},"Florida",null,{"v":1.07,"d":"107%"},null,"Labor/Equipment",null,"Down Payment",null,null,"FSBO"]
[{"$nulls":3},"Georgia",null,{"v":1.06,"d":"106%"},null,"Material",null,"LTV",null,null,"Short Sale"]
[{"$nulls":3},"Hawaii",null,{"v":1.05,"d":"105%"},null,"Subcontractor"]
[{"$nulls":3},"Idaho",null,{"v":1.04,"d":"104%"},{"$nulls":6},"Offer Type:"]
[{"$nulls":3},"Illinois",null,{"v":1.03,"d":"103%"},null,"01",null,"DETAILED",null,null,"All Cash"]
[{"$nulls":3},"Indiana",null,{"v":1.02,"d":"102%"},null,"02",null,"% OF ARV",null,null,"Financed"]
[{"$nulls":3},"Iowa",null,{"v":1.01,"d":"101%"},null,"03"]
[{"$nulls":3},"Kansas",null,{"v":1,"d":"100%"},null,"04",null,"Data View",null,null,"Loan Required:"]
[{"$nulls":3},"Kentucky",null,{"v":0.99,"d":"99%"},null,"05",null,"Print View",null,null,"Purchase Price Only"]
[{"$nulls":3},"Louisiana",null,{"v":0.98,"d":"98%"},null,"06",{"$nulls":4},"Repair Cost Only"]
[{"$nulls":3},"Maine",null,{"v":0.97,"d":"97%"},null,"07",{"$nulls":4},"All Costs"]
[{"$nulls":3},"Maryland",null,{"v":0.96,"d":"96%"},null,"08",{"$nulls":4},"ARV"]
[{"$nulls":3},"Massachusetts",null,{"v":0.95,"d":"95%"},null,"09",{"$nulls":4},"Specific Loan Amount"]
[{"$nulls":3},"Michigan",null,{"v":0.94,"d":"94%"},null,"10"]
[{"$nulls":3},"Minnesota",null,{"v":0.93,"d":"93%"},null,"11"]
[{"$nulls":3},"Mississippi",null,{"v":0.92,"d":"92%"},null,"12",{"$nulls":4},"Down payment Yes or Nos?"]
[{"$nulls":3},"Missouri",null,{"v":0.91,"d":"91%"},null,"13",{"$nulls":4},"Yes"]
[{"$nulls":3},"Montana",null,{"v":0.9,"d":"90%"},null,"14",{"$nulls":4},"No"]
[{"$nulls":3},"Nebraska",null,{"v":0.89,"d":"89%"},null,"15"]
[{"$nulls":3},"Nevada",null,{"v":0.88,"d":"88%"},null,"16",{"$nulls":4},"Rolled"]
[{"$nulls":3},"New Hampshire",null,{"v":0.87,"d":"87%"},null,"17",{"$nulls":4},"Upfront"]
[{"$nulls":3},"New Jersey",null,{"v":0.86,"d":"86%"},null,"18"]
[{"$nulls":3},"New Mexico",null,{"v":0.85,"d":"85%"},null,"19",{"$nulls":4},"Monthly"]
[{"$nulls":3},"New York",null,{"v":0.84,"d":"84%"},null,"20",{"$nulls":4},"Rolled"]
[{"$nulls":3},"North Carolina",null,{"v":0.83,"d":"83%"},null,"21"]
[{"$nulls":3},"North Dakota",null,{"v":0.82,"d":"82%"},null,"22"]
[{"$nulls":3},"Ohio",null,{"v":0.81,"d":"81%"},null,"23",{"$nulls":4},1]
[{"$nulls":3},"Oklahoma",null,{"v":0.8,"d":"80%"},null,"24"]
[{"$nulls":3},"Oregon",null,{"v":0.79,"d":"79%"},null,"25",{"$nulls":4},"Interest Only"]
[{"$nulls":3},"Pennsylvania",null,{"v":0.78,"d":"78%"},{"$nulls":6},"Amortized"]
[{"$nulls":3},"Rhode Island",null,{"v":0.77,"d":"77%"}]
[{"$nulls":3},"South Carolina",null,{"v":0.76,"d":"76%"}]
[{"$nulls":3},"South Dakota",null,{"v":0.75,"d":"75%"}]
[{"$nulls":3},"Tennessee",null,{"v":0.74,"d":"74%"}]
[{"$nulls":3},"Texas",null,{"v":0.73,"d":"73%"}]
[{"$nulls":3},"Utah",null,{"v":0.72,"d":"72%"}]
[{"$nulls":3},"Vermont",null,{"v":0.71,"d":"71%"}]
[{"$nulls":3},"Virginia",null,{"v":0.7,"d":"70%"}]
[{"$nulls":3},"Washington"]
[{"$nulls":3},"West Virginia"]
[{"$nulls":3},"Wisconsin"]
[{"$nulls":3},"Wyoming"]

{"sheet":"EULA","index":2,"n_rows":52,"n_cols":25,"rows_kept":52,"merged":[[3,5,3,19],[4,5,4,19],[4,24,6,27],[5,5,6,19],[7,5,7,19],[8,5,9,19],[8,24,11,31],[11,5,11,19],[12,5,12,19],[12,24,12,31],[13,5,14,19],[13,24,14,31],[15,5,15,19],[16,5,17,19],[16,24,19,31],[19,5,19,19],[20,5,20,19],[20,24,22,31],[21,5,21,19],[22,5,22,19],[23,5,23,19],[24,5,24,19],[24,24,27,31],[25,5,25,19],[26,5,26,19],[27,5,27,19],[29,24,36,31],[38,24,42,31],[44,24,45,31],[47,24,49,31],[51,23,51,32]]}
[]
[]
[]
[{"$nulls":5},"Product Information:"]
[{"$nulls":5},"Product Name:",{"$nulls":18},"END-USER LICENSE AGREEMENT"]
[{"$nulls":5},"Basic"]
[]
[{"$nulls":5},"Release #:"]
[{"$nulls":5},6.7,{"$nulls":18},"IMPORTANT—READ CAREFULLY:   This End-User License Agreement (“EULA”) is a legal agreement between you and houseflippingspreadsheet.com that covers all products made by houseflippingspreadsheet.com. By downloading, accessing or otherwise using any spreadsheets you agree to be bound by the terms of this EULA. "]
[]
[]
[{"$nulls":5},"Licensing Information:"]
[{"$nulls":5},"Licensed To:",{"$nulls":18},"Spreadsheet License"]
[{"$nulls":5},"costp",{"$nulls":18},"Each spreadsheet is protected by copyright laws and international copyright treaties, as well as other intellectual property laws and treaties. "]
[]
[{"$nulls":5},"# of Licenses:"]
[{"$nulls":5},1,{"$nulls":18},"1. GRANT OF LICENSE.  This EULA grants you the right to use this spreadsheet for personal or business use only and it may not be distributed outside of your organization.  You may not sell, resell, license, rent, lease, lend, or otherwise transfer for value.  You may not remove or alter any logo, trademark, copyright, hyperlinks, disclaimers, terms of use, or other proprietary notices within the spreadsheet.  "]
[]
[]
[{"$nulls":5},"Copyright Information:"]
[{"$nulls":5},"Company:",{"$nulls":18},"2. TERMINATION.  Without prejudice to any other rights, houseflippingspreadsheet.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.  "]
[{"$nulls":5},"Costpoint Solutions, LLC DBA "]
[{"$nulls":5},"Houseflippingspreadsheet.com"]
[{"$nulls":5},"Company Address:"]
[{"$nulls":5},"P.O. Box 165324",{"$nulls":18},"3. DISCLAIMER.  Real property businesses and earnings derived therefrom, have unknown risks \ninvolved, and are not suitable for everyone.  Making decisions based on any information presented in our products or on our website, should be done only with the knowledge that you could experience significant losses, or make no money at all.  Only risk capital should be used.\n\n"]
[{"$nulls":5},"North Kansas City, MO 64116"]
[{"$nulls":5},"Company Phone:"]
[{"$nulls":5},"816.388.0197"]
[]
[{"$nulls":24},"All products and services of our company are for educational and informational purposes only and are provided \"As-Is\" without warranty of any kind.  Houseflippingspreadsheet.com hereby disclaim all warranties and conditions with regard to the products, including all implied warranties and conditions of merchantability, fitness for a particular purpose, title and non-infringement.  In no event shall houseflippingspreadsheet.com be liable for any special, indirect or consequential damages or any damages whatsoever resulting from loss of use, data or profits, whether in action of the contract, negligence or other tortious action, arising out of or in connection with the products.  Use caution and seek the advice of qualified professionals.  Check with your accountant, lawyer or professional advisor, before acting on this or any information."]
{"$rows_empty":8}
[{"$nulls":24},"Users of our products, services and website are advised to do their own due diligence when it comes to making business decisions and all information, programs, products and services that have been provided should be independently verified by your own qualified professionals.  Our information, products and services should be carefully considered and evaluated before reaching a business decision, or whether to rely on them.  "]
[]
[]
[]
[]
[]
[{"$nulls":24},"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."]
[]
[]
[{"$nulls":24},"4. MISCELLANEOUS. Some states do not allow the limitation or exclusion of liability for incidental or consequential damages, so the above limitation may not apply to you."]
[]
[]
[]
[{"$nulls":23},"© 2018 by Houseflippingspreadsheet.com. All rights reserved"]

{"sheet":"ADMIN","index":3,"n_rows":27,"n_cols":53,"rows_kept":27,"hidden":true,"merged":[[2,22,2,44],[2,45,2,51],[2,52,2,64],[3,4,4,18],[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],[7,4,7,18],[7,22,7,44],[7,45,7,51],[7,52,7,64],[8,4,9,18],[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],[17,4,19,18],[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],[26,22,27,64]]}
[]
[]
[{"$nulls":22},"TOOL OR REPORT",{"$nulls":22},"PASSWORD PROTECTED?",{"$nulls":6},"PASSWORD"]
[{"$nulls":4},"Click to Unlock Workbook",{"$nulls":17},"INFO SHEET"]
[{"$nulls":22},"FINANCING SHEET"]
[{"$nulls":22},"DEAL ANALYSIS TOOLS"]
[{"$nulls":22},"REPAIR ESTIMATOR"]
[{"$nulls":4},"This Sheet's Password",{"$nulls":17},"REHAB ANALYZER"]
[{"$nulls":22},"SCENARIOS"]
[{"$nulls":22},"OFFER TRACKER"]
[{"$nulls":22},"COMPARABLE SALES"]
[{"$nulls":22},"ALTERNATIVE EXIT STRATEGIES"]
[{"$nulls":22},"WHOLESALE CALCULATOR"]
[{"$nulls":22},"RENTAL CALCULATOR"]
[{"$nulls":22},"DEAL ANALYSIS REPORTS"]
[{"$nulls":22},"INSPECTION CHECKLIST"]
[{"$nulls":22},"REPAIR COST ESTIMATE REPORT"]
[{"$nulls":4},"Note:  To Unlock the spreadsheet at anytime, you can press Cntrl + Shift + Z",{"$nulls":17},"INVESTMENT REPORT"]
[{"$nulls":22},"ALL PROJECT COSTS REPORT"]
[{"$nulls":22},"LENDER FUNDING REPORT"]
[{"$nulls":22},"HOMEOWNER OFFFER REPORT"]
[{"$nulls":22},"COMPARABLE SALES REPORT"]
[{"$nulls":22},"ALTERNATIVE STRATEGY REPORTS"]
[{"$nulls":22},"WHOLESALE REPORT"]
[{"$nulls":22},"RENTAL REPORT"]
[{"$nulls":22},"SCOPE OF WORK REPORT"]
[{"$nulls":22},"© 2018 by Houseflippingspreadsheet.com. All rights reserved"]

{"sheet":"INDEX","index":4,"n_rows":17,"n_cols":47,"rows_kept":17,"merged":[[1,14,1,20],[4,26,4,40],[4,46,4,60],[6,26,6,40],[6,46,6,60],[7,26,7,40],[7,46,7,60],[8,26,8,40],[8,46,8,60],[9,26,9,40],[9,46,9,60],[10,26,10,40],[10,46,10,60],[11,26,11,40],[11,46,11,60],[12,26,12,40],[12,46,12,60],[13,46,13,60],[14,46,14,60],[15,46,15,60],[16,46,16,60]]}
[]
[{"$nulls":14},"INDEX"]
[]
[]
[{"$nulls":26},"Deal Analysis Tools",{"$nulls":19},"Deal Analysis Reports"]
[]
[{"$nulls":26},"Repair Estimator",{"$nulls":19},"Inspection Checklist"]
[{"$nulls":26},"Rehab Analyzer",{"$nulls":19},"Repair Estimate Report"]
[{"$nulls":26},"Scenarios",{"$nulls":19},"Investment Report"]
[{"$nulls":26},"Offer Tracker",{"$nulls":19},"All Project Costs Report"]
[{"$nulls":26},"Comparable Sales",{"$nulls":19},"Funding Report"]
[{"$nulls":26},"Rental Calculator",{"$nulls":19},"Home Owner Offer Report"]
[{"$nulls":26},"Wholesale Calculator",{"$nulls":19},"Comparable Sales Report"]
[]
[{"$nulls":46},"Alternative Exit Strategies"]
[{"$nulls":46},"Rental Report"]
[{"$nulls":46},"Wholesale Report"]

{"sheet":"SETUP","index":5,"n_rows":26,"n_cols":76,"rows_kept":26,"hidden":true,"merged":[[2,12,2,21],[5,24,5,71],[7,24,7,71],[8,24,8,25],[8,26,8,37],[8,38,8,71],[9,24,9,25],[9,26,9,37],[9,38,9,71],[10,24,10,25],[10,26,10,37],[10,38,10,71],[11,24,11,25],[11,26,11,37],[11,38,11,71],[12,24,12,25],[12,26,12,37],[12,38,12,71],[13,24,13,25],[13,26,13,37],[13,38,13,71],[14,24,14,25],[14,26,14,37],[14,38,14,50],[14,51,14,59],[14,60,14,71],[15,26,15,37],[15,38,15,50],[15,51,15,59],[15,60,15,71],[17,24,17,71],[18,24,18,25],[18,26,18,37],[18,38,18,71],[19,24,19,25],[19,26,19,37],[19,38,19,71],[20,24,20,25],[20,26,20,37],[20,38,20,71],[21,24,21,25],[21,26,21,37],[21,38,21,71],[22,24,22,25],[22,26,22,37],[22,38,22,71],[23,24,23,25],[23,26,23,37],[23,38,23,71],[24,24,24,25],[24,26,24,37],[24,38,24,71],[25,24,25,25],[25,26,25,37],[25,38,25,71],[25,75,25,87]]}
[]
[]
[{"$nulls":12},"SETUP"]
[]
[]
[{"$nulls":24},"Setup Basic Property Information & Company Information which will be displayed on all reports."]
[]
[{"$nulls":24},"Property Information:"]
[{"$nulls":24},{"$f":"IF(AM9>0,1,0)","v":0},null,"Project Name:"]
[{"$nulls":24},0,null,"Property Type:"]
[{"$nulls":24},0,null,"Street Address:"]
[{"$nulls":24},0,null,"City/State/Zip Code:"]
[{"$nulls":24},0,null,"Neighborhood:"]
[{"$nulls":24},0,null,"School District:"]
[{"$nulls":24},0,null,"# of Beds:",{"$nulls":24},"# of Baths:"]
[{"$nulls":26},"Square Feet:",{"$nulls":24},"New SF:"]
[]
[{"$nulls":24},"Company Information:"]
[{"$nulls":24},{"$f":"IF(AM19>0,1,0)","v":0},null,"Investor Name:"]
[{"$nulls":24},0,null,"Company Name:"]
[{"$nulls":24},0,null,"Street Address:"]
[{"$nulls":24},0,null,"City/State/Zip:"]
[{"$nulls":24},0,null,"Email:"]
[{"$nulls":24},0,null,"Phone:"]
[{"$nulls":24},0,null,"Website:"]
[{"$nulls":24},0,null,"Income Tax Rate:",{"$nulls":48},"Start Analyzing the Deal"]

{"sheet":"CATEGORY SETUP","index":6,"n_rows":36,"n_cols":80,"rows_kept":36,"hidden":true,"merged":[[2,12,2,21],[5,24,5,71],[7,24,7,71],[8,24,8,25],[8,26,8,28],[8,29,8,51],[8,52,8,71],[9,24,9,25],[9,26,9,28],[9,29,9,51],[9,52,9,71],[10,24,10,25],[10,26,10,28],[10,29,10,51],[10,52,10,71],[11,24,11,25],[11,26,11,28],[11,29,11,51],[11,52,11,71],[12,24,12,25],[12,26,12,28],[12,29,12,51],[12,52,12,71],[13,24,13,25],[13,26,13,28],[13,29,13,51],[13,52,13,71],[14,24,14,25],[14,26,14,28],[14,29,14,51],[14,52,14,71],[15,24,15,25],[15,26,15,28],[15,29,15,51],[15,52,15,71],[16,24,16,25],[16,26,16,28],[16,29,16,51],[16,52,16,71],[17,24,17,25],[17,26,17,28],[17,29,17,51],[17,52,17,71],[18,24,18,25],[18,26,18,28],[18,29,18,51],[18,52,18,71],[19,24,19,25],[19,26,19,28],[19,29,19,51],[19,52,19,71],[20,24,20,25],[20,26,20,28],[20,29,20,51],[20,52,20,71],[21,24,21,25],[21,26,21,28],[21,29,21,51],[21,52,21,71],[22,24,22,25],[22,26,22,28],[22,29,22,51],[22,52,22,71],[23,24,23,25],[23,26,23,28],[23,29,23,51],[23,52,23,71],[24,24,24,25],[24,26,24,28],[24,29,24,51],[24,52,24,71],[25,24,25,25],[25,26,25,28],[25,29,25,51],[25,52,25,71],[26,24,26,25],[26,26,26,28],[26,29,26,51],[26,52,26,71],[27,24,27,25],[27,26,27,28],[27,29,27,51],[27,52,27,71],[28,24,28,25],[28,26,28,28],[28,29,28,51],[28,52,28,71],[29,24,29,25],[29,26,29,28],[29,29,29,51],[29,52,29,71],[30,24,30,25],[30,26,30,28],[30,29,30,51],[30,52,30,71],[31,24,31,25],[31,26,31,28],[31,29,31,51],[31,52,31,71],[32,24,32,25],[32,26,32,28],[32,29,32,51],[32,52,32,71],[35,79,37,90]]}
[]
[]
[{"$nulls":12},"CATEGORY SETUP"]
[]
[]
[{"$nulls":24},"Setup your Project Categories which will be used to Estimate Repairs and Track Project Costs."]
[]
[{"$nulls":24},"Categories"]
[{"$nulls":26},"#",null,null,"Category Name",{"$nulls":22},"Notes"]
[{"$nulls":24},{"$f":"IF(AD10>0,1,0)","v":1},null,1,null,null,"GENERAL CONDITIONS"]
[{"$nulls":24},{"$f":"IF(AD11>0,1,0)","v":1},null,2,null,null,"DEMOLITION"]
[{"$nulls":24},1,null,3,null,null,"STRUCTURAL CONCRETE"]
[{"$nulls":24},1,null,4,null,null,"CONCRETE & FLATWORK"]
[{"$nulls":24},1,null,5,null,null,"MASONRY"]
[{"$nulls":24},1,null,6,null,null,"SIDING"]
[{"$nulls":24},1,null,7,null,null,"DECKING AND PATIOS"]
[{"$nulls":24},1,null,8,null,null,"ROOFING"]
[{"$nulls":24},1,null,9,null,null,"EXTERIOR DOORS & WINDOWS"]
[{"$nulls":24},1,null,10,null,null,"GARAGE DOORS"]
[{"$nulls":24},1,null,11,null,null,"LANDSCAPING"]
[{"$nulls":24},1,null,12,null,null,"MISC. EXTERIOR ITEMS"]
[{"$nulls":24},1,null,13,null,null,"FRAMING & DRYWALL"]
[{"$nulls":24},1,null,14,null,null,"CABINETS & COUNTERTOPS"]
[{"$nulls":24},1,null,15,null,null,"DOORS & TRIM"]
[{"$nulls":24},1,null,16,null,null,"CARPET & RESILIENT"]
[{"$nulls":24},1,null,17,null,null,"HARDWOOD FLOORING"]
[{"$nulls":24},1,null,18,null,null,"TILING"]
[{"$nulls":24},{"$f":"IF(AD28>0,1,0)","v":1},null,19,null,null,"PAINTING"]
[{"$nulls":24},1,null,20,null,null,"APPLIANCES"]
[{"$nulls":24},1,null,21,null,null,"PLUMBING"]
[{"$nulls":24},1,null,22,null,null,"HVAC"]
[{"$nulls":24},1,null,23,null,null,"ELECTRICAL"]
[{"$nulls":24},1,null,24,null,null,"MISCELLANEOUS"]
[]
[]
[{"$nulls":79},"Back to Repair Estimator"]

{"sheet":"REHAB FINANCING SETUP","index":7,"n_rows":149,"n_cols":85,"rows_kept":149,"hidden":true,"merged":[[2,12,2,21],[5,30,5,32],[5,33,5,40],[5,41,5,42],[5,43,5,54],[5,55,5,56],[5,57,5,65],[7,19,7,76],[8,19,8,76],[10,21,10,22],[10,23,10,32],[10,34,10,35],[10,36,10,46],[10,48,10,49],[10,50,10,60],[10,62,10,63],[10,64,10,74],[12,19,12,76],[14,30,14,31],[14,33,14,34],[14,35,14,45],[14,51,14,52],[14,53,14,63],[17,40,17,54],[17,55,17,70],[17,72,17,75],[18,19,18,76],[20,1,21,17],[20,20,20,27],[20,29,20,36],[20,38,20,45],[20,47,20,54],[20,56,20,63],[20,65,20,75],[21,21,21,27],[21,30,21,36],[21,39,21,45],[21,48,21,54],[21,57,21,63],[21,65,21,66],[21,67,21,75],[21,88,21,95],[23,27,23,42],[23,43,23,52],[23,53,23,63],[25,19,26,20],[25,21,26,27],[25,28,26,34],[25,35,26,36],[25,37,26,43],[25,44,26,50],[25,51,25,63],[25,64,25,76],[26,51,26,63],[26,64,26,76],[27,19,28,20],[27,21,28,27],[27,28,28,34],[27,35,28,36],[27,37,28,43],[27,44,28,50],[27,51,27,56],[27,57,27,63],[27,64,27,76],[28,51,28,56],[28,57,28,63],[28,64,28,76],[29,19,30,20],[29,21,30,27],[29,28,30,34],[29,35,30,36],[29,37,30,43],[29,44,30,50],[29,51,29,63],[29,64,29,76],[30,51,30,63],[30,64,30,76],[31,19,32,20],[31,21,32,27],[31,28,32,34],[31,35,32,36],[31,37,32,43],[31,44,32,50],[31,51,32,63],[31,64,31,76],[32,64,32,76],[33,19,33,76],[35,21,35,30],[35,32,35,41],[35,43,35,52],[35,54,35,63],[35,65,35,74],[36,21,37,30],[36,32,37,41],[36,43,37,52],[36,54,37,63],[36,65,37,74],[39,21,39,30],[39,32,39,41],[39,43,39,52],[39,54,39,63],[39,65,39,74],[40,21,41,30],[40,32,41,41],[40,43,41,52],[40,54,41,63],[40,65,41,74],[44,40,44,54],[44,55,44,70],[44,72,44,75],[45,19,45,76],[47,1,48,17],[47,20,47,27],[47,29,47,36],[47,38,47,45],[47,47,47,54],[47,56,47,63],[47,65,47,75],[48,21,48,27],[48,30,48,36],[48,39,48,45],[48,48,48,54],[48,57,48,63],[48,65,48,66],[48,67,48,75],[48,88,48,95],[50,27,50,42],[50,43,50,52],[50,53,50,63],[52,19,53,20],[52,21,53,27],[52,28,53,34],[52,35,53,36],[52,37,53,43],[52,44,53,50],[52,51,52,63],[52,64,52,76],[53,51,53,63],[53,64,53,76],[54,19,55,20],[54,21,55,27],[54,28,55,34],[54,35,55,36],[54,37,55,43],[54,44,55,50],[54,51,54,56],[54,57,54,63],[54,64,54,76],[55,51,55,56],[55,57,55,63],[55,64,55,76],[56,19,57,20],[56,21,57,27],[56,28,57,34],[56,35,57,36],[56,37,57,43],[56,44,57,50],[56,51,56,63],[56,64,56,76],[57,51,57,63],[57,64,57,76],[58,19,59,20],[58,21,59,27],[58,28,59,34],[58,35,59,36],[58,37,59,43],[58,44,59,50],[58,51,59,63],[58,64,58,76],[59,64,59,76],[60,19,60,76],[62,21,62,30],[62,32,62,41],[62,43,62,52],[62,54,62,63],[62,65,62,74],[63,21,64,30],[63,32,64,41],[63,43,64,52],[63,54,64,63],[63,65,64,74],[66,21,66,30],[66,32,66,41],[66,43,66,52],[66,54,66,63],[66,65,66,74],[67,21,68,30],[67,32,68,41],[67,43,68,52],[67,54,68,63],[67,65,68,74],[71,19,71,76],[73,20,73,75],[75,34,75,60],[75,61,75,70],[77,20,77,22],[77,23,77,40],[77,41,77,50],[77,51,77,60],[77,61,77,70],[77,71,77,75],[78,20,78,22],[78,23,78,40],[78,41,78,50],[78,51,78,60],[78,61,78,70],[78,71,78,75],[79,20,79,22],[79,23,79,40],[79,41,79,50],[79,51,79,60],[79,61,79,70],[79,71,79,75],[80,20,80,22],[80,23,80,40],[80,41,80,50],[80,51,80,60],[80,61,80,70],[80,71,80,75],[81,20,81,22],[81,23,81,40],[81,41,81,50],[81,51,81,60],[81,61,81,70],[81,71,81,75],[82,20,82,22],[82,23,82,40],[82,41,82,50],[82,51,82,60],[82,61,82,70],[82,71,82,75],[83,20,83,22],[83,23,83,40],[83,41,83,50],[83,51,83,60],[83,61,83,70],[83,71,83,75],[84,20,84,22],[84,23,84,40],[84,41,84,50],[84,51,84,60],[84,61,84,70],[84,71,84,75],[85,20,85,22],[85,23,85,40],[85,41,85,50],[85,51,85,60],[85,61,85,70],[85,71,85,75],[86,20,86,22],[86,23,86,40],[86,41,86,50],[86,51,86,60],[86,61,86,70],[86,71,86,75],[87,20,87,22],[87,23,87,40],[87,41,87,50],[87,51,87,60],[87,61,87,70],[87,71,87,75],[88,20,88,40],[88,41,88,50],[88,51,88,60],[88,61,88,70],[88,71,88,75],[90,34,90,60],[90,61,90,70],[93,19,93,76],[95,23,95,62],[95,63,95,72],[96,23,96,62],[96,63,96,72],[96,77,97,100],[98,23,98,62],[98,63,98,72],[99,23,99,62],[99,63,99,72],[99,77,101,100],[100,23,100,62],[100,63,100,72],[101,23,101,62],[101,63,101,72],[102,23,102,62],[102,63,102,72],[103,23,103,62],[103,63,103,72],[103,77,103,100],[105,23,105,62],[105,63,105,72],[106,23,106,62],[106,63,106,72],[107,23,107,62],[107,63,107,72],[108,23,108,62],[108,63,108,72],[109,23,109,62],[109,63,109,72],[109,77,110,100],[111,19,111,76],[113,23,113,62],[113,63,113,72],[114,23,114,62],[115,23,115,62],[115,63,115,72],[116,23,116,62],[116,63,116,72],[117,23,117,62],[117,63,117,72],[118,23,118,62],[118,63,118,72],[119,23,119,62],[120,23,120,62],[120,63,120,72],[121,23,121,62],[121,63,121,72],[122,23,122,62],[122,63,122,72],[123,23,123,62],[123,63,123,72],[125,23,125,62],[125,63,125,72],[126,23,126,62],[126,63,126,72],[128,23,128,62],[128,63,128,72],[129,23,129,62],[129,63,129,72],[130,23,130,62],[130,63,130,72],[131,23,131,62],[131,63,131,72],[132,23,132,62],[132,63,132,72],[134,19,135,76],[135,84,137,96],[143,22,143,31],[143,33,143,42],[143,44,143,53],[143,55,143,64],[143,66,143,75],[144,22,145,31],[144,33,145,42],[144,44,145,53],[144,55,145,64],[144,66,145,75],[147,22,147,31],[147,33,147,42],[147,44,147,53],[147,55,147,64],[147,66,147,75],[148,22,149,31],[148,33,149,42],[148,44,149,53],[148,55,149,64],[148,66,149,75]]}
[]
[]
[{"$nulls":12},"SETUP"]
[]
[]
[{"$nulls":30},{"$f":"IF(1>0,1,0)","v":1},null,null,"Required Field",{"$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":19},"Funding Strategy:"]
[{"$nulls":19},"How do you want to fund your Rehab Project?"]
[]
[{"$nulls":23},"All Cash",{"$nulls":12},"Debt (Loan)",{"$nulls":13},"Equity (Profit Share)",{"$nulls":13},"Combo"]
[]
[{"$nulls":19},"How many loans will be required to finance the project?"]
[]
[{"$nulls":35},"One",{"$nulls":17},"Two"]
[]
[]
[{"$nulls":40},"1st Loan:",{"$nulls":14},"Interest Only",{"$nulls":16},15]
[{"$nulls":19},"Select your Loan Amount Below:"]
[]
[null,"Note: Loan Amounts are Pending & will change based upon your remaining entries & calculations…",{"$nulls":18},"Purchase Price Only",{"$nulls":8},"Repair Costs Only",{"$nulls":8},"Purchase + Repairs",{"$nulls":8},"All Project Costs",{"$nulls":8},"ARV",{"$nulls":8},"Input Specific Amount"]
[{"$nulls":21},{"$f":"'ANALYSIS DATABASE'!C168","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"TOTAL_REPAIRS_ESTIMATE","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"V22+AE22","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"'ANALYSIS DATABASE'!C176","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"AFTER_REPAIR_VALUE_ESTIMATED","v":{"v":0,"d":"$0"}},{"$nulls":9},{"v":100000,"d":"$100,000"}]
[]
[{"$nulls":27},"Length of Loan Payments (months)",{"$nulls":25},"input # (ex. 6)"]
[]
[{"$nulls":19},{"$f":"IF(AC26>0,1,0)","v":0},null,"Down Payment or LTV?: ",{"$nulls":13},{"$f":"IF(OR(AC26=\"NO\",AC26>0),1,0)","v":0},null,{"$f":"IF(AC26=\"LTV\",\"LTV Ratio\",\"Down Payment %\")","v":"Down Payment %"},{"$nulls":13},{"$f":"IF(AC26=\"Down Payment\",\"Down Payment Amount\",\"LTV Reduction\")","v":"LTV Reduction"},{"$nulls":12},"Loan Balance"]
[{"$nulls":51},{"$f":"IF(AND(AC26=\"LTV\",AS26=0),0,'ANALYSIS DATABASE'!C193)","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"Loan_Balance_After_DP_Loan1","v":{"v":0,"d":"$0"}}]
[{"$nulls":19},{"$f":"IF(AC28>0,1,0)","v":0},null,"Interest Rate %:",{"$nulls":13},{"$f":"IF(AS28>0,1,0)","v":0},null,"Payments Made Monthly or Rolled?:",{"$nulls":13},"Monthly Interest",{"$nulls":5},"Total Interest",{"$nulls":6},"Interest Added to Loan Balance"]
[{"$nulls":51},{"$f":"'ANALYSIS DATABASE'!C198","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"'ANALYSIS DATABASE'!C199","v":{"v":0,"d":"$0"}},{"$nulls":6},{"$f":"'ANALYSIS DATABASE'!C201","v":{"v":0,"d":"$0"}}]
[{"$nulls":19},{"$f":"IF(AC30>0,1,0)","v":0},null," Lender Points %:",{"$nulls":13},{"$f":"IF(AS30>0,1,0)","v":0},null,"Points Paid Upfront or Rolled?:",{"$nulls":13},"Points Amount",{"$nulls":12},"Points Added to Loan Balance"]
[{"$nulls":51},{"$f":"'ANALYSIS DATABASE'!C203","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"'ANALYSIS DATABASE'!C205","v":{"v":0,"d":"$0"}}]
[{"$nulls":19},{"$f":"IF(AC32>0,1,0)","v":0},null,"Other Costs:",{"$nulls":13},{"$f":"IF(AS32>0,1,0)","v":0},null,{"$f":"IF(AC32=\"% of Loan\",\"% of Loan\",\"Amount\")","v":"Amount"},{"$nulls":26},"Other Loan Costs"]
[{"$nulls":64},{"$f":"IF(AC32=\"% of Loan\",AS32*AG41,AS32)","v":{"v":0,"d":"$0"}}]
[{"$nulls":19},"Loan 1 Results:"]
[]
[{"$nulls":21},"Total Interest",{"$nulls":10},"Total Points",{"$nulls":10},"Other Loan Costs",{"$nulls":10},"Total Financing Costs",{"$nulls":10},"% of Loan"]
[{"$nulls":21},{"$f":"'ANALYSIS DATABASE'!C199","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"'ANALYSIS DATABASE'!C203","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"BM33","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"V37+AG37+AR37","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"IFERROR(BC37/AG41,0)","v":{"v":0,"d":"0.0%"}}]
[]
[]
[{"$nulls":21},"Total Capital ",{"$nulls":10},"Funding",{"$nulls":10},"Cash Upfront",{"$nulls":10},"Cash During Flip",{"$nulls":10},"Total Cash"]
[{"$nulls":21},{"$f":"'1 REHAB ANALYZER'!CW74","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"'ANALYSIS DATABASE'!C214","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"'ANALYSIS DATABASE'!C212","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"'ANALYSIS DATABASE'!C215","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"AR41+BC41","v":{"v":0,"d":"$0"}}]
[]
[]
[]
[{"$nulls":40},"2nd Loan:",{"$nulls":14},"Interest Only",{"$nulls":16},30]
[{"$nulls":19},"Select your Loan Amount Below:"]
[]
[null,"Note: Loan Amounts are Pending & will change based upon your remaining entries & calculations…",{"$nulls":18},"Purchase Price Only",{"$nulls":8},"Repair Costs Only",{"$nulls":8},"Purchase + Repairs",{"$nulls":8},"All Project Costs",{"$nulls":8},"ARV",{"$nulls":8},"Input Specific Amount"]
[{"$nulls":21},{"$f":"'ANALYSIS DATABASE'!C168","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"TOTAL_REPAIRS_ESTIMATE","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"V49+AE49","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"'ANALYSIS DATABASE'!C176","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"AFTER_REPAIR_VALUE_ESTIMATED","v":{"v":0,"d":"$0"}},{"$nulls":9},{"v":50000,"d":"$50,000"}]
[]
[{"$nulls":27},"Length of Loan Payments (months)",{"$nulls":25},"input # (ex. 6)"]
[]
[{"$nulls":19},{"$f":"IF(AC53>0,1,0)","v":0},null,"Down Payment or LTV?: ",{"$nulls":13},{"$f":"IF(AS53>0,1,0)","v":0},null,{"$f":"IF(AC53=\"LTV\",\"LTV Ratio\",\"Down Payment %\")","v":"Down Payment %"},{"$nulls":13},"Down Payment Amount",{"$nulls":12},"Loan Balance"]
[{"$nulls":51},{"$f":"'ANALYSIS DATABASE'!C223","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"'ANALYSIS DATABASE'!C224","v":{"v":0,"d":"$0"}}]
[{"$nulls":19},{"$f":"IF(AC55>0,1,0)","v":0},null,"Interest Rate %:",{"$nulls":13},{"$f":"IF(AS55>0,1,0)","v":0},null,"Payments Made Monthly or Rolled?:",{"$nulls":13},"Monthly Interest",{"$nulls":5},"Total Interest",{"$nulls":6},"Interest Added to Loan Balance"]
[{"$nulls":51},{"$f":"'ANALYSIS DATABASE'!C228","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"'ANALYSIS DATABASE'!C229","v":{"v":0,"d":"$0"}},{"$nulls":6},{"$f":"'ANALYSIS DATABASE'!C231","v":{"v":0,"d":"$0"}}]
[{"$nulls":19},{"$f":"IF(AC57>0,1,0)","v":0},null," Lender Points %:",{"$nulls":13},{"$f":"IF(AS57>0,1,0)","v":0},null,"Points Paid Upfront or Rolled?:",{"$nulls":13},"Points Amount",{"$nulls":12},"Points Added to Loan Balance"]
[{"$nulls":51},{"$f":"'ANALYSIS DATABASE'!C233","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"'ANALYSIS DATABASE'!C235","v":{"v":0,"d":"$0"}}]
[{"$nulls":19},{"$f":"IF(AC59>0,1,0)","v":0},null,"Other Costs:",{"$nulls":13},{"$f":"IF(AS59>0,1,0)","v":0},null,{"$f":"IF(AC59=\"% of Loan\",\"% of Loan\",\"Amount\")","v":"Amount"},{"$nulls":26},"Other Loan Costs"]
[{"$nulls":64},{"$f":"IF(AC59=\"% of Loan\",AS59*AG68,AS59)","v":{"v":0,"d":"$0"}}]
[{"$nulls":19},"Loan 2 Results:"]
[]
[{"$nulls":21},"Total Interest",{"$nulls":10},"Total Points",{"$nulls":10},"Other Loan Costs",{"$nulls":10},"Total Financing Costs",{"$nulls":10},"Financing %"]
[{"$nulls":21},{"$f":"'ANALYSIS DATABASE'!C229","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"'ANALYSIS DATABASE'!C233","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"BM60","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"V64+AG64+AR64","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"IFERROR(BC64/AG68,0)","v":{"v":0,"d":"0.0%"}}]
[]
[]
[{"$nulls":21},"Total Capital ",{"$nulls":10},"Funding",{"$nulls":10},"Cash Upfront",{"$nulls":10},"Cash During Flip",{"$nulls":10},"Total Cash"]
[{"$nulls":21},{"$f":"IF(AG68=0,0,V41)","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"'ANALYSIS DATABASE'!C243","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"'ANALYSIS DATABASE'!C241","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"IF(AG68=0,0,'ANALYSIS DATABASE'!C244)","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"AR68+BC68","v":{"v":0,"d":"$0"}}]
[]
[]
[]
[{"$nulls":19},"Equity"]
[]
[{"$nulls":20},"The Equity Option is used if you are partnering and sharing the Project Profit with Other Investors."]
[]
[{"$nulls":34},"Current Project Profit Amount:",{"$nulls":26},{"$f":"Total_Profit_Result","v":{"v":0,"d":"$0.00"}}]
[]
[{"$nulls":20},"#",null,null,"Investor Name",{"$nulls":17},"Amount Invested",{"$nulls":9},"Profit Share %",{"$nulls":9},"Profit Amount",{"$nulls":9},"COCR"]
[{"$nulls":20},1,null,null,"Investor 1",{"$nulls":37},{"$f":"$BJ$76*AZ79","v":{"v":0,"d":"$0.00"}},{"$nulls":9},{"$f":"IFERROR(BJ79/AP79,0)","v":{"v":0,"d":"0%"}}]
[{"$nulls":20},2,null,null,"Investor 2",{"$nulls":37},{"v":0,"d":"$0.00"},{"$nulls":9},{"$f":"IFERROR(BJ80/AP80,0)","v":{"v":0,"d":"0%"}}]
[{"$nulls":20},3,null,null,"Investor 3",{"$nulls":37},{"v":0,"d":"$0.00"},{"$nulls":9},{"v":0,"d":"0%"}]
[{"$nulls":20},4,null,null,"Investor 4",{"$nulls":37},{"v":0,"d":"$0.00"},{"$nulls":9},{"v":0,"d":"0%"}]
[{"$nulls":20},5,null,null,"Investor 5",{"$nulls":37},{"v":0,"d":"$0.00"},{"$nulls":9},{"v":0,"d":"0%"}]
[{"$nulls":20},6,null,null,"Investor 6",{"$nulls":37},{"v":0,"d":"$0.00"},{"$nulls":9},{"v":0,"d":"0%"}]
[{"$nulls":20},7,null,null,"Investor 7",{"$nulls":37},{"v":0,"d":"$0.00"},{"$nulls":9},{"v":0,"d":"0%"}]
[{"$nulls":20},8,null,null,"Investor 8",{"$nulls":37},{"v":0,"d":"$0.00"},{"$nulls":9},{"v":0,"d":"0%"}]
[{"$nulls":20},9,null,null,"Investor 9",{"$nulls":37},{"v":0,"d":"$0.00"},{"$nulls":9},{"v":0,"d":"0%"}]
[{"$nulls":20},10,null,null,"Investor 10",{"$nulls":37},{"v":0,"d":"$0.00"},{"$nulls":9},{"$f":"IFERROR(BJ88/AP88,0)","v":{"v":0,"d":"0%"}}]
[{"$nulls":20},"Totals",{"$nulls":20},{"$f":"IF(OR(Funding_Strategy=\"Equity\",Funding_Strategy=\"Combo\"),SUM(AP79:AY88),0)","v":{"v":0,"d":"$0.00"}},{"$nulls":9},{"$f":"SUM(AZ79:BI88)","v":{"v":0,"d":"0.00%"}},{"$nulls":9},{"$f":"SUM(BJ79:BS88)","v":{"v":0,"d":"$0.00"}},{"$nulls":9},{"$f":"IFERROR(BJ89/AP89,0)","v":{"v":0,"d":"0%"}}]
[]
[{"$nulls":34},"Your Profit:",{"$nulls":26},{"$f":"BJ76-BJ89","v":{"v":0,"d":"$0.00"}}]
[]
[]
[{"$nulls":19},"Project Capital Results:"]
[]
[{"$nulls":23},"Capital Item",{"$nulls":39},"Capital Amount"]
[{"$nulls":23},"Capital Needed (All Project Costs excluding Selling Costs)",{"$nulls":39},{"$f":"'1 REHAB ANALYZER'!BO74","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"CONCATENATE(\"You will need \",TEXT(BL97,\"$#,###\"),\" in Capital to fund the purchase, repairs, buying, holding & financing costs.\")","v":"You will need $ in Capital to fund the purchase, repairs, buying, holding & financing costs."}]
[]
[{"$nulls":23},"Debt Financing"]
[{"$nulls":23},"Loan 1 Amount",{"$nulls":39},{"$f":"IF(OR(Funding_Strategy=\"Financed\",Funding_Strategy=\"Combo\"),AG41,0)","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"CONCATENATE(\"You are receiving \",TEXT(BL102,\"$#,###\"),\" in Debt Financing (Loans)\")","v":"You are receiving $ in Debt Financing (Loans)"}]
[{"$nulls":23},"Loan 2 Amount",{"$nulls":39},{"$f":"IF(OR(Funding_Strategy=\"Financed\",Funding_Strategy=\"Combo\"),AG68,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Total Debt Financing",{"$nulls":39},{"$f":"SUM(BL100:BU101)","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Equity Financing"]
[{"$nulls":23},"Outside Equity Investment Amount",{"$nulls":39},{"$f":"IF(OR(Funding_Strategy=\"Equity\",Funding_Strategy=\"Combo\"),AP89,0)","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"CONCATENATE(\"You are receiving \",TEXT(BL104,\"$#,###\"),\" in Equity Financing\")","v":"You are receiving $ in Equity Financing"}]
[]
[{"$nulls":23},"Cash Investment"]
[{"$nulls":23},"Capital Needed (All Project Costs excluding Selling Costs)",{"$nulls":39},{"$f":"BL97","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"- Less Total Debt Financing",{"$nulls":39},{"$f":"-BL102","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"- Less Equity Financing",{"$nulls":39},{"$f":"-BL104","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Rehabber's Cash Outlay",{"$nulls":39},{"$f":"SUM(BL107:BU109)","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"IF(BL110<0,CONCATENATE(\"Your project is overcapitalized by \",TEXT(-BL110,\"$#,###\")),CONCATENATE(\"You will need \",TEXT(BL110,\"$#,###\"),\" of your Own Cash to fund this project\"))","v":"You will need $ of your Own Cash to fund this project"}]
[]
[{"$nulls":19},"Total Financing Costs:"]
[]
[{"$nulls":23},"Debt Financing Costs"]
[{"$nulls":23},"Loan 1"]
[{"$nulls":23},"Loan 1 Interest",{"$nulls":39},{"$f":"IF(OR(Funding_Strategy=\"Financed\",Funding_Strategy=\"Combo\"),V37,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Loan 1 Points ",{"$nulls":39},{"$f":"IF(OR(Funding_Strategy=\"Financed\",Funding_Strategy=\"Combo\"),AG37,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Loan 1 Other Costs",{"$nulls":39},{"$f":"IF(OR(Funding_Strategy=\"Financed\",Funding_Strategy=\"Combo\"),AR37,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Total Loan 1 Financing Costs",{"$nulls":39},{"$f":"SUM(BL116:BU118)","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Loan 2"]
[{"$nulls":23},"Loan 2 Interest",{"$nulls":39},{"$f":"IF(OR(Funding_Strategy=\"Financed\",Funding_Strategy=\"Combo\"),V64,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Loan 2 Points ",{"$nulls":39},{"$f":"IF(OR(Funding_Strategy=\"Financed\",Funding_Strategy=\"Combo\"),AG64,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Loan 2 Other Costs",{"$nulls":39},{"$f":"IF(OR(Funding_Strategy=\"Financed\",Funding_Strategy=\"Combo\"),AR64,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Total Loan 2 Financing Costs",{"$nulls":39},{"$f":"SUM(BL121:BU123)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":23},"Equity Financing Costs"]
[{"$nulls":23},"Equity Investor Profit Split",{"$nulls":39},{"$f":"IF(OR(Funding_Strategy=\"Equity\",Funding_Strategy=\"Combo\"),BJ89,0)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":23},"Total Financing Costs"]
[{"$nulls":23},"Loan 1 Financing Costs",{"$nulls":39},{"$f":"BL119","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Loan 2 Financing Costs",{"$nulls":39},{"$f":"BL124","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Equity Financing Costs (Profit Share)",{"$nulls":39},{"$f":"BL127","v":{"v":0,"d":"$0"}}]
[{"$nulls":23},"Total Financing Costs",{"$nulls":39},{"$f":"SUM(BL130:BU132)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":19},"© 2018 by Houseflippingspreadsheet.com. All rights reserved"]
[{"$nulls":84},"Back to Rehab Analyzer"]
{"$rows_empty":7}
[{"$nulls":22},"Total Interest",{"$nulls":10},"Total Points",{"$nulls":10},"Other Loan Costs",{"$nulls":10},"Total Financing Costs",{"$nulls":10},"Financing %"]
[{"$nulls":22},{"$f":"V37+V64","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"AG37+AG64","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"AR37+AR64","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"BC37+BC64","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"IFERROR(BD145/AH149,0)","v":{"v":0,"d":"0.0%"}}]
[]
[]
[{"$nulls":22},"Total Capital ",{"$nulls":10},"Total Debt",{"$nulls":10},"Total Equity",{"$nulls":10},"Total Debt & Equity",{"$nulls":10},"Total Cash"]
[{"$nulls":22},{"$f":"'1 REHAB ANALYZER'!CW74","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"'ANALYSIS DATABASE'!C250","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"AP89","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"AH149+AS149","v":{"v":0,"d":"$0"}},{"$nulls":10},{"$f":"'ANALYSIS DATABASE'!C253","v":{"v":0,"d":"$0"}}]

{"sheet":"HOME","index":8,"n_rows":67,"n_cols":97,"rows_kept":67,"merged":[[0,1,0,11],[3,15,4,29],[3,30,4,45],[5,2,6,10],[8,3,8,9],[9,3,10,9],[11,2,13,10],[14,24,14,31],[14,43,14,50],[14,61,14,69],[19,15,20,33],[19,37,20,57],[21,15,22,32],[21,38,22,74],[23,15,24,32],[23,38,24,55],[23,60,24,77],[25,15,26,32],[25,38,26,55],[25,60,26,77],[27,15,28,32],[27,38,28,55],[27,60,28,77],[29,15,30,32],[29,38,30,55],[29,60,30,77],[31,15,32,32],[31,38,32,74],[33,15,34,32],[33,38,34,55],[33,60,34,77],[38,15,39,42],[41,16,41,35],[43,17,43,18],[43,19,43,77],[45,17,45,18],[45,19,45,77],[47,17,47,18],[47,19,47,77],[49,17,49,18],[49,19,49,77],[51,17,51,18],[51,19,51,77],[53,17,53,18],[53,19,53,77],[55,17,55,18],[55,19,55,77],[57,16,57,35],[59,17,59,18],[59,19,59,77],[61,17,61,18],[61,19,61,77],[63,17,63,18],[63,19,63,77],[66,13,67,79]]}
[{"$nulls":96},"Shown"]
[]
[]
[{"$nulls":15},"Analyze Workflow",{"$nulls":14},"Analyze Your Rehab Deal"]
[]
[null,null,"Sheet Settings"]
[]
[]
[{"$nulls":3},"zoom setting"]
[{"$nulls":3},{"v":1,"d":"100%"}]
[]
[null,null,"Admin Settings"]
[]
[]
[{"$nulls":24},"Property Setup",{"$nulls":18},"Rehab Analyzer",{"$nulls":17},"Repair Estimator"]
[]
[]
[]
[]
[{"$nulls":15},"Other Tools",{"$nulls":21},"Deal Analysis Reports…"]
[]
[{"$nulls":15},"Rehab Tools",{"$nulls":22},"Rehab Reports"]
[]
[{"$nulls":15},"- Scenarios Analyzer",{"$nulls":22},"- Inspection Checklist",{"$nulls":21},"- Lender Funding Report"]
[]
[{"$nulls":15},"- Offer Tracker",{"$nulls":22},"- Estimate Reports",{"$nulls":21},"- Homeowner Offer Report"]
[]
[{"$nulls":15},"- Comparables Tool",{"$nulls":22},"- Investment Reports",{"$nulls":21},"- Comparables Report"]
[]
[{"$nulls":15},"Alternative Exit Strategies",{"$nulls":22},"- All Project Costs Report"]
[]
[{"$nulls":15},"- Rental Calculator",{"$nulls":22},"Alternative Exit Strategy Reports"]
[]
[{"$nulls":15},"- Wholesale Calculator",{"$nulls":22},"- Wholesale Reports",{"$nulls":21},"- Rental Cash Flow Report"]
[]
[]
[]
[]
[{"$nulls":15},"Submitting an Offer Checklist"]
[]
[]
[{"$nulls":16},"Due Diligence & Analysis"]
[]
[{"$nulls":19},"Contact Agent and Contractor to Walkthrough and Inspect Property"]
[]
[{"$nulls":19},"Walkthrough/Inspect property & create Detailed Scope of Work using the Inspection Checklist"]
[]
[{"$nulls":19},"Create Pre-liminary Repair Cost Estimate using the Repair Cost Estimator"]
[]
[{"$nulls":19},"Calculate the Maximum Purchase Price to Offer for the Property using the Rehab Analyzer"]
[]
[{"$nulls":19},"Distribute Financial Analysis (Investment Reports) to Partners (if applicable)"]
[]
[{"$nulls":19},"Make 'Go' or 'No-Go' Decision o Make an Offer"]
[]
[{"$nulls":19},"Track your Offers and Counter Offer using the Offer Tracker"]
[]
[{"$nulls":16},"Upon Offer Acceptance"]
[]
[{"$nulls":19},"Send Signed Offer/Purchase Agreement to Seller"]
[]
[{"$nulls":19},"Send Copy of Earnest Money Deposit/Certified Check (if required)"]
[]
[{"$nulls":19},"Send Proof of Funds Letter (if required)"]
[]
[]
[{"$nulls":13},"© 2018 by HouseFlippingSpreadsheet.com. All rights reserved"]

{"sheet":"1 REHAB ANALYZER","index":9,"n_rows":130,"n_cols":141,"rows_kept":130,"merged":[[2,0,2,6],[2,7,2,19],[5,2,7,33],[5,40,7,57],[5,58,7,64],[5,66,7,98],[5,100,7,132],[8,2,14,33],[8,35,9,57],[8,58,9,64],[8,90,10,98],[8,100,10,132],[10,35,11,57],[10,58,11,64],[11,66,17,98],[11,100,17,132],[12,35,13,57],[12,58,13,64],[14,35,15,57],[14,58,15,64],[15,2,17,22],[15,23,17,28],[15,29,17,29],[15,30,17,32],[15,33,17,33],[16,35,17,57],[16,58,17,64],[18,2,19,33],[18,35,19,57],[18,58,19,64],[18,66,20,76],[18,77,20,87],[18,88,20,98],[18,100,46,115],[18,116,20,132],[20,2,21,25],[20,26,21,33],[20,35,21,57],[20,58,21,64],[21,66,27,76],[21,77,27,87],[21,88,27,98],[21,116,23,132],[22,2,23,25],[22,26,23,33],[22,35,23,57],[22,58,23,64],[24,2,25,25],[24,26,25,33],[24,35,25,57],[24,58,25,64],[24,116,46,132],[26,2,27,25],[26,26,27,33],[26,35,27,57],[26,58,27,64],[28,2,29,25],[28,26,29,33],[28,35,29,57],[28,58,29,64],[28,66,30,98],[30,2,31,25],[30,26,31,33],[30,35,31,57],[30,58,31,64],[31,66,37,98],[32,2,33,25],[32,26,33,33],[32,35,33,57],[32,58,33,64],[34,2,35,10],[34,11,35,16],[34,17,35,21],[34,35,35,57],[34,58,35,64],[36,35,37,57],[36,58,37,64],[38,2,39,9],[38,12,40,15],[38,17,39,21],[38,22,39,25],[38,26,39,33],[38,35,39,57],[38,58,39,64],[38,82,39,98],[40,2,41,9],[40,17,41,21],[40,22,41,25],[40,26,41,33],[40,35,41,57],[40,58,41,64],[40,82,43,98],[41,11,42,16],[42,2,43,9],[42,17,43,21],[42,22,43,25],[42,26,43,33],[42,35,43,57],[42,58,43,64],[43,12,45,15],[44,2,45,9],[44,17,45,21],[44,22,45,25],[44,26,45,33],[44,35,45,57],[44,58,45,64],[44,82,66,98],[46,2,47,9],[46,11,47,16],[46,17,47,21],[46,22,47,25],[46,26,47,33],[46,35,47,57],[46,58,47,64],[47,100,49,132],[48,2,49,11],[48,12,50,15],[48,17,49,21],[48,22,49,25],[48,26,49,33],[48,35,49,57],[48,58,49,64],[50,17,51,21],[50,22,51,25],[50,26,51,33],[50,35,51,57],[50,58,51,64],[50,100,51,105],[50,106,56,126],[50,127,51,132],[51,12,51,15],[52,35,53,57],[52,58,53,64],[52,100,56,105],[52,127,56,132],[54,2,55,11],[54,35,55,57],[54,58,55,64],[56,2,57,15],[56,17,57,21],[56,22,57,25],[56,26,57,33],[56,35,58,48],[56,50,58,56],[56,58,58,64],[57,100,59,110],[57,111,59,121],[57,122,59,132],[58,2,59,15],[58,17,59,21],[58,22,59,25],[58,26,59,33],[60,2,61,25],[60,26,61,33],[60,35,62,57],[60,58,62,64],[60,100,66,110],[60,111,66,121],[60,122,66,132],[62,2,63,25],[62,26,63,33],[63,35,65,49],[63,50,65,56],[63,58,65,64],[64,2,65,25],[64,26,65,33],[66,2,67,25],[66,26,67,33],[66,35,68,49],[66,50,68,56],[66,58,68,64],[67,66,69,98],[67,100,69,132],[68,2,69,25],[68,26,69,33],[69,35,71,49],[69,50,71,56],[69,58,71,64],[70,2,71,25],[70,26,71,33],[70,66,72,73],[70,74,72,81],[70,82,72,89],[70,90,72,98],[70,100,72,107],[70,108,72,115],[70,116,72,123],[70,124,72,132],[71,1,80,1],[72,2,73,11],[72,35,74,49],[72,50,74,56],[72,58,74,64],[73,66,79,73],[73,74,79,81],[73,82,79,89],[73,90,79,98],[73,100,79,107],[73,108,79,115],[73,116,79,123],[73,124,79,132],[74,2,75,15],[74,17,75,25],[74,26,75,33],[75,35,77,57],[75,58,77,64],[76,2,77,10],[76,11,77,16],[76,17,77,25],[76,26,77,33],[78,2,79,25],[78,26,79,33],[80,2,82,33],[80,35,82,64],[80,66,82,98],[80,100,82,132],[83,2,84,6],[83,7,89,28],[83,29,84,33],[83,35,84,39],[83,40,89,59],[83,60,84,64],[83,66,89,98],[83,100,89,132],[85,2,89,6],[85,29,89,33],[85,35,89,39],[85,60,89,64],[92,2,93,132],[96,17,96,21],[96,22,96,26],[96,27,96,31],[96,32,96,36],[96,37,96,41],[96,42,96,46],[97,10,97,16],[97,17,97,21],[97,22,97,26],[97,27,97,31],[97,32,97,36],[97,37,97,41],[97,42,97,46],[98,10,98,16],[98,17,98,21],[98,22,98,26],[98,27,98,31],[98,32,98,36],[98,37,98,41],[98,42,98,46],[98,49,98,53],[99,10,99,16],[99,17,99,21],[99,22,99,26],[99,27,99,31],[99,32,99,36],[99,37,99,41],[99,42,99,46],[99,49,99,53],[100,10,100,16],[100,17,100,21],[100,22,100,26],[100,27,100,31],[100,32,100,36],[100,37,100,41],[100,42,100,46],[101,10,101,16],[101,17,101,21],[101,22,101,26],[101,27,101,31],[101,32,101,36],[101,37,101,41],[101,42,101,46],[101,49,101,53],[102,10,102,16],[102,17,102,21],[102,22,102,26],[102,27,102,31],[102,32,102,36],[102,37,102,41],[102,42,102,46],[102,49,102,53],[103,10,103,16],[103,17,103,21],[103,22,103,26],[103,27,103,31],[103,32,103,36],[103,37,103,41],[103,42,103,46],[103,49,103,53],[104,10,104,16],[104,17,104,21],[104,22,104,26],[104,27,104,31],[104,32,104,36],[104,37,104,41],[104,42,104,46],[105,10,105,16],[105,17,105,21],[105,22,105,26],[105,27,105,31],[105,32,105,36],[105,37,105,41],[105,42,105,46],[105,49,105,53],[106,10,106,16],[106,17,106,21],[106,22,106,26],[106,27,106,31],[106,32,106,36],[106,37,106,41],[106,42,106,46],[106,49,106,53],[107,10,107,16],[107,17,107,21],[107,22,107,26],[107,27,107,31],[107,32,107,36],[107,37,107,41],[107,42,107,46],[108,10,108,16],[108,17,108,21],[108,22,108,26],[108,27,108,31],[108,32,108,36],[108,37,108,41],[108,42,108,46],[108,49,108,60],[109,10,109,16],[109,17,109,21],[109,22,109,26],[109,27,109,31],[109,32,109,36],[109,37,109,41],[109,42,109,46],[109,49,109,57],[109,58,109,60],[110,10,110,16],[110,17,110,21],[110,22,110,26],[110,27,110,31],[110,32,110,36],[110,37,110,41],[110,42,110,46],[110,49,110,57],[110,58,110,60],[111,10,111,16],[111,17,111,21],[111,22,111,26],[111,27,111,31],[111,32,111,36],[111,37,111,41],[111,42,111,46],[111,49,111,57],[111,58,111,60],[112,10,112,16],[112,17,112,21],[112,22,112,26],[112,27,112,31],[112,32,112,36],[112,37,112,41],[112,42,112,46],[112,49,112,57],[112,58,112,60],[113,10,113,16],[113,17,113,21],[113,22,113,26],[113,27,113,31],[113,32,113,36],[113,37,113,41],[113,42,113,46],[113,49,113,60],[114,10,114,16],[114,17,114,21],[114,22,114,26],[114,27,114,31],[114,32,114,36],[114,37,114,41],[114,42,114,46],[114,49,114,57],[114,58,114,60],[115,10,115,16],[115,17,115,21],[115,22,115,26],[115,27,115,31],[115,32,115,36],[115,37,115,41],[115,42,115,46],[115,49,115,57],[115,58,115,60],[116,10,116,16],[116,17,116,21],[116,22,116,26],[116,27,116,31],[116,32,116,36],[116,37,116,41],[116,42,116,46],[116,49,116,57],[116,58,116,60],[117,10,117,16],[117,17,117,21],[117,22,117,26],[117,27,117,31],[117,32,117,36],[117,37,117,41],[117,42,117,46],[117,49,117,57],[117,58,117,60],[118,10,118,16],[118,17,118,21],[118,22,118,26],[118,27,118,31],[118,32,118,36],[118,37,118,41],[118,42,118,46],[119,10,119,16],[119,17,119,21],[119,22,119,26],[119,27,119,31],[119,32,119,36],[119,37,119,41],[119,42,119,46],[119,49,119,60],[120,10,120,16],[120,17,120,21],[120,22,120,26],[120,27,120,31],[120,32,120,36],[120,37,120,41],[120,42,120,46],[120,49,120,57],[120,58,120,60],[121,10,121,16],[121,17,121,21],[121,22,121,26],[121,27,121,31],[121,32,121,36],[121,37,121,41],[121,42,121,46],[121,49,121,57],[121,58,121,60],[123,13,123,40],[123,44,125,55],[123,56,125,60],[126,45,128,55],[126,56,128,60],[129,56,131,59]]}
[]
[]
[{"$nulls":7},"REHAB ANALYZER"]
[]
[]
[null,null,"STEP 1: AFTER REPAIR VALUE",{"$nulls":37},"STEP 3: REPAIR COSTS",{"$nulls":17},"DETAILED",{"$nulls":7},"STEP 4: REHAB PROFIT",{"$nulls":33},"PURCHASE PRICE"]
[]
[]
[{"$nulls":35},{"$f":"T('2 REPAIR ESTIMATOR'!N75:T75)","v":"GENERAL CONDITIONS"},{"$nulls":22},{"$f":"Estimate_Scope_1_Result","v":{"v":0,"d":"$0"}},{"$nulls":29},{"v":0.05,"d":"5%"},null,{"v":0.15,"d":"15%"},{"$nulls":9},"Input your Purchase Price below:"]
[]
[{"$nulls":35},{"$f":"T('2 REPAIR ESTIMATOR'!N76:T76)","v":"DEMOLITION"},{"$nulls":22},{"$f":"Estimate_Scope_2_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":66},{"$f":"AFTER_REPAIR_VALUE_ESTIMATED*Profit_Percentage_Cell","v":{"v":0,"d":"$0"}},{"$nulls":33},{"v":0,"d":"$0"}]
[{"$nulls":35},{"$f":"T('2 REPAIR ESTIMATOR'!N77:T77)","v":"STRUCTURAL CONCRETE"},{"$nulls":22},{"$f":"Estimate_Scope_3_Result","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":35},{"$f":"T('2 REPAIR ESTIMATOR'!N78:T78)","v":"CONCRETE & FLATWORK"},{"$nulls":22},{"$f":"Estimate_Scope_4_Result","v":{"v":0,"d":"$0"}}]
[null,null,"STEP 2: FIXED COSTS",{"$nulls":20},"DETAILED",{"$nulls":6},{"v":0.15,"d":"15%"}]
[{"$nulls":35},{"$f":"T('2 REPAIR ESTIMATOR'!N79:T79)","v":"MASONRY"},{"$nulls":22},{"$f":"Estimate_Scope_5_Result","v":{"v":0,"d":"$0"}}]
[]
[null,null,"BUYING COSTS",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!N80:T80)","v":"SIDING"},{"$nulls":22},{"$f":"Estimate_Scope_6_Result","v":{"v":0,"d":"$0"}},{"$nulls":7},"PROFIT PER MONTH",{"$nulls":10},"CASH ROI",{"$nulls":10},"ANNUALIZED ROI",{"$nulls":27},"70% RULE"]
[]
[null,null,"BROKERAGE FEE ($300 Avg.)",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!N81:T81)","v":"DECKING AND PATIOS"},{"$nulls":22},{"$f":"Estimate_Scope_7_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":66},{"$f":"IF(Total_Schedule_Cell=0,\"\",BO12/Total_Schedule_Cell)","v":""},{"$nulls":10},{"$f":"IFERROR(IF(Total_Cash_Needed<0,\"Infinite ROI\",REHAB_PROFIT_ESTIMATED/Total_Cash_Needed),0)","v":{"v":0,"d":"0.0%"}},{"$nulls":10},{"$f":"IFERROR(IF(Total_Cash_Needed<0,\"Infinite ROI\",((REHAB_PROFIT_ESTIMATED/Total_Cash_Needed)/(Total_Schedule_Cell/12))),0)","v":{"v":0,"d":"0.0%"}},{"$nulls":27},"Purchase Price % OF ARV                "]
[null,null,"INSPECTION COSTS ($400 Avg.)",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!N82:T82)","v":"ROOFING"},{"$nulls":22},{"$f":"Estimate_Scope_8_Result","v":{"v":0,"d":"$0"}}]
[]
[null,null,"APPRAISAL FEE ($500 Avg.)",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!Y75:AE75)","v":"EXTERIOR DOORS & WINDOWS"},{"$nulls":22},{"$f":"Estimate_Scope_9_Result","v":{"v":0,"d":"$0"}},{"$nulls":57},{"$f":"IF(AFTER_REPAIR_VALUE_CELL=0,\"\",((Known_Purchase_Price_Cell+TOTAL_REPAIRS_ESTIMATE)/AFTER_REPAIR_VALUE_CELL))","v":""}]
[]
[null,null,"TITLE SEARCH ($300 Avg.)",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!Y76:AE76)","v":"GARAGE DOORS"},{"$nulls":22},{"$f":"Estimate_Scope_10_Result","v":{"v":0,"d":"$0"}}]
[]
[null,null,"TITLE INSURANCE ($150 Avg.)",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!Y77:AE77)","v":"LANDSCAPING"},{"$nulls":22},{"$f":"Estimate_Scope_11_Result","v":{"v":0,"d":"$0"}},{"$nulls":7},"MAXIMUM PURCHASE PRICE"]
[]
[null,null,"OTHER",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!Y78:AE78)","v":"MISC. EXTERIOR ITEMS"},{"$nulls":22},{"$f":"Estimate_Scope_12_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":66},{"$f":"AFTER_REPAIR_VALUE_CELL-TOTAL_FIXED_COSTS_ESTIMATED-TOTAL_REMODEL_ESTIMATE-REHAB_PROFIT_ESTIMATED","v":{"v":0,"d":"$0"}},{"$nulls":73},{"$f":"IF(AY57=\"DIYED\",\"DIY SAVINGS\",\"\")","v":""}]
[null,null,"TOTAL BUYING COSTS",{"$nulls":23},{"$f":"IF(Fixed_Cost_Calculation_Method=\"% OF ARV\",0,SUM(AA21:AH32))","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"T('2 REPAIR ESTIMATOR'!Y79:AE79)","v":"FRAMING & DRYWALL"},{"$nulls":22},{"$f":"Estimate_Scope_13_Result","v":{"v":0,"d":"$0"}}]
[]
[null,null,"HOLDING COSTS",{"$nulls":8},"# OF MONTHS",{"$nulls":5},"Per Month",{"$nulls":17},{"$f":"T('2 REPAIR ESTIMATOR'!Y80:AE80)","v":"CABINETS & COUNTERTOPS"},{"$nulls":22},{"$f":"Estimate_Scope_14_Result","v":{"v":0,"d":"$0"}},{"$nulls":81},{"$f":"IF(AY57=\"DIYED\",DIY_Savings,\"\")","v":""}]
[]
[{"$nulls":35},{"$f":"T('2 REPAIR ESTIMATOR'!Y81:AE81)","v":"DOORS & TRIM"},{"$nulls":22},{"$f":"Estimate_Scope_15_Result","v":{"v":0,"d":"$0"}}]
[]
[null,null,"PROPERTY TAXES",{"$nulls":23},{"$f":"R39*$M$49","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"T('2 REPAIR ESTIMATOR'!Y82:AE82)","v":"CARPET & RESILIENT"},{"$nulls":22},{"$f":"Estimate_Scope_16_Result","v":{"v":0,"d":"$0"}},{"$nulls":23},"70% RULE"]
[]
[null,null,"UTILITIES",{"$nulls":23},{"$f":"R41*$M$49","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"T('2 REPAIR ESTIMATOR'!AJ75:AP75)","v":"HARDWOOD FLOORING"},{"$nulls":22},{"$f":"Estimate_Scope_17_Result","v":{"v":0,"d":"$0"}},{"$nulls":23},"Purchase Price % OF ARV                "]
[{"$nulls":11},"LISTING PERIOD"]
[null,null,"INSURANCE",{"$nulls":23},{"$f":"R43*$M$49","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"T('2 REPAIR ESTIMATOR'!AJ76:AP76)","v":"TILING"},{"$nulls":22},{"$f":"Estimate_Scope_18_Result","v":{"v":0,"d":"$0"}}]
[]
[null,null,"HOA DUES",{"$nulls":23},{"$f":"R45*$M$49","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"T('2 REPAIR ESTIMATOR'!AJ77:AP77)","v":"PAINTING"},{"$nulls":22},{"$f":"Estimate_Scope_19_Result","v":{"v":0,"d":"$0"}},{"$nulls":23},{"$f":"IF(AFTER_REPAIR_VALUE_CELL=0,\"\",((Maximum_Purchase_Price+TOTAL_REPAIRS_ESTIMATE)/AFTER_REPAIR_VALUE_CELL))","v":""}]
[]
[null,null,"MAINTENANCE",{"$nulls":8},"TOTAL HOLDING",{"$nulls":14},{"$f":"R47*$M$49","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"T('2 REPAIR ESTIMATOR'!AJ78:AP78)","v":"APPLIANCES"},{"$nulls":22},{"$f":"Estimate_Scope_20_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":100},"CALCULATED REHAB PROFIT"]
[null,null,"OTHER",{"$nulls":9},{"$f":"M39+M44","v":{"v":0,"d":"0.0"}},{"$nulls":13},{"$f":"R49*$M$49","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"T('2 REPAIR ESTIMATOR'!AJ79:AP79)","v":"PLUMBING"},{"$nulls":22},{"$f":"Estimate_Scope_21_Result","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":17},{"$f":"SUM(R39:V50)","v":{"v":0,"d":"$0"}},{"$nulls":4},"TOTALS",{"$nulls":3},{"$f":"IF(Fixed_Cost_Calculation_Method=\"% OF ARV\",0,SUM(AA39:AH50))","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"T('2 REPAIR ESTIMATOR'!AJ80:AP80)","v":"HVAC"},{"$nulls":22},{"$f":"Estimate_Scope_22_Result","v":{"v":0,"d":"$0"}},{"$nulls":41},{"$f":"IF(CW53=\"\",\"\",\"% of ARV\")","v":""},{"$nulls":5},{"$f":"AFTER_REPAIR_VALUE_ESTIMATED-TOTAL_FIXED_COSTS_ESTIMATED-TOTAL_REPAIRS_ESTIMATE-Known_Purchase_Price_Cell","v":{"v":0,"d":"$0"}},{"$nulls":20},{"$f":"IF(DX53=\"\",\"\",\"$/ SF\")","v":""}]
[]
[{"$nulls":35},{"$f":"T('2 REPAIR ESTIMATOR'!AJ81:AP81)","v":"ELECTRICAL"},{"$nulls":22},{"$f":"Estimate_Scope_23_Result","v":{"v":0,"d":"$0"}},{"$nulls":41},{"$f":"IFERROR(DC51/AFTER_REPAIR_VALUE_CELL,\"\")","v":""},{"$nulls":26},{"$f":"IFERROR(DC51/Square_Feet,\"\")","v":""}]
[]
[null,null,"SELLING COSTS",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!AJ82:AP82)","v":"MISCELLANEOUS"},{"$nulls":22},{"$f":"Estimate_Scope_24_Result","v":{"v":0,"d":"$0"}}]
[]
[null,null,"COMMISSIONS",{"$nulls":14},{"v":0.06,"d":"6.0%"},{"$nulls":4},"of sale price",{"$nulls":3},{"$f":"R57*C9","v":{"v":0,"d":"$0"}},{"$nulls":8},"SUBTOTAL ESTIMATE",{"$nulls":14},"SUBBED",{"$nulls":7},{"$f":"SUM(REPAIRS_FIRST_COLUMN)","v":{"v":0,"d":"$0"}}]
[{"$nulls":100},"PROFIT PER MONTH",{"$nulls":10},"CASH ROI",{"$nulls":10},"ANNUALIZED ROI"]
[null,null,"SELLER ASSISTED CLOSING COSTS",{"$nulls":19},"of sale price",{"$nulls":3},{"$f":"R59*C9","v":{"v":0,"d":"$0"}}]
[]
[null,null,"BROKERAGE FEE ($300 Avg.)",{"$nulls":32},"ADDERS",{"$nulls":64},{"$f":"IF(Total_Schedule_Cell=0,\"\",DC51/Total_Schedule_Cell)","v":""},{"$nulls":10},{"$f":"IFERROR(IF(Total_Cash_Needed<0,\"Infinite ROI\",DC51/Total_Cash_Needed),0)","v":{"v":0,"d":"0.0%"}},{"$nulls":10},{"$f":"IFERROR(IF(Total_Cash_Needed<0,\"Infinite ROI\",((DC51/Total_Cash_Needed)/(Total_Schedule_Cell/12))),0)","v":{"v":0,"d":"0.0%"}}]
[]
[null,null,"HOME WARRANTY ($450 Avg.)"]
[{"$nulls":35},"Location Multiplier:",{"$nulls":14},{"v":1,"d":"1.00"},{"$nulls":7},{"$f":"IF(Rehab_Analyzer_Location_Mutiplier=0,0,(AY64-1)*ESTIMATE_SUBTOTAL)","v":{"v":0,"d":"$0"}}]
[null,null,"TITLE INSURANCE ($150 Avg.)"]
[]
[null,null,"2ND APPRAISAL ($500 Avg.)",{"$nulls":32},"Permit Cost: (1 to 2%):",{"$nulls":22},{"$f":"(ESTIMATE_SUBTOTAL+BG64)*AY67","v":{"v":0,"d":"$0"}}]
[{"$nulls":66},"INVESTMENT BREAKDOWN",{"$nulls":33},"INVESTMENT BREAKDOWN"]
[null,null,"OTHER"]
[{"$nulls":35},"Contractors OH & P: (10%+)",{"$nulls":22},{"$f":"(ESTIMATE_SUBTOTAL+BG64+BG67)*AY70","v":{"v":0,"d":"$0"}}]
[null,null,"TOTAL SELLING COSTS",{"$nulls":23},{"$f":"SUM(AA57:AH70)","v":{"v":0,"d":"$0"}},{"$nulls":39},"CAPITAL NEEDED",{"$nulls":7},"DEBT",{"$nulls":7},"EQUITY",{"$nulls":7},"CASH",{"$nulls":9},"CAPITAL NEEDED",{"$nulls":7},"DEBT",{"$nulls":7},"EQUITY",{"$nulls":7},"CASH"]
[null,"Setup"]
[null,null,"FINANCING COSTS",{"$nulls":32},"Contingency  (5 to 15%):",{"$nulls":22},{"$f":"(ESTIMATE_SUBTOTAL+BG64+BG67+BG70)*Repair_Contingency_Percentage_Cell","v":{"v":0,"d":"$0"}}]
[{"$nulls":66},{"$f":"'ANALYSIS DATABASE'!C249","v":{"v":0,"d":"$0"}},{"$nulls":7},{"$f":"'ANALYSIS DATABASE'!C250","v":{"v":0,"d":"$0"}},{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!AP89","v":{"v":0,"d":"$0"}},{"$nulls":7},{"$f":"'ANALYSIS DATABASE'!C252","v":{"v":0,"d":"$0"}},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C249","v":{"v":0,"d":"$0"}},{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!AH149","v":{"v":0,"d":"$0"}},{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!AS149","v":{"v":0,"d":"$0"}},{"$nulls":7},{"$f":"CW74-DE74-DM74","v":{"v":0,"d":"$0"}}]
[null,null,"CLOSING COSTS & POINTS",{"$nulls":23},{"$f":"'REHAB FINANCING SETUP'!AZ31+'REHAB FINANCING SETUP'!AZ58+'REHAB FINANCING SETUP'!AR37+'REHAB FINANCING SETUP'!AR64","v":{"v":0,"d":"$0"}}]
[{"$nulls":35},"TOTAL ADDERS",{"$nulls":22},{"$f":"SUM(BG64:BK75)","v":{"v":0,"d":"$0"}}]
[null,null,"LOAN PAYMENT",{"$nulls":23},{"$f":"'REHAB FINANCING SETUP'!BF29+'REHAB FINANCING SETUP'!BF56","v":{"v":0,"d":"$0"}}]
[]
[null,null,"TOTAL FINANCING COSTS",{"$nulls":23},{"$f":"SUM(AA75:AH78)","v":{"v":0,"d":"$0"}}]
[]
[null,null,"TOTAL FIXED COSTS",{"$nulls":32},"TOTAL REPAIR ESTIMATE",{"$nulls":30},"TOTAL PROJECT COSTS",{"$nulls":33},"TOTAL PROJECT COSTS"]
[]
[]
[null,null,{"$f":"IF(C86=\"\",\"\",\"% of ARV\")","v":""},{"$nulls":4},{"$f":"IF(Fixed_Cost_Calculation_Method=\"% OF ARV\",AE16*AFTER_REPAIR_VALUE_CELL,TOTAL_BUYING_COSTS_ESTIMATED+TOTAL_HOLDING_COSTS_ESTIMATED+TOTAL_SELLING_COSTS_ESTIMATED+TOTAL_FINANCING_COSTS)","v":{"v":0,"d":"$0"}},{"$nulls":21},{"$f":"IF(AD86=\"\",\"\",\"$ /SF\")","v":""},{"$nulls":5},{"$f":"IF(AJ86=\"\",\"\",\"% of ARV\")","v":""},{"$nulls":4},{"$f":"BE127","v":{"v":0,"d":"$0"}},{"$nulls":19},{"$f":"IF(BI86=\"\",\"\",\"$/ SF\")","v":""},{"$nulls":5},{"$f":"TOTAL_FIXED_COSTS_ESTIMATED+TOTAL_REPAIRS_ESTIMATE+Maximum_Purchase_Price","v":{"v":0,"d":"$0"}},{"$nulls":33},{"$f":"TOTAL_FIXED_COSTS_ESTIMATED+TOTAL_REPAIRS_ESTIMATE+Known_Purchase_Price_Cell","v":{"v":0,"d":"$0"}}]
[]
[null,null,{"$f":"IFERROR(TOTAL_FIXED_COSTS_ESTIMATED/AFTER_REPAIR_VALUE_CELL,\"\")","v":""},{"$nulls":26},{"$f":"IFERROR(TOTAL_FIXED_COSTS_ESTIMATED/Square_Feet,\"\")","v":""},{"$nulls":5},{"$f":"IFERROR(TOTAL_REMODEL_ESTIMATE/AFTER_REPAIR_VALUE_CELL,\"\")","v":""},{"$nulls":24},{"$f":"IFERROR(TOTAL_REMODEL_ESTIMATE/Square_Feet,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,"© 2018 by Houseflippingspreadsheet.com. All rights reserved"]
[]
[]
[]
[{"$nulls":10},"Scopes of Work DIY vs Subbed Sorter",{"$nulls":6},"LABOR",{"$nulls":4},"MATERIAL",{"$nulls":4},"SUB",{"$nulls":4},"SUM",{"$nulls":4},"Quick",{"$nulls":4},"TOTAL"]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!N75:T75)","v":"GENERAL CONDITIONS"},{"$nulls":6},{"$f":"IF($AY$57=\"SUBBED\",'2 REPAIR ESTIMATOR'!BN1198,'2 REPAIR ESTIMATOR'!BM1198)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB129","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC129","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(R98:AF98)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"BG9","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"IF(Repair_Cost_Calculation_Method=\"Quick Bid\",AL98,AG98)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!N76:T76)","v":"DEMOLITION"},{"$nulls":6},{"$f":"IF($AY$57=\"SUBBED\",'2 REPAIR ESTIMATOR'!BN1199,'2 REPAIR ESTIMATOR'!BM1199)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB174","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC174","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(R99:AF99)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"BG11","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"DETAILED"]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!N77:T77)","v":"STRUCTURAL CONCRETE"},{"$nulls":6},{"$f":"IF($AY$57=\"SUBBED\",'2 REPAIR ESTIMATOR'!BN1200,'2 REPAIR ESTIMATOR'!BM1200)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB219","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC219","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG13","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"% OF ARV"]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!N78:T78)","v":"CONCRETE & FLATWORK"},{"$nulls":6},{"$f":"IF($AY$57=\"SUBBED\",'2 REPAIR ESTIMATOR'!BN1201,'2 REPAIR ESTIMATOR'!BM1201)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB264","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC264","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG15","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!N79:T79)","v":"MASONRY"},{"$nulls":6},{"$f":"IF($AY$57=\"SUBBED\",'2 REPAIR ESTIMATOR'!BN1202,'2 REPAIR ESTIMATOR'!BM1202)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB309","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC309","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG17","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"DETAILED"]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!N80:T80)","v":"SIDING"},{"$nulls":6},{"$f":"IF($AY$57=\"SUBBED\",'2 REPAIR ESTIMATOR'!BN1203,'2 REPAIR ESTIMATOR'!BM1203)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB354","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC354","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG19","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"QUICK BID"]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!N81:T81)","v":"DECKING AND PATIOS"},{"$nulls":6},{"$f":"IF($AY$57=\"SUBBED\",'2 REPAIR ESTIMATOR'!BN1204,'2 REPAIR ESTIMATOR'!BM1204)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB399","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC399","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG21","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"LUMP SUM"]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!N82:T82)","v":"ROOFING"},{"$nulls":6},{"$f":"IF($AY$57=\"SUBBED\",'2 REPAIR ESTIMATOR'!BN1205,'2 REPAIR ESTIMATOR'!BM1205)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB444","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC444","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG23","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!Y75:AE75)","v":"EXTERIOR DOORS & WINDOWS"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1206,'2 REPAIR ESTIMATOR'!BM1206)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB489","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC489","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG25","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"DIYED"]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!Y76:AE76)","v":"GARAGE DOORS"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1207,'2 REPAIR ESTIMATOR'!BM1207)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB534","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC534","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG27","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"SUBBED"]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!Y77:AE77)","v":"LANDSCAPING"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1208,'2 REPAIR ESTIMATOR'!BM1208)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB579","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC579","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG29","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!Y78:AE78)","v":"MISC. EXTERIOR ITEMS"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1209,'2 REPAIR ESTIMATOR'!BM1209)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB624","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC624","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG31","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"Total Cost Graph -MPP"]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!Y79:AE79)","v":"FRAMING & DRYWALL"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1210,'2 REPAIR ESTIMATOR'!BM1210)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB669","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC669","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG33","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},{"$f":"C81","v":"TOTAL FIXED COSTS"},{"$nulls":8},{"$f":"Total_Fixed_Costs_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!Y80:AE80)","v":"CABINETS & COUNTERTOPS"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1211,'2 REPAIR ESTIMATOR'!BM1211)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB714","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC714","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG35","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},{"$f":"BO6","v":"STEP 4: REHAB PROFIT"},{"$nulls":8},{"$f":"Total_Profit_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!Y81:AE81)","v":"DOORS & TRIM"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1212,'2 REPAIR ESTIMATOR'!BM1212)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB759","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC759","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG37","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"REPAIR ESTIMATE",{"$nulls":8},{"$f":"TOTAL_REPAIRS_ESTIMATE","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!Y82:AE82)","v":"CARPET & RESILIENT"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1213,'2 REPAIR ESTIMATOR'!BM1213)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB804","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC804","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG39","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},{"$f":"BO29","v":"MAXIMUM PURCHASE PRICE"},{"$nulls":8},{"$f":"Purchase_Price_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!AJ75:AP75)","v":"HARDWOOD FLOORING"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1214,'2 REPAIR ESTIMATOR'!BM1214)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB849","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC849","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG41","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"Total Cost Graph - KNOWN"]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!AJ76:AP76)","v":"TILING"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1215,'2 REPAIR ESTIMATOR'!BM1215)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB894","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC894","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG43","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},{"$f":"C81","v":"TOTAL FIXED COSTS"},{"$nulls":8},{"$f":"Total_Fixed_Costs_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!AJ77:AP77)","v":"PAINTING"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1216,'2 REPAIR ESTIMATOR'!BM1216)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB939","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC939","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG45","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},{"$f":"BO6","v":"STEP 4: REHAB PROFIT"},{"$nulls":8},{"$f":"DC51","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!AJ78:AP78)","v":"APPLIANCES"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1217,'2 REPAIR ESTIMATOR'!BM1217)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB984","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC984","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG47","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"REPAIR ESTIMATE",{"$nulls":8},{"$f":"TOTAL_REPAIRS_ESTIMATE","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!AJ79:AP79)","v":"PLUMBING"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1218,'2 REPAIR ESTIMATOR'!BM1218)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB1029","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC1029","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG49","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},{"$f":"BO29","v":"MAXIMUM PURCHASE PRICE"},{"$nulls":8},{"$f":"Known_Purchase_Price_Cell","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!AJ80:AP80)","v":"HVAC"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1219,'2 REPAIR ESTIMATOR'!BM1219)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB1074","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC1074","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG51","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!AJ81:AP81)","v":"ELECTRICAL"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1220,'2 REPAIR ESTIMATOR'!BM1220)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB1119","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC1119","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG53","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"Fixed Cost Graph"]
[{"$nulls":10},{"$f":"T('2 REPAIR ESTIMATOR'!AJ82:AP82)","v":"MISCELLANEOUS"},{"$nulls":6},{"$f":"IF($AY$57=\"subbed\",'2 REPAIR ESTIMATOR'!BN1221,'2 REPAIR ESTIMATOR'!BM1221)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BB1164","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'2 REPAIR ESTIMATOR'!BC1164","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"BG55","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":6},"AFTER REPAIR VALUE",{"$nulls":8},{"$f":"1-BG122","v":{"$error":"#DIV/0!"}}]
[{"$nulls":10},"TOTALS",{"$nulls":6},{"$f":"SUM(R98:V121)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(W98:AA121)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(AB98:AF121)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(AG98:AK121)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(AL98:AP121)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(AQ98:AU121)","v":{"v":0,"d":"$0.00"}},{"$nulls":6},"FIXED COSTS",{"$nulls":8},{"$f":"TOTAL_FIXED_COSTS_ESTIMATED/AFTER_REPAIR_VALUE_CELL","v":{"$error":"#DIV/0!"}}]
[]
[{"$nulls":13},{"$f":"IF(Fixed_Cost_Calculation_Method=\"% of ARV\",CONCATENATE(\"Fixed Costs are being Calculated at \",TEXT(AE16,\"0%\"),\" of the ARV\"),\"\")","v":""},{"$nulls":30},"Raw Repair Estimate:",{"$nulls":11},{"$f":"ESTIMATE_SUBTOTAL","v":{"v":0,"d":"$0"}}]
[]
[]
[{"$nulls":45},"Total Estimate:",{"$nulls":10},{"$f":"BG76+BE124","v":{"v":0,"d":"$0"}}]
[]
[]
[{"$nulls":56},{"$f":"IFERROR(BG76/ESTIMATE_SUBTOTAL,0)","v":{"v":0,"d":"0.0%"}}]

{"sheet":"2 REPAIR ESTIMATOR","index":10,"n_rows":1222,"n_cols":66,"rows_kept":1222,"merged":[[2,1,2,8],[2,14,3,15],[5,2,5,44],[6,3,6,29],[11,3,11,29],[13,3,13,29],[13,32,14,42],[14,3,14,29],[16,3,16,29],[17,3,17,29],[19,3,19,29],[20,3,20,29],[22,3,22,43],[23,31,23,36],[23,38,23,43],[24,31,31,36],[24,38,24,43],[25,38,25,43],[26,38,26,43],[27,38,27,43],[28,38,28,43],[29,38,29,43],[30,38,30,43],[31,38,31,43],[32,17,32,22],[33,3,33,29],[34,3,34,43],[35,3,37,43],[47,2,47,28],[75,1,75,6],[75,7,75,8],[75,9,75,12],[79,47,81,47],[80,1,81,6],[80,7,81,12],[83,1,84,2],[83,51,84,51],[915,1,915,2],[915,3,915,14],[915,15,915,17],[915,18,915,19],[915,20,915,22],[915,23,915,25],[915,26,915,28],[915,29,915,31],[915,32,915,34],[915,35,915,37],[915,38,915,41],[916,1,916,2],[916,3,916,14],[916,15,916,17],[916,18,916,19],[916,20,916,22],[916,23,916,25],[916,26,916,28],[916,29,916,31],[916,32,916,34],[916,35,916,37],[916,38,916,41],[938,1,938,2],[938,29,938,31],[938,32,938,34],[938,35,938,37],[938,38,938,41],[941,1,941,2],[941,15,941,17],[941,18,941,19],[941,20,941,22],[941,23,941,25],[942,1,942,2],[942,3,942,14],[942,15,942,17],[942,18,942,19],[942,20,942,22],[942,23,942,25],[942,26,942,28],[942,29,942,31],[942,32,942,34],[942,35,942,37],[942,38,942,41],[943,1,943,2],[943,3,943,14],[943,15,943,17],[943,18,943,19],[943,20,943,22],[943,23,943,25],[943,26,943,28],[943,29,943,31],[943,32,943,34],[943,35,943,37],[943,38,943,41],[944,1,944,2],[944,3,944,14],[944,15,944,17],[944,18,944,19],[944,20,944,22],[944,23,944,25],[944,26,944,28],[944,29,944,31],[944,32,944,34],[944,35,944,37],[944,38,944,41],[945,1,945,2],[945,3,945,14],[945,15,945,17],[945,18,945,19],[945,20,945,22],[945,23,945,25],[945,26,945,28],[945,29,945,31],[945,32,945,34],[945,35,945,37],[945,38,945,41],[946,1,946,2],[946,3,946,14],[946,15,946,17],[946,18,946,19],[946,20,946,22],[946,23,946,25],[946,26,946,28],[946,29,946,31],[946,32,946,34],[946,35,946,37],[946,38,946,41],[947,1,947,2],[947,3,947,14],[947,15,947,17],[947,18,947,19],[947,20,947,22],[947,23,947,25],[947,26,947,28],[947,29,947,31],[947,32,947,34],[947,35,947,37],[947,38,947,41],[948,1,948,2],[948,3,948,14],[948,15,948,17],[948,18,948,19],[948,20,948,22],[948,23,948,25],[948,26,948,28],[948,29,948,31],[948,32,948,34],[948,35,948,37],[948,38,948,41],[949,1,949,2],[949,3,949,14],[949,15,949,17],[949,18,949,19],[949,20,949,22],[949,23,949,25],[949,26,949,28],[949,29,949,31],[949,32,949,34],[949,35,949,37],[949,38,949,41],[950,1,950,2],[950,3,950,14],[950,15,950,17],[950,18,950,19],[950,20,950,22],[950,23,950,25],[950,26,950,28],[950,29,950,31],[950,32,950,34],[950,35,950,37],[950,38,950,41],[951,1,951,2],[951,3,951,14],[951,15,951,17],[951,18,951,19],[951,20,951,22],[951,23,951,25],[951,26,951,28],[951,29,951,31],[951,32,951,34],[951,35,951,37],[951,38,951,41],[952,1,952,2],[952,15,952,17],[952,18,952,19],[952,20,952,22],[952,23,952,25],[952,26,952,28],[952,29,952,31],[952,32,952,34],[952,35,952,37],[952,38,952,41],[959,20,959,22],[959,23,959,25],[959,26,959,28],[959,29,959,31],[959,32,959,34],[959,35,959,37],[959,38,959,41],[969,1,969,2],[969,15,969,17],[969,18,969,19],[969,20,969,22],[969,23,969,25],[969,26,969,28],[969,29,969,31],[969,32,969,34],[969,35,969,37],[983,1,983,2],[983,29,983,31],[983,32,983,34],[983,35,983,37],[983,38,983,41],[986,1,986,2],[986,3,986,14],[986,15,986,17],[986,18,986,19],[986,20,986,22],[986,23,986,25],[986,26,986,28],[986,29,986,31],[986,32,986,34],[986,35,986,37],[986,38,986,41],[991,3,991,14],[991,23,991,25],[991,26,991,28],[991,29,991,31],[991,32,991,34],[992,3,992,14],[993,1,993,2],[993,3,993,14],[993,15,993,17],[993,18,993,19],[993,20,993,22],[993,23,993,25],[993,26,993,28],[993,29,993,31],[993,32,993,34],[993,35,993,37],[993,38,993,41],[994,1,994,2],[994,3,994,14],[994,15,994,17],[994,18,994,19],[994,20,994,22],[994,23,994,25],[994,26,994,28],[994,29,994,31],[994,32,994,34],[994,35,994,37],[994,38,994,41],[995,1,995,2],[995,3,995,14],[995,15,995,17],[995,18,995,19],[995,20,995,22],[995,23,995,25],[995,26,995,28],[995,29,995,31],[995,32,995,34],[995,35,995,37],[995,38,995,41],[996,1,996,2],[996,3,996,14],[996,15,996,17],[996,18,996,19],[996,20,996,22],[996,23,996,25],[996,26,996,28],[996,29,996,31],[996,32,996,34],[996,35,996,37],[996,38,996,41],[997,1,997,2],[997,3,997,14],[997,15,997,17],[997,18,997,19],[997,20,997,22],[997,23,997,25],[997,26,997,28],[997,29,997,31],[997,32,997,34],[997,35,997,37],[997,38,997,41],[998,1,998,2],[998,3,998,14],[998,15,998,17],[998,18,998,19],[998,20,998,22],[998,23,998,25],[998,26,998,28],[998,29,998,31],[998,32,998,34],[998,35,998,37],[998,38,998,41],[999,1,999,2],[999,3,999,14],[999,15,999,17],[999,18,999,19],[999,20,999,22],[999,23,999,25],[999,26,999,28],[999,29,999,31],[999,32,999,34],[999,35,999,37],[999,38,999,41],[1000,1,1000,2],[1000,3,1000,14],[1000,15,1000,17],[1000,18,1000,19],[1000,20,1000,22],[1000,23,1000,25],[1000,26,1000,28],[1000,29,1000,31],[1000,32,1000,34],[1000,35,1000,37],[1000,38,1000,41],[1001,1,1001,2],[1001,3,1001,14],[1001,15,1001,17],[1001,18,1001,19],[1001,20,1001,22],[1001,23,1001,25],[1001,26,1001,28],[1001,29,1001,31],[1001,32,1001,34],[1001,35,1001,37],[1001,38,1001,41],[1002,1,1002,2],[1002,3,1002,14],[1002,15,1002,17],[1002,18,1002,19],[1002,20,1002,22],[1002,23,1002,25],[1002,26,1002,28],[1002,29,1002,31],[1002,32,1002,34],[1002,35,1002,37],[1002,38,1002,41],[1003,1,1003,2],[1003,3,1003,14],[1003,15,1003,17],[1003,18,1003,19],[1003,20,1003,22],[1003,23,1003,25],[1003,26,1003,28],[1003,29,1003,31],[1003,32,1003,34],[1003,35,1003,37],[1003,38,1003,41],[1004,1,1004,2],[1004,3,1004,14],[1004,15,1004,17],[1004,18,1004,19],[1004,20,1004,22],[1004,23,1004,25],[1004,26,1004,28],[1004,29,1004,31],[1004,32,1004,34],[1004,35,1004,37],[1004,38,1004,41],[1005,1,1005,2],[1005,3,1005,14],[1005,15,1005,17],[1005,18,1005,19],[1005,20,1005,22],[1005,23,1005,25],[1005,26,1005,28],[1005,29,1005,31],[1005,32,1005,34],[1005,35,1005,37],[1005,38,1005,41],[1006,1,1006,2],[1006,3,1006,14],[1006,15,1006,17],[1006,18,1006,19],[1006,20,1006,22],[1006,23,1006,25],[1006,26,1006,28],[1006,29,1006,31],[1006,32,1006,34],[1006,35,1006,37],[1006,38,1006,41],[1008,1,1008,2],[1008,3,1008,14],[1008,15,1008,17],[1008,18,1008,19],[1008,20,1008,22],[1008,23,1008,25],[1008,26,1008,28],[1008,29,1008,31],[1008,32,1008,34],[1008,35,1008,37],[1008,38,1008,41],[1009,1,1009,2],[1009,3,1009,14],[1009,15,1009,17],[1009,18,1009,19],[1009,20,1009,22],[1009,23,1009,25],[1009,26,1009,28],[1009,29,1009,31],[1009,32,1009,34],[1009,35,1009,37],[1009,38,1009,41],[1010,1,1010,2],[1010,3,1010,14],[1010,15,1010,17],[1010,18,1010,19],[1010,20,1010,22],[1010,23,1010,25],[1010,26,1010,28],[1010,29,1010,31],[1010,32,1010,34],[1010,35,1010,37],[1010,38,1010,41],[1011,1,1011,2],[1011,3,1011,14],[1011,15,1011,17],[1011,18,1011,19],[1011,20,1011,22],[1011,23,1011,25],[1011,26,1011,28],[1011,29,1011,31],[1011,32,1011,34],[1011,35,1011,37],[1011,38,1011,41],[1028,1,1028,2],[1028,29,1028,31],[1028,32,1028,34],[1028,35,1028,37],[1028,38,1028,41],[1031,1,1031,2],[1031,15,1031,17],[1031,18,1031,19],[1031,20,1031,22],[1031,23,1031,25],[1031,26,1031,28],[1031,29,1031,31],[1031,32,1031,34],[1031,35,1031,37],[1031,38,1031,41],[1032,1,1032,2],[1032,3,1032,14],[1032,15,1032,17],[1032,18,1032,19],[1032,20,1032,22],[1032,23,1032,25],[1032,26,1032,28],[1032,29,1032,31],[1032,32,1032,34],[1032,35,1032,37],[1032,38,1032,41],[1033,1,1033,2],[1033,3,1033,14],[1033,15,1033,17],[1033,18,1033,19],[1033,20,1033,22],[1033,23,1033,25],[1033,26,1033,28],[1033,29,1033,31],[1033,32,1033,34],[1033,35,1033,37],[1033,38,1033,41],[1034,1,1034,2],[1034,15,1034,17],[1034,18,1034,19],[1034,20,1034,22],[1034,23,1034,25],[1034,26,1034,28],[1034,29,1034,31],[1034,32,1034,34],[1034,35,1034,37],[1034,38,1034,41],[1035,1,1035,2],[1035,15,1035,17],[1035,18,1035,19],[1035,20,1035,22],[1035,23,1035,25],[1035,26,1035,28],[1035,29,1035,31],[1035,32,1035,34],[1035,35,1035,37],[1035,38,1035,41],[1036,1,1036,2],[1036,15,1036,17],[1036,18,1036,19],[1036,20,1036,22],[1036,23,1036,25],[1036,26,1036,28],[1036,29,1036,31],[1036,32,1036,34],[1036,35,1036,37],[1036,38,1036,41],[1037,1,1037,2],[1037,3,1037,14],[1037,15,1037,17],[1037,18,1037,19],[1037,20,1037,22],[1037,23,1037,25],[1037,26,1037,28],[1037,29,1037,31],[1037,32,1037,34],[1037,35,1037,37],[1037,38,1037,41],[1038,1,1038,2],[1038,3,1038,14],[1038,15,1038,17],[1038,18,1038,19],[1038,20,1038,22],[1038,23,1038,25],[1038,26,1038,28],[1038,29,1038,31],[1038,32,1038,34],[1038,35,1038,37],[1038,38,1038,41],[1039,1,1039,2],[1039,3,1039,14],[1039,15,1039,17],[1039,18,1039,19],[1039,20,1039,22],[1039,23,1039,25],[1039,26,1039,28],[1039,29,1039,31],[1039,32,1039,34],[1039,35,1039,37],[1039,38,1039,41],[1040,1,1040,2],[1040,3,1040,14],[1040,15,1040,17],[1040,18,1040,19],[1040,20,1040,22],[1040,23,1040,25],[1040,26,1040,28],[1040,29,1040,31],[1040,32,1040,34],[1040,35,1040,37],[1040,38,1040,41],[1041,1,1041,2],[1041,3,1041,14],[1041,15,1041,17],[1041,18,1041,19],[1041,20,1041,22],[1041,23,1041,25],[1041,26,1041,28],[1041,29,1041,31],[1041,32,1041,34],[1041,35,1041,37],[1041,38,1041,41],[1042,1,1042,2],[1042,3,1042,14],[1042,15,1042,17],[1042,18,1042,19],[1042,20,1042,22],[1042,23,1042,25],[1042,26,1042,28],[1042,29,1042,31],[1042,32,1042,34],[1042,35,1042,37],[1042,38,1042,41],[1043,1,1043,2],[1043,3,1043,14],[1043,15,1043,17],[1043,18,1043,19],[1043,20,1043,22],[1043,23,1043,25],[1043,26,1043,28],[1043,29,1043,31],[1043,32,1043,34],[1043,35,1043,37],[1043,38,1043,41],[1044,1,1044,2],[1044,3,1044,14],[1044,15,1044,17],[1044,18,1044,19],[1044,20,1044,22],[1044,23,1044,25],[1044,26,1044,28],[1044,29,1044,31],[1044,32,1044,34],[1044,35,1044,37],[1044,38,1044,41],[1045,1,1045,2],[1045,3,1045,14],[1045,15,1045,17],[1045,18,1045,19],[1045,20,1045,22],[1045,23,1045,25],[1045,26,1045,28],[1045,29,1045,31],[1045,32,1045,34],[1045,35,1045,37],[1045,38,1045,41],[1046,1,1046,2],[1046,3,1046,14],[1046,15,1046,17],[1046,18,1046,19],[1046,20,1046,22],[1046,23,1046,25],[1046,26,1046,28],[1046,29,1046,31],[1046,32,1046,34],[1046,35,1046,37],[1046,38,1046,41],[1047,1,1047,2],[1047,3,1047,14],[1047,15,1047,17],[1047,18,1047,19],[1047,20,1047,22],[1047,23,1047,25],[1047,26,1047,28],[1047,29,1047,31],[1047,32,1047,34],[1047,35,1047,37],[1047,38,1047,41],[1048,1,1048,2],[1048,3,1048,14],[1048,15,1048,17],[1048,18,1048,19],[1048,20,1048,22],[1048,23,1048,25],[1048,26,1048,28],[1048,29,1048,31],[1048,32,1048,34],[1048,35,1048,37],[1048,38,1048,41],[1049,1,1049,2],[1049,3,1049,14],[1049,15,1049,17],[1049,18,1049,19],[1049,20,1049,22],[1049,23,1049,25],[1049,26,1049,28],[1049,29,1049,31],[1049,32,1049,34],[1049,35,1049,37],[1049,38,1049,41],[1051,20,1051,22],[1051,23,1051,25],[1051,26,1051,28],[1051,29,1051,31],[1051,32,1051,34],[1051,35,1051,37],[1051,38,1051,41],[1055,23,1055,25],[1055,26,1055,28],[1055,29,1055,31],[1055,32,1055,34],[1055,35,1055,37],[1055,38,1055,41],[1056,35,1056,37],[1056,38,1056,41],[1057,1,1057,2],[1057,3,1057,14],[1057,15,1057,17],[1059,1,1059,2],[1059,3,1059,14],[1059,15,1059,17],[1059,18,1059,19],[1059,20,1059,22],[1059,23,1059,25],[1059,26,1059,28],[1059,29,1059,31],[1059,32,1059,34],[1059,35,1059,37],[1059,38,1059,41],[1061,1,1061,2],[1061,3,1061,14],[1061,15,1061,17],[1061,18,1061,19],[1061,20,1061,22],[1061,23,1061,25],[1073,1,1073,2],[1073,29,1073,31],[1073,32,1073,34],[1073,35,1073,37],[1073,38,1073,41],[1076,1,1076,2],[1076,3,1076,14],[1076,15,1076,17],[1076,18,1076,19],[1076,20,1076,22],[1076,23,1076,25],[1076,26,1076,28],[1076,29,1076,31],[1076,32,1076,34],[1076,35,1076,37],[1076,38,1076,41],[1077,1,1077,2],[1077,3,1077,14],[1077,15,1077,17],[1077,18,1077,19],[1077,20,1077,22],[1077,23,1077,25],[1077,26,1077,28],[1077,29,1077,31],[1077,32,1077,34],[1077,35,1077,37],[1077,38,1077,41],[1078,1,1078,2],[1078,15,1078,17],[1078,18,1078,19],[1078,20,1078,22],[1078,23,1078,25],[1078,26,1078,28],[1078,29,1078,31],[1078,32,1078,34],[1078,35,1078,37],[1078,38,1078,41],[1079,3,1079,14],[1079,32,1079,34],[1079,35,1079,37],[1079,38,1079,41],[1082,1,1082,2],[1082,15,1082,17],[1082,18,1082,19],[1082,35,1082,37],[1083,26,1083,28],[1083,29,1083,31],[1083,32,1083,34],[1083,35,1083,37],[1083,38,1083,41],[1084,18,1084,19],[1084,20,1084,22],[1084,23,1084,25],[1084,26,1084,28],[1084,29,1084,31],[1084,32,1084,34],[1085,3,1085,14],[1086,1,1086,2],[1086,3,1086,14],[1086,15,1086,17],[1086,18,1086,19],[1086,20,1086,22],[1086,23,1086,25],[1086,26,1086,28],[1086,29,1086,31],[1086,32,1086,34],[1086,35,1086,37],[1086,38,1086,41],[1087,1,1087,2],[1087,3,1087,14],[1087,15,1087,17],[1087,18,1087,19],[1087,20,1087,22],[1087,23,1087,25],[1087,26,1087,28],[1087,29,1087,31],[1087,32,1087,34],[1087,35,1087,37],[1087,38,1087,41],[1088,1,1088,2],[1088,3,1088,14],[1088,15,1088,17],[1088,18,1088,19],[1088,20,1088,22],[1088,23,1088,25],[1088,26,1088,28],[1088,29,1088,31],[1088,32,1088,34],[1088,35,1088,37],[1088,38,1088,41],[1089,1,1089,2],[1089,3,1089,14],[1089,15,1089,17],[1089,18,1089,19],[1089,20,1089,22],[1089,23,1089,25],[1089,26,1089,28],[1089,29,1089,31],[1089,32,1089,34],[1089,35,1089,37],[1089,38,1089,41],[1090,1,1090,2],[1090,15,1090,17],[1090,18,1090,19],[1090,20,1090,22],[1090,23,1090,25],[1090,26,1090,28],[1090,29,1090,31],[1090,32,1090,34],[1090,35,1090,37],[1090,38,1090,41],[1091,1,1091,2],[1091,3,1091,14],[1091,15,1091,17],[1091,18,1091,19],[1091,20,1091,22],[1091,23,1091,25],[1091,26,1091,28],[1091,32,1091,34],[1091,35,1091,37],[1091,38,1091,41],[1092,1,1092,2],[1092,3,1092,14],[1092,15,1092,17],[1092,18,1092,19],[1092,20,1092,22],[1092,23,1092,25],[1092,26,1092,28],[1092,29,1092,31],[1092,32,1092,34],[1092,35,1092,37],[1092,38,1092,41],[1093,1,1093,2],[1093,3,1093,14],[1093,15,1093,17],[1093,18,1093,19],[1093,20,1093,22],[1093,23,1093,25],[1093,26,1093,28],[1093,29,1093,31],[1093,32,1093,34],[1093,35,1093,37],[1093,38,1093,41],[1094,1,1094,2],[1094,3,1094,14],[1094,15,1094,17],[1094,18,1094,19],[1094,20,1094,22],[1094,23,1094,25],[1094,26,1094,28],[1094,29,1094,31],[1094,32,1094,34],[1094,35,1094,37],[1094,38,1094,41],[1095,1,1095,2],[1095,3,1095,14],[1095,15,1095,17],[1095,18,1095,19],[1095,20,1095,22],[1095,23,1095,25],[1095,26,1095,28],[1095,29,1095,31],[1095,32,1095,34],[1095,35,1095,37],[1095,38,1095,41],[1096,1,1096,2],[1096,3,1096,14],[1096,15,1096,17],[1096,18,1096,19],[1096,20,1096,22],[1096,23,1096,25],[1096,26,1096,28],[1096,29,1096,31],[1096,32,1096,34],[1096,35,1096,37],[1096,38,1096,41],[1098,1,1098,2],[1098,3,1098,14],[1098,15,1098,17],[1098,18,1098,19],[1098,20,1098,22],[1098,23,1098,25],[1098,26,1098,28],[1098,29,1098,31],[1098,32,1098,34],[1098,35,1098,37],[1098,38,1098,41],[1099,1,1099,2],[1099,3,1099,14],[1100,1,1100,2],[1100,3,1100,14],[1100,15,1100,17],[1100,18,1100,19],[1100,20,1100,22],[1100,23,1100,25],[1100,26,1100,28],[1100,29,1100,31],[1100,32,1100,34],[1100,35,1100,37],[1100,38,1100,41],[1101,1,1101,2],[1101,3,1101,14],[1101,15,1101,17],[1101,18,1101,19],[1101,20,1101,22],[1101,23,1101,25],[1101,26,1101,28],[1101,29,1101,31],[1101,32,1101,34],[1101,35,1101,37],[1101,38,1101,41],[1102,1,1102,2],[1102,3,1102,14],[1102,15,1102,17],[1102,18,1102,19],[1102,20,1102,22],[1102,23,1102,25],[1102,26,1102,28],[1102,29,1102,31],[1102,32,1102,34],[1102,35,1102,37],[1102,38,1102,41],[1103,1,1103,2],[1103,3,1103,14],[1103,15,1103,17],[1105,1,1105,2],[1105,3,1105,14],[1105,15,1105,17],[1105,29,1105,31],[1105,32,1105,34],[1105,35,1105,37],[1105,38,1105,41],[1118,1,1118,2],[1118,29,1118,31],[1118,32,1118,34],[1118,35,1118,37],[1118,38,1118,41],[1121,1,1121,2],[1121,15,1121,17],[1121,18,1121,19],[1121,20,1121,22],[1121,23,1121,25],[1122,1,1122,2],[1122,15,1122,17],[1122,18,1122,19],[1122,20,1122,22],[1122,23,1122,25],[1122,26,1122,28],[1122,29,1122,31],[1122,32,1122,34],[1122,35,1122,37],[1122,38,1122,41],[1123,1,1123,2],[1123,3,1123,14],[1123,15,1123,17],[1123,18,1123,19],[1123,20,1123,22],[1123,23,1123,25],[1123,26,1123,28],[1123,29,1123,31],[1123,32,1123,34],[1123,35,1123,37],[1123,38,1123,41],[1124,1,1124,2],[1124,3,1124,14],[1124,15,1124,17],[1124,18,1124,19],[1124,20,1124,22],[1124,23,1124,25],[1124,26,1124,28],[1124,29,1124,31],[1124,32,1124,34],[1124,35,1124,37],[1124,38,1124,41],[1125,1,1125,2],[1125,3,1125,14],[1125,15,1125,17],[1125,18,1125,19],[1125,20,1125,22],[1125,23,1125,25],[1125,26,1125,28],[1125,29,1125,31],[1125,32,1125,34],[1125,35,1125,37],[1125,38,1125,41],[1126,1,1126,2],[1126,3,1126,14],[1126,15,1126,17],[1126,18,1126,19],[1126,20,1126,22],[1126,23,1126,25],[1126,26,1126,28],[1126,29,1126,31],[1126,32,1126,34],[1126,35,1126,37],[1126,38,1126,41],[1127,1,1127,2],[1127,3,1127,14],[1127,15,1127,17],[1127,18,1127,19],[1127,20,1127,22],[1127,23,1127,25],[1127,26,1127,28],[1127,29,1127,31],[1127,32,1127,34],[1127,35,1127,37],[1127,38,1127,41],[1128,1,1128,2],[1128,3,1128,14],[1128,15,1128,17],[1128,18,1128,19],[1128,20,1128,22],[1128,23,1128,25],[1128,26,1128,28],[1128,29,1128,31],[1128,32,1128,34],[1128,35,1128,37],[1128,38,1128,41],[1163,1,1163,2],[1163,29,1163,31],[1163,32,1163,34],[1163,35,1163,37],[1163,38,1163,41],[1168,2,1168,44],[1170,4,1170,42],[1172,4,1172,42],[1174,4,1174,42],[1176,4,1176,42],[1180,4,1180,42],[1184,4,1185,42]],"merged_total":12218,"flags":["merged_cut"]}
[]
[]
["LOCKED","REPAIR ESTIMATOR"]
[]
[]
[]
[{"$nulls":3},"Repair Estimator Help"]
[{"$nulls":3},"Welcome to the Repair Cost Estimator.  The Repair Cost Estimator is pre-built with 24 Scopes of Work, and over 400 common work items and unit prices that you would typically see on a rehab project.  The cost database and information is based upon on National Averages.  However, these unit prices are just starting points, as there are many factors that can influence the unit pricing.  The most accurate way of estimating costs is to consult with local construction professionals in your area."]
[]
[]
[]
[{"$nulls":3},"Estimator Operation"]
[]
[{"$nulls":3},"Step 1:",{"$nulls":28},"Video Quick Links"]
[{"$nulls":3},"Inspect the property and create a detailed Scope of Work with quantities of repairs"]
[{"$nulls":33},"Repair Estimator - The Basics"]
[{"$nulls":3},"Step 2:",{"$nulls":29},"Changing Scopes of Work"]
[{"$nulls":3},"Input the quantities into the Quantity (Qty) column for the items that need repaired, replaced or installed.",{"$nulls":29},"Changing Unit Prices"]
[{"$nulls":33},"Estimate Report"]
[{"$nulls":3},"Step 3:"]
[{"$nulls":3},"Change the unit prices as necessary to meet your specific project needs & location."]
[]
[{"$nulls":3},"Factors that Affect Costs"]
[{"$nulls":3},"Quality ",{"$nulls":6},"Size of Project",{"$nulls":6},"Location",{"$nulls":6},"Project Characteristics",{"$nulls":6},"Season of Year",{"$nulls":6},"Other Factors"]
[{"$nulls":3},"The quality of materials, and quality of contractor craftsmanship can influence costs. The prices included assume hired licensed contractors to install according to builder-grade building standards.",{"$nulls":6},"The size, scope of work and type of construction will have a significant impact on cost.  'Economies of scale' can reduce costs for large projects.  Unit prices can often run higher for smaller projects.  Prices are based upon a ~ 1,500sf to 2,000 sf rehab project.",{"$nulls":6},"Construction costs can vary significantly by region and localized areas.  Adjust your project costs by your local modifier as necessary.  Also consider, in dense urban areas, traffic & site storage may increase costs.  In rural areas, lower wage rates may be in effect.",{"$nulls":6},"The types of properties and property characteristics can influence costs.  A 10 -year cookie cutter property will likely be cheaper to renovate than a 100 year-old historic home, due to the level of finishes, historic requirements, & MEP upgrades required to the historic property.",{"$nulls":6},"The time of the year can influence different trade labor rates and fees.  For example, HVAC contractors may charge more during the cold winter months as they get swamped with emergency calls for furnaces failures, than in the moderate months of the Fall/Spring."]
[{"$nulls":38},"- Weather Conditions"]
[{"$nulls":38},"- Code Requirements"]
[{"$nulls":38},"- Safety Requirements"]
[{"$nulls":38},"Availability of:"]
[{"$nulls":38},"- Skilled Labor"]
[{"$nulls":38},"- Building Materials"]
[]
[]
[{"$nulls":3},"Tip:"]
[{"$nulls":3},"If you are not comfortable estimating a particular scope of work, contact a local contractor in your area that specializes in that particular trade."]
[{"$nulls":3},"For example:  If your property needs a roof replaced, but you are unsure how to calculate the roof size and/or are unsure about your localized unit prices call a local roofing company in your area.  If you receive a secretary, ask for a sales representative or someone in 'Estimating'.  Describe the size of the property, the type of shingles you are requesting (generally 3-tab or architectural asphalt shingles) and any other pertinent information.  With this limited information, the roofing contractor should be able to give you a unit price, and a rough cost range of what the roof would cost to replace.  With this contractor feedback and information, you can input a realistic estimate for the roof costs in the estimator."]
[]
[]
[]
[{"$nulls":3},"Disclaimer"]
[{"$nulls":3},"House Flipping Spreadsheet.com has created the Repair Estimator database with their own personal experience, due diligence and judgmenet.  However, HFS makes no express or implied warranty or guarantee of accuracy, correctness, value, sufficiency or completeness of the data.  HFS shall have no liability to any customer or third party for any loss, expense, or damage, including consequential, incidental, special or punitive damage including lost profits or revene caused direcly or indircetly by any error or omission.  Use common sense, caution and seek professional advice from qualified professionals when creating estimates."]
[]
[]
[]
[]
[]
[]
[null,"Location Multipliers","Location Modifiers"]
[]
[{"$nulls":4},"Costs provided in the Repair Estimator are based upon National Averages for installation and materials.  To adjust these costs for a specific location, multiply the base cost by the location factor for your area.  For areas or cities that are not listed, use the factor for a nearby city with similar economic characteristics."]
[]
[]
[]
[]
[null,null,"East Coast:",{"$nulls":14},"Midwest/Mountain:",{"$nulls":14},"West Coast"]
[null,null,"Urban Areas:",{"$nulls":7},"Multiplier",{"$nulls":6},"Urban Areas:",{"$nulls":7},"Multiplier",{"$nulls":6},"Urban Areas:",{"$nulls":7},"Multiplier"]
[null,null,"New York, NY",{"$nulls":7},1.35,{"$nulls":6},"Chicago, IL",{"$nulls":7},1.25,{"$nulls":6},"San Francisco, CA",{"$nulls":7},1.35]
[null,null,"Boston, MA",{"$nulls":7},1.25,{"$nulls":6},"Minneapolis, MN",{"$nulls":7},1.15,{"$nulls":6},"San Jose, CA",{"$nulls":7},{"v":1.3,"d":"1.30"}]
[null,null,"Philadelphia, PA",{"$nulls":7},{"v":1.2,"d":"1.20"},{"$nulls":6},"Milwaukee, WI",{"$nulls":7},{"v":1.1,"d":"1.10"},{"$nulls":6},"Oakland, CA",{"$nulls":7},1.25]
[null,null,"Washington DC",{"$nulls":7},{"v":1.2,"d":"1.20"},{"$nulls":6},"Detroit, MI",{"$nulls":7},1.05,{"$nulls":6},"Los Angeles, CA",{"$nulls":7},{"v":1.2,"d":"1.20"}]
[null,null,"Pittsburgh, PA",{"$nulls":7},1.05,{"$nulls":6},"Kansas City, MO",{"$nulls":7},1.05,{"$nulls":6},"Santa Rosa, CA",{"$nulls":7},{"v":1.2,"d":"1.20"}]
[null,null,"Charlotte, NC",{"$nulls":7},{"v":1,"d":"1.00"},{"$nulls":6},"St. Louis",{"$nulls":7},1.05,{"$nulls":6},"Sacramento, CA",{"$nulls":7},1.15]
[null,null,"Jacksonville, FL",{"$nulls":7},{"v":1,"d":"1.00"},{"$nulls":6},"Denver, CO",{"$nulls":7},{"v":1,"d":"1.00"},{"$nulls":6},"San Diego, CA",{"$nulls":7},1.15]
[null,null,"Miami, FL",{"$nulls":7},{"v":1,"d":"1.00"},{"$nulls":6},"Houston, TX",{"$nulls":7},0.95,{"$nulls":6},"Seattle, WA",{"$nulls":7},1.15]
[null,null,"Indianapolis, IN",{"$nulls":7},1,{"$nulls":6},"Austin, TX",{"$nulls":7},0.95,{"$nulls":6},"Fresno, CA",{"$nulls":7},{"v":1.1,"d":"1.10"}]
[null,null,"Atlanta, GA",{"$nulls":7},0.95,{"$nulls":6},"San Antonio",{"$nulls":7},0.95,{"$nulls":6},"Bakersfield, CA",{"$nulls":7},{"v":1.1,"d":"1.10"}]
[null,null,"Nashville, TN",{"$nulls":7},0.95,{"$nulls":6},"Dallas",{"$nulls":7},0.95,{"$nulls":6},"Las Vegas, NV",{"$nulls":7},1.05]
[null,null,"New Orleans, LA",{"$nulls":7},0.95,{"$nulls":6},"Oklahoma City",{"$nulls":7},0.95,{"$nulls":6},"Portland, OR",{"$nulls":7},1.05]
[{"$nulls":3},"Average",{"$nulls":6},{"$f":"AVERAGE(K57:O68)","v":{"v":1.075,"d":"1.08"}},{"$nulls":7},"Average",{"$nulls":6},{"$f":"AVERAGE(Z57:AD68)","v":{"v":1.033333333333333,"d":"1.03"}},{"$nulls":7},"Average",{"$nulls":6},{"$f":"AVERAGE(AO57:AS68)","v":{"v":1.1708333333333336,"d":"1.17"}}]
[]
[null,null,"Rural Areas:",{"$nulls":7},".80 to 1.00",{"$nulls":6},"Rural Areas:",{"$nulls":7},".70 to .95",{"$nulls":6},"Rural Areas (CA)",{"$nulls":7},{"v":1,"d":"1.00"}]
[]
[]
[null,"TOTAL ESTIMATE:",{"$nulls":11},"ESTIMATE BREAKDOWN BY SCOPE OF WORK",{"$nulls":34},"ROOMS","TOTALS"]
[null,"SubTotal Estimate:",{"$nulls":7},{"$f":"AQ84","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD10:AZ10)","v":"GENERAL CONDITIONS"},{"$nulls":6},{"$f":"AQ129","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD18:AZ18)","v":"EXTERIOR DOORS & WINDOWS"},{"$nulls":6},{"$f":"AQ489","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD26:AZ26)","v":"HARDWOOD FLOORING"},{"$nulls":6},{"$f":"AQ849","v":{"v":0,"d":"$0"}},{"$nulls":5},"Kitchen",{"$f":"SUMIF($AW$87:$AW$1165,AW75,$AQ$87:$AQ$1165)","v":{"v":0,"d":"$0"}},null,null,"DIY VS SUBBED"]
[null,"Location Multiplier",{"$nulls":7},{"$f":"IF(Estimator_Location_Multiplier_Cell=0,0,J75*(H76-1))","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD11:AZ11)","v":"DEMOLITION"},{"$nulls":6},{"$f":"AQ174","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD19:AZ19)","v":"GARAGE DOORS"},{"$nulls":6},{"$f":"AQ534","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD27:AZ27)","v":"TILING"},{"$nulls":6},{"$f":"AQ894","v":{"v":0,"d":"$0"}},{"$nulls":5},"Bathrooms",{"v":0,"d":"$0"},null,null,"DIYED",{"$f":"BF84","v":0}]
[null,"Permit Cost: (1 to 2%)",{"$nulls":7},{"$f":"SUM(J75:M76)*H77","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD12:AZ12)","v":"STRUCTURAL CONCRETE"},{"$nulls":6},{"$f":"AQ219","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD20:AZ20)","v":"LANDSCAPING"},{"$nulls":6},{"$f":"AQ579","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD28:AZ28)","v":"PAINTING"},{"$nulls":6},{"$f":"AQ939","v":{"v":0,"d":"$0"}},{"$nulls":5},"Bedrooms",{"v":0,"d":"$0"},null,null,"DIY SAVINGS",{"$f":"DIY_Savings","v":0}]
[null,"Contractor's  OH & P: (10%+)",{"$nulls":7},{"$f":"H78*SUM(J75:M77)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD13:AZ13)","v":"CONCRETE & FLATWORK"},{"$nulls":6},{"$f":"AQ264","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD21:AZ21)","v":"MISC. EXTERIOR ITEMS"},{"$nulls":6},{"$f":"AQ624","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD29:AZ29)","v":"APPLIANCES"},{"$nulls":6},{"$f":"AQ984","v":{"v":0,"d":"$0"}},{"$nulls":5},"Living Room",{"v":0,"d":"$0"},null,null,"SUBBED",{"$f":"DIYED+BB77","v":0}]
[{"$f":"IFERROR(J75/Square_Feet,0)","v":{"v":0,"d":"$0 /sf"}},"Contingency (5 to 25%)",{"$nulls":7},{"$f":"H79*SUM(J75:M78)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD14:AZ14)","v":"MASONRY"},{"$nulls":6},{"$f":"AQ309","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD22:AZ22)","v":"FRAMING & DRYWALL"},{"$nulls":6},{"$f":"AQ669","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD30:AZ30)","v":"PLUMBING"},{"$nulls":6},{"$f":"AQ1029","v":{"v":0,"d":"$0"}},{"$nulls":5},"Dining Room",{"v":0,"d":"$0"}]
[null,"Total Adders:",{"$nulls":5},{"$f":"IFERROR(Estimator_Total_Adder_Amount/J75,0)","v":{"v":0,"d":"0%"}},null,{"$f":"SUM(J76:M79)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD15:AZ15)","v":"SIDING"},{"$nulls":6},{"$f":"AQ354","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD23:AZ23)","v":"CABINETS & COUNTERTOPS"},{"$nulls":6},{"$f":"AQ714","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD31:AZ31)","v":"HVAC"},{"$nulls":6},{"$f":"AQ1074","v":{"v":0,"d":"$0"}},{"$nulls":5},"Basement",{"v":0,"d":"$0"}]
[null,"TOTAL ESTIMATE:",{"$nulls":5},{"$f":"J75+J80","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"T('CATEGORY SETUP'!AD16:AZ16)","v":"DECKING AND PATIOS"},{"$nulls":6},{"$f":"AQ399","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD24:AZ24)","v":"DOORS & TRIM"},{"$nulls":6},{"$f":"AQ759","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD32:AZ32)","v":"ELECTRICAL"},{"$nulls":6},{"$f":"AQ1119","v":{"v":0,"d":"$0"}},{"$nulls":5},"Other 1",{"v":0,"d":"$0"}]
[{"$nulls":13},{"$f":"T('CATEGORY SETUP'!AD17:AZ17)","v":"ROOFING"},{"$nulls":6},{"$f":"AQ444","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD25:AZ25)","v":"CARPET & RESILIENT"},{"$nulls":6},{"$f":"AQ804","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"T('CATEGORY SETUP'!AD33:AZ33)","v":"MISCELLANEOUS"},{"$nulls":6},{"$f":"AQ1164","v":{"v":0,"d":"$0"}},{"$nulls":5},"Other 2",{"v":0,"d":"$0"},null,null,"LABOR, MATERIAL, SUB SORTER"]
[]
[null,"DIY (x)",null,"DESCRIPTION OF WORK",{"$nulls":11},"QTY",null,null,"UNIT",null,"UNIT PRICES",{"$nulls":8},{"$f":"AD129+AD174+AD219+AD264+AD309+AD354+AD399+AD444+AD489+AD534+AD579+AD624+AD669+AD714+AD759+AD804+AD849+AD894+AD939+AD984+AD1029+AD1074+AD1119+AD1164","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG129+AG174+AG219+AG264+AG309+AG354+AG399+AG444+AG489+AG534+AG579+AG624+AG669+AG714+AG759+AG804+AG849+AG894+AG939+AG984+AG1029+AG1074+AG1119+AG1164","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ129+AJ174+AJ219+AJ264+AJ309+AJ354+AJ399+AJ444+AJ489+AJ534+AJ579+AJ624+AJ669+AJ714+AJ759+AJ804+AJ849+AJ894+AJ939+AJ984+AJ1029+AJ1074+AJ1119+AJ1164","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM129+AM174+AM219+AM264+AM309+AM354+AM399+AM444+AM489+AM534+AM579+AM624+AM669+AM714+AM759+AM804+AM849+AM894+AM939+AM984+AM1029+AM1074+AM1119+AM1164","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"Labor_Estimate+Material_Estimate+Sub_Estimate","v":{"v":0,"d":"$0"}},{"$nulls":4},"WORK BREAKDOWN BY SCOPE OF WORK","ROOMS","STORE","SKU #s","NOTES",{"$nulls":5},{"$f":"BF129+BF174+BF219+BF264+BF309+BF354+BF399+BF444+BF489+BF534+BF579+BF624+BF669+BF714+BF759+BF804+BF849+BF894+BF939+BF984+BF1029+BF1074+BF1119+BF1164","v":{"v":0,"d":"$0"}},"DIY SAVINGS",null,"DIYED LABOR","DIY SAVINGS","SUBBED LABOR"]
[{"$nulls":20},"LABOR/EQUIP",null,null,"MAT",{"v":0.07,"d":"7.0%"},null,"SUB",null,null,"LABOR/EQUIP",null,null,"MAT",null,null,"SUB",null,null,"DIY SAVINGS",{"$nulls":3},"TOTAL",{"$nulls":9},"LABOR","MAT","SUB","DIY SORT","TOTAL",{"$f":"AQ85","v":"TOTAL"},{"$f":"AM85","v":"DIY SAVINGS"},null,"DIYED LABOR","DIY SAVINGS","SUBBED LABOR"]
[]
["Visible",null,null,{"$f":"T(N75)","v":"GENERAL CONDITIONS"},{"$nulls":25},{"$f":"AD129","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG129","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ129","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM129","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ129","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$87","v":"GENERAL CONDITIONS"},{"$nulls":4},{"$f":"SUM(BA88:BA127)","v":0},{"$f":"SUM(BB88:BB127)","v":0},{"$f":"SUM(BC88:BC127)","v":0},{"$f":"SUM(BD88:BD127)","v":0},{"$f":"SUM(BE88:BE127)","v":0},{"$f":"AQ87","v":0},{"$f":"AM87","v":0},null,{"$f":"AD87","v":{"v":0,"d":"$0.00"}},{"$f":"AM87","v":{"v":0,"d":"$0.00"}},{"$f":"BJ87+BI87","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Dumpster rental-40 yard",{"$nulls":14},"ea",{"$nulls":4},{"v":425,"d":"425.00"},{"$nulls":5},{"$f":"((P88*U88)-AM88)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P88*X88*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P88*AA88","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B88=\"x\",$P88*$U88,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD88:AL88)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},{"$f":"AD88","v":0},{"$f":"AG88","v":0},{"$f":"AJ88","v":0},{"$f":"IF(B88=\"x\",1,0)","v":0},{"$f":"SUM(BA88:BC88)","v":0},0,0,null,{"$f":"AD88","v":{"v":0,"d":"$0.00"}},{"$f":"AM88","v":{"v":0,"d":"$0.00"}},{"$f":"BJ88+BI88","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Storage Container",{"$nulls":14},"job","job",{"$nulls":3},{"v":200,"d":"200.00"},null,{"v":200,"d":"200.00"},{"$nulls":3},{"$f":"((P89*U89)-AM89)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P89*X89*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P89*AA89","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD89:AL89)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,{"$f":"AG89","v":0},{"$f":"AJ89","v":0},0,{"$f":"SUM(BA89:BC89)","v":0},0,0,null,{"$f":"AD89","v":{"v":0,"d":"$0.00"}},{"$f":"AM89","v":{"v":0,"d":"$0.00"}},{"$f":"BJ89+BI89","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Chemical Toilet",{"$nulls":14},"mo","mo",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Misc. Tools & Materials",{"$nulls":14},"ls","mo",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Rekey/lock box",{"$nulls":14},"ea","mo",{"v":45,"d":"45.00"},null,null,{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Turn on utilities",{"$nulls":14},"ls","mo",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Truck expense/car payment",{"$nulls":14},"month","mo",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Fuel/gas expense",{"$nulls":14},"wk","mo",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Project management",{"$nulls":14},"wk","mo",{"v":1250,"d":"1250.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Architectural Fees",{"$nulls":14},"hrs","mo",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Engineering Fees",{"$nulls":14},"hrs","mo",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Professional Photography",{"$nulls":14},"ls","mo",{"$nulls":6},{"v":350,"d":"350.00"},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":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Material Deliveries",{"$nulls":14},"ea","mo",{"$nulls":3},{"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":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Final cleaning",{"$nulls":14},"hrs",null,{"v":20,"d":"20.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P105*U105)-AM105)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P105*AA105","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD105:AL105)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},{"$f":"AD105","v":0},{"$f":"AG105","v":0},{"$f":"AJ105","v":0},{"$f":"IF(B105=\"x\",1,0)","v":0},{"$f":"SUM(BA105:BC105)","v":0},{"$f":"AQ105","v":0},{"$f":"AM105","v":0},null,{"$f":"AD105","v":{"v":0,"d":"$0.00"}},{"$f":"AM105","v":{"v":0,"d":"$0.00"}},{"$f":"BJ105+BI105","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA115:BC115)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA116:BC116)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P117*U117)-AM117)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P117*AA117","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD117:AL117)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},{"$f":"AD117","v":0},{"$f":"AG117","v":0},{"$f":"AJ117","v":0},{"$f":"IF(B117=\"x\",1,0)","v":0},{"$f":"SUM(BA117:BC117)","v":0},{"$f":"AQ117","v":0},{"$f":"AM117","v":0},null,{"$f":"AD117","v":{"v":0,"d":"$0.00"}},{"$f":"AM117","v":{"v":0,"d":"$0.00"}},{"$f":"BJ117+BI117","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P118*U118)-AM118)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P118*AA118","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD118:AL118)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},{"$f":"AD118","v":0},{"$f":"AG118","v":0},{"$f":"AJ118","v":0},{"$f":"IF(B118=\"x\",1,0)","v":0},{"$f":"SUM(BA118:BC118)","v":0},{"$f":"AQ118","v":0},{"$f":"AM118","v":0},null,{"$f":"AD118","v":{"v":0,"d":"$0.00"}},{"$f":"AM118","v":{"v":0,"d":"$0.00"}},{"$f":"BJ118+BI118","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P119*U119)-AM119)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P119*AA119","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD119:AL119)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},{"$f":"AD119","v":0},{"$f":"AG119","v":0},{"$f":"AJ119","v":0},{"$f":"IF(B119=\"x\",1,0)","v":0},{"$f":"SUM(BA119:BC119)","v":0},{"$f":"AQ119","v":0},{"$f":"AM119","v":0},null,{"$f":"AD119","v":{"v":0,"d":"$0.00"}},{"$f":"AM119","v":{"v":0,"d":"$0.00"}},{"$f":"BJ119+BI119","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA121:BC121)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P123*U123)-AM123)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P123*AA123","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD123:AL123)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},{"$f":"AD123","v":0},{"$f":"AG123","v":0},{"$f":"AJ123","v":0},{"$f":"IF(B123=\"x\",1,0)","v":0},0,{"$f":"AQ123","v":0},{"$f":"AM123","v":0},null,{"$f":"AD123","v":{"v":0,"d":"$0.00"}},{"$f":"AM123","v":{"v":0,"d":"$0.00"}},{"$f":"BJ123+BI123","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P124*U124)-AM124)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P124*AA124","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD124:AL124)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},{"$f":"AD124","v":0},{"$f":"AG124","v":0},{"$f":"AJ124","v":0},{"$f":"IF(B124=\"x\",1,0)","v":0},0,{"$f":"AQ124","v":0},{"$f":"AM124","v":0},null,{"$f":"AD124","v":{"v":0,"d":"$0.00"}},{"$f":"AM124","v":{"v":0,"d":"$0.00"}},{"$f":"BJ124+BI124","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P125*U125)-AM125)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P125*AA125","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD125:AL125)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},{"$f":"AD125","v":0},{"$f":"AG125","v":0},{"$f":"AJ125","v":0},{"$f":"IF(B125=\"x\",1,0)","v":0},0,{"$f":"AQ125","v":0},{"$f":"AM125","v":0},null,{"$f":"AD125","v":{"v":0,"d":"$0.00"}},{"$f":"AM125","v":{"v":0,"d":"$0.00"}},{"$f":"BJ125+BI125","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P126*U126)-AM126)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P126*AA126","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD126:AL126)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},{"$f":"AD126","v":0},{"$f":"AG126","v":0},{"$f":"AJ126","v":0},{"$f":"IF(B126=\"x\",1,0)","v":0},0,{"$f":"AQ126","v":0},{"$f":"AM126","v":0},null,{"$f":"AD126","v":{"v":0,"d":"$0.00"}},{"$f":"AM126","v":{"v":0,"d":"$0.00"}},{"$f":"BJ126+BI126","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P127*U127)-AM127)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P127*AA127","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD127:AL127)","v":{"v":0,"d":"$0"}},{"$nulls":4},"GENERAL CONDITIONS",{"$nulls":4},{"$f":"AD127","v":0},{"$f":"AG127","v":0},{"$f":"AJ127","v":0},{"$f":"IF(B127=\"x\",1,0)","v":0},0,{"$f":"AQ127","v":0},{"$f":"AM127","v":0},null,{"$f":"AD127","v":{"v":0,"d":"$0.00"}},{"$f":"AM127","v":{"v":0,"d":"$0.00"}},{"$f":"BJ127+BI127","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":47},"GENERAL CONDITIONS",{"$nulls":4},{"$f":"BA87","v":{"v":0,"d":"$0"}},{"$f":"BB87","v":{"v":0,"d":"$0"}},{"$f":"BC87","v":{"v":0,"d":"$0"}},{"$f":"BD87","v":{"v":0,"d":"$0"}},{"$f":"BE87","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D87,\" \",\"TOTAL\")","v":"GENERAL CONDITIONS TOTAL"},{"$f":"SUBTOTAL(9,AD88:AD128)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG88:AG128)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ88:AJ128)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM88:AM128)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ88:AQ128)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT85:AT120)","v":{"$error":"#REF!"}},null,"GENERAL CONDITIONS",{"$nulls":4},{"$f":"BA87","v":0},{"$f":"BB87","v":0},{"$f":"BC87","v":0},{"$f":"BD87","v":0},{"$f":"BE87","v":0},{"$f":"SUM(BF87:BF128)","v":0},{"$f":"SUM(BG87:BG128)","v":0},null,{"$f":"SUM(BI88:BI128)","v":0},{"$f":"SUM(BJ88:BJ128)","v":0},{"$f":"SUM(BK88:BK128)","v":0}]
[{"$nulls":47},"GENERAL CONDITIONS",{"$nulls":4},{"$f":"BA87","v":{"v":0,"d":"$0"}},{"$f":"BB87","v":{"v":0,"d":"$0"}},{"$f":"BC87","v":{"v":0,"d":"$0"}},{"$f":"BD87","v":{"v":0,"d":"$0"}},{"$f":"BE87","v":{"v":0,"d":"$0"}}]
[{"$nulls":52},{"$f":"BA129","v":0},{"$f":"BB129","v":0},{"$f":"BC129","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(N76)","v":"DEMOLITION"},{"$nulls":25},{"$f":"AD174","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG174","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ174","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM174","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ174","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$132","v":"DEMOLITION"},{"$nulls":4},{"$f":"SUM(BA133:BA172)","v":0},{"$f":"SUM(BB133:BB172)","v":0},{"$f":"SUM(BC133:BC172)","v":0},{"$f":"SUM(BD133:BD172)","v":0},{"$f":"SUM(BE133:BE172)","v":0},{"$f":"AQ132","v":0},{"$f":"AM132","v":0},null,{"$f":"AD132","v":{"v":0,"d":"$0.00"}},{"$f":"AM132","v":{"v":0,"d":"$0.00"}},{"$f":"BJ132+BI132","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Demolition",{"$nulls":14},"ls","hrs",{"$nulls":9},{"$f":"((P133*U133)-AM133)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P133*X133*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P133*AA133","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B133=\"x\",$P133*$U133,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD133:AL133)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD133:AL133)","v":{"v":0,"d":"$0"}},null,"DEMOLITION",{"$nulls":4},{"$f":"AD133","v":0},{"$f":"AG133","v":0},{"$f":"AJ133","v":0},{"$f":"IF(B133=\"x\",1,0)","v":0},{"$f":"SUM(BA133:BC133)","v":0},0,0,null,{"$f":"AD133","v":{"v":0,"d":"$0.00"}},{"$f":"AM133","v":{"v":0,"d":"$0.00"}},{"$f":"BJ133+BI133","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Demo bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"$f":"P134*X134*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,{"$f":"AG134","v":0},{"$f":"AJ134","v":0},0,{"$f":"SUM(BA134:BC134)","v":0},0,0,null,{"$f":"AD134","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ134+BI134","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Demolition work per hour",{"$nulls":14},"hrs",null,{"v":20,"d":"20.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Room demolition, typical room",{"$nulls":14},"sf",null,{"v":0.5,"d":"0.50"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Room demolition, bathroom",{"$nulls":14},"sf",null,{"v":5,"d":"5.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Room demolition, kitchen",{"$nulls":14},"sf",null,{"v":4,"d":"4.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Building demolition, 1-story wood-framed",{"$nulls":14},"sf",null,{"v":4,"d":"4.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Building demolition, 2-story wood framed",{"$nulls":14},"sf",null,4.25,{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Building demolition, masonry",{"$nulls":14},"sf",null,{"v":5,"d":"5.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Building demolition, steel/concrete",{"$nulls":14},"sf",null,{"v":6,"d":"6.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Concrete slab demolition, 4\"-6\"",{"$nulls":16},{"v":4,"d":"4.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Abatement",{"$nulls":14},"ls",{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Asbestos bid/allowance",{"$nulls":14},"ls","ls",{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Asbestos testing",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Asbestos abatement, minimum charge",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Mold, minimum charge",{"$nulls":22},{"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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P151*U151)-AM151)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P151*AA151","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD151:AL151)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD151:AL151)","v":{"v":0,"d":"$0"}},null,"DEMOLITION",{"$nulls":4},{"$f":"AD151","v":0},{"$f":"AG151","v":0},{"$f":"AJ151","v":0},{"$f":"IF(B151=\"x\",1,0)","v":0},{"$f":"SUM(BA151:BC151)","v":0},{"$f":"AQ151","v":0},{"$f":"AM151","v":0},null,{"$f":"AD151","v":{"v":0,"d":"$0.00"}},{"$f":"AM151","v":{"v":0,"d":"$0.00"}},{"$f":"BJ151+BI151","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P161*U161)-AM161)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P161*AA161","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD161:AL161)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD161:AL161)","v":{"v":0,"d":"$0"}},null,"DEMOLITION",{"$nulls":4},{"$f":"AD161","v":0},{"$f":"AG161","v":0},{"$f":"AJ161","v":0},{"$f":"IF(B161=\"x\",1,0)","v":0},0,{"$f":"AQ161","v":0},{"$f":"AM161","v":0},null,{"$f":"AD161","v":{"v":0,"d":"$0.00"}},{"$f":"AM161","v":{"v":0,"d":"$0.00"}},{"$f":"BJ161+BI161","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P163*U163)-AM163)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P163*AA163","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD163:AL163)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD163:AL163)","v":{"v":0,"d":"$0"}},null,"DEMOLITION",{"$nulls":4},{"$f":"AD163","v":0},{"$f":"AG163","v":0},{"$f":"AJ163","v":0},{"$f":"IF(B163=\"x\",1,0)","v":0},0,{"$f":"AQ163","v":0},{"$f":"AM163","v":0},null,{"$f":"AD163","v":{"v":0,"d":"$0.00"}},{"$f":"AM163","v":{"v":0,"d":"$0.00"}},{"$f":"BJ163+BI163","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P164*U164)-AM164)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P164*AA164","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD164:AL164)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD164:AL164)","v":{"v":0,"d":"$0"}},null,"DEMOLITION",{"$nulls":4},{"$f":"AD164","v":0},{"$f":"AG164","v":0},{"$f":"AJ164","v":0},{"$f":"IF(B164=\"x\",1,0)","v":0},0,{"$f":"AQ164","v":0},{"$f":"AM164","v":0},null,{"$f":"AD164","v":{"v":0,"d":"$0.00"}},{"$f":"AM164","v":{"v":0,"d":"$0.00"}},{"$f":"BJ164+BI164","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P169*U169)-AM169)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P169*AA169","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD169:AL169)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD169:AL169)","v":{"v":0,"d":"$0"}},null,"DEMOLITION",{"$nulls":4},{"$f":"AD169","v":0},{"$f":"AG169","v":0},{"$f":"AJ169","v":0},{"$f":"IF(B169=\"x\",1,0)","v":0},0,{"$f":"AQ169","v":0},{"$f":"AM169","v":0},null,{"$f":"AD169","v":{"v":0,"d":"$0.00"}},{"$f":"AM169","v":{"v":0,"d":"$0.00"}},{"$f":"BJ169+BI169","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P170*U170)-AM170)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P170*AA170","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD170:AL170)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD170:AL170)","v":{"v":0,"d":"$0"}},null,"DEMOLITION",{"$nulls":4},{"$f":"AD170","v":0},{"$f":"AG170","v":0},{"$f":"AJ170","v":0},{"$f":"IF(B170=\"x\",1,0)","v":0},0,{"$f":"AQ170","v":0},{"$f":"AM170","v":0},null,{"$f":"AD170","v":{"v":0,"d":"$0.00"}},{"$f":"AM170","v":{"v":0,"d":"$0.00"}},{"$f":"BJ170+BI170","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DEMOLITION",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"DEMOLITION",{"$nulls":4},{"$f":"BA132","v":{"v":0,"d":"$0"}},{"$f":"BB132","v":{"v":0,"d":"$0"}},{"$f":"BC132","v":{"v":0,"d":"$0"}},{"$f":"BD132","v":{"v":0,"d":"$0"}},{"$f":"BE132","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D132,\" \",\"TOTAL\")","v":"DEMOLITION TOTAL"},{"$f":"SUBTOTAL(9,AD133:AD173)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG133:AG173)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ133:AJ173)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM133:AM173)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ133:AQ173)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT130:AT165)","v":{"$error":"#REF!"}},null,"DEMOLITION",{"$nulls":4},{"$f":"BA132","v":0},{"$f":"BB132","v":0},{"$f":"BC132","v":0},{"$f":"BD132","v":0},{"$f":"BE132","v":0},{"$f":"SUM(BF132:BF173)","v":0},{"$f":"SUM(BG132:BG173)","v":0},null,{"$f":"SUM(BI133:BI173)","v":0},{"$f":"SUM(BJ133:BJ173)","v":0},{"$f":"SUM(BK133:BK173)","v":0}]
[{"$nulls":47},"DEMOLITION",{"$nulls":4},{"$f":"BA132","v":{"v":0,"d":"$0"}},{"$f":"BB132","v":{"v":0,"d":"$0"}},{"$f":"BC132","v":{"v":0,"d":"$0"}},{"$f":"BD132","v":{"v":0,"d":"$0"}},{"$f":"BE132","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"DEMOLITION",{"$nulls":4},{"$f":"BA174","v":0},{"$f":"BB174","v":0},{"$f":"BC174","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(N77)","v":"STRUCTURAL CONCRETE"},{"$nulls":25},{"$f":"AD219","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG219","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ219","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM219","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ219","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$177","v":"STRUCTURAL CONCRETE"},{"$nulls":4},{"$f":"SUM(BA178:BA217)","v":0},{"$f":"SUM(BB178:BB217)","v":0},{"$f":"SUM(BC178:BC217)","v":0},{"$f":"SUM(BD178:BD217)","v":0},{"$f":"SUM(BE178:BE217)","v":0},{"$f":"AQ177","v":0},{"$f":"AM177","v":0},null,{"$f":"AD177","v":{"v":0,"d":"$0.00"}},{"$f":"AM177","v":{"v":0,"d":"$0.00"}},{"$f":"BJ177+BI177","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Excavation",{"$nulls":25},{"$f":"((P178*U178)-AM178)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P178*X178*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P178*AA178","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B178=\"x\",$P178*$U178,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD178:AL178)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD178:AL178)","v":{"v":0,"d":"$0"}},null,"STRUCTURAL CONCRETE",{"$nulls":4},{"$f":"AD178","v":0},{"$f":"AG178","v":0},{"$f":"AJ178","v":0},{"$f":"IF(B178=\"x\",1,0)","v":0},{"$f":"SUM(BA178:BC178)","v":0},0,0,null,{"$f":"AD178","v":{"v":0,"d":"$0.00"}},{"$f":"AM178","v":{"v":0,"d":"$0.00"}},{"$f":"BJ178+BI178","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Excavation bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"$f":"P179*X179*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,{"$f":"AG179","v":0},{"$f":"AJ179","v":0},0,{"$f":"SUM(BA179:BC179)","v":0},0,0,null,{"$f":"AD179","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ179+BI179","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Footing trenching",{"$nulls":14},"cy","lf",{"v":25,"d":"25.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Backfill of trenches ",{"$nulls":14},"cy","lf",{"v":15,"d":"15.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Foundation",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Foundation bid/allowance",{"$nulls":14},"ls","ls",{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Concrete slab on grade, 4\" thick",{"$nulls":14},"sf","ls",{"v":3,"d":"3.00"},null,null,{"v":2.5,"d":"2.50"},null,{"v":2.5,"d":"2.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Concrete footing, 12\" wide ",{"$nulls":14},"lf","lf",{"v":25,"d":"25.00"},null,null,{"v":15,"d":"15.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Stem wall, single story",{"$nulls":14},"lf","lf",{"v":115,"d":"115.00"},null,null,{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Structural Repairs",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Structural Repairs bid/allowance",{"$nulls":14},"ls","ls",{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Stair mud jacking, case by case",{"$nulls":14},"ea","ls",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Bowing foundation walls, vertical I-Beams",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Settled foundation walls, concrete piers/underpinning",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Foundation waterproofing & drain tile, single story",{"$nulls":14},"lf",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA196:BC196)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Epoxy crack injection",{"$nulls":14},"lf",{"$nulls":7},{"v":70,"d":"70.00"},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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA197:BC197)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P198*U198)-AM198)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P198*AA198","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD198:AL198)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD198:AL198)","v":{"v":0,"d":"$0"}},null,"STRUCTURAL CONCRETE",{"$nulls":4},{"$f":"AD198","v":0},{"$f":"AG198","v":0},{"$f":"AJ198","v":0},{"$f":"IF(B198=\"x\",1,0)","v":0},{"$f":"SUM(BA198:BC198)","v":0},{"$f":"AQ198","v":0},{"$f":"AM198","v":0},null,{"$f":"AD198","v":{"v":0,"d":"$0.00"}},{"$f":"AM198","v":{"v":0,"d":"$0.00"}},{"$f":"BJ198+BI198","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA208:BC208)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P210*U210)-AM210)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P210*AA210","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD210:AL210)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD210:AL210)","v":{"v":0,"d":"$0"}},null,"STRUCTURAL CONCRETE",{"$nulls":4},{"$f":"AD210","v":0},{"$f":"AG210","v":0},{"$f":"AJ210","v":0},{"$f":"IF(B210=\"x\",1,0)","v":0},0,{"$f":"AQ210","v":0},{"$f":"AM210","v":0},null,{"$f":"AD210","v":{"v":0,"d":"$0.00"}},{"$f":"AM210","v":{"v":0,"d":"$0.00"}},{"$f":"BJ210+BI210","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P211*U211)-AM211)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P211*AA211","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD211:AL211)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD211:AL211)","v":{"v":0,"d":"$0"}},null,"STRUCTURAL CONCRETE",{"$nulls":4},{"$f":"AD211","v":0},{"$f":"AG211","v":0},{"$f":"AJ211","v":0},{"$f":"IF(B211=\"x\",1,0)","v":0},0,{"$f":"AQ211","v":0},{"$f":"AM211","v":0},null,{"$f":"AD211","v":{"v":0,"d":"$0.00"}},{"$f":"AM211","v":{"v":0,"d":"$0.00"}},{"$f":"BJ211+BI211","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P212*U212)-AM212)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P212*AA212","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD212:AL212)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD212:AL212)","v":{"v":0,"d":"$0"}},null,"STRUCTURAL CONCRETE",{"$nulls":4},{"$f":"AD212","v":0},{"$f":"AG212","v":0},{"$f":"AJ212","v":0},{"$f":"IF(B212=\"x\",1,0)","v":0},0,{"$f":"AQ212","v":0},{"$f":"AM212","v":0},null,{"$f":"AD212","v":{"v":0,"d":"$0.00"}},{"$f":"AM212","v":{"v":0,"d":"$0.00"}},{"$f":"BJ212+BI212","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P213*U213)-AM213)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P213*AA213","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD213:AL213)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD213:AL213)","v":{"v":0,"d":"$0"}},null,"STRUCTURAL CONCRETE",{"$nulls":4},{"$f":"AD213","v":0},{"$f":"AG213","v":0},{"$f":"AJ213","v":0},{"$f":"IF(B213=\"x\",1,0)","v":0},0,{"$f":"AQ213","v":0},{"$f":"AM213","v":0},null,{"$f":"AD213","v":{"v":0,"d":"$0.00"}},{"$f":"AM213","v":{"v":0,"d":"$0.00"}},{"$f":"BJ213+BI213","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"STRUCTURAL CONCRETE",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P216*U216)-AM216)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P216*AA216","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD216:AL216)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD216:AL216)","v":{"v":0,"d":"$0"}},null,"STRUCTURAL CONCRETE",{"$nulls":4},{"$f":"AD216","v":0},{"$f":"AG216","v":0},{"$f":"AJ216","v":0},{"$f":"IF(B216=\"x\",1,0)","v":0},0,{"$f":"AQ216","v":0},{"$f":"AM216","v":0},null,{"$f":"AD216","v":{"v":0,"d":"$0.00"}},{"$f":"AM216","v":{"v":0,"d":"$0.00"}},{"$f":"BJ216+BI216","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P217*U217)-AM217)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P217*AA217","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD217:AL217)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD217:AL217)","v":{"v":0,"d":"$0"}},null,"STRUCTURAL CONCRETE",{"$nulls":4},{"$f":"AD217","v":0},{"$f":"AG217","v":0},{"$f":"AJ217","v":0},{"$f":"IF(B217=\"x\",1,0)","v":0},0,{"$f":"AQ217","v":0},{"$f":"AM217","v":0},null,{"$f":"AD217","v":{"v":0,"d":"$0.00"}},{"$f":"AM217","v":{"v":0,"d":"$0.00"}},{"$f":"BJ217+BI217","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":47},"STRUCTURAL CONCRETE",{"$nulls":4},{"$f":"BA177","v":{"v":0,"d":"$0"}},{"$f":"BB177","v":{"v":0,"d":"$0"}},{"$f":"BC177","v":{"v":0,"d":"$0"}},{"$f":"BD177","v":{"v":0,"d":"$0"}},{"$f":"BE177","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D177,\" \",\"TOTAL\")","v":"STRUCTURAL CONCRETE TOTAL"},{"$f":"SUBTOTAL(9,AD178:AD218)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG178:AG218)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ178:AJ218)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM178:AM218)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ178:AQ218)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT175:AT210)","v":{"$error":"#REF!"}},null,"STRUCTURAL CONCRETE",{"$nulls":4},{"$f":"BA177","v":0},{"$f":"BB177","v":0},{"$f":"BC177","v":0},{"$f":"BD177","v":0},{"$f":"BE177","v":0},{"$f":"SUM(BF177:BF218)","v":0},{"$f":"SUM(BG177:BG218)","v":0},null,{"$f":"SUM(BI178:BI218)","v":0},{"$f":"SUM(BJ178:BJ218)","v":0},{"$f":"SUM(BK178:BK218)","v":0}]
[{"$nulls":47},"STRUCTURAL CONCRETE",{"$nulls":4},{"$f":"BA177","v":{"v":0,"d":"$0"}},{"$f":"BB177","v":{"v":0,"d":"$0"}},{"$f":"BC177","v":{"v":0,"d":"$0"}},{"$f":"BD177","v":{"v":0,"d":"$0"}},{"$f":"BE177","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"STRUCTURAL CONCRETE",{"$nulls":4},{"$f":"BA219","v":0},{"$f":"BB219","v":0},{"$f":"BC219","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(N78)","v":"CONCRETE & FLATWORK"},{"$nulls":25},{"$f":"AD264","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG264","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ264","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM264","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ264","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$222","v":"CONCRETE & FLATWORK"},{"$nulls":4},{"$f":"SUM(BA223:BA262)","v":0},{"$f":"SUM(BB223:BB262)","v":0},{"$f":"SUM(BC223:BC262)","v":0},{"$f":"SUM(BD223:BD262)","v":0},{"$f":"SUM(BE223:BE262)","v":0},{"$f":"AQ222","v":0},{"$f":"AM222","v":0},null,{"$f":"AD222","v":{"v":0,"d":"$0.00"}},{"$f":"AM222","v":{"v":0,"d":"$0.00"}},{"$f":"BJ222+BI222","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Concrete",{"$nulls":15},"ls",{"$nulls":9},{"$f":"((P223*U223)-AM223)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P223*X223*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P223*AA223","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B223=\"x\",$P223*$U223,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD223:AL223)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},{"$f":"AD223","v":0},{"$f":"AG223","v":0},{"$f":"AJ223","v":0},{"$f":"IF(B223=\"x\",1,0)","v":0},{"$f":"SUM(BA223:BC223)","v":0},0,0,null,{"$f":"AD223","v":{"v":0,"d":"$0.00"}},{"$f":"AM223","v":{"v":0,"d":"$0.00"}},{"$f":"BJ223+BI223","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Concrete bid/allowance",{"$nulls":14},"ls","sf",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"$f":"P224*X224*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,{"$f":"AG224","v":0},{"$f":"AJ224","v":0},0,{"$f":"SUM(BA224:BC224)","v":0},0,0,null,{"$f":"AD224","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ224+BI224","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Concrete flatwork demo",{"$nulls":14},"sf","sf",{"v":2,"d":"2.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Concrete driveway/patio, 6\" thick",{"$nulls":14},"sf","sf",{"v":3,"d":"3.00"},null,null,{"v":2,"d":"2.00"},null,1.75,{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Concrete sidewalk, 4\" thick",{"$nulls":14},"sf",null,{"v":3.5,"d":"3.50"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Add for 4\" base rock below concrete pavement",{"$nulls":14},"sf",null,0.25,null,null,0.75,{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Asphalt",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Asphalt bid/allowance",{"$nulls":14},"ls",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Asphalt pavement, 5\" thick",{"$nulls":14},"sy",{"$nulls":7},{"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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Asphalt pavement, 7\" thick",{"$nulls":14},"sy",{"$nulls":7},{"v":30,"d":"30.00"},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":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Asphalt pavement, wearing course, 1\" thick only",{"$nulls":14},"sy",{"$nulls":7},{"v":15,"d":"15.00"},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":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Asphalt seal coat",{"$nulls":14},"sy",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Add for 4\" base rock below asphalt pavement",{"$nulls":14},"sy",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Pavers",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Pavers bid/allowance",{"$nulls":14},"ls",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Brick pavers, sand base",{"$nulls":14},"sf",null,{"v":6.5,"d":"6.50"},null,null,{"v":3.5,"d":"3.50"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Brick pavers, mortar base",{"$nulls":14},"sf",null,{"v":9.5,"d":"9.50"},null,null,{"v":6,"d":"6.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA241:BC241)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P242*U242)-AM242)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P242*AA242","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD242:AL242)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},{"$f":"AD242","v":0},{"$f":"AG242","v":0},{"$f":"AJ242","v":0},{"$f":"IF(B242=\"x\",1,0)","v":0},0,{"$f":"AQ242","v":0},{"$f":"AM242","v":0},null,{"$f":"AD242","v":{"v":0,"d":"$0.00"}},{"$f":"AM242","v":{"v":0,"d":"$0.00"}},{"$f":"BJ242+BI242","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P254*U254)-AM254)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P254*AA254","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD254:AL254)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},{"$f":"AD254","v":0},{"$f":"AG254","v":0},{"$f":"AJ254","v":0},{"$f":"IF(B254=\"x\",1,0)","v":0},0,{"$f":"AQ254","v":0},{"$f":"AM254","v":0},null,{"$f":"AD254","v":{"v":0,"d":"$0.00"}},{"$f":"AM254","v":{"v":0,"d":"$0.00"}},{"$f":"BJ254+BI254","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P255*U255)-AM255)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P255*AA255","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD255:AL255)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},{"$f":"AD255","v":0},{"$f":"AG255","v":0},{"$f":"AJ255","v":0},{"$f":"IF(B255=\"x\",1,0)","v":0},0,{"$f":"AQ255","v":0},{"$f":"AM255","v":0},null,{"$f":"AD255","v":{"v":0,"d":"$0.00"}},{"$f":"AM255","v":{"v":0,"d":"$0.00"}},{"$f":"BJ255+BI255","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P256*U256)-AM256)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P256*AA256","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD256:AL256)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},{"$f":"AD256","v":0},{"$f":"AG256","v":0},{"$f":"AJ256","v":0},{"$f":"IF(B256=\"x\",1,0)","v":0},0,{"$f":"AQ256","v":0},{"$f":"AM256","v":0},null,{"$f":"AD256","v":{"v":0,"d":"$0.00"}},{"$f":"AM256","v":{"v":0,"d":"$0.00"}},{"$f":"BJ256+BI256","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P257*U257)-AM257)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P257*AA257","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD257:AL257)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},{"$f":"AD257","v":0},{"$f":"AG257","v":0},{"$f":"AJ257","v":0},{"$f":"IF(B257=\"x\",1,0)","v":0},0,{"$f":"AQ257","v":0},{"$f":"AM257","v":0},null,{"$f":"AD257","v":{"v":0,"d":"$0.00"}},{"$f":"AM257","v":{"v":0,"d":"$0.00"}},{"$f":"BJ257+BI257","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P260*U260)-AM260)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P260*AA260","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD260:AL260)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},{"$f":"AD260","v":0},{"$f":"AG260","v":0},{"$f":"AJ260","v":0},{"$f":"IF(B260=\"x\",1,0)","v":0},0,{"$f":"AQ260","v":0},{"$f":"AM260","v":0},null,{"$f":"AD260","v":{"v":0,"d":"$0.00"}},{"$f":"AM260","v":{"v":0,"d":"$0.00"}},{"$f":"BJ260+BI260","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P261*U261)-AM261)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P261*AA261","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD261:AL261)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},{"$f":"AD261","v":0},{"$f":"AG261","v":0},{"$f":"AJ261","v":0},{"$f":"IF(B261=\"x\",1,0)","v":0},0,{"$f":"AQ261","v":0},{"$f":"AM261","v":0},null,{"$f":"AD261","v":{"v":0,"d":"$0.00"}},{"$f":"AM261","v":{"v":0,"d":"$0.00"}},{"$f":"BJ261+BI261","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CONCRETE & FLATWORK",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"CONCRETE & FLATWORK",{"$nulls":4},{"$f":"BA222","v":{"v":0,"d":"$0"}},{"$f":"BB222","v":{"v":0,"d":"$0"}},{"$f":"BC222","v":{"v":0,"d":"$0"}},{"$f":"BD222","v":{"v":0,"d":"$0"}},{"$f":"BE222","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D222,\" \",\"TOTAL\")","v":"CONCRETE & FLATWORK TOTAL"},{"$f":"SUBTOTAL(9,AD223:AD263)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG223:AG263)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ223:AJ263)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM223:AM263)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ223:AQ263)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT220:AT255)","v":{"$error":"#REF!"}},null,"CONCRETE & FLATWORK",{"$nulls":4},{"$f":"BA222","v":0},{"$f":"BB222","v":0},{"$f":"BC222","v":0},{"$f":"BD222","v":0},{"$f":"BE222","v":0},{"$f":"SUM(BF222:BF263)","v":0},{"$f":"SUM(BG222:BG263)","v":0},null,{"$f":"SUM(BI223:BI263)","v":0},{"$f":"SUM(BJ223:BJ263)","v":0},{"$f":"SUM(BK223:BK263)","v":0}]
[{"$nulls":47},"CONCRETE & FLATWORK",{"$nulls":4},{"$f":"BA222","v":{"v":0,"d":"$0"}},{"$f":"BB222","v":{"v":0,"d":"$0"}},{"$f":"BC222","v":{"v":0,"d":"$0"}},{"$f":"BD222","v":{"v":0,"d":"$0"}},{"$f":"BE222","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"CONCRETE & FLATWORK",{"$nulls":4},{"$f":"BA264","v":0},{"$f":"BB264","v":0},{"$f":"BC264","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(N79)","v":"MASONRY"},{"$nulls":25},{"$f":"AD309","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG309","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ309","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM309","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ309","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$267","v":"MASONRY"},{"$nulls":4},{"$f":"SUM(BA268:BA307)","v":0},{"$f":"SUM(BB268:BB307)","v":0},{"$f":"SUM(BC268:BC307)","v":0},{"$f":"SUM(BD268:BD307)","v":0},{"$f":"SUM(BE268:BE307)","v":0},{"$f":"AQ267","v":0},{"$f":"AM267","v":0},null,{"$f":"AD267","v":{"v":0,"d":"$0.00"}},{"$f":"AM267","v":{"v":0,"d":"$0.00"}},{"$f":"BJ267+BI267","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Masonry bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"$f":"((P268*U268)-AM268)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P268*X268*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P268*AA268","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B268=\"x\",$P268*$U268,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD268:AL268)","v":{"v":0,"d":"$0"}},{"$nulls":4},"MASONRY",{"$nulls":4},{"$f":"AD268","v":0},{"$f":"AG268","v":0},{"$f":"AJ268","v":0},{"$f":"IF(B268=\"x\",1,0)","v":0},{"$f":"SUM(BA268:BC268)","v":0},0,0,null,{"$f":"AD268","v":{"v":0,"d":"$0.00"}},{"$f":"AM268","v":{"v":0,"d":"$0.00"}},{"$f":"BJ268+BI268","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"CMU, 4x8",{"$nulls":14},"sf","sf",{"v":4,"d":"4.00"},null,null,2.25,null,{"v":2,"d":"2.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"$f":"P269*X269*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,{"$f":"AG269","v":0},{"$f":"AJ269","v":0},0,{"$f":"SUM(BA269:BC269)","v":0},0,0,null,{"$f":"AD269","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ269+BI269","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"CMU, 8x8",{"$nulls":14},"sf","sf",{"v":4.5,"d":"4.50"},null,null,{"v":2.5,"d":"2.50"},null,{"v":4,"d":"4.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Brick veneer",{"$nulls":14},"sf","sf",{"v":10,"d":"10.00"},null,null,{"v":8,"d":"8.00"},null,{"v":8,"d":"8.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Natural stone",{"$nulls":14},"sf","ls",{"v":17,"d":"17.00"},null,null,{"v":13,"d":"13.00"},null,{"v":2000,"d":"2000.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Masonry waterproofing",{"$nulls":14},"sf","sf",{"v":0.8,"d":"0.80"},null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Tuck-point masonry",{"$nulls":14},"sf","sf",5.75,null,null,{"v":0.5,"d":"0.50"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Power wash masonry",{"$nulls":14},"sf",null,{"v":0.5,"d":"0.50"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Chimney, brick ",{"$nulls":14},"vlf",null,{"v":50,"d":"50.00"},null,null,{"v":35,"d":"35.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Chimney, stone",{"$nulls":14},"vlf",null,{"v":70,"d":"70.00"},null,null,{"v":75,"d":"75.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Add to above for chimney cap",{"$nulls":14},"ea",null,{"v":35,"d":"35.00"},null,null,{"v":50,"d":"50.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Fireplace complete, brick, 3ft-4ft wide w/ chimney",{"$nulls":14},"ea",null,{"v":3500,"d":"3500.00"},null,null,{"v":2000,"d":"2000.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P280*U280)-AM280)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P280*AA280","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD280:AL280)","v":{"v":0,"d":"$0"}},{"$nulls":4},"MASONRY",{"$nulls":4},{"$f":"AD280","v":0},{"$f":"AG280","v":0},{"$f":"AJ280","v":0},{"$f":"IF(B280=\"x\",1,0)","v":0},{"$f":"SUM(BA280:BC280)","v":0},{"$f":"AQ280","v":0},{"$f":"AM280","v":0},null,{"$f":"AD280","v":{"v":0,"d":"$0.00"}},{"$f":"AM280","v":{"v":0,"d":"$0.00"}},{"$f":"BJ280+BI280","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA286:BC286)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA287:BC287)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA294:BC294)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA295:BC295)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA296:BC296)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA302:BC302)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"MASONRY",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P304*U304)-AM304)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P304*AA304","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD304:AL304)","v":{"v":0,"d":"$0"}},{"$nulls":4},"MASONRY",{"$nulls":4},{"$f":"AD304","v":0},{"$f":"AG304","v":0},{"$f":"AJ304","v":0},{"$f":"IF(B304=\"x\",1,0)","v":0},0,{"$f":"AQ304","v":0},{"$f":"AM304","v":0},null,{"$f":"AD304","v":{"v":0,"d":"$0.00"}},{"$f":"AM304","v":{"v":0,"d":"$0.00"}},{"$f":"BJ304+BI304","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P305*U305)-AM305)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P305*AA305","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD305:AL305)","v":{"v":0,"d":"$0"}},{"$nulls":4},"MASONRY",{"$nulls":4},{"$f":"AD305","v":0},{"$f":"AG305","v":0},{"$f":"AJ305","v":0},{"$f":"IF(B305=\"x\",1,0)","v":0},0,{"$f":"AQ305","v":0},{"$f":"AM305","v":0},null,{"$f":"AD305","v":{"v":0,"d":"$0.00"}},{"$f":"AM305","v":{"v":0,"d":"$0.00"}},{"$f":"BJ305+BI305","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P306*U306)-AM306)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P306*AA306","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD306:AL306)","v":{"v":0,"d":"$0"}},{"$nulls":4},"MASONRY",{"$nulls":4},{"$f":"AD306","v":0},{"$f":"AG306","v":0},{"$f":"AJ306","v":0},{"$f":"IF(B306=\"x\",1,0)","v":0},0,{"$f":"AQ306","v":0},{"$f":"AM306","v":0},null,{"$f":"AD306","v":{"v":0,"d":"$0.00"}},{"$f":"AM306","v":{"v":0,"d":"$0.00"}},{"$f":"BJ306+BI306","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P307*U307)-AM307)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P307*AA307","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD307:AL307)","v":{"v":0,"d":"$0"}},{"$nulls":4},"MASONRY",{"$nulls":4},{"$f":"AD307","v":0},{"$f":"AG307","v":0},{"$f":"AJ307","v":0},{"$f":"IF(B307=\"x\",1,0)","v":0},0,{"$f":"AQ307","v":0},{"$f":"AM307","v":0},null,{"$f":"AD307","v":{"v":0,"d":"$0.00"}},{"$f":"AM307","v":{"v":0,"d":"$0.00"}},{"$f":"BJ307+BI307","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":47},"MASONRY",{"$nulls":4},{"$f":"BA267","v":{"v":0,"d":"$0"}},{"$f":"BB267","v":{"v":0,"d":"$0"}},{"$f":"BC267","v":{"v":0,"d":"$0"}},{"$f":"BD267","v":{"v":0,"d":"$0"}},{"$f":"BE267","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D267,\" \",\"TOTAL\")","v":"MASONRY TOTAL"},{"$f":"SUBTOTAL(9,AD268:AD308)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG268:AG308)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ268:AJ308)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM268:AM308)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ268:AQ308)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT265:AT300)","v":{"$error":"#REF!"}},null,"MASONRY",{"$nulls":4},{"$f":"BA267","v":0},{"$f":"BB267","v":0},{"$f":"BC267","v":0},{"$f":"BD267","v":0},{"$f":"BE267","v":0},{"$f":"SUM(BF267:BF308)","v":0},{"$f":"SUM(BG267:BG308)","v":0},null,{"$f":"SUM(BI268:BI308)","v":0},{"$f":"SUM(BJ268:BJ308)","v":0},{"$f":"SUM(BK268:BK308)","v":0}]
[{"$nulls":47},"MASONRY",{"$nulls":4},{"$f":"BA267","v":{"v":0,"d":"$0"}},{"$f":"BB267","v":{"v":0,"d":"$0"}},{"$f":"BC267","v":{"v":0,"d":"$0"}},{"$f":"BD267","v":{"v":0,"d":"$0"}},{"$f":"BE267","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"MASONRY",{"$nulls":4},{"$f":"BA309","v":0},{"$f":"BB309","v":0},{"$f":"BC309","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(N80)","v":"SIDING"},{"$nulls":25},{"$f":"AD354","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG354","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ354","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM354","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ354","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$312","v":"SIDING"},{"$nulls":4},{"$f":"SUM(BA313:BA352)","v":0},{"$f":"SUM(BB313:BB352)","v":0},{"$f":"SUM(BC313:BC352)","v":0},{"$f":"SUM(BD313:BD352)","v":0},{"$f":"SUM(BE313:BE352)","v":0},{"$f":"AQ312","v":0},{"$f":"AM312","v":0},null,{"$f":"AD312","v":{"v":0,"d":"$0.00"}},{"$f":"AM312","v":{"v":0,"d":"$0.00"}},{"$f":"BJ312+BI312","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Siding bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"$f":"((P313*U313)-AM313)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P313*X313*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P313*AA313","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B313=\"x\",$P313*$U313,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD313:AL313)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD313:AL313)","v":{"v":0,"d":"$0"}},null,"SIDING",{"$nulls":4},{"$f":"AD313","v":0},{"$f":"AG313","v":0},{"$f":"AJ313","v":0},{"$f":"IF(B313=\"x\",1,0)","v":0},{"$f":"SUM(BA313:BC313)","v":0},0,0,null,{"$f":"AD313","v":{"v":0,"d":"$0.00"}},{"$f":"AM313","v":{"v":0,"d":"$0.00"}},{"$f":"BJ313+BI313","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Demo existing siding",{"$nulls":14},"sf","sf",0.75,{"$nulls":8},{"v":0,"d":"$0"},null,null,{"$f":"P314*X314*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,{"$f":"AG314","v":0},{"$f":"AJ314","v":0},0,{"$f":"SUM(BA314:BC314)","v":0},0,0,null,{"$f":"AD314","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ314+BI314","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Plywood panel, douglas fir",{"$nulls":14},"sf","sf",1.15,null,null,1.25,null,1.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Plywood panel, cedar",{"$nulls":14},"sf","sf",{"v":1.2,"d":"1.20"},null,null,2.75,null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Tongue and groove, douglas fir",{"$nulls":14},"sf","sf",1.25,null,null,{"v":2.5,"d":"2.50"},null,{"v":1.5,"d":"1.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Tongue and groove, cedar",{"$nulls":14},"sf","sf",1.75,null,null,{"v":4,"d":"4.00"},null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Board and batten, douglas fir",{"$nulls":14},"sf","sf",2.25,null,null,{"v":1,"d":"1.00"},null,{"v":1.5,"d":"1.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Board and batten, cedar",{"$nulls":14},"sf",null,{"v":2.5,"d":"2.50"},null,null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Wood shingle/shake",{"$nulls":14},"sf",null,2.75,null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Fiber cement siding, 4x8 panels",{"$nulls":14},"sf",null,0.85,null,null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Fiber cement siding, lap",{"$nulls":14},"sf",null,{"v":1.5,"d":"1.50"},null,null,{"v":1.2,"d":"1.20"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Vinyl siding, non-insulated",{"$nulls":14},"sf",null,{"v":1.5,"d":"1.50"},null,null,{"v":1.3,"d":"1.30"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Vinyl siding, insulated",{"$nulls":14},"sf",null,{"v":3,"d":"3.00"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Trim, 1\"x3\", pine",{"$nulls":14},"lf",null,1.25,null,null,{"v":0.4,"d":"0.40"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Trim, 1\"x4\", pine",{"$nulls":14},"lf",null,{"v":1.5,"d":"1.50"},null,null,{"v":0.9,"d":"0.90"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Trim, 1\"x6\", pine",{"$nulls":14},"lf",null,{"v":1.5,"d":"1.50"},null,null,{"v":1.3,"d":"1.30"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Siding patch, window/door, siding, insulation",{"$nulls":14},"ea",null,{"v":125,"d":"125.00"},null,null,{"v":75,"d":"75.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Stucco",{"$nulls":14},"sf",null,7.25,null,null,{"v":3,"d":"3.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA331:BC331)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P333*U333)-AM333)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P333*AA333","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD333:AL333)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD333:AL333)","v":{"v":0,"d":"$0"}},null,"SIDING",{"$nulls":4},{"$f":"AD333","v":0},{"$f":"AG333","v":0},{"$f":"AJ333","v":0},{"$f":"IF(B333=\"x\",1,0)","v":0},0,{"$f":"AQ333","v":0},{"$f":"AM333","v":0},null,{"$f":"AD333","v":{"v":0,"d":"$0.00"}},{"$f":"AM333","v":{"v":0,"d":"$0.00"}},{"$f":"BJ333+BI333","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P334*U334)-AM334)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P334*AA334","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD334:AL334)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD334:AL334)","v":{"v":0,"d":"$0"}},null,"SIDING",{"$nulls":4},{"$f":"AD334","v":0},{"$f":"AG334","v":0},{"$f":"AJ334","v":0},{"$f":"IF(B334=\"x\",1,0)","v":0},0,{"$f":"AQ334","v":0},{"$f":"AM334","v":0},null,{"$f":"AD334","v":{"v":0,"d":"$0.00"}},{"$f":"AM334","v":{"v":0,"d":"$0.00"}},{"$f":"BJ334+BI334","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P335*U335)-AM335)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P335*AA335","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD335:AL335)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD335:AL335)","v":{"v":0,"d":"$0"}},null,"SIDING",{"$nulls":4},{"$f":"AD335","v":0},{"$f":"AG335","v":0},{"$f":"AJ335","v":0},{"$f":"IF(B335=\"x\",1,0)","v":0},0,{"$f":"AQ335","v":0},{"$f":"AM335","v":0},null,{"$f":"AD335","v":{"v":0,"d":"$0.00"}},{"$f":"AM335","v":{"v":0,"d":"$0.00"}},{"$f":"BJ335+BI335","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P336*U336)-AM336)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P336*AA336","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD336:AL336)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD336:AL336)","v":{"v":0,"d":"$0"}},null,"SIDING",{"$nulls":4},{"$f":"AD336","v":0},{"$f":"AG336","v":0},{"$f":"AJ336","v":0},{"$f":"IF(B336=\"x\",1,0)","v":0},0,{"$f":"AQ336","v":0},{"$f":"AM336","v":0},null,{"$f":"AD336","v":{"v":0,"d":"$0.00"}},{"$f":"AM336","v":{"v":0,"d":"$0.00"}},{"$f":"BJ336+BI336","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P337*U337)-AM337)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P337*AA337","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD337:AL337)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD337:AL337)","v":{"v":0,"d":"$0"}},null,"SIDING",{"$nulls":4},{"$f":"AD337","v":0},{"$f":"AG337","v":0},{"$f":"AJ337","v":0},{"$f":"IF(B337=\"x\",1,0)","v":0},0,{"$f":"AQ337","v":0},{"$f":"AM337","v":0},null,{"$f":"AD337","v":{"v":0,"d":"$0.00"}},{"$f":"AM337","v":{"v":0,"d":"$0.00"}},{"$f":"BJ337+BI337","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P345*U345)-AM345)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P345*AA345","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD345:AL345)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD345:AL345)","v":{"v":0,"d":"$0"}},null,"SIDING",{"$nulls":4},{"$f":"AD345","v":0},{"$f":"AG345","v":0},{"$f":"AJ345","v":0},{"$f":"IF(B345=\"x\",1,0)","v":0},0,{"$f":"AQ345","v":0},{"$f":"AM345","v":0},null,{"$f":"AD345","v":{"v":0,"d":"$0.00"}},{"$f":"AM345","v":{"v":0,"d":"$0.00"}},{"$f":"BJ345+BI345","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"SIDING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P352*U352)-AM352)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P352*AA352","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD352:AL352)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD352:AL352)","v":{"v":0,"d":"$0"}},null,"SIDING",{"$nulls":4},{"$f":"AD352","v":0},{"$f":"AG352","v":0},{"$f":"AJ352","v":0},{"$f":"IF(B352=\"x\",1,0)","v":0},0,{"$f":"AQ352","v":0},{"$f":"AM352","v":0},null,{"$f":"AD352","v":{"v":0,"d":"$0.00"}},{"$f":"AM352","v":{"v":0,"d":"$0.00"}},{"$f":"BJ352+BI352","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":47},"SIDING",{"$nulls":4},{"$f":"BA312","v":{"v":0,"d":"$0"}},{"$f":"BB312","v":{"v":0,"d":"$0"}},{"$f":"BC312","v":{"v":0,"d":"$0"}},{"$f":"BD312","v":{"v":0,"d":"$0"}},{"$f":"BE312","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D312,\" \",\"TOTAL\")","v":"SIDING TOTAL"},{"$f":"SUBTOTAL(9,AD313:AD353)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG313:AG353)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ313:AJ353)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM313:AM353)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ313:AQ353)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT310:AT345)","v":{"$error":"#REF!"}},null,"SIDING",{"$nulls":4},{"$f":"BA312","v":0},{"$f":"BB312","v":0},{"$f":"BC312","v":0},{"$f":"BD312","v":0},{"$f":"BE312","v":0},{"$f":"SUM(BF312:BF353)","v":0},{"$f":"SUM(BG312:BG353)","v":0},null,{"$f":"SUM(BI313:BI353)","v":0},{"$f":"SUM(BJ313:BJ353)","v":0},{"$f":"SUM(BK313:BK353)","v":0}]
[{"$nulls":47},"SIDING",{"$nulls":4},{"$f":"BA312","v":{"v":0,"d":"$0"}},{"$f":"BB312","v":{"v":0,"d":"$0"}},{"$f":"BC312","v":{"v":0,"d":"$0"}},{"$f":"BD312","v":{"v":0,"d":"$0"}},{"$f":"BE312","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"SIDING",{"$nulls":4},{"$f":"BA354","v":0},{"$f":"BB354","v":0},{"$f":"BC354","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(N81)","v":"DECKING AND PATIOS"},{"$nulls":25},{"$f":"AD399","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG399","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ399","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM399","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ399","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$357","v":"DECKING AND PATIOS"},{"$nulls":4},{"$f":"SUM(BA358:BA397)","v":0},{"$f":"SUM(BB358:BB397)","v":0},{"$f":"SUM(BC358:BC397)","v":0},{"$f":"SUM(BD358:BD397)","v":0},{"$f":"SUM(BE358:BE397)","v":0},{"$f":"AQ357","v":0},{"$f":"AM357","v":0},null,{"$f":"AD357","v":{"v":0,"d":"$0.00"}},{"$f":"AM357","v":{"v":0,"d":"$0.00"}},{"$f":"BJ357+BI357","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Decking",{"$nulls":25},{"$f":"((P358*U358)-AM358)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P358*X358*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P358*AA358","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B358=\"x\",$P358*$U358,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD358:AL358)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD358:AL358)","v":{"v":0,"d":"$0"}},null,"DECKING AND PATIOS",{"$nulls":4},{"$f":"AD358","v":0},{"$f":"AG358","v":0},{"$f":"AJ358","v":0},{"$f":"IF(B358=\"x\",1,0)","v":0},{"$f":"SUM(BA358:BC358)","v":0},0,0,null,{"$f":"AD358","v":{"v":0,"d":"$0.00"}},{"$f":"AM358","v":{"v":0,"d":"$0.00"}},{"$f":"BJ358+BI358","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Deck bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"$f":"P359*X359*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,{"$f":"AG359","v":0},{"$f":"AJ359","v":0},0,{"$f":"SUM(BA359:BC359)","v":0},0,0,null,{"$f":"AD359","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ359+BI359","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"New deck, columns, joists, railing-treated lumber",{"$nulls":14},"sf","sf",{"v":10,"d":"10.00"},null,null,{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"New deck, columns, joists, railing-cedar",{"$nulls":14},"sf","sf",{"v":10,"d":"10.00"},null,null,{"v":9,"d":"9.00"},null,{"v":8.5,"d":"8.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Existing deck, replace decking",{"$nulls":14},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Install railing w/ wood balusters only",{"$nulls":14},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":15,"d":"15.00"},null,{"v":7.5,"d":"7.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Install railing w/ metal balusters only",{"$nulls":14},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Stairs, 5 to 7 risers",{"$nulls":14},"ea",null,{"v":700,"d":"700.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Covered Patio",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Covered Patio bid/allowance",{"$nulls":14},"ls","ls",{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Covered patio, floor, roof frame, decking, treated",{"$nulls":14},"sf",null,{"v":20,"d":"20.00"},null,null,{"v":15,"d":"15.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Install railing w/ wood balusters only",{"$nulls":14},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":15,"d":"15.00"},null,{"v":7.5,"d":"7.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Install railing w/ metal balusters only",{"$nulls":14},"lf","lf",{"v":15,"d":"15.00"},null,null,{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Stairs, 5 to 7 risers",{"$nulls":14},"ea",null,{"v":700,"d":"700.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Wood board ceiling, tongue and groove",{"$nulls":14},"sf",null,1.75,null,null,{"v":2,"d":"2.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Insect screening",{"$nulls":14},"sf",null,{"v":1.5,"d":"1.50"},null,null,1.25,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA376:BC376)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P378*U378)-AM378)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P378*AA378","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD378:AL378)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD378:AL378)","v":{"v":0,"d":"$0"}},null,"DECKING AND PATIOS",{"$nulls":4},{"$f":"AD378","v":0},{"$f":"AG378","v":0},{"$f":"AJ378","v":0},{"$f":"IF(B378=\"x\",1,0)","v":0},0,{"$f":"AQ378","v":0},{"$f":"AM378","v":0},null,{"$f":"AD378","v":{"v":0,"d":"$0.00"}},{"$f":"AM378","v":{"v":0,"d":"$0.00"}},{"$f":"BJ378+BI378","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P379*U379)-AM379)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P379*AA379","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD379:AL379)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD379:AL379)","v":{"v":0,"d":"$0"}},null,"DECKING AND PATIOS",{"$nulls":4},{"$f":"AD379","v":0},{"$f":"AG379","v":0},{"$f":"AJ379","v":0},{"$f":"IF(B379=\"x\",1,0)","v":0},0,{"$f":"AQ379","v":0},{"$f":"AM379","v":0},null,{"$f":"AD379","v":{"v":0,"d":"$0.00"}},{"$f":"AM379","v":{"v":0,"d":"$0.00"}},{"$f":"BJ379+BI379","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P380*U380)-AM380)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P380*AA380","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD380:AL380)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD380:AL380)","v":{"v":0,"d":"$0"}},null,"DECKING AND PATIOS",{"$nulls":4},{"$f":"AD380","v":0},{"$f":"AG380","v":0},{"$f":"AJ380","v":0},{"$f":"IF(B380=\"x\",1,0)","v":0},0,{"$f":"AQ380","v":0},{"$f":"AM380","v":0},null,{"$f":"AD380","v":{"v":0,"d":"$0.00"}},{"$f":"AM380","v":{"v":0,"d":"$0.00"}},{"$f":"BJ380+BI380","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P386*U386)-AM386)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P386*AA386","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD386:AL386)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD386:AL386)","v":{"v":0,"d":"$0"}},null,"DECKING AND PATIOS",{"$nulls":4},{"$f":"AD386","v":0},{"$f":"AG386","v":0},{"$f":"AJ386","v":0},{"$f":"IF(B386=\"x\",1,0)","v":0},0,{"$f":"AQ386","v":0},{"$f":"AM386","v":0},null,{"$f":"AD386","v":{"v":0,"d":"$0.00"}},{"$f":"AM386","v":{"v":0,"d":"$0.00"}},{"$f":"BJ386+BI386","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DECKING AND PATIOS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P397*U397)-AM397)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P397*AA397","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD397:AL397)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD397:AL397)","v":{"v":0,"d":"$0"}},null,"DECKING AND PATIOS",{"$nulls":4},{"$f":"AD397","v":0},{"$f":"AG397","v":0},{"$f":"AJ397","v":0},{"$f":"IF(B397=\"x\",1,0)","v":0},0,{"$f":"AQ397","v":0},{"$f":"AM397","v":0},null,{"$f":"AD397","v":{"v":0,"d":"$0.00"}},{"$f":"AM397","v":{"v":0,"d":"$0.00"}},{"$f":"BJ397+BI397","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":47},"DECKING AND PATIOS",{"$nulls":4},{"$f":"BA357","v":{"v":0,"d":"$0"}},{"$f":"BB357","v":{"v":0,"d":"$0"}},{"$f":"BC357","v":{"v":0,"d":"$0"}},{"$f":"BD357","v":{"v":0,"d":"$0"}},{"$f":"BE357","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D357,\" \",\"TOTAL\")","v":"DECKING AND PATIOS TOTAL"},{"$f":"SUBTOTAL(9,AD358:AD398)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG358:AG398)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ358:AJ398)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM358:AM398)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ358:AQ398)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT355:AT390)","v":{"$error":"#REF!"}},null,"DECKING AND PATIOS",{"$nulls":4},{"$f":"BA357","v":0},{"$f":"BB357","v":0},{"$f":"BC357","v":0},{"$f":"BD357","v":0},{"$f":"BE357","v":0},{"$f":"SUM(BF357:BF398)","v":0},{"$f":"SUM(BG357:BG398)","v":0},null,{"$f":"SUM(BI358:BI398)","v":0},{"$f":"SUM(BJ358:BJ398)","v":0},{"$f":"SUM(BK358:BK398)","v":0}]
[{"$nulls":47},"DECKING AND PATIOS",{"$nulls":4},{"$f":"BA357","v":{"v":0,"d":"$0"}},{"$f":"BB357","v":{"v":0,"d":"$0"}},{"$f":"BC357","v":{"v":0,"d":"$0"}},{"$f":"BD357","v":{"v":0,"d":"$0"}},{"$f":"BE357","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"DECKING AND PATIOS",{"$nulls":4},{"$f":"BA399","v":0},{"$f":"BB399","v":0},{"$f":"BC399","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(N82)","v":"ROOFING"},{"$nulls":25},{"$f":"AD444","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG444","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ444","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM444","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ444","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$402","v":"ROOFING"},{"$nulls":4},{"$f":"SUM(BA403:BA442)","v":0},{"$f":"SUM(BB403:BB442)","v":0},{"$f":"SUM(BC403:BC442)","v":0},{"$f":"SUM(BD403:BD442)","v":0},{"$f":"SUM(BE403:BE442)","v":0},{"$f":"AQ402","v":0},{"$f":"AM402","v":0},null,{"$f":"AD402","v":{"v":0,"d":"$0.00"}},{"$f":"AM402","v":{"v":0,"d":"$0.00"}},{"$f":"BJ402+BI402","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Roofing bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"$f":"((P403*U403)-AM403)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P403*X403*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P403*AA403","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B403=\"x\",$P403*$U403,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD403:AL403)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD403:AL403)","v":{"v":0,"d":"$0"}},null,"ROOFING",{"$nulls":4},{"$f":"AD403","v":0},{"$f":"AG403","v":0},{"$f":"AJ403","v":0},{"$f":"IF(B403=\"x\",1,0)","v":0},{"$f":"SUM(BA403:BC403)","v":0},0,0,null,{"$f":"AD403","v":{"v":0,"d":"$0.00"}},{"$f":"AM403","v":{"v":0,"d":"$0.00"}},{"$f":"BJ403+BI403","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Asphalt shingle roof",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"$f":"P404*X404*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,{"$f":"AG404","v":0},{"$f":"AJ404","v":0},0,{"$f":"SUM(BA404:BC404)","v":0},0,0,null,{"$f":"AD404","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ404+BI404","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Roof repair/patch, asphalt",{"$nulls":14},"ea","ea",{"v":250,"d":"250.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Roof replacement-demo & replace, 3-tab",{"$nulls":14},"sq",null,{"v":135,"d":"135.00"},null,null,{"v":95,"d":"95.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Roof replacement-demo & replace, architectural",{"$nulls":14},"sq",null,{"v":150,"d":"150.00"},null,null,{"v":115,"d":"115.00"},null,{"v":100,"d":"100.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Premium for 3 layer tear off",{"$nulls":14},"sq","sq",{"v":35,"d":"35.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Premium for steep pitch roof",{"$nulls":14},"sq","sq",{"v":25,"d":"25.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Wood Shingle Roof",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Roof repair/patch, wood",{"$nulls":14},"ea","ea",{"v":250,"d":"250.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Roof replacement-demo & replace, 3-tab",{"$nulls":14},"sq",null,{"v":75,"d":"75.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Wood shingle, low end",{"$nulls":14},"sq",null,{"v":250,"d":"250.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Wood shingle, high end",{"$nulls":14},"sq",null,{"v":250,"d":"250.00"},null,null,{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Roof sheathing, plywood 1/2\", remove & install",{"$nulls":14},"sheet","sheet",{"v":15,"d":"15.00"},null,null,{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Slate/Clay Tile",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Roof replacement-demo & replace, slate",{"$nulls":14},"sq",null,{"v":300,"d":"300.00"},null,null,{"v":500,"d":"500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Gutters & downspouts, aluminum",{"$nulls":14},"lf",null,{"v":4,"d":"4.00"},null,null,{"v":3,"d":"3.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA421:BC421)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Clean gutters & downspouts",{"$nulls":14},"hrs",null,{"v":20,"d":"20.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA422:BC422)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA423:BC423)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P429*U429)-AM429)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P429*AA429","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD429:AL429)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD429:AL429)","v":{"v":0,"d":"$0"}},null,"ROOFING",{"$nulls":4},{"$f":"AD429","v":0},{"$f":"AG429","v":0},{"$f":"AJ429","v":0},{"$f":"IF(B429=\"x\",1,0)","v":0},{"$f":"SUM(BA429:BC429)","v":0},{"$f":"AQ429","v":0},{"$f":"AM429","v":0},null,{"$f":"AD429","v":{"v":0,"d":"$0.00"}},{"$f":"AM429","v":{"v":0,"d":"$0.00"}},{"$f":"BJ429+BI429","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA437:BC437)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ROOFING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P439*U439)-AM439)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P439*AA439","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD439:AL439)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD439:AL439)","v":{"v":0,"d":"$0"}},null,"ROOFING",{"$nulls":4},{"$f":"AD439","v":0},{"$f":"AG439","v":0},{"$f":"AJ439","v":0},{"$f":"IF(B439=\"x\",1,0)","v":0},0,{"$f":"AQ439","v":0},{"$f":"AM439","v":0},null,{"$f":"AD439","v":{"v":0,"d":"$0.00"}},{"$f":"AM439","v":{"v":0,"d":"$0.00"}},{"$f":"BJ439+BI439","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P440*U440)-AM440)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P440*AA440","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD440:AL440)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD440:AL440)","v":{"v":0,"d":"$0"}},null,"ROOFING",{"$nulls":4},{"$f":"AD440","v":0},{"$f":"AG440","v":0},{"$f":"AJ440","v":0},{"$f":"IF(B440=\"x\",1,0)","v":0},0,{"$f":"AQ440","v":0},{"$f":"AM440","v":0},null,{"$f":"AD440","v":{"v":0,"d":"$0.00"}},{"$f":"AM440","v":{"v":0,"d":"$0.00"}},{"$f":"BJ440+BI440","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P441*U441)-AM441)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P441*AA441","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD441:AL441)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD441:AL441)","v":{"v":0,"d":"$0"}},null,"ROOFING",{"$nulls":4},{"$f":"AD441","v":0},{"$f":"AG441","v":0},{"$f":"AJ441","v":0},{"$f":"IF(B441=\"x\",1,0)","v":0},0,{"$f":"AQ441","v":0},{"$f":"AM441","v":0},null,{"$f":"AD441","v":{"v":0,"d":"$0.00"}},{"$f":"AM441","v":{"v":0,"d":"$0.00"}},{"$f":"BJ441+BI441","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P442*U442)-AM442)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P442*AA442","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD442:AL442)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD442:AL442)","v":{"v":0,"d":"$0"}},null,"ROOFING",{"$nulls":4},{"$f":"AD442","v":0},{"$f":"AG442","v":0},{"$f":"AJ442","v":0},{"$f":"IF(B442=\"x\",1,0)","v":0},0,{"$f":"AQ442","v":0},{"$f":"AM442","v":0},null,{"$f":"AD442","v":{"v":0,"d":"$0.00"}},{"$f":"AM442","v":{"v":0,"d":"$0.00"}},{"$f":"BJ442+BI442","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":47},"ROOFING",{"$nulls":4},{"$f":"BA402","v":{"v":0,"d":"$0"}},{"$f":"BB402","v":{"v":0,"d":"$0"}},{"$f":"BC402","v":{"v":0,"d":"$0"}},{"$f":"BD402","v":{"v":0,"d":"$0"}},{"$f":"BE402","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D402,\" \",\"TOTAL\")","v":"ROOFING TOTAL"},{"$f":"SUBTOTAL(9,AD403:AD443)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG403:AG443)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ403:AJ443)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM403:AM443)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ403:AQ443)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT400:AT435)","v":{"$error":"#REF!"}},null,"ROOFING",{"$nulls":4},{"$f":"BA402","v":0},{"$f":"BB402","v":0},{"$f":"BC402","v":0},{"$f":"BD402","v":0},{"$f":"BE402","v":0},{"$f":"SUM(BF402:BF443)","v":0},{"$f":"SUM(BG402:BG443)","v":0},null,{"$f":"SUM(BI403:BI443)","v":0},{"$f":"SUM(BJ403:BJ443)","v":0},{"$f":"SUM(BK403:BK443)","v":0}]
[{"$nulls":47},"ROOFING",{"$nulls":4},{"$f":"BA402","v":{"v":0,"d":"$0"}},{"$f":"BB402","v":{"v":0,"d":"$0"}},{"$f":"BC402","v":{"v":0,"d":"$0"}},{"$f":"BD402","v":{"v":0,"d":"$0"}},{"$f":"BE402","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"ROOFING",{"$nulls":4},{"$f":"BA444","v":0},{"$f":"BB444","v":0},{"$f":"BC444","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(Y75)","v":"EXTERIOR DOORS & WINDOWS"},{"$nulls":25},{"$f":"AD489","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG489","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ489","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM489","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ489","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$447","v":"EXTERIOR DOORS & WINDOWS"},{"$nulls":4},{"$f":"SUM(BA448:BA487)","v":0},{"$f":"SUM(BB448:BB487)","v":0},{"$f":"SUM(BC448:BC487)","v":0},{"$f":"SUM(BD448:BD487)","v":0},{"$f":"SUM(BE448:BE487)","v":0},{"$f":"AQ447","v":0},{"$f":"AM447","v":0},null,{"$f":"AD447","v":{"v":0,"d":"$0.00"}},{"$f":"AM447","v":{"v":0,"d":"$0.00"}},{"$f":"BJ447+BI447","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Exterior Doors",{"$nulls":25},{"$f":"((P448*U448)-AM448)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P448*X448*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P448*AA448","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B448=\"x\",$P448*$U448,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD448:AL448)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD448:AL448)","v":{"v":0,"d":"$0"}},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"AD448","v":0},{"$f":"AG448","v":0},{"$f":"AJ448","v":0},{"$f":"IF(B448=\"x\",1,0)","v":0},{"$f":"SUM(BA448:BC448)","v":0},0,0,null,{"$f":"AD448","v":{"v":0,"d":"$0.00"}},{"$f":"AM448","v":{"v":0,"d":"$0.00"}},{"$f":"BJ448+BI448","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Exterior doors bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"$f":"P449*X449*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,{"$f":"AG449","v":0},{"$f":"AJ449","v":0},0,{"$f":"SUM(BA449:BC449)","v":0},0,0,null,{"$f":"AD449","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ449+BI449","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Steel entry door,  single",{"$nulls":14},"ea","ea",{"v":200,"d":"200.00"},null,null,{"v":250,"d":"250.00"},null,{"v":175,"d":"175.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"French patio door, pair",{"$nulls":14},"ea","ea",{"v":300,"d":"300.00"},null,null,{"v":500,"d":"500.00"},null,{"v":400,"d":"400.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Exterior door hardware w/ dead bolt ",{"$nulls":14},"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Glass storm door, single",{"$nulls":14},"ea","ea",{"v":125,"d":"125.00"},null,null,{"v":250,"d":"250.00"},null,{"v":225,"d":"225.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Sliding glass door, vinyl, double",{"$nulls":14},"ea","ea",{"v":300,"d":"300.00"},null,null,{"v":500,"d":"500.00"},null,{"v":400,"d":"400.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Windows",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"New windows, vinyl, average size",{"$nulls":14},"ea",null,{"v":75,"d":"75.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replacement windows, vinyl, average size",{"$nulls":14},"ea",null,{"v":75,"d":"75.00"},null,null,{"v":175,"d":"175.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Wood windows, average size",{"$nulls":14},"ea",null,{"v":75,"d":"75.00"},null,null,{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace broken window pane",{"$nulls":14},"ea",null,{"v":75,"d":"75.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"$f":"((P461*U461)-AM461)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P461*AA461","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B461=\"x\",$P461*$U461,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace broken screens",{"$nulls":14},"ea",null,{"v":10,"d":"10.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"$f":"((P462*U462)-AM462)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P462*AA462","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B462=\"x\",$P462*$U462,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Repair broken screens",{"$nulls":14},"ea",null,{"v":10,"d":"10.00"},null,null,{"v":12,"d":"12.00"},{"$nulls":5},{"$f":"((P463*U463)-AM463)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P463*AA463","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B463=\"x\",$P463*$U463,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Skylight, 3x3, fixed",{"$nulls":14},"ea","ea",{"v":20,"d":"20.00"},null,null,{"v":300,"d":"300.00"},null,{"v":150,"d":"150.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Skylight, operable",{"$nulls":14},"ea","ea",{"v":200,"d":"200.00"},null,null,{"v":400,"d":"400.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA466:BC466)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P470*U470)-AM470)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P470*AA470","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD470:AL470)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD470:AL470)","v":{"v":0,"d":"$0"}},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"AD470","v":0},{"$f":"AG470","v":0},{"$f":"AJ470","v":0},{"$f":"IF(B470=\"x\",1,0)","v":0},0,{"$f":"AQ470","v":0},{"$f":"AM470","v":0},null,{"$f":"AD470","v":{"v":0,"d":"$0.00"}},{"$f":"AM470","v":{"v":0,"d":"$0.00"}},{"$f":"BJ470+BI470","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P476*U476)-AM476)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P476*AA476","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD476:AL476)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD476:AL476)","v":{"v":0,"d":"$0"}},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"AD476","v":0},{"$f":"AG476","v":0},{"$f":"AJ476","v":0},{"$f":"IF(B476=\"x\",1,0)","v":0},0,{"$f":"AQ476","v":0},{"$f":"AM476","v":0},null,{"$f":"AD476","v":{"v":0,"d":"$0.00"}},{"$f":"AM476","v":{"v":0,"d":"$0.00"}},{"$f":"BJ476+BI476","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P477*U477)-AM477)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P477*AA477","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD477:AL477)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD477:AL477)","v":{"v":0,"d":"$0"}},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"AD477","v":0},{"$f":"AG477","v":0},{"$f":"AJ477","v":0},{"$f":"IF(B477=\"x\",1,0)","v":0},0,{"$f":"AQ477","v":0},{"$f":"AM477","v":0},null,{"$f":"AD477","v":{"v":0,"d":"$0.00"}},{"$f":"AM477","v":{"v":0,"d":"$0.00"}},{"$f":"BJ477+BI477","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P478*U478)-AM478)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P478*AA478","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD478:AL478)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD478:AL478)","v":{"v":0,"d":"$0"}},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"AD478","v":0},{"$f":"AG478","v":0},{"$f":"AJ478","v":0},{"$f":"IF(B478=\"x\",1,0)","v":0},0,{"$f":"AQ478","v":0},{"$f":"AM478","v":0},null,{"$f":"AD478","v":{"v":0,"d":"$0.00"}},{"$f":"AM478","v":{"v":0,"d":"$0.00"}},{"$f":"BJ478+BI478","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P479*U479)-AM479)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P479*AA479","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD479:AL479)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD479:AL479)","v":{"v":0,"d":"$0"}},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"AD479","v":0},{"$f":"AG479","v":0},{"$f":"AJ479","v":0},{"$f":"IF(B479=\"x\",1,0)","v":0},0,{"$f":"AQ479","v":0},{"$f":"AM479","v":0},null,{"$f":"AD479","v":{"v":0,"d":"$0.00"}},{"$f":"AM479","v":{"v":0,"d":"$0.00"}},{"$f":"BJ479+BI479","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P482*U482)-AM482)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P482*AA482","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD482:AL482)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD482:AL482)","v":{"v":0,"d":"$0"}},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"AD482","v":0},{"$f":"AG482","v":0},{"$f":"AJ482","v":0},{"$f":"IF(B482=\"x\",1,0)","v":0},0,{"$f":"AQ482","v":0},{"$f":"AM482","v":0},null,{"$f":"AD482","v":{"v":0,"d":"$0.00"}},{"$f":"AM482","v":{"v":0,"d":"$0.00"}},{"$f":"BJ482+BI482","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P483*U483)-AM483)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P483*AA483","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD483:AL483)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD483:AL483)","v":{"v":0,"d":"$0"}},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"AD483","v":0},{"$f":"AG483","v":0},{"$f":"AJ483","v":0},{"$f":"IF(B483=\"x\",1,0)","v":0},0,{"$f":"AQ483","v":0},{"$f":"AM483","v":0},null,{"$f":"AD483","v":{"v":0,"d":"$0.00"}},{"$f":"AM483","v":{"v":0,"d":"$0.00"}},{"$f":"BJ483+BI483","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P484*U484)-AM484)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P484*AA484","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD484:AL484)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD484:AL484)","v":{"v":0,"d":"$0"}},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"AD484","v":0},{"$f":"AG484","v":0},{"$f":"AJ484","v":0},{"$f":"IF(B484=\"x\",1,0)","v":0},0,{"$f":"AQ484","v":0},{"$f":"AM484","v":0},null,{"$f":"AD484","v":{"v":0,"d":"$0.00"}},{"$f":"AM484","v":{"v":0,"d":"$0.00"}},{"$f":"BJ484+BI484","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P485*U485)-AM485)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P485*AA485","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD485:AL485)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD485:AL485)","v":{"v":0,"d":"$0"}},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"AD485","v":0},{"$f":"AG485","v":0},{"$f":"AJ485","v":0},{"$f":"IF(B485=\"x\",1,0)","v":0},0,{"$f":"AQ485","v":0},{"$f":"AM485","v":0},null,{"$f":"AD485","v":{"v":0,"d":"$0.00"}},{"$f":"AM485","v":{"v":0,"d":"$0.00"}},{"$f":"BJ485+BI485","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"BA447","v":{"v":0,"d":"$0"}},{"$f":"BB447","v":{"v":0,"d":"$0"}},{"$f":"BC447","v":{"v":0,"d":"$0"}},{"$f":"BD447","v":{"v":0,"d":"$0"}},{"$f":"BE447","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D447,\" \",\"TOTAL\")","v":"EXTERIOR DOORS & WINDOWS TOTAL"},{"$f":"SUBTOTAL(9,AD448:AD488)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG448:AG488)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ448:AJ488)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM448:AM488)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ448:AQ488)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT445:AT480)","v":{"$error":"#REF!"}},null,"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"BA447","v":0},{"$f":"BB447","v":0},{"$f":"BC447","v":0},{"$f":"BD447","v":0},{"$f":"BE447","v":0},{"$f":"SUM(BF447:BF488)","v":0},{"$f":"SUM(BG447:BG488)","v":0},null,{"$f":"SUM(BI448:BI488)","v":0},{"$f":"SUM(BJ448:BJ488)","v":0},{"$f":"SUM(BK448:BK488)","v":0}]
[{"$nulls":47},"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"BA447","v":{"v":0,"d":"$0"}},{"$f":"BB447","v":{"v":0,"d":"$0"}},{"$f":"BC447","v":{"v":0,"d":"$0"}},{"$f":"BD447","v":{"v":0,"d":"$0"}},{"$f":"BE447","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"EXTERIOR DOORS & WINDOWS",{"$nulls":4},{"$f":"BA489","v":0},{"$f":"BB489","v":0},{"$f":"BC489","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(Y76)","v":"GARAGE DOORS"},{"$nulls":25},{"$f":"AD534","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG534","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ534","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM534","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ534","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$492","v":"GARAGE DOORS"},{"$nulls":4},{"$f":"SUM(BA493:BA532)","v":0},{"$f":"SUM(BB493:BB532)","v":0},{"$f":"SUM(BC493:BC532)","v":0},{"$f":"SUM(BD493:BD532)","v":0},{"$f":"SUM(BE493:BE532)","v":0},{"$f":"AQ492","v":0},{"$f":"AM492","v":0},null,{"$f":"AD492","v":{"v":0,"d":"$0.00"}},{"$f":"AM492","v":{"v":0,"d":"$0.00"}},{"$f":"BJ492+BI492","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Garage Doors Bid/Allowance",{"$nulls":14},"ls","ea",{"$nulls":9},{"$f":"((P493*U493)-AM493)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P493*X493*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P493*AA493","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B493=\"x\",$P493*$U493,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD493:AL493)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD493:AL493)","v":{"v":0,"d":"$0"}},null,"GARAGE DOORS",{"$nulls":4},{"$f":"AD493","v":0},{"$f":"AG493","v":0},{"$f":"AJ493","v":0},{"$f":"IF(B493=\"x\",1,0)","v":0},{"$f":"SUM(BA493:BC493)","v":0},0,0,null,{"$f":"AD493","v":{"v":0,"d":"$0.00"}},{"$f":"AM493","v":{"v":0,"d":"$0.00"}},{"$f":"BJ493+BI493","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Garage Doors Only- 9'x7'  door, manual",{"$nulls":14},"ea","ea",{"v":200,"d":"200.00"},null,null,{"v":450,"d":"450.00"},null,{"v":400,"d":"400.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"$f":"P494*X494*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,{"$f":"AG494","v":0},{"$f":"AJ494","v":0},0,{"$f":"SUM(BA494:BC494)","v":0},0,0,null,{"$f":"AD494","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ494+BI494","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Garage Doors Only- 16' door, manual",{"$nulls":14},"ea","ea",{"v":300,"d":"300.00"},null,null,{"v":750,"d":"750.00"},null,{"v":750,"d":"750.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Garage Door Operator only",{"$nulls":14},"ea","ea",{"v":100,"d":"100.00"},null,null,{"v":150,"d":"150.00"},null,{"v":150,"d":"150.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace springs for garage door",{"$nulls":14},"ea",null,{"v":100,"d":"100.00"},null,null,{"v":50,"d":"50.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA511:BC511)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA512:BC512)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P513*U513)-AM513)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P513*AA513","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD513:AL513)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD513:AL513)","v":{"v":0,"d":"$0"}},null,"GARAGE DOORS",{"$nulls":4},{"$f":"AD513","v":0},{"$f":"AG513","v":0},{"$f":"AJ513","v":0},{"$f":"IF(B513=\"x\",1,0)","v":0},{"$f":"SUM(BA513:BC513)","v":0},{"$f":"AQ513","v":0},{"$f":"AM513","v":0},null,{"$f":"AD513","v":{"v":0,"d":"$0.00"}},{"$f":"AM513","v":{"v":0,"d":"$0.00"}},{"$f":"BJ513+BI513","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,{"$f":"AG514","v":0},{"$f":"AJ514","v":0},0,{"$f":"SUM(BA514:BC514)","v":0},0,0,null,{"$f":"AD514","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ514+BI514","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA531:BC531)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"GARAGE DOORS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA532:BC532)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"GARAGE DOORS",{"$nulls":4},{"$f":"BA492","v":{"v":0,"d":"$0"}},{"$f":"BB492","v":{"v":0,"d":"$0"}},{"$f":"BC492","v":{"v":0,"d":"$0"}},{"$f":"BD492","v":{"v":0,"d":"$0"}},{"$f":"BE492","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D492,\" \",\"TOTAL\")","v":"GARAGE DOORS TOTAL"},{"$f":"SUBTOTAL(9,AD493:AD533)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG493:AG533)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ493:AJ533)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM493:AM533)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ493:AQ533)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT490:AT525)","v":{"$error":"#REF!"}},null,"GARAGE DOORS",{"$nulls":4},{"$f":"BA492","v":0},{"$f":"BB492","v":0},{"$f":"BC492","v":0},{"$f":"BD492","v":0},{"$f":"BE492","v":0},{"$f":"SUM(BF492:BF533)","v":0},{"$f":"SUM(BG492:BG533)","v":0},null,{"$f":"SUM(BI493:BI533)","v":0},{"$f":"SUM(BJ493:BJ533)","v":0},{"$f":"SUM(BK493:BK533)","v":0}]
[{"$nulls":47},"GARAGE DOORS",{"$nulls":4},{"$f":"BA492","v":{"v":0,"d":"$0"}},{"$f":"BB492","v":{"v":0,"d":"$0"}},{"$f":"BC492","v":{"v":0,"d":"$0"}},{"$f":"BD492","v":{"v":0,"d":"$0"}},{"$f":"BE492","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"GARAGE DOORS",{"$nulls":4},{"$f":"BA534","v":0},{"$f":"BB534","v":0},{"$f":"BC534","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(Y77)","v":"LANDSCAPING"},{"$nulls":25},{"$f":"AD579","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG579","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ579","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM579","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ579","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$537","v":"LANDSCAPING"},{"$nulls":4},{"$f":"SUM(BA538:BA577)","v":0},{"$f":"SUM(BB538:BB577)","v":0},{"$f":"SUM(BC538:BC577)","v":0},{"$f":"SUM(BD538:BD577)","v":0},{"$f":"SUM(BE538:BE577)","v":0},{"$f":"AQ537","v":0},{"$f":"AM537","v":0},null,{"$f":"AD537","v":{"v":0,"d":"$0.00"}},{"$f":"AM537","v":{"v":0,"d":"$0.00"}},{"$f":"BJ537+BI537","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Landscaping bid/allowance, trees, bushes, flowers",{"$nulls":14},"ls","ls",{"v":250,"d":"250.00"},null,null,{"v":300,"d":"300.00"},{"$nulls":5},{"$f":"((P538*U538)-AM538)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P538*X538*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P538*AA538","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B538=\"x\",$P538*$U538,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD538:AL538)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD538:AL538)","v":{"v":0,"d":"$0"}},null,"LANDSCAPING",{"$nulls":4},{"$f":"AD538","v":0},{"$f":"AG538","v":0},{"$f":"AJ538","v":0},{"$f":"IF(B538=\"x\",1,0)","v":0},{"$f":"SUM(BA538:BC538)","v":0},{"$f":"AQ538","v":0},{"$f":"AM538","v":0},null,{"$f":"AD538","v":{"v":0,"d":"$0.00"}},{"$f":"AM538","v":{"v":0,"d":"$0.00"}},{"$f":"BJ538+BI538","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Sod",{"$nulls":14},"sf","sf",0.15,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"$f":"P539*X539*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,{"$f":"AG539","v":0},{"$f":"AJ539","v":0},0,{"$f":"SUM(BA539:BC539)","v":0},0,0,null,{"$f":"AD539","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ539+BI539","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Seeding",{"$nulls":14},"sf","sf",0.05,null,null,0.05,null,0.05,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Shrubs/plantings, 1 gallon",{"$nulls":14},"ea","ea",{"v":10,"d":"10.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Shrubs/plantings, 2 gallon",{"$nulls":14},"ea","ea",{"v":15,"d":"15.00"},null,null,{"v":20,"d":"20.00"},null,{"v":25,"d":"25.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Shrubs/plantings, 5 gallon",{"$nulls":14},"ea",null,{"v":25,"d":"25.00"},null,null,{"v":35,"d":"35.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Small trees, 1-2\" caliper, 10 gallon",{"$nulls":14},"ea","ea",{"v":45,"d":"45.00"},null,null,{"v":50,"d":"50.00"},null,{"v":85,"d":"85.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Small trees, 1-2\" 15 gallon",{"$nulls":14},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":75,"d":"75.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"36\" box tree",{"$nulls":14},"ea",null,{"v":75,"d":"75.00"},null,null,{"v":200,"d":"200.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Mulch, standard 3\" thick",{"$nulls":14},"sf","sf",0.25,null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Landscape rock, 3/4\"",{"$nulls":14},"sf",null,{"v":0.5,"d":"0.50"},null,null,{"v":1,"d":"1.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Cobble stone rock",{"$nulls":14},"sf",null,{"v":0.5,"d":"0.50"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Tree removal, per tree",{"$nulls":14},"ea","ea",{"v":500,"d":"500.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Stacked, retaining wall",{"$nulls":14},"sf","sf",{"v":10,"d":"10.00"},null,null,{"v":7.5,"d":"7.50"},null,{"v":7.5,"d":"7.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA556:BC556)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA557:BC557)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P558*U558)-AM558)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P558*AA558","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD558:AL558)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD558:AL558)","v":{"v":0,"d":"$0"}},null,"LANDSCAPING",{"$nulls":4},{"$f":"AD558","v":0},{"$f":"AG558","v":0},{"$f":"AJ558","v":0},{"$f":"IF(B558=\"x\",1,0)","v":0},{"$f":"SUM(BA558:BC558)","v":0},{"$f":"AQ558","v":0},{"$f":"AM558","v":0},null,{"$f":"AD558","v":{"v":0,"d":"$0.00"}},{"$f":"AM558","v":{"v":0,"d":"$0.00"}},{"$f":"BJ558+BI558","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,{"$f":"AG559","v":0},{"$f":"AJ559","v":0},0,{"$f":"SUM(BA559:BC559)","v":0},0,0,null,{"$f":"AD559","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ559+BI559","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA576:BC576)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"LANDSCAPING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA577:BC577)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"LANDSCAPING",{"$nulls":4},{"$f":"BA537","v":{"v":0,"d":"$0"}},{"$f":"BB537","v":{"v":0,"d":"$0"}},{"$f":"BC537","v":{"v":0,"d":"$0"}},{"$f":"BD537","v":{"v":0,"d":"$0"}},{"$f":"BE537","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D537,\" \",\"TOTAL\")","v":"LANDSCAPING TOTAL"},{"$f":"SUBTOTAL(9,AD538:AD578)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG538:AG578)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ538:AJ578)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM538:AM578)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ538:AQ578)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT535:AT570)","v":{"$error":"#REF!"}},null,"LANDSCAPING",{"$nulls":4},{"$f":"BA537","v":0},{"$f":"BB537","v":0},{"$f":"BC537","v":0},{"$f":"BD537","v":0},{"$f":"BE537","v":0},{"$f":"SUM(BF537:BF578)","v":0},{"$f":"SUM(BG537:BG578)","v":0},null,{"$f":"SUM(BI538:BI578)","v":0},{"$f":"SUM(BJ538:BJ578)","v":0},{"$f":"SUM(BK538:BK578)","v":0}]
[{"$nulls":47},"LANDSCAPING",{"$nulls":4},{"$f":"BA537","v":{"v":0,"d":"$0"}},{"$f":"BB537","v":{"v":0,"d":"$0"}},{"$f":"BC537","v":{"v":0,"d":"$0"}},{"$f":"BD537","v":{"v":0,"d":"$0"}},{"$f":"BE537","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"LANDSCAPING",{"$nulls":4},{"$f":"BA579","v":0},{"$f":"BB579","v":0},{"$f":"BC579","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(Y78)","v":"MISC. EXTERIOR ITEMS"},{"$nulls":25},{"$f":"AD624","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG624","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ624","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM624","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ624","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$582","v":"MISC. EXTERIOR ITEMS"},{"$nulls":4},{"$f":"SUM(BA583:BA622)","v":0},{"$f":"SUM(BB583:BB622)","v":0},{"$f":"SUM(BC583:BC622)","v":0},{"$f":"SUM(BD583:BD622)","v":0},{"$f":"SUM(BE583:BE622)","v":0},{"$f":"AQ582","v":0},{"$f":"AM582","v":0},null,{"$f":"AD582","v":{"v":0,"d":"$0.00"}},{"$f":"AM582","v":{"v":0,"d":"$0.00"}},{"$f":"BJ582+BI582","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Misc. Ext Improvements bid/allowance",{"$nulls":14},"ls","sf",{"$nulls":9},{"$f":"((P583*U583)-AM583)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P583*X583*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P583*AA583","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B583=\"x\",$P583*$U583,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD583:AL583)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD583:AL583)","v":{"v":0,"d":"$0"}},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},{"$f":"AD583","v":0},{"$f":"AG583","v":0},{"$f":"AJ583","v":0},{"$f":"IF(B583=\"x\",1,0)","v":0},{"$f":"SUM(BA583:BC583)","v":0},0,0,null,{"$f":"AD583","v":{"v":0,"d":"$0.00"}},{"$f":"AM583","v":{"v":0,"d":"$0.00"}},{"$f":"BJ583+BI583","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Miscellaneous Improvements",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"$f":"P584*X584*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,{"$f":"AG584","v":0},{"$f":"AJ584","v":0},0,{"$f":"SUM(BA584:BC584)","v":0},0,0,null,{"$f":"AD584","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ584+BI584","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"New mailbox",{"$nulls":14},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":100,"d":"100.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"New address #",{"$nulls":14},"ea",null,{"v":25,"d":"25.00"},null,null,{"v":40,"d":"40.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Shutters",{"$nulls":14},"ea",null,{"v":25,"d":"25.00"},null,null,{"v":40,"d":"40.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Fencing",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Chain link fencing",{"$nulls":14},"lf",null,{"v":7,"d":"7.00"},null,null,{"v":8,"d":"8.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Wood fencing",{"$nulls":14},"lf",null,{"v":10,"d":"10.00"},null,null,{"v":13.5,"d":"13.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Misc. Exterior Structures",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Premanufactured carport",{"$nulls":14},"ea","lf",{"v":750,"d":"750.00"},null,null,{"v":4500,"d":"4500.00"},null,{"v":4500,"d":"4500.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Storage shed, wood",{"$nulls":14},"ea","ea",{"v":500,"d":"500.00"},null,null,{"v":1750,"d":"1750.00"},null,{"v":1600,"d":"1600.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Gazebo",{"$nulls":14},"sf",null,{"v":30,"d":"30.00"},null,null,{"v":45,"d":"45.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Pools",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"New Pool structure",{"$nulls":14},"sf",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Pool heater/motor",{"$nulls":14},"ea",null,{"v":2400,"d":"2400.00"},null,null,{"v":500,"d":"500.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Pool filter system",{"$nulls":14},"ea",null,{"v":1500,"d":"1500.00"},null,null,{"v":400,"d":"400.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA601:BC601)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replaster existing pool wall",{"$nulls":14},"sf",null,{"v":9,"d":"9.00"},null,null,{"v":1.5,"d":"1.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P605*U605)-AM605)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P605*AA605","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD605:AL605)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD605:AL605)","v":{"v":0,"d":"$0"}},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},{"$f":"AD605","v":0},{"$f":"AG605","v":0},{"$f":"AJ605","v":0},{"$f":"IF(B605=\"x\",1,0)","v":0},0,{"$f":"AQ605","v":0},{"$f":"AM605","v":0},null,{"$f":"AD605","v":{"v":0,"d":"$0.00"}},{"$f":"AM605","v":{"v":0,"d":"$0.00"}},{"$f":"BJ605+BI605","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P613*U613)-AM613)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P613*AA613","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD613:AL613)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD613:AL613)","v":{"v":0,"d":"$0"}},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},{"$f":"AD613","v":0},{"$f":"AG613","v":0},{"$f":"AJ613","v":0},{"$f":"IF(B613=\"x\",1,0)","v":0},0,{"$f":"AQ613","v":0},{"$f":"AM613","v":0},null,{"$f":"AD613","v":{"v":0,"d":"$0.00"}},{"$f":"AM613","v":{"v":0,"d":"$0.00"}},{"$f":"BJ613+BI613","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P614*U614)-AM614)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P614*AA614","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD614:AL614)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD614:AL614)","v":{"v":0,"d":"$0"}},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},{"$f":"AD614","v":0},{"$f":"AG614","v":0},{"$f":"AJ614","v":0},{"$f":"IF(B614=\"x\",1,0)","v":0},0,{"$f":"AQ614","v":0},{"$f":"AM614","v":0},null,{"$f":"AD614","v":{"v":0,"d":"$0.00"}},{"$f":"AM614","v":{"v":0,"d":"$0.00"}},{"$f":"BJ614+BI614","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P619*U619)-AM619)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P619*AA619","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD619:AL619)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD619:AL619)","v":{"v":0,"d":"$0"}},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},{"$f":"AD619","v":0},{"$f":"AG619","v":0},{"$f":"AJ619","v":0},{"$f":"IF(B619=\"x\",1,0)","v":0},0,{"$f":"AQ619","v":0},{"$f":"AM619","v":0},null,{"$f":"AD619","v":{"v":0,"d":"$0.00"}},{"$f":"AM619","v":{"v":0,"d":"$0.00"}},{"$f":"BJ619+BI619","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P620*U620)-AM620)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P620*AA620","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD620:AL620)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD620:AL620)","v":{"v":0,"d":"$0"}},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},{"$f":"AD620","v":0},{"$f":"AG620","v":0},{"$f":"AJ620","v":0},{"$f":"IF(B620=\"x\",1,0)","v":0},0,{"$f":"AQ620","v":0},{"$f":"AM620","v":0},null,{"$f":"AD620","v":{"v":0,"d":"$0.00"}},{"$f":"AM620","v":{"v":0,"d":"$0.00"}},{"$f":"BJ620+BI620","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P621*U621)-AM621)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P621*AA621","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD621:AL621)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD621:AL621)","v":{"v":0,"d":"$0"}},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},{"$f":"AD621","v":0},{"$f":"AG621","v":0},{"$f":"AJ621","v":0},{"$f":"IF(B621=\"x\",1,0)","v":0},0,{"$f":"AQ621","v":0},{"$f":"AM621","v":0},null,{"$f":"AD621","v":{"v":0,"d":"$0.00"}},{"$f":"AM621","v":{"v":0,"d":"$0.00"}},{"$f":"BJ621+BI621","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P622*U622)-AM622)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P622*AA622","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD622:AL622)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD622:AL622)","v":{"v":0,"d":"$0"}},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},{"$f":"AD622","v":0},{"$f":"AG622","v":0},{"$f":"AJ622","v":0},{"$f":"IF(B622=\"x\",1,0)","v":0},0,{"$f":"AQ622","v":0},{"$f":"AM622","v":0},null,{"$f":"AD622","v":{"v":0,"d":"$0.00"}},{"$f":"AM622","v":{"v":0,"d":"$0.00"}},{"$f":"BJ622+BI622","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":47},"MISC. EXTERIOR ITEMS",{"$nulls":4},{"$f":"BA582","v":{"v":0,"d":"$0"}},{"$f":"BB582","v":{"v":0,"d":"$0"}},{"$f":"BC582","v":{"v":0,"d":"$0"}},{"$f":"BD582","v":{"v":0,"d":"$0"}},{"$f":"BE582","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D582,\" \",\"TOTAL\")","v":"MISC. EXTERIOR ITEMS TOTAL"},{"$f":"SUBTOTAL(9,AD583:AD623)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG583:AG623)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ583:AJ623)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM583:AM623)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ583:AQ623)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT580:AT615)","v":{"$error":"#REF!"}},null,"MISC. EXTERIOR ITEMS",{"$nulls":4},{"$f":"BA582","v":0},{"$f":"BB582","v":0},{"$f":"BC582","v":0},{"$f":"BD582","v":0},{"$f":"BE582","v":0},{"$f":"SUM(BF582:BF623)","v":0},{"$f":"SUM(BG582:BG623)","v":0},null,{"$f":"SUM(BI583:BI623)","v":0},{"$f":"SUM(BJ583:BJ623)","v":0},{"$f":"SUM(BK583:BK623)","v":0}]
[{"$nulls":47},"MISC. EXTERIOR ITEMS",{"$nulls":4},{"$f":"BA582","v":{"v":0,"d":"$0"}},{"$f":"BB582","v":{"v":0,"d":"$0"}},{"$f":"BC582","v":{"v":0,"d":"$0"}},{"$f":"BD582","v":{"v":0,"d":"$0"}},{"$f":"BE582","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"MISC. EXTERIOR ITEMS",{"$nulls":4},{"$f":"BA624","v":0},{"$f":"BB624","v":0},{"$f":"BC624","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(Y79)","v":"FRAMING & DRYWALL"},{"$nulls":25},{"$f":"AD669","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG669","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ669","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM669","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ669","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$627","v":"FRAMING & DRYWALL"},{"$nulls":4},{"$f":"SUM(BA628:BA667)","v":0},{"$f":"SUM(BB628:BB667)","v":0},{"$f":"SUM(BC628:BC667)","v":0},{"$f":"SUM(BD628:BD667)","v":0},{"$f":"SUM(BE628:BE667)","v":0},{"$f":"AQ627","v":0},{"$f":"AM627","v":0},null,{"$f":"AD627","v":{"v":0,"d":"$0.00"}},{"$f":"AM627","v":{"v":0,"d":"$0.00"}},{"$f":"BJ627+BI627","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Framing",{"$nulls":25},{"$f":"((P628*U628)-AM628)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P628*X628*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P628*AA628","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B628=\"x\",$P628*$U628,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD628:AL628)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD628:AL628)","v":{"v":0,"d":"$0"}},null,"FRAMING & DRYWALL",{"$nulls":4},{"$f":"AD628","v":0},{"$f":"AG628","v":0},{"$f":"AJ628","v":0},{"$f":"IF(B628=\"x\",1,0)","v":0},{"$f":"SUM(BA628:BC628)","v":0},0,0,null,{"$f":"AD628","v":{"v":0,"d":"$0.00"}},{"$f":"AM628","v":{"v":0,"d":"$0.00"}},{"$f":"BJ628+BI628","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Structural framing bid/allowance, case by case",{"$nulls":14},"ls","ls",{"$nulls":6},{"v":750,"d":"750.00"},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P629*X629*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,{"$f":"AG629","v":0},{"$f":"AJ629","v":0},0,{"$f":"SUM(BA629:BC629)","v":0},0,0,null,{"$f":"AD629","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ629+BI629","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Subflooring, 3/4\" plywood",{"$nulls":14},"sf","sf",{"v":1,"d":"1.00"},null,null,0.85,null,0.85,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Interior wall framing",{"$nulls":14},"sf","sf",{"v":1,"d":"1.00"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Structural/Exterior wall framing",{"$nulls":14},"sf","sf",1.25,null,null,1.75,null,1.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Rough-in openings",{"$nulls":14},"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Floor joists/ceiling joists",{"$nulls":14},"sf","sf",0.75,null,null,0.75,null,0.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Roof framing/rafters",{"$nulls":14},"sf","sf",1.25,null,null,{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Open load bearing/structural wall",{"$nulls":14},"ea","ea",{"v":750,"d":"750.00"},null,null,{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Insulation",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Insulation bid/allowance",{"$nulls":14},"ls","ls",{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Wall insulation",{"$nulls":14},"sf","sf",{"v":0.5,"d":"0.50"},null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Floor insulation",{"$nulls":14},"sf","sf",0.75,null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Attic insulation, blown-in",{"$nulls":14},"sf","sf",{"v":0.5,"d":"0.50"},null,null,{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Walls/Ceilings",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Drywall bid/allowance, case by case",{"$nulls":14},"ls","ls",{"v":750,"d":"750.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Drywall wallboard, 1/2\" thick, finish one side",{"$nulls":14},"sf","sf",1.75,null,null,{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Drywall ceilings, 1/2\" thick",{"$nulls":14},"sf","sf",{"v":4,"d":"4.00"},null,null,0.75,null,0.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Skim coating/texturing walls",{"$nulls":14},"sf","sf",{"v":1,"d":"1.00"},null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA646:BC646)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Skim coating/texturing ceilings",{"$nulls":14},"sf","sf",1.25,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA647:BC647)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P648*U648)-AM648)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P648*AA648","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD648:AL648)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD648:AL648)","v":{"v":0,"d":"$0"}},null,"FRAMING & DRYWALL",{"$nulls":4},{"$f":"AD648","v":0},{"$f":"AG648","v":0},{"$f":"AJ648","v":0},{"$f":"IF(B648=\"x\",1,0)","v":0},{"$f":"SUM(BA648:BC648)","v":0},{"$f":"AQ648","v":0},{"$f":"AM648","v":0},null,{"$f":"AD648","v":{"v":0,"d":"$0.00"}},{"$f":"AM648","v":{"v":0,"d":"$0.00"}},{"$f":"BJ648+BI648","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,{"$f":"AG649","v":0},{"$f":"AJ649","v":0},0,{"$f":"SUM(BA649:BC649)","v":0},0,0,null,{"$f":"AD649","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ649+BI649","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA666:BC666)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"FRAMING & DRYWALL",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA667:BC667)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"FRAMING & DRYWALL",{"$nulls":4},{"$f":"BA627","v":{"v":0,"d":"$0"}},{"$f":"BB627","v":{"v":0,"d":"$0"}},{"$f":"BC627","v":{"v":0,"d":"$0"}},{"$f":"BD627","v":{"v":0,"d":"$0"}},{"$f":"BE627","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D627,\" \",\"TOTAL\")","v":"FRAMING & DRYWALL TOTAL"},{"$f":"SUBTOTAL(9,AD628:AD668)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG628:AG668)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ628:AJ668)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM628:AM668)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ628:AQ668)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT625:AT660)","v":{"$error":"#REF!"}},null,"FRAMING & DRYWALL",{"$nulls":4},{"$f":"BA627","v":0},{"$f":"BB627","v":0},{"$f":"BC627","v":0},{"$f":"BD627","v":0},{"$f":"BE627","v":0},{"$f":"SUM(BF627:BF668)","v":0},{"$f":"SUM(BG627:BG668)","v":0},null,{"$f":"SUM(BI628:BI668)","v":0},{"$f":"SUM(BJ628:BJ668)","v":0},{"$f":"SUM(BK628:BK668)","v":0}]
[{"$nulls":47},"FRAMING & DRYWALL",{"$nulls":4},{"$f":"BA627","v":{"v":0,"d":"$0"}},{"$f":"BB627","v":{"v":0,"d":"$0"}},{"$f":"BC627","v":{"v":0,"d":"$0"}},{"$f":"BD627","v":{"v":0,"d":"$0"}},{"$f":"BE627","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"FRAMING & DRYWALL",{"$nulls":4},{"$f":"BA669","v":0},{"$f":"BB669","v":0},{"$f":"BC669","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(Y80)","v":"CABINETS & COUNTERTOPS"},{"$nulls":25},{"$f":"AD714","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG714","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ714","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM714","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ714","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$672","v":"CABINETS & COUNTERTOPS"},{"$nulls":4},{"$f":"SUM(BA673:BA712)","v":0},{"$f":"SUM(BB673:BB712)","v":0},{"$f":"SUM(BC673:BC712)","v":0},{"$f":"SUM(BD673:BD712)","v":0},{"$f":"SUM(BE673:BE712)","v":0},{"$f":"AQ672","v":0},{"$f":"AM672","v":0},null,{"$f":"AD672","v":{"v":0,"d":"$0.00"}},{"$f":"AM672","v":{"v":0,"d":"$0.00"}},{"$f":"BJ672+BI672","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Cabinet Installation bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"$f":"((P673*U673)-AM673)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P673*X673*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P673*AA673","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B673=\"x\",$P673*$U673,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD673:AL673)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},{"$f":"AD673","v":0},{"$f":"AG673","v":0},{"$f":"AJ673","v":0},{"$f":"IF(B673=\"x\",1,0)","v":0},{"$f":"SUM(BA673:BC673)","v":0},0,0,null,{"$f":"AD673","v":{"v":0,"d":"$0.00"}},{"$f":"AM673","v":{"v":0,"d":"$0.00"}},{"$f":"BJ673+BI673","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Cabinet Material bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"$f":"P674*X674*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,{"$f":"AG674","v":0},{"$f":"AJ674","v":0},0,{"$f":"SUM(BA674:BC674)","v":0},0,0,null,{"$f":"AD674","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ674+BI674","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Countertop bid/allowance",{"$nulls":14},"ls","ls",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Kitchen",{"$nulls":15},"ls",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Kitchen Base Cabinetry",{"$nulls":14},"lf","lf",{"v":50,"d":"50.00"},null,null,{"v":175,"d":"175.00"},null,{"v":130,"d":"130.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Kitchen Upper Cabinetry",{"$nulls":14},"lf","lf",{"v":35,"d":"35.00"},null,null,{"v":150,"d":"150.00"},null,{"v":100,"d":"100.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Kitchen Pantry Cabinet",{"$nulls":14},"ea","ea",{"v":175,"d":"175.00"},null,null,{"v":900,"d":"900.00"},null,{"v":800,"d":"800.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Plastic laminate countertop",{"$nulls":14},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":12.5,"d":"12.50"},null,{"v":12.5,"d":"12.50"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace cabinet doors, only",{"$nulls":14},"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace cabinet drawer fronts, only",{"$nulls":14},"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":40,"d":"40.00"},null,{"v":40,"d":"40.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"New cabinet door pulls",{"$nulls":14},"ea","ea",{"v":5,"d":"5.00"},null,null,{"v":5,"d":"5.00"},null,{"v":3,"d":"3.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Stone/solid surface countertop, kitchen",{"$nulls":14},"sf","sf",{"$nulls":3},{"v":55,"d":"55.00"},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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Kitchen sink bowl, stainless steel, undermount",{"$nulls":14},"ea","ea",{"v":100,"d":"100.00"},null,null,{"v":250,"d":"250.00"},null,{"v":300,"d":"300.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Kitchen sink bowl, composite, undermount",{"$nulls":14},"ea","ea",{"v":100,"d":"100.00"},null,null,{"v":350,"d":"350.00"},null,{"v":300,"d":"300.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Bathrooms",{"$nulls":15},"ls",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Vanity cabinet",{"$nulls":14},"ea","ea",{"v":200,"d":"200.00"},null,null,{"v":600,"d":"600.00"},null,{"v":450,"d":"450.00"},{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"New cabinet door pulls",{"$nulls":14},"ea","ea",{"v":4,"d":"4.00"},null,null,4.25,null,4.25,{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Vanity countertop, stone/solid surface",{"$nulls":14},"sf","sf",{"$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":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P691*U691)-AM691)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P691*AA691","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD691:AL691)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},{"$f":"AD691","v":0},{"$f":"AG691","v":0},{"$f":"AJ691","v":0},{"$f":"IF(B691=\"x\",1,0)","v":0},{"$f":"SUM(BA691:BC691)","v":0},{"$f":"AQ691","v":0},{"$f":"AM691","v":0},null,{"$f":"AD691","v":{"v":0,"d":"$0.00"}},{"$f":"AM691","v":{"v":0,"d":"$0.00"}},{"$f":"BJ691+BI691","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P699*U699)-AM699)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P699*AA699","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD699:AL699)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},{"$f":"AD699","v":0},{"$f":"AG699","v":0},{"$f":"AJ699","v":0},{"$f":"IF(B699=\"x\",1,0)","v":0},0,{"$f":"AQ699","v":0},{"$f":"AM699","v":0},null,{"$f":"AD699","v":{"v":0,"d":"$0.00"}},{"$f":"AM699","v":{"v":0,"d":"$0.00"}},{"$f":"BJ699+BI699","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P710*U710)-AM710)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P710*AA710","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD710:AL710)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},{"$f":"AD710","v":0},{"$f":"AG710","v":0},{"$f":"AJ710","v":0},{"$f":"IF(B710=\"x\",1,0)","v":0},0,{"$f":"AQ710","v":0},{"$f":"AM710","v":0},null,{"$f":"AD710","v":{"v":0,"d":"$0.00"}},{"$f":"AM710","v":{"v":0,"d":"$0.00"}},{"$f":"BJ710+BI710","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P711*U711)-AM711)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P711*AA711","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD711:AL711)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},{"$f":"AD711","v":0},{"$f":"AG711","v":0},{"$f":"AJ711","v":0},{"$f":"IF(B711=\"x\",1,0)","v":0},0,{"$f":"AQ711","v":0},{"$f":"AM711","v":0},null,{"$f":"AD711","v":{"v":0,"d":"$0.00"}},{"$f":"AM711","v":{"v":0,"d":"$0.00"}},{"$f":"BJ711+BI711","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"$f":"((P712*U712)-AM712)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P712*AA712","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD712:AL712)","v":{"v":0,"d":"$0"}},{"$nulls":4},"CABINETS & COUNTERTOPS",{"$nulls":4},{"$f":"AD712","v":0},{"$f":"AG712","v":0},{"$f":"AJ712","v":0},{"$f":"IF(B712=\"x\",1,0)","v":0},0,{"$f":"AQ712","v":0},{"$f":"AM712","v":0},null,{"$f":"AD712","v":{"v":0,"d":"$0.00"}},{"$f":"AM712","v":{"v":0,"d":"$0.00"}},{"$f":"BJ712+BI712","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":47},"CABINETS & COUNTERTOPS",{"$nulls":4},{"$f":"BA672","v":{"v":0,"d":"$0"}},{"$f":"BB672","v":{"v":0,"d":"$0"}},{"$f":"BC672","v":{"v":0,"d":"$0"}},{"$f":"BD672","v":{"v":0,"d":"$0"}},{"$f":"BE672","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D672,\" \",\"TOTAL\")","v":"CABINETS & COUNTERTOPS TOTAL"},{"$f":"SUBTOTAL(9,AD673:AD713)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG673:AG713)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ673:AJ713)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM673:AM713)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ673:AQ713)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT670:AT705)","v":{"$error":"#REF!"}},null,"CABINETS & COUNTERTOPS",{"$nulls":4},{"$f":"BA672","v":0},{"$f":"BB672","v":0},{"$f":"BC672","v":0},{"$f":"BD672","v":0},{"$f":"BE672","v":0},{"$f":"SUM(BF672:BF713)","v":0},{"$f":"SUM(BG672:BG713)","v":0},null,{"$f":"SUM(BI673:BI713)","v":0},{"$f":"SUM(BJ673:BJ713)","v":0},{"$f":"SUM(BK673:BK713)","v":0}]
[{"$nulls":47},"CABINETS & COUNTERTOPS",{"$nulls":4},{"$f":"BA672","v":{"v":0,"d":"$0"}},{"$f":"BB672","v":{"v":0,"d":"$0"}},{"$f":"BC672","v":{"v":0,"d":"$0"}},{"$f":"BD672","v":{"v":0,"d":"$0"}},{"$f":"BE672","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"CABINETS & COUNTERTOPS",{"$nulls":4},{"$f":"BA714","v":0},{"$f":"BB714","v":0},{"$f":"BC714","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(Y81)","v":"DOORS & TRIM"},{"$nulls":25},{"$f":"AD759","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG759","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ759","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM759","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ759","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$717","v":"DOORS & TRIM"},{"$nulls":4},{"$f":"SUM(BA718:BA757)","v":0},{"$f":"SUM(BB718:BB757)","v":0},{"$f":"SUM(BC718:BC757)","v":0},{"$f":"SUM(BD718:BD757)","v":0},{"$f":"SUM(BE718:BE757)","v":0},{"$f":"AQ717","v":0},{"$f":"AM717","v":0},null,{"$f":"AD717","v":{"v":0,"d":"$0.00"}},{"$f":"AM717","v":{"v":0,"d":"$0.00"}},{"$f":"BJ717+BI717","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Finish carpentry bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"$f":"((P718*U718)-AM718)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P718*X718*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P718*AA718","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B718=\"x\",$P718*$U718,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD718:AL718)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD718:AL718)","v":{"v":0,"d":"$0"}},null,"DOORS & TRIM",{"$nulls":4},{"$f":"AD718","v":0},{"$f":"AG718","v":0},{"$f":"AJ718","v":0},{"$f":"IF(B718=\"x\",1,0)","v":0},{"$f":"SUM(BA718:BC718)","v":0},0,0,null,{"$f":"AD718","v":{"v":0,"d":"$0.00"}},{"$f":"AM718","v":{"v":0,"d":"$0.00"}},{"$f":"BJ718+BI718","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Interior door, prehung, hollow-core door",{"$nulls":14},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":80,"d":"80.00"},null,{"v":75,"d":"75.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"$f":"P719*X719*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,{"$f":"AG719","v":0},{"$f":"AJ719","v":0},0,{"$f":"SUM(BA719:BC719)","v":0},0,0,null,{"$f":"AD719","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ719+BI719","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Interior mirrored, sliding, closet doors",{"$nulls":14},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":95,"d":"95.00"},null,{"v":75,"d":"75.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Interior bi-fold, closet doors",{"$nulls":14},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Door hardware, knobs only",{"$nulls":14},"ea","ea",{"v":15,"d":"15.00"},null,null,{"v":15,"d":"15.00"},null,{"v":15,"d":"15.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Door casings",{"$nulls":14},"ea","lf",{"v":50,"d":"50.00"},null,null,{"v":25,"d":"25.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Window casings",{"$nulls":14},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":30,"d":"30.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Window sills",{"$nulls":14},"lf",null,{"v":5,"d":"5.00"},null,null,{"v":2.5,"d":"2.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Wood  base",{"$nulls":14},"lf","lf",2.25,null,null,1.25,null,{"v":1,"d":"1.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Crown molding",{"$nulls":14},"lf","lf",{"v":3.5,"d":"3.50"},null,null,{"v":2,"d":"2.00"},null,1.75,{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Raised panel wood wainscoting",{"$nulls":14},"lf","lf",{"v":10,"d":"10.00"},null,null,{"v":7.5,"d":"7.50"},null,{"v":7.5,"d":"7.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Bead board wainscoting",{"$nulls":14},"lf","lf",{"v":17.5,"d":"17.50"},null,null,{"v":12.5,"d":"12.50"},null,{"v":12.5,"d":"12.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Fireplace mantel",{"$nulls":14},"ea","ea",{"v":250,"d":"250.00"},null,null,{"v":300,"d":"300.00"},null,{"v":300,"d":"300.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Wood columns",{"$nulls":14},"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":150,"d":"150.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Closet shelf and rod",{"$nulls":14},"lf","lf",{"v":10,"d":"10.00"},null,null,{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Closet kit, 8ft long",{"$nulls":14},"lf",null,{"v":125,"d":"125.00"},null,null,{"v":350,"d":"350.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Wood handrail - rail only",{"$nulls":14},"lf","lf",{"v":10,"d":"10.00"},null,null,{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Wood balusters",{"$nulls":14},"lf","lf",{"v":20,"d":"20.00"},null,null,{"v":10,"d":"10.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Iron balusters",{"$nulls":14},"lf","lf",{"v":25,"d":"25.00"},null,null,{"v":30,"d":"30.00"},null,{"v":21,"d":"21.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA736:BC736)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA737:BC737)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P738*U738)-AM738)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P738*AA738","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD738:AL738)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD738:AL738)","v":{"v":0,"d":"$0"}},null,"DOORS & TRIM",{"$nulls":4},{"$f":"AD738","v":0},{"$f":"AG738","v":0},{"$f":"AJ738","v":0},{"$f":"IF(B738=\"x\",1,0)","v":0},{"$f":"SUM(BA738:BC738)","v":0},{"$f":"AQ738","v":0},{"$f":"AM738","v":0},null,{"$f":"AD738","v":{"v":0,"d":"$0.00"}},{"$f":"AM738","v":{"v":0,"d":"$0.00"}},{"$f":"BJ738+BI738","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,{"$f":"AG739","v":0},{"$f":"AJ739","v":0},0,{"$f":"SUM(BA739:BC739)","v":0},0,0,null,{"$f":"AD739","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ739+BI739","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA756:BC756)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"DOORS & TRIM",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA757:BC757)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"DOORS & TRIM",{"$nulls":4},{"$f":"BA717","v":{"v":0,"d":"$0"}},{"$f":"BB717","v":{"v":0,"d":"$0"}},{"$f":"BC717","v":{"v":0,"d":"$0"}},{"$f":"BD717","v":{"v":0,"d":"$0"}},{"$f":"BE717","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D717,\" \",\"TOTAL\")","v":"DOORS & TRIM TOTAL"},{"$f":"SUBTOTAL(9,AD718:AD758)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG718:AG758)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ718:AJ758)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM718:AM758)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ718:AQ758)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT715:AT750)","v":{"$error":"#REF!"}},null,"DOORS & TRIM",{"$nulls":4},{"$f":"BA717","v":0},{"$f":"BB717","v":0},{"$f":"BC717","v":0},{"$f":"BD717","v":0},{"$f":"BE717","v":0},{"$f":"SUM(BF717:BF758)","v":0},{"$f":"SUM(BG717:BG758)","v":0},null,{"$f":"SUM(BI718:BI758)","v":0},{"$f":"SUM(BJ718:BJ758)","v":0},{"$f":"SUM(BK718:BK758)","v":0}]
[{"$nulls":47},"DOORS & TRIM",{"$nulls":4},{"$f":"BA717","v":{"v":0,"d":"$0"}},{"$f":"BB717","v":{"v":0,"d":"$0"}},{"$f":"BC717","v":{"v":0,"d":"$0"}},{"$f":"BD717","v":{"v":0,"d":"$0"}},{"$f":"BE717","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"DOORS & TRIM",{"$nulls":4},{"$f":"BA759","v":0},{"$f":"BB759","v":0},{"$f":"BC759","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(Y82)","v":"CARPET & RESILIENT"},{"$nulls":25},{"$f":"AD804","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG804","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ804","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM804","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ804","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$762","v":"CARPET & RESILIENT"},{"$nulls":4},{"$f":"SUM(BA763:BA802)","v":0},{"$f":"SUM(BB763:BB802)","v":0},{"$f":"SUM(BC763:BC802)","v":0},{"$f":"SUM(BD763:BD802)","v":0},{"$f":"SUM(BE763:BE802)","v":0},{"$f":"AQ762","v":0},{"$f":"AM762","v":0},null,{"$f":"AD762","v":{"v":0,"d":"$0.00"}},{"$f":"AM762","v":{"v":0,"d":"$0.00"}},{"$f":"BJ762+BI762","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Carpeting & Resilient bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"$f":"((P763*U763)-AM763)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P763*X763*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P763*AA763","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B763=\"x\",$P763*$U763,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD763:AL763)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD763:AL763)","v":{"v":0,"d":"$0"}},null,"CARPET & RESILIENT",{"$nulls":4},{"$f":"AD763","v":0},{"$f":"AG763","v":0},{"$f":"AJ763","v":0},{"$f":"IF(B763=\"x\",1,0)","v":0},{"$f":"SUM(BA763:BC763)","v":0},0,0,null,{"$f":"AD763","v":{"v":0,"d":"$0.00"}},{"$f":"AM763","v":{"v":0,"d":"$0.00"}},{"$f":"BJ763+BI763","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Carpeting",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"$f":"P764*X764*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,{"$f":"AG764","v":0},{"$f":"AJ764","v":0},0,{"$f":"SUM(BA764:BC764)","v":0},0,0,null,{"$f":"AD764","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ764+BI764","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Carpet, economy grade",{"$nulls":14},"sf",null,0.75,null,null,1.25,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Carpet average grade",{"$nulls":14},"sf",null,0.75,null,null,{"v":2,"d":"2.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Carpet, premium grade",{"$nulls":14},"sf",null,0.75,null,null,{"v":3,"d":"3.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Sheet Vinyl",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Sheet vinyl, economy grade",{"$nulls":14},"sf",null,{"v":1,"d":"1.00"},null,null,{"v":2,"d":"2.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Sheet vinyl, average grade",{"$nulls":14},"sf",null,{"v":1,"d":"1.00"},null,null,{"v":3,"d":"3.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Sheet vinyl, premium grade",{"$nulls":14},"sf",null,{"v":1,"d":"1.00"},null,null,{"v":4.5,"d":"4.50"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Clean and wax vinyl",{"$nulls":14},"sf",null,0.17,null,null,0.03,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Vinyl Tile",{"$nulls":15},"sf",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Vinyl tile, economy grade",{"$nulls":14},"sf","lf",0.65,null,null,{"v":2,"d":"2.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Vinyl tile, average grade",{"$nulls":14},"sf",null,0.65,null,null,{"v":5,"d":"5.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Vinyl tile, premium grade",{"$nulls":14},"sf",null,0.65,null,null,{"v":8,"d":"8.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Clean and wax vinyl",{"$nulls":14},"sf",null,0.17,null,null,0.03,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA781:BC781)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA782:BC782)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P783*U783)-AM783)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P783*AA783","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD783:AL783)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD783:AL783)","v":{"v":0,"d":"$0"}},null,"CARPET & RESILIENT",{"$nulls":4},{"$f":"AD783","v":0},{"$f":"AG783","v":0},{"$f":"AJ783","v":0},{"$f":"IF(B783=\"x\",1,0)","v":0},{"$f":"SUM(BA783:BC783)","v":0},{"$f":"AQ783","v":0},{"$f":"AM783","v":0},null,{"$f":"AD783","v":{"v":0,"d":"$0.00"}},{"$f":"AM783","v":{"v":0,"d":"$0.00"}},{"$f":"BJ783+BI783","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,{"$f":"AG784","v":0},{"$f":"AJ784","v":0},0,{"$f":"SUM(BA784:BC784)","v":0},0,0,null,{"$f":"AD784","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ784+BI784","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA801:BC801)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"CARPET & RESILIENT",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA802:BC802)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"CARPET & RESILIENT",{"$nulls":4},{"$f":"BA762","v":{"v":0,"d":"$0"}},{"$f":"BB762","v":{"v":0,"d":"$0"}},{"$f":"BC762","v":{"v":0,"d":"$0"}},{"$f":"BD762","v":{"v":0,"d":"$0"}},{"$f":"BE762","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D762,\" \",\"TOTAL\")","v":"CARPET & RESILIENT TOTAL"},{"$f":"SUBTOTAL(9,AD763:AD803)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG763:AG803)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ763:AJ803)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM763:AM803)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ763:AQ803)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT760:AT795)","v":{"$error":"#REF!"}},null,"CARPET & RESILIENT",{"$nulls":4},{"$f":"BA762","v":0},{"$f":"BB762","v":0},{"$f":"BC762","v":0},{"$f":"BD762","v":0},{"$f":"BE762","v":0},{"$f":"SUM(BF762:BF803)","v":0},{"$f":"SUM(BG762:BG803)","v":0},null,{"$f":"SUM(BI763:BI803)","v":0},{"$f":"SUM(BJ763:BJ803)","v":0},{"$f":"SUM(BK763:BK803)","v":0}]
[{"$nulls":47},"CARPET & RESILIENT",{"$nulls":4},{"$f":"BA762","v":{"v":0,"d":"$0"}},{"$f":"BB762","v":{"v":0,"d":"$0"}},{"$f":"BC762","v":{"v":0,"d":"$0"}},{"$f":"BD762","v":{"v":0,"d":"$0"}},{"$f":"BE762","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"CARPET & RESILIENT",{"$nulls":4},{"$f":"BA804","v":0},{"$f":"BB804","v":0},{"$f":"BC804","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(AJ75)","v":"HARDWOOD FLOORING"},{"$nulls":25},{"$f":"AD849","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG849","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ849","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM849","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ849","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$807","v":"HARDWOOD FLOORING"},{"$nulls":4},{"$f":"SUM(BA808:BA847)","v":0},{"$f":"SUM(BB808:BB847)","v":0},{"$f":"SUM(BC808:BC847)","v":0},{"$f":"SUM(BD808:BD847)","v":0},{"$f":"SUM(BE808:BE847)","v":0},{"$f":"AQ807","v":0},{"$f":"AM807","v":0},null,{"$f":"AD807","v":{"v":0,"d":"$0.00"}},{"$f":"AM807","v":{"v":0,"d":"$0.00"}},{"$f":"BJ807+BI807","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Hardwood floors, bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"$f":"((P808*U808)-AM808)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P808*X808*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P808*AA808","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B808=\"x\",$P808*$U808,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD808:AL808)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD808:AL808)","v":{"v":0,"d":"$0"}},null,"HARDWOOD FLOORING",{"$nulls":4},{"$f":"AD808","v":0},{"$f":"AG808","v":0},{"$f":"AJ808","v":0},{"$f":"IF(B808=\"x\",1,0)","v":0},{"$f":"SUM(BA808:BC808)","v":0},0,0,null,{"$f":"AD808","v":{"v":0,"d":"$0.00"}},{"$f":"AM808","v":{"v":0,"d":"$0.00"}},{"$f":"BJ808+BI808","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Laminate Flooring",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"$f":"P809*X809*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,{"$f":"AG809","v":0},{"$f":"AJ809","v":0},0,{"$f":"SUM(BA809:BC809)","v":0},0,0,null,{"$f":"AD809","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ809+BI809","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Laminate wood flooring, economy grade",{"$nulls":14},"sf","sf",{"v":2,"d":"2.00"},null,null,{"v":1,"d":"1.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Laminate wood flooring, average grade",{"$nulls":14},"sf","sf",{"v":2,"d":"2.00"},null,null,1.75,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Laminate wood flooring, premium grade",{"$nulls":14},"sf",null,{"v":2,"d":"2.00"},null,null,{"v":2.5,"d":"2.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Hardwood Flooring",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Hardwood flooring, economy grade",{"$nulls":14},"sf",null,{"v":3,"d":"3.00"},null,null,{"v":2.5,"d":"2.50"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Hardwood flooring, average grade",{"$nulls":14},"sf",null,{"v":3,"d":"3.00"},null,null,{"v":4,"d":"4.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Hardwood flooring, premium grade",{"$nulls":14},"sf",null,{"v":3,"d":"3.00"},null,null,{"v":7,"d":"7.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Hardwood Floor Refinishing",{"$nulls":25},{"$f":"((P819*U819)-AM819)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P819*AA819","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B819=\"x\",$P819*$U819,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Floor refinishing",{"$nulls":14},"sf",null,2.25,null,null,0.25,{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Lacing new hardwood to match existing, case-by-case",{"$nulls":14},"sf",null,{"v":10,"d":"10.00"},null,null,{"v":4,"d":"4.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Miscellaneous",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Stair treads, 4ft avg",{"$nulls":14},"ea",null,{"v":50,"d":"50.00"},null,null,{"v":85,"d":"85.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Shoe moldings",{"$nulls":14},"lf",null,0.75,null,null,{"v":0.8,"d":"0.80"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Underlayment",{"$nulls":14},"sf",null,0.25,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA826:BC826)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA827:BC827)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P828*U828)-AM828)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P828*AA828","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD828:AL828)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD828:AL828)","v":{"v":0,"d":"$0"}},null,"HARDWOOD FLOORING",{"$nulls":4},{"$f":"AD828","v":0},{"$f":"AG828","v":0},{"$f":"AJ828","v":0},{"$f":"IF(B828=\"x\",1,0)","v":0},{"$f":"SUM(BA828:BC828)","v":0},{"$f":"AQ828","v":0},{"$f":"AM828","v":0},null,{"$f":"AD828","v":{"v":0,"d":"$0.00"}},{"$f":"AM828","v":{"v":0,"d":"$0.00"}},{"$f":"BJ828+BI828","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,{"$f":"AG829","v":0},{"$f":"AJ829","v":0},0,{"$f":"SUM(BA829:BC829)","v":0},0,0,null,{"$f":"AD829","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ829+BI829","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA846:BC846)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HARDWOOD FLOORING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA847:BC847)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"HARDWOOD FLOORING",{"$nulls":4},{"$f":"BA807","v":{"v":0,"d":"$0"}},{"$f":"BB807","v":{"v":0,"d":"$0"}},{"$f":"BC807","v":{"v":0,"d":"$0"}},{"$f":"BD807","v":{"v":0,"d":"$0"}},{"$f":"BE807","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D807,\" \",\"TOTAL\")","v":"HARDWOOD FLOORING TOTAL"},{"$f":"SUBTOTAL(9,AD808:AD848)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG808:AG848)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ808:AJ848)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM808:AM848)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ808:AQ848)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT805:AT840)","v":{"$error":"#REF!"}},null,"HARDWOOD FLOORING",{"$nulls":4},{"$f":"BA807","v":0},{"$f":"BB807","v":0},{"$f":"BC807","v":0},{"$f":"BD807","v":0},{"$f":"BE807","v":0},{"$f":"SUM(BF807:BF848)","v":0},{"$f":"SUM(BG807:BG848)","v":0},null,{"$f":"SUM(BI808:BI848)","v":0},{"$f":"SUM(BJ808:BJ848)","v":0},{"$f":"SUM(BK808:BK848)","v":0}]
[{"$nulls":47},"HARDWOOD FLOORING",{"$nulls":4},{"$f":"BA807","v":{"v":0,"d":"$0"}},{"$f":"BB807","v":{"v":0,"d":"$0"}},{"$f":"BC807","v":{"v":0,"d":"$0"}},{"$f":"BD807","v":{"v":0,"d":"$0"}},{"$f":"BE807","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"HARDWOOD FLOORING",{"$nulls":4},{"$f":"BA849","v":0},{"$f":"BB849","v":0},{"$f":"BC849","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(AJ76)","v":"TILING"},{"$nulls":25},{"$f":"AD894","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG894","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ894","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM894","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ894","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$852","v":"TILING"},{"$nulls":4},{"$f":"SUM(BA853:BA892)","v":0},{"$f":"SUM(BB853:BB892)","v":0},{"$f":"SUM(BC853:BC892)","v":0},{"$f":"SUM(BD853:BD892)","v":0},{"$f":"SUM(BE853:BE892)","v":0},{"$f":"AQ852","v":0},{"$f":"AM852","v":0},null,{"$f":"AD852","v":{"v":0,"d":"$0.00"}},{"$f":"AM852","v":{"v":0,"d":"$0.00"}},{"$f":"BJ852+BI852","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Tiling bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"$f":"((P853*U853)-AM853)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P853*X853*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P853*AA853","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B853=\"x\",$P853*$U853,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD853:AL853)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD853:AL853)","v":{"v":0,"d":"$0"}},null,"TILING",{"$nulls":4},{"$f":"AD853","v":0},{"$f":"AG853","v":0},{"$f":"AJ853","v":0},{"$f":"IF(B853=\"x\",1,0)","v":0},{"$f":"SUM(BA853:BC853)","v":0},0,0,null,{"$f":"AD853","v":{"v":0,"d":"$0.00"}},{"$f":"AM853","v":{"v":0,"d":"$0.00"}},{"$f":"BJ853+BI853","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Kitchen ",{"$nulls":15},"sf",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"$f":"P854*X854*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,{"$f":"AG854","v":0},{"$f":"AJ854","v":0},0,{"$f":"SUM(BA854:BC854)","v":0},0,0,null,{"$f":"AD854","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ854+BI854","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Kitchen backsplash, mosaic tile",{"$nulls":14},"sf","sf",{"v":10,"d":"10.00"},null,null,{"v":15,"d":"15.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Floor tile, Kitchen",{"$nulls":14},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":4,"d":"4.00"},null,{"v":6,"d":"6.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Bathrooms",{"$nulls":15},"sf",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Shower tile, standard",{"$nulls":14},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":6,"d":"6.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Shower tile, accent mosaic tile",{"$nulls":14},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":15,"d":"15.00"},null,{"v":12,"d":"12.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Floor tile, bathrooms",{"$nulls":14},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Miscellaneous Tiling",{"$nulls":15},"sf",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Floor tile, entry ",{"$nulls":14},"sf","sf",{"v":5,"d":"5.00"},null,null,{"v":4,"d":"4.00"},null,{"v":4,"d":"4.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Fireplace tiling",{"$nulls":14},"sf","sf",{"v":10,"d":"10.00"},null,null,{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Other",{"$nulls":15},"sf",{"$nulls":9},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Backer board 1/4\" at floor tile",{"$nulls":14},"sf","sf",{"v":1,"d":"1.00"},null,null,0.75,null,0.75,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA871:BC871)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Backer board 1/2\" at wall tile",{"$nulls":14},"sf","sf",{"v":1.5,"d":"1.50"},null,null,0.85,null,0.85,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA872:BC872)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P873*U873)-AM873)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P873*AA873","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD873:AL873)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD873:AL873)","v":{"v":0,"d":"$0"}},null,"TILING",{"$nulls":4},{"$f":"AD873","v":0},{"$f":"AG873","v":0},{"$f":"AJ873","v":0},{"$f":"IF(B873=\"x\",1,0)","v":0},{"$f":"SUM(BA873:BC873)","v":0},{"$f":"AQ873","v":0},{"$f":"AM873","v":0},null,{"$f":"AD873","v":{"v":0,"d":"$0.00"}},{"$f":"AM873","v":{"v":0,"d":"$0.00"}},{"$f":"BJ873+BI873","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,{"$f":"AG874","v":0},{"$f":"AJ874","v":0},0,{"$f":"SUM(BA874:BC874)","v":0},0,0,null,{"$f":"AD874","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ874+BI874","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA891:BC891)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"TILING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA892:BC892)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"TILING",{"$nulls":4},{"$f":"BA852","v":{"v":0,"d":"$0"}},{"$f":"BB852","v":{"v":0,"d":"$0"}},{"$f":"BC852","v":{"v":0,"d":"$0"}},{"$f":"BD852","v":{"v":0,"d":"$0"}},{"$f":"BE852","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D852,\" \",\"TOTAL\")","v":"TILING TOTAL"},{"$f":"SUBTOTAL(9,AD853:AD893)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG853:AG893)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ853:AJ893)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM853:AM893)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ853:AQ893)","v":{"v":0,"d":"$0"}},{"$nulls":4},"TILING",{"$nulls":4},{"$f":"BA852","v":0},{"$f":"BB852","v":0},{"$f":"BC852","v":0},{"$f":"BD852","v":0},{"$f":"BE852","v":0},{"$f":"SUM(BF852:BF893)","v":0},{"$f":"SUM(BG852:BG893)","v":0},null,{"$f":"SUM(BI853:BI893)","v":0},{"$f":"SUM(BJ853:BJ893)","v":0},{"$f":"SUM(BK853:BK893)","v":0}]
[{"$nulls":47},"TILING",{"$nulls":4},{"$f":"BA852","v":{"v":0,"d":"$0"}},{"$f":"BB852","v":{"v":0,"d":"$0"}},{"$f":"BC852","v":{"v":0,"d":"$0"}},{"$f":"BD852","v":{"v":0,"d":"$0"}},{"$f":"BE852","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"TILING",{"$nulls":4},{"$f":"BA894","v":0},{"$f":"BB894","v":0},{"$f":"BC894","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(AJ77)","v":"PAINTING"},{"$nulls":25},{"$f":"AD939","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG939","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ939","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM939","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ939","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$897","v":"PAINTING"},{"$nulls":4},{"$f":"SUM(BA898:BA937)","v":0},{"$f":"SUM(BB898:BB937)","v":0},{"$f":"SUM(BC898:BC937)","v":0},{"$f":"SUM(BD898:BD937)","v":0},{"$f":"SUM(BE898:BE937)","v":0},{"$f":"AQ897","v":0},{"$f":"AM897","v":0},null,{"$f":"AD897","v":{"v":0,"d":"$0.00"}},{"$f":"AM897","v":{"v":0,"d":"$0.00"}},{"$f":"BJ897+BI897","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Exterior Painting",{"$nulls":25},{"$f":"((P898*U898)-AM898)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P898*X898*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P898*AA898","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B898=\"x\",$P898*$U898,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD898:AL898)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD898:AL898)","v":{"v":0,"d":"$0"}},null,"PAINTING",{"$nulls":4},{"$f":"AD898","v":0},{"$f":"AG898","v":0},{"$f":"AJ898","v":0},{"$f":"IF(B898=\"x\",1,0)","v":0},{"$f":"SUM(BA898:BC898)","v":0},0,0,null,{"$f":"AD898","v":{"v":0,"d":"$0.00"}},{"$f":"AM898","v":{"v":0,"d":"$0.00"}},{"$f":"BJ898+BI898","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Exterior painting, bid/allowance",{"$nulls":14},"ls","ls",{"v":2000,"d":"2000.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"$f":"P899*X899*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,{"$f":"AG899","v":0},{"$f":"AJ899","v":0},0,{"$f":"SUM(BA899:BC899)","v":0},0,0,null,{"$f":"AD899","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ899+BI899","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Exterior painting materials allowance",{"$nulls":14},"gal","gall",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Prep/clean siding",{"$nulls":14},"sf","sf",{"v":0.2,"d":"0.20"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Paint siding",{"$nulls":14},"sf","sf",0.75,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Paint exterior door",{"$nulls":14},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":10,"d":"10.00"},null,{"v":10,"d":"10.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Paint trim only",{"$nulls":14},"lf","lf",{"v":1.5,"d":"1.50"},null,null,0.15,null,0.15,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Sand & refinish decking",{"$nulls":14},"sf","sf",{"v":1.5,"d":"1.50"},null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Interior Painting",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Interior painting, bid/allowance",{"$nulls":14},"ls","ls",{"v":2000,"d":"2000.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Interior painting materials allowance",{"$nulls":14},"gal","gall",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Paint doors & frames",{"$nulls":14},"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Paint walls",{"$nulls":14},"sf","sf",{"v":1,"d":"1.00"},null,null,{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Paint ceilings",{"$nulls":14},"sf","sf",1.25,null,null,0.25,null,0.25,{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Paint wood base",{"$nulls":14},"lf","lf",{"v":2,"d":"2.00"},null,null,{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Strip, paint cabinets/vanities",{"$nulls":14},"sf","sf",{"v":2.5,"d":"2.50"},null,null,{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA916:BC916)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA917:BC917)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P918*U918)-AM918)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P918*AA918","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD918:AL918)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD918:AL918)","v":{"v":0,"d":"$0"}},null,"PAINTING",{"$nulls":4},{"$f":"AD918","v":0},{"$f":"AG918","v":0},{"$f":"AJ918","v":0},{"$f":"IF(B918=\"x\",1,0)","v":0},{"$f":"SUM(BA918:BC918)","v":0},{"$f":"AQ918","v":0},{"$f":"AM918","v":0},null,{"$f":"AD918","v":{"v":0,"d":"$0.00"}},{"$f":"AM918","v":{"v":0,"d":"$0.00"}},{"$f":"BJ918+BI918","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,{"$f":"AG919","v":0},{"$f":"AJ919","v":0},0,{"$f":"SUM(BA919:BC919)","v":0},0,0,null,{"$f":"AD919","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ919+BI919","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA936:BC936)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PAINTING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA937:BC937)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"PAINTING",{"$nulls":4},{"$f":"BA897","v":{"v":0,"d":"$0"}},{"$f":"BB897","v":{"v":0,"d":"$0"}},{"$f":"BC897","v":{"v":0,"d":"$0"}},{"$f":"BD897","v":{"v":0,"d":"$0"}},{"$f":"BE897","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D897,\" \",\"TOTAL\")","v":"PAINTING TOTAL"},{"$f":"SUBTOTAL(9,AD898:AD938)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG898:AG938)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ898:AJ938)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM898:AM938)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ898:AQ938)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT895:AT930)","v":{"$error":"#REF!"}},null,"PAINTING",{"$nulls":4},{"$f":"BA897","v":0},{"$f":"BB897","v":0},{"$f":"BC897","v":0},{"$f":"BD897","v":0},{"$f":"BE897","v":0},{"$f":"SUM(BF897:BF938)","v":0},{"$f":"SUM(BG897:BG938)","v":0},null,{"$f":"SUM(BI898:BI938)","v":0},{"$f":"SUM(BJ898:BJ938)","v":0},{"$f":"SUM(BK898:BK938)","v":0}]
[{"$nulls":47},"PAINTING",{"$nulls":4},{"$f":"BA897","v":{"v":0,"d":"$0"}},{"$f":"BB897","v":{"v":0,"d":"$0"}},{"$f":"BC897","v":{"v":0,"d":"$0"}},{"$f":"BD897","v":{"v":0,"d":"$0"}},{"$f":"BE897","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"PAINTING",{"$nulls":4},{"$f":"BA939","v":0},{"$f":"BB939","v":0},{"$f":"BC939","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(AJ78)","v":"APPLIANCES"},{"$nulls":25},{"$f":"AD984","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG984","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ984","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM984","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ984","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$942","v":"APPLIANCES"},{"$nulls":4},{"$f":"SUM(BA943:BA982)","v":0},{"$f":"SUM(BB943:BB982)","v":0},{"$f":"SUM(BC943:BC982)","v":0},{"$f":"SUM(BD943:BD982)","v":0},{"$f":"SUM(BE943:BE982)","v":0},{"$f":"AQ942","v":0},{"$f":"AM942","v":0},null,{"$f":"AD942","v":{"v":0,"d":"$0.00"}},{"$f":"AM942","v":{"v":0,"d":"$0.00"}},{"$f":"BJ942+BI942","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Appliances, Bid/Allowance",{"$nulls":14},"ls",{"$nulls":4},{"v":2500,"d":"2500.00"},{"$nulls":5},{"$f":"((P943*U943)-AM943)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P943*X943*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P943*AA943","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B943=\"x\",$P943*$U943,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD943:AL943)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD943:AL943)","v":{"v":0,"d":"$0"}},null,"APPLIANCES","Kitchen",{"$nulls":3},{"$f":"AD943","v":0},{"$f":"AG943","v":0},{"$f":"AJ943","v":0},{"$f":"IF(B943=\"x\",1,0)","v":0},{"$f":"SUM(BA943:BC943)","v":0},0,0,null,{"$f":"AD943","v":{"v":0,"d":"$0.00"}},{"$f":"AM943","v":{"v":0,"d":"$0.00"}},{"$f":"BJ943+BI943","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"$f":"P944*X944*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,{"$f":"AG944","v":0},{"$f":"AJ944","v":0},0,{"$f":"SUM(BA944:BC944)","v":0},0,0,null,{"$f":"AD944","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ944+BI944","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Appliance Package",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Economy, (fridge, range, hood, dw, microwave)",{"$nulls":14},"ea",{"$nulls":4},{"v":1800,"d":"1800.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Average, (fridge, range, hood, dw, microwave)",{"$nulls":14},"ea",{"$nulls":4},{"v":3000,"d":"3000.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"High End, (fridge, range, hood, dw, microwave)",{"$nulls":14},"ea",{"$nulls":4},{"v":7500,"d":"7500.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Appliances, Detailed, Ecomony",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Refrigerator, economy",{"$nulls":14},"ea",{"$nulls":4},{"v":750,"d":"750.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Range, economy",{"$nulls":14},"ea",{"$nulls":4},{"v":375,"d":"375.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Range Hood, economy",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Dishwasher, economy",{"$nulls":14},"ea",{"$nulls":4},{"v":300,"d":"300.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Microwave, economy",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Appliance delivery",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Appliances, Detailed, Average",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Refrigerator, average",{"$nulls":14},"ea",{"$nulls":4},{"v":1150,"d":"1150.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA961:BC961)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Range, average",{"$nulls":14},"ea",{"$nulls":4},{"v":750,"d":"750.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA962:BC962)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Range Hood, average",{"$nulls":14},"ea",{"$nulls":4},{"v":350,"d":"350.00"},{"$nulls":5},{"$f":"((P963*U963)-AM963)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P963*AA963","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD963:AL963)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD963:AL963)","v":{"v":0,"d":"$0"}},null,"APPLIANCES",{"$nulls":4},{"$f":"AD963","v":0},{"$f":"AG963","v":0},{"$f":"AJ963","v":0},{"$f":"IF(B963=\"x\",1,0)","v":0},{"$f":"SUM(BA963:BC963)","v":0},{"$f":"AQ963","v":0},{"$f":"AM963","v":0},null,{"$f":"AD963","v":{"v":0,"d":"$0.00"}},{"$f":"AM963","v":{"v":0,"d":"$0.00"}},{"$f":"BJ963+BI963","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Dishwasher, average",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,{"$f":"AG964","v":0},{"$f":"AJ964","v":0},0,{"$f":"SUM(BA964:BC964)","v":0},0,0,null,{"$f":"AD964","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ964+BI964","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Microwave, average",{"$nulls":14},"ea",{"$nulls":4},{"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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Appliance delivery",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Appliances, Detailed, High End",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Refrigerator, high end",{"$nulls":14},"ea",{"$nulls":4},{"v":3000,"d":"3000.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Range, high end",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Range Hood, high end",{"$nulls":14},"ea",{"$nulls":4},{"v":750,"d":"750.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Dishwasher, high end",{"$nulls":14},"ea",{"$nulls":4},{"v":1250,"d":"1250.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Microwave, high end",{"$nulls":14},"ea",{"$nulls":4},{"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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Appliance delivery",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA981:BC981)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"APPLIANCES",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA982:BC982)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"APPLIANCES",{"$nulls":4},{"$f":"BA942","v":{"v":0,"d":"$0"}},{"$f":"BB942","v":{"v":0,"d":"$0"}},{"$f":"BC942","v":{"v":0,"d":"$0"}},{"$f":"BD942","v":{"v":0,"d":"$0"}},{"$f":"BE942","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D942,\" \",\"TOTAL\")","v":"APPLIANCES TOTAL"},{"$f":"SUBTOTAL(9,AD943:AD983)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG943:AG983)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ943:AJ983)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM943:AM983)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ943:AQ983)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT940:AT975)","v":{"$error":"#REF!"}},null,"APPLIANCES",{"$nulls":4},{"$f":"BA942","v":0},{"$f":"BB942","v":0},{"$f":"BC942","v":0},{"$f":"BD942","v":0},{"$f":"BE942","v":0},{"$f":"SUM(BF942:BF983)","v":0},{"$f":"SUM(BG942:BG983)","v":0},null,{"$f":"SUM(BI943:BI983)","v":0},{"$f":"SUM(BJ943:BJ983)","v":0},{"$f":"SUM(BK943:BK983)","v":0}]
[{"$nulls":47},"APPLIANCES",{"$nulls":4},{"$f":"BA942","v":{"v":0,"d":"$0"}},{"$f":"BB942","v":{"v":0,"d":"$0"}},{"$f":"BC942","v":{"v":0,"d":"$0"}},{"$f":"BD942","v":{"v":0,"d":"$0"}},{"$f":"BE942","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"APPLIANCES",{"$nulls":4},{"$f":"BA984","v":0},{"$f":"BB984","v":0},{"$f":"BC984","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(AJ79)","v":"PLUMBING"},{"$nulls":25},{"$f":"AD1029","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG1029","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ1029","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM1029","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ1029","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$987","v":"PLUMBING"},{"$nulls":4},{"$f":"SUM(BA988:BA1027)","v":0},{"$f":"SUM(BB988:BB1027)","v":0},{"$f":"SUM(BC988:BC1027)","v":0},{"$f":"SUM(BD988:BD1027)","v":0},{"$f":"SUM(BE988:BE1027)","v":0},{"$f":"AQ987","v":0},{"$f":"AM987","v":0},null,{"$f":"AD987","v":{"v":0,"d":"$0.00"}},{"$f":"AM987","v":{"v":0,"d":"$0.00"}},{"$f":"BJ987+BI987","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Plumbing, bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":3},{"v":3500,"d":"3500.00"},{"$nulls":5},{"$f":"((P988*U988)-AM988)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P988*X988*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P988*AA988","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B988=\"x\",$P988*$U988,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD988:AL988)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD988:AL988)","v":{"v":0,"d":"$0"}},null,"PLUMBING",{"$nulls":4},{"$f":"AD988","v":0},{"$f":"AG988","v":0},{"$f":"AJ988","v":0},{"$f":"IF(B988=\"x\",1,0)","v":0},{"$f":"SUM(BA988:BC988)","v":0},0,0,null,{"$f":"AD988","v":{"v":0,"d":"$0.00"}},{"$f":"AM988","v":{"v":0,"d":"$0.00"}},{"$f":"BJ988+BI988","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Miscellaneous Plumbing",{"$nulls":14},"ls",{"$nulls":10},{"v":0,"d":"$0"},null,null,{"$f":"P989*X989*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,{"$f":"AG989","v":0},{"$f":"AJ989","v":0},0,{"$f":"SUM(BA989:BC989)","v":0},0,0,null,{"$f":"AD989","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ989+BI989","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Plumbing rough-in, per hour",{"$nulls":14},"hrs","hrs",{"v":65,"d":"65.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Concrete demo for below slab rough-in",{"$nulls":14},"sf","sf",{"v":10,"d":"10.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Plumbing finish work, per hour",{"$nulls":14},"hrs","hrs",{"v":65,"d":"65.00"},{"$nulls":8},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace gas hot water heater, 40 gallon",{"$nulls":14},"ea","ea",{"v":200,"d":"200.00"},null,null,{"v":350,"d":"350.00"},null,{"v":350,"d":"350.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Kitchen",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Kitchen faucet fixture",{"$nulls":14},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":150,"d":"150.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Garbage disposal",{"$nulls":14},"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":100,"d":"100.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Hookup dishwasher",{"$nulls":14},"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":25,"d":"25.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Water supply line for refrigerator",{"$nulls":14},"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":25,"d":"25.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING","Kitchen",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Bathrooms",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Bathroom faucet fixture",{"$nulls":14},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":125,"d":"125.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Fiberglass shower stall",{"$nulls":14},"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":300,"d":"300.00"},null,{"v":250,"d":"250.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Fiberglass tub",{"$nulls":14},"ea","ea",{"v":150,"d":"150.00"},null,null,{"v":300,"d":"300.00"},null,{"v":185,"d":"185.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Fiberglass tub/shower surround",{"$nulls":14},"ea","ea",{"v":200,"d":"200.00"},null,null,{"v":400,"d":"400.00"},null,{"v":300,"d":"300.00"},{"$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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Showerhead/tub kit",{"$nulls":14},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":150,"d":"150.00"},null,{"v":135,"d":"135.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Toilets",{"$nulls":14},"ea","ea",{"v":75,"d":"75.00"},null,null,{"v":125,"d":"125.00"},null,{"v":125,"d":"125.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Toilet seats",{"$nulls":14},"ea","ea",{"v":12,"d":"12.00"},null,null,{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING","Bathrooms",{"$nulls":3},0,0,0,0,{"$f":"SUM(BA1006:BC1006)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Pedestal sink",{"$nulls":14},"ea","ea",{"v":100,"d":"100.00"},null,null,{"v":250,"d":"250.00"},null,{"v":250,"d":"250.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING","Bathrooms",{"$nulls":3},0,0,0,0,{"$f":"SUM(BA1007:BC1007)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P1008*U1008)-AM1008)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P1008*AA1008","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD1008:AL1008)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD1008:AL1008)","v":{"v":0,"d":"$0"}},null,"PLUMBING",{"$nulls":4},{"$f":"AD1008","v":0},{"$f":"AG1008","v":0},{"$f":"AJ1008","v":0},{"$f":"IF(B1008=\"x\",1,0)","v":0},{"$f":"SUM(BA1008:BC1008)","v":0},{"$f":"AQ1008","v":0},{"$f":"AM1008","v":0},null,{"$f":"AD1008","v":{"v":0,"d":"$0.00"}},{"$f":"AM1008","v":{"v":0,"d":"$0.00"}},{"$f":"BJ1008+BI1008","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,{"$f":"AG1009","v":0},{"$f":"AJ1009","v":0},0,{"$f":"SUM(BA1009:BC1009)","v":0},0,0,null,{"$f":"AD1009","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ1009+BI1009","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1026:BC1026)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"PLUMBING",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1027:BC1027)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"PLUMBING",{"$nulls":4},{"$f":"BA987","v":{"v":0,"d":"$0"}},{"$f":"BB987","v":{"v":0,"d":"$0"}},{"$f":"BC987","v":{"v":0,"d":"$0"}},{"$f":"BD987","v":{"v":0,"d":"$0"}},{"$f":"BE987","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D987,\" \",\"TOTAL\")","v":"PLUMBING TOTAL"},{"$f":"SUBTOTAL(9,AD988:AD1028)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG988:AG1028)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ988:AJ1028)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM988:AM1028)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ988:AQ1028)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT985:AT1020)","v":{"$error":"#REF!"}},null,"PLUMBING",{"$nulls":4},{"$f":"BA987","v":0},{"$f":"BB987","v":0},{"$f":"BC987","v":0},{"$f":"BD987","v":0},{"$f":"BE987","v":0},{"$f":"SUM(BF987:BF1028)","v":0},{"$f":"SUM(BG987:BG1028)","v":0},null,{"$f":"SUM(BI988:BI1028)","v":0},{"$f":"SUM(BJ988:BJ1028)","v":0},{"$f":"SUM(BK988:BK1028)","v":0}]
[{"$nulls":47},"PLUMBING",{"$nulls":4},{"$f":"BA987","v":{"v":0,"d":"$0"}},{"$f":"BB987","v":{"v":0,"d":"$0"}},{"$f":"BC987","v":{"v":0,"d":"$0"}},{"$f":"BD987","v":{"v":0,"d":"$0"}},{"$f":"BE987","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"PLUMBING",{"$nulls":4},{"$f":"BA1029","v":0},{"$f":"BB1029","v":0},{"$f":"BC1029","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(AJ80)","v":"HVAC"},{"$nulls":25},{"$f":"AD1074","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG1074","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ1074","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM1074","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ1074","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$1032","v":"HVAC"},{"$nulls":4},{"$f":"SUM(BA1033:BA1072)","v":0},{"$f":"SUM(BB1033:BB1072)","v":0},{"$f":"SUM(BC1033:BC1072)","v":0},{"$f":"SUM(BD1033:BD1072)","v":0},{"$f":"SUM(BE1033:BE1072)","v":0},{"$f":"AQ1032","v":0},{"$f":"AM1032","v":0},null,{"$f":"AD1032","v":{"v":0,"d":"$0.00"}},{"$f":"AM1032","v":{"v":0,"d":"$0.00"}},{"$f":"BJ1032+BI1032","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"HVAC, bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":6},{"v":4000,"d":"4000.00"},null,null,{"$f":"((P1033*U1033)-AM1033)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P1033*X1033*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P1033*AA1033","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B1033=\"x\",$P1033*$U1033,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD1033:AL1033)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD1033:AL1033)","v":{"v":0,"d":"$0"}},null,"HVAC",{"$nulls":4},{"$f":"AD1033","v":0},{"$f":"AG1033","v":0},{"$f":"AJ1033","v":0},{"$f":"IF(B1033=\"x\",1,0)","v":0},{"$f":"SUM(BA1033:BC1033)","v":0},0,0,null,{"$f":"AD1033","v":{"v":0,"d":"$0.00"}},{"$f":"AM1033","v":{"v":0,"d":"$0.00"}},{"$f":"BJ1033+BI1033","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"HVAC Rough-In, per hour",{"$nulls":14},"hrs","hrs",{"$nulls":6},{"v":65,"d":"65.00"},null,{"v":65,"d":"65.00"},{"v":0,"d":"$0"},null,null,{"$f":"P1034*X1034*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,{"$f":"AG1034","v":0},{"$f":"AJ1034","v":0},0,{"$f":"SUM(BA1034:BC1034)","v":0},0,0,null,{"$f":"AD1034","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ1034+BI1034","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"HVAC Finish Work, per hour",{"$nulls":14},"hrs",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace gas fired forced air unit, 1000 sf, 60k btus",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace gas fired forced air unit, 2,000, 80k btus",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace gas fired forced air unit, 3,000, 100k btus",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace air conditioning unit, ~1,000 sf, 2 ton",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace air conditioning unit, ~2,000 sf, 3.5 ton",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace air conditioning unit, ~3,000sf, 5 ton",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Hotel type, hot/cold packaged unit",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Window mounted unit",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"HVAC equipment tune-up/service call",{"$nulls":14},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Programmable thermostat",{"$nulls":14},"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":75,"d":"75.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace supply air grilles/returns",{"$nulls":14},"ea","ea",{"v":7.5,"d":"7.50"},null,null,{"v":15,"d":"15.00"},{"$nulls":5},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Clean ductwork",{"$nulls":14},"ls","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1051:BC1051)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1052:BC1052)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P1053*U1053)-AM1053)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P1053*AA1053","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD1053:AL1053)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD1053:AL1053)","v":{"v":0,"d":"$0"}},null,"HVAC",{"$nulls":4},{"$f":"AD1053","v":0},{"$f":"AG1053","v":0},{"$f":"AJ1053","v":0},{"$f":"IF(B1053=\"x\",1,0)","v":0},{"$f":"SUM(BA1053:BC1053)","v":0},{"$f":"AQ1053","v":0},{"$f":"AM1053","v":0},null,{"$f":"AD1053","v":{"v":0,"d":"$0.00"}},{"$f":"AM1053","v":{"v":0,"d":"$0.00"}},{"$f":"BJ1053+BI1053","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,{"$f":"AG1054","v":0},{"$f":"AJ1054","v":0},0,{"$f":"SUM(BA1054:BC1054)","v":0},0,0,null,{"$f":"AD1054","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ1054+BI1054","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1071:BC1071)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"HVAC",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1072:BC1072)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"HVAC",{"$nulls":4},{"$f":"BA1032","v":{"v":0,"d":"$0"}},{"$f":"BB1032","v":{"v":0,"d":"$0"}},{"$f":"BC1032","v":{"v":0,"d":"$0"}},{"$f":"BD1032","v":{"v":0,"d":"$0"}},{"$f":"BE1032","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D1032,\" \",\"TOTAL\")","v":"HVAC TOTAL"},{"$f":"SUBTOTAL(9,AD1033:AD1073)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG1033:AG1073)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ1033:AJ1073)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM1033:AM1073)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ1033:AQ1073)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT1030:AT1065)","v":{"$error":"#REF!"}},null,"HVAC",{"$nulls":4},{"$f":"BA1032","v":0},{"$f":"BB1032","v":0},{"$f":"BC1032","v":0},{"$f":"BD1032","v":0},{"$f":"BE1032","v":0},{"$f":"SUM(BF1032:BF1073)","v":0},{"$f":"SUM(BG1032:BG1073)","v":0},null,{"$f":"SUM(BI1033:BI1073)","v":0},{"$f":"SUM(BJ1033:BJ1073)","v":0},{"$f":"SUM(BK1033:BK1073)","v":0}]
[{"$nulls":47},"HVAC",{"$nulls":4},{"$f":"BA1032","v":{"v":0,"d":"$0"}},{"$f":"BB1032","v":{"v":0,"d":"$0"}},{"$f":"BC1032","v":{"v":0,"d":"$0"}},{"$f":"BD1032","v":{"v":0,"d":"$0"}},{"$f":"BE1032","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"HVAC",{"$nulls":4},{"$f":"BA1074","v":0},{"$f":"BB1074","v":0},{"$f":"BC1074","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(AJ81)","v":"ELECTRICAL"},{"$nulls":25},{"$f":"AD1119","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG1119","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ1119","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM1119","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ1119","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$1077","v":"ELECTRICAL"},{"$nulls":4},{"$f":"SUM(BA1078:BA1117)","v":0},{"$f":"SUM(BB1078:BB1117)","v":0},{"$f":"SUM(BC1078:BC1117)","v":0},{"$f":"SUM(BD1078:BD1117)","v":0},{"$f":"SUM(BE1078:BE1117)","v":0},{"$f":"AQ1077","v":0},{"$f":"AM1077","v":0},null,{"$f":"AD1077","v":{"v":0,"d":"$0.00"}},{"$f":"AM1077","v":{"v":0,"d":"$0.00"}},{"$f":"BJ1077+BI1077","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Electrical, bid/allowance",{"$nulls":14},"ls","ls",{"$nulls":9},{"$f":"((P1078*U1078)-AM1078)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P1078*X1078*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P1078*AA1078","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B1078=\"x\",$P1078*$U1078,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD1078:AL1078)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD1078:AL1078)","v":{"v":0,"d":"$0"}},null,"ELECTRICAL",{"$nulls":4},{"$f":"AD1078","v":0},{"$f":"AG1078","v":0},{"$f":"AJ1078","v":0},{"$f":"IF(B1078=\"x\",1,0)","v":0},{"$f":"SUM(BA1078:BC1078)","v":0},0,0,null,{"$f":"AD1078","v":{"v":0,"d":"$0.00"}},{"$f":"AM1078","v":{"v":0,"d":"$0.00"}},{"$f":"BJ1078+BI1078","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Miscellaneous Electrical ",{"$nulls":25},{"v":0,"d":"$0"},null,null,{"$f":"P1079*X1079*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,{"$f":"AG1079","v":0},{"$f":"AJ1079","v":0},0,{"$f":"SUM(BA1079:BC1079)","v":0},0,0,null,{"$f":"AD1079","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ1079+BI1079","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Electrical Rough-in, per hour",{"$nulls":14},"hrs","hrs",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"CATV Rough-in, per hour",{"$nulls":14},"hrs","hrs",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Electrical Finish Work, per hour",{"$nulls":14},"hrs","hrs",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace electrical panel, 100 AMP",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace electrical panel, 200 AMP",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace outlets, light switches",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Replace GFI outlets/ground back to panel",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Exhaust Fan",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Smoke detectors",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Carbon monoxide detector",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Lighting",{"$nulls":15},"ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Track/Pendent light",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Chandelier light fixture",{"$nulls":14},"ea","ea",{"$nulls":3},{"v":175,"d":"175.00"},null,{"v":150,"d":"150.00"},{"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":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Ceiling dome light",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Ceiling fan fixture",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Bathroom vanity light",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL","Bathrooms",{"$nulls":3},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Can lighting",{"$nulls":14},"ea","ea",{"$nulls":3},{"v":25,"d":"25.00"},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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1096:BC1096)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Exterior light fixture",{"$nulls":14},"ea","ea",{"$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":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1097:BC1097)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P1098*U1098)-AM1098)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P1098*AA1098","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD1098:AL1098)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD1098:AL1098)","v":{"v":0,"d":"$0"}},null,"ELECTRICAL",{"$nulls":4},{"$f":"AD1098","v":0},{"$f":"AG1098","v":0},{"$f":"AJ1098","v":0},{"$f":"IF(B1098=\"x\",1,0)","v":0},{"$f":"SUM(BA1098:BC1098)","v":0},{"$f":"AQ1098","v":0},{"$f":"AM1098","v":0},null,{"$f":"AD1098","v":{"v":0,"d":"$0.00"}},{"$f":"AM1098","v":{"v":0,"d":"$0.00"}},{"$f":"BJ1098+BI1098","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,{"$f":"AG1099","v":0},{"$f":"AJ1099","v":0},0,{"$f":"SUM(BA1099:BC1099)","v":0},0,0,null,{"$f":"AD1099","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ1099+BI1099","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1116:BC1116)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"ELECTRICAL",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1117:BC1117)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"ELECTRICAL",{"$nulls":4},{"$f":"BA1077","v":{"v":0,"d":"$0"}},{"$f":"BB1077","v":{"v":0,"d":"$0"}},{"$f":"BC1077","v":{"v":0,"d":"$0"}},{"$f":"BD1077","v":{"v":0,"d":"$0"}},{"$f":"BE1077","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D1077,\" \",\"TOTAL\")","v":"ELECTRICAL TOTAL"},{"$f":"SUBTOTAL(9,AD1078:AD1118)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG1078:AG1118)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ1078:AJ1118)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM1078:AM1118)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ1078:AQ1118)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT1075:AT1110)","v":{"$error":"#REF!"}},null,"ELECTRICAL",{"$nulls":4},{"$f":"BA1077","v":0},{"$f":"BB1077","v":0},{"$f":"BC1077","v":0},{"$f":"BD1077","v":0},{"$f":"BE1077","v":0},{"$f":"SUM(BF1077:BF1118)","v":0},{"$f":"SUM(BG1077:BG1118)","v":0},null,{"$f":"SUM(BI1078:BI1118)","v":0},{"$f":"SUM(BJ1078:BJ1118)","v":0},{"$f":"SUM(BK1078:BK1118)","v":0}]
[{"$nulls":47},"ELECTRICAL",{"$nulls":4},{"$f":"BA1077","v":{"v":0,"d":"$0"}},{"$f":"BB1077","v":{"v":0,"d":"$0"}},{"$f":"BC1077","v":{"v":0,"d":"$0"}},{"$f":"BD1077","v":{"v":0,"d":"$0"}},{"$f":"BE1077","v":{"v":0,"d":"$0"}}]
[{"$nulls":47},"ELECTRICAL",{"$nulls":4},{"$f":"BA1119","v":0},{"$f":"BB1119","v":0},{"$f":"BC1119","v":0},0,0,0,0]
["Hidden",null,null,{"$f":"T(AJ82)","v":"MISCELLANEOUS"},{"$nulls":25},{"$f":"AD1164","v":{"v":0,"d":"$0"}},null,null,{"$f":"AG1164","v":{"v":0,"d":"$0"}},null,null,{"$f":"AJ1164","v":{"v":0,"d":"$0"}},null,null,{"$f":"AM1164","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"AQ1164","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"$D$1122","v":"MISCELLANEOUS"},{"$nulls":4},{"$f":"SUM(BA1123:BA1162)","v":0},{"$f":"SUM(BB1123:BB1162)","v":0},{"$f":"SUM(BC1123:BC1162)","v":0},{"$f":"SUM(BD1123:BD1162)","v":0},{"$f":"SUM(BE1123:BE1162)","v":0},{"$f":"AQ1122","v":0},{"$f":"AM1122","v":0},null,{"$f":"AD1122","v":{"v":0,"d":"$0.00"}},{"$f":"AM1122","v":{"v":0,"d":"$0.00"}},{"$f":"BJ1122+BI1122","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Bath accessories, towel bar, toilet disp, ea bathroom",{"$nulls":14},"ea","ea",{"v":50,"d":"50.00"},null,null,{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"$f":"((P1123*U1123)-AM1123)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P1123*X1123*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"$f":"P1123*AA1123","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($B1123=\"x\",$P1123*$U1123,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AD1123:AL1123)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD1123:AL1123)","v":{"v":0,"d":"$0"}},null,"MISCELLANEOUS","Bathrooms",{"$nulls":3},{"$f":"AD1123","v":0},{"$f":"AG1123","v":0},{"$f":"AJ1123","v":0},{"$f":"IF(B1123=\"x\",1,0)","v":0},{"$f":"SUM(BA1123:BC1123)","v":0},0,0,null,{"$f":"AD1123","v":{"v":0,"d":"$0.00"}},{"$f":"AM1123","v":{"v":0,"d":"$0.00"}},{"$f":"BJ1123+BI1123","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Bathroom mirrors",{"$nulls":14},"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":70,"d":"70.00"},null,{"v":70,"d":"70.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"$f":"P1124*X1124*(1+$Y$85)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS","Bathrooms",{"$nulls":3},0,{"$f":"AG1124","v":0},{"$f":"AJ1124","v":0},0,{"$f":"SUM(BA1124:BC1124)","v":0},0,0,null,{"$f":"AD1124","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ1124+BI1124","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Window coverings, each window",{"$nulls":14},"ea","ea",{"v":25,"d":"25.00"},null,null,{"v":50,"d":"50.00"},null,{"v":50,"d":"50.00"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1141:BC1141)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1142:BC1142)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"$f":"((P1143*U1143)-AM1143)","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},null,null,{"$f":"P1143*AA1143","v":{"v":0,"d":"$0"}},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"$f":"SUM(AD1143:AL1143)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AD1143:AL1143)","v":{"v":0,"d":"$0"}},null,"MISCELLANEOUS",{"$nulls":4},{"$f":"AD1143","v":0},{"$f":"AG1143","v":0},{"$f":"AJ1143","v":0},{"$f":"IF(B1143=\"x\",1,0)","v":0},{"$f":"SUM(BA1143:BC1143)","v":0},{"$f":"AQ1143","v":0},{"$f":"AM1143","v":0},null,{"$f":"AD1143","v":{"v":0,"d":"$0.00"}},{"$f":"AM1143","v":{"v":0,"d":"$0.00"}},{"$f":"BJ1143+BI1143","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,{"$f":"AG1144","v":0},{"$f":"AJ1144","v":0},0,{"$f":"SUM(BA1144:BC1144)","v":0},0,0,null,{"$f":"AD1144","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"BJ1144+BI1144","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,0,0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1161:BC1161)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":29},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},null,"MISCELLANEOUS",{"$nulls":4},0,0,0,0,{"$f":"SUM(BA1162:BC1162)","v":0},0,0,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":47},"MISCELLANEOUS",{"$nulls":4},{"$f":"BA1122","v":{"v":0,"d":"$0"}},{"$f":"BB1122","v":{"v":0,"d":"$0"}},{"$f":"BC1122","v":{"v":0,"d":"$0"}},{"$f":"BD1122","v":{"v":0,"d":"$0"}},{"$f":"BE1122","v":{"v":0,"d":"$0"}}]
[{"$nulls":28},{"$f":"CONCATENATE(D1122,\" \",\"TOTAL\")","v":"MISCELLANEOUS TOTAL"},{"$f":"SUBTOTAL(9,AD1123:AD1163)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AG1123:AG1163)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AJ1123:AJ1163)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUBTOTAL(9,AM1123:AM1163)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUBTOTAL(9,AQ1123:AQ1163)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(AT1120:AT1155)","v":{"$error":"#REF!"}},null,"MISCELLANEOUS",{"$nulls":4},{"$f":"BA1122","v":0},{"$f":"BB1122","v":0},{"$f":"BC1122","v":0},{"$f":"BD1122","v":0},{"$f":"BE1122","v":0},{"$f":"SUM(BF1122:BF1163)","v":0},{"$f":"SUM(BG1122:BG1163)","v":0},null,{"$f":"SUM(BI1123:BI1163)","v":0},{"$f":"SUM(BJ1123:BJ1163)","v":0},{"$f":"SUM(BK1123:BK1163)","v":0}]
[{"$nulls":47},"MISCELLANEOUS",{"$nulls":4},{"$f":"BA1122","v":{"v":0,"d":"$0"}},{"$f":"BB1122","v":{"v":0,"d":"$0"}},{"$f":"BC1122","v":{"v":0,"d":"$0"}},{"$f":"BD1122","v":{"v":0,"d":"$0"}},{"$f":"BE1122","v":{"v":0,"d":"$0"}}]
[null,"© 2016 by Houseflippingspreadsheet.com. All rights reserved",{"$nulls":58},{"$f":"SUM(BI129+BI174+BI219+BI264+BI309+BI354+BI399+BI444+BI489+BI534+BI579+BI624+BI669+BI714+BI759+BI849+BI804+BI894+BI939+BI984+BI1029+BI1074+BI1119+BI1164)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(BJ129+BJ174+BJ219+BJ264+BJ309+BJ354+BJ399+BJ444+BJ489+BJ534+BJ579+BJ624+BJ669+BJ714+BJ759+BJ849+BJ804+BJ894+BJ939+BJ984+BJ1029+BJ1074+BJ1119+BJ1164)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(BK129+BK174+BK219+BK264+BK309+BK354+BK399+BK444+BK489+BK534+BK579+BK624+BK669+BK714+BK759+BK849+BK804+BK894+BK939+BK984+BK1029+BK1074+BK1119+BK1164)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":47},"Lists"]
[]
[null,null,"Estimating Checklist",{"$nulls":44},"Units"]
[]
[{"$nulls":4},"Did you include all components (Scopes of Work, Work Items, and correct Quantities) in your Estimate?",{"$nulls":42},"ls"]
[]
[{"$nulls":4},"Did you double check your quantities, prices & figures for accuracy?",{"$nulls":42},"ea"]
[]
[{"$nulls":4},"Did you adjust your unit prices to fit your specific quality and level of finish?",{"$nulls":42},"lf"]
[]
[{"$nulls":4},"Did you adjust your unit prices for the size of the project ('economies of scale')?",{"$nulls":42},"sf"]
[]
[{"$nulls":4},"Did you adjust your unit prices to fit your specific location? Use the Location Multipliers as necessary.",{"$nulls":42},"sy"]
[]
[{"$nulls":4},"Will your project be requiring Building Permits?  (Generally, permits can cost 1 to 2% of construction costs)",{"$nulls":42},"sq"]
[]
[{"$nulls":4},"Are you managing the project yourself or hiring a General Contractor?  If hiring a GC did you factor in Contractor Overhead & Profit? (10 to 15%)",{"$nulls":42},"sq"]
[]
[{"$nulls":4},"Did you include an Estimating Contingency to cover any estimating errors, omissions & unforseen issues?  (varies depending on construction knowledge and estimating experience, from 5% up to 25% may be required)",{"$nulls":42},"sq"]
[]
[{"$nulls":47},"hrs"]
[{"$nulls":47},"wk"]
[{"$nulls":47},"mo"]
[{"$nulls":47},"sheet"]
[{"$nulls":47},"gall"]
[null,"ls"]
[null,"ea"]
[null,"lf"]
[null,"sf"]
[null,"sy"]
[null,"cy",{"$nulls":62},"DIYED","SUBBED"]
[null,"sq",{"$nulls":58},{"$f":"CONCATENATE(N75,\" \",\"BUDGET\")","v":"GENERAL CONDITIONS BUDGET"},null,null,{"$f":"N75","v":"GENERAL CONDITIONS"},{"$f":"BI129","v":0},{"$f":"BK129","v":0}]
[null,"hrs",{"$nulls":58},"DEMOLITION BUDGET",null,null,{"$f":"N76","v":"DEMOLITION"},{"$f":"BI174","v":0},{"$f":"BK174","v":0}]
[null,"week",{"$nulls":58},"STRUCTURAL CONCRETE BUDGET",null,null,"STRUCTURAL CONCRETE",{"$f":"BI219","v":0},{"$f":"BK219","v":0}]
[null,"month",{"$nulls":58},"CONCRETE & FLATWORK BUDGET",null,null,"CONCRETE & FLATWORK",{"$f":"BI264","v":0},{"$f":"BK264","v":0}]
[null,"sheet",{"$nulls":58},"MASONRY BUDGET",null,null,"MASONRY",{"$f":"BI309","v":0},{"$f":"BK309","v":0}]
[null,"gallon",{"$nulls":58},"SIDING BUDGET",null,null,"SIDING",{"$f":"BI354","v":0},{"$f":"BK354","v":0}]
[{"$nulls":60},"DECKING AND PATIOS BUDGET",null,null,"DECKING AND PATIOS",{"$f":"BI399","v":0},{"$f":"BK399","v":0}]
[{"$nulls":60},"ROOFING BUDGET",null,null,"ROOFING",{"$f":"BI444","v":0},{"$f":"BK444","v":0}]
[{"$nulls":60},{"$f":"CONCATENATE(Y75,\" \",\"BUDGET\")","v":"EXTERIOR DOORS & WINDOWS BUDGET"},null,null,{"$f":"Y75","v":"EXTERIOR DOORS & WINDOWS"},{"$f":"BI489","v":0},{"$f":"BK489","v":0}]
[{"$nulls":60},"GARAGE DOORS BUDGET",null,null,{"$f":"Y76","v":"GARAGE DOORS"},{"$f":"BI534","v":0},{"$f":"BK534","v":0}]
[{"$nulls":60},"LANDSCAPING BUDGET",null,null,"LANDSCAPING",{"$f":"BI579","v":0},{"$f":"BK579","v":0}]
[{"$nulls":60},"MISC. EXTERIOR ITEMS BUDGET",null,null,"MISC. EXTERIOR ITEMS",{"$f":"BI624","v":0},{"$f":"BK624","v":0}]
[{"$nulls":60},"FRAMING & DRYWALL BUDGET",null,null,"FRAMING & DRYWALL",{"$f":"BI669","v":0},{"$f":"BK669","v":0}]
[{"$nulls":60},"CABINETS & COUNTERTOPS BUDGET",null,null,"CABINETS & COUNTERTOPS",{"$f":"BI714","v":0},{"$f":"BK714","v":0}]
[{"$nulls":60},"DOORS & TRIM BUDGET",null,null,"DOORS & TRIM",{"$f":"BI759","v":0},{"$f":"BK759","v":0}]
[{"$nulls":60},"CARPET & RESILIENT BUDGET",null,null,"CARPET & RESILIENT",{"$f":"BI804","v":0},{"$f":"BK804","v":0}]
[{"$nulls":60},{"$f":"CONCATENATE(AJ75,\" \",\"BUDGET\")","v":"HARDWOOD FLOORING BUDGET"},null,null,{"$f":"AJ75","v":"HARDWOOD FLOORING"},{"$f":"BI849","v":0},{"$f":"BK849","v":0}]
[{"$nulls":60},"TILING BUDGET",null,null,{"$f":"AJ76","v":"TILING"},{"$f":"BI894","v":0},{"$f":"BK894","v":0}]
[{"$nulls":60},"PAINTING BUDGET",null,null,"PAINTING",{"$f":"BI939","v":0},{"$f":"BK939","v":0}]
[{"$nulls":60},"APPLIANCES BUDGET",null,null,"APPLIANCES",{"$f":"BI984","v":0},{"$f":"BK984","v":0}]
[{"$nulls":60},"PLUMBING BUDGET",null,null,"PLUMBING",{"$f":"BI1029","v":0},{"$f":"BK1029","v":0}]
[{"$nulls":60},"HVAC BUDGET",null,null,"HVAC",{"$f":"BI1074","v":0},{"$f":"BK1074","v":0}]
[{"$nulls":60},"ELECTRICAL BUDGET",null,null,"ELECTRICAL",{"$f":"BI1119","v":0},{"$f":"BK1119","v":0}]
[{"$nulls":60},"MISCELLANEOUS BUDGET",null,null,"MISCELLANEOUS",{"$f":"BI1164","v":0},{"$f":"BK1164","v":0}]
[{"$nulls":64},{"$f":"SUM(BM1198:BM1221)","v":0},{"$f":"SUM(BN1198:BN1221)","v":0}]

{"sheet":"3 SCENARIOS","index":11,"n_rows":31,"n_cols":86,"rows_kept":31,"hidden":true,"merged":[[2,0,2,7],[2,8,2,20],[4,19,5,40],[4,47,5,68],[5,14,5,18],[5,42,5,46],[6,1,8,12],[6,14,6,18],[6,19,7,23],[6,24,7,28],[6,29,7,33],[6,34,7,37],[6,38,7,40],[6,42,6,46],[6,47,7,51],[6,52,7,56],[6,57,7,61],[6,62,7,65],[6,66,7,68],[6,70,8,81],[7,14,7,18],[7,42,7,46],[8,14,8,18],[8,19,8,23],[8,24,8,28],[8,29,8,33],[8,34,8,37],[8,38,8,40],[8,42,8,46],[8,47,8,51],[8,52,8,56],[8,57,8,61],[8,62,8,65],[8,66,8,68],[9,14,9,18],[9,19,9,23],[9,24,9,28],[9,29,9,33],[9,34,9,37],[9,38,9,40],[9,42,9,46],[9,47,9,51],[9,52,9,56],[9,57,9,61],[9,62,9,65],[9,66,9,68],[10,1,10,12],[10,14,10,18],[10,19,10,23],[10,24,10,28],[10,29,10,33],[10,34,10,37],[10,38,10,40],[10,42,10,46],[10,47,10,51],[10,52,10,56],[10,57,10,61],[10,62,10,65],[10,66,10,68],[10,70,10,81],[11,14,11,18],[11,19,11,23],[11,24,11,28],[11,29,11,33],[11,34,11,37],[11,38,11,40],[11,42,11,46],[11,47,11,51],[11,52,11,56],[11,57,11,61],[11,62,11,65],[11,66,11,68],[12,1,12,7],[12,8,12,12],[12,14,12,18],[12,19,12,23],[12,24,12,28],[12,29,12,33],[12,34,12,37],[12,38,12,40],[12,42,12,46],[12,47,12,51],[12,52,12,56],[12,57,12,61],[12,62,12,65],[12,66,12,68],[12,70,12,76],[12,77,12,81],[13,14,13,18],[13,19,13,23],[13,24,13,28],[13,29,13,33],[13,34,13,37],[13,38,13,40],[13,42,13,46],[13,47,13,51],[13,52,13,56],[13,57,13,61],[13,62,13,65],[13,66,13,68],[14,1,14,7],[14,8,14,12],[14,14,14,18],[14,19,14,23],[14,24,14,28],[14,29,14,33],[14,34,14,37],[14,38,14,40],[14,42,14,46],[14,47,14,51],[14,52,14,56],[14,57,14,61],[14,62,14,65],[14,66,14,68],[14,70,14,76],[14,77,14,81],[15,14,15,18],[15,19,15,23],[15,24,15,28],[15,29,15,33],[15,34,15,37],[15,38,15,40],[15,42,15,46],[15,47,15,51],[15,52,15,56],[15,57,15,61],[15,62,15,65],[15,66,15,68],[15,70,15,76],[15,77,15,81],[16,1,16,7],[16,8,16,12],[16,14,16,18],[16,19,16,23],[16,24,16,28],[16,29,16,33],[16,34,16,37],[16,38,16,40],[16,42,16,46],[16,47,16,51],[16,52,16,56],[16,57,16,61],[16,62,16,65],[16,66,16,68],[16,70,16,76],[16,77,16,81],[17,19,18,40],[17,47,18,68],[17,70,17,76],[17,77,17,81],[18,1,18,7],[18,8,18,12],[18,14,18,18],[18,42,18,46],[19,14,19,18],[19,19,20,23],[19,24,20,28],[19,29,20,33],[19,34,20,37],[19,38,20,40],[19,42,19,46],[19,47,20,51],[19,52,20,56],[19,57,20,61],[19,62,20,65],[19,66,20,68],[19,70,19,76],[19,77,19,81],[20,14,20,18],[20,42,20,46],[20,70,20,76],[20,77,20,81],[21,1,27,12],[21,14,21,18],[21,19,21,23],[21,24,21,28],[21,29,21,33],[21,34,21,37],[21,38,21,40],[21,42,21,46],[21,47,21,51],[21,52,21,56],[21,57,21,61],[21,62,21,65],[21,66,21,68],[21,70,21,76],[21,77,21,81],[22,14,22,18],[22,19,22,23],[22,24,22,28],[22,29,22,33],[22,34,22,37],[22,38,22,40],[22,42,22,46],[22,47,22,51],[22,52,22,56],[22,57,22,61],[22,62,22,65],[22,66,22,68],[23,14,23,18],[23,19,23,23],[23,24,23,28],[23,29,23,33],[23,34,23,37],[23,38,23,40],[23,42,23,46],[23,47,23,51],[23,52,23,56],[23,57,23,61],[23,62,23,65],[23,66,23,68],[23,70,23,76],[23,77,23,81],[24,14,24,18],[24,19,24,23],[24,24,24,28],[24,29,24,33],[24,34,24,37],[24,38,24,40],[24,42,24,46],[24,47,24,51],[24,52,24,56],[24,57,24,61],[24,62,24,65],[24,66,24,68],[25,14,25,18],[25,19,25,23],[25,24,25,28],[25,29,25,33],[25,34,25,37],[25,38,25,40],[25,42,25,46],[25,47,25,51],[25,52,25,56],[25,57,25,61],[25,62,25,65],[25,66,25,68],[25,70,25,76],[25,77,25,81],[26,14,26,18],[26,19,26,23],[26,24,26,28],[26,29,26,33],[26,34,26,37],[26,38,26,40],[26,42,26,46],[26,47,26,51],[26,52,26,56],[26,57,26,61],[26,62,26,65],[26,66,26,68],[26,70,26,76],[26,77,26,81],[27,14,27,18],[27,19,27,23],[27,24,27,28],[27,29,27,33],[27,34,27,37],[27,38,27,40],[27,42,27,46],[27,47,27,51],[27,52,27,56],[27,57,27,61],[27,62,27,65],[27,66,27,68],[27,70,27,76],[27,77,27,81],[28,14,28,18],[28,19,28,23],[28,24,28,28],[28,29,28,33],[28,34,28,37],[28,38,28,40],[28,42,28,46],[28,47,28,51],[28,52,28,56],[28,57,28,61],[28,62,28,65],[28,66,28,68],[28,70,28,76],[28,77,28,81],[29,14,29,18],[29,19,29,23],[29,24,29,28],[29,29,29,33],[29,34,29,37],[29,38,29,40],[29,42,29,46],[29,47,29,51],[29,52,29,56],[29,57,29,61],[29,62,29,65],[29,66,29,68],[30,10,31,81]]}
[]
[]
[{"$nulls":8},"SCENARIOS BUILDER"]
[]
[{"$nulls":19},"Purchase Price Sensitivity",{"$nulls":27},"Resale Value Sensitivity"]
[{"$nulls":14},"Vary by:",{"$nulls":27},"Vary by:"]
[null,"Note: Changes made to the Baseline Scenario below will automatically adjust your deal analysis data.",{"$nulls":12},{"v":1000,"d":"$1,000"},{"$nulls":4},"Resale Value",{"$nulls":4},"Total Investment",{"$nulls":4},"Profit",{"$nulls":4},"Profit Per Month",{"$nulls":3},"COCR",{"$nulls":3},{"v":5000,"d":"$5,000"},{"$nulls":4},"Purchase Price",{"$nulls":4},"Total Investment",{"$nulls":4},"Profit",{"$nulls":4},"Profit Per Month",{"$nulls":3},"COCR",{"$nulls":3},"Results highlight your current analysis results based upon your Baseline Scenario."]
[{"$nulls":14},"Offer Price",{"$nulls":27},"Resale Value"]
[{"$nulls":14},{"$f":"O10-$O$7","v":{"v":-4000,"d":"-$4,000"}},{"$nulls":4},{"$f":"$I$15","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"O9+Total_Fixed_Costs_Result+$I$17","v":{"v":-4000,"d":"-$4,000"}},{"$nulls":4},{"$f":"T9-Y9","v":{"v":4000,"d":"$4,000"}},{"$nulls":4},{"$f":"IFERROR(AD9/$I$19,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(IF(Total_Cash_Needed<0,\"Infinite ROI\",AD9/Total_Cash_Needed),0)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"AQ10-$AQ$7","v":{"v":-20000,"d":"-$20,000"}},{"$nulls":4},{"$f":"Purchase_Price_Sensitivity","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"AV9+Total_Fixed_Costs_Result+Estimate_Sensitivity","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"AQ9-BA9","v":{"v":-20000,"d":"-$20,000"}},{"$nulls":4},{"$f":"IFERROR(BF9/$I$19,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(IF(Total_Cash_Needed<0,\"Infinite ROI\",BF9/Total_Cash_Needed),0)","v":{"v":0,"d":"0%"}}]
[{"$nulls":14},{"$f":"O11-$O$7","v":{"v":-3000,"d":"-$3,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":-3000,"d":"-$3,000"},{"$nulls":4},{"$f":"T10-Y10","v":{"v":3000,"d":"$3,000"}},{"$nulls":4},{"$f":"IFERROR(AD10/$I$19,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AQ11-$AQ$7","v":{"v":-15000,"d":"-$15,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"$f":"AQ10-BA10","v":{"v":-15000,"d":"-$15,000"}},{"$nulls":4},{"$f":"IFERROR(BF10/$I$19,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0%"}]
[null,"Baseline Scenario",{"$nulls":12},{"$f":"O12-$O$7","v":{"v":-2000,"d":"-$2,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":-2000,"d":"-$2,000"},{"$nulls":4},{"v":2000,"d":"$2,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AQ12-$AQ$7","v":{"v":-10000,"d":"-$10,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":-10000,"d":"-$10,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},"Results"]
[{"$nulls":14},{"$f":"O13-$O$7","v":{"v":-1000,"d":"-$1,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":-1000,"d":"-$1,000"},{"$nulls":4},{"v":1000,"d":"$1,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AQ13-$AQ$7","v":{"v":-5000,"d":"-$5,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":-5000,"d":"-$5,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"}]
[null,"Purchase Price",{"$nulls":6},{"$f":"Purchase_Price_Result","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"I13","v":{"v":0,"d":"$0"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"I15","v":{"v":0,"d":"$0"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},"After Repair Value",{"$nulls":6},{"$f":"I15","v":{"v":0,"d":"$0"}}]
[{"$nulls":14},{"$f":"O13+$O$7","v":{"v":1000,"d":"$1,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":1000,"d":"$1,000"},{"$nulls":4},{"v":-1000,"d":"-$1,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AQ13+$AQ$7","v":{"v":5000,"d":"$5,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":5000,"d":"$5,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"}]
[null,"After Repair Value",{"$nulls":6},{"$f":"After_Repair_Value_Result","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"O14+$O$7","v":{"v":2000,"d":"$2,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":2000,"d":"$2,000"},{"$nulls":4},{"v":-2000,"d":"-$2,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AQ14+$AQ$7","v":{"v":10000,"d":"$10,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":10000,"d":"$10,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},"Buying Costs",{"$nulls":6},{"$f":"Buying_Costs_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":14},{"$f":"O15+$O$7","v":{"v":3000,"d":"$3,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":3000,"d":"$3,000"},{"$nulls":4},{"v":-3000,"d":"-$3,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AQ15+$AQ$7","v":{"v":15000,"d":"$15,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":15000,"d":"$15,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},"Holding Costs",{"$nulls":6},{"$f":"Holding_Costs_Result","v":{"v":0,"d":"$0"}}]
[null,"Total Estimate",{"$nulls":6},{"$f":"TOTAL_REPAIRS_ESTIMATE","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"O16+$O$7","v":{"v":4000,"d":"$4,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":4000,"d":"$4,000"},{"$nulls":4},{"v":-4000,"d":"-$4,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AQ16+$AQ$7","v":{"v":20000,"d":"$20,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":20000,"d":"$20,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},"Selling Costs",{"$nulls":6},{"$f":"Selling_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":5},"Repair Adjuster",null,"Schedule Adjuster"]
[{"$nulls":19},"Estimate Sensitivity",{"$nulls":27},"Schedule Sensitivity",{"$nulls":22},"Total Fixed Costs",{"$nulls":6},{"$f":"SUM(BZ15:CD17)","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"SUM('1 REHAB ANALYZER'!BG64:BK72)+ESTIMATE_SUBTOTAL","v":0},null,{"$f":"Rehab_Schedule_Rehab_Analyzer+Listing_Schedule_Rehab_Analyzer","v":0}]
[null,"Project Schedule",{"$nulls":6},{"$f":"Total_Schedule_Cell","v":{"v":0,"d":"0 months"}},{"$nulls":5},"Vary by:",{"$nulls":27},"Vary by:",{"$nulls":40},{"$f":"Repair_Contingency_Amount_Cell","v":0},null,{"$f":"Schedule_Sensitivity-CH18+Rehab_Schedule_Rehab_Analyzer","v":0}]
[{"$nulls":14},{"v":1000,"d":"$1,000"},{"$nulls":4},"Resale Value",{"$nulls":4},"Total Investment",{"$nulls":4},"Profit",{"$nulls":4},"Profit Per Month",{"$nulls":3},"COCR",{"$nulls":3},{"v":1,"d":"1.0 months"},{"$nulls":4},"Monthly Holding Costs",{"$nulls":4},"Total Holding Costs",{"$nulls":4},"Profit",{"$nulls":4},"Profit Per Month",{"$nulls":3},"COCR",{"$nulls":3},"Raw Estimate",{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!BG57","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"BZ21-'1 REHAB ANALYZER'!BG76","v":{"v":0,"d":"$0"}}]
[{"$nulls":14},"Repair Estimate",{"$nulls":27},"# of Months",{"$nulls":27},"Adders",{"$nulls":6},{"$f":"BZ22-BZ20","v":{"v":0,"d":"$0"}},{"$nulls":5},{"$f":"(BZ22/CF18)-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"CONCATENATE(\"Planning on Purchasing the Property for \",TEXT(Purchase_Price_Sensitivity,\"$#,###\"),\",\",\" reselling the property for \",TEXT(ARV_Sensitivity,\"$#,###\"),\",\",\" with a Total Rehab Estimate of \",TEXT(Estimate_Sensitivity,\"$#,###\"),\", \",\"and a Project Schedule of \",Schedule_Sensitivity,\" months\")","v":"Planning on Purchasing the Property for $, reselling the property for $, with a Total Rehab Estimate of $, and a Project Schedule of 0 months"},{"$nulls":12},{"$f":"O23-$O$20","v":{"v":-4000,"d":"-$4,000"}},{"$nulls":4},{"$f":"$I$15","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"O22+Total_Fixed_Costs_Result+$I$13","v":{"v":-4000,"d":"-$4,000"}},{"$nulls":4},{"$f":"T22-Y22","v":{"v":4000,"d":"$4,000"}},{"$nulls":4},{"$f":"IFERROR(AD22/$I$19,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(IF(Total_Cash_Needed<0,\"Infinite ROI\",AD22/Total_Cash_Needed),0)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"IF(AQ23-$AQ$20<0,0,AQ23-$AQ$20)","v":{"v":0,"d":"0.0 months"}},{"$nulls":4},{"$f":"-Total_Monthly_Holding_Costs","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"AQ22*AV22","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"-($AQ$26-AQ22)*AV22+$BF$26","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"IFERROR(BF22/AQ22,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(IF(Total_Cash_Needed<0,\"Infinite ROI\",BF22/Total_Cash_Needed),0)","v":{"v":0,"d":"0%"}},{"$nulls":3},"Total Estimate",{"$nulls":6},{"$f":"I17","v":{"v":0,"d":"$0"}}]
[{"$nulls":14},{"$f":"O24-$O$20","v":{"v":-3000,"d":"-$3,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":-3000,"d":"-$3,000"},{"$nulls":4},{"$f":"T23-Y23","v":{"v":3000,"d":"$3,000"}},{"$nulls":4},{"$f":"IFERROR(AD23/$I$19,0)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"IF(AQ24-$AQ$20<0,0,AQ24-$AQ$20)","v":{"v":0,"d":"0.0 months"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"$f":"AQ23*AV23","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"-($AQ$26-AQ23)*AV23+$BF$26","v":{"v":0,"d":"$0"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"}]
[{"$nulls":14},{"$f":"O25-$O$20","v":{"v":-2000,"d":"-$2,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":-2000,"d":"-$2,000"},{"$nulls":4},{"v":2000,"d":"$2,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"IF(AQ25-$AQ$20<0,0,AQ25-$AQ$20)","v":{"v":0,"d":"0.0 months"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"$f":"AQ24*AV24","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"-($AQ$26-AQ24)*AV24+$BF$26","v":{"v":0,"d":"$0"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",\"Purchase Price\",\"Profit\")","v":"Profit"},{"$nulls":6},{"$f":"IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",I13,Total_Profit_Result)","v":{"v":0,"d":"$0"}}]
[{"$nulls":14},{"$f":"O26-$O$20","v":{"v":-1000,"d":"-$1,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":-1000,"d":"-$1,000"},{"$nulls":4},{"v":1000,"d":"$1,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"IF(AQ26-$AQ$20<0,0,AQ26-$AQ$20)","v":{"v":0,"d":"0.0 months"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"$f":"AQ25*AV25","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"-($AQ$26-AQ25)*AV25+$BF$26","v":{"v":0,"d":"$0"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"}]
[{"$nulls":14},{"$f":"I17","v":{"v":0,"d":"$0"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"I19","v":{"v":0,"d":"0.0 months"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"$f":"AV26*AQ26","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"Total_Profit_Result","v":{"v":0,"d":"$0"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",\"Profit\",\"Max Purchase Price\")","v":"Max Purchase Price"},{"$nulls":6},{"$f":"IFERROR(IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",Total_Profit_Result,I13),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":14},{"$f":"O26+$O$20","v":{"v":1000,"d":"$1,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":1000,"d":"$1,000"},{"$nulls":4},{"v":-1000,"d":"-$1,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AQ26+$AQ$20","v":{"v":1,"d":"1.0 months"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"$f":"AV27*AQ27","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"-($AQ$26-AQ27)*AV27+$BF$26","v":{"v":0,"d":"$0"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},"Profit per Month",{"$nulls":6},{"$f":"IFERROR(IF(Rehab_Analyzer_Calculation_Method=\"Known Purchase Price\",BZ26/I19,BZ24/I19),0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":14},{"$f":"O27+$O$20","v":{"v":2000,"d":"$2,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":2000,"d":"$2,000"},{"$nulls":4},{"v":-2000,"d":"-$2,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AQ27+$AQ$20","v":{"v":2,"d":"2.0 months"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"$f":"AV28*AQ28","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"-($AQ$26-AQ28)*AV28+$BF$26","v":{"v":0,"d":"$0"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},"COCR",{"$nulls":6},{"$f":"IFERROR(BZ24/Total_Cash_Needed,0)","v":{"v":0,"d":"0%"}}]
[{"$nulls":14},{"$f":"O28+$O$20","v":{"v":3000,"d":"$3,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":3000,"d":"$3,000"},{"$nulls":4},{"v":-3000,"d":"-$3,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AQ28+$AQ$20","v":{"v":3,"d":"3.0 months"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"$f":"AV29*AQ29","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"-($AQ$26-AQ29)*AV29+$BF$26","v":{"v":0,"d":"$0"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},"Annualized COCR",{"$nulls":6},{"$f":"IFERROR(BZ28/(I19/12),0)","v":{"v":0,"d":"0%"}}]
[{"$nulls":14},{"$f":"O29+$O$20","v":{"v":4000,"d":"$4,000"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"v":4000,"d":"$4,000"},{"$nulls":4},{"v":-4000,"d":"-$4,000"},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AQ29+$AQ$20","v":{"v":4,"d":"4.0 months"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":4},{"$f":"AV30*AQ30","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"-($AQ$26-AQ30)*AV30+$BF$26","v":{"v":0,"d":"$0"}},{"$nulls":4},{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"0%"}]
[{"$nulls":10},"© 2016 by Houseflippingspreadsheet.com. All rights reserved"]

{"sheet":"4 OFFERS","index":12,"n_rows":32,"n_cols":74,"rows_kept":32,"hidden":true,"merged":[[2,0,2,7],[2,8,2,20],[5,8,5,72],[7,18,8,26],[7,27,8,35],[7,36,8,44],[7,45,8,53],[7,54,8,62],[7,63,8,71],[12,18,12,26],[12,27,12,35],[12,36,12,44],[12,45,12,53],[12,54,12,62],[12,63,12,71],[13,9,13,17],[13,18,13,26],[13,27,13,35],[13,36,13,44],[13,45,13,53],[13,54,13,62],[13,63,13,71],[15,9,15,17],[15,18,15,26],[15,27,15,35],[15,36,15,44],[15,45,15,53],[15,54,15,62],[15,63,15,71],[17,9,17,17],[18,9,18,17],[18,18,18,26],[18,27,18,35],[18,36,18,44],[18,45,18,53],[18,54,18,62],[18,63,18,71],[19,9,19,17],[19,18,19,26],[19,27,19,35],[19,36,19,44],[19,45,19,53],[19,54,19,62],[19,63,19,71],[20,9,20,17],[20,18,20,26],[20,27,20,35],[20,36,20,44],[20,45,20,53],[20,54,20,62],[20,63,20,71],[21,9,21,17],[21,18,21,26],[21,27,21,35],[21,36,21,44],[21,45,21,53],[21,54,21,62],[21,63,21,71],[23,9,23,17],[23,18,23,26],[24,9,24,17],[24,18,24,26],[24,27,24,35],[24,36,24,44],[24,45,24,53],[24,54,24,62],[24,63,24,71],[25,9,25,17],[25,18,25,26],[25,27,25,35],[25,36,25,44],[25,45,25,53],[25,54,25,62],[25,63,25,71],[26,9,26,17],[26,18,26,26],[26,27,26,35],[26,36,26,44],[26,45,26,53],[26,54,26,62],[26,63,26,71],[28,9,28,17],[28,18,28,26],[28,27,28,35],[28,36,28,44],[28,45,28,53],[28,54,28,62],[28,63,28,71],[29,9,29,17],[29,18,29,26],[29,27,29,35],[29,36,29,44],[29,45,29,53],[29,54,29,62],[29,63,29,71],[30,9,30,17],[30,18,30,26],[30,27,30,35],[30,36,30,44],[30,45,30,53],[30,54,30,62],[30,63,30,71],[31,9,31,17],[31,18,31,26],[31,27,31,35],[31,36,31,44],[31,45,31,53],[31,54,31,62],[31,63,31,71]]}
[]
[]
[{"$nulls":8},"OFFER TRACKER"]
[]
[]
[{"$nulls":8},"Offer Tracker"]
[]
[{"$nulls":18},"BASELINE OFFER",{"$nulls":8},"OFFER 1",{"$nulls":8},"OFFER 2",{"$nulls":8},"OFFER 3",{"$nulls":8},"OFFER 4",{"$nulls":8},"OFFER 5"]
[]
[]
[]
[]
[{"$nulls":18},"Maximum Purchase Price",{"$nulls":8},"Input Offer 1 Below:",{"$nulls":8},"Input Offer 2 Below:",{"$nulls":8},"Input Offer 3 Below:",{"$nulls":8},"Input Offer 4 Below:",{"$nulls":8},"Input Offer 5 Below:"]
[{"$nulls":9},"Offer Price",{"$nulls":8},{"$f":"Purchase_Price_Result","v":{"v":0,"d":"$0"}},{"$nulls":54},"<- Input Offer Amounts"]
[]
[{"$nulls":9},"After Repair Value:",{"$nulls":8},{"$f":"AFTER_REPAIR_VALUE_ESTIMATED","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"AFTER_REPAIR_VALUE_ESTIMATED","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"AFTER_REPAIR_VALUE_ESTIMATED","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"AFTER_REPAIR_VALUE_ESTIMATED","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"AFTER_REPAIR_VALUE_ESTIMATED","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"AFTER_REPAIR_VALUE_ESTIMATED","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":9},"Fixed Costs"]
[{"$nulls":9},"Buying Costs:",{"$nulls":8},{"$f":"Buying_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Buying_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Buying_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Buying_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Buying_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Buying_Costs_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":9},"Holding Costs",{"$nulls":8},{"$f":"Holding_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Holding_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Holding_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Holding_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Holding_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Holding_Costs_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":9},"Selling Costs",{"$nulls":8},{"$f":"Selling_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Selling_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Selling_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Selling_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Selling_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Selling_Costs_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":9},"Total Fixed Costs",{"$nulls":8},{"$f":"SUM(S19:AA21)","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUM(AB19:AJ21)","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUM(AK19:AS21)","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUM(AT19:BB21)","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUM(BC19:BK21)","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUM(BL19:BT21)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":9},"Repair Costs"]
[{"$nulls":9},"Raw Repair Estimate",{"$nulls":8},{"$f":"SUBTOTAL_ESTIMATE","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUBTOTAL_ESTIMATE","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUBTOTAL_ESTIMATE","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUBTOTAL_ESTIMATE","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUBTOTAL_ESTIMATE","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUBTOTAL_ESTIMATE","v":{"v":0,"d":"$0"}}]
[{"$nulls":9},"Adders",{"$nulls":8},{"$f":"Adders_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Adders_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Adders_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Adders_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Adders_Result","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"Adders_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":9},"Total Repair Estimate",{"$nulls":8},{"$f":"SUM(S25:AA26)","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUM(AB25:AJ26)","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUM(AK25:AS26)","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUM(AT25:BB26)","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUM(BC25:BK26)","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"SUM(BL25:BT26)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":9},"Total Profit",{"$nulls":8},{"$f":"S16-S14-S22-S27","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"IF(AB14=0,\"Enter Offer Above\",AB16-AB14-AB22-AB27)","v":"Enter Offer Above"},{"$nulls":8},{"$f":"IF(AK14=0,\"Enter Offer Above\",AK16-AK14-AK22-AK27)","v":"Enter Offer Above"},{"$nulls":8},{"$f":"IF(AT14=0,\"Enter Offer Above\",AT16-AT14-AT22-AT27)","v":"Enter Offer Above"},{"$nulls":8},{"$f":"IF(BC14=0,\"Enter Offer Above\",BC16-BC14-BC22-BC27)","v":"Enter Offer Above"},{"$nulls":8},{"$f":"IF(BL14=0,\"Enter Offer Above\",BL16-BL14-BL22-BL27)","v":"Enter Offer Above"}]
[{"$nulls":9},"Profit per Month",{"$nulls":8},{"$f":"IFERROR(IF(S14=\"\",\"\",S29/Total_Schedule_Cell),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(AB14=\"\",\"\",AB29/Total_Schedule_Cell),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(AK14=\"\",\"\",AK29/Total_Schedule_Cell),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(AT14=\"\",\"\",AT29/Total_Schedule_Cell),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(BC14=\"\",\"\",BC29/Total_Schedule_Cell),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(BL14=\"\",\"\",BL29/Total_Schedule_Cell),\"\")","v":""}]
[{"$nulls":9},"Cash on Cash ROI",{"$nulls":8},{"$f":"IFERROR(IF(S14=\"\",\"\",S29/Total_Cash_Needed),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(AB14=\"\",\"\",AB29/Total_Cash_Needed),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(AK14=\"\",\"\",AK29/Total_Cash_Needed),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(AT14=\"\",\"\",AT29/Total_Cash_Needed),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(BC14=\"\",\"\",BC29/Total_Cash_Needed),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(BL14=\"\",\"\",BL29/Total_Cash_Needed),\"\")","v":""}]
[{"$nulls":9},"Annualized COCR",{"$nulls":8},{"$f":"IFERROR(IF(S14=\"\",\"\",S31/(Total_Schedule_Cell/12)),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(AB14=\"\",\"\",AB31/(Total_Schedule_Cell/12)),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(AK14=\"\",\"\",AK31/(Total_Schedule_Cell/12)),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(AT14=\"\",\"\",AT31/(Total_Schedule_Cell/12)),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(BC14=\"\",\"\",BC31/(Total_Schedule_Cell/12)),\"\")","v":""},{"$nulls":8},{"$f":"IFERROR(IF(BL14=\"\",\"\",BL31/(Total_Schedule_Cell/12)),\"\")","v":""}]

{"sheet":"COMPS","index":13,"n_rows":51,"n_cols":70,"rows_kept":51,"hidden":true,"merged":[[1,8,1,20],[3,12,3,73],[4,12,4,21],[4,22,4,34],[4,35,4,47],[4,48,4,60],[4,61,4,73],[5,12,5,21],[5,22,5,34],[5,35,5,47],[5,48,5,60],[5,61,5,73],[6,12,6,21],[6,22,6,34],[6,35,6,47],[6,48,6,60],[6,61,6,73],[7,12,7,21],[7,22,7,34],[7,35,7,47],[7,48,7,60],[7,61,7,73],[8,12,8,21],[8,22,8,34],[8,35,8,47],[8,48,8,60],[8,61,8,73],[9,12,9,21],[9,22,9,34],[9,35,9,47],[9,48,9,60],[9,61,9,73],[10,12,10,21],[10,22,10,34],[10,35,10,47],[10,48,10,60],[10,61,10,73],[11,12,11,21],[11,22,11,34],[11,35,11,47],[11,48,11,60],[11,61,11,73],[12,12,12,21],[12,22,12,34],[12,35,12,47],[12,48,12,60],[12,61,12,73],[13,12,13,73],[14,12,14,21],[14,22,14,29],[14,30,14,34],[14,35,14,42],[14,43,14,47],[14,48,14,55],[14,56,14,60],[14,61,14,68],[14,69,14,73],[15,12,15,21],[15,22,15,29],[15,30,15,34],[15,35,15,42],[15,43,15,47],[15,48,15,55],[15,56,15,60],[15,61,15,68],[15,69,15,73],[16,12,16,21],[16,22,16,29],[16,30,16,34],[16,35,16,42],[16,43,16,47],[16,48,16,55],[16,56,16,60],[16,61,16,68],[16,69,16,73],[17,12,17,21],[17,22,17,29],[17,30,17,34],[17,35,17,42],[17,43,17,47],[17,48,17,55],[17,56,17,60],[17,61,17,68],[17,69,17,73],[18,12,18,21],[18,22,18,29],[18,30,18,34],[18,35,18,42],[18,43,18,47],[18,48,18,55],[18,56,18,60],[18,61,18,68],[18,69,18,73],[19,12,19,21],[19,22,19,29],[19,30,19,34],[19,35,19,42],[19,43,19,47],[19,48,19,55],[19,56,19,60],[19,61,19,68],[19,69,19,73],[20,12,20,21],[20,22,20,29],[20,30,20,34],[20,35,20,42],[20,43,20,47],[20,48,20,55],[20,56,20,60],[20,61,20,68],[20,69,20,73],[21,12,21,21],[21,22,21,29],[21,30,21,34],[21,35,21,42],[21,43,21,47],[21,48,21,55],[21,56,21,60],[21,61,21,68],[21,69,21,73],[22,12,22,21],[22,22,22,29],[22,30,22,34],[22,35,22,42],[22,43,22,47],[22,48,22,55],[22,56,22,60],[22,61,22,68],[22,69,22,73],[23,12,23,21],[23,22,23,29],[23,30,23,34],[23,35,23,42],[23,43,23,47],[23,48,23,55],[23,56,23,60],[23,61,23,68],[23,69,23,73],[24,12,24,21],[24,22,24,29],[24,30,24,34],[24,35,24,42],[24,43,24,47],[24,48,24,55],[24,56,24,60],[24,61,24,68],[24,69,24,73],[25,12,31,21],[25,22,31,34],[25,35,31,47],[25,48,31,60],[25,61,31,73],[32,12,32,21],[32,22,32,34],[32,35,32,47],[32,48,32,60],[32,61,32,73],[33,12,33,21],[33,22,33,34],[33,35,33,47],[33,48,33,60],[33,61,33,73]]}
[]
[{"$nulls":8},"COMPARABLES"]
[]
[{"$nulls":12},"Comparables Sales"]
[{"$nulls":12},"Property Info",{"$nulls":9},"Subject Property:",{"$nulls":12},"Comparable 1",{"$nulls":12},"Comparable 2",{"$nulls":12},"Comparable 3"]
[{"$nulls":12},"Street Address",{"$nulls":9},{"$f":"T('ANALYSIS DATABASE'!C8)","v":""}]
[{"$nulls":12},"City, State, Zip Code",{"$nulls":9},{"$f":"T('ANALYSIS DATABASE'!C9)","v":""}]
[{"$nulls":12},"Neigbhorhood",{"$nulls":9},{"$f":"T('ANALYSIS DATABASE'!C11)","v":""}]
[{"$nulls":12},"School District:",{"$nulls":9},{"$f":"T('ANALYSIS DATABASE'!C12)","v":""}]
[{"$nulls":12},"List Price/Sales Price",{"$nulls":9},{"$f":"After_Repair_Value_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":12},"Current Status"]
[{"$nulls":12},"Status Date"]
[{"$nulls":12},"Days on Market"]
[{"$nulls":12},"Characteristics"]
[{"$nulls":12},"Property Characteristic:",{"$nulls":9},"Description:",{"$nulls":7},"+ / -",{"$nulls":4},"Description:",{"$nulls":7},"+ / -",{"$nulls":4},"Description:",{"$nulls":7},"+ / -",{"$nulls":4},"Description:",{"$nulls":7},"+ / -"]
[{"$nulls":12},"# of Beds",{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C13","v":{"v":0,"d":"0 beds"}}]
[{"$nulls":12},"# of Baths",{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C14","v":{"v":0,"d":"0 baths"}}]
[{"$nulls":12},"# of Garages"]
[{"$nulls":12},"Square Footage",{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C18","v":{"v":0,"d":"0 sf"}}]
[{"$nulls":12},"Year Built"]
[{"$nulls":12},"Basement Type:"]
[{"$nulls":12},"Central Heat"]
[{"$nulls":12},"Air Conditioning"]
[{"$nulls":12},"Property Condition"]
[{"$nulls":12},"Other Improvements:"]
[{"$nulls":12},"Notes:"]
[]
[]
[]
[]
[]
[]
[{"$nulls":12},"Value w/ Adjustments:",{"$nulls":9},{"$f":"After_Repair_Value_Result+SUM(AE16:AI25)","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"AJ10+SUM(AR16:AV25)","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"AW10+SUM(BE16:BI25)","v":{"v":0,"d":"$0"}},{"$nulls":12},{"$f":"BJ10+SUM(BR16:BV25)","v":{"v":0,"d":"$0"}}]
[{"$nulls":12},"Price per Square Foot",{"$nulls":9},{"$f":"IFERROR(W33/W19,0)","v":{"v":0,"d":"$0.00"}},{"$nulls":12},{"$f":"IFERROR(AJ33/AJ19,0)","v":{"v":0,"d":"$0.00"}},{"$nulls":12},{"$f":"IFERROR(AW33/AW19,0)","v":{"v":0,"d":"$0.00"}},{"$nulls":12},{"$f":"IFERROR(BJ33/BJ19,0)","v":{"v":0,"d":"$0.00"}}]
[]
[]
[{"$nulls":22},"Yes"]
[{"$nulls":22},"No"]
[]
[{"$nulls":22},"Active"]
[{"$nulls":22},"Pending"]
[{"$nulls":22},"Sold"]
[]
[{"$nulls":22},"No Basement"]
[{"$nulls":22},"Unfinished "]
[{"$nulls":22},"Finished"]
[{"$nulls":22},"Finished, Walkout"]
[]
[{"$nulls":22},"As-Is, Distressed"]
[{"$nulls":22},"Moderate Updates"]
[{"$nulls":22},"Fully Renovated"]

{"sheet":"WHOLESALE CALC","index":14,"n_rows":115,"n_cols":90,"rows_kept":115,"hidden":true,"merged":[[0,0,0,16383],[1,4,1,18],[3,1,5,32],[3,34,5,56],[3,57,5,63],[3,65,5,97],[6,1,12,32],[6,34,7,43],[6,44,7,48],[6,49,7,58],[6,59,7,63],[6,89,8,97],[8,34,9,43],[8,44,9,48],[8,49,9,58],[8,59,9,63],[9,65,15,97],[10,34,11,43],[10,44,11,48],[10,49,11,58],[10,59,11,63],[12,34,13,43],[12,44,13,48],[12,49,13,58],[12,59,13,63],[13,1,15,21],[13,22,15,27],[13,28,15,28],[13,29,15,31],[13,32,15,32],[14,34,15,43],[14,44,15,48],[14,49,15,58],[14,59,15,63],[16,1,17,32],[16,34,17,43],[16,44,17,48],[16,49,17,58],[16,59,17,63],[16,65,18,75],[16,76,18,86],[16,87,18,97],[18,1,19,24],[18,25,19,32],[18,34,19,43],[18,44,19,48],[18,49,19,58],[18,59,19,63],[19,65,22,75],[19,76,22,86],[19,87,22,97],[20,1,21,24],[20,25,21,32],[20,34,21,43],[20,44,21,48],[20,49,21,58],[20,59,21,63],[22,1,23,24],[22,25,23,32],[22,34,23,43],[22,44,23,48],[22,49,23,58],[22,59,23,63],[23,73,24,76],[23,83,25,97],[24,1,25,24],[24,25,25,32],[24,34,25,43],[24,44,25,48],[24,49,25,58],[24,59,25,63],[25,73,25,76],[26,1,27,24],[26,25,27,32],[26,34,27,43],[26,44,27,48],[26,49,27,58],[26,59,27,63],[26,83,29,97],[28,1,29,14],[28,25,29,32],[28,34,29,43],[28,44,29,48],[28,49,29,58],[28,59,29,63],[30,1,31,24],[30,25,31,32],[30,34,32,63],[30,83,49,97],[32,1,33,24],[32,25,33,32],[33,34,34,38],[33,39,39,58],[33,59,34,63],[34,1,35,9],[34,10,35,15],[34,16,35,20],[35,34,39,38],[35,59,39,63],[36,1,37,9],[36,10,37,15],[36,16,37,20],[36,25,37,32],[38,1,39,8],[38,11,40,14],[38,16,39,20],[38,25,39,32],[40,1,41,8],[40,16,41,20],[40,25,41,32],[40,34,42,63],[41,10,42,15],[42,1,43,8],[42,16,43,20],[42,25,43,32],[43,11,45,14],[44,1,45,8],[44,16,45,20],[44,25,45,32],[44,52,45,55],[44,57,45,63],[46,1,47,8],[46,10,47,15],[46,16,47,20],[46,25,47,32],[46,34,48,49],[46,50,48,51],[46,52,48,55],[46,56,48,57],[46,58,48,62],[48,1,49,10],[48,11,50,14],[48,16,49,20],[48,25,49,32],[49,34,51,50],[49,52,51,55],[49,56,51,57],[49,58,51,62],[50,16,51,20],[50,21,51,24],[50,25,51,32],[50,65,52,97],[52,1,53,9],[52,34,54,50],[52,52,54,55],[52,56,54,57],[52,58,54,62],[53,65,59,97],[54,1,55,14],[54,16,55,20],[54,21,55,24],[54,25,55,32],[55,34,57,50],[55,52,57,55],[55,56,57,57],[55,58,57,62],[56,1,57,14],[56,16,57,20],[56,21,57,24],[56,25,57,32],[58,1,59,24],[58,25,59,32],[58,34,60,51],[58,52,60,55],[58,58,60,62],[60,1,61,24],[60,25,61,32],[60,65,62,97],[62,1,63,24],[62,25,63,32],[63,46,65,57],[63,58,65,62],[63,65,69,97],[64,1,65,24],[64,25,65,32],[66,1,67,24],[66,25,67,32],[66,47,68,57],[66,58,68,62],[68,1,69,24],[68,25,69,32],[70,1,72,32],[70,34,72,63],[70,65,72,97],[73,1,79,32],[73,34,74,38],[73,39,79,58],[73,59,74,63],[73,65,79,97],[75,34,79,38],[75,59,79,63],[80,1,83,97],[86,21,86,25],[86,26,86,30],[86,31,86,35],[86,36,86,40],[87,14,87,20],[87,21,87,25],[87,26,87,30],[87,31,87,35],[87,36,87,40],[88,14,88,20],[88,21,88,25],[88,26,88,30],[88,31,88,35],[88,36,88,40],[89,14,89,20],[89,21,89,25],[89,26,89,30],[89,31,89,35],[89,36,89,40],[89,42,89,46],[90,14,90,20],[90,21,90,25],[90,26,90,30],[90,31,90,35],[90,36,90,40],[90,42,90,46],[91,14,91,20],[91,21,91,25],[91,26,91,30],[91,31,91,35],[91,36,91,40],[92,14,92,20],[92,21,92,25],[92,26,92,30],[92,31,92,35],[92,36,92,40],[92,42,92,46],[93,14,93,20],[93,21,93,25],[93,26,93,30],[93,31,93,35],[93,36,93,40],[93,42,93,46],[94,14,94,20],[94,21,94,25],[94,26,94,30],[94,31,94,35],[94,36,94,40],[94,42,94,46],[95,14,95,20],[95,21,95,25],[95,26,95,30],[95,31,95,35],[95,36,95,40],[96,14,96,20],[96,21,96,25],[96,26,96,30],[96,31,96,35],[96,36,96,40],[96,42,96,53],[97,14,97,20],[97,21,97,25],[97,26,97,30],[97,31,97,35],[97,36,97,40],[97,42,97,50],[97,51,97,53],[98,14,98,20],[98,21,98,25],[98,26,98,30],[98,31,98,35],[98,36,98,40],[98,42,98,50],[98,51,98,53],[99,14,99,20],[99,21,99,25],[99,26,99,30],[99,31,99,35],[99,36,99,40],[100,14,100,20],[100,21,100,25],[100,26,100,30],[100,31,100,35],[100,36,100,40],[101,14,101,20],[101,21,101,25],[101,26,101,30],[101,31,101,35],[101,36,101,40],[102,14,102,20],[102,21,102,25],[102,26,102,30],[102,31,102,35],[102,36,102,40],[103,14,103,20],[103,21,103,25],[103,26,103,30],[103,31,103,35],[103,36,103,40],[104,14,104,20],[104,21,104,25],[104,26,104,30],[104,31,104,35],[104,36,104,40],[105,14,105,20],[105,21,105,25],[105,26,105,30],[105,31,105,35],[105,36,105,40],[106,14,106,20],[106,21,106,25],[106,26,106,30],[106,31,106,35],[106,36,106,40],[107,14,107,20],[107,21,107,25],[107,26,107,30],[107,31,107,35],[107,36,107,40],[108,14,108,20],[108,21,108,25],[108,26,108,30],[108,31,108,35],[108,36,108,40],[109,14,109,20],[109,21,109,25],[109,26,109,30],[109,31,109,35],[109,36,109,40],[110,14,110,20],[110,21,110,25],[110,26,110,30],[110,31,110,35],[110,36,110,40],[111,14,111,20],[111,21,111,25],[111,26,111,30],[111,31,111,35],[111,36,111,40],[114,14,114,41]]}
[]
[{"$nulls":4},"WHOLESALE CALCULATOR"]
[]
[null,"AFTER REPAIR VALUE",{"$nulls":32},"REPAIR ESTIMATE",{"$nulls":22},"QUICK BID",{"$nulls":7},"REHABBER PROFIT"]
[]
[]
[{"$nulls":34},{"$f":"T('2 REPAIR ESTIMATOR'!N75:T75)","v":"GENERAL CONDITIONS"},{"$nulls":14},{"$f":"T('2 REPAIR ESTIMATOR'!Y79:AE79)","v":"FRAMING & DRYWALL"},{"$nulls":37},{"v":0.05,"d":"5%"},null,{"v":0.15,"d":"15%"}]
[]
[{"$nulls":34},{"$f":"T('2 REPAIR ESTIMATOR'!N76:T76)","v":"DEMOLITION"},{"$nulls":14},{"$f":"T('2 REPAIR ESTIMATOR'!Y80:AE80)","v":"CABINETS & COUNTERTOPS"},{"$nulls":15},{"$f":"B6*CL6","v":0}]
[{"$nulls":65},{"$f":"AFTER_REPAIR_VALUE_WHOLESALE*Wholesale_Profit_Percentage_Cell","v":{"v":0,"d":"$0"}}]
[{"$nulls":34},{"$f":"T('2 REPAIR ESTIMATOR'!N77:T77)","v":"STRUCTURAL CONCRETE"},{"$nulls":14},{"$f":"T('2 REPAIR ESTIMATOR'!Y81:AE81)","v":"DOORS & TRIM"}]
[]
[{"$nulls":34},{"$f":"T('2 REPAIR ESTIMATOR'!N78:T78)","v":"CONCRETE & FLATWORK"},{"$nulls":14},{"$f":"T('2 REPAIR ESTIMATOR'!Y82:AE82)","v":"CARPET & RESILIENT"}]
[null,"FIXED COSTS",{"$nulls":20},"% OF ARV",{"$nulls":6},{"v":0.15,"d":"15%"}]
[{"$nulls":34},{"$f":"T('2 REPAIR ESTIMATOR'!N79:T79)","v":"MASONRY"},{"$nulls":14},{"$f":"T('2 REPAIR ESTIMATOR'!AJ75:AP75)","v":"HARDWOOD FLOORING"}]
[]
[null,"BUYING COSTS",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!N80:T80)","v":"SIDING"},{"$nulls":14},{"$f":"T('2 REPAIR ESTIMATOR'!AJ76:AP76)","v":"TILING"},{"$nulls":15},"PROFIT PER MONTH",{"$nulls":10},"CASH ROI",{"$nulls":10},"ANNUALIZED ROI"]
[]
[null,"BROKERAGE FEE ($300 Avg.)",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!N81:T81)","v":"DECKING AND PATIOS"},{"$nulls":14},{"$f":"T('2 REPAIR ESTIMATOR'!AJ77:AP77)","v":"PAINTING"}]
[{"$nulls":65},{"$f":"IF(Total_Schedule_Cell=0,\"\",BT10/Total_Schedule_Cell)","v":""},{"$nulls":10},{"$f":"IFERROR(IF(Total_Cash_Needed<0,\"Infinite ROI\",REHAB_PROFIT_ESTIMATED/Total_Cash_Needed),0)","v":{"v":0,"d":"0.0%"}},{"$nulls":10},{"$f":"IFERROR(IF(Total_Cash_Needed<0,\"Infinite ROI\",((REHAB_PROFIT_ESTIMATED/Total_Cash_Needed)/(Schedule/12))),0)","v":{"v":0,"d":"0.0%"}}]
[null,"INSPECTION COSTS ($400 Avg.)",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!N82:T82)","v":"ROOFING"},{"$nulls":14},{"$f":"T('2 REPAIR ESTIMATOR'!AJ78:AP78)","v":"APPLIANCES"}]
[]
[null,"APPRAISAL FEE ($500 Avg.)",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!Y75:AE75)","v":"EXTERIOR DOORS & WINDOWS"},{"$nulls":14},{"$f":"T('2 REPAIR ESTIMATOR'!AJ79:AP79)","v":"PLUMBING"}]
[{"$nulls":83},"70% RULE"]
[null,"TITLE SEARCH ($300 Avg.)",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!Y76:AE76)","v":"GARAGE DOORS"},{"$nulls":14},{"$f":"T('2 REPAIR ESTIMATOR'!AJ80:AP80)","v":"HVAC"}]
[]
[null,"TITLE INSURANCE ($150 Avg.)",{"$nulls":32},{"$f":"T('2 REPAIR ESTIMATOR'!Y77:AE77)","v":"LANDSCAPING"},{"$nulls":14},{"$f":"T('2 REPAIR ESTIMATOR'!AJ81:AP81)","v":"ELECTRICAL"},{"$nulls":33},"Purchase Price % OF ARV                "]
[]
[null,"CLOSING COSTS &POINTS",{"$nulls":23},{"$f":"'REHAB FINANCING SETUP'!AZ31+'REHAB FINANCING SETUP'!AZ58","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"T('2 REPAIR ESTIMATOR'!Y78:AE78)","v":"MISC. EXTERIOR ITEMS"},{"$nulls":14},{"$f":"T('2 REPAIR ESTIMATOR'!AJ82:AP82)","v":"MISCELLANEOUS"}]
[]
[null,"OTHER ",{"$nulls":32},"RAW REPAIR ESTIMATE",{"$nulls":44},"FIXED COSTS",{"$f":"TOTAL_FIXED_COSTS_WHOLESALE","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF(AFTER_REPAIR_VALUE_WHOLESALE=0,\"\",((MAXIMUM_PURCHASE_PRICE_WHOLESALE+TOTAL_REPAIR_ESTIMATE_WHOLESALE)/AFTER_REPAIR_VALUE_WHOLESALE))","v":""}]
[{"$nulls":79},"REHAB PROFIT",{"$f":"REHABBER_PROFIT_WHOLESALE","v":{"v":0,"d":"$0"}}]
[null,"TOTAL BUYING COSTS",{"$nulls":23},{"$f":"IF(Wholesale_Calculator_Fixed_Cost_Calculation_Method=\"% OF ARV\",TOTAL_FIXED_COSTS_WHOLESALE/3,SUM(Z19:AG32))","v":{"v":0,"d":"$0"}},{"$nulls":53},"REPAIR ESTIMATE",{"$f":"TOTAL_REPAIR_ESTIMATE_WHOLESALE","v":{"v":50000,"d":"$50,000"}}]
[{"$nulls":34},"% of ARV",{"$nulls":4},{"v":50000,"d":"$50,000"},{"$nulls":19},{"$f":"IF(BH36=\"\",\"\",\"$/ SF\")","v":""},{"$nulls":19},{"$f":"T(BN51)","v":"REHABBER MAXIMUM PURCHASE PRICE"},{"$f":"MAXIMUM_PURCHASE_PRICE_WHOLESALE","v":{"v":-50000,"d":"-$50,000"}}]
[null,"HOLDING COSTS",{"$nulls":8},"# OF MONTHS",{"$nulls":5},"Per Month"]
[{"$nulls":34},{"$f":"IFERROR(ESTIMATE_SUBTOTAL/AFTER_REPAIR_VALUE_CELL,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":24},{"$f":"IFERROR(ESTIMATE_SUBTOTAL/Square_Feet,\"\")","v":""}]
[null,"LOAN PAYMENT",{"$nulls":8},"REHAB SCHEDULE",{"$nulls":5},{"$f":"IFERROR(Z37/L49,0)","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"'REHAB FINANCING SETUP'!BF29+'REHAB FINANCING SETUP'!BF56","v":{"v":0,"d":"$0"}}]
[]
[null,"PROPERTY TAXES",{"$nulls":23},{"$f":"Q39*$L$49","v":{"v":0,"d":"$0"}}]
[]
[null,"UTILITIES",{"$nulls":23},{"$f":"Q41*$L$49","v":{"v":0,"d":"$0"}},{"$nulls":8},"ADDERS"]
[{"$nulls":10},"LISTING PERIOD"]
[null,"INSURANCE",{"$nulls":23},{"$f":"Q43*$L$49","v":{"v":0,"d":"$0"}}]
[]
[null,"HOA DUES",{"$nulls":23},{"$f":"Q45*$L$49","v":{"v":0,"d":"$0"}},{"$nulls":31},"Adder Amount"]
[]
[null,"MAINTENANCE",{"$nulls":8},"TOTAL HOLDING",{"$nulls":14},{"$f":"Q47*$L$49","v":{"v":0,"d":"$0"}},{"$nulls":8},"Location Multiplier:",{"$nulls":23},{"$f":"IF(Wholesale_Calculator_Location_Mutiplier=0,0,(BA47-1)*TOTAL_REPAIR_COSTS_WHOLESALE)","v":{"v":0,"d":"$0"}}]
[]
[null,"OTHER",{"$nulls":9},{"$f":"L39+L44","v":{"v":0,"d":"0.0"}},{"$nulls":13},{"$f":"Q49*$L$49","v":{"v":0,"d":"$0"}}]
[{"$nulls":34},"Permit Cost: (1 to 2%):",{"$nulls":23},{"$f":"(TOTAL_REPAIR_COSTS_WHOLESALE+BG47)*BA50","v":{"v":0,"d":"$0"}}]
[{"$nulls":16},{"$f":"SUM(Q37:U50)","v":{"v":0,"d":"$0"}},{"$nulls":4},"TOTALS",{"$nulls":3},{"$f":"IF(Wholesale_Calculator_Fixed_Cost_Calculation_Method=\"% of ARV\",TOTAL_FIXED_COSTS_WHOLESALE/3,SUM(Z37:AG50))","v":{"v":0,"d":"$0"}},{"$nulls":39},"REHABBER MAXIMUM PURCHASE PRICE"]
[]
[null,"SELLING COSTS",{"$nulls":32},"Contractors OH & P: (10%+)",{"$nulls":23},{"$f":"(TOTAL_REPAIR_COSTS_WHOLESALE+BG47+BG50)*BA53","v":{"v":0,"d":"$0"}}]
[{"$nulls":65},{"$f":"AFTER_REPAIR_VALUE_WHOLESALE-TOTAL_FIXED_COSTS_WHOLESALE-TOTAL_REPAIR_ESTIMATE_WHOLESALE-REHABBER_PROFIT_WHOLESALE","v":{"v":-50000,"d":"-$50,000"}}]
[null,"COMMISSIONS",{"$nulls":14},{"v":0.06,"d":"6.0%"},{"$nulls":4},"of sale price",{"$nulls":3},{"$f":"Q55*B7","v":{"v":0,"d":"$0"}}]
[{"$nulls":34},"Contingency  (5 to 15%):",{"$nulls":23},{"$f":"(TOTAL_REPAIR_COSTS_WHOLESALE+BG47+BG50+BG53)*Wholesale_Calculator_Contingency","v":{"v":0,"d":"$0"}}]
[null,"SELLER ASSISTED CLOSING COSTS",{"$nulls":19},"of sale price",{"$nulls":3},{"$f":"Q57*B7","v":{"v":0,"d":"$0"}}]
[]
[null,"BROKERAGE FEE ($300 Avg.)",{"$nulls":32},"Total Adders:",{"$nulls":17},{"$f":"IFERROR(BG59/ESTIMATE_SUBTOTAL,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":5},{"$f":"SUM(BG47:BK58)","v":{"v":0,"d":"$0"}}]
[]
[null,"HOME WARRANTY ($450 Avg.)",{"$nulls":63},"WHOLESALER ASSIGNMENT FEE"]
[]
[null,"TITLE INSURANCE ($150 Avg.)"]
[{"$nulls":46},"Raw Repair Estimate:",{"$nulls":11},{"$f":"TOTAL_REPAIR_COSTS_WHOLESALE","v":{"v":50000,"d":"$50,000"}},{"$nulls":6},{"v":0,"d":"$0"}]
[null,"2ND APPRAISAL ($500 Avg.)"]
[]
[null,"OTHER",{"$nulls":45},"Total Estimate:",{"$nulls":10},{"$f":"BG59+BG64","v":{"v":50000,"d":"$50,000"}}]
[]
[null,"TOTAL SELLING COSTS",{"$nulls":23},{"$f":"IF(Wholesale_Calculator_Fixed_Cost_Calculation_Method=\"% of ARV\",TOTAL_FIXED_COSTS_WHOLESALE/3,SUM(Z55:AG68))","v":{"v":0,"d":"$0"}}]
[]
[null,"TOTAL FIXED COSTS",{"$nulls":32},"TOTAL REPAIR ESTIMATE",{"$nulls":30},"WHOLESALER MAXIMUM ALLOWABLE OFFER"]
[]
[]
[null,{"$f":"IF(W14=\"% OF ARV\",(AD14*B7),Z33+Z51+Z69)","v":{"v":0,"d":"$0"}},{"$nulls":32},"% of ARV",{"$nulls":4},{"$f":"BG67","v":{"v":50000,"d":"$50,000"}},{"$nulls":19},{"$f":"IF(BH76=\"\",\"\",\"$/ SF\")","v":""},{"$nulls":5},{"$f":"MAXIMUM_PURCHASE_PRICE_WHOLESALE-Wholesale_Profit","v":{"v":-50000,"d":"-$50,000"}}]
[]
[{"$nulls":34},{"$f":"IFERROR(TOTAL_REMODEL_ESTIMATE/AFTER_REPAIR_VALUE_CELL,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":24},{"$f":"IFERROR(TOTAL_REMODEL_ESTIMATE/Square_Feet,\"\")","v":""}]
[]
[]
[]
[]
[null,"© 2016 by Houseflippingspreadsheet.com. All rights reserved"]
[]
[]
[]
[]
[]
[{"$nulls":14},"Scopes of Work DIY vs Subbed Sorter",{"$nulls":6},"LABOR",{"$nulls":4},"MATERIAL",{"$nulls":4},"SUB",{"$nulls":4},"TOTAL"]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K98","v":"GENERAL CONDITIONS"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R98","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W98","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB98","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(V88:AJ88)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K99","v":"DEMOLITION"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R99","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W99","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB99","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(V89:AJ89)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K100","v":"STRUCTURAL CONCRETE"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R100","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W100","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB100","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":5},"DETAILED"]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K101","v":"CONCRETE & FLATWORK"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R101","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W101","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB101","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":5},"% OF ARV"]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K102","v":"MASONRY"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R102","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W102","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB102","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K103","v":"SIDING"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R103","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W103","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB103","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":5},"DETAILED"]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K104","v":"DECKING AND PATIOS"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R104","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W104","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB104","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":5},"QUICK BID"]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K105","v":"ROOFING"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R105","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W105","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB105","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":5},"LUMP SUM"]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K106","v":"EXTERIOR DOORS & WINDOWS"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R106","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W106","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB106","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K107","v":"GARAGE DOORS"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R107","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W107","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB107","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":5},"Fixed Cost Graph"]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K108","v":"LANDSCAPING"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R108","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W108","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB108","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":5},"AFTER REPAIR VALUE",{"$nulls":8},{"$f":"1-AZ99","v":{"$error":"#DIV/0!"}}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K109","v":"MISC. EXTERIOR ITEMS"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R109","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W109","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB109","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"},{"$nulls":5},"FIXED COSTS",{"$nulls":8},{"$f":"TOTAL_FIXED_COSTS_WHOLESALE/AFTER_REPAIR_VALUE_WHOLESALE","v":{"$error":"#DIV/0!"}}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K110","v":"FRAMING & DRYWALL"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R110","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W110","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB110","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K111","v":"CABINETS & COUNTERTOPS"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R111","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W111","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB111","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K112","v":"DOORS & TRIM"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R112","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W112","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB112","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K113","v":"CARPET & RESILIENT"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R113","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W113","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB113","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K114","v":"HARDWOOD FLOORING"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R114","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W114","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB114","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K115","v":"TILING"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R115","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W115","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB115","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K116","v":"PAINTING"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R116","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W116","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB116","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K117","v":"APPLIANCES"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R117","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W117","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB117","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K118","v":"PLUMBING"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R118","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W118","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB118","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K119","v":"HVAC"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R119","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W119","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB119","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K120","v":"ELECTRICAL"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R120","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W120","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB120","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},{"$f":"'1 REHAB ANALYZER'!K121","v":"MISCELLANEOUS"},{"$nulls":6},{"$f":"'1 REHAB ANALYZER'!R121","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!W121","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"'1 REHAB ANALYZER'!AB121","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"v":0,"d":"$0.00"}]
[{"$nulls":14},"TOTALS",{"$nulls":6},{"$f":"SUM(V88:Z111)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(AA88:AE111)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(AF88:AJ111)","v":{"v":0,"d":"$0.00"}},{"$nulls":4},{"$f":"SUM(AK88:AO111)","v":{"v":0,"d":"$0.00"}}]
[]
[]
[{"$nulls":14},{"$f":"IF(W14=\"% of ARV\",CONCATENATE(\"Fixed Costs are being Calculated at \",TEXT(AD14,\"0%\"),\" of the ARV\"),\"\")","v":"Fixed Costs are being Calculated at 15% of the ARV"}]

{"sheet":"RENTAL ANALYSIS","index":15,"n_rows":108,"n_cols":55,"rows_kept":108,"hidden":true,"merged":[[1,0,3,2],[1,3,3,6],[1,7,3,10],[1,11,3,14],[4,3,4,18],[5,3,5,18],[7,3,7,13],[7,14,7,18],[8,3,8,13],[8,14,8,18],[9,3,9,13],[9,14,9,18],[10,3,10,13],[10,14,10,18],[11,3,11,13],[11,14,11,18],[12,3,12,13],[12,14,12,18],[13,3,13,13],[13,14,13,18],[15,20,15,22],[16,3,16,11],[16,12,16,15],[16,16,16,18],[17,3,17,12],[17,13,17,15],[17,16,17,18],[18,3,18,12],[18,13,18,15],[18,16,18,18],[19,3,19,12],[19,13,19,15],[19,16,19,18],[20,3,20,12],[20,13,20,15],[20,16,20,18],[21,3,21,12],[21,13,21,15],[21,16,21,18],[22,3,22,18],[23,3,23,12],[23,13,23,15],[23,16,23,18],[24,3,24,12],[24,13,24,15],[24,16,24,18],[25,3,25,12],[25,13,25,15],[25,16,25,18],[26,3,26,18],[28,3,28,11],[28,12,28,15],[28,16,28,18],[29,3,29,18],[30,3,30,12],[30,13,30,15],[30,16,30,18],[31,3,31,12],[31,13,31,15],[31,16,31,18],[32,3,32,12],[32,13,32,15],[32,16,32,18],[33,3,33,12],[33,13,33,15],[33,16,33,18],[34,3,34,12],[34,13,34,15],[34,16,34,18],[35,3,35,12],[35,13,35,15],[35,16,35,18],[36,3,36,12],[36,13,36,15],[36,16,36,18],[37,3,37,12],[37,13,37,15],[37,16,37,18],[38,3,38,12],[38,13,38,15],[38,16,38,18],[39,3,39,12],[39,13,39,15],[39,16,39,18],[40,3,40,12],[40,13,40,15],[40,16,40,18],[41,3,41,12],[41,13,41,15],[41,16,41,18],[42,3,42,12],[42,13,42,15],[42,16,42,18],[43,3,43,12],[43,13,43,15],[43,16,43,18],[44,3,44,12],[44,13,44,15],[44,16,44,18],[45,3,45,12],[45,13,45,15],[45,16,45,18],[46,3,46,12],[46,13,46,15],[46,16,46,18],[47,3,47,18],[49,3,49,18],[51,1,56,2],[51,3,51,18],[51,20,51,22],[52,3,52,18],[53,3,53,18],[54,3,54,18],[55,3,55,13],[55,15,55,18],[56,3,56,18],[58,3,58,18],[59,3,59,18],[60,3,60,18],[61,7,61,11],[62,3,62,7],[62,8,62,10],[62,11,62,15],[62,16,62,18],[63,3,63,18],[64,3,64,18],[65,3,65,18],[67,3,67,18],[68,3,68,18],[69,3,69,18],[70,3,70,18],[71,3,71,18],[73,3,73,18],[74,3,74,18],[75,3,75,18],[76,3,76,18],[77,3,77,18],[78,3,78,18],[80,3,80,18],[81,3,81,18],[82,3,82,18],[83,3,83,18],[84,3,84,18],[85,3,85,18],[88,2,88,34]]}
[]
[{"$nulls":3},"Rental Purchase",{"$nulls":3},"Rental Analysis",{"$nulls":3},"Long-Term Financing"]
[{"$nulls":20},"Year of Sale",30,null,null,"01","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"]
[]
[]
[{"$nulls":3},"Project Capital"]
[]
[{"$nulls":3},"After Repair Value",{"$nulls":10},{"$f":"'RENTAL PURCHASE SETUP'!AA57","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},{"$f":"T('RENTAL PURCHASE SETUP'!K58:Z58)","v":"- Less Purchase Costs"},{"$nulls":10},{"$f":"'RENTAL PURCHASE SETUP'!AA58","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},{"$f":"T('RENTAL PURCHASE SETUP'!K59:Z59)","v":"- Less Construction Costs"},{"$nulls":10},{"$f":"'RENTAL PURCHASE SETUP'!AA59","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},{"$f":"T('RENTAL PURCHASE SETUP'!K60:Z60)","v":"- Less Holding Costs"},{"$nulls":10},{"$f":"'RENTAL PURCHASE SETUP'!AA60","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},{"$f":"T('RENTAL PURCHASE SETUP'!K61:Z61)","v":"- Less Bridge Loan Financing Costs"},{"$nulls":10},{"$f":"'RENTAL PURCHASE SETUP'!AA61","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},{"$f":"T('RENTAL PURCHASE SETUP'!K62:Z62)","v":"- Less Selling Costs"},{"$nulls":10},{"$f":"'RENTAL PURCHASE SETUP'!AA62","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},{"$f":"T('RENTAL PURCHASE SETUP'!K63:Z63)","v":"TOTAL PROFIT/EQUITY AFTER REHAB:"},{"$nulls":10},{"$f":"'RENTAL PURCHASE SETUP'!AA63","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":20},"YEAR 01",{"$nulls":3},"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30"]
[{"$nulls":3},"Revenues",{"$nulls":8},"% Increase per Year",{"$nulls":3},{"v":0.01,"d":"1.00%"},{"$nulls":3},"per month","per year","% "]
[{"$nulls":3},"Rental Unit 1  -  ( units, square feet, beds, baths)",{"$nulls":12},"per month",{"$nulls":3},{"$f":"IF(Q18=\"per month\",N18,N18/12)","v":{"v":0,"d":"$0"}},{"$f":"U18*12","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(V18/$V$23,\"\")","v":""},null,{"$f":"IF($V$3>=Y$90,V18,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IF($V$3>=Z$90,(Y18*(1+$Q$17)),\"\")","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},"Rental Unit 2  -  ( units, square feet, beds, baths)",{"$nulls":12},"per month",{"$nulls":3},{"$f":"IF(Q19=\"per month\",N19,N19/12)","v":{"v":0,"d":"$0"}},{"$f":"U19*12","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(V19/$V$23,\"\")","v":""},null,{"$f":"IF($V$3>=Y$90,V19,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IF($V$3>=Z$90,(Y19*(1+$Q$17)),\"\")","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},"Rental Unit 3  -  ( units, square feet, beds, baths)",{"$nulls":12},"per month",{"$nulls":3},{"$f":"IF(Q20=\"per month\",N20,N20/12)","v":{"v":0,"d":"$0"}},{"$f":"U20*12","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(V20/$V$23,\"\")","v":""},null,{"$f":"IF($V$3>=Y$90,V20,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IF($V$3>=Z$90,(Y20*(1+$Q$17)),\"\")","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},"Rental Unit 4  -  ( units, square feet, beds, baths)",{"$nulls":12},"per month",{"$nulls":3},{"$f":"IF(Q21=\"per month\",N21,N21/12)","v":{"v":0,"d":"$0"}},{"$f":"U21*12","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(V21/$V$23,\"\")","v":""},null,{"$f":"IF($V$3>=Y$90,V21,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IF($V$3>=Z$90,(Y21*(1+$Q$17)),\"\")","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},"Rental Unit 5  -  ( units, square feet, beds, baths)",{"$nulls":12},"per month",{"$nulls":3},{"$f":"IF(Q22=\"per month\",N22,N22/12)","v":{"v":0,"d":"$0"}},{"$f":"U22*12","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(V22/$V$23,\"\")","v":""},null,{"$f":"IF($V$3>=Y$90,V22,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IF($V$3>=Z$90,(Y22*(1+$Q$17)),\"\")","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},"GROSS SCHEDULED INCOME",{"$nulls":16},{"$f":"SUM(U18:U22)","v":{"v":0,"d":"$0"}},{"$f":"SUM(V18:V22)","v":{"v":0,"d":"$0"}},"",null,{"$f":"IF($V$3>=Y$90,SUM(Y18:Y22),\"\")","v":{"v":0,"d":"$0"}},{"$f":"IF($V$3>=Z$90,SUM(Z18:Z22),\"\")","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},"Vacancy Loss Amount",{"$nulls":12},"# of months",{"$nulls":3},{"$f":"IF(Q24=\"# of Months\",-(U23*N24)/12,(-U23*(N24/100)))","v":{"v":0,"d":"$0"}},{"$f":"U24*12","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(V24/$V$23,\"\")","v":""},null,{"$f":"IF(Y23=\"\",\"\",V24)","v":{"v":0,"d":"$0"}},{"$f":"IF(Z23=\"\",\"\",Y24*(1+Revenue_Increase_Per_Year))","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},"Tenant Concessions",{"$nulls":12},"# of months",{"$nulls":3},{"$f":"IF(Q25=\"# of Months\",-(U23*N25)/12,(-U23*(N25/100)))","v":{"v":0,"d":"$0"}},{"$f":"U25*12","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(V25/$V$23,\"\")","v":""},null,{"$f":"V25","v":{"v":0,"d":"$0"}},{"$f":"IF(Z23=\"\",\"\",Y25*(1+Revenue_Increase_Per_Year))","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},"Other Income",{"$nulls":12},"per month",{"$nulls":3},{"$f":"IF(Q26=\"per month\",N26,N26/12)","v":{"v":0,"d":"$0"}},{"$f":"U26*12","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(V26/$V$23,\"\")","v":""},null,{"$f":"IF($V$3>=Y$90,$V$26,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IF($V$3>=Z$90,(Y26+(Y26*$Q$17)),\"\")","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},"GROSS OPERATING INCOME",{"$nulls":16},{"$f":"SUM(U23:U26)","v":{"v":0,"d":"$0"}},{"$f":"SUM(V23:V26)","v":{"v":0,"d":"$0"}},{"$f":"SUM(W23:W26)","v":{"v":0,"d":"0%"}},null,{"$f":"IF(Y23=\"\",\"\",SUM(Y23:Y26))","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":"$0"},{"$f":"IF(AY23=\"\",\"\",SUM(AY23:AY26))","v":{"v":0,"d":"$0"}},{"$f":"IF(AZ23=\"\",\"\",SUM(AZ23:AZ26))","v":{"v":0,"d":"$0"}},{"$f":"IF(BA23=\"\",\"\",SUM(BA23:BA26))","v":{"v":0,"d":"$0"}},{"$f":"IF(BB23=\"\",\"\",SUM(BB23:BB26))","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":3},"Operating Expenses",{"$nulls":8},"% Increase per Year",{"$nulls":3},{"v":0.01,"d":"1.00%"},{"$nulls":8},{"$f":"$Q$29","v":{"v":0.01,"d":"1.00%"}},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"}]
[{"$nulls":3},"Fixed Expenses:"]
[{"$nulls":3},"Property Taxes",{"$nulls":12},"per year",{"$nulls":3},{"$f":"-IF(Q31=\"per year\",N31/12,IF(Q31=\"% of GSI\",(N31/100)*$U$23,IF(Q31=\"% of GOI\",(N31/100)*$U$27,N31)))*1","v":{"v":0,"d":"$0"}},{"$f":"U31*12","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(V31/$V$23,\"\")","v":""},null,{"$f":"IF($V$3>=Y$90,V31*1,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IF($V$3>=Z$90,Y31*(1+$Q$29),\"\")","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},"Property Insurance",{"$nulls":12},"per year",{"$nulls":3},{"v":0,"d":"$0"},{"$f":"U32*12","v":{"v":0,"d":"$0"}},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y32*(1+$Q$29),\"\")","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},"Cleaning and Maintenance:",{"$nulls":12},"per month",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y33*(1+$Q$29),\"\")","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},"HOA Dues:",{"$nulls":12},"per month",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y34*(1+$Q$29),\"\")","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},"Lawn and Groundskeeping:",{"$nulls":12},"per month",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y35*(1+$Q$29),\"\")","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},"Auto and Travel:",{"$nulls":12},"per month",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y36*(1+$Q$29),\"\")","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},"Electrical Utilities:",{"$nulls":12},"per month",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y37*(1+$Q$29),\"\")","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},"Water Utilities:",{"$nulls":12},"per month",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y38*(1+$Q$29),\"\")","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},"Gas Utilities:",{"$nulls":12},"per month",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y39*(1+$Q$29),\"\")","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},"Garbage:",{"$nulls":12},"per month",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y40*(1+$Q$29),\"\")","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},"Advertising:",{"$nulls":12},"per year",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y41*(1+$Q$29),\"\")","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},"Accounting & Legal:",{"$nulls":12},"per year",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y42*(1+$Q$29),\"\")","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},"Other 1:",{"$nulls":12},"per year",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y43*(1+$Q$29),\"\")","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},"Other 2:",{"$nulls":12},"per year",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y44*(1+$Q$29),\"\")","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},"Property Management:",{"$nulls":12},"% of GSI",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y45*(1+$Q$29),\"\")","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},"Repairs:",{"$nulls":12},"% of GSI",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y46*(1+$Q$29),\"\")","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},"Cap Ex:",{"$nulls":12},"% of GSI",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"",null,{"v":0,"d":"$0"},{"$f":"IF($V$3>=Z$90,Y47*(1+$Q$29),\"\")","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},"TOTAL OPERATING EXPENSES",{"$nulls":16},{"$f":"SUM(U31:U47)","v":{"v":0,"d":"$0"}},{"$f":"SUM(V31:V47)","v":{"v":0,"d":"$0"}},{"$f":"SUM(W31:W47)","v":{"v":0,"d":"0%"}},null,{"$f":"IF(Y27=\"\",\"\",SUM(Y31:Y47))","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"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"NET OPERATING INCOME",{"$nulls":16},{"$f":"U27+U48","v":{"v":0,"d":"$0"}},{"$f":"V27+V48","v":{"v":0,"d":"$0"}},{"$f":"W27+W48","v":{"v":0,"d":"0%"}},null,{"$f":"IFERROR(Y27+Y48,\"\")","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":"$0"},{"$f":"IFERROR(AY27+AY48,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(AZ27+AZ48,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(BA27+BA48,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(BB27+BB48,\"\")","v":{"v":0,"d":"$0"}}]
[]
[null,"Setup",null,"Long-Term Financing"]
[{"$nulls":3},"Mortgage Payment (Interest Amount)",{"$nulls":16},{"$f":"V53/12","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,Y91,Y92,0),0)","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(V53/$V$23,\"\")","v":""},null,{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=Y90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,Y91,Y92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=Z90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,Z91,Z92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AA90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AA91,AA92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AB90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AB91,AB92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AC90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AC91,AC92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AD90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AD91,AD92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AE90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AE91,AE92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AF90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AF91,AF92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AG90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AG91,AG92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AH90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AH91,AH92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AI90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AI91,AI92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AJ90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AJ91,AJ92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AK90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AK91,AK92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AL90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AL91,AL92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AM90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AM91,AM92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AN90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AN91,AN92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AO90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AO91,AO92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AP90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AP91,AP92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AQ90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AQ91,AQ92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AR90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AR91,AR92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AS90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AS91,AS92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AT90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AT91,AT92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AU90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AU91,AU92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AV90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AV91,AV92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AW90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AW91,AW92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AX90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AX91,AX92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AY90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AY91,AY92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AZ90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AZ91,AZ92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=BA90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,BA91,BA92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=BB90,CUMIPMT('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,BB91,BB92,0),\"\"),-'RENTAL LOAN SETUP'!$AA$9*'RENTAL LOAN SETUP'!$V$12),\"\")","v":""}]
[{"$nulls":3},"Mortgage Payment (Principal Amount)",{"$nulls":16},{"$f":"V54/12","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,Y91,Y92,0),0)","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(V54/$V$23,\"\")","v":""},null,{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=Y90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,Y91,Y92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=Z90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,Z91,Z92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AA90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AA91,AA92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AB90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AB91,AB92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AC90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AC91,AC92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AD90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AD91,AD92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AE90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AE91,AE92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AF90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AF91,AF92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AG90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AG91,AG92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AH90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AH91,AH92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AI90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AI91,AI92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AJ90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AJ91,AJ92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AK90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AK91,AK92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AL90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AL91,AL92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AM90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AM91,AM92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AN90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AN91,AN92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AO90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AO91,AO92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AP90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AP91,AP92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AQ90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AQ91,AQ92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AR90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AR91,AR92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AS90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AS91,AS92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AT90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AT91,AT92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AU90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AU91,AU92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AV90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AV91,AV92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AW90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AW91,AW92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AX90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AX91,AX92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AY90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AY91,AY92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=AZ90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,AZ91,AZ92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=BA90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,BA91,BA92,0),\"\"),0),\"\")","v":""},{"$f":"IFERROR(IF(Long_Term_Loan_Type=\"Amortized\",IF($V$3>=BB90,CUMPRINC('RENTAL LOAN SETUP'!$V$12/12,'RENTAL LOAN SETUP'!$V$11*12,'RENTAL LOAN SETUP'!$AA$9,BB91,BB92,0),\"\"),0),\"\")","v":""}]
[{"$nulls":3},"TOTAL FINANCING",{"$nulls":16},{"$f":"SUM(U53:U54)","v":{"v":0,"d":"$0"}},{"$f":"SUM(V53:V54)","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(V55/V23,\"\")","v":""},null,{"$f":"IF(Y27=\"\",\"\",SUM(Y53:Y54))","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":"$0"},{"$f":"IF(BB27=\"\",\"\",SUM(BB53:BB54))","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"Loan Balance",{"$nulls":11},{"$f":"'RENTAL LOAN SETUP'!AA9","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"IFERROR(IF($V$3>=Y90,P56+Y54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($V$3>=Z90,Y56+Z54,\"\"),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$nulls":3},"Debt Service Coverage Ratio (DSCR) (Lenders generally require >1.20)",{"$nulls":20},{"$f":"IFERROR(IF(Y50/-Y55=0,\"\",Y50/-Y55),\"\")","v":""},{"$f":"IFERROR(IF(Z50/-Z55=0,\"\",Z50/-Z55),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":3},"Investor Cash Remaining in Deal",{"$nulls":17},{"$f":"'RENTAL LOAN SETUP'!AA25","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($V$3>=Y$90,V59,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IF($V$3>=Z$90,Y59,\"\")","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},"Returns"]
[{"$nulls":7},"Calculation Method"]
[{"$nulls":3},"Property Value",{"$nulls":4},"Appreciation",null,null,{"$f":"IF(I63=\"Cap Rate\",\"Input Cap Rate % - >\",\"% Increase per Year\")","v":"% Increase per Year"},{"$nulls":4},{"v":0.025,"d":"2.50%"},{"$nulls":4},{"$f":"After_Repair_Value_Rental","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($V$3>=Y$90,IF($I$63=\"Cap Rate\",Y50/$Q$63,V63*(1+$Q$63)),\"\")","v":{"v":0,"d":"$0"}},{"$f":"IF($V$3>=Z$90,IF($I$63=\"Cap Rate\",Z50/$Q$63,Y63*(1+$Q$63)),\"\")","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},"Purchase Capitalization Rate (NOI/Total Investment)",{"$nulls":20},{"$f":"IFERROR(IF(Y50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",Y50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(Z50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",Z50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AA50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AA50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AB50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AB50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AC50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AC50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AD50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AD50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AE50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AE50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AF50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AF50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AG50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AG50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AH50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AH50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AI50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AI50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AJ50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AJ50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AK50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AK50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AL50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AL50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AM50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AM50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AN50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AN50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AO50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AO50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AP50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AP50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AQ50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AQ50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AR50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AR50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AS50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AS50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AT50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AT50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AU50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AU50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AV50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AV50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AW50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AW50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AX50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AX50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AY50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AY50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(AZ50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",AZ50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(BA50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",BA50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""},{"$f":"IFERROR(IF(BB50/-'RENTAL PURCHASE SETUP'!#REF!=0,\"\",BB50/-'RENTAL PURCHASE SETUP'!#REF!),\"\")","v":""}]
[{"$nulls":3},"Resale Capitalization Rate (NOI / Property Value)",{"$nulls":20},{"$f":"IFERROR(IF(Y50/Y63=0,\"\",Y50/Y63),\"\")","v":""},{"$f":"IFERROR(IF(Z50/Z63=0,\"\",Z50/Z63),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$nulls":3},"Gross Rent Multiplier",{"$nulls":20},{"$f":"IFERROR(IF(Y63/Y23=0,\"\",Y63/Y23),\"\")","v":""},{"$f":"IFERROR(IF(Z63/Z23=0,\"\",Z63/Z23),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":3},"Cash Flow From Operations"]
[{"$nulls":3},"Cash Flow Before Debt (NOI)",{"$nulls":16},{"$f":"U50","v":{"v":0,"d":"$0"}},{"$f":"V50","v":{"v":0,"d":"$0"}},null,null,{"$f":"Y50","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"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Cash Flow After Debt (NOI - Debt Service)",{"$nulls":16},{"$f":"U50+U55","v":{"v":0,"d":"$0"}},{"$f":"V50+V55","v":{"v":0,"d":"$0"}},null,null,{"$f":"IFERROR(Y50+Y55,\"\")","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":"$0"},{"$f":"IFERROR(BB50+BB55,\"\")","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"Unlevered Cash-On-Cash ROI (Cash Flow Before Debt / Cash in Deal)",{"$nulls":20},{"$f":"IFERROR(Y69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(Z69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AA69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AB69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AC69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AD69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AE69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AF69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AG69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AH69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AI69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AJ69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AK69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AL69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AM69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AN69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AO69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AP69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AQ69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AR69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AS69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AT69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AU69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AV69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AW69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AX69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AY69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(AZ69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(BA69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""},{"$f":"IFERROR(BB69/'RENTAL PURCHASE SETUP'!$AA$66,\"\")","v":""}]
[{"$nulls":3},"Levered Cash On-Cash ROI (Cash Flow After Debt / Cash in Deal)",{"$nulls":20},{"$f":"IFERROR(IF(Y59<0,\"inf %\",Y70/Y59),\"\")","v":""},{"$f":"IFERROR(IF(Z59<0,\"inf %\",Z70/Z59),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":3},"Equity"]
[{"$nulls":3},"Equity Earned from Purchase & Rehab",{"$nulls":16},{"$f":"V75/12","v":{"v":0,"d":"$0"}},{"$f":"'RENTAL PURCHASE SETUP'!$AA$63","v":{"v":0,"d":"$0"}},null,null,{"$f":"'RENTAL PURCHASE SETUP'!$AA$63","v":{"v":0,"d":"$0"}},{"$f":"IF(Z27=\"\",\"\",0)","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":"$0"},{"$f":"IF(BB27=\"\",\"\",0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"Equity Earned (Principal Paydown)",{"$nulls":16},{"$f":"-U54","v":{"v":0,"d":"$0"}},{"$f":"-V54","v":{"v":0,"d":"$0"}},null,null,{"$f":"IFERROR(-Y54,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(-BB54,\"\")","v":""}]
[{"$nulls":3},"Equity Earned (Property Appreciation)",{"$nulls":16},{"$f":"Z77/12","v":{"v":0,"d":"$0"}},{"$f":"U77*12","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF($V$3>=Y$90,Y63-V63,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IF($V$3>=Z$90,Z63-Y63,\"\")","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},"Total Equity Earned (Rehab Equity + Principal Paydown + Appreciation)",{"$nulls":16},{"$f":"SUM(U75:U77)","v":{"v":0,"d":"$0"}},{"$f":"SUM(V75:V77)","v":{"v":0,"d":"$0"}},null,null,{"$f":"IF(Y27=\"\",\"\",SUM(Y75:Y77))","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":"$0"},{"$f":"IF(BB27=\"\",\"\",SUM(BB75:BB77))","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"Equity-on-Cash ROI",{"$nulls":20},{"$f":"IFERROR(IF(Y59<0,\"inf %\",Y78/Y59),\"\")","v":""},{"$f":"IFERROR(IF(Z59<0,\"inf %\",Z78/Z59),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[{"$nulls":3},"Total Return"]
[{"$nulls":3},"Total Return (Cash Flow + Equity)",{"$nulls":16},{"$f":"U70+U78","v":{"v":0,"d":"$0"}},{"$f":"V70+V78","v":{"v":0,"d":"$0"}},null,null,{"$f":"IFERROR(Y70+Y78,\"\")","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":"$0"},{"$f":"IFERROR(BB70+BB78,\"\")","v":{"v":0,"d":"$0"}}]
[{"$nulls":3},"Total Return Accrued",{"$nulls":20},{"$f":"IF($V$3>=Y$90,Y82,\"\")","v":{"v":0,"d":"$0"}},{"$f":"IF($V$3>=Z$90,Y83+Z82,\"\")","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},"Total Return on Cash",{"$nulls":20},{"$f":"IFERROR(IF(Y59<0,\"inf %\",Y82/Y59),\"\")","v":""},{"$f":"IFERROR(IF(Z59<0,\"inf %\",Z82/Z59),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$nulls":3},"Total Return-on-Cash Accrued",{"$nulls":20},{"$f":"IFERROR(IF(Y59<0,\"inf %\",Y83/Y59),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$nulls":3},"Internal Rate of Return",{"$nulls":20},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,null,"© 2018 by HouseFlippingSpreadsheet.com. All rights reserved"]
[{"$nulls":20},"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[{"$nulls":3},"per month",{"$nulls":6},"# of months",{"$nulls":9},"Month ",{"$nulls":3},1,{"$f":"Y91+12","v":13},25,37,49,61,73,85,97,109,121,133,145,157,169,181,193,205,217,229,241,253,265,277,289,301,313,325,337,349]
[{"$nulls":3},"per year",{"$nulls":6},"% of rent",{"$nulls":9},"Month ",{"$nulls":3},{"$f":"Y91+11","v":12},24,36,48,60,72,84,96,108,120,132,144,156,168,180,192,204,216,228,240,252,264,276,288,300,312,324,336,348,360]
[]
[]
[{"$nulls":20},"Property Value",null,null,{"$f":"After_Repair_Value","v":{"$error":"#NAME?"}},{"$f":"Y63","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"},{"v":0,"d":"$0"},0]
[{"$nulls":20},"-Less Selling Costs",null,null,{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*X95)","v":{"$error":"#NAME?"}},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*Y95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*Z95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AA95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AB95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AC95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AD95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AE95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AF95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AG95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AH95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AI95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AJ95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AK95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AL95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AM95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AN95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AO95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AP95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AQ95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AR95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AS95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AT95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AU95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AV95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AW95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AX95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AY95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*AZ95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*BA95)","v":0},{"$f":"-IF('RENTAL PURCHASE SETUP'!$R$27=\"Lump Sum\",'RENTAL PURCHASE SETUP'!$AA$27,'RENTAL PURCHASE SETUP'!$W$27*BB95)","v":0}]
[{"$nulls":20},"-Less Loan Payback",null,null,{"$f":"-P56","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(-Y56,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$nulls":20},"-Less Investor Cash",null,null,{"$f":"-V59","v":{"v":0,"d":"$0"}},{"$f":"-Y59","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"},{"v":0,"d":"$0"}]
[{"$nulls":20},"Cash Flow From Sale",null,null,{"$f":"SUM(X95:X98)","v":{"$error":"#NAME?"}},{"$f":"SUM(Y95:Y98)","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"},{"v":0,"d":"$0"}]
[{"$nulls":20},"Cash Flow From Operations",null,null,{"$f":"SUM(X96:X99)","v":{"$error":"#NAME?"}},{"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"},{"v":0,"d":"$0"}]
[]
[{"$nulls":20},"IRR Calculations",{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[{"$nulls":24},{"$f":"YEAR(TODAY())","v":2019},{"$f":"Y104+1","v":2020},{"$f":"Z104+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[{"$nulls":20},"Investor Cash Outlay",null,null,{"$f":"-V59","v":{"v":0,"d":"$0"}}]
[{"$nulls":20},"Cash Flow from Operations",null,null,{"$f":"0","v":0},{"$f":"Y70","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"},{"v":0,"d":"$0"}]
[{"$nulls":20},"Profit if Sold",null,null,0,{"$f":"Y78","v":{"v":0,"d":"$0"}},{"$f":"Y107+Z78","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":20},"IRR"]

{"sheet":"RENTAL PURCHASE SETUP","index":16,"n_rows":74,"n_cols":33,"rows_kept":74,"hidden":true,"merged":[[1,0,3,2],[1,3,3,6],[1,7,3,10],[1,11,3,14],[4,12,4,32],[5,1,6,8],[5,10,5,25],[5,26,5,30],[6,10,6,25],[6,26,6,30],[7,1,9,8],[8,10,8,25],[8,26,8,30],[8,34,8,35],[9,10,9,16],[9,22,9,25],[9,26,9,30],[9,34,9,35],[10,10,10,16],[10,17,10,21],[10,22,10,25],[10,26,10,30],[10,34,10,35],[11,10,11,25],[11,26,11,30],[11,34,11,35],[13,10,13,25],[13,26,13,30],[14,10,14,16],[14,17,14,21],[14,22,14,25],[14,26,14,30],[14,31,14,45],[16,10,16,21],[16,22,16,25],[16,26,16,30],[17,10,17,16],[17,17,18,20],[17,22,17,25],[17,26,17,30],[17,34,17,35],[18,10,18,16],[18,22,18,25],[18,26,18,30],[18,34,18,35],[19,10,19,16],[19,17,19,20],[19,22,19,25],[19,26,19,30],[19,34,19,35],[20,10,20,16],[20,22,20,25],[20,26,20,30],[20,34,20,35],[21,10,21,16],[21,22,21,25],[21,26,21,30],[21,34,21,35],[22,10,22,16],[22,22,22,25],[22,26,22,30],[22,34,22,35],[23,10,23,21],[23,22,23,25],[23,26,23,30],[23,34,23,35],[25,10,25,25],[25,26,25,30],[25,34,25,35],[26,10,26,16],[26,17,26,21],[26,22,26,25],[26,26,26,30],[26,34,26,35],[27,10,27,25],[27,26,27,30],[27,34,27,35],[29,10,29,30],[30,10,30,30],[32,15,32,19],[32,22,32,26],[34,10,34,30],[36,15,36,19],[36,22,36,26],[39,10,40,30],[45,10,45,25],[45,26,45,30],[46,1,50,8],[46,10,46,20],[46,21,46,25],[46,26,46,30],[47,10,47,20],[47,21,47,25],[47,26,47,30],[48,10,48,25],[48,26,48,30],[49,10,49,20],[49,21,49,25],[49,26,49,30],[50,10,50,20],[50,21,50,25],[50,26,50,30],[51,10,51,20],[51,21,51,25],[51,26,51,30],[52,10,52,25],[52,26,52,30],[52,34,52,35],[55,10,55,30],[56,1,57,8],[56,10,56,25],[56,26,56,30],[57,10,57,25],[57,26,57,30],[58,10,58,25],[58,26,58,30],[59,10,59,25],[59,26,59,30],[60,10,60,25],[60,26,60,30],[61,10,61,25],[61,26,61,30],[62,10,62,25],[62,26,62,30],[64,10,64,30],[65,10,65,25],[65,26,65,30],[65,32,65,36],[66,10,66,25],[66,26,66,30],[67,10,67,25],[67,26,67,30],[70,1,70,45]]}
[]
[{"$nulls":3},"Rental Purchase",{"$nulls":3},"Rental Analysis",{"$nulls":3},"Long-Term Financing"]
[]
[]
[]
[null,"Rental Purchase",{"$nulls":8},"Property Value",{"$nulls":15},"Amounts"]
[{"$nulls":10},"After Repair Value"]
[null,"Analyze the Profit/Equity you can build into the property upfront by buying the property at a discount & rehabbing the property."]
[{"$nulls":10},"Buying Costs",{"$nulls":15},"Amounts"]
[{"$nulls":10},"Purchase Price",{"$nulls":11},{"$f":"IF(R11=\"% of Purchase\",\"% of Purch\",\"\")","v":"% of Purch"}]
[{"$nulls":10},"Buying Costs",{"$nulls":6},"% of Purchase",{"$nulls":4},{"v":0.03,"d":"3.00%"},{"$nulls":3},{"$f":"Purchase_Price*Percent_of_Purchase_Cell","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"TOTAL PURCHASE COSTS",{"$nulls":15},{"$f":"SUM(AA10:AE11)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":10},"Repair Costs",{"$nulls":15},"Amounts"]
[{"$nulls":10},"Construction Costs",{"$nulls":6},"$ per SF",{"$nulls":4},{"v":35,"d":"$35.00"},{"$nulls":3},{"$f":"Property_Size*Construction_Costs_Dollar_per_SF","v":{"v":0,"d":"$0"}},{"$nulls":4},{"$f":"IF(Construction_Costs_Dropdown=\"$ per SF\",\"Note: Construction Costs are calculated by mutiplying $ per SF * Square Footage\",IF(Construction_Costs_Dropdown=\"Detailed\",\"Note: Detailed Estimate information feeds from Estimator tool\",\"\"))","v":"Note: Construction Costs are calculated by mutiplying $ per SF * Square Footage"}]
[]
[{"$nulls":10},"Holding Costs During Rehab:",{"$nulls":11},"$ per Month",{"$nulls":3},"Amounts"]
[{"$nulls":10},"Property Taxes",{"$nulls":6},"# of Months for Rehab",{"$nulls":8},{"$f":"$R$20*W18","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"Utilities",{"$nulls":15},{"v":0,"d":"$0"}]
[{"$nulls":10},"Insurance",{"$nulls":15},{"v":0,"d":"$0"}]
[{"$nulls":10},"HOA Dues",{"$nulls":15},{"v":0,"d":"$0"}]
[{"$nulls":10},"Maintenance",{"$nulls":15},{"v":0,"d":"$0"}]
[{"$nulls":10},"Other Holding Costs",{"$nulls":15},{"v":0,"d":"$0"}]
[{"$nulls":10},"TOTAL HOLDING COSTS",{"$nulls":11},{"$f":"SUM(W18:Z23)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"SUM(AA18:AE23)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":10},"Selling Costs",{"$nulls":15},"Amounts"]
[{"$nulls":10},"Selling Costs:",{"$nulls":6},"% of ARV",{"$nulls":4},{"v":0.07,"d":"7.00%"},{"$nulls":3},{"$f":"Selling_Costs_Percent*After_Repair_Value_Rental","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"TOTAL SELLING COSTS",{"$nulls":15},{"$f":"SUM(AA25:AE27)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":10},"Funding Strategy"]
[{"$nulls":10},"How do you plan on Funding Your Rental Purchase?"]
[]
[{"$nulls":15},"Cash Purchase",{"$nulls":6},"Outside Funding"]
[]
[{"$nulls":10},"What type of Funding will you use for your Purchase?"]
[]
[{"$nulls":15},"Long-Term Conventional",{"$nulls":6},"Bridge Loan"]
[]
[]
[{"$nulls":10},"Your Conventional Loan information will be setup on the Long Term Funding Sheet.  "]
[]
[]
[]
[]
[]
[{"$nulls":10},"Short Term Financing (Bridge Loan)",{"$nulls":15},"Amounts"]
[null,"Note: This Loan Setup is the for the initial short-term Bridge Loan that will be used to Purchase the property and fund the repair costs.  You can setup your long term conventional financing on the Rental Analysis page.",{"$nulls":8},"Loan Amount (input value or select from dropdown)",{"$nulls":15},{"$f":"IF(V47=\"Purchase\",AA12,IF(V47=\"Purchase + Repairs\",AA12+AA15,IF(V47=\"After Repair Value\",After_Repair_Value_Rental,V47)))","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"LTV Ratio (generally 65 to 80%)",{"$nulls":10},{"v":1,"d":"100.00%"},{"$nulls":4},{"$f":"IF(V48=\"\",0,(V48-1)*AA47)","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"BRIDGE LOAN AMOUNT:",{"$nulls":15},{"$f":"SUM(AA47:AE48)","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"Loan Term (# of Months):",{"$nulls":10},{"v":6,"d":"6.0 mos"},{"$nulls":4},{"$f":"IF(R50=\"$/SF\",W50*#REF!,\"\")","v":""}]
[{"$nulls":10},"Interest Rate (Annual %)",{"$nulls":10},{"v":0.12,"d":"12.00%"},{"$nulls":4},{"$f":"((V51*AA49)/12)*V50","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"Points/Fees (% of Loan):",{"$nulls":10},{"v":0.02,"d":"2.00%"},{"$nulls":4},{"$f":"V52*AA49","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"TOTAL FINANCING COSTS",{"$nulls":15},{"$f":"SUM(AA51:AE52)","v":{"v":0,"d":"$0"}}]
[]
[]
[{"$nulls":10},"Rehab Profit Calculation"]
[null,"Purchase Results",{"$nulls":8},"After Repair Value",{"$nulls":15},{"$f":"AA7","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"- Less Purchase Costs",{"$nulls":15},{"$f":"-AA12","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"- Less Construction Costs",{"$nulls":15},{"$f":"-Construction_Costs_Lump_Sum","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"- Less Holding Costs",{"$nulls":15},{"$f":"-AA24","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"- Less Bridge Loan Financing Costs",{"$nulls":15},{"$f":"-AA53","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"- Less Selling Costs",{"$nulls":15},{"$f":"-AA28","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"TOTAL PROFIT/EQUITY AFTER REHAB:",{"$nulls":15},{"$f":"SUM(AA57:AE62)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":10},"Cash Outlay Calculation"]
[{"$nulls":10},"Total Project Costs (excl. Selling Costs):",{"$nulls":15},{"$f":"IF(Rental_Funding_Strategy=\"All Cash\",AA12+AA15+AA24,AA12+AA15+AA24+AA53)","v":{"v":0,"d":"$0"}},{"$nulls":5},"Back to Rental Analysis"]
[{"$nulls":10},"Short Term Loan (Bridge Loan) Amount:",{"$nulls":15},{"$f":"-AA49","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"TOTAL INVESTOR CASH OUTLAY:",{"$nulls":15},{"$f":"SUM(AA66:AE67)","v":{"v":0,"d":"$0"}}]
[]
[]
[null,"© 2018 by HouseFlippingSpreadsheet.com. All rights reserved"]
[]
[{"$nulls":12},"per month",{"$nulls":9},"# of months"]
[{"$nulls":12},"per year",{"$nulls":9},"% of rent"]

{"sheet":"RENTAL LOAN SETUP","index":17,"n_rows":31,"n_cols":32,"rows_kept":31,"hidden":true,"merged":[[1,0,3,2],[1,3,3,6],[1,7,3,10],[1,11,3,14],[5,1,6,8],[5,10,5,25],[5,26,5,30],[6,10,6,20],[6,21,6,25],[6,26,6,30],[7,1,11,8],[7,10,7,20],[7,21,7,25],[7,26,7,30],[8,10,8,25],[8,26,8,30],[9,15,9,25],[9,26,9,30],[10,10,10,20],[10,21,10,25],[10,26,10,30],[11,10,11,20],[11,21,11,25],[11,26,11,30],[12,10,12,20],[12,21,12,25],[12,26,12,30],[13,10,13,25],[13,26,13,30],[15,10,15,30],[16,10,16,25],[16,26,16,30],[17,10,17,25],[17,26,17,30],[18,10,18,25],[18,26,18,30],[20,10,20,30],[21,10,21,25],[21,26,21,30],[22,10,22,25],[22,26,22,30],[22,31,22,38],[23,10,23,25],[23,26,23,30],[24,10,24,25],[24,26,24,30],[27,1,27,43]]}
[]
[{"$nulls":3},"Rental Purchase",{"$nulls":3},"Rental Analysis",{"$nulls":3},"Long-Term Financing"]
[]
[]
[]
[null,"Long-Term Financing Setup",{"$nulls":8},"Long-Term Financing Setup",{"$nulls":15},"Amounts"]
[{"$nulls":10},"Loan Amount (select or type in your own value)",{"$nulls":15},{"$f":"IF(V7=\"Purchase\",'RENTAL PURCHASE SETUP'!AA10,IF(V7=\"Purchase + Repairs\",'RENTAL PURCHASE SETUP'!AA10+'RENTAL PURCHASE SETUP'!AA15,IF(V7=\"ARV\",'RENTAL PURCHASE SETUP'!AA7,V7)))","v":{"v":0,"d":"$0"}}]
[null,"Note: This Loan Setup is the for the Long-Term amortized, conventional loan that will be used to finance or refinance the property.",{"$nulls":8},"LTV Ratio (generally 65 to 80%)",{"$nulls":15},{"$f":"IF(V8=\"\",0,(V8-1)*AA7)","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"LONG-TERM LOAN AMOUNT:",{"$nulls":15},{"$f":"SUM(AA7:AE8)","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},"Loan Terms",{"$nulls":10},"Amortized"]
[{"$nulls":10},"Loan Term (Years):",{"$nulls":10},{"v":30,"d":"30.0 years"},{"$nulls":4},{"$f":"IF(R11=\"$/SF\",W11*#REF!,\"\")","v":""}]
[{"$nulls":10},"Interest Rate (Annual %):"]
[{"$nulls":10},"Points/Fees (% of Loan):",{"$nulls":15},{"$f":"V13*AA9","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"TOTAL FINANCING COSTS",{"$nulls":15},{"$f":"AA13","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":10},"Initial Cash Outlay at Purchase"]
[{"$nulls":10},"TOTAL PROJECT COSTS (Excl. Selling Costs)",{"$nulls":15},{"$f":"'RENTAL PURCHASE SETUP'!AA66","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"IF(AND(Rental_Funding_Strategy=\"Financed\",Rental_Funding_Type=\"Conventional\"),\"LONG-TERM FINANCING LOAN AMOUNT\",\"TOTAL SHORT TERM FINANCING (BRIGE LOAN)\")","v":"TOTAL SHORT TERM FINANCING (BRIGE LOAN)"},{"$nulls":15},{"$f":"IF(Rental_Funding_Type=\"Conventional\",-AA9,'RENTAL PURCHASE SETUP'!AA67)","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"INITIAL INVESTOR CASH OUTLAY",{"$nulls":15},{"$f":"SUM(AA17:AE18)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":10},{"$f":"IF(Rental_Funding_Type=\"Conventional\",\"Cash Remaining In Deal\",\"Cash Remaining In Deal After Refinance\")","v":"Cash Remaining In Deal After Refinance"}]
[{"$nulls":10},"EXISTING BRIDGE LOAN AMOUNT",{"$nulls":15},{"$f":"-AA18","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"INITIAL INVESTOR CASH OUTLAY + REFINANCING COSTS",{"$nulls":15},{"$f":"AA19+AA14","v":{"v":0,"d":"$0"}},{"$nulls":4},"Go Back To: Rental Analysis"]
[{"$nulls":10},"LONG-TERM FINANCING AMOUNT",{"$nulls":15},{"$f":"-AA9","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},"CASH REMAINING IN DEAL",{"$nulls":15},{"$f":"IF(AA24=0,AA19,SUM(AA22:AE24))","v":{"v":0,"d":"$0"}}]
[]
[]
[null,"© 2018 by HouseFlippingSpreadsheet.com. All rights reserved"]
[]
[{"$nulls":11},"per month",{"$nulls":9},"# of months"]
[{"$nulls":11},"per year",{"$nulls":9},"% of rent"]

{"sheet":"REPORTING","index":18,"n_rows":20,"n_cols":14,"rows_kept":20,"merged":[[2,2,3,39],[5,3,5,37],[6,3,6,12],[6,13,6,37],[7,3,7,12],[7,13,7,37],[8,3,8,12],[8,13,8,37],[9,3,9,12],[9,13,9,37],[10,3,10,12],[10,13,10,37],[11,3,11,12],[11,13,11,37],[12,3,12,12],[12,13,12,37],[13,3,13,37],[14,3,14,12],[14,13,14,37],[15,3,15,37],[16,3,16,12],[16,13,16,37],[19,2,20,39]]}
[]
[]
[null,null,"Deal Analysis Reports"]
[]
[]
[{"$nulls":3},"Rehabbing Reports"]
[{"$nulls":3},"Inspection Checklist ",{"$nulls":9},"An Inspection Checklist to inspect properties and create a scope of work for your rehab project."]
[{"$nulls":3},"Repair Estimate Reports ",{"$nulls":9},"An estimate reports that summarizes and details your Repair Cost Estimate information."]
[{"$nulls":3},"Investment Reports",{"$nulls":9},"A professional investment report that summarizes your Rehab Financial analysis."]
[{"$nulls":3},"All Project Cost Report",{"$nulls":9},"A detailed report itemizing every project cost to purchase, rehab, hold & sell the property."]
[{"$nulls":3},"Lender Funding Reports",{"$nulls":9},"A professional lending report that can be presented to lenders and investors."]
[{"$nulls":3},"Homeowner Offer Report",{"$nulls":9},"A pre-built offer report that can be given to a Homeowner or Seller of a property."]
[{"$nulls":3},"Comparables Sales Report",{"$nulls":9},"A report that summarizes you compare sales data and information for Comparable properties."]
[{"$nulls":3},"Rental Reports"]
[{"$nulls":3},"Rental Reports",{"$nulls":9},"A rental pro-forma report that summarizes the Rental Income, Operating Expense & Cash Flow."]
[{"$nulls":3},"Wholesaling Reports"]
[{"$nulls":3},"Wholesaling Reports",{"$nulls":9},"A wholesale report that can be marketed to your rehab wholesale buyers list."]
[]
[]
[null,null,"© 2018 by Houseflippingspreadsheet.com. All rights reserved"]

{"sheet":"INSPECTION CHECKLIST","index":19,"n_rows":194,"n_cols":63,"rows_kept":194,"hidden":true,"merged":[[1,1,1,5],[3,9,6,51],[7,30,8,51],[10,6,10,29],[10,30,10,54],[11,6,11,11],[11,12,11,29],[11,30,11,40],[11,41,11,54],[12,6,12,11],[12,12,12,29],[12,30,12,39],[12,41,12,54],[13,6,13,10],[13,11,13,14],[13,15,13,18],[13,19,13,20],[13,21,13,24],[13,25,13,26],[13,30,13,54],[14,6,14,29],[14,30,14,54],[15,6,16,14],[15,15,16,17],[15,18,16,19],[15,20,16,29],[15,30,16,38],[15,39,16,41],[15,42,16,43],[15,44,16,54],[17,6,17,14],[17,15,17,17],[17,18,17,19],[17,20,35,29],[17,30,17,38],[17,39,17,41],[17,42,17,43],[17,44,35,54],[18,6,18,14],[18,15,18,17],[18,18,18,19],[18,30,18,38],[18,39,18,41],[18,42,18,43],[19,6,19,14],[19,15,19,17],[19,18,19,19],[19,30,19,38],[19,39,19,41],[19,42,19,43],[20,6,20,14],[20,15,20,17],[20,18,20,19],[20,30,20,38],[20,39,20,41],[20,42,20,43],[21,6,21,14],[21,15,21,17],[21,18,21,19],[21,30,21,38],[21,39,21,41],[21,42,21,43],[22,6,22,14],[22,15,22,17],[22,18,22,19],[22,30,22,38],[22,39,22,41],[22,42,22,43],[23,6,23,14],[23,15,23,17],[23,18,23,19],[23,30,23,38],[23,39,23,41],[23,42,23,43],[24,6,24,14],[24,15,24,17],[24,18,24,19],[24,30,24,38],[24,39,24,41],[24,42,24,43],[25,6,25,14],[25,15,25,17],[25,18,25,19],[25,30,25,38],[25,39,25,41],[25,42,25,43],[26,6,26,14],[26,15,26,17],[26,18,26,19],[26,30,26,38],[26,39,26,41],[26,42,26,43],[27,6,27,14],[27,15,27,17],[27,18,27,19],[27,30,27,38],[27,39,27,41],[27,42,27,43],[28,6,28,14],[28,15,28,17],[28,18,28,19],[28,30,28,38],[28,39,28,41],[28,42,28,43],[29,6,29,14],[29,15,29,17],[29,18,29,19],[29,30,29,38],[29,39,29,41],[29,42,29,43],[30,6,30,14],[30,15,30,17],[30,18,30,19],[30,30,30,38],[30,39,30,41],[30,42,30,43],[31,6,31,14],[31,15,31,17],[31,18,31,19],[31,30,31,38],[31,39,31,41],[31,42,31,43],[32,6,32,14],[32,15,32,17],[32,18,32,19],[32,30,32,38],[32,39,32,41],[32,42,32,43],[33,6,33,14],[33,15,33,17],[33,18,33,19],[33,30,33,38],[33,39,33,41],[33,42,33,43],[34,6,34,14],[34,15,34,17],[34,18,34,19],[34,30,34,38],[34,39,34,41],[34,42,34,43],[35,6,35,14],[35,15,35,17],[35,18,35,19],[35,30,35,38],[35,39,35,41],[35,42,35,43],[36,6,36,54],[37,6,38,14],[37,15,38,16],[37,17,37,43],[37,44,38,54],[38,17,38,19],[38,20,38,22],[38,26,38,28],[38,29,38,31],[38,32,38,34],[38,35,38,37],[38,38,38,40],[38,41,38,43],[39,6,39,14],[39,15,39,16],[39,17,39,19],[39,20,39,22],[39,23,39,25],[39,26,39,28],[39,29,39,31],[39,32,39,34],[39,35,39,37],[39,38,39,40],[39,41,39,43],[39,44,54,54],[40,6,40,14],[40,15,40,16],[40,17,40,19],[40,20,40,22],[40,23,40,25],[40,26,40,28],[40,29,40,31],[40,32,40,34],[40,35,40,37],[40,38,40,40],[40,41,40,43],[41,6,41,14],[41,15,41,16],[41,17,41,19],[41,20,41,22],[41,23,41,25],[41,26,41,28],[41,29,41,31],[41,32,41,34],[41,35,41,37],[41,38,41,40],[41,41,41,43],[42,6,42,14],[42,15,42,16],[42,17,42,19],[42,20,42,22],[42,23,42,25],[42,26,42,28],[42,29,42,31],[42,32,42,34],[42,35,42,37],[42,38,42,40],[42,41,42,43],[43,6,43,14],[43,15,43,16],[43,17,43,19],[43,20,43,22],[43,23,43,25],[43,26,43,28],[43,29,43,31],[43,32,43,34],[43,35,43,37],[43,38,43,40],[43,41,43,43],[44,6,44,14],[44,15,44,16],[44,17,44,19],[44,20,44,22],[44,23,44,25],[44,26,44,28],[44,29,44,31],[44,32,44,34],[44,35,44,37],[44,38,44,40],[44,41,44,43],[45,6,45,14],[45,15,45,16],[45,17,45,19],[45,20,45,22],[45,23,45,25],[45,26,45,28],[45,29,45,31],[45,32,45,34],[45,35,45,37],[45,38,45,40],[45,41,45,43],[46,6,46,14],[46,15,46,16],[46,17,46,19],[46,20,46,22],[46,23,46,25],[46,26,46,28],[46,29,46,31],[46,32,46,34],[46,35,46,37],[46,38,46,40],[46,41,46,43],[47,6,47,14],[47,15,47,16],[47,17,47,19],[47,20,47,22],[47,23,47,25],[47,26,47,28],[47,29,47,31],[47,32,47,34],[47,35,47,37],[47,38,47,40],[47,41,47,43],[48,6,48,14],[48,15,48,16],[48,17,48,19],[48,20,48,22],[48,23,48,25],[48,26,48,28],[48,29,48,31],[48,32,48,34],[48,35,48,37],[48,38,48,40],[48,41,48,43],[49,6,49,14],[49,15,49,16],[49,17,49,19],[49,20,49,22],[49,23,49,25],[49,26,49,28],[49,29,49,31],[49,32,49,34],[49,35,49,37],[49,38,49,40],[49,41,49,43],[50,6,50,14],[50,15,50,16],[50,17,50,19],[50,20,50,22],[50,23,50,25],[50,26,50,28],[50,29,50,31],[50,32,50,34],[50,35,50,37],[50,38,50,40],[50,41,50,43],[51,6,51,14],[51,15,51,16],[51,17,51,19],[51,20,51,22],[51,23,51,25],[51,26,51,28],[51,29,51,31],[51,32,51,34],[51,35,51,37],[51,38,51,40],[51,41,51,43],[52,6,52,14],[52,15,52,16],[52,17,52,19],[52,20,52,22],[52,23,52,25],[52,26,52,28],[52,29,52,31],[52,32,52,34],[52,35,52,37],[52,38,52,40],[52,41,52,43],[53,6,53,14],[53,15,53,16],[53,17,53,19],[53,20,53,22],[53,23,53,25],[53,26,53,28],[53,29,53,31],[53,32,53,34],[53,35,53,37],[53,38,53,40],[53,41,53,43],[54,6,54,14],[54,15,54,16],[54,17,54,19],[54,20,54,22],[54,23,54,25],[54,26,54,28],[54,29,54,31],[54,32,54,34],[54,35,54,37],[54,38,54,40],[54,41,54,43],[55,6,55,41],[55,42,55,54],[56,6,57,14],[56,15,57,16],[56,17,56,31],[56,32,57,41],[56,42,57,51],[56,52,57,54],[57,17,57,19],[57,20,57,22],[57,23,57,25],[57,26,57,28],[57,29,57,31],[58,6,58,14],[58,15,58,16],[58,17,58,19],[58,20,58,22],[58,23,58,25],[58,26,58,28],[58,29,58,31],[58,32,76,41],[58,42,58,54],[59,6,59,14],[59,15,59,16],[59,17,59,19],[59,20,59,22],[59,23,59,25],[59,26,59,28],[59,29,59,31],[59,42,59,51],[59,52,59,54],[60,6,60,14],[60,15,60,16],[60,17,60,19],[60,20,60,22],[60,23,60,25],[60,26,60,28],[60,29,60,31],[60,42,60,51],[60,52,60,54],[61,6,61,14],[61,15,61,16],[61,17,61,19],[61,20,61,22],[61,23,61,25],[61,26,61,28],[61,29,61,31],[61,42,61,51],[61,52,61,54],[62,6,62,14],[62,15,62,16],[62,17,62,19],[62,20,62,22],[62,23,62,25],[62,26,62,28],[62,29,62,31],[62,42,62,51],[62,52,62,54],[63,6,63,14],[63,15,63,16],[63,17,63,19],[63,20,63,22],[63,23,63,25],[63,26,63,28],[63,29,63,31],[63,42,63,54],[64,6,64,14],[64,15,64,16],[64,17,64,19],[64,20,64,22],[64,23,64,25],[64,26,64,28],[64,29,64,31],[64,42,64,51],[64,52,64,54],[65,6,65,14],[65,15,65,16],[65,17,65,19],[65,20,65,22],[65,23,65,25],[65,26,65,28],[65,29,65,31],[65,42,65,51],[65,52,65,54],[66,6,66,14],[66,15,66,16],[66,17,66,19],[66,20,66,22],[66,23,66,25],[66,26,66,28],[66,29,66,31],[66,42,66,51],[66,52,66,54],[67,6,67,14],[67,15,67,16],[67,17,67,19],[67,20,67,22],[67,23,67,25],[67,26,67,28],[67,29,67,31],[67,42,67,51],[67,52,67,54],[68,6,68,14],[68,15,68,16],[68,17,68,19],[68,20,68,22],[68,23,68,25],[68,26,68,28],[68,29,68,31],[68,42,68,51],[68,52,68,54],[69,6,69,14],[69,15,69,16],[69,17,69,19],[69,20,69,22],[69,23,69,25],[69,26,69,28],[69,29,69,31],[69,42,69,54],[70,6,70,14],[70,15,70,16],[70,17,70,19],[70,20,70,22],[70,23,70,25],[70,26,70,28],[70,29,70,31],[70,42,70,51],[70,52,70,54],[71,6,71,14],[71,15,71,16],[71,17,71,19],[71,20,71,22],[71,23,71,25],[71,26,71,28],[71,29,71,31],[71,42,71,51],[71,52,71,54],[72,6,72,14],[72,15,72,16],[72,17,72,19],[72,20,72,22],[72,23,72,25],[72,26,72,28],[72,29,72,31],[72,42,72,51],[72,52,72,54],[73,6,73,14],[73,15,73,16],[73,17,73,19],[73,20,73,22],[73,23,73,25],[73,26,73,28],[73,29,73,31],[73,42,73,51],[73,52,73,54],[74,6,74,14],[74,15,74,16],[74,17,74,19],[74,20,74,22],[74,23,74,25],[74,26,74,28],[74,29,74,31],[74,42,76,54],[75,6,75,14],[75,15,75,16],[75,17,75,19],[75,20,75,22],[75,23,75,25],[75,26,75,28],[75,29,75,31],[76,6,76,14],[76,15,76,16],[76,17,76,19],[76,20,76,22],[76,23,76,25],[76,26,76,28],[76,29,76,31],[77,6,77,54],[78,6,78,19],[78,20,78,26],[78,27,78,33],[78,34,78,41],[78,42,78,54],[79,6,79,19],[79,20,79,26],[79,27,79,33],[79,34,79,41],[79,42,79,54],[80,6,80,19],[80,20,80,26],[80,27,80,33],[80,34,80,41],[80,42,80,54],[81,6,81,19],[81,20,81,26],[81,27,81,33],[81,34,81,41],[81,42,81,54],[82,6,82,19],[82,20,82,26],[82,27,82,33],[82,34,82,41],[82,42,82,54],[83,6,83,19],[83,20,83,26],[83,27,83,33],[83,34,83,41],[83,42,83,54],[84,6,84,19],[84,20,84,26],[84,27,84,33],[84,34,84,41],[84,42,84,54],[85,6,85,19],[85,20,85,26],[85,27,85,33],[85,34,85,41],[85,42,85,54],[86,6,86,19],[86,20,86,26],[86,27,86,33],[86,34,86,41],[86,42,86,54],[87,6,87,19],[87,20,87,26],[87,27,87,33],[87,34,87,41],[87,42,87,54],[88,6,88,19],[88,20,88,26],[88,27,88,33],[88,34,88,41],[88,42,88,54],[89,6,89,19],[89,20,89,26],[89,27,89,33],[89,34,89,41],[89,42,89,54],[90,6,90,19],[90,20,90,26],[90,27,90,33],[90,34,90,41],[90,42,90,54],[91,6,91,19],[91,20,91,26],[91,27,91,33],[91,34,91,41],[91,42,91,54],[92,6,92,19],[92,20,92,26],[92,27,92,33],[92,34,92,41],[92,42,92,54],[93,6,93,19],[93,20,93,26],[93,27,93,33],[93,34,93,41],[93,42,93,54],[94,6,94,19],[94,20,94,26],[94,27,94,33],[94,34,94,41],[94,42,94,54],[95,6,95,19],[95,20,95,26],[95,27,95,33],[95,34,95,41],[95,42,95,54],[96,6,96,19],[96,20,96,26],[96,27,96,33],[96,34,96,41],[96,42,96,54],[97,6,97,19],[97,20,97,26],[97,27,97,33],[97,34,97,41],[97,42,97,54],[98,6,98,19],[98,20,98,26],[98,27,98,33],[98,34,98,41],[98,42,98,54],[99,6,99,19],[99,20,99,26],[99,27,99,33],[99,34,99,41],[99,42,99,54],[100,6,100,19],[100,20,100,26],[100,27,100,33],[100,34,100,41],[100,42,100,54],[101,6,101,19],[101,20,101,26],[101,27,101,33],[101,34,101,41],[101,42,101,54],[102,6,102,19],[102,20,102,26],[102,27,102,33],[102,34,102,41],[102,42,102,54],[103,6,104,30],[103,31,104,54],[105,6,106,19],[105,23,106,28],[105,31,106,44],[105,45,106,54],[107,6,108,19],[107,23,108,28],[107,31,108,44],[107,45,108,54],[109,6,109,19],[109,23,109,28],[109,31,109,44],[109,45,109,54],[110,6,110,19],[110,23,110,28],[110,31,110,44],[110,45,110,54],[111,23,112,28],[112,6,112,18],[112,31,112,43],[112,45,112,54],[113,6,113,18],[113,19,113,21],[113,23,113,28],[113,31,113,43],[113,45,113,54],[114,23,115,28],[115,6,115,18],[115,31,115,43],[115,45,115,54],[116,6,117,18],[116,23,117,28],[116,31,117,43],[116,45,117,54],[117,19,117,20],[118,6,118,22],[118,23,118,28],[118,31,118,43],[118,45,118,54],[119,6,120,54],[121,7,122,10],[121,11,122,20],[121,24,122,29],[121,31,122,34],[121,35,122,44],[121,48,122,53],[123,7,124,10],[123,11,124,20],[123,24,124,29],[123,31,124,34],[123,35,124,44],[123,48,124,53],[125,7,126,10],[125,11,126,20],[125,24,126,29],[125,31,126,34],[125,35,126,44],[125,48,126,53],[128,6,129,16],[192,15,192,16],[192,25,192,26],[192,35,192,36],[192,45,192,46],[193,6,194,54]]}
[{"$nulls":60},"Page 1","Page 2","Page 3"]
[null,"INSPECTION CHECKLIST",{"$nulls":58},"Shown","Shown","Shown"]
[]
[{"$nulls":9},"The Inspection Checklist is a printer-friendly checklist of common repair items that will help establish the Scope of Work for the project  and create a detailed Repair Cost Estimate."]
[]
[]
[]
[{"$nulls":30},"Inspection Checklist Tutorial"]
[]
[]
[{"$nulls":6},"PROPERTY FEATURES",{"$nulls":23},"STRUCTURAL REPAIRS"]
[{"$nulls":6},"Street Address:",{"$nulls":5},{"$f":"T(Street_Address)","v":""},{"$nulls":17},"Cracks?:   YES  /  NO",{"$nulls":10},"Moisture?:  YES  /  NO"]
[{"$nulls":6},"City/State/Zip:",{"$nulls":5},{"$f":"T(City_State_Zip)","v":""},{"$nulls":17},"Settling?:    YES  /   NO",{"$nulls":10},"Bowing Walls:   YES   /   NO"]
[{"$nulls":6},"Square Feet:",{"$nulls":4},{"$f":"Square_Feet","v":0},{"$nulls":3},"# of Beds:",{"$nulls":3},{"$f":"Beds","v":0},null,"Baths:",{"$nulls":3},{"$f":"Baths","v":0},{"$nulls":4},"Piers:  SOG 8ft oc  |  1-Story 7ft oc  |  2-Story 6ft oc | Masonry  5ft oc + 2 piers @ corners"]
[{"$nulls":6},"EXTERIOR PROPERTY FEATURES/REPAIRS"]
[{"$nulls":6},"Repair/Replace",{"$nulls":8},"QTY",null,null,"Unit",null,"Exterior Notes:",{"$nulls":9},"Repair/Replace",{"$nulls":8},"QTY",null,null,"Unit",null,"Kitchen Notes:"]
[]
[{"$nulls":6},"Painting",{"$nulls":11},"Sq ft",{"$nulls":11},"Base Cabinets",{"$nulls":11},"lf"]
[{"$nulls":6},"Wood siding",{"$nulls":11},"Sq ft",{"$nulls":11},"Upper Cabinets",{"$nulls":11},"lf"]
[{"$nulls":6},"Wood trim",{"$nulls":11},"lf",{"$nulls":11},"Countertop",{"$nulls":11},"Sq ft"]
[{"$nulls":6},"Vinyl siding",{"$nulls":11},"Sq ft",{"$nulls":11},"Backsplash",{"$nulls":11},"Sq ft"]
[{"$nulls":6},"Brick/stone ",{"$nulls":11},"Sq ft",{"$nulls":11},"Tile flooring",{"$nulls":11},"Sq ft"]
[{"$nulls":6},"Roofing",{"$nulls":11},"SQ",{"$nulls":11},"Hardwood flooring",{"$nulls":11},"Sq ft"]
[{"$nulls":6},"Gutters/downspouts",{"$nulls":11},"lf",{"$nulls":11},"Paint",{"$nulls":11},"Sq ft"]
[{"$nulls":6},"Garage Doors",{"$nulls":11},"ea",{"$nulls":11},"Wood trim",{"$nulls":11},"lf"]
[{"$nulls":6},"Entry door",{"$nulls":11},"ea",{"$nulls":11},"Sink",{"$nulls":11},"ea"]
[{"$nulls":6},"Patio door",{"$nulls":11},"ea",{"$nulls":11},"Faucet Fixture",{"$nulls":11},"ea"]
[{"$nulls":6},"Windows",{"$nulls":11},"ea",{"$nulls":11},"Garbage Disposal",{"$nulls":11},"ea"]
[{"$nulls":6},"Shutters",{"$nulls":11},"ea",{"$nulls":11},"Range",{"$nulls":11},"ea"]
[{"$nulls":6},"Deck",{"$nulls":11},"Sq ft",{"$nulls":11},"Refrigerator",{"$nulls":11},"ea"]
[{"$nulls":6},"Fence",{"$nulls":11},"lf",{"$nulls":11},"Dishwasher",{"$nulls":11},"ea"]
[{"$nulls":6},"Concrete driveway",{"$nulls":11},"Sq ft",{"$nulls":11},"Microwave/Range Hood",{"$nulls":11},"ea"]
[{"$nulls":6},"Concrete sidewalk",{"$nulls":11},"Sq ft",{"$nulls":11},"Duct vent",{"$nulls":11},"ea"]
[{"$nulls":6},"Shed",{"$nulls":11},"ea",{"$nulls":11},"GFI Plugs/Outlets",{"$nulls":11},"ea"]
[{"$nulls":6},"Mulch",{"$nulls":11},"Sq ft",{"$nulls":11},"Light fixtures",{"$nulls":11},"ea"]
[{"$nulls":6},"Tree removal/trim",{"$nulls":11},"ea",{"$nulls":11},"Can lighting",{"$nulls":11},"ea"]
[{"$nulls":6},"COMMON ROOM FEATURES/REPAIRS"]
[{"$nulls":6},"Repair/Replace",{"$nulls":8},"Unit",null,"Fill in Quantity Below:",{"$nulls":26},"Notes:"]
[{"$nulls":17},"Master",null,null,"Bed 1",{"$nulls":3},"Bed 2",null,"Bed 3",null,null,"Living ",null,null,"Dining ",null,null,"Other 1",null,null,"Other 2",null,null,"Total"]
[{"$nulls":6},"Carpet",{"$nulls":8},"Sq ft"]
[{"$nulls":6},"Tile flooring",{"$nulls":8},"Sq ft"]
[{"$nulls":6},"Hardwood",{"$nulls":8},"Sq ft"]
[{"$nulls":6},"Vinyl flooring",{"$nulls":8},"Sq ft"]
[{"$nulls":6},"Wallpaper",{"$nulls":8},"Sq ft"]
[{"$nulls":6},"Paint",{"$nulls":8},"Sq ft"]
[{"$nulls":6},"Doors",{"$nulls":8},"ea"]
[{"$nulls":6},"Door hardware",{"$nulls":8},"ea"]
[{"$nulls":6},"Closet Doors",{"$nulls":8},"ea"]
[{"$nulls":6},"Closet Shelving",{"$nulls":8},"lf"]
[{"$nulls":6},"Crown Molding",{"$nulls":8},"lf"]
[{"$nulls":6},"Wood Trim",{"$nulls":8},"lf"]
[{"$nulls":6},"Duct Vents",{"$nulls":8},"ea"]
[{"$nulls":6},"Can light",{"$nulls":8},"ea"]
[{"$nulls":6},"Dome light",{"$nulls":8},"ea"]
[{"$nulls":6},"Fan Lights",{"$nulls":8},"ea"]
[{"$nulls":6},"BATHROOM FEATURES/REPAIRS",{"$nulls":35},"MEP SYSTEMS"]
[{"$nulls":6},"Repair/Replace",{"$nulls":8},"Unit",null,"Fill in Quantity Below:",{"$nulls":14},"Bathroom Notes",{"$nulls":9},"System",{"$nulls":9},"Replace:"]
[{"$nulls":17},"Master",null,null,"Bath 1",null,null,"Bath 2",null,null,"Bath 3",null,null,"Total"]
[{"$nulls":6},"Subfloor",{"$nulls":8},"Sq ft",{"$nulls":26},"HVAC SYSTEM"]
[{"$nulls":6},"Wall tile",{"$nulls":8},"Sq ft",{"$nulls":26},"Air conditioner unit",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"Floor tile",{"$nulls":8},"Sq ft",{"$nulls":26},"Furnace:     GAS     /    ELECTRIC",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"Paint",{"$nulls":8},"Sq ft",{"$nulls":26},"Duct work modification req'd:",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"Vanity cabinet",{"$nulls":8},"lf",{"$nulls":26},"Asbestos wrapping on duct?",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"Vanity countertop",{"$nulls":8},"Sq ft",{"$nulls":26},"PLUMBING SYSTEM"]
[{"$nulls":6},"Mirror",{"$nulls":8},"ea",{"$nulls":26},"Water Heater:     GAS /  ELEC",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"Faucet",{"$nulls":8},"ea",{"$nulls":26},"Piping:    COPP /  GALV   /  LEAD",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"Doors",{"$nulls":8},"ea",{"$nulls":26},"Water supply line work:",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"Door hardware",{"$nulls":8},"ea",{"$nulls":26},"Sanitary line work:",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"Wood trim",{"$nulls":8},"ea",{"$nulls":26},"Asbestos insulation on piping",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"Duct Vents",{"$nulls":8},"Lf",{"$nulls":26},"ELECTRICAL SYSTEM"]
[{"$nulls":6},"Shower pan",{"$nulls":8},"ea",{"$nulls":26},"Electrical Service:    ",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"Bathtub",{"$nulls":8},"ea",{"$nulls":26},"Electrical Panel:       ",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"Shower/tub faucet",{"$nulls":8},"ea",{"$nulls":26},"Wiring:    COPP  / ALUM / KNOB",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"Toilet",{"$nulls":8},"ea",{"$nulls":26},"Cable Service Work:",{"$nulls":9},"YES  /  NO"]
[{"$nulls":6},"GFI",{"$nulls":8},"ea",{"$nulls":26},"Notes:"]
[{"$nulls":6},"Vanity light",{"$nulls":8},"ea"]
[{"$nulls":6},"Exhaust fan",{"$nulls":8},"ea"]
[{"$nulls":6},"PRELIMINARY DEAL ANALYSIS"]
[{"$nulls":6},"General Conditions",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C75","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"IF(AB79=0,U79,U79+AB79)","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Demolition",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C76","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"IF(AB80=0,U80,U80+AB80)","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Structural Improvements",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C77","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"IF(AB81=0,U81,U81+AB81)","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Concrete/Flatwork",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C78","v":{"v":0,"d":"$0"}},{"$nulls":13},{"$f":"IF(AB82=0,U82,U82+AB82)","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Masonry",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C79","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Siding",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C80","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Decking",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C81","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Roofing",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C82","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Doors & Windows",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C83","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Garage Doors",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C84","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Landscaping",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C85","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Miscellaneous Exterior Improvements",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C86","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Framing and Drywall",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C87","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Cabinets & Countertops",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C88","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Doors & Trim",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C89","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Carpet and Resilient Flooring",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C90","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Hardwood Flooring",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C91","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Tiling",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C92","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Painting",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C93","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Appliances",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C94","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Plumbing",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C95","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"HVAC",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C96","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Electrical",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C97","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"Staging and Furnishings",{"$nulls":13},{"$f":"'ANALYSIS DATABASE'!C98","v":{"v":0,"d":"$0"}},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":6},"TOTAL REPAIR COSTS",{"$nulls":13},{"$f":"SUM(U79:AA102)","v":{"v":0,"d":"$0"}},{"$nulls":6},{"$f":"IF(SUM(AB79:AH102)=0,\"\",(SUM(AB79:AH102)))","v":""},{"$nulls":6},{"$f":"IF(SUM(AI79:AP102)=0,\"\",SUM(AI79:AP102))","v":""}]
[{"$nulls":6},"Preliminary Maximum Purchase Price Analysis",{"$nulls":24},"Post Walkthrough MPP Analysis"]
[]
[{"$nulls":6},"Potential Sales Price",{"$nulls":16},{"$f":"After_Repair_Value_Result","v":{"v":0,"d":"$0"}},{"$nulls":7},"Potential Sales Price"]
[]
[{"$nulls":6},"Buying Costs",{"$nulls":16},{"$f":"Buying_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":7},"Buying Costs"]
[]
[{"$nulls":6},"Holding Costs",{"$nulls":16},{"$f":"Holding_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":7},"Holding Costs"]
[{"$nulls":6},"Selling Costs",{"$nulls":16},{"$f":"Selling_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":7},"Selling Costs"]
[{"$nulls":23},{"$f":"Raw_Repair_Costs_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Repair Costs",{"$nulls":24},"Repair Costs"]
[{"$nulls":6},"Adders Result",{"$nulls":12},{"$f":"Adders_Percentage","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Adders_Result","v":{"v":0,"d":"$0"}},{"$nulls":7},"Repair Cost Contingency"]
[{"$nulls":23},{"$f":"Total_Profit_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Desired Profit",{"$nulls":24},"Desired Profit"]
[{"$nulls":6},"Maximum Purchase Price",{"$nulls":16},{"$f":"Purchase_Price_Result","v":{"v":0,"d":"$0"}},{"$nulls":7},"Maximum Purchase Price"]
[]
[{"$nulls":6},"Net to Owner (-6% Sales Comm)",{"$nulls":16},{"$f":"X117-(X117*0.06)","v":{"v":0,"d":"$0"}},{"$nulls":7},"Net to Owner"]
[{"$nulls":6},"OFFER TRACKING"]
[]
[{"$nulls":7},"Offer 1:",{"$nulls":23},"Counter 1:"]
[{"$nulls":23},"Date:",{"$nulls":23},"Date:"]
[{"$nulls":7},"Offer 2:",{"$nulls":23},"Counter 2:"]
[{"$nulls":23},"Date:",{"$nulls":23},"Date:"]
[{"$nulls":7},"Offer 3:",{"$nulls":23},"Counter 3:"]
[{"$nulls":23},"Date:",{"$nulls":23},"Date:"]
[]
[{"$nulls":6},"NOTES:"]
{"$rows_empty":8}
[{"$nulls":6},55]
[]
[]
[]
[]
[{"$nulls":6},50]
[]
[]
[]
[]
[{"$nulls":6},45]
[]
[]
[]
[]
[{"$nulls":6},40]
[]
[]
[]
[]
[{"$nulls":6},35]
[]
[]
[]
[]
[{"$nulls":6},30]
[]
[]
[]
[]
[{"$nulls":6},25]
[]
[]
[]
[]
[{"$nulls":6},20]
[]
[]
[]
[]
[{"$nulls":6},15]
[]
[]
[]
[]
[{"$nulls":6},10]
[]
[]
[]
[]
[{"$nulls":6},5]
[]
[]
[]
[]
[{"$nulls":6},0,{"$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":6},"© 2016 by Houseflippingspreadsheet.com. All rights reserved"]

{"sheet":"INVESTMENT REPORTS","index":20,"n_rows":338,"n_cols":41,"rows_kept":338,"hidden":true,"merged":[[1,2,3,6],[2,32,3,32],[2,33,3,33],[2,34,3,34],[2,35,3,35],[2,36,3,36],[2,37,3,37],[2,38,3,38],[2,39,3,39],[2,40,3,40],[5,8,8,22],[9,15,10,22],[12,7,12,23],[16,8,18,22],[19,8,20,22],[21,8,21,22],[22,8,23,19],[27,8,47,22],[50,8,50,14],[51,8,51,14],[52,8,52,14],[53,8,53,14],[57,7,57,21],[57,22,57,23],[58,7,58,23],[62,7,62,16],[62,18,62,23],[63,7,63,10],[63,11,63,16],[64,7,64,10],[64,11,64,16],[64,18,64,23],[65,7,65,10],[65,11,65,16],[65,18,66,23],[67,7,67,16],[67,18,67,21],[67,22,67,23],[68,7,68,13],[68,14,68,16],[69,7,69,13],[69,14,69,16],[69,18,69,23],[70,7,70,13],[70,14,70,16],[70,18,71,23],[71,7,71,13],[71,14,71,16],[72,14,72,16],[72,18,72,21],[72,22,72,23],[73,7,73,13],[73,14,73,16],[74,7,74,13],[74,14,74,16],[74,18,74,23],[75,7,75,13],[75,14,75,16],[75,18,76,23],[76,14,76,16],[77,7,77,13],[77,14,77,16],[77,18,77,21],[77,22,77,23],[78,7,78,13],[78,14,78,16],[79,7,79,13],[79,14,79,16],[79,18,79,23],[80,14,80,16],[80,18,81,23],[81,7,81,16],[82,18,82,21],[82,22,82,23],[83,7,83,13],[83,14,83,16],[84,7,84,13],[84,14,84,16],[84,18,84,23],[85,7,85,13],[85,14,85,16],[85,18,86,23],[86,7,86,13],[86,14,86,16],[87,18,87,21],[87,22,87,23],[88,7,88,16],[89,14,89,16],[89,18,89,23],[90,7,90,13],[90,14,90,16],[90,18,91,23],[91,7,91,13],[91,14,91,16],[92,7,92,13],[92,14,92,16],[92,18,92,21],[92,22,92,23],[93,7,93,13],[93,14,93,16],[95,7,95,13],[95,14,95,16],[96,7,96,13],[96,14,96,16],[98,7,98,21],[98,22,98,23],[99,7,99,23],[103,7,103,20],[103,21,103,23],[104,7,104,20],[104,21,104,23],[106,7,106,20],[106,21,106,23],[107,7,107,20],[107,21,107,23],[108,7,108,20],[108,21,108,23],[109,7,109,20],[109,21,109,23],[111,7,111,20],[111,21,111,23],[112,7,112,20],[112,21,112,23],[114,7,114,20],[114,21,114,23],[115,7,115,20],[115,21,115,23],[116,7,116,20],[116,21,116,23],[117,7,117,20],[117,21,117,23],[118,7,118,20],[118,21,118,23],[121,7,121,20],[121,21,121,23],[122,7,122,20],[122,21,122,23],[123,7,123,20],[123,21,123,23],[124,7,124,20],[124,21,124,23],[125,7,125,20],[125,21,125,23],[126,7,126,20],[126,21,126,23],[127,7,127,20],[127,21,127,23],[128,7,128,20],[128,21,128,23],[129,7,129,20],[129,21,129,23],[130,7,130,20],[130,21,130,23],[131,7,131,20],[131,21,131,23],[133,7,133,20],[133,21,133,23],[135,7,135,20],[135,21,135,23],[136,7,136,20],[136,21,136,23],[137,7,137,20],[137,21,137,23],[138,7,138,20],[138,21,138,23],[139,7,139,20],[139,21,139,23],[141,7,141,20],[141,22,141,23],[142,7,142,23],[146,7,146,23],[147,7,147,9],[147,10,147,11],[147,12,147,15],[147,16,147,19],[147,20,147,23],[148,7,149,9],[148,10,149,11],[148,12,149,15],[148,16,149,19],[148,20,149,23],[150,7,150,9],[150,10,150,11],[150,12,150,15],[150,16,150,19],[150,20,150,23],[151,7,151,9],[151,10,151,11],[151,12,151,15],[151,16,151,19],[151,20,151,23],[152,7,152,9],[152,10,152,11],[152,12,152,15],[152,16,152,19],[152,20,152,23],[153,7,153,9],[153,10,153,11],[153,12,153,15],[153,16,153,19],[153,20,153,23],[154,7,154,9],[154,10,154,11],[154,12,154,15],[154,16,154,19],[154,20,154,23],[155,7,155,9],[155,10,155,11],[155,12,155,15],[155,16,155,19],[155,20,155,23],[156,7,156,23],[157,7,157,9],[157,10,157,11],[157,12,157,14],[157,16,157,18],[157,20,157,22],[158,7,158,9],[158,10,158,11],[158,12,158,14],[158,16,158,18],[158,20,158,22],[159,7,159,9],[159,10,159,11],[159,12,159,14],[159,16,159,18],[159,20,159,22],[160,7,160,9],[160,10,160,11],[160,12,160,14],[160,16,160,18],[160,20,160,22],[161,7,161,9],[161,10,161,11],[161,12,161,14],[161,16,161,18],[161,20,161,22],[162,7,162,9],[162,10,162,11],[162,12,162,14],[162,16,162,18],[162,20,162,22],[163,7,163,9],[163,10,163,11],[163,12,163,14],[163,16,163,18],[163,20,163,22],[164,7,164,9],[164,10,164,11],[164,12,164,14],[164,16,164,18],[164,20,164,22],[165,7,165,9],[165,10,165,11],[165,12,165,14],[165,16,165,18],[165,20,165,22],[166,7,166,9],[166,10,166,11],[166,12,166,14],[166,16,166,18],[166,20,166,22],[167,7,170,9],[167,10,170,11],[167,12,170,14],[167,15,170,15],[167,16,170,18],[167,19,170,19],[167,20,170,22],[167,23,170,23],[171,7,175,9],[171,10,175,11],[171,12,175,14],[171,15,175,15],[171,16,175,18],[171,19,175,19],[171,20,175,22],[171,23,175,23],[176,7,176,11],[176,12,176,15],[176,16,176,19],[176,20,176,23],[177,7,177,9],[177,10,177,11],[177,12,177,15],[177,16,177,19],[177,20,177,23],[182,7,182,20],[182,22,182,23],[183,7,183,23],[187,7,190,23],[192,7,192,16],[192,17,192,20],[192,21,192,23],[193,7,193,16],[193,17,193,20],[193,21,193,23],[194,7,194,16],[194,17,194,20],[194,21,194,23],[195,7,195,16],[195,17,195,20],[195,21,195,23],[196,7,196,16],[196,17,196,20],[196,21,196,23],[197,7,197,16],[197,17,197,20],[197,21,197,23],[198,7,198,16],[198,17,198,20],[198,21,198,23],[199,7,199,16],[199,17,199,20],[199,21,199,23],[200,7,200,16],[200,17,200,20],[200,21,200,23],[201,7,201,16],[201,17,201,20],[201,21,201,23],[202,7,202,16],[202,17,202,20],[202,21,202,23],[203,7,203,16],[203,17,203,20],[203,21,203,23],[204,7,204,16],[204,17,204,20],[204,21,204,23],[205,7,205,16],[205,17,205,20],[205,21,205,23],[206,7,206,16],[206,17,206,20],[206,21,206,23],[207,7,207,16],[207,17,207,20],[207,21,207,23],[208,7,208,16],[208,17,208,20],[208,21,208,23],[209,7,209,16],[209,17,209,20],[209,21,209,23],[210,7,210,16],[210,17,210,20],[210,21,210,23],[211,7,211,16],[211,17,211,20],[211,21,211,23],[212,7,212,16],[212,17,212,20],[212,21,212,23],[213,7,213,16],[213,17,213,20],[213,21,213,23],[214,7,214,16],[214,17,214,20],[214,21,214,23],[215,7,215,16],[215,17,215,20],[215,21,215,23],[216,7,216,16],[216,17,216,20],[216,21,216,23],[217,7,217,16],[217,17,217,20],[217,21,217,23],[219,7,219,16],[219,17,219,20],[219,21,219,23],[220,7,220,16],[220,17,220,20],[220,21,220,23],[223,7,223,20],[223,22,223,23],[224,7,224,23],[230,7,238,11],[230,13,238,17],[230,19,238,23],[239,7,240,11],[239,13,240,17],[239,19,240,23],[242,7,250,11],[242,13,250,17],[242,19,250,23],[251,7,252,11],[251,13,252,17],[251,19,252,23],[254,7,262,11],[254,13,262,17],[254,19,262,23],[263,7,264,11],[263,13,264,17],[263,19,264,23],[266,7,274,11],[266,13,274,17],[266,19,274,23],[275,7,276,11],[275,13,276,17],[275,19,276,23],[280,22,280,23],[281,7,281,23],[286,7,294,11],[286,13,294,17],[286,19,294,23],[295,7,296,11],[295,13,296,17],[295,19,296,23],[298,7,306,11],[298,13,306,17],[298,19,306,23],[307,7,308,11],[307,13,308,17],[307,19,308,23],[310,7,318,11],[310,13,318,17],[310,19,318,23],[319,7,320,11],[319,13,320,17],[319,19,320,23],[322,7,330,11],[322,13,330,17],[322,19,330,23],[331,7,332,11],[331,13,332,17],[331,19,332,23],[336,7,336,21],[336,22,336,23],[337,7,338,23]]}
[]
[null,null,"INVESTMENT REPORT",{"$nulls":30},"Cover","Summary","Capital","Comps","Estimate","Photos",null,"All Hidden?"]
[{"$nulls":32},{"$f":"COUNTIF(AH3:AN4,\"Shown\")","v":7},"Shown","Shown","Shown","Shown","Shown","Shown",{"$f":"Investment_Report_Photo_Setting","v":"Shown"},{"$f":"IF(AND(Investment_Report_Cover_Setting=\"Hidden\",Investment_Report_Summary_Setting=\"Hidden\",Investment_Report_Photo_Setting=\"Hidden\"),\"All Hidden\",\"\")","v":""}]
[]
[{"$nulls":33},{"$f":"IF(Investment_Report_Cover_Setting=\"Shown\",1,0)","v":1},{"$f":"IF(Investment_Report_Summary_Setting=\"Shown\",1,0)","v":1},{"$f":"IF(Investment_Report_Capital_Setting=\"Shown\",1,0)","v":1},{"$f":"IF(Comps_Report_Summary_Setting=\"Shown\",1,0)","v":1},{"$f":"IF(Estimate_Report_Summary_Setting=\"Shown\",1,0)","v":1},{"$f":"IF(Investment_Report_Photo_Setting=\"Shown\",1,0)","v":1},{"$f":"IF(AN3=\"Shown\",1,0)","v":1}]
[{"$nulls":8},"The Investment Report summarizes your Rehab Financial Analysis and can be given to business partners and lenders to highlight your due diligence and financial analysis performed for the project.",{"$nulls":24},{"$f":"SUM(AH5)","v":1},{"$f":"SUM(AH5:AI5)","v":2},{"$f":"SUM(AH5:AJ5)","v":3},{"$f":"SUM(AH5:AK5)","v":4},{"$f":"SUM(AH5:AL5)","v":5},{"$f":"SUM(AH5:AM5)","v":6},{"$f":"SUM(AH5:AN5)","v":7}]
[]
[]
[]
[{"$nulls":15},"Investment Report Tutorial"]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[]
[]
[{"$nulls":8},"PROPERTY INVESTMENT ANALYSIS"]
[]
[]
[{"$nulls":8},{"$f":"T(Street_Address)","v":""}]
[]
[{"$nulls":8},{"$f":"T(City_State_Zip)","v":""}]
[{"$nulls":8},{"$f":"TODAY()","v":"2019-08-14"}]
[]
[]
[]
[]
[{"$nulls":8},"Insert Cover Photo"]
{"$rows_empty":22}
[{"$nulls":8},{"$f":"Company_Name","v":0}]
[{"$nulls":8},{"$f":"Investor_Name","v":0}]
[{"$nulls":8},{"$f":"T(Company_Email)","v":""}]
[{"$nulls":8},{"$f":"Company_Phone","v":0}]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AH6,\" of \",$AG$3)","v":"Page 1 of 7"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"PROJECT FINANCIAL OVERVIEW"]
[]
[{"$nulls":7},"PROJECT INFO",{"$nulls":10},"PROJECT HIGHLIGHTS"]
[{"$nulls":7},"Beds, Baths, Square Footage",{"$nulls":3},{"$f":"CONCATENATE(Number_of_Beds,\" beds, \",Number_of_Baths,\" baths, \",Square_Feet,\" sf\")","v":" beds,  baths, 0 sf"}]
[{"$nulls":7},"Neighborhood:",{"$nulls":3},{"$f":"Subdivision","v":0},{"$nulls":6},"After Repair Value"]
[{"$nulls":7},"School District:",{"$nulls":3},{"$f":"School_District","v":0},{"$nulls":6},{"$f":"Purchase_Price_Result","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"PROJECT COSTS",{"$nulls":10},"Price per SF:",{"$nulls":3},{"$f":"IFERROR(ARV/Property_Size,0)","v":{"v":0,"d":"$0 /sf"}}]
[{"$nulls":14},"Amount"]
[{"$nulls":7},"Purchase Price",{"$nulls":6},{"$f":"Purchase_Price_Result","v":{"v":0,"d":"$0"}},{"$nulls":3},"Purchase Price"]
[{"$nulls":7},"Buying Costs",{"$nulls":6},{"$f":"Buying_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"Maximum_Purchase_Price","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Total Purchase Costs",{"$nulls":6},{"$f":"SUM(O70:Q71)","v":{"v":0,"d":"$0"}}]
[{"$nulls":18},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S71/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Repair Costs",{"$nulls":6},{"$f":"Raw_Repair_Costs_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"IF(O75=0,\"Contingeny\",CONCATENATE(\"Contingency (\",TEXT(Adders_Percentage,\"#.#%\"),\")\"))","v":"Contingeny"},{"$nulls":6},{"$f":"Adders_Result","v":{"v":0,"d":"$0"}},{"$nulls":3},"Total Repairs"]
[{"$nulls":7},"Total Repair Costs",{"$nulls":6},{"$f":"SUM(O74:Q75)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"O76","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Holding Costs",{"$nulls":6},{"$f":"Holding_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":3},"Price per SF:",{"$nulls":3},{"$f":"IFERROR(S76/Property_Size,0)","v":{"v":0,"d":"$0 /sf"}}]
[{"$nulls":7},"Financing Costs",{"$nulls":6},{"$f":"'ANALYSIS DATABASE'!C158","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Total Carrying Costs",{"$nulls":6},{"$f":"SUM(O78:Q79)","v":{"v":0,"d":"$0"}},{"$nulls":3},"Total Fixed Costs "]
[{"$nulls":18},{"$f":"O71+O78+O79+-O93","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"FINANCIAL BREAKDOWN"]
[{"$nulls":18},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S81/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Upfront Project Costs (excluding Selling)",{"$nulls":6},{"$f":"O70+O71+O76+O80","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Debt Financing",{"$nulls":6},{"$f":"-'ANALYSIS DATABASE'!C250","v":{"v":0,"d":"$0"}},{"$nulls":3},"Total Project Costs"]
[{"$nulls":7},"Equity Financing",{"$nulls":6},{"$f":"-'ANALYSIS DATABASE'!C251","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"-O92-O93","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Rehabber's Cash Outlay",{"$nulls":6},{"$f":"SUM(O84:Q86)","v":{"v":0,"d":"$0"}}]
[{"$nulls":18},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S86/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"PROJECT RETURNS"]
[{"$nulls":18},"Project Profit"]
[{"$nulls":7},"Projected Sales Price (ARV):",{"$nulls":6},{"$f":"ARV","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"O94","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Upfront Project Costs (excluding Selling)",{"$nulls":6},{"$f":"-O84","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"IF(O93=0,\"Selling Costs\",CONCATENATE(\"Selling Costs (\",TEXT(IFERROR(Selling_Costs_Result/ARV,0),\"#.#%\"),\")\"))","v":"Selling Costs"},{"$nulls":6},{"$f":"-Selling_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":3},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S91/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Project Profit",{"$nulls":6},{"$f":"SUM(O91:Q93)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Cash-On-Cash Return",{"$nulls":6},{"$f":"IFERROR(IF(O87<0,\"inf %\",O94/O87),0)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},"Annualized COCR",{"$nulls":6},{"$f":"IFERROR(IF(O87<0,\"inf %\",O96/(Total_Schedule_Cell/12)),0)","v":{"v":0,"d":"0.00%"}}]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AI6,\" of \",$AG$3)","v":"Page 2 of 7"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"PROJECT CAPITAL"]
[]
[{"$nulls":7},"Capital Item",{"$nulls":13},"Capital Amount"]
[{"$nulls":7},"Capital Needed (All Project Costs excluding Selling Costs)",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL97","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Debt Financing"]
[{"$nulls":7},"Loan 1 Amount",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL100","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Loan 2 Amount",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL101","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Total Debt Financing",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL102","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Equity Financing"]
[{"$nulls":7},"Outside Equity Investment Amount",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL104","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Cash Investment"]
[{"$nulls":7},"Capital Needed (All Project Costs excluding Selling Costs)",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL107","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"- Less Total Debt Financing",{"$nulls":13},{"$f":"-V110","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"- Less Total Equity Financing",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL109","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Rehabber's Cash Outlay",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL110","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"FINANCING COSTS"]
[]
[{"$nulls":7},"Debt Financing Costs",{"$nulls":13},"Amount"]
[{"$nulls":7},"Loan 1 "]
[{"$nulls":7},"Loan 1 Interest",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL116","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Loan 1 Points",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL117","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Loan 1 Other Costs",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL118","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Total Loan 1 Financing Costs",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL119","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Loan 2"]
[{"$nulls":7},"Loan 2 Interest",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL121","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Loan 2 Points",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL122","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Loan 2 Other Costs",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL123","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Total Loan 2 Financing Costs",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL124","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Equity Financing Costs (Profit Share)",{"$nulls":13},{"$f":"'REHAB FINANCING SETUP'!BL127","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Total Financing Costs",{"$nulls":13},"Amount"]
[{"$nulls":7},"Loan 1 Financing Costs",{"$nulls":13},{"$f":"V127","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Loan 2 Financing Costs",{"$nulls":13},{"$f":"V132","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Equity Financing Costs (Profit Share)",{"$nulls":13},{"$f":"V134","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Total Financing Costs",{"$nulls":13},{"$f":"SUM(V137:X139)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AJ6,\" of \",$AG$3)","v":"Page 3 of 7"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"COMPARABLE SALES"]
[]
[{"$nulls":7},"Comparable Sales"]
[{"$nulls":7},"Property Info",null,null,"Subject",null,"Comparable 1",{"$nulls":3},"Comparable 2",{"$nulls":3},"Comparable 3"]
[{"$nulls":7},"Street Address",null,null,{"$f":"CONCATENATE(COMPS!W6,\" \",COMPS!W7)","v":" "},null,{"$f":"CONCATENATE(COMPS!AJ6,\" \",COMPS!AJ7)","v":" "},{"$nulls":3},{"$f":"CONCATENATE(COMPS!AW6,\" \",COMPS!AW7)","v":" "},{"$nulls":3},{"$f":"CONCATENATE(COMPS!BJ6,\" \",COMPS!BJ7)","v":" "}]
[]
[{"$nulls":7},"Neighborhood",null,null,{"$f":"T(COMPS!W8)","v":""},null,{"$f":"T(COMPS!AJ8)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW8)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ8)","v":""}]
[{"$nulls":7},"School District",null,null,{"$f":"T(COMPS!W9)","v":""},null,{"$f":"T(COMPS!AJ9)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW9)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ9)","v":""}]
[{"$nulls":7},"List Price/Sales Price",null,null,{"$f":"(COMPS!W10)","v":{"v":0,"d":"$0"}},null,{"$f":"(COMPS!AJ10)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"(COMPS!AW10)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"(COMPS!BJ10)","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Current Status",null,null,{"$f":"(COMPS!W11)","v":0},null,{"$f":"T(COMPS!AJ11)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW11)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ11)","v":""}]
[{"$nulls":7},"Status Date",null,null,{"$f":"(COMPS!W12)","v":"00:00:00"},null,{"$f":"T(COMPS!AJ12)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW12)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ12)","v":""}]
[{"$nulls":7},"Days on Market",null,null,{"$f":"(COMPS!W13)","v":{"v":0,"d":"0.00"}},null,{"$f":"T(COMPS!AJ13)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW13)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ13)","v":""}]
[{"$nulls":7},"Property Characteristics"]
[{"$nulls":7},"Property Info",null,null,"Subject",null,"Comparable 1",null,null,"+/-","Comparable 2",null,null,"+/-","Comparable 3",null,null,"+/-"]
[{"$nulls":7},"# of Beds",null,null,{"$f":"COMPS!W16","v":{"v":0,"d":"0 beds"}},null,{"$f":"COMPS!AJ16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!AR16","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!BE16","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!BR16","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"# of Baths",null,null,{"$f":"COMPS!W17","v":0},null,{"$f":"COMPS!AJ17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!AR17","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!BE17","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!BR17","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"# of Garages",null,null,{"$f":"COMPS!W18","v":0},null,{"$f":"COMPS!AJ18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!AR18","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!BE18","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!BR18","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Square Footage",null,null,{"$f":"COMPS!W19","v":0},null,{"$f":"COMPS!AJ19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!AR19","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!BE19","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!BR19","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Year Built",null,null,{"$f":"COMPS!W20","v":0},null,{"$f":"COMPS!AJ20","v":0},null,null,{"$f":"COMPS!AR20","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW20","v":0},null,null,{"$f":"COMPS!BE20","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ20","v":0},null,null,{"$f":"COMPS!BR20","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Basement Type",null,null,{"$f":"COMPS!W21","v":0},null,{"$f":"COMPS!AJ21","v":0},null,null,{"$f":"COMPS!AR21","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW21","v":0},null,null,{"$f":"COMPS!BE21","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ21","v":0},null,null,{"$f":"COMPS!BR21","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Central Heat",null,null,{"$f":"COMPS!W22","v":0},null,{"$f":"COMPS!AJ22","v":0},null,null,{"$f":"COMPS!AR22","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW22","v":0},null,null,{"$f":"COMPS!BE22","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ22","v":0},null,null,{"$f":"COMPS!BR22","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Air Conditioning",null,null,{"$f":"COMPS!W23","v":0},null,{"$f":"COMPS!AJ23","v":0},null,null,{"$f":"COMPS!AR23","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW23","v":0},null,null,{"$f":"COMPS!BE23","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ23","v":0},null,null,{"$f":"COMPS!BR23","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Property Condition",null,null,{"$f":"COMPS!W24","v":0},null,{"$f":"COMPS!AJ24","v":0},null,null,{"$f":"COMPS!AR24","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW24","v":0},null,null,{"$f":"COMPS!BE24","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ24","v":0},null,null,{"$f":"COMPS!BR24","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Other Improvements",null,null,{"$f":"T(COMPS!W25)","v":""},null,{"$f":"T(COMPS!AJ25)","v":""},null,null,{"v":0,"d":"$0"},{"$f":"T(COMPS!AW25)","v":""},null,null,{"$f":"COMPS!BE25","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!BJ25)","v":""},null,null,{"$f":"COMPS!BR25","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"COMPS!W26","v":0},null,{"$f":"COMPS!AJ26","v":0},null,null,{"$f":"COMPS!AR26","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE26","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ26","v":0},null,null,{"$f":"COMPS!BR26","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"COMPS!W27","v":0},null,{"$f":"COMPS!AJ27","v":0},null,null,{"$f":"COMPS!AR27","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE27","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ27","v":0},null,null,{"$f":"COMPS!BR27","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"COMPS!W28","v":0},null,{"$f":"COMPS!AJ28","v":0},null,null,{"$f":"COMPS!AR28","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE28","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ28","v":0},null,null,{"$f":"COMPS!BR28","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Notes:",null,null,{"$f":"T(COMPS!W26)","v":""},null,{"$f":"T(COMPS!AJ26)","v":""},null,null,{"$f":"COMPS!AR29","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!AW26)","v":""},null,null,{"$f":"COMPS!BE29","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!BJ26)","v":""},null,null,{"$f":"COMPS!BR29","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},{"$f":"COMPS!AR30","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE30","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR30","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},{"$f":"COMPS!AR31","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE31","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR31","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},{"$f":"COMPS!AR32","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE32","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR32","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},{"$f":"COMPS!AR33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR33","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"TOTAL ADJUSTMENTS",{"$nulls":4},{"$f":"COMPS!AJ33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!AW33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BJ33","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"PRICE PER SF",null,null,{"$f":"COMPS!W34","v":{"v":0,"d":"$0.0"}},null,{"$f":"COMPS!AJ34","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!AW34","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BJ34","v":{"v":0,"d":"$0"}}]
[]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AK6,\" of \",$AG$3)","v":"Page 4 of 7"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"ESTIMATE SUMMARY"]
[]
[{"$nulls":7},"Input an estimate description"]
[]
[]
[]
[]
[{"$nulls":7},"SCOPE OF WORK",{"$nulls":9},"TOTAL",{"$nulls":3},"% of TOTAL"]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B75)","v":"General Conditions"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C75","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R194/$R$221,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B76)","v":"Demolition"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C76","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R195/$R$221,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B77)","v":"Structural Concrete"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C77","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B78)","v":"Concrete & Flatwork"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C78","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B79)","v":"Masonry"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C79","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B80)","v":"Siding"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C80","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B81)","v":"Decking And Patios"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C81","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B82)","v":"Roofing"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C82","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B83)","v":"Exterior Doors & Windows"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C83","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B84)","v":"Garage Doors"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C84","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B85)","v":"Landscaping"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C85","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B86)","v":"Misc. Exterior Items"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C86","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B87)","v":"Framing & Drywall"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C87","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B88)","v":"Cabinets & Countertops"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C88","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B89)","v":"Doors & Trim"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C89","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B90)","v":"Carpet & Resilient"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C90","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B91)","v":"Hardwood Flooring"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C91","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B92)","v":"Tiling"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C92","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B93)","v":"Painting"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C93","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B94)","v":"Appliances"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C94","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B95)","v":"Plumbing"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C95","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B96)","v":"Hvac"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C96","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B97)","v":"Electrical"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C97","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B98)","v":"Miscellaneous"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C98","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},"Subtotal Estimate",{"$nulls":9},{"$f":"'1 REHAB ANALYZER'!BG57","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R218/$R$221,0)","v":{"v":0,"d":"0%"}}]
[]
[{"$nulls":7},"Estimate Adders (Contingencies, Contractor OH & P, Taxes, etc.)",{"$nulls":9},{"$f":"Adders_Result","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R220/$R$221,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Total Estimate",{"$nulls":9},{"$f":"R218+R220","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R221/$R$221,0)","v":{"v":0,"d":"0%"}}]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AL6,\" of \",$AG$3)","v":"Page 5 of 7"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"PROPERTY PHOTOS"]
{"$rows_empty":12}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
[]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AM6,\" of \",$AG$3)","v":"Page 6 of 7"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"PROPERTY PHOTOS"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
[]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},"Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ","Report Prepared By:   |    |    |  ",{"$f":"CONCATENATE(\"Page \",AN6,\" of \",$AG$3)","v":"Page 7 of 7"}]
[{"$nulls":7},"© 2018 by Houseflippingspreadsheet.com. All rights reserved"]

{"sheet":"ESTIMATE REPORTS","index":21,"n_rows":1117,"n_cols":30,"rows_kept":1117,"hidden":true,"merged":[[1,1,3,1],[2,28,3,28],[2,29,3,29],[12,2,12,14],[26,7,26,8],[27,7,27,8],[28,7,28,8],[29,7,29,8],[30,7,30,8],[31,7,31,8],[32,7,32,8],[33,7,33,8],[34,7,34,8],[35,2,35,6],[35,7,35,8],[36,2,36,6],[36,7,36,8],[37,2,37,6],[37,7,37,8],[38,2,38,6],[38,7,38,8],[39,2,39,6],[39,7,39,8],[40,2,40,6],[41,2,41,6],[41,7,41,8],[42,2,42,6],[42,7,42,8],[43,7,43,8],[44,7,44,8],[45,7,45,8],[46,7,46,8],[47,7,47,8],[48,7,48,8],[49,7,49,8],[50,2,50,6],[50,7,50,8],[63,2,63,6],[63,7,63,8],[63,9,63,11],[64,2,64,14],[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],[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],[221,2,221,7],[221,13,221,14],[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],[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],[248,2,248,7],[248,13,248,14],[249,2,249,7],[249,13,249,14],[250,2,250,7],[250,13,250,14],[251,2,251,7],[251,13,251,14],[262,2,262,7],[262,13,262,14],[263,2,263,7],[263,13,263,14],[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],[273,2,273,7],[273,13,273,14],[274,2,274,7],[274,13,274,14],[284,2,284,9],[284,13,284,14],[286,2,286,7],[286,13,286,14],[287,2,287,7],[287,13,287,14],[288,2,288,7],[288,13,288,14],[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],[298,2,298,7],[298,13,298,14],[299,2,299,7],[299,13,299,14],[300,2,300,7],[300,13,300,14],[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],[323,2,323,7],[323,13,323,14],[324,2,324,7],[324,13,324,14],[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],[349,2,349,7],[349,13,349,14],[350,2,350,7],[350,13,350,14],[351,2,351,7],[351,13,351,14],[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],[370,2,370,9],[370,13,370,14],[372,2,372,7],[372,13,372,14],[374,2,374,7],[374,13,374,14],[375,2,375,7],[375,13,375,14],[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],[401,2,401,7],[401,13,401,14],[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],[415,2,415,7],[415,13,415,14],[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],[423,2,423,7],[423,13,423,14],[424,2,424,7],[424,13,424,14],[425,2,425,7],[425,13,425,14],[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],[448,2,448,7],[448,13,448,14],[449,2,449,7],[449,13,449,14],[450,2,450,7],[450,13,450,14],[451,2,451,7],[451,13,451,14],[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],[497,2,497,7],[497,13,497,14],[498,2,498,7],[498,13,498,14],[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],[514,2,514,7],[514,13,514,14],[515,2,515,7],[515,13,515,14],[516,2,516,7],[516,13,516,14],[522,2,522,7],[522,13,522,14],[523,2,523,7],[523,13,523,14],[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],[536,2,536,7],[536,13,536,14],[537,2,537,7],[537,13,537,14],[539,2,539,7],[539,13,539,14],[540,2,540,7],[540,13,540,14],[541,2,541,7],[541,13,541,14],[544,2,544,7],[544,13,544,14],[545,2,545,7],[545,13,545,14],[546,2,546,7],[546,13,546,14],[553,2,553,7],[553,13,553,14],[554,2,554,7],[554,13,554,14],[555,2,555,7],[555,13,555,14],[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],[570,2,570,7],[570,13,570,14],[571,2,571,7],[571,13,571,14],[572,2,572,7],[572,13,572,14],[573,2,573,7],[573,13,573,14],[574,2,574,7],[574,13,574,14],[575,2,575,7],[575,13,575,14],[576,2,576,7],[576,13,576,14],[577,2,577,7],[577,13,577,14],[578,2,578,7],[578,13,578,14],[579,2,579,7],[579,13,579,14],[585,2,585,9],[585,13,585,14],[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],[598,2,598,7],[598,13,598,14],[599,2,599,7],[599,13,599,14],[600,2,600,7],[600,13,600,14],[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],[623,2,623,7],[623,13,623,14],[631,2,631,7],[631,13,631,14],[632,2,632,7],[632,13,632,14],[633,2,633,7],[633,13,633,14],[634,2,634,7],[634,13,634,14],[635,2,635,7],[635,13,635,14],[636,2,636,7],[636,13,636,14],[637,2,637,7],[637,13,637,14],[638,2,638,7],[638,13,638,14],[640,2,640,7],[640,13,640,14],[641,2,641,7],[641,13,641,14],[642,2,642,7],[642,13,642,14],[645,2,645,7],[645,13,645,14],[649,2,649,7],[649,13,649,14],[650,2,650,7],[650,13,650,14],[655,2,655,7],[655,13,655,14],[656,2,656,7],[656,13,656,14],[657,2,657,7],[657,13,657,14],[658,2,658,7],[658,13,658,14],[659,2,659,7],[659,13,659,14],[660,2,660,7],[660,13,660,14],[661,2,661,7],[661,13,661,14],[662,2,662,7],[662,13,662,14],[663,2,663,7],[663,13,663,14],[664,2,664,7],[664,13,664,14],[671,2,671,9],[671,13,671,14],[673,2,673,7],[673,13,673,14],[674,2,674,7],[674,13,674,14],[675,2,675,7],[675,13,675,14],[676,2,676,7],[676,13,676,14],[677,2,677,7],[677,13,677,14],[678,2,678,7],[678,13,678,14],[679,2,679,7],[679,13,679,14],[680,2,680,7],[680,13,680,14],[681,2,681,7],[681,13,681,14],[682,2,682,7],[682,13,682,14],[683,2,683,7],[683,13,683,14],[684,2,684,7],[684,13,684,14],[685,2,685,7],[685,13,685,14],[686,2,686,7],[686,13,686,14],[687,2,687,7],[687,13,687,14],[696,2,696,7],[696,13,696,14],[697,2,697,7],[697,13,697,14],[698,2,698,7],[698,13,698,14],[699,2,699,7],[699,13,699,14],[700,2,700,7],[700,13,700,14],[703,2,703,7],[703,13,703,14],[704,2,704,7],[704,13,704,14],[705,2,705,7],[705,13,705,14],[706,2,706,7],[706,13,706,14],[707,2,707,7],[707,13,707,14],[708,2,708,7],[708,13,708,14],[709,2,709,7],[709,13,709,14],[710,2,710,7],[710,13,710,14],[711,2,711,7],[711,13,711,14],[712,2,712,7],[712,13,712,14],[718,2,718,7],[718,13,718,14],[719,2,719,7],[719,13,719,14],[720,2,720,7],[720,13,720,14],[721,2,721,7],[721,13,721,14],[722,2,722,7],[722,13,722,14],[723,2,723,7],[723,13,723,14],[724,2,724,7],[724,13,724,14],[725,2,725,7],[725,13,725,14],[726,2,726,7],[726,13,726,14],[727,2,727,7],[727,13,727,14],[728,2,728,7],[728,13,728,14],[729,2,729,7],[729,13,729,14],[731,2,731,7],[731,13,731,14],[732,2,732,7],[732,13,732,14],[742,2,742,7],[742,13,742,14],[743,2,743,7],[743,13,743,14],[744,2,744,7],[744,13,744,14],[745,2,745,7],[745,13,745,14],[746,2,746,7],[746,13,746,14],[747,2,747,7],[747,13,747,14],[748,2,748,7],[748,13,748,14],[749,2,749,7],[749,13,749,14],[750,2,750,7],[750,13,750,14],[751,2,751,7],[751,13,751,14],[752,2,752,7],[752,13,752,14],[753,2,753,7],[753,13,753,14],[754,2,754,7],[754,13,754,14],[755,2,755,7],[755,13,755,14],[756,2,756,7],[756,13,756,14],[757,2,757,9],[757,13,757,14],[759,2,759,7],[759,13,759,14],[760,2,760,7],[760,13,760,14],[761,2,761,7],[761,13,761,14],[762,2,762,7],[762,13,762,14],[763,2,763,7],[763,13,763,14],[764,2,764,7],[764,13,764,14],[766,2,766,7],[766,13,766,14],[767,2,767,7],[767,13,767,14],[768,2,768,7],[768,13,768,14],[769,2,769,7],[769,13,769,14],[770,2,770,7],[770,13,770,14],[771,2,771,7],[771,13,771,14],[772,2,772,7],[772,13,772,14],[773,2,773,7],[773,13,773,14],[774,2,774,7],[774,13,774,14],[800,2,800,9],[800,13,800,14],[807,2,807,7],[807,13,807,14],[814,2,814,7],[814,13,814,14],[815,2,815,7],[815,13,815,14],[816,2,816,7],[816,13,816,14],[817,2,817,7],[817,13,817,14],[818,2,818,7],[818,13,818,14],[819,2,819,7],[819,13,819,14],[847,2,847,7],[847,13,847,14],[850,2,850,7],[850,13,850,14],[851,2,851,7],[851,13,851,14],[862,2,862,7],[862,13,862,14],[863,2,863,7],[863,13,863,14],[864,2,864,7],[864,13,864,14],[865,2,865,7],[865,13,865,14],[870,2,870,7],[870,13,870,14],[871,2,871,7],[871,13,871,14],[872,2,872,7],[872,13,872,14],[873,2,873,7],[873,13,873,14],[874,2,874,7],[874,13,874,14],[875,2,875,7],[875,13,875,14],[876,2,876,7],[876,13,876,14],[877,2,877,7],[877,13,877,14],[878,2,878,7],[878,13,878,14],[879,2,879,7],[879,13,879,14],[880,2,880,7],[880,13,880,14],[881,2,881,7],[881,13,881,14],[882,2,882,7],[882,13,882,14],[886,2,886,9],[886,13,886,14],[888,2,888,7],[888,13,888,14],[889,2,889,7],[889,13,889,14],[890,2,890,7],[890,13,890,14],[891,2,891,7],[891,13,891,14],[892,2,892,7],[892,13,892,14],[893,2,893,7],[893,13,893,14],[894,2,894,7],[894,13,894,14],[895,2,895,7],[895,13,895,14],[896,2,896,7],[896,13,896,14],[897,2,897,7],[897,13,897,14],[898,2,898,7],[898,13,898,14],[899,2,899,7],[899,13,899,14],[900,2,900,7],[900,13,900,14],[910,2,910,7],[910,13,910,14],[911,2,911,7],[911,13,911,14],[912,2,912,7],[912,13,912,14],[913,2,913,7],[913,13,913,14],[914,2,914,7],[914,13,914,14],[915,2,915,7],[915,13,915,14],[920,2,920,7],[920,13,920,14],[921,2,921,7],[921,13,921,14],[922,2,922,7],[922,13,922,14],[923,2,923,7],[923,13,923,14],[924,2,924,7],[924,13,924,14],[925,2,925,7],[925,13,925,14],[926,2,926,7],[926,13,926,14],[927,2,927,7],[927,13,927,14],[928,2,928,7],[928,13,928,14],[937,2,937,7],[937,13,937,14],[938,2,938,7],[938,13,938,14],[939,2,939,7],[939,13,939,14],[940,2,940,7],[940,13,940,14],[941,2,941,7],[941,13,941,14],[943,2,943,7],[943,13,943,14],[944,2,944,7],[944,13,944,14],[945,13,945,14],[947,2,947,7],[947,13,947,14],[948,2,948,7],[948,13,948,14],[952,2,952,7],[952,13,952,14],[953,2,953,7],[953,13,953,14],[954,2,954,7],[954,13,954,14],[955,2,955,7],[955,13,955,14],[956,2,956,7],[956,13,956,14],[957,2,957,7],[957,13,957,14],[958,2,958,7],[958,13,958,14],[959,2,959,7],[959,13,959,14],[960,2,960,7],[960,13,960,14],[961,2,961,7],[961,13,961,14],[962,2,962,7],[962,13,962,14],[963,2,963,7],[963,13,963,14],[965,13,965,14],[966,2,966,7],[966,13,966,14],[967,2,967,7],[967,13,967,14],[968,2,968,7],[968,13,968,14],[969,2,969,7],[969,13,969,14],[970,2,970,7],[970,13,970,14],[971,2,971,7],[971,13,971,14],[972,2,972,9],[972,13,972,14],[974,2,974,7],[974,13,974,14],[976,2,976,7],[976,13,976,14],[977,2,977,7],[977,13,977,14],[978,2,978,7],[978,13,978,14],[979,2,979,7],[979,13,979,14],[980,2,980,7],[980,13,980,14],[981,2,981,7],[981,13,981,14],[982,2,982,7],[982,13,982,14],[983,2,983,7],[983,13,983,14],[984,2,984,7],[984,13,984,14],[987,2,987,7],[987,13,987,14],[995,2,995,7],[995,13,995,14],[997,2,997,7],[997,13,997,14],[998,2,998,7],[998,13,998,14],[999,2,999,7],[999,13,999,14],[1000,2,1000,7],[1000,13,1000,14],[1001,2,1001,7],[1001,13,1001,14],[1002,2,1002,7],[1002,13,1002,14],[1010,2,1010,7],[1010,13,1010,14],[1011,2,1011,7],[1011,13,1011,14],[1012,2,1012,7],[1012,13,1012,14],[1014,2,1014,7],[1014,13,1014,14],[1015,2,1015,9],[1015,13,1015,14],[1017,2,1017,7],[1018,13,1018,14],[1019,2,1019,7],[1019,13,1019,14],[1020,2,1020,7],[1020,13,1020,14],[1021,2,1021,7],[1021,13,1021,14],[1022,2,1022,7],[1022,13,1022,14],[1023,2,1023,7],[1023,13,1023,14],[1024,2,1024,7],[1024,13,1024,14],[1025,2,1025,7],[1025,13,1025,14],[1026,13,1026,14],[1027,2,1027,7],[1027,13,1027,14],[1028,2,1028,7],[1028,13,1028,14],[1029,2,1029,7],[1029,13,1029,14],[1032,2,1032,7],[1032,13,1032,14],[1036,2,1036,7],[1036,13,1036,14],[1037,2,1037,7],[1037,13,1037,14],[1038,2,1038,7],[1038,13,1038,14],[1039,2,1039,7],[1039,13,1039,14],[1040,2,1040,7],[1040,13,1040,14],[1041,2,1041,7],[1041,13,1041,14],[1042,2,1042,7],[1042,13,1042,14],[1043,2,1043,7],[1043,13,1043,14],[1044,2,1044,7],[1044,13,1044,14],[1045,2,1045,7],[1045,13,1045,14],[1046,2,1046,7],[1046,13,1046,14],[1047,2,1047,7],[1047,13,1047,14],[1048,2,1048,7],[1048,13,1048,14],[1049,2,1049,7],[1049,13,1049,14],[1050,2,1050,7],[1050,13,1050,14],[1051,2,1051,7],[1051,13,1051,14],[1052,2,1052,7],[1052,13,1052,14],[1053,2,1053,7],[1053,13,1053,14],[1058,2,1058,9],[1058,13,1058,14],[1060,2,1060,7],[1060,13,1060,14],[1061,2,1061,7],[1061,13,1061,14],[1062,2,1062,7],[1062,13,1062,14],[1063,2,1063,7],[1063,13,1063,14],[1064,2,1064,7],[1064,13,1064,14],[1065,2,1065,7],[1065,13,1065,14],[1066,2,1066,7],[1066,13,1066,14],[1067,2,1067,7],[1067,13,1067,14],[1068,2,1068,7],[1068,13,1068,14],[1069,2,1069,7],[1069,13,1069,14],[1070,2,1070,7],[1070,13,1070,14],[1071,2,1071,7],[1071,13,1071,14],[1072,2,1072,7],[1072,13,1072,14],[1073,2,1073,7],[1073,13,1073,14],[1074,2,1074,7],[1074,13,1074,14],[1075,2,1075,7],[1075,13,1075,14],[1076,2,1076,7],[1076,13,1076,14],[1077,2,1077,7],[1077,13,1077,14],[1078,2,1078,7],[1078,13,1078,14],[1079,2,1079,7],[1079,13,1079,14],[1080,2,1080,7],[1080,13,1080,14],[1083,2,1083,7],[1083,13,1083,14],[1084,2,1084,7],[1084,13,1084,14],[1085,2,1085,7],[1090,13,1090,14],[1091,2,1091,7],[1091,13,1091,14],[1092,2,1092,7],[1092,13,1092,14],[1093,2,1093,7],[1099,2,1099,7],[1099,13,1099,14],[1100,2,1100,7],[1100,13,1100,14],[1101,2,1101,9],[1101,13,1101,14],[1141,2,1141,14]],"merged_total":2155,"flags":["merged_cut"]}
[]
[null,"ESTIMATE REPORT",{"$nulls":11},"DIYED OR SUBBED",{"$nulls":14},"Summary","Detail"]
[{"$nulls":13},"DIYED",{"$nulls":14},"Shown","Shown"]
[]
[]
[{"$nulls":3},"The Repair Estimate report can be used to summarize and detail your Scope of Work and estimated Repair Costs for your rehab project.  "]
[]
[]
[]
[{"$nulls":9},"Repair Estimate Report Tutorial"]
[]
[]
[null,null,{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[null,null,"ESTIMATE SUMMARY",{"$nulls":12},1]
[{"$nulls":15},1]
[{"$nulls":15},1]
[{"$nulls":15},1]
[{"$nulls":15},1,null,null,"DIYED"]
[null,null,"Input a brief description of repairs required to the property.",{"$nulls":12},1,null,null,"SUBBED"]
[{"$nulls":15},1]
[]
[{"$nulls":15},1]
[{"$nulls":15},1]
[{"$nulls":15},1]
[{"$nulls":15},1]
[null,null,"SCOPE OF WORK",{"$nulls":4},"TOTAL",null,"$ / SF","%","NOTES",{"$nulls":3},"SORTER"]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!N75","v":"GENERAL CONDITIONS"},{"$nulls":4},{"$f":"N113","v":{"v":0,"d":"$0"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IFERROR(H27/Square_Feet,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(IF(Estimate_Report_Adders_Selection=\"Allocate Adders\",H27/TOTAL_REPAIRS_ESTIMATE,H27/$H$60),0)","v":{"v":0,"d":"0%"}},{"$nulls":4},{"$f":"IF(H27>0,1,0)","v":0}]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!N76","v":"DEMOLITION"},{"$nulls":4},{"$f":"N156","v":{"v":0,"d":"$0"}},{"$f":"N108","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},{"$f":"IF(H28>0,1,0)","v":0}]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!N77","v":"STRUCTURAL CONCRETE"},{"$nulls":4},{"$f":"N199","v":{"v":0,"d":"$0"}},{"$f":"N151","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!N78","v":"CONCRETE & FLATWORK"},{"$nulls":4},{"$f":"N242","v":{"v":0,"d":"$0"}},{"$f":"N194","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!N79","v":"MASONRY"},{"$nulls":4},{"$f":"N285","v":{"v":0,"d":"$0"}},{"$f":"N237","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!N80","v":"SIDING"},{"$nulls":4},{"$f":"N328","v":{"v":0,"d":"$0"}},{"$f":"N280","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!N81","v":"DECKING AND PATIOS"},{"$nulls":4},{"$f":"N371","v":{"v":0,"d":"$0"}},{"$f":"N323","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!N82","v":"ROOFING"},{"$nulls":4},{"$f":"N414","v":{"v":0,"d":"$0"}},{"$f":"N366","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!Y75","v":"EXTERIOR DOORS & WINDOWS"},{"$nulls":4},{"$f":"N457","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!Y76","v":"GARAGE DOORS"},{"$nulls":4},{"$f":"N500","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!Y77","v":"LANDSCAPING"},{"$nulls":4},{"$f":"N543","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!Y78","v":"MISC. EXTERIOR ITEMS"},{"$nulls":4},{"$f":"N586","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!Y79","v":"FRAMING & DRYWALL"},{"$nulls":4},{"$f":"N629","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!Y80","v":"CABINETS & COUNTERTOPS"},{"$nulls":4},{"$f":"N672","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!Y81","v":"DOORS & TRIM"},{"$nulls":4},{"$f":"N715","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!Y82","v":"CARPET & RESILIENT"},{"$nulls":4},{"$f":"N758","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!AJ75","v":"HARDWOOD FLOORING"},{"$nulls":4},{"$f":"N801","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!AJ76","v":"TILING"},{"$nulls":4},{"$f":"N844","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!AJ77","v":"PAINTING"},{"$nulls":4},{"$f":"N887","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!AJ78","v":"APPLIANCES"},{"$nulls":4},{"$f":"N930","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!AJ79","v":"PLUMBING"},{"$nulls":4},{"$f":"N973","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!AJ80","v":"HVAC"},{"$nulls":4},{"$f":"N1016","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!AJ81","v":"ELECTRICAL"},{"$nulls":4},{"$f":"N1059","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"'2 REPAIR ESTIMATOR'!AJ82","v":"MISCELLANEOUS"},{"$nulls":4},{"$f":"N1102","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0%"},{"$nulls":4},0]
[null,null,{"$f":"IF(Estimate_Report_Adders_Selection=\"Allocate Adders\",\"TOTAL ESTIMATE\",\"SUBTOTAL ESTIMATE\")","v":"SUBTOTAL ESTIMATE"},{"$nulls":4},{"$f":"SUM(H27:H50)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(J27:J50)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(K27:K50)","v":{"v":0,"d":"0%"}},{"$nulls":4},0]
[{"$nulls":15},{"$f":"IF($H$58>0,1)","v":false}]
[null,null,"ADDERS",{"$nulls":4},"Amount",null,"$/sf","%",{"$nulls":4},false]
[null,null,{"$f":"CONCATENATE(\"Location Multiplier of \",TEXT(Location_Mutiplier,\"0.00\"))","v":"Location Multiplier of 0.00"},{"$nulls":4},{"$f":"Location_Mutiplier_Amount","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(H54/Square_Feet,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H54/$H$60,0)","v":{"v":0,"d":"0%"}},"Note: Estimating Adders have been included to cover our project location, building permits, contractors OH & P, and Contingency.",{"$nulls":3},false]
[null,null,{"$f":"CONCATENATE(\"Building Permit Costs (\",TEXT(Permit_Percentage,\"0.0%\"),\")\")","v":"Building Permit Costs (0.0%)"},{"$nulls":4},{"$f":"Permit_Amount","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(H55/Square_Feet,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H55/$H$60,0)","v":{"v":0,"d":"0%"}},{"$nulls":4},false]
[null,null,{"$f":"CONCATENATE(\"Contractors Overhead and Profit (\",TEXT(Contractos_Overhead_Percentage,\"0.0%\"),\")\")","v":"Contractors Overhead and Profit (0.0%)"},{"$nulls":4},{"$f":"Contractors_Overhead_Profit_Amount","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(H56/Square_Feet,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H56/$H$60,0)","v":{"v":0,"d":"0%"}},{"$nulls":4},false]
[null,null,{"$f":"CONCATENATE(\"Estimate Contingency  (\",TEXT(Contingency_Percentage,\"0.0%\"),\")\")","v":"Estimate Contingency  (0.0%)"},{"$nulls":4},{"$f":"Contingency_Amount","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(H57/Square_Feet,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H57/$H$60,0)","v":{"v":0,"d":"0%"}},{"$nulls":4},false]
[null,null,"TOTAL ADDERS",{"$nulls":4},{"$f":"TOTAL_ADDERS","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(H58/Square_Feet,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H58/$H$60,0)","v":{"v":0,"d":"0%"}},{"$nulls":4},false]
[{"$nulls":15},{"$f":"IF($H$60>0,1)","v":false}]
[null,null,"TOTAL ESTIMATE",{"$nulls":4},{"$f":"H51+H58","v":{"v":0,"d":"$0"}},null,{"$f":"J51+J58","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H60/$H$60,0)","v":{"v":0,"d":"0%"}},{"$nulls":4},{"$f":"IF($H$60>0,1)","v":false}]
[]
[{"$nulls":15},1]
[{"$nulls":15},1]
[null,null,{"$f":"T(Company_Name)","v":""},{"$nulls":4},{"$f":"(Company_Phone)","v":0},null,{"$f":"T(Company_Email)","v":""},null,null,{"$f":"T(Company_Website)","v":""},null,null,{"$f":"IF($H$60>0,1)","v":false}]
[null,null,{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[null,null,"DETAILED ESTIMATE",{"$nulls":12},1]
[{"$nulls":15},1]
[{"$nulls":15},1,null,null,"DIYED"]
[null,null,"Description of Work",{"$nulls":5},"QTY","Unit","Totals",null,null,"Total Cost",{"$nulls":4},"Show Adders"]
[{"$nulls":10},"Lab","Mat'l","Sub",null,null,"SORTER",null,null,{"$f":"IF(S69=\"Allocate Adders\",1+Adders_Percentage,1)","v":1}]
[]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D87:O87)","v":"GENERAL CONDITIONS"},{"$nulls":5},{"$f":"SUM(I73:I112)","v":0},{"$nulls":6},{"$f":"I72","v":0},null,null,"DIYED LABOR","DIY SAVINGS","SUBBED LABOR","MAT'L","SUB"]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D88:O88)","v":"Dumpster rental-40 yard"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P88","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S88","v":"ea"},{"$f":"IF($N$3=\"subbed\",U73,S73)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V73*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W73*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K73:M73)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD88","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM88","v":{"v":0,"d":"$0.00"}},{"$f":"T73+S73","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG88","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ88","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D89:O89)","v":"Storage Container"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P89","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S89","v":"job"},{"v":0,"d":"$0"},{"$f":"V74*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W74*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K74:M74)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD89","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM89","v":{"v":0,"d":"$0.00"}},{"$f":"T74+S74","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG89","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ89","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D90:O90)","v":"Chemical Toilet"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P90","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S90","v":"mo"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD90","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM90","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG90","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ90","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D91:O91)","v":"Misc. Tools & Materials"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P91","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S91","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD91","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM91","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG91","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ91","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D92:O92)","v":"Rekey/lock box"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P92","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S92","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD92","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM92","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG92","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ92","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D93:O93)","v":"Turn on utilities"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P93","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S93","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD93","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM93","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG93","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ93","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D94:O94)","v":"Truck expense/car payment"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P94","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S94","v":"month"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD94","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM94","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG94","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ94","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D95:O95)","v":"Fuel/gas expense"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P95","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S95","v":"wk"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD95","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM95","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG95","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ95","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D96:O96)","v":"Project management"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P96","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S96","v":"wk"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD96","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM96","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG96","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ96","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D97:O97)","v":"Architectural Fees"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P97","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S97","v":"hrs"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD97","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM97","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG97","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ97","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D98:O98)","v":"Engineering Fees"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P98","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S98","v":"hrs"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD98","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM98","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG98","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ98","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D99:O99)","v":"Professional Photography"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P99","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S99","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD99","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM99","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG99","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ99","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D100:O100)","v":"Material Deliveries"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P100","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S100","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD100","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM100","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG100","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ100","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D101:O101)","v":"Final cleaning"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P101","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S101","v":"hrs"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD101","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM101","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG101","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ101","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D102:O102)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P102","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S102","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD102","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM102","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG102","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ102","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D103:O103)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P103","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S103","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD103","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM103","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG103","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ103","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D104:O104)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P104","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S104","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD104","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM104","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG104","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ104","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D105:O105)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P105","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S105","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD105","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM105","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG105","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ105","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D106:O106)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P106","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S106","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD106","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM106","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG106","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ106","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D107:O107)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P107","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S107","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD107","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM107","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG107","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ107","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D108:O108)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P108","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S108","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I93","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD108","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM108","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG108","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ108","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D109:O109)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P109","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S109","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD109","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM109","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG109","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ109","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D110:O110)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P110","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S110","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD110","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM110","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG110","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ110","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D111:O111)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P111","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S111","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD111","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM111","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG111","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ111","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D112:O112)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P112","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S112","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD112","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM112","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG112","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ112","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D113:O113)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P113","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S113","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD113","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM113","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG113","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ113","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D114:O114)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P114","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S114","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD114","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM114","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG114","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ114","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D115:O115)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P115","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S115","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD115","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM115","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG115","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ115","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D116:O116)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P116","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S116","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD116","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM116","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG116","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ116","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D117:O117)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P117","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S117","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD117","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM117","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG117","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ117","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D118:O118)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P118","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S118","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD118","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM118","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG118","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ118","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D119:O119)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P119","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S119","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD119","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM119","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG119","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ119","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D120:O120)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P120","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S120","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD120","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM120","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG120","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ120","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D121:O121)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P121","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S121","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD121","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM121","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG121","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ121","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D122:O122)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P122","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S122","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD122","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM122","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG122","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ122","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D123:O123)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P123","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S123","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD123","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM123","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG123","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ123","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D124:O124)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P124","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S124","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD124","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM124","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG124","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ124","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D125:O125)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P125","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S125","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD125","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM125","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG125","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ125","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D126:O126)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P126","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S126","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD126","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM126","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG126","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ126","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D127:O127)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P127","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S127","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD127","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM127","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG127","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ127","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC129)","v":"GENERAL CONDITIONS TOTAL"},{"$nulls":7},{"$f":"SUM(K73:K112)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L73:L112)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M73:M112)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N73:O112)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P72:P90)","v":0},null,null,{"$f":"SUM(S73:S112)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T73:T112)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U73:U112)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V73:V112)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W73:W112)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P113","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D132:O132)","v":"DEMOLITION"},{"$nulls":5},{"$f":"SUM(I116:I155)","v":0},{"$nulls":6},{"$f":"I115","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D133:O133)","v":"Demolition"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P133","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S133","v":"ls"},{"$f":"IF($N$3=\"subbed\",U116,S116)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V116*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W116*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K116:M116)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD133","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM133","v":{"v":0,"d":"$0.00"}},{"$f":"T116+S116","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG133","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ133","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D134:O134)","v":"Demo bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P134","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S134","v":"ls"},{"v":0,"d":"$0"},{"$f":"V117*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W117*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K117:M117)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD134","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM134","v":{"v":0,"d":"$0.00"}},{"$f":"T117+S117","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG134","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ134","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D135:O135)","v":"Demolition work per hour"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P135","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S135","v":"hrs"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD135","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM135","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG135","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ135","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D136:O136)","v":"Room demolition, typical room"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P136","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S136","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD136","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM136","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG136","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ136","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D137:O137)","v":"Room demolition, bathroom"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P137","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S137","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD137","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM137","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG137","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ137","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D138:O138)","v":"Room demolition, kitchen"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P138","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S138","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD138","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM138","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG138","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ138","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D139:O139)","v":"Building demolition, 1-story wood-framed"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P139","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S139","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD139","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM139","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG139","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ139","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D140:O140)","v":"Building demolition, 2-story wood framed"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P140","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S140","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD140","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM140","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG140","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ140","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D141:O141)","v":"Building demolition, masonry"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P141","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S141","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD141","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM141","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG141","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ141","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D142:O142)","v":"Building demolition, steel/concrete"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P142","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S142","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD142","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM142","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG142","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ142","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D143:O143)","v":"Concrete slab demolition, 4\"-6\""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P143","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S143","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD143","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM143","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG143","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ143","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D144:O144)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P144","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S144","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD144","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM144","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG144","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ144","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D145:O145)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P145","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S145","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD145","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM145","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG145","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ145","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D146:O146)","v":"Abatement"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P146","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S146","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD146","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM146","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG146","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ146","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D147:O147)","v":"Asbestos bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P147","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S147","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD147","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM147","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG147","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ147","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D148:O148)","v":"Asbestos testing"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P148","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S148","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD148","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM148","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG148","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ148","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D149:O149)","v":"Asbestos abatement, minimum charge"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P149","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S149","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD149","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM149","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG149","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ149","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D150:O150)","v":"Mold, minimum charge"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P150","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S150","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD150","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM150","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG150","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ150","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D151:O151)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P151","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S151","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD151","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM151","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG151","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ151","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D152:O152)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P152","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S152","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD152","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM152","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG152","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ152","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D153:O153)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P153","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S153","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I136","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD153","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM153","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG153","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ153","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D154:O154)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P154","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S154","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD154","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM154","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG154","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ154","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D155:O155)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P155","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S155","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD155","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM155","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG155","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ155","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D156:O156)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P156","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S156","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD156","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM156","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG156","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ156","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D157:O157)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P157","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S157","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD157","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM157","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG157","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ157","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D158:O158)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P158","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S158","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD158","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM158","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG158","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ158","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D159:O159)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P159","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S159","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD159","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM159","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG159","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ159","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D160:O160)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P160","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S160","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD160","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM160","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG160","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ160","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D161:O161)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P161","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S161","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD161","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM161","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG161","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ161","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D162:O162)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P162","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S162","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD162","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM162","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG162","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ162","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D163:O163)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P163","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S163","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD163","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM163","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG163","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ163","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D164:O164)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P164","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S164","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD164","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM164","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG164","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ164","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D165:O165)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P165","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S165","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD165","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM165","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG165","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ165","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D166:O166)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P166","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S166","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD166","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM166","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG166","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ166","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D167:O167)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P167","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S167","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD167","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM167","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG167","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ167","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D168:O168)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P168","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S168","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD168","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM168","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG168","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ168","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D169:O169)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P169","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S169","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD169","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM169","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG169","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ169","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D170:O170)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P170","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S170","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD170","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM170","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG170","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ170","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D171:O171)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P171","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S171","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD171","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM171","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG171","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ171","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D172:O172)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P172","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S172","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD172","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM172","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG172","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ172","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC174)","v":"DEMOLITION TOTAL"},{"$nulls":7},{"$f":"SUM(K116:K155)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L116:L155)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M116:M155)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N116:O155)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P115:P125)","v":0},null,null,{"$f":"SUM(S116:S155)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T116:T155)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U116:U155)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V116:V155)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W116:W155)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P156","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D177:O177)","v":"STRUCTURAL CONCRETE"},{"$nulls":5},{"$f":"SUM(I159:I198)","v":0},{"$nulls":6},{"$f":"I158","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D178:O178)","v":"Excavation"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P178","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S178","v":0},{"$f":"IF($N$3=\"subbed\",U159,S159)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V159*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W159*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K159:M159)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD178","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM178","v":{"v":0,"d":"$0.00"}},{"$f":"T159+S159","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG178","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ178","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D179:O179)","v":"Excavation bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P179","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S179","v":"ls"},{"v":0,"d":"$0"},{"$f":"V160*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W160*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K160:M160)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD179","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM179","v":{"v":0,"d":"$0.00"}},{"$f":"T160+S160","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG179","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ179","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D180:O180)","v":"Footing trenching"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P180","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S180","v":"cy"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD180","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM180","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG180","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ180","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D181:O181)","v":"Backfill of trenches "},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P181","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S181","v":"cy"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD181","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM181","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG181","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ181","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D182:O182)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P182","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S182","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD182","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM182","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG182","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ182","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D183:O183)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P183","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S183","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD183","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM183","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG183","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ183","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D184:O184)","v":"Foundation"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P184","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S184","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD184","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM184","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG184","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ184","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D185:O185)","v":"Foundation bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P185","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S185","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD185","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM185","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG185","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ185","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D186:O186)","v":"Concrete slab on grade, 4\" thick"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P186","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S186","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD186","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM186","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG186","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ186","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D187:O187)","v":"Concrete footing, 12\" wide "},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P187","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S187","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD187","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM187","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG187","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ187","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D188:O188)","v":"Stem wall, single story"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P188","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S188","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD188","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM188","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG188","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ188","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D189:O189)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P189","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S189","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD189","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM189","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG189","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ189","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D190:O190)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P190","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S190","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD190","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM190","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG190","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ190","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D191:O191)","v":"Structural Repairs"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P191","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S191","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD191","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM191","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG191","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ191","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D192:O192)","v":"Structural Repairs bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P192","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S192","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD192","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM192","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG192","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ192","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D193:O193)","v":"Stair mud jacking, case by case"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P193","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S193","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD193","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM193","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG193","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ193","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D194:O194)","v":"Bowing foundation walls, vertical I-Beams"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P194","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S194","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD194","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM194","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG194","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ194","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D195:O195)","v":"Settled foundation walls, concrete piers/underpinning"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P195","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S195","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD195","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM195","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG195","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ195","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D196:O196)","v":"Foundation waterproofing & drain tile, single story"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P196","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S196","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD196","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM196","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG196","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ196","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D197:O197)","v":"Epoxy crack injection"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P197","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S197","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD197","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM197","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG197","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ197","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D198:O198)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P198","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S198","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD198","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM198","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG198","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ198","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D199:O199)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P199","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S199","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD199","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM199","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG199","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ199","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D200:O200)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P200","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S200","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD200","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM200","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG200","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ200","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D201:O201)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P201","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S201","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD201","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM201","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG201","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ201","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D202:O202)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P202","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S202","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD202","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM202","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG202","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ202","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D203:O203)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P203","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S203","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD203","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM203","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG203","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ203","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D204:O204)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P204","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S204","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD204","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM204","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG204","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ204","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D205:O205)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P205","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S205","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I186","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD205","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM205","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG205","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ205","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D206:O206)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P206","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S206","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD206","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM206","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG206","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ206","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D207:O207)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P207","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S207","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD207","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM207","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG207","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ207","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D208:O208)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P208","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S208","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD208","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM208","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG208","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ208","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D209:O209)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P209","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S209","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD209","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM209","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG209","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ209","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D210:O210)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P210","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S210","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD210","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM210","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG210","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ210","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D211:O211)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P211","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S211","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I192","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD211","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM211","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG211","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ211","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D212:O212)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P212","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S212","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I193","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD212","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM212","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG212","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ212","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D213:O213)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P213","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S213","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD213","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM213","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG213","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ213","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D214:O214)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P214","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S214","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD214","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM214","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG214","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ214","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D215:O215)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P215","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S215","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD215","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM215","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG215","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ215","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D216:O216)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P216","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S216","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD216","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM216","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG216","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ216","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D217:O217)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P217","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S217","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD217","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM217","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG217","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ217","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC219)","v":"STRUCTURAL CONCRETE TOTAL"},{"$nulls":7},{"$f":"SUM(K159:K198)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L159:L198)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M159:M198)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N159:O198)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P158:P178)","v":0},null,null,{"$f":"SUM(S159:S198)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T159:T198)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U159:U198)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V159:V198)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W159:W198)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P199","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D222:O222)","v":"CONCRETE & FLATWORK"},{"$nulls":5},{"$f":"SUM(I202:I241)","v":0},{"$nulls":6},{"$f":"I201","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D223:O223)","v":"Concrete"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P223","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S223","v":0},{"$f":"IF($N$3=\"subbed\",U202,S202)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V202*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W202*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K202:M202)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD223","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM223","v":{"v":0,"d":"$0.00"}},{"$f":"T202+S202","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG223","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ223","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D224:O224)","v":"Concrete bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P224","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S224","v":"ls"},{"v":0,"d":"$0"},{"$f":"V203*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W203*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K203:M203)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD224","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM224","v":{"v":0,"d":"$0.00"}},{"$f":"T203+S203","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG224","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ224","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D225:O225)","v":"Concrete flatwork demo"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P225","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S225","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD225","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM225","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG225","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ225","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D226:O226)","v":"Concrete driveway/patio, 6\" thick"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P226","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S226","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD226","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM226","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG226","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ226","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D227:O227)","v":"Concrete sidewalk, 4\" thick"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P227","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S227","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD227","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM227","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG227","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ227","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D228:O228)","v":"Add for 4\" base rock below concrete pavement"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P228","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S228","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD228","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM228","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG228","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ228","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D229:O229)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P229","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S229","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD229","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM229","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG229","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ229","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D230:O230)","v":"Asphalt"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P230","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S230","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD230","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM230","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG230","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ230","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D231:O231)","v":"Asphalt bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P231","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S231","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD231","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM231","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG231","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ231","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D232:O232)","v":"Asphalt pavement, 5\" thick"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P232","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S232","v":"sy"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD232","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM232","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG232","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ232","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D233:O233)","v":"Asphalt pavement, 7\" thick"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P233","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S233","v":"sy"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD233","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM233","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG233","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ233","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D234:O234)","v":"Asphalt pavement, wearing course, 1\" thick only"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P234","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S234","v":"sy"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD234","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM234","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG234","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ234","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D235:O235)","v":"Asphalt seal coat"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P235","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S235","v":"sy"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD235","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM235","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG235","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ235","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D236:O236)","v":"Add for 4\" base rock below asphalt pavement"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P236","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S236","v":"sy"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD236","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM236","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG236","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ236","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D237:O237)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P237","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S237","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD237","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM237","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG237","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ237","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D238:O238)","v":"Pavers"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P238","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S238","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD238","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM238","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG238","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ238","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D239:O239)","v":"Pavers bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P239","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S239","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD239","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM239","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG239","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ239","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D240:O240)","v":"Brick pavers, sand base"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P240","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S240","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD240","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM240","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG240","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ240","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D241:O241)","v":"Brick pavers, mortar base"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P241","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S241","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD241","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM241","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG241","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ241","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D242:O242)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P242","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S242","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD242","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM242","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG242","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ242","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D243:O243)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P243","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S243","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I222","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD243","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM243","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG243","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ243","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D244:O244)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P244","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S244","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD244","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM244","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG244","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ244","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D245:O245)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P245","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S245","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD245","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM245","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG245","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ245","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D246:O246)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P246","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S246","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD246","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM246","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG246","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ246","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D247:O247)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P247","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S247","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD247","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM247","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG247","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ247","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D248:O248)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P248","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S248","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD248","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM248","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG248","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ248","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D249:O249)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P249","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S249","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD249","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM249","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG249","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ249","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D250:O250)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P250","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S250","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD250","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM250","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG250","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ250","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D251:O251)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P251","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S251","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD251","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM251","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG251","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ251","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D252:O252)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P252","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S252","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD252","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM252","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG252","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ252","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D253:O253)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P253","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S253","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD253","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM253","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG253","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ253","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D254:O254)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P254","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S254","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD254","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM254","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG254","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ254","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D255:O255)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P255","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S255","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD255","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM255","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG255","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ255","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D256:O256)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P256","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S256","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD256","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM256","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG256","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ256","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D257:O257)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P257","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S257","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD257","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM257","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG257","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ257","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D258:O258)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P258","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S258","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD258","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM258","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG258","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ258","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D259:O259)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P259","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S259","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD259","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM259","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG259","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ259","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D260:O260)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P260","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S260","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD260","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM260","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG260","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ260","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D261:O261)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P261","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S261","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD261","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM261","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG261","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ261","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D262:O262)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P262","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S262","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD262","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM262","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG262","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ262","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC264)","v":"CONCRETE & FLATWORK TOTAL"},{"$nulls":7},{"$f":"SUM(K202:K241)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L202:L241)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M202:M241)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N202:O241)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P201:P211)","v":0},null,null,{"$f":"SUM(S202:S241)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T202:T241)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U202:U241)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V202:V241)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W202:W241)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P242","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D267:O267)","v":"MASONRY"},{"$nulls":5},{"$f":"SUM(I245:I284)","v":0},{"$nulls":6},{"$f":"I244","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D268:O268)","v":"Masonry bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P268","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S268","v":"ls"},{"$f":"IF($N$3=\"subbed\",U245,S245)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V245*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W245*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K245:M245)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD268","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM268","v":{"v":0,"d":"$0.00"}},{"$f":"T245+S245","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG268","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ268","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D269:O269)","v":"CMU, 4x8"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P269","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S269","v":"sf"},{"v":0,"d":"$0"},{"$f":"V246*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W246*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K246:M246)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD269","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM269","v":{"v":0,"d":"$0.00"}},{"$f":"T246+S246","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG269","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ269","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D270:O270)","v":"CMU, 8x8"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P270","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S270","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD270","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM270","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG270","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ270","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D271:O271)","v":"Brick veneer"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P271","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S271","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD271","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM271","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG271","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ271","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D272:O272)","v":"Natural stone"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P272","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S272","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD272","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM272","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG272","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ272","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D273:O273)","v":"Masonry waterproofing"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P273","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S273","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD273","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM273","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG273","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ273","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D274:O274)","v":"Tuck-point masonry"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P274","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S274","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD274","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM274","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG274","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ274","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D275:O275)","v":"Power wash masonry"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P275","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S275","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD275","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM275","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG275","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ275","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D276:O276)","v":"Chimney, brick "},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P276","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S276","v":"vlf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD276","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM276","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG276","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ276","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D277:O277)","v":"Chimney, stone"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P277","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S277","v":"vlf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD277","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM277","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG277","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ277","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D278:O278)","v":"Add to above for chimney cap"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P278","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S278","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD278","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM278","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG278","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ278","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D279:O279)","v":"Fireplace complete, brick, 3ft-4ft wide w/ chimney"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P279","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S279","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD279","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM279","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG279","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ279","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D280:O280)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P280","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S280","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD280","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM280","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG280","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ280","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D281:O281)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P281","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S281","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD281","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM281","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG281","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ281","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D282:O282)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P282","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S282","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD282","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM282","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG282","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ282","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D283:O283)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P283","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S283","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD283","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM283","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG283","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ283","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D284:O284)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P284","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S284","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD284","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM284","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG284","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ284","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D285:O285)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P285","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S285","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD285","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM285","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG285","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ285","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D286:O286)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P286","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S286","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD286","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM286","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG286","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ286","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D287:O287)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P287","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S287","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD287","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM287","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG287","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ287","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D288:O288)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P288","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S288","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD288","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM288","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG288","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ288","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D289:O289)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P289","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S289","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD289","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM289","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG289","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ289","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D290:O290)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P290","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S290","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD290","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM290","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG290","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ290","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D291:O291)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P291","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S291","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD291","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM291","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG291","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ291","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D292:O292)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P292","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S292","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD292","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM292","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG292","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ292","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D293:O293)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P293","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S293","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD293","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM293","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG293","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ293","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D294:O294)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P294","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S294","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD294","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM294","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG294","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ294","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D295:O295)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P295","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S295","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD295","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM295","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG295","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ295","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D296:O296)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P296","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S296","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD296","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM296","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG296","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ296","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D297:O297)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P297","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S297","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD297","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM297","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG297","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ297","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D298:O298)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P298","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S298","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD298","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM298","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG298","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ298","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D299:O299)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P299","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S299","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD299","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM299","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG299","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ299","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D300:O300)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P300","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S300","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I277","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD300","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM300","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG300","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ300","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D301:O301)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P301","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S301","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD301","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM301","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG301","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ301","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D302:O302)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P302","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S302","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD302","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM302","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG302","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ302","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D303:O303)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P303","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S303","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD303","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM303","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG303","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ303","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D304:O304)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P304","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S304","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD304","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM304","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG304","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ304","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D305:O305)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P305","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S305","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD305","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM305","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG305","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ305","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D306:O306)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P306","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S306","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD306","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM306","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG306","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ306","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D307:O307)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P307","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S307","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD307","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM307","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG307","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ307","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC309)","v":"MASONRY TOTAL"},{"$nulls":7},{"$f":"SUM(K245:K284)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L245:L284)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M245:M284)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N245:O284)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P244:P259)","v":0},null,null,{"$f":"SUM(S245:S284)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T245:T284)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U245:U284)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V245:V284)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W245:W284)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P285","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D312:O312)","v":"SIDING"},{"$nulls":5},{"$f":"SUM(I288:I327)","v":0},{"$nulls":6},{"$f":"I287","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D313:O313)","v":"Siding bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P313","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S313","v":"ls"},{"$f":"IF($N$3=\"subbed\",U288,S288)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V288*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W288*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K288:M288)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD313","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM313","v":{"v":0,"d":"$0.00"}},{"$f":"T288+S288","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG313","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ313","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D314:O314)","v":"Demo existing siding"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P314","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S314","v":"sf"},{"v":0,"d":"$0"},{"$f":"V289*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W289*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K289:M289)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD314","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM314","v":{"v":0,"d":"$0.00"}},{"$f":"T289+S289","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG314","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ314","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D315:O315)","v":"Plywood panel, douglas fir"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P315","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S315","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD315","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM315","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG315","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ315","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D316:O316)","v":"Plywood panel, cedar"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P316","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S316","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD316","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM316","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG316","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ316","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D317:O317)","v":"Tongue and groove, douglas fir"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P317","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S317","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD317","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM317","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG317","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ317","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D318:O318)","v":"Tongue and groove, cedar"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P318","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S318","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD318","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM318","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG318","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ318","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D319:O319)","v":"Board and batten, douglas fir"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P319","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S319","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD319","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM319","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG319","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ319","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D320:O320)","v":"Board and batten, cedar"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P320","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S320","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD320","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM320","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG320","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ320","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D321:O321)","v":"Wood shingle/shake"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P321","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S321","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD321","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM321","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG321","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ321","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D322:O322)","v":"Fiber cement siding, 4x8 panels"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P322","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S322","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD322","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM322","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG322","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ322","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D323:O323)","v":"Fiber cement siding, lap"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P323","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S323","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD323","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM323","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG323","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ323","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D324:O324)","v":"Vinyl siding, non-insulated"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P324","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S324","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD324","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM324","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG324","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ324","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D325:O325)","v":"Vinyl siding, insulated"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P325","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S325","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD325","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM325","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG325","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ325","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D326:O326)","v":"Trim, 1\"x3\", pine"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P326","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S326","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD326","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM326","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG326","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ326","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D327:O327)","v":"Trim, 1\"x4\", pine"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P327","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S327","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD327","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM327","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG327","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ327","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D328:O328)","v":"Trim, 1\"x6\", pine"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P328","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S328","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD328","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM328","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG328","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ328","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D329:O329)","v":"Siding patch, window/door, siding, insulation"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P329","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S329","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD329","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM329","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG329","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ329","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D330:O330)","v":"Stucco"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P330","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S330","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD330","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM330","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG330","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ330","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D331:O331)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P331","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S331","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD331","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM331","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG331","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ331","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D332:O332)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P332","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S332","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD332","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM332","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG332","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ332","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D333:O333)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P333","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S333","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I308","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD333","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM333","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG333","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ333","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D334:O334)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P334","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S334","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD334","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM334","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG334","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ334","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D335:O335)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P335","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S335","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD335","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM335","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG335","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ335","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D336:O336)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P336","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S336","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD336","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM336","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG336","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ336","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D337:O337)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P337","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S337","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD337","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM337","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG337","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ337","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D338:O338)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P338","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S338","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD338","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM338","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG338","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ338","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D339:O339)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P339","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S339","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD339","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM339","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG339","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ339","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D340:O340)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P340","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S340","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD340","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM340","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG340","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ340","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D341:O341)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P341","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S341","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD341","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM341","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG341","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ341","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D342:O342)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P342","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S342","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD342","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM342","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG342","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ342","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D343:O343)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P343","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S343","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD343","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM343","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG343","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ343","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D344:O344)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P344","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S344","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD344","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM344","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG344","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ344","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D345:O345)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P345","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S345","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD345","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM345","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG345","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ345","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D346:O346)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P346","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S346","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD346","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM346","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG346","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ346","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D347:O347)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P347","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S347","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD347","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM347","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG347","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ347","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D348:O348)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P348","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S348","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD348","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM348","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG348","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ348","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D349:O349)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P349","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S349","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD349","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM349","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG349","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ349","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D350:O350)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P350","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S350","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD350","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM350","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG350","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ350","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D351:O351)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P351","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S351","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD351","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM351","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG351","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ351","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D352:O352)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P352","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S352","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD352","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM352","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG352","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ352","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC354)","v":"SIDING TOTAL"},{"$nulls":7},{"$f":"SUM(K288:K327)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L288:L327)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M288:M327)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N288:O327)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P287:P298)","v":0},null,null,{"$f":"SUM(S288:S327)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T288:T327)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U288:U327)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V288:V327)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W288:W327)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P328","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D357:O357)","v":"DECKING AND PATIOS"},{"$nulls":5},{"$f":"SUM(I331:I370)","v":0},{"$nulls":6},{"$f":"I330","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D358:O358)","v":"Decking"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P358","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S358","v":0},{"$f":"IF($N$3=\"subbed\",U331,S331)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V331*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W331*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K331:M331)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD358","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM358","v":{"v":0,"d":"$0.00"}},{"$f":"T331+S331","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG358","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ358","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D359:O359)","v":"Deck bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P359","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S359","v":"ls"},{"v":0,"d":"$0"},{"$f":"V332*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W332*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K332:M332)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD359","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM359","v":{"v":0,"d":"$0.00"}},{"$f":"T332+S332","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG359","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ359","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D360:O360)","v":"New deck, columns, joists, railing-treated lumber"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P360","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S360","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD360","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM360","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG360","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ360","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D361:O361)","v":"New deck, columns, joists, railing-cedar"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P361","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S361","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD361","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM361","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG361","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ361","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D362:O362)","v":"Existing deck, replace decking"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P362","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S362","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD362","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM362","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG362","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ362","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D363:O363)","v":"Install railing w/ wood balusters only"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P363","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S363","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD363","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM363","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG363","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ363","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D364:O364)","v":"Install railing w/ metal balusters only"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P364","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S364","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD364","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM364","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG364","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ364","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D365:O365)","v":"Stairs, 5 to 7 risers"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P365","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S365","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD365","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM365","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG365","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ365","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D366:O366)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P366","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S366","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD366","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM366","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG366","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ366","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D367:O367)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P367","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S367","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD367","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM367","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG367","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ367","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D368:O368)","v":"Covered Patio"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P368","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S368","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD368","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM368","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG368","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ368","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D369:O369)","v":"Covered Patio bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P369","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S369","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD369","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM369","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG369","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ369","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D370:O370)","v":"Covered patio, floor, roof frame, decking, treated"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P370","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S370","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD370","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM370","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG370","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ370","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D371:O371)","v":"Install railing w/ wood balusters only"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P371","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S371","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD371","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM371","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG371","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ371","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D372:O372)","v":"Install railing w/ metal balusters only"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P372","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S372","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD372","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM372","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG372","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ372","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D373:O373)","v":"Stairs, 5 to 7 risers"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P373","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S373","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD373","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM373","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG373","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ373","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D374:O374)","v":"Wood board ceiling, tongue and groove"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P374","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S374","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD374","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM374","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG374","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ374","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D375:O375)","v":"Insect screening"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P375","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S375","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD375","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM375","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG375","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ375","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D376:O376)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P376","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S376","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD376","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM376","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG376","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ376","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D377:O377)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P377","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S377","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD377","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM377","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG377","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ377","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D378:O378)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P378","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S378","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I351","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD378","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM378","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG378","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ378","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D379:O379)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P379","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S379","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD379","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM379","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG379","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ379","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D380:O380)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P380","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S380","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD380","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM380","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG380","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ380","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D381:O381)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P381","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S381","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD381","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM381","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG381","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ381","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D382:O382)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P382","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S382","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD382","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM382","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG382","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ382","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D383:O383)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P383","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S383","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD383","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM383","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG383","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ383","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D384:O384)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P384","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S384","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD384","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM384","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG384","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ384","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D385:O385)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P385","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S385","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD385","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM385","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG385","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ385","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D386:O386)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P386","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S386","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD386","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM386","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG386","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ386","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D387:O387)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P387","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S387","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD387","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM387","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG387","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ387","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D388:O388)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P388","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S388","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD388","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM388","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG388","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ388","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D389:O389)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P389","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S389","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD389","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM389","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG389","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ389","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D390:O390)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P390","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S390","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD390","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM390","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG390","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ390","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D391:O391)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P391","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S391","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD391","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM391","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG391","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ391","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D392:O392)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P392","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S392","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD392","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM392","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG392","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ392","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D393:O393)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P393","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S393","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD393","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM393","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG393","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ393","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D394:O394)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P394","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S394","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD394","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM394","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG394","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ394","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D395:O395)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P395","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S395","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD395","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM395","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG395","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ395","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D396:O396)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P396","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S396","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD396","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM396","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG396","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ396","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D397:O397)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P397","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S397","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD397","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM397","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG397","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ397","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC399)","v":"DECKING AND PATIOS TOTAL"},{"$nulls":7},{"$f":"SUM(K331:K370)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L331:L370)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M331:M370)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N331:O370)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P330:P340)","v":0},null,null,{"$f":"SUM(S331:S370)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T331:T370)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U331:U370)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V331:V370)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W331:W370)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P371","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D402:O402)","v":"ROOFING"},{"$nulls":5},{"$f":"SUM(I374:I413)","v":0},{"$nulls":6},{"$f":"I373","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D403:O403)","v":"Roofing bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P403","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S403","v":"ls"},{"$f":"IF($N$3=\"subbed\",U374,S374)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V374*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W374*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K374:M374)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD403","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM403","v":{"v":0,"d":"$0.00"}},{"$f":"T374+S374","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG403","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ403","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D404:O404)","v":"Asphalt shingle roof"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P404","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S404","v":0},{"v":0,"d":"$0"},{"$f":"V375*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W375*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K375:M375)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD404","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM404","v":{"v":0,"d":"$0.00"}},{"$f":"T375+S375","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG404","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ404","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D405:O405)","v":"Roof repair/patch, asphalt"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P405","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S405","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD405","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM405","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG405","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ405","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D406:O406)","v":"Roof replacement-demo & replace, 3-tab"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P406","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S406","v":"sq"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD406","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM406","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG406","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ406","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D407:O407)","v":"Roof replacement-demo & replace, architectural"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P407","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S407","v":"sq"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD407","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM407","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG407","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ407","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D408:O408)","v":"Premium for 3 layer tear off"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P408","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S408","v":"sq"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD408","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM408","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG408","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ408","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D409:O409)","v":"Premium for steep pitch roof"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P409","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S409","v":"sq"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD409","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM409","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG409","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ409","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D410:O410)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P410","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S410","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD410","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM410","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG410","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ410","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D411:O411)","v":"Wood Shingle Roof"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P411","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S411","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD411","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM411","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG411","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ411","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D412:O412)","v":"Roof repair/patch, wood"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P412","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S412","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD412","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM412","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG412","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ412","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D413:O413)","v":"Roof replacement-demo & replace, 3-tab"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P413","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S413","v":"sq"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD413","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM413","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG413","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ413","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D414:O414)","v":"Wood shingle, low end"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P414","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S414","v":"sq"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD414","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM414","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG414","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ414","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D415:O415)","v":"Wood shingle, high end"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P415","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S415","v":"sq"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD415","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM415","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG415","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ415","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D416:O416)","v":"Roof sheathing, plywood 1/2\", remove & install"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P416","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S416","v":"sheet"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD416","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM416","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG416","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ416","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D417:O417)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P417","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S417","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD417","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM417","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG417","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ417","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D418:O418)","v":"Slate/Clay Tile"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P418","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S418","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD418","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM418","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG418","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ418","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D419:O419)","v":"Roof replacement-demo & replace, slate"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P419","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S419","v":"sq"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD419","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM419","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG419","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ419","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D420:O420)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P420","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S420","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD420","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM420","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG420","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ420","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D421:O421)","v":"Gutters & downspouts, aluminum"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P421","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S421","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD421","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM421","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG421","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ421","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D422:O422)","v":"Clean gutters & downspouts"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P422","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S422","v":"hrs"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD422","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM422","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG422","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ422","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D423:O423)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P423","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S423","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I394","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD423","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM423","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG423","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ423","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D424:O424)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P424","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S424","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD424","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM424","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG424","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ424","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D425:O425)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P425","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S425","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD425","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM425","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG425","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ425","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D426:O426)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P426","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S426","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD426","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM426","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG426","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ426","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D427:O427)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P427","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S427","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD427","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM427","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG427","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ427","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D428:O428)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P428","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S428","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD428","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM428","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG428","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ428","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D429:O429)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P429","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S429","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD429","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM429","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG429","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ429","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D430:O430)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P430","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S430","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD430","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM430","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG430","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ430","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D431:O431)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P431","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S431","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD431","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM431","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG431","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ431","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D432:O432)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P432","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S432","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD432","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM432","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG432","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ432","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D433:O433)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P433","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S433","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD433","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM433","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG433","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ433","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D434:O434)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P434","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S434","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD434","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM434","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG434","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ434","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D435:O435)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P435","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S435","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD435","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM435","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG435","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ435","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D436:O436)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P436","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S436","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD436","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM436","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG436","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ436","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D437:O437)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P437","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S437","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD437","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM437","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG437","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ437","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D438:O438)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P438","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S438","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD438","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM438","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG438","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ438","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D439:O439)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P439","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S439","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD439","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM439","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG439","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ439","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D440:O440)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P440","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S440","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD440","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM440","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG440","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ440","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D441:O441)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P441","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S441","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD441","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM441","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG441","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ441","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D442:O442)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P442","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S442","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD442","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM442","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG442","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ442","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC444)","v":"ROOFING TOTAL"},{"$nulls":7},{"$f":"SUM(K374:K413)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L374:L413)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M374:M413)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N374:O413)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P373:P386)","v":0},null,null,{"$f":"SUM(S374:S413)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T374:T413)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U374:U413)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V374:V413)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W374:W413)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P414","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D447:O447)","v":"EXTERIOR DOORS & WINDOWS"},{"$nulls":5},{"$f":"SUM(I417:I456)","v":0},{"$nulls":6},{"$f":"I416","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D448:O448)","v":"Exterior Doors"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P448","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S448","v":0},{"$f":"IF($N$3=\"subbed\",U417,S417)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V417*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W417*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K417:M417)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD448","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM448","v":{"v":0,"d":"$0.00"}},{"$f":"T417+S417","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG448","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ448","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D449:O449)","v":"Exterior doors bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P449","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S449","v":"ls"},{"v":0,"d":"$0"},{"$f":"V418*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W418*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K418:M418)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD449","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM449","v":{"v":0,"d":"$0.00"}},{"$f":"T418+S418","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG449","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ449","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D450:O450)","v":"Steel entry door,  single"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P450","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S450","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD450","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM450","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG450","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ450","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D451:O451)","v":"French patio door, pair"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P451","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S451","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD451","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM451","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG451","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ451","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D452:O452)","v":"Exterior door hardware w/ dead bolt "},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P452","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S452","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD452","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM452","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG452","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ452","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D453:O453)","v":"Glass storm door, single"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P453","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S453","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD453","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM453","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG453","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ453","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D454:O454)","v":"Sliding glass door, vinyl, double"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P454","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S454","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD454","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM454","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG454","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ454","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D455:O455)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P455","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S455","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD455","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM455","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG455","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ455","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D456:O456)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P456","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S456","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD456","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM456","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG456","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ456","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D457:O457)","v":"Windows"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P457","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S457","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD457","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM457","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG457","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ457","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D458:O458)","v":"New windows, vinyl, average size"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P458","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S458","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD458","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM458","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG458","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ458","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D459:O459)","v":"Replacement windows, vinyl, average size"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P459","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S459","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD459","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM459","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG459","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ459","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D460:O460)","v":"Wood windows, average size"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P460","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S460","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD460","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM460","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG460","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ460","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D461:O461)","v":"Replace broken window pane"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P461","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S461","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD461","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM461","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG461","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ461","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D462:O462)","v":"Replace broken screens"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P462","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S462","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD462","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM462","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG462","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ462","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D463:O463)","v":"Repair broken screens"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P463","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S463","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD463","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM463","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG463","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ463","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D464:O464)","v":"Skylight, 3x3, fixed"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P464","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S464","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD464","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM464","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG464","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ464","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D465:O465)","v":"Skylight, operable"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P465","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S465","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD465","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM465","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG465","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ465","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D466:O466)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P466","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S466","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD466","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM466","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG466","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ466","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D467:O467)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P467","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S467","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD467","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM467","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG467","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ467","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D468:O468)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P468","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S468","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I437","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD468","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM468","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG468","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ468","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D469:O469)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P469","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S469","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD469","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM469","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG469","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ469","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D470:O470)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P470","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S470","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD470","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM470","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG470","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ470","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D471:O471)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P471","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S471","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD471","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM471","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG471","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ471","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D472:O472)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P472","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S472","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD472","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM472","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG472","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ472","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D473:O473)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P473","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S473","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD473","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM473","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG473","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ473","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D474:O474)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P474","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S474","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD474","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM474","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG474","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ474","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D475:O475)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P475","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S475","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD475","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM475","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG475","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ475","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D476:O476)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P476","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S476","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD476","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM476","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG476","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ476","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D477:O477)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P477","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S477","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD477","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM477","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG477","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ477","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D478:O478)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P478","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S478","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD478","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM478","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG478","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ478","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D479:O479)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P479","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S479","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD479","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM479","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG479","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ479","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D480:O480)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P480","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S480","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD480","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM480","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG480","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ480","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D481:O481)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P481","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S481","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD481","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM481","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG481","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ481","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D482:O482)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P482","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S482","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD482","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM482","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG482","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ482","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D483:O483)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P483","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S483","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD483","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM483","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG483","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ483","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D484:O484)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P484","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S484","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD484","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM484","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG484","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ484","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D485:O485)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P485","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S485","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD485","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM485","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG485","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ485","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D486:O486)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P486","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S486","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD486","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM486","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG486","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ486","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D487:O487)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P487","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S487","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD487","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM487","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG487","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ487","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC489)","v":"EXTERIOR DOORS & WINDOWS TOTAL"},{"$nulls":7},{"$f":"SUM(K417:K456)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L417:L456)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M417:M456)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N417:O456)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P416:P428)","v":0},null,null,{"$f":"SUM(S417:S456)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T417:T456)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U417:U456)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V417:V456)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W417:W456)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P457","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D492:O492)","v":"GARAGE DOORS"},{"$nulls":5},{"$f":"SUM(I460:I499)","v":0},{"$nulls":6},{"$f":"I459","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D493:O493)","v":"Garage Doors Bid/Allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P493","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S493","v":"ls"},{"$f":"IF($N$3=\"subbed\",U460,S460)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V460*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W460*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K460:M460)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD493","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM493","v":{"v":0,"d":"$0.00"}},{"$f":"T460+S460","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG493","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ493","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D494:O494)","v":"Garage Doors Only- 9'x7'  door, manual"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P494","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S494","v":"ea"},{"v":0,"d":"$0"},{"$f":"V461*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W461*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K461:M461)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD494","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM494","v":{"v":0,"d":"$0.00"}},{"$f":"T461+S461","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG494","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ494","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D495:O495)","v":"Garage Doors Only- 16' door, manual"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P495","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S495","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD495","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM495","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG495","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ495","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D496:O496)","v":"Garage Door Operator only"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P496","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S496","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD496","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM496","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG496","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ496","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D497:O497)","v":"Replace springs for garage door"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P497","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S497","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD497","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM497","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG497","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ497","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D498:O498)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P498","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S498","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD498","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM498","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG498","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ498","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D499:O499)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P499","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S499","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD499","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM499","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG499","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ499","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D500:O500)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P500","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S500","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD500","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM500","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG500","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ500","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D501:O501)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P501","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S501","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD501","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM501","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG501","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ501","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D502:O502)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P502","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S502","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD502","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM502","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG502","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ502","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D503:O503)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P503","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S503","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD503","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM503","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG503","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ503","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D504:O504)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P504","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S504","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD504","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM504","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG504","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ504","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D505:O505)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P505","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S505","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD505","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM505","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG505","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ505","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D506:O506)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P506","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S506","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD506","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM506","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG506","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ506","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D507:O507)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P507","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S507","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD507","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM507","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG507","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ507","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D508:O508)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P508","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S508","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD508","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM508","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG508","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ508","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D509:O509)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P509","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S509","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD509","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM509","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG509","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ509","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D510:O510)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P510","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S510","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD510","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM510","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG510","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ510","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D511:O511)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P511","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S511","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD511","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM511","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG511","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ511","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D512:O512)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P512","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S512","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD512","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM512","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG512","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ512","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D513:O513)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P513","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S513","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I480","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD513","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM513","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG513","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ513","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D514:O514)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P514","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S514","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD514","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM514","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG514","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ514","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D515:O515)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P515","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S515","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD515","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM515","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG515","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ515","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D516:O516)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P516","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S516","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD516","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM516","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG516","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ516","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D517:O517)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P517","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S517","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD517","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM517","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG517","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ517","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D518:O518)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P518","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S518","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD518","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM518","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG518","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ518","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D519:O519)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P519","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S519","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD519","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM519","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG519","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ519","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D520:O520)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P520","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S520","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD520","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM520","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG520","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ520","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D521:O521)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P521","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S521","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD521","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM521","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG521","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ521","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D522:O522)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P522","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S522","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD522","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM522","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG522","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ522","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D523:O523)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P523","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S523","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD523","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM523","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG523","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ523","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D524:O524)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P524","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S524","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD524","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM524","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG524","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ524","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D525:O525)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P525","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S525","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD525","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM525","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG525","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ525","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D526:O526)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P526","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S526","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD526","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM526","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG526","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ526","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D527:O527)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P527","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S527","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD527","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM527","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG527","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ527","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D528:O528)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P528","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S528","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD528","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM528","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG528","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ528","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D529:O529)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P529","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S529","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD529","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM529","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG529","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ529","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D530:O530)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P530","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S530","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD530","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM530","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG530","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ530","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D531:O531)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P531","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S531","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD531","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM531","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG531","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ531","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D532:O532)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P532","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S532","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD532","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM532","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG532","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ532","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC534)","v":"GARAGE DOORS TOTAL"},{"$nulls":7},{"$f":"SUM(K460:K499)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L460:L499)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M460:M499)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N460:O499)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P459:P466)","v":0},null,null,{"$f":"SUM(S460:S499)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T460:T499)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U460:U499)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V460:V499)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W460:W499)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P500","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D537:O537)","v":"LANDSCAPING"},{"$nulls":5},{"$f":"SUM(I503:I542)","v":0},{"$nulls":6},{"$f":"I502","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D538:O538)","v":"Landscaping bid/allowance, trees, bushes, flowers"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P538","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S538","v":"ls"},{"$f":"IF($N$3=\"subbed\",U503,S503)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V503*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W503*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K503:M503)","v":{"v":0,"d":"$0"}},null,{"$f":"I503","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD538","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM538","v":{"v":0,"d":"$0.00"}},{"$f":"T503+S503","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG538","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ538","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D539:O539)","v":"Sod"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P539","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S539","v":"sf"},{"v":0,"d":"$0"},{"$f":"V504*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W504*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K504:M504)","v":{"v":0,"d":"$0"}},null,{"$f":"I504","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD539","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM539","v":{"v":0,"d":"$0.00"}},{"$f":"T504+S504","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG539","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ539","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D540:O540)","v":"Seeding"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P540","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S540","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I505","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD540","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM540","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG540","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ540","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D541:O541)","v":"Shrubs/plantings, 1 gallon"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P541","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S541","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD541","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM541","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG541","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ541","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D542:O542)","v":"Shrubs/plantings, 2 gallon"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P542","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S542","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD542","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM542","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG542","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ542","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D543:O543)","v":"Shrubs/plantings, 5 gallon"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P543","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S543","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD543","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM543","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG543","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ543","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D544:O544)","v":"Small trees, 1-2\" caliper, 10 gallon"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P544","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S544","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD544","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM544","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG544","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ544","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D545:O545)","v":"Small trees, 1-2\" 15 gallon"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P545","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S545","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD545","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM545","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG545","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ545","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D546:O546)","v":"36\" box tree"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P546","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S546","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD546","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM546","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG546","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ546","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D547:O547)","v":"Mulch, standard 3\" thick"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P547","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S547","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD547","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM547","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG547","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ547","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D548:O548)","v":"Landscape rock, 3/4\""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P548","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S548","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD548","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM548","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG548","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ548","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D549:O549)","v":"Cobble stone rock"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P549","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S549","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD549","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM549","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG549","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ549","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D550:O550)","v":"Tree removal, per tree"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P550","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S550","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD550","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM550","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG550","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ550","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D551:O551)","v":"Stacked, retaining wall"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P551","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S551","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD551","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM551","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG551","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ551","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D552:O552)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P552","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S552","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD552","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM552","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG552","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ552","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D553:O553)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P553","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S553","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD553","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM553","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG553","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ553","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D554:O554)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P554","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S554","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD554","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM554","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG554","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ554","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D555:O555)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P555","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S555","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD555","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM555","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG555","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ555","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D556:O556)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P556","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S556","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD556","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM556","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG556","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ556","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D557:O557)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P557","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S557","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD557","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM557","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG557","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ557","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D558:O558)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P558","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S558","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD558","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM558","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG558","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ558","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D559:O559)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P559","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S559","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD559","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM559","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG559","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ559","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D560:O560)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P560","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S560","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I525","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD560","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM560","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG560","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ560","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D561:O561)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P561","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S561","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD561","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM561","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG561","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ561","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D562:O562)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P562","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S562","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD562","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM562","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG562","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ562","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D563:O563)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P563","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S563","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD563","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM563","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG563","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ563","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D564:O564)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P564","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S564","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD564","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM564","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG564","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ564","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D565:O565)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P565","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S565","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD565","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM565","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG565","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ565","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D566:O566)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P566","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S566","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD566","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM566","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG566","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ566","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D567:O567)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P567","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S567","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD567","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM567","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG567","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ567","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D568:O568)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P568","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S568","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD568","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM568","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG568","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ568","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D569:O569)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P569","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S569","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD569","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM569","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG569","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ569","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D570:O570)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P570","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S570","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD570","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM570","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG570","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ570","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D571:O571)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P571","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S571","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD571","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM571","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG571","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ571","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D572:O572)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P572","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S572","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD572","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM572","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG572","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ572","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D573:O573)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P573","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S573","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD573","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM573","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG573","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ573","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D574:O574)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P574","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S574","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD574","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM574","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG574","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ574","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D575:O575)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P575","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S575","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD575","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM575","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG575","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ575","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D576:O576)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P576","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S576","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD576","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM576","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG576","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ576","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D577:O577)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P577","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S577","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD577","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM577","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG577","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ577","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC579)","v":"LANDSCAPING TOTAL"},{"$nulls":7},{"$f":"SUM(K503:K542)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L503:L542)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M503:M542)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N503:O542)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P502:P515)","v":0},null,null,{"$f":"SUM(S503:S542)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T503:T542)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U503:U542)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V503:V542)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W503:W542)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P543","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D582:O582)","v":"MISC. EXTERIOR ITEMS"},{"$nulls":5},{"$f":"SUM(I546:I585)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D583:O583)","v":"Misc. Ext Improvements bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P583","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S583","v":"ls"},{"$f":"IF($N$3=\"subbed\",U546,S546)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V546*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W546*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K546:M546)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD583","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM583","v":{"v":0,"d":"$0.00"}},{"$f":"T546+S546","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG583","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ583","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D584:O584)","v":"Miscellaneous Improvements"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P584","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S584","v":0},{"v":0,"d":"$0"},{"$f":"V547*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W547*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K547:M547)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD584","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM584","v":{"v":0,"d":"$0.00"}},{"$f":"T547+S547","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG584","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ584","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D585:O585)","v":"New mailbox"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P585","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S585","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD585","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM585","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG585","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ585","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D586:O586)","v":"New address #"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P586","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S586","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD586","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM586","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG586","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ586","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D587:O587)","v":"Shutters"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P587","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S587","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD587","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM587","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG587","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ587","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D588:O588)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P588","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S588","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD588","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM588","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG588","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ588","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D589:O589)","v":"Fencing"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P589","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S589","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD589","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM589","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG589","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ589","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D590:O590)","v":"Chain link fencing"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P590","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S590","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD590","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM590","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG590","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ590","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D591:O591)","v":"Wood fencing"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P591","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S591","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD591","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM591","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG591","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ591","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D592:O592)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P592","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S592","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD592","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM592","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG592","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ592","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D593:O593)","v":"Misc. Exterior Structures"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P593","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S593","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD593","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM593","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG593","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ593","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D594:O594)","v":"Premanufactured carport"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P594","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S594","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD594","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM594","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG594","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ594","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D595:O595)","v":"Storage shed, wood"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P595","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S595","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD595","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM595","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG595","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ595","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D596:O596)","v":"Gazebo"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P596","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S596","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD596","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM596","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG596","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ596","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D597:O597)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P597","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S597","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD597","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM597","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG597","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ597","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D598:O598)","v":"Pools"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P598","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S598","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD598","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM598","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG598","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ598","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D599:O599)","v":"New Pool structure"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P599","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S599","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD599","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM599","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG599","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ599","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D600:O600)","v":"Pool heater/motor"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P600","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S600","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD600","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM600","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG600","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ600","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D601:O601)","v":"Pool filter system"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P601","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S601","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD601","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM601","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG601","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ601","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D602:O602)","v":"Replaster existing pool wall"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P602","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S602","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD602","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM602","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG602","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ602","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D603:O603)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P603","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S603","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I566","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD603","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM603","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG603","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ603","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D604:O604)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P604","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S604","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD604","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM604","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG604","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ604","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D605:O605)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P605","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S605","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD605","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM605","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG605","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ605","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D606:O606)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P606","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S606","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD606","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM606","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG606","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ606","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D607:O607)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P607","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S607","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD607","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM607","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG607","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ607","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D608:O608)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P608","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S608","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD608","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM608","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG608","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ608","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D609:O609)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P609","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S609","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD609","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM609","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG609","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ609","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D610:O610)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P610","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S610","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD610","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM610","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG610","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ610","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D611:O611)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P611","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S611","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD611","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM611","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG611","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ611","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D612:O612)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P612","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S612","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD612","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM612","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG612","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ612","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D613:O613)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P613","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S613","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD613","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM613","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG613","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ613","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D614:O614)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P614","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S614","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD614","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM614","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG614","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ614","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D615:O615)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P615","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S615","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD615","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM615","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG615","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ615","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D616:O616)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P616","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S616","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD616","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM616","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG616","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ616","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D617:O617)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P617","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S617","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD617","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM617","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG617","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ617","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D618:O618)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P618","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S618","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD618","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM618","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG618","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ618","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D619:O619)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P619","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S619","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD619","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM619","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG619","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ619","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D620:O620)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P620","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S620","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD620","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM620","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG620","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ620","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D621:O621)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P621","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S621","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD621","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM621","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG621","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ621","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D622:O622)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P622","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S622","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD622","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM622","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG622","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ622","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC624)","v":"MISC. EXTERIOR ITEMS TOTAL"},{"$nulls":7},{"$f":"SUM(K546:K585)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L546:L585)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M546:M585)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N546:O585)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P545:P558)","v":0},null,null,{"$f":"SUM(S546:S585)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T546:T585)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U546:U585)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V546:V585)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W546:W585)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P586","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D627:O627)","v":"FRAMING & DRYWALL"},{"$nulls":5},{"$f":"SUM(I589:I628)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D628:O628)","v":"Framing"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P628","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S628","v":0},{"$f":"IF($N$3=\"subbed\",U589,S589)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V589*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W589*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K589:M589)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD628","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM628","v":{"v":0,"d":"$0.00"}},{"$f":"T589+S589","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG628","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ628","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D629:O629)","v":"Structural framing bid/allowance, case by case"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P629","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S629","v":"ls"},{"v":0,"d":"$0"},{"$f":"V590*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W590*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K590:M590)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD629","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM629","v":{"v":0,"d":"$0.00"}},{"$f":"T590+S590","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG629","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ629","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D630:O630)","v":"Subflooring, 3/4\" plywood"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P630","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S630","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD630","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM630","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG630","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ630","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D631:O631)","v":"Interior wall framing"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P631","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S631","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD631","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM631","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG631","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ631","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D632:O632)","v":"Structural/Exterior wall framing"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P632","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S632","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I593","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD632","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM632","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG632","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ632","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D633:O633)","v":"Rough-in openings"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P633","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S633","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD633","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM633","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG633","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ633","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D634:O634)","v":"Floor joists/ceiling joists"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P634","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S634","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD634","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM634","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG634","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ634","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D635:O635)","v":"Roof framing/rafters"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P635","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S635","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD635","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM635","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG635","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ635","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D636:O636)","v":"Open load bearing/structural wall"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P636","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S636","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD636","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM636","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG636","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ636","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D637:O637)","v":"Insulation"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P637","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S637","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD637","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM637","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG637","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ637","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D638:O638)","v":"Insulation bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P638","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S638","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD638","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM638","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG638","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ638","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D639:O639)","v":"Wall insulation"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P639","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S639","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD639","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM639","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG639","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ639","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D640:O640)","v":"Floor insulation"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P640","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S640","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD640","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM640","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG640","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ640","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D641:O641)","v":"Attic insulation, blown-in"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P641","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S641","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD641","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM641","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG641","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ641","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D642:O642)","v":"Walls/Ceilings"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P642","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S642","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD642","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM642","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG642","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ642","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D643:O643)","v":"Drywall bid/allowance, case by case"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P643","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S643","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD643","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM643","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG643","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ643","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D644:O644)","v":"Drywall wallboard, 1/2\" thick, finish one side"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P644","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S644","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD644","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM644","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG644","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ644","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D645:O645)","v":"Drywall ceilings, 1/2\" thick"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P645","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S645","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I606","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD645","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM645","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG645","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ645","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D646:O646)","v":"Skim coating/texturing walls"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P646","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S646","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD646","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM646","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG646","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ646","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D647:O647)","v":"Skim coating/texturing ceilings"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P647","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S647","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD647","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM647","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG647","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ647","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D648:O648)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P648","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S648","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I609","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD648","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM648","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG648","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ648","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D649:O649)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P649","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S649","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I610","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD649","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM649","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG649","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ649","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D650:O650)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P650","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S650","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I611","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD650","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM650","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG650","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ650","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D651:O651)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P651","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S651","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I612","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD651","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM651","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG651","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ651","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D652:O652)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P652","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S652","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I613","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD652","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM652","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG652","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ652","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D653:O653)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P653","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S653","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I614","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD653","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM653","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG653","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ653","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D654:O654)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P654","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S654","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD654","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM654","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG654","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ654","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D655:O655)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P655","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S655","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD655","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM655","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG655","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ655","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D656:O656)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P656","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S656","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD656","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM656","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG656","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ656","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D657:O657)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P657","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S657","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD657","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM657","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG657","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ657","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D658:O658)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P658","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S658","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD658","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM658","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG658","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ658","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D659:O659)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P659","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S659","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD659","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM659","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG659","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ659","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D660:O660)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P660","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S660","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD660","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM660","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG660","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ660","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D661:O661)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P661","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S661","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD661","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM661","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG661","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ661","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D662:O662)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P662","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S662","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD662","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM662","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG662","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ662","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D663:O663)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P663","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S663","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD663","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM663","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG663","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ663","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D664:O664)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P664","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S664","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD664","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM664","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG664","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ664","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D665:O665)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P665","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S665","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I626","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD665","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM665","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG665","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ665","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D666:O666)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P666","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S666","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I627","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD666","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM666","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG666","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ666","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D667:O667)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P667","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S667","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I628","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD667","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM667","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG667","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ667","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC669)","v":"FRAMING & DRYWALL TOTAL"},{"$nulls":7},{"$f":"SUM(K589:K628)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L589:L628)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M589:M628)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N589:O628)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P588:P608)","v":0},null,null,{"$f":"SUM(S589:S628)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T589:T628)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U589:U628)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V589:V628)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W589:W628)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P629","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D672:O672)","v":"CABINETS & COUNTERTOPS"},{"$nulls":5},{"$f":"SUM(I632:I671)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D673:O673)","v":"Cabinet Installation bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P673","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S673","v":"ls"},{"$f":"IF($N$3=\"subbed\",U632,S632)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V632*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W632*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K632:M632)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD673","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM673","v":{"v":0,"d":"$0.00"}},{"$f":"T632+S632","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG673","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ673","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D674:O674)","v":"Cabinet Material bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P674","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S674","v":"ls"},{"v":0,"d":"$0"},{"$f":"V633*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W633*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K633:M633)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD674","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM674","v":{"v":0,"d":"$0.00"}},{"$f":"T633+S633","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG674","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ674","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D675:O675)","v":"Countertop bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P675","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S675","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD675","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM675","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG675","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ675","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D676:O676)","v":"Kitchen"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P676","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S676","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD676","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM676","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG676","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ676","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D677:O677)","v":"Kitchen Base Cabinetry"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P677","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S677","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD677","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM677","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG677","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ677","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D678:O678)","v":"Kitchen Upper Cabinetry"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P678","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S678","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD678","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM678","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG678","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ678","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D679:O679)","v":"Kitchen Pantry Cabinet"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P679","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S679","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD679","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM679","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG679","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ679","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D680:O680)","v":"Plastic laminate countertop"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P680","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S680","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD680","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM680","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG680","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ680","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D681:O681)","v":"Replace cabinet doors, only"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P681","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S681","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD681","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM681","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG681","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ681","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D682:O682)","v":"Replace cabinet drawer fronts, only"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P682","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S682","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD682","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM682","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG682","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ682","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D683:O683)","v":"New cabinet door pulls"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P683","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S683","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD683","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM683","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG683","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ683","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D684:O684)","v":"Stone/solid surface countertop, kitchen"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P684","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S684","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD684","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM684","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG684","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ684","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D685:O685)","v":"Kitchen sink bowl, stainless steel, undermount"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P685","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S685","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD685","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM685","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG685","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ685","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D686:O686)","v":"Kitchen sink bowl, composite, undermount"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P686","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S686","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I645","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD686","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM686","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG686","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ686","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D687:O687)","v":"Bathrooms"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P687","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S687","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD687","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM687","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG687","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ687","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D688:O688)","v":"Vanity cabinet"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P688","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S688","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD688","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM688","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG688","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ688","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D689:O689)","v":"New cabinet door pulls"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P689","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S689","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD689","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM689","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG689","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ689","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D690:O690)","v":"Vanity countertop, stone/solid surface"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P690","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S690","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD690","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM690","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG690","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ690","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D691:O691)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P691","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S691","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD691","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM691","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG691","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ691","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D692:O692)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P692","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S692","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD692","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM692","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG692","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ692","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D693:O693)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P693","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S693","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD693","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM693","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG693","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ693","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D694:O694)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P694","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S694","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD694","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM694","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG694","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ694","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D695:O695)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P695","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S695","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD695","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM695","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG695","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ695","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D696:O696)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P696","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S696","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD696","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM696","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG696","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ696","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D697:O697)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P697","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S697","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD697","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM697","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG697","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ697","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D698:O698)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P698","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S698","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD698","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM698","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG698","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ698","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D699:O699)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P699","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S699","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD699","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM699","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG699","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ699","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D700:O700)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P700","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S700","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD700","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM700","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG700","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ700","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D701:O701)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P701","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S701","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD701","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM701","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG701","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ701","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D702:O702)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P702","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S702","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD702","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM702","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG702","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ702","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D703:O703)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P703","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S703","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD703","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM703","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG703","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ703","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D704:O704)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P704","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S704","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD704","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM704","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG704","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ704","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D705:O705)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P705","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S705","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD705","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM705","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG705","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ705","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D706:O706)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P706","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S706","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I665","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD706","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM706","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG706","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ706","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D707:O707)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P707","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S707","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD707","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM707","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG707","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ707","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D708:O708)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P708","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S708","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD708","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM708","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG708","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ708","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D709:O709)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P709","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S709","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD709","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM709","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG709","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ709","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D710:O710)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P710","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S710","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD710","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM710","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG710","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ710","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D711:O711)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P711","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S711","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD711","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM711","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG711","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ711","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D712:O712)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P712","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S712","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD712","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM712","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG712","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ712","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC714)","v":"CABINETS & COUNTERTOPS TOTAL"},{"$nulls":7},{"$f":"SUM(K632:K671)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L632:L671)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M632:M671)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N632:O671)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P631:P651)","v":0},null,null,{"$f":"SUM(S632:S671)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T632:T671)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U632:U671)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V632:V671)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W632:W671)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P672","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D717:O717)","v":"DOORS & TRIM"},{"$nulls":5},{"$f":"SUM(I675:I714)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D718:O718)","v":"Finish carpentry bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P718","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S718","v":"ls"},{"$f":"IF($N$3=\"subbed\",U675,S675)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V675*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W675*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K675:M675)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD718","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM718","v":{"v":0,"d":"$0.00"}},{"$f":"T675+S675","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG718","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ718","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D719:O719)","v":"Interior door, prehung, hollow-core door"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P719","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S719","v":"ea"},{"v":0,"d":"$0"},{"$f":"V676*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W676*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K676:M676)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD719","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM719","v":{"v":0,"d":"$0.00"}},{"$f":"T676+S676","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG719","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ719","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D720:O720)","v":"Interior mirrored, sliding, closet doors"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P720","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S720","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD720","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM720","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG720","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ720","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D721:O721)","v":"Interior bi-fold, closet doors"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P721","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S721","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD721","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM721","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG721","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ721","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D722:O722)","v":"Door hardware, knobs only"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P722","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S722","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD722","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM722","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG722","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ722","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D723:O723)","v":"Door casings"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P723","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S723","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD723","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM723","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG723","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ723","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D724:O724)","v":"Window casings"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P724","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S724","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD724","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM724","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG724","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ724","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D725:O725)","v":"Window sills"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P725","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S725","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD725","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM725","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG725","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ725","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D726:O726)","v":"Wood  base"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P726","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S726","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD726","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM726","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG726","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ726","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D727:O727)","v":"Crown molding"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P727","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S727","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD727","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM727","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG727","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ727","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D728:O728)","v":"Raised panel wood wainscoting"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P728","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S728","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD728","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM728","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG728","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ728","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D729:O729)","v":"Bead board wainscoting"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P729","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S729","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD729","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM729","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG729","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ729","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D730:O730)","v":"Fireplace mantel"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P730","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S730","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD730","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM730","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG730","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ730","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D731:O731)","v":"Wood columns"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P731","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S731","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD731","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM731","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG731","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ731","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D732:O732)","v":"Closet shelf and rod"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P732","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S732","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD732","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM732","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG732","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ732","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D733:O733)","v":"Closet kit, 8ft long"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P733","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S733","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD733","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM733","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG733","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ733","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D734:O734)","v":"Wood handrail - rail only"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P734","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S734","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD734","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM734","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG734","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ734","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D735:O735)","v":"Wood balusters"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P735","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S735","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD735","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM735","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG735","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ735","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D736:O736)","v":"Iron balusters"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P736","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S736","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD736","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM736","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG736","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ736","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D737:O737)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P737","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S737","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD737","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM737","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG737","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ737","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D738:O738)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P738","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S738","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I695","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD738","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM738","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG738","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ738","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D739:O739)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P739","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S739","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD739","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM739","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG739","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ739","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D740:O740)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P740","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S740","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD740","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM740","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG740","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ740","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D741:O741)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P741","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S741","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD741","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM741","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG741","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ741","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D742:O742)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P742","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S742","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD742","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM742","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG742","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ742","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D743:O743)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P743","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S743","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD743","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM743","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG743","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ743","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D744:O744)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P744","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S744","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD744","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM744","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG744","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ744","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D745:O745)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P745","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S745","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD745","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM745","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG745","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ745","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D746:O746)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P746","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S746","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD746","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM746","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG746","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ746","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D747:O747)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P747","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S747","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD747","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM747","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG747","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ747","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D748:O748)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P748","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S748","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD748","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM748","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG748","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ748","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D749:O749)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P749","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S749","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD749","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM749","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG749","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ749","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D750:O750)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P750","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S750","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD750","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM750","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG750","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ750","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D751:O751)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P751","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S751","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD751","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM751","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG751","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ751","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D752:O752)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P752","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S752","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD752","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM752","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG752","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ752","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D753:O753)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P753","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S753","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD753","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM753","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG753","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ753","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D754:O754)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P754","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S754","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD754","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM754","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG754","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ754","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D755:O755)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P755","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S755","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD755","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM755","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG755","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ755","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D756:O756)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P756","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S756","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD756","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM756","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG756","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ756","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D757:O757)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P757","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S757","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD757","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM757","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG757","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ757","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC759)","v":"DOORS & TRIM TOTAL"},{"$nulls":7},{"$f":"SUM(K675:K714)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L675:L714)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M675:M714)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N675:O714)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P674:P693)","v":0},null,null,{"$f":"SUM(S675:S714)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T675:T714)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U675:U714)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V675:V714)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W675:W714)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P715","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D762:O762)","v":"CARPET & RESILIENT"},{"$nulls":5},{"$f":"SUM(I718:I757)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D763:O763)","v":"Carpeting & Resilient bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P763","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S763","v":"ls"},{"$f":"IF($N$3=\"subbed\",U718,S718)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V718*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W718*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K718:M718)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD763","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM763","v":{"v":0,"d":"$0.00"}},{"$f":"T718+S718","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG763","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ763","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D764:O764)","v":"Carpeting"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P764","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S764","v":0},{"v":0,"d":"$0"},{"$f":"V719*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W719*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K719:M719)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD764","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM764","v":{"v":0,"d":"$0.00"}},{"$f":"T719+S719","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG764","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ764","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D765:O765)","v":"Carpet, economy grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P765","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S765","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD765","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM765","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG765","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ765","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D766:O766)","v":"Carpet average grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P766","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S766","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD766","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM766","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG766","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ766","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D767:O767)","v":"Carpet, premium grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P767","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S767","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD767","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM767","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG767","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ767","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D768:O768)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P768","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S768","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD768","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM768","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG768","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ768","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D769:O769)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P769","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S769","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD769","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM769","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG769","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ769","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D770:O770)","v":"Sheet Vinyl"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P770","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S770","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD770","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM770","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG770","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ770","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D771:O771)","v":"Sheet vinyl, economy grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P771","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S771","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD771","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM771","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG771","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ771","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D772:O772)","v":"Sheet vinyl, average grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P772","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S772","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD772","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM772","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG772","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ772","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D773:O773)","v":"Sheet vinyl, premium grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P773","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S773","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD773","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM773","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG773","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ773","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D774:O774)","v":"Clean and wax vinyl"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P774","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S774","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD774","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM774","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG774","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ774","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D775:O775)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P775","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S775","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD775","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM775","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG775","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ775","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D776:O776)","v":"Vinyl Tile"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P776","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S776","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD776","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM776","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG776","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ776","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D777:O777)","v":"Vinyl tile, economy grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P777","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S777","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD777","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM777","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG777","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ777","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D778:O778)","v":"Vinyl tile, average grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P778","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S778","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD778","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM778","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG778","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ778","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D779:O779)","v":"Vinyl tile, premium grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P779","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S779","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD779","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM779","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG779","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ779","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D780:O780)","v":"Clean and wax vinyl"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P780","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S780","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD780","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM780","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG780","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ780","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D781:O781)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P781","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S781","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD781","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM781","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG781","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ781","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D782:O782)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P782","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S782","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD782","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM782","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG782","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ782","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D783:O783)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P783","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S783","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I738","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD783","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM783","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG783","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ783","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D784:O784)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P784","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S784","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD784","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM784","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG784","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ784","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D785:O785)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P785","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S785","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD785","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM785","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG785","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ785","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D786:O786)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P786","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S786","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD786","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM786","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG786","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ786","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D787:O787)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P787","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S787","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD787","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM787","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG787","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ787","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D788:O788)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P788","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S788","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD788","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM788","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG788","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ788","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D789:O789)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P789","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S789","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD789","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM789","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG789","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ789","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D790:O790)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P790","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S790","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD790","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM790","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG790","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ790","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D791:O791)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P791","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S791","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD791","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM791","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG791","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ791","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D792:O792)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P792","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S792","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD792","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM792","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG792","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ792","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D793:O793)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P793","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S793","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD793","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM793","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG793","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ793","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D794:O794)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P794","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S794","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD794","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM794","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG794","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ794","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D795:O795)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P795","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S795","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD795","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM795","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG795","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ795","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D796:O796)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P796","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S796","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD796","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM796","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG796","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ796","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D797:O797)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P797","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S797","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD797","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM797","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG797","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ797","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D798:O798)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P798","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S798","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD798","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM798","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG798","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ798","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D799:O799)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P799","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S799","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD799","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM799","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG799","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ799","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D800:O800)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P800","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S800","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD800","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM800","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG800","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ800","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D801:O801)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P801","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S801","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD801","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM801","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG801","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ801","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D802:O802)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P802","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S802","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD802","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM802","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG802","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ802","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC804)","v":"CARPET & RESILIENT TOTAL"},{"$nulls":7},{"$f":"SUM(K718:K757)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L718:L757)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M718:M757)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N718:O757)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P717:P725)","v":0},null,null,{"$f":"SUM(S718:S757)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T718:T757)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U718:U757)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V718:V757)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W718:W757)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P758","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D807:O807)","v":"HARDWOOD FLOORING"},{"$nulls":5},{"$f":"SUM(I761:I800)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D808:O808)","v":"Hardwood floors, bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P808","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S808","v":"ls"},{"$f":"IF($N$3=\"subbed\",U761,S761)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V761*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W761*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K761:M761)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD808","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM808","v":{"v":0,"d":"$0.00"}},{"$f":"T761+S761","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG808","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ808","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D809:O809)","v":"Laminate Flooring"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P809","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S809","v":0},{"v":0,"d":"$0"},{"$f":"V762*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W762*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K762:M762)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD809","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM809","v":{"v":0,"d":"$0.00"}},{"$f":"T762+S762","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG809","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ809","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D810:O810)","v":"Laminate wood flooring, economy grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P810","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S810","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD810","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM810","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG810","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ810","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D811:O811)","v":"Laminate wood flooring, average grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P811","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S811","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD811","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM811","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG811","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ811","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D812:O812)","v":"Laminate wood flooring, premium grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P812","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S812","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD812","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM812","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG812","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ812","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D813:O813)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P813","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S813","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD813","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM813","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG813","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ813","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D814:O814)","v":"Hardwood Flooring"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P814","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S814","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD814","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM814","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG814","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ814","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D815:O815)","v":"Hardwood flooring, economy grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P815","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S815","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD815","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM815","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG815","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ815","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D816:O816)","v":"Hardwood flooring, average grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P816","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S816","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD816","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM816","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG816","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ816","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D817:O817)","v":"Hardwood flooring, premium grade"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P817","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S817","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD817","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM817","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG817","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ817","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D818:O818)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P818","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S818","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD818","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM818","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG818","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ818","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D819:O819)","v":"Hardwood Floor Refinishing"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P819","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S819","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD819","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM819","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG819","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ819","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D820:O820)","v":"Floor refinishing"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P820","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S820","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD820","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM820","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG820","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ820","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D821:O821)","v":"Lacing new hardwood to match existing, case-by-case"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P821","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S821","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD821","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM821","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG821","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ821","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D822:O822)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P822","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S822","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD822","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM822","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG822","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ822","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D823:O823)","v":"Miscellaneous"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P823","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S823","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD823","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM823","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG823","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ823","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D824:O824)","v":"Stair treads, 4ft avg"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P824","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S824","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD824","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM824","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG824","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ824","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D825:O825)","v":"Shoe moldings"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P825","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S825","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD825","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM825","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG825","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ825","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D826:O826)","v":"Underlayment"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P826","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S826","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD826","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM826","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG826","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ826","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D827:O827)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P827","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S827","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD827","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM827","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG827","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ827","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D828:O828)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P828","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S828","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I781","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD828","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM828","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG828","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ828","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D829:O829)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P829","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S829","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD829","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM829","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG829","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ829","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D830:O830)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P830","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S830","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD830","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM830","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG830","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ830","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D831:O831)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P831","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S831","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD831","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM831","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG831","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ831","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D832:O832)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P832","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S832","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD832","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM832","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG832","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ832","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D833:O833)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P833","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S833","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD833","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM833","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG833","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ833","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D834:O834)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P834","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S834","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD834","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM834","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG834","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ834","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D835:O835)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P835","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S835","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD835","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM835","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG835","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ835","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D836:O836)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P836","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S836","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD836","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM836","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG836","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ836","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D837:O837)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P837","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S837","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD837","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM837","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG837","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ837","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D838:O838)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P838","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S838","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD838","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM838","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG838","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ838","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D839:O839)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P839","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S839","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD839","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM839","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG839","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ839","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D840:O840)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P840","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S840","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD840","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM840","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG840","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ840","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D841:O841)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P841","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S841","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD841","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM841","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG841","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ841","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D842:O842)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P842","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S842","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD842","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM842","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG842","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ842","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D843:O843)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P843","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S843","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD843","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM843","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG843","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ843","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D844:O844)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P844","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S844","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD844","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM844","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG844","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ844","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D845:O845)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P845","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S845","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD845","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM845","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG845","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ845","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D846:O846)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P846","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S846","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD846","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM846","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG846","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ846","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D847:O847)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P847","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S847","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD847","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM847","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG847","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ847","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC849)","v":"HARDWOOD FLOORING TOTAL"},{"$nulls":7},{"$f":"SUM(K761:K800)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L761:L800)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M761:M800)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N761:O800)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P760:P768)","v":0},null,null,{"$f":"SUM(S761:S800)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T761:T800)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U761:U800)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V761:V800)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W761:W800)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P801","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D852:O852)","v":"TILING"},{"$nulls":5},{"$f":"SUM(I804:I843)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D853:O853)","v":"Tiling bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P853","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S853","v":"ls"},{"$f":"IF($N$3=\"subbed\",U804,S804)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V804*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W804*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K804:M804)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD853","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM853","v":{"v":0,"d":"$0.00"}},{"$f":"T804+S804","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG853","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ853","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D854:O854)","v":"Kitchen "},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P854","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S854","v":0},{"v":0,"d":"$0"},{"$f":"V805*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W805*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K805:M805)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD854","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM854","v":{"v":0,"d":"$0.00"}},{"$f":"T805+S805","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG854","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ854","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D855:O855)","v":"Kitchen backsplash, mosaic tile"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P855","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S855","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD855","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM855","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG855","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ855","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D856:O856)","v":"Floor tile, Kitchen"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P856","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S856","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD856","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM856","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG856","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ856","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D857:O857)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P857","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S857","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD857","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM857","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG857","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ857","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D858:O858)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P858","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S858","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD858","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM858","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG858","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ858","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D859:O859)","v":"Bathrooms"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P859","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S859","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD859","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM859","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG859","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ859","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D860:O860)","v":"Shower tile, standard"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P860","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S860","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD860","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM860","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG860","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ860","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D861:O861)","v":"Shower tile, accent mosaic tile"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P861","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S861","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD861","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM861","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG861","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ861","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D862:O862)","v":"Floor tile, bathrooms"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P862","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S862","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD862","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM862","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG862","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ862","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D863:O863)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P863","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S863","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD863","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM863","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG863","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ863","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D864:O864)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P864","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S864","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD864","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM864","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG864","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ864","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D865:O865)","v":"Miscellaneous Tiling"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P865","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S865","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD865","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM865","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG865","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ865","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D866:O866)","v":"Floor tile, entry "},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P866","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S866","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD866","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM866","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG866","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ866","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D867:O867)","v":"Fireplace tiling"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P867","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S867","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD867","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM867","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG867","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ867","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D868:O868)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P868","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S868","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD868","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM868","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG868","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ868","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D869:O869)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P869","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S869","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I820","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD869","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM869","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG869","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ869","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D870:O870)","v":"Other"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P870","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S870","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD870","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM870","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG870","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ870","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D871:O871)","v":"Backer board 1/4\" at floor tile"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P871","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S871","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD871","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM871","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG871","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ871","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D872:O872)","v":"Backer board 1/2\" at wall tile"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P872","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S872","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD872","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM872","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG872","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ872","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D873:O873)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P873","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S873","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD873","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM873","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG873","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ873","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D874:O874)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P874","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S874","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD874","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM874","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG874","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ874","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D875:O875)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P875","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S875","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD875","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM875","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG875","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ875","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D876:O876)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P876","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S876","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD876","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM876","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG876","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ876","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D877:O877)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P877","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S877","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD877","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM877","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG877","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ877","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D878:O878)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P878","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S878","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD878","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM878","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG878","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ878","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D879:O879)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P879","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S879","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD879","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM879","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG879","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ879","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D880:O880)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P880","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S880","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD880","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM880","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG880","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ880","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D881:O881)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P881","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S881","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD881","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM881","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG881","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ881","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D882:O882)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P882","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S882","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD882","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM882","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG882","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ882","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D883:O883)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P883","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S883","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD883","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM883","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG883","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ883","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D884:O884)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P884","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S884","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD884","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM884","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG884","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ884","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D885:O885)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P885","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S885","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD885","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM885","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG885","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ885","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D886:O886)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P886","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S886","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD886","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM886","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG886","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ886","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D887:O887)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P887","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S887","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD887","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM887","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG887","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ887","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D888:O888)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P888","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S888","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD888","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM888","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG888","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ888","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D889:O889)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P889","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S889","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I840","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD889","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM889","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG889","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ889","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D890:O890)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P890","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S890","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I841","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD890","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM890","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG890","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ890","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D891:O891)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P891","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S891","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I842","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD891","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM891","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG891","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ891","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D892:O892)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P892","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S892","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I843","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD892","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM892","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG892","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ892","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC894)","v":"TILING TOTAL"},{"$nulls":7},{"$f":"SUM(K804:K843)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L804:L843)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M804:M843)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N804:O843)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P803:P823)","v":0},null,null,{"$f":"SUM(S804:S843)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T804:T843)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U804:U843)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V804:V843)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W804:W843)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P844","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D897:O897)","v":"PAINTING"},{"$nulls":5},{"$f":"SUM(I847:I886)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D898:O898)","v":"Exterior Painting"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P898","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S898","v":0},{"$f":"IF($N$3=\"subbed\",U847,S847)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V847*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W847*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K847:M847)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD898","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM898","v":{"v":0,"d":"$0.00"}},{"$f":"T847+S847","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG898","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ898","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D899:O899)","v":"Exterior painting, bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P899","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S899","v":"ls"},{"v":0,"d":"$0"},{"$f":"V848*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W848*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K848:M848)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD899","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM899","v":{"v":0,"d":"$0.00"}},{"$f":"T848+S848","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG899","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ899","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D900:O900)","v":"Exterior painting materials allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P900","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S900","v":"gal"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD900","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM900","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG900","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ900","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D901:O901)","v":"Prep/clean siding"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P901","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S901","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD901","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM901","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG901","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ901","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D902:O902)","v":"Paint siding"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P902","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S902","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD902","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM902","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG902","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ902","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D903:O903)","v":"Paint exterior door"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P903","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S903","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD903","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM903","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG903","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ903","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D904:O904)","v":"Paint trim only"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P904","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S904","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD904","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM904","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG904","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ904","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D905:O905)","v":"Sand & refinish decking"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P905","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S905","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD905","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM905","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG905","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ905","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D906:O906)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P906","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S906","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD906","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM906","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG906","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ906","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D907:O907)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P907","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S907","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD907","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM907","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG907","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ907","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D908:O908)","v":"Interior Painting"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P908","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S908","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD908","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM908","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG908","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ908","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D909:O909)","v":"Interior painting, bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P909","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S909","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD909","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM909","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG909","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ909","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D910:O910)","v":"Interior painting materials allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P910","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S910","v":"gal"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD910","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM910","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG910","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ910","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D911:O911)","v":"Paint doors & frames"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P911","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S911","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD911","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM911","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG911","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ911","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D912:O912)","v":"Paint walls"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P912","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S912","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD912","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM912","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG912","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ912","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D913:O913)","v":"Paint ceilings"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P913","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S913","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD913","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM913","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG913","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ913","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D914:O914)","v":"Paint wood base"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P914","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S914","v":"lf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD914","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM914","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG914","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ914","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D915:O915)","v":"Strip, paint cabinets/vanities"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P915","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S915","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD915","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM915","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG915","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ915","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D916:O916)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P916","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S916","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD916","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM916","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG916","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ916","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D917:O917)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P917","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S917","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD917","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM917","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG917","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ917","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D918:O918)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P918","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S918","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I867","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD918","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM918","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG918","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ918","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D919:O919)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P919","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S919","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD919","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM919","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG919","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ919","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D920:O920)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P920","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S920","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD920","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM920","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG920","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ920","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D921:O921)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P921","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S921","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD921","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM921","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG921","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ921","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D922:O922)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P922","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S922","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD922","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM922","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG922","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ922","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D923:O923)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P923","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S923","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD923","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM923","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG923","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ923","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D924:O924)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P924","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S924","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD924","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM924","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG924","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ924","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D925:O925)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P925","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S925","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD925","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM925","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG925","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ925","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D926:O926)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P926","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S926","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD926","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM926","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG926","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ926","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D927:O927)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P927","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S927","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD927","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM927","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG927","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ927","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D928:O928)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P928","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S928","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD928","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM928","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG928","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ928","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D929:O929)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P929","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S929","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD929","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM929","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG929","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ929","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D930:O930)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P930","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S930","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD930","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM930","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG930","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ930","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D931:O931)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P931","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S931","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD931","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM931","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG931","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ931","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D932:O932)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P932","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S932","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD932","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM932","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG932","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ932","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D933:O933)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P933","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S933","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD933","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM933","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG933","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ933","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D934:O934)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P934","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S934","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD934","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM934","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG934","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ934","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D935:O935)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P935","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S935","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD935","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM935","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG935","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ935","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D936:O936)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P936","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S936","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD936","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM936","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG936","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ936","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D937:O937)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P937","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S937","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD937","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM937","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG937","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ937","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC939)","v":"PAINTING TOTAL"},{"$nulls":7},{"$f":"SUM(K847:K886)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L847:L886)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M847:M886)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N847:O886)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P846:P866)","v":0},null,null,{"$f":"SUM(S847:S886)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T847:T886)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U847:U886)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V847:V886)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W847:W886)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P887","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D942:O942)","v":"APPLIANCES"},{"$nulls":5},{"$f":"SUM(I890:I929)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D943:O943)","v":"Appliances, Bid/Allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P943","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S943","v":"ls"},{"$f":"IF($N$3=\"subbed\",U890,S890)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V890*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W890*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K890:M890)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD943","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM943","v":{"v":0,"d":"$0.00"}},{"$f":"T890+S890","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG943","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ943","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D944:O944)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P944","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S944","v":0},{"v":0,"d":"$0"},{"$f":"V891*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W891*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K891:M891)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD944","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM944","v":{"v":0,"d":"$0.00"}},{"$f":"T891+S891","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG944","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ944","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D945:O945)","v":"Appliance Package"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P945","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S945","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD945","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM945","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG945","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ945","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D946:O946)","v":"Economy, (fridge, range, hood, dw, microwave)"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P946","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S946","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD946","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM946","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG946","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ946","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D947:O947)","v":"Average, (fridge, range, hood, dw, microwave)"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P947","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S947","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD947","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM947","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG947","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ947","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D948:O948)","v":"High End, (fridge, range, hood, dw, microwave)"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P948","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S948","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD948","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM948","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG948","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ948","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D949:O949)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P949","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S949","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD949","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM949","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG949","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ949","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D950:O950)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P950","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S950","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD950","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM950","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG950","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ950","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D951:O951)","v":"Appliances, Detailed, Ecomony"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P951","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S951","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD951","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM951","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG951","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ951","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D952:O952)","v":"Refrigerator, economy"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P952","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S952","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD952","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM952","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG952","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ952","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D953:O953)","v":"Range, economy"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P953","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S953","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD953","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM953","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG953","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ953","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D954:O954)","v":"Range Hood, economy"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P954","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S954","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD954","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM954","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG954","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ954","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D955:O955)","v":"Dishwasher, economy"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P955","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S955","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD955","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM955","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG955","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ955","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D956:O956)","v":"Microwave, economy"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P956","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S956","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD956","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM956","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG956","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ956","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D957:O957)","v":"Appliance delivery"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P957","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S957","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD957","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM957","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG957","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ957","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D958:O958)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P958","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S958","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD958","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM958","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG958","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ958","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D959:O959)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P959","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S959","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD959","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM959","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG959","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ959","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D960:O960)","v":"Appliances, Detailed, Average"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P960","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S960","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD960","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM960","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG960","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ960","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D961:O961)","v":"Refrigerator, average"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P961","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S961","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD961","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM961","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG961","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ961","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D962:O962)","v":"Range, average"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P962","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S962","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD962","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM962","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG962","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ962","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D963:O963)","v":"Range Hood, average"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P963","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S963","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I910","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD963","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM963","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG963","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ963","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D964:O964)","v":"Dishwasher, average"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P964","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S964","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD964","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM964","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG964","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ964","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D965:O965)","v":"Microwave, average"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P965","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S965","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD965","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM965","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG965","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ965","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D966:O966)","v":"Appliance delivery"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P966","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S966","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD966","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM966","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG966","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ966","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D967:O967)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P967","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S967","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD967","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM967","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG967","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ967","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D968:O968)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P968","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S968","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD968","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM968","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG968","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ968","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D969:O969)","v":"Appliances, Detailed, High End"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P969","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S969","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD969","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM969","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG969","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ969","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D970:O970)","v":"Refrigerator, high end"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P970","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S970","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD970","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM970","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG970","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ970","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D971:O971)","v":"Range, high end"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P971","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S971","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD971","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM971","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG971","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ971","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D972:O972)","v":"Range Hood, high end"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P972","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S972","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD972","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM972","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG972","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ972","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D973:O973)","v":"Dishwasher, high end"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P973","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S973","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD973","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM973","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG973","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ973","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D974:O974)","v":"Microwave, high end"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P974","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S974","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD974","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM974","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG974","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ974","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D975:O975)","v":"Appliance delivery"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P975","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S975","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD975","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM975","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG975","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ975","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D976:O976)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P976","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S976","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD976","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM976","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG976","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ976","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D977:O977)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P977","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S977","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD977","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM977","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG977","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ977","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D978:O978)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P978","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S978","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD978","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM978","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG978","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ978","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D979:O979)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P979","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S979","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD979","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM979","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG979","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ979","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D980:O980)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P980","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S980","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD980","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM980","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG980","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ980","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D981:O981)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P981","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S981","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD981","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM981","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG981","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ981","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D982:O982)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P982","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S982","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD982","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM982","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG982","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ982","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC984)","v":"APPLIANCES TOTAL"},{"$nulls":7},{"$f":"SUM(K890:K929)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L890:L929)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M890:M929)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N890:O929)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P889:P899)","v":0},null,null,{"$f":"SUM(S890:S929)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T890:T929)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U890:U929)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V890:V929)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W890:W929)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P930","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D987:O987)","v":"PLUMBING"},{"$nulls":5},{"$f":"SUM(I933:I972)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D988:O988)","v":"Plumbing, bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P988","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S988","v":"ls"},{"$f":"IF($N$3=\"subbed\",U933,S933)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V933*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W933*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K933:M933)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD988","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM988","v":{"v":0,"d":"$0.00"}},{"$f":"T933+S933","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG988","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ988","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D989:O989)","v":"Miscellaneous Plumbing"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P989","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S989","v":"ls"},{"v":0,"d":"$0"},{"$f":"V934*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W934*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K934:M934)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD989","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM989","v":{"v":0,"d":"$0.00"}},{"$f":"T934+S934","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG989","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ989","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D990:O990)","v":"Plumbing rough-in, per hour"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P990","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S990","v":"hrs"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD990","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM990","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG990","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ990","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D991:O991)","v":"Concrete demo for below slab rough-in"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P991","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S991","v":"sf"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD991","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM991","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG991","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ991","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D992:O992)","v":"Plumbing finish work, per hour"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P992","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S992","v":"hrs"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD992","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM992","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG992","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ992","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D993:O993)","v":"Replace gas hot water heater, 40 gallon"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P993","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S993","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD993","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM993","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG993","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ993","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D994:O994)","v":"Kitchen"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P994","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S994","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD994","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM994","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG994","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ994","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D995:O995)","v":"Kitchen faucet fixture"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P995","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S995","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD995","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM995","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG995","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ995","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D996:O996)","v":"Garbage disposal"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P996","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S996","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD996","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM996","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG996","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ996","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D997:O997)","v":"Hookup dishwasher"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P997","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S997","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD997","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM997","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG997","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ997","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D998:O998)","v":"Water supply line for refrigerator"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P998","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S998","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD998","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM998","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG998","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ998","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D999:O999)","v":"Bathrooms"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P999","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S999","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD999","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM999","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG999","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ999","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1000:O1000)","v":"Bathroom faucet fixture"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1000","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1000","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1000","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1000","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1000","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1000","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1001:O1001)","v":"Fiberglass shower stall"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1001","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1001","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1001","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1001","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1001","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1001","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1002:O1002)","v":"Fiberglass tub"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1002","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1002","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1002","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1002","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1002","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1002","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1003:O1003)","v":"Fiberglass tub/shower surround"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1003","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1003","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1003","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1003","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1003","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1003","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1004:O1004)","v":"Showerhead/tub kit"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1004","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1004","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1004","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1004","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1004","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1004","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1005:O1005)","v":"Toilets"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1005","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1005","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1005","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1005","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1005","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1005","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1006:O1006)","v":"Toilet seats"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1006","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1006","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1006","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1006","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1006","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1006","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1007:O1007)","v":"Pedestal sink"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1007","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1007","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1007","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1007","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1007","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1007","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1008:O1008)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1008","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1008","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I953","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1008","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1008","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1008","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1008","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1009:O1009)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1009","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1009","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1009","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1009","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1009","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1009","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1010:O1010)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1010","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1010","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1010","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1010","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1010","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1010","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1011:O1011)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1011","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1011","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1011","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1011","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1011","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1011","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1012:O1012)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1012","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1012","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1012","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1012","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1012","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1012","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1013:O1013)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1013","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1013","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1013","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1013","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1013","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1013","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1014:O1014)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1014","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1014","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1014","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1014","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1014","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1014","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1015:O1015)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1015","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1015","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1015","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1015","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1015","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1015","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1016:O1016)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1016","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1016","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1016","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1016","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1016","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1016","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1017:O1017)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1017","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1017","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1017","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1017","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1017","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1017","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1018:O1018)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1018","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1018","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1018","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1018","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1018","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1018","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1019:O1019)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1019","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1019","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1019","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1019","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1019","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1019","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1020:O1020)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1020","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1020","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1020","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1020","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1020","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1020","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1021:O1021)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1021","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1021","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1021","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1021","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1021","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1021","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1022:O1022)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1022","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1022","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1022","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1022","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1022","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1022","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1023:O1023)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1023","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1023","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1023","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1023","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1023","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1023","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1024:O1024)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1024","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1024","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1024","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1024","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1024","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1024","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1025:O1025)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1025","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1025","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1025","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1025","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1025","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1025","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1026:O1026)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1026","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1026","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1026","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1026","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1026","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1026","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1027:O1027)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1027","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1027","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1027","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1027","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1027","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1027","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC1029)","v":"PLUMBING TOTAL"},{"$nulls":7},{"$f":"SUM(K933:K972)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L933:L972)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M933:M972)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N933:O972)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P932:P952)","v":0},null,null,{"$f":"SUM(S933:S972)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T933:T972)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U933:U972)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V933:V972)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W933:W972)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P973","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1032:O1032)","v":"HVAC"},{"$nulls":5},{"$f":"SUM(I976:I1015)","v":0},{"$nulls":6},{"$f":"I975","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1033:O1033)","v":"HVAC, bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1033","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1033","v":"ls"},{"$f":"IF($N$3=\"subbed\",U976,S976)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V976*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W976*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K976:M976)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1033","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1033","v":{"v":0,"d":"$0.00"}},{"$f":"T976+S976","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG1033","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1033","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1034:O1034)","v":"HVAC Rough-In, per hour"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1034","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1034","v":"hrs"},{"v":0,"d":"$0"},{"$f":"V977*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W977*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K977:M977)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1034","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1034","v":{"v":0,"d":"$0.00"}},{"$f":"T977+S977","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG1034","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1034","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1035:O1035)","v":"HVAC Finish Work, per hour"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1035","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1035","v":"hrs"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1035","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1035","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1035","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1035","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1036:O1036)","v":"Replace gas fired forced air unit, 1000 sf, 60k btus"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1036","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1036","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1036","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1036","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1036","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1036","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1037:O1037)","v":"Replace gas fired forced air unit, 2,000, 80k btus"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1037","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1037","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1037","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1037","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1037","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1037","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1038:O1038)","v":"Replace gas fired forced air unit, 3,000, 100k btus"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1038","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1038","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1038","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1038","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1038","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1038","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1039:O1039)","v":"Replace air conditioning unit, ~1,000 sf, 2 ton"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1039","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1039","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1039","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1039","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1039","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1039","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1040:O1040)","v":"Replace air conditioning unit, ~2,000 sf, 3.5 ton"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1040","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1040","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1040","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1040","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1040","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1040","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1041:O1041)","v":"Replace air conditioning unit, ~3,000sf, 5 ton"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1041","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1041","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1041","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1041","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1041","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1041","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1042:O1042)","v":"Hotel type, hot/cold packaged unit"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1042","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1042","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1042","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1042","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1042","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1042","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1043:O1043)","v":"Window mounted unit"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1043","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1043","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1043","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1043","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1043","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1043","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1044:O1044)","v":"HVAC equipment tune-up/service call"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1044","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1044","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1044","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1044","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1044","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1044","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1045:O1045)","v":"Programmable thermostat"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1045","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1045","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1045","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1045","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1045","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1045","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1046:O1046)","v":"Replace supply air grilles/returns"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1046","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1046","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1046","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1046","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1046","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1046","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1047:O1047)","v":"Clean ductwork"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1047","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1047","v":"ls"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1047","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1047","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1047","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1047","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1048:O1048)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1048","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1048","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1048","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1048","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1048","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1048","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1049:O1049)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1049","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1049","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1049","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1049","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1049","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1049","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1050:O1050)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1050","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1050","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1050","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1050","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1050","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1050","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1051:O1051)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1051","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1051","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1051","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1051","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1051","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1051","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1052:O1052)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1052","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1052","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1052","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1052","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1052","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1052","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1053:O1053)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1053","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1053","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I996","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1053","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1053","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1053","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1053","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1054:O1054)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1054","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1054","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1054","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1054","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1054","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1054","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1055:O1055)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1055","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1055","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1055","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1055","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1055","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1055","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1056:O1056)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1056","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1056","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1056","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1056","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1056","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1056","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1057:O1057)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1057","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1057","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1057","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1057","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1057","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1057","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1058:O1058)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1058","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1058","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1058","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1058","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1058","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1058","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1059:O1059)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1059","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1059","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1059","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1059","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1059","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1059","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1060:O1060)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1060","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1060","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1060","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1060","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1060","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1060","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1061:O1061)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1061","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1061","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1061","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1061","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1061","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1061","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1062:O1062)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1062","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1062","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1062","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1062","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1062","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1062","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1063:O1063)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1063","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1063","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1063","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1063","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1063","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1063","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1064:O1064)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1064","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1064","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1064","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1064","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1064","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1064","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1065:O1065)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1065","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1065","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1065","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1065","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1065","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1065","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1066:O1066)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1066","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1066","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1066","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1066","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1066","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1066","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1067:O1067)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1067","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1067","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1067","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1067","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1067","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1067","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1068:O1068)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1068","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1068","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1068","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1068","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1068","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1068","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1069:O1069)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1069","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1069","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1069","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1069","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1069","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1069","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1070:O1070)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1070","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1070","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1070","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1070","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1070","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1070","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1071:O1071)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1071","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1071","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1071","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1071","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1071","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1071","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1072:O1072)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1072","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1072","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1072","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1072","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1072","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1072","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC1074)","v":"HVAC TOTAL"},{"$nulls":7},{"$f":"SUM(K976:K1015)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L976:L1015)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M976:M1015)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N976:O1015)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P975:P987)","v":0},null,null,{"$f":"SUM(S976:S1015)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T976:T1015)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U976:U1015)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V976:V1015)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W976:W1015)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P1016","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1077:O1077)","v":"ELECTRICAL"},{"$nulls":5},{"$f":"SUM(I1019:I1058)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1078:O1078)","v":"Electrical, bid/allowance"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1078","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1078","v":"ls"},{"$f":"IF($N$3=\"subbed\",U1019,S1019)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V1019*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W1019*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K1019:M1019)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1078","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1078","v":{"v":0,"d":"$0.00"}},{"$f":"T1019+S1019","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG1078","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1078","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1079:O1079)","v":"Miscellaneous Electrical "},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1079","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1079","v":0},{"v":0,"d":"$0"},{"$f":"V1020*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W1020*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K1020:M1020)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1079","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1079","v":{"v":0,"d":"$0.00"}},{"$f":"T1020+S1020","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG1079","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1079","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1080:O1080)","v":"Electrical Rough-in, per hour"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1080","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1080","v":"hrs"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1080","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1080","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1080","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1080","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1081:O1081)","v":"CATV Rough-in, per hour"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1081","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1081","v":"hrs"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I1022","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1081","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1081","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1081","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1081","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1082:O1082)","v":"Electrical Finish Work, per hour"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1082","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1082","v":"hrs"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1082","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1082","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1082","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1082","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1083:O1083)","v":"Replace electrical panel, 100 AMP"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1083","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1083","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1083","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1083","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1083","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1083","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1084:O1084)","v":"Replace electrical panel, 200 AMP"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1084","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1084","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1084","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1084","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1084","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1084","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1085:O1085)","v":"Replace outlets, light switches"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1085","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1085","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1085","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1085","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1085","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1085","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1086:O1086)","v":"Replace GFI outlets/ground back to panel"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1086","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1086","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1086","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1086","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1086","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1086","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1087:O1087)","v":"Exhaust Fan"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1087","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1087","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1087","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1087","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1087","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1087","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1088:O1088)","v":"Smoke detectors"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1088","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1088","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1088","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1088","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1088","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1088","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1089:O1089)","v":"Carbon monoxide detector"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1089","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1089","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1089","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1089","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1089","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1089","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1090:O1090)","v":"Lighting"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1090","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1090","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1090","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1090","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1090","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1090","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1091:O1091)","v":"Track/Pendent light"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1091","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1091","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1091","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1091","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1091","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1091","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1092:O1092)","v":"Chandelier light fixture"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1092","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1092","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1092","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1092","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1092","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1092","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1093:O1093)","v":"Ceiling dome light"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1093","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1093","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1093","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1093","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1093","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1093","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1094:O1094)","v":"Ceiling fan fixture"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1094","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1094","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1094","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1094","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1094","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1094","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1095:O1095)","v":"Bathroom vanity light"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1095","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1095","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1095","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1095","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1095","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1095","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1096:O1096)","v":"Can lighting"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1096","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1096","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1096","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1096","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1096","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1096","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1097:O1097)","v":"Exterior light fixture"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1097","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1097","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1097","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1097","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1097","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1097","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1098:O1098)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1098","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1098","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I1039","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1098","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1098","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1098","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1098","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1099:O1099)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1099","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1099","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I1040","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1099","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1099","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1099","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1099","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1100:O1100)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1100","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1100","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I1041","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1100","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1100","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1100","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1100","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1101:O1101)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1101","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1101","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I1042","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1101","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1101","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1101","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1101","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1102:O1102)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1102","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1102","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I1043","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1102","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1102","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1102","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1102","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1103:O1103)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1103","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1103","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1103","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1103","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1103","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1103","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1104:O1104)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1104","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1104","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1104","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1104","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1104","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1104","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1105:O1105)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1105","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1105","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1105","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1105","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1105","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1105","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1106:O1106)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1106","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1106","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1106","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1106","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1106","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1106","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1107:O1107)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1107","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1107","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1107","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1107","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1107","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1107","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1108:O1108)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1108","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1108","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1108","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1108","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1108","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1108","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1109:O1109)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1109","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1109","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1109","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1109","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1109","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1109","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1110:O1110)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1110","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1110","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1110","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1110","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1110","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1110","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1111:O1111)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1111","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1111","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1111","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1111","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1111","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1111","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1112:O1112)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1112","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1112","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1112","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1112","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1112","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1112","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1113:O1113)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1113","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1113","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1113","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1113","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1113","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1113","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1114:O1114)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1114","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1114","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1114","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1114","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1114","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1114","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1115:O1115)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1115","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1115","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1115","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1115","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1115","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1115","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1116:O1116)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1116","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1116","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1116","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1116","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1116","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1116","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1117:O1117)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1117","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1117","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1117","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1117","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1117","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1117","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC1119)","v":"ELECTRICAL TOTAL"},{"$nulls":7},{"$f":"SUM(K1019:K1058)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L1019:L1058)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M1019:M1058)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N1019:O1058)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P1018:P1038)","v":0},null,null,{"$f":"SUM(S1019:S1058)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T1019:T1058)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U1019:U1058)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V1019:V1058)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W1019:W1058)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P1059","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1122:O1122)","v":"MISCELLANEOUS"},{"$nulls":5},{"$f":"SUM(I1062:I1101)","v":0},{"$nulls":6},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1123:O1123)","v":"Bath accessories, towel bar, toilet disp, ea bathroom"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1123","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1123","v":"ea"},{"$f":"IF($N$3=\"subbed\",U1062,S1062)*$S$70","v":{"v":0,"d":"$0"}},{"$f":"V1062*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W1062*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K1062:M1062)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1123","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1123","v":{"v":0,"d":"$0.00"}},{"$f":"T1062+S1062","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG1123","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1123","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1124:O1124)","v":"Bathroom mirrors"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1124","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1124","v":"ea"},{"v":0,"d":"$0"},{"$f":"V1063*$S$70","v":{"v":0,"d":"$0"}},{"$f":"W1063*$S$70","v":{"v":0,"d":"$0"}},{"$f":"SUM(K1063:M1063)","v":{"v":0,"d":"$0"}},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1124","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1124","v":{"v":0,"d":"$0.00"}},{"$f":"T1063+S1063","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AG1124","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1124","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1125:O1125)","v":"Window coverings, each window"},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1125","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1125","v":"ea"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1125","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1125","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1125","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1125","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1126:O1126)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1126","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1126","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1126","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1126","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1126","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1126","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1127:O1127)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1127","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1127","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1127","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1127","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1127","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1127","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1128:O1128)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1128","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1128","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1128","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1128","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1128","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1128","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1129:O1129)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1129","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1129","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1129","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1129","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1129","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1129","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1130:O1130)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1130","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1130","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1130","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1130","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1130","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1130","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1131:O1131)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1131","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1131","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1131","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1131","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1131","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1131","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1132:O1132)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1132","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1132","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1132","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1132","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1132","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1132","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1133:O1133)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1133","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1133","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1133","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1133","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1133","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1133","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1134:O1134)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1134","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1134","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1134","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1134","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1134","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1134","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1135:O1135)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1135","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1135","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1135","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1135","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1135","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1135","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1136:O1136)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1136","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1136","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I1075","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1136","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1136","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1136","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1136","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1137:O1137)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1137","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1137","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1137","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1137","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1137","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1137","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1138:O1138)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1138","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1138","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1138","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1138","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1138","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1138","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1139:O1139)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1139","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1139","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1139","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1139","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1139","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1139","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1140:O1140)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1140","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1140","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1140","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1140","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1140","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1140","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1141:O1141)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1141","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1141","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1141","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1141","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1141","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1141","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1142:O1142)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1142","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1142","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1142","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1142","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1142","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1142","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1143:O1143)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1143","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1143","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1143","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1143","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1143","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1143","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1144:O1144)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1144","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1144","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1144","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1144","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1144","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1144","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1145:O1145)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1145","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1145","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1145","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1145","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1145","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1145","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1146:O1146)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1146","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1146","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1146","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1146","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1146","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1146","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1147:O1147)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1147","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1147","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1147","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1147","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1147","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1147","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1148:O1148)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1148","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1148","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1148","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1148","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1148","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1148","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1149:O1149)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1149","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1149","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1149","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1149","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1149","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1149","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1150:O1150)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1150","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1150","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1150","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1150","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1150","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1150","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1151:O1151)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1151","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1151","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1151","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1151","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1151","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1151","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1152:O1152)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1152","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1152","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1152","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1152","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1152","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1152","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1153:O1153)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1153","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1153","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1153","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1153","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1153","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1153","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1154:O1154)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1154","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1154","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1154","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1154","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1154","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1154","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1155:O1155)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1155","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1155","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1155","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1155","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1155","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1155","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1156:O1156)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1156","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1156","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,{"$f":"I1095","v":0},null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1156","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1156","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1156","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1156","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1157:O1157)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1157","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1157","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1157","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1157","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1157","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1157","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1158:O1158)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1158","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1158","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1158","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1158","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1158","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1158","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1159:O1159)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1159","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1159","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1159","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1159","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1159","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1159","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1160:O1160)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1160","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1160","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1160","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1160","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1160","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1160","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1161:O1161)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1161","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1161","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1161","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1161","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1161","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1161","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1162:O1162)","v":""},{"$nulls":5},{"$f":"'2 REPAIR ESTIMATOR'!P1162","v":0},{"$f":"'2 REPAIR ESTIMATOR'!S1162","v":0},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,0,null,null,{"$f":"'2 REPAIR ESTIMATOR'!AD1162","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AM1162","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"$f":"'2 REPAIR ESTIMATOR'!AG1162","v":{"v":0,"d":"$0.00"}},{"$f":"'2 REPAIR ESTIMATOR'!AJ1162","v":{"v":0,"d":"$0.00"}}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC1164)","v":"MISCELLANEOUS TOTAL"},{"$nulls":7},{"$f":"SUM(K1062:K1101)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L1062:L1101)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M1062:M1101)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N1062:O1101)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(P1061:P1068)","v":0},null,null,{"$f":"SUM(S1062:S1101)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T1062:T1101)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U1062:U1101)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V1062:V1101)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W1062:W1101)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},{"$f":"P1102","v":0}]
[null,null,"SUBTOTAL ESTIMATE ",{"$nulls":7},{"$f":"SUM(K113+K156+K199+K242+K285+K328+K371+K414+K457+K500+K543+K586+K629+K672+K715+K801+K758+K844+K887+K930+K973+K1016+K1059+K1102)","v":{"v":0,"d":"$0"}},{"$f":"SUM(L113+L156+L199+L242+L285+L328+L371+L414+L457+L500+L543+L586+L629+L672+L715+L801+L758+L844+L887+L930+L973+L1016+L1059+L1102)","v":{"v":0,"d":"$0"}},{"$f":"SUM(M113+M156+M199+M242+M285+M328+M371+M414+M457+M500+M543+M586+M629+M672+M715+M801+M758+M844+M887+M930+M973+M1016+M1059+M1102)","v":{"v":0,"d":"$0"}},{"$f":"SUM(N113+N156+N199+N242+N285+N328+N371+N414+N457+N500+N543+N586+N629+N672+N715+N801+N758+N844+N887+N930+N973+N1016+N1059+N1102)","v":{"v":0,"d":"$0"}},{"$f":"SUM(O113+O156+O199+O242+O285+O328+O371+O414+O457+O500+O543+O586+O629+O672+O715+O801+O758+O844+O887+O930+O973+O1016+O1059+O1102)","v":{"v":0,"d":"$0"}},{"$f":"N1104","v":0},null,null,{"$f":"SUM(S113+S156+S199+S242+S285+S328+S371+S414+S457+S500+S543+S586+S629+S672+S715+S801+S758+S844+S887+S930+S973+S1016+S1059+S1102)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(T113+T156+T199+T242+T285+T328+T371+T414+T457+T500+T543+T586+T629+T672+T715+T801+T758+T844+T887+T930+T973+T1016+T1059+T1102)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(U113+U156+U199+U242+U285+U328+U371+U414+U457+U500+U543+U586+U629+U672+U715+U801+U758+U844+U887+U930+U973+U1016+U1059+U1102)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(V113+V156+V199+V242+V285+V328+V371+V414+V457+V500+V543+V586+V629+V672+V715+V801+V758+V844+V887+V930+V973+V1016+V1059+V1102)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(W113+W156+W199+W242+W285+W328+W371+W414+W457+W500+W543+W586+W629+W672+W715+W801+W758+W844+W887+W930+W973+W1016+W1059+W1102)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":15},1]
[null,null,"SUBTOTAL ESTIMATE",{"$nulls":4},{"$f":"N1104","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(H1106/Square_Feet,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H1106/$H$1115,0)","v":{"v":0,"d":"0%"}},{"$nulls":4},{"$f":"IF(H1106>0,1,0)","v":0}]
[{"$nulls":15},{"$f":"IF($H$58>0,1)","v":false}]
[null,null,"ADDERS",{"$nulls":4},"Amount",null,"$/sf","%",{"$nulls":4},false]
[null,null,{"$f":"CONCATENATE(\"Location Multiplier of \",TEXT(Location_Mutiplier,\"0.00\"))","v":"Location Multiplier of 0.00"},{"$nulls":4},{"$f":"Location_Mutiplier_Amount","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(H1109/Square_Feet,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H1109/$H$1115,0)","v":{"v":0,"d":"0%"}},"Note: Estimating Adders have been included to cover our project location, building permits, contractors OH & P, and Contingency.",{"$nulls":3},false]
[null,null,{"$f":"CONCATENATE(\"Building Permit Costs (\",TEXT(Permit_Percentage,\"0.0%\"),\")\")","v":"Building Permit Costs (0.0%)"},{"$nulls":4},{"$f":"Permit_Amount","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(H1110/Square_Feet,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H1110/$H$1115,0)","v":{"v":0,"d":"0%"}},{"$nulls":4},false]
[null,null,{"$f":"CONCATENATE(\"Contractors Overhead and Profit (\",TEXT(Contractos_Overhead_Percentage,\"0.0%\"),\")\")","v":"Contractors Overhead and Profit (0.0%)"},{"$nulls":4},{"$f":"Contractors_Overhead_Profit_Amount","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(H1111/Square_Feet,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H1111/$H$1115,0)","v":{"v":0,"d":"0%"}},{"$nulls":4},false]
[null,null,{"$f":"CONCATENATE(\"Estimate Contingency  (\",TEXT(Contingency_Percentage,\"0.0%\"),\")\")","v":"Estimate Contingency  (0.0%)"},{"$nulls":4},{"$f":"Contingency_Amount","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(H1112/Square_Feet,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H1112/$H$1115,0)","v":{"v":0,"d":"0%"}},{"$nulls":4},false]
[null,null,"TOTAL ADDERS",{"$nulls":4},{"$f":"TOTAL_ADDERS","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(H1113/Square_Feet,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H1113/$H$1115,0)","v":{"v":0,"d":"0%"}},{"$nulls":4},false]
[{"$nulls":15},{"$f":"IF($H$60>0,1)","v":false}]
[null,null,"TOTAL ESTIMATE",{"$nulls":4},{"$f":"IF(S69=\"Allocate Adders\",H1106,H1106+H1113)","v":{"v":0,"d":"$0"}},null,{"$f":"J1106+J1113","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(H1115/$H$1115,0)","v":{"v":0,"d":"0%"}},{"$nulls":4},{"$f":"IF($H$60>0,1)","v":false}]
[{"$nulls":15},1]
[null,null,"© 2018 by Houseflippingspreadsheet.com. All rights reserved"]

{"sheet":"PROJECT COST REPORT","index":22,"n_rows":1096,"n_cols":15,"rows_kept":1096,"hidden":true,"merged":[[581,2,581,5],[581,6,581,7],[582,2,582,5],[582,6,582,7],[584,2,584,5],[584,6,584,7],[585,2,585,5],[585,6,585,7],[586,2,586,5],[586,6,586,7],[587,2,587,5],[587,6,587,7],[588,2,588,5],[588,6,588,7],[589,2,589,5],[589,6,589,7],[590,2,590,5],[590,6,590,7],[591,2,591,5],[591,6,591,7],[592,2,592,5],[592,6,592,7],[593,2,593,5],[593,6,593,7],[594,2,594,5],[594,6,594,7],[595,2,595,5],[595,6,595,7],[596,2,596,5],[596,6,596,7],[597,2,597,5],[597,6,597,7],[598,2,598,5],[598,6,598,7],[599,2,599,5],[599,6,599,7],[600,2,600,5],[600,6,600,7],[601,2,601,5],[601,6,601,7],[602,2,602,5],[602,6,602,7],[603,2,603,5],[603,6,603,7],[604,2,604,5],[604,6,604,7],[605,2,605,5],[605,6,605,7],[606,2,606,5],[606,6,606,7],[607,2,607,5],[607,6,607,7],[609,2,609,5],[609,6,609,7],[610,2,610,5],[610,6,610,7],[611,2,611,5],[611,6,611,7],[612,2,612,5],[612,6,612,7],[613,2,613,5],[613,6,613,7],[614,2,614,5],[614,6,614,7],[615,2,615,5],[615,6,615,7],[616,2,616,5],[616,6,616,7],[617,2,617,5],[617,6,617,7],[618,2,618,5],[618,6,618,7],[619,2,619,5],[619,6,619,7],[620,2,620,5],[620,6,620,7],[621,2,621,5],[621,6,621,7],[622,2,622,5],[622,6,622,7],[623,2,623,5],[623,6,623,7],[624,2,624,5],[624,6,624,7],[625,2,625,5],[625,6,625,7],[626,2,626,5],[626,6,626,7],[627,2,627,5],[627,6,627,7],[628,2,628,5],[628,6,628,7],[629,2,629,5],[629,6,629,7],[630,2,630,5],[630,6,630,7],[631,2,631,5],[631,6,631,7],[632,2,632,5],[632,6,632,7],[633,2,633,5],[633,6,633,7],[634,2,634,5],[634,6,634,7],[635,2,635,5],[635,6,635,7],[636,2,636,5],[636,6,636,7],[637,2,637,5],[637,6,637,7],[638,2,638,5],[638,6,638,7],[639,2,639,5],[639,6,639,7],[640,2,640,5],[640,6,640,7],[641,2,641,5],[641,6,641,7],[642,2,642,5],[642,6,642,7],[643,2,643,5],[643,6,643,7],[644,2,644,5],[644,6,644,7],[645,2,645,5],[645,6,645,7],[646,2,646,5],[646,6,646,7],[647,2,647,5],[647,6,647,7],[648,2,648,5],[648,6,648,7],[649,2,649,5],[649,6,649,7],[650,2,650,5],[650,6,650,7],[652,2,652,5],[652,6,652,7],[653,2,653,5],[653,6,653,7],[654,2,654,5],[654,6,654,7],[655,2,655,5],[655,6,655,7],[656,2,656,5],[656,6,656,7],[657,2,657,5],[657,6,657,7],[658,2,658,5],[658,6,658,7],[659,2,659,5],[659,6,659,7],[660,2,660,5],[660,6,660,7],[661,2,661,5],[661,6,661,7],[662,2,662,5],[662,6,662,7],[663,2,663,5],[663,6,663,7],[664,2,664,5],[664,6,664,7],[665,2,665,5],[665,6,665,7],[666,2,666,5],[666,6,666,7],[667,2,667,5],[667,6,667,7],[668,2,668,5],[668,6,668,7],[669,2,669,5],[669,6,669,7],[670,2,670,5],[670,6,670,7],[671,2,671,5],[671,6,671,7],[672,2,672,5],[672,6,672,7],[673,2,673,5],[673,6,673,7],[674,2,674,5],[674,6,674,7],[675,2,675,5],[675,6,675,7],[676,2,676,5],[676,6,676,7],[677,2,677,5],[677,6,677,7],[678,2,678,5],[678,6,678,7],[679,2,679,5],[679,6,679,7],[680,2,680,5],[680,6,680,7],[681,2,681,5],[681,6,681,7],[682,2,682,5],[682,6,682,7],[683,2,683,5],[683,6,683,7],[684,2,684,5],[684,6,684,7],[685,2,685,5],[685,6,685,7],[686,2,686,5],[686,6,686,7],[687,2,687,5],[687,6,687,7],[688,2,688,5],[688,6,688,7],[689,2,689,5],[689,6,689,7],[690,2,690,5],[690,6,690,7],[691,2,691,5],[691,6,691,7],[692,2,692,5],[692,6,692,7],[693,2,693,5],[693,6,693,7],[695,2,695,5],[695,6,695,7],[696,2,696,5],[696,6,696,7],[697,2,697,5],[697,6,697,7],[698,2,698,5],[698,6,698,7],[699,2,699,5],[699,6,699,7],[700,2,700,5],[700,6,700,7],[701,2,701,5],[701,6,701,7],[702,2,702,5],[702,6,702,7],[703,2,703,5],[703,6,703,7],[704,2,704,5],[704,6,704,7],[705,2,705,5],[705,6,705,7],[706,2,706,5],[706,6,706,7],[707,2,707,5],[707,6,707,7],[708,2,708,5],[708,6,708,7],[709,2,709,5],[709,6,709,7],[710,2,710,5],[710,6,710,7],[711,2,711,5],[711,6,711,7],[712,2,712,5],[712,6,712,7],[713,2,713,5],[713,6,713,7],[714,2,714,5],[714,6,714,7],[715,2,715,5],[715,6,715,7],[716,2,716,5],[716,6,716,7],[717,2,717,5],[717,6,717,7],[718,2,718,5],[718,6,718,7],[719,2,719,5],[719,6,719,7],[720,2,720,5],[720,6,720,7],[721,2,721,5],[721,6,721,7],[722,2,722,5],[722,6,722,7],[723,2,723,5],[723,6,723,7],[724,2,724,5],[724,6,724,7],[725,2,725,5],[725,6,725,7],[726,2,726,5],[726,6,726,7],[727,2,727,5],[727,6,727,7],[728,2,728,5],[728,6,728,7],[729,2,729,5],[729,6,729,7],[730,2,730,5],[730,6,730,7],[731,2,731,5],[731,6,731,7],[732,2,732,5],[732,6,732,7],[733,2,733,5],[733,6,733,7],[734,2,734,5],[734,6,734,7],[735,2,735,5],[735,6,735,7],[736,2,736,5],[736,6,736,7],[738,2,738,5],[738,6,738,7],[739,2,739,5],[739,6,739,7],[740,2,740,5],[740,6,740,7],[741,2,741,5],[741,6,741,7],[742,2,742,5],[742,6,742,7],[743,2,743,5],[743,6,743,7],[744,2,744,5],[744,6,744,7],[745,2,745,5],[745,6,745,7],[746,2,746,5],[746,6,746,7],[747,2,747,5],[747,6,747,7],[748,2,748,5],[748,6,748,7],[749,2,749,5],[749,6,749,7],[750,2,750,5],[750,6,750,7],[751,2,751,5],[751,6,751,7],[752,2,752,5],[752,6,752,7],[753,2,753,5],[753,6,753,7],[754,2,754,5],[754,6,754,7],[755,2,755,5],[755,6,755,7],[756,2,756,5],[756,6,756,7],[757,2,757,5],[757,6,757,7],[758,2,758,5],[758,6,758,7],[759,2,759,5],[759,6,759,7],[760,2,760,5],[760,6,760,7],[761,2,761,5],[761,6,761,7],[762,2,762,5],[762,6,762,7],[763,2,763,5],[763,6,763,7],[764,2,764,5],[764,6,764,7],[765,2,765,5],[765,6,765,7],[766,2,766,5],[766,6,766,7],[767,2,767,5],[767,6,767,7],[768,2,768,5],[768,6,768,7],[769,2,769,5],[769,6,769,7],[770,2,770,5],[770,6,770,7],[771,2,771,5],[771,6,771,7],[772,2,772,5],[772,6,772,7],[773,2,773,5],[773,6,773,7],[774,2,774,5],[774,6,774,7],[775,2,775,5],[775,6,775,7],[776,2,776,5],[776,6,776,7],[777,2,777,5],[777,6,777,7],[778,2,778,5],[778,6,778,7],[779,2,779,5],[779,6,779,7],[781,2,781,5],[781,6,781,7],[782,2,782,5],[782,6,782,7],[783,2,783,5],[783,6,783,7],[784,2,784,5],[784,6,784,7],[785,2,785,5],[785,6,785,7],[786,2,786,5],[786,6,786,7],[787,2,787,5],[787,6,787,7],[788,2,788,5],[788,6,788,7],[789,2,789,5],[789,6,789,7],[790,2,790,5],[790,6,790,7],[791,2,791,5],[791,6,791,7],[792,2,792,5],[792,6,792,7],[793,2,793,5],[793,6,793,7],[794,2,794,5],[794,6,794,7],[795,2,795,5],[795,6,795,7],[796,2,796,5],[796,6,796,7],[797,2,797,5],[797,6,797,7],[798,2,798,5],[798,6,798,7],[799,2,799,5],[799,6,799,7],[800,2,800,5],[800,6,800,7],[801,2,801,5],[801,6,801,7],[802,2,802,5],[802,6,802,7],[803,2,803,5],[803,6,803,7],[804,2,804,5],[804,6,804,7],[805,2,805,5],[805,6,805,7],[806,2,806,5],[806,6,806,7],[807,2,807,5],[807,6,807,7],[808,2,808,5],[808,6,808,7],[809,2,809,5],[809,6,809,7],[810,2,810,5],[810,6,810,7],[811,2,811,5],[811,6,811,7],[812,2,812,5],[812,6,812,7],[813,2,813,5],[813,6,813,7],[814,2,814,5],[814,6,814,7],[815,2,815,5],[815,6,815,7],[816,2,816,5],[816,6,816,7],[817,2,817,5],[817,6,817,7],[818,2,818,5],[818,6,818,7],[819,2,819,5],[819,6,819,7],[820,2,820,5],[820,6,820,7],[821,2,821,5],[821,6,821,7],[822,2,822,5],[822,6,822,7],[824,2,824,5],[824,6,824,7],[825,2,825,5],[825,6,825,7],[826,2,826,5],[826,6,826,7],[827,2,827,5],[827,6,827,7],[828,2,828,5],[828,6,828,7],[829,2,829,5],[829,6,829,7],[830,2,830,5],[830,6,830,7],[831,2,831,5],[831,6,831,7],[832,2,832,5],[832,6,832,7],[833,2,833,5],[833,6,833,7],[834,2,834,5],[834,6,834,7],[835,2,835,5],[835,6,835,7],[836,2,836,5],[836,6,836,7],[837,2,837,5],[837,6,837,7],[838,2,838,5],[838,6,838,7],[839,2,839,5],[839,6,839,7],[840,2,840,5],[840,6,840,7],[841,2,841,5],[841,6,841,7],[842,2,842,5],[842,6,842,7],[843,2,843,5],[843,6,843,7],[844,2,844,5],[844,6,844,7],[845,2,845,5],[845,6,845,7],[846,2,846,5],[846,6,846,7],[847,2,847,5],[847,6,847,7],[848,2,848,5],[848,6,848,7],[849,2,849,5],[849,6,849,7],[850,2,850,5],[850,6,850,7],[851,2,851,5],[851,6,851,7],[852,2,852,5],[852,6,852,7],[853,2,853,5],[853,6,853,7],[854,2,854,5],[854,6,854,7],[855,2,855,5],[855,6,855,7],[856,2,856,5],[856,6,856,7],[857,2,857,5],[857,6,857,7],[858,2,858,5],[858,6,858,7],[859,2,859,5],[859,6,859,7],[860,2,860,5],[860,6,860,7],[861,2,861,5],[861,6,861,7],[862,2,862,5],[862,6,862,7],[863,2,863,5],[863,6,863,7],[864,2,864,5],[864,6,864,7],[865,2,865,5],[865,6,865,7],[867,2,867,5],[867,6,867,7],[868,2,868,5],[868,6,868,7],[869,2,869,5],[869,6,869,7],[870,2,870,5],[870,6,870,7],[871,2,871,5],[871,6,871,7],[872,2,872,5],[872,6,872,7],[873,2,873,5],[873,6,873,7],[874,2,874,5],[874,6,874,7],[875,2,875,5],[875,6,875,7],[876,2,876,5],[876,6,876,7],[877,2,877,5],[877,6,877,7],[878,2,878,5],[878,6,878,7],[879,2,879,5],[879,6,879,7],[880,2,880,5],[880,6,880,7],[881,2,881,5],[881,6,881,7],[882,2,882,5],[882,6,882,7],[883,2,883,5],[883,6,883,7],[884,2,884,5],[884,6,884,7],[885,2,885,5],[885,6,885,7],[886,2,886,5],[886,6,886,7],[887,2,887,5],[887,6,887,7],[888,2,888,5],[888,6,888,7],[889,2,889,5],[889,6,889,7],[890,2,890,5],[890,6,890,7],[891,2,891,5],[891,6,891,7],[892,2,892,5],[892,6,892,7],[893,2,893,5],[893,6,893,7],[894,2,894,5],[894,6,894,7],[895,2,895,5],[895,6,895,7],[896,2,896,5],[896,6,896,7],[897,2,897,5],[897,6,897,7],[898,2,898,5],[898,6,898,7],[899,2,899,5],[899,6,899,7],[900,2,900,5],[900,6,900,7],[901,2,901,5],[901,6,901,7],[902,2,902,5],[902,6,902,7],[903,2,903,5],[903,6,903,7],[904,2,904,5],[904,6,904,7],[905,2,905,5],[905,6,905,7],[906,2,906,5],[906,6,906,7],[907,2,907,5],[907,6,907,7],[908,2,908,5],[908,6,908,7],[910,2,910,5],[910,6,910,7],[911,2,911,5],[911,6,911,7],[912,2,912,5],[912,6,912,7],[913,2,913,5],[913,6,913,7],[914,2,914,5],[914,6,914,7],[915,2,915,5],[915,6,915,7],[916,2,916,5],[916,6,916,7],[917,2,917,5],[917,6,917,7],[918,2,918,5],[918,6,918,7],[919,2,919,5],[919,6,919,7],[920,2,920,5],[920,6,920,7],[921,2,921,5],[921,6,921,7],[922,2,922,5],[922,6,922,7],[923,2,923,5],[923,6,923,7],[924,2,924,5],[924,6,924,7],[925,2,925,5],[925,6,925,7],[926,2,926,5],[926,6,926,7],[927,2,927,5],[927,6,927,7],[928,2,928,5],[928,6,928,7],[929,2,929,5],[929,6,929,7],[930,2,930,5],[930,6,930,7],[931,2,931,5],[931,6,931,7],[932,2,932,5],[932,6,932,7],[933,2,933,5],[933,6,933,7],[934,2,934,5],[934,6,934,7],[935,2,935,5],[935,6,935,7],[936,2,936,5],[936,6,936,7],[937,2,937,5],[937,6,937,7],[938,2,938,5],[938,6,938,7],[939,2,939,5],[939,6,939,7],[940,2,940,5],[940,6,940,7],[941,2,941,5],[941,6,941,7],[942,2,942,5],[942,6,942,7],[943,2,943,5],[943,6,943,7],[944,2,944,5],[944,6,944,7],[945,2,945,5],[945,6,945,7],[946,2,946,5],[946,6,946,7],[947,2,947,5],[947,6,947,7],[948,2,948,5],[948,6,948,7],[949,2,949,5],[949,6,949,7],[950,2,950,5],[950,6,950,7],[951,2,951,5],[951,6,951,7],[953,2,953,5],[953,6,953,7],[954,2,954,5],[954,6,954,7],[955,2,955,5],[955,6,955,7],[956,2,956,5],[956,6,956,7],[957,2,957,5],[957,6,957,7],[958,2,958,5],[958,6,958,7],[959,2,959,5],[959,6,959,7],[960,2,960,5],[960,6,960,7],[961,2,961,5],[961,6,961,7],[962,2,962,5],[962,6,962,7],[963,2,963,5],[963,6,963,7],[964,2,964,5],[964,6,964,7],[965,2,965,5],[965,6,965,7],[966,2,966,5],[966,6,966,7],[967,2,967,5],[967,6,967,7],[968,2,968,5],[968,6,968,7],[969,2,969,5],[969,6,969,7],[970,2,970,5],[970,6,970,7],[971,2,971,5],[971,6,971,7],[972,2,972,5],[972,6,972,7],[973,2,973,5],[973,6,973,7],[974,2,974,5],[974,6,974,7],[975,2,975,5],[975,6,975,7],[976,2,976,5],[976,6,976,7],[977,2,977,5],[977,6,977,7],[978,2,978,5],[978,6,978,7],[979,2,979,5],[979,6,979,7],[980,2,980,5],[980,6,980,7],[981,2,981,5],[981,6,981,7],[982,2,982,5],[982,6,982,7],[983,2,983,5],[983,6,983,7],[984,2,984,5],[984,6,984,7],[985,2,985,5],[985,6,985,7],[986,2,986,5],[986,6,986,7],[987,2,987,5],[987,6,987,7],[988,2,988,5],[988,6,988,7],[989,2,989,5],[989,6,989,7],[990,2,990,5],[990,6,990,7],[991,2,991,5],[991,6,991,7],[992,2,992,5],[992,6,992,7],[993,2,993,5],[993,6,993,7],[994,2,994,5],[994,6,994,7],[996,2,996,5],[996,6,996,7],[997,2,997,5],[997,6,997,7],[998,2,998,5],[998,6,998,7],[999,2,999,5],[999,6,999,7],[1000,2,1000,5],[1000,6,1000,7],[1001,2,1001,5],[1001,6,1001,7],[1002,2,1002,5],[1002,6,1002,7],[1003,2,1003,5],[1003,6,1003,7],[1004,2,1004,5],[1004,6,1004,7],[1005,2,1005,5],[1005,6,1005,7],[1006,2,1006,5],[1006,6,1006,7],[1007,2,1007,5],[1007,6,1007,7],[1008,2,1008,5],[1008,6,1008,7],[1009,2,1009,5],[1009,6,1009,7],[1010,2,1010,5],[1010,6,1010,7],[1011,2,1011,5],[1011,6,1011,7],[1012,2,1012,5],[1012,6,1012,7],[1013,2,1013,5],[1013,6,1013,7],[1014,2,1014,5],[1014,6,1014,7],[1015,2,1015,5],[1015,6,1015,7],[1016,2,1016,5],[1016,6,1016,7],[1017,2,1017,5],[1017,6,1017,7],[1018,2,1018,5],[1018,6,1018,7],[1019,2,1019,5],[1019,6,1019,7],[1020,2,1020,5],[1020,6,1020,7],[1021,2,1021,5],[1021,6,1021,7],[1022,2,1022,5],[1022,6,1022,7],[1023,2,1023,5],[1023,6,1023,7],[1024,2,1024,5],[1024,6,1024,7],[1025,2,1025,5],[1025,6,1025,7],[1026,2,1026,5],[1026,6,1026,7],[1027,2,1027,5],[1027,6,1027,7],[1028,2,1028,5],[1028,6,1028,7],[1029,2,1029,5],[1029,6,1029,7],[1030,2,1030,5],[1030,6,1030,7],[1031,2,1031,5],[1031,6,1031,7],[1032,2,1032,5],[1032,6,1032,7],[1033,2,1033,5],[1033,6,1033,7],[1034,2,1034,5],[1034,6,1034,7],[1035,2,1035,5],[1035,6,1035,7],[1036,2,1036,5],[1036,6,1036,7],[1037,2,1037,5],[1037,6,1037,7],[1039,2,1039,5],[1039,6,1039,7],[1040,2,1040,5],[1040,6,1040,7],[1041,2,1041,5],[1041,6,1041,7],[1042,2,1042,5],[1042,6,1042,7],[1043,2,1043,5],[1043,6,1043,7],[1044,2,1044,5],[1044,6,1044,7],[1045,2,1045,5],[1045,6,1045,7],[1046,2,1046,5],[1046,6,1046,7],[1047,2,1047,5],[1047,6,1047,7],[1048,2,1048,5],[1048,6,1048,7],[1049,2,1049,5],[1049,6,1049,7],[1050,2,1050,5],[1050,6,1050,7],[1051,2,1051,5],[1051,6,1051,7],[1052,2,1052,5],[1052,6,1052,7],[1053,2,1053,5],[1053,6,1053,7],[1054,2,1054,5],[1054,6,1054,7],[1055,2,1055,5],[1055,6,1055,7],[1056,2,1056,5],[1056,6,1056,7],[1057,2,1057,5],[1057,6,1057,7],[1058,2,1058,5],[1058,6,1058,7],[1059,2,1059,5],[1059,6,1059,7],[1060,2,1060,5],[1060,6,1060,7],[1061,2,1061,5],[1061,6,1061,7],[1062,2,1062,5],[1062,6,1062,7],[1063,2,1063,5],[1063,6,1063,7],[1064,2,1064,5],[1064,6,1064,7],[1065,2,1065,5],[1065,6,1065,7],[1066,2,1066,5],[1066,6,1066,7],[1067,2,1067,5],[1067,6,1067,7],[1068,2,1068,5],[1068,6,1068,7],[1069,2,1069,5],[1069,6,1069,7],[1070,2,1070,5],[1070,6,1070,7],[1071,2,1071,5],[1071,6,1071,7],[1072,2,1072,5],[1072,6,1072,7],[1073,2,1073,5],[1073,6,1073,7],[1074,2,1074,5],[1074,6,1074,7],[1075,2,1075,5],[1075,6,1075,7],[1076,2,1076,5],[1076,6,1076,7],[1077,2,1077,5],[1077,6,1077,7],[1078,2,1078,5],[1078,6,1078,7],[1079,2,1079,5],[1079,6,1079,7],[1080,2,1080,5],[1080,6,1080,7],[1082,2,1082,5],[1084,2,1084,5],[1085,2,1085,5],[1085,6,1085,7],[1085,10,1085,13],[1086,2,1086,5],[1086,6,1086,7],[1086,10,1086,13],[1087,2,1087,5],[1087,6,1087,7],[1087,10,1087,13],[1088,2,1088,5],[1088,6,1088,7],[1088,10,1088,13],[1089,2,1089,5],[1089,6,1089,7],[1091,2,1091,5],[1091,6,1091,7],[1091,10,1091,13],[1093,2,1093,5],[1093,6,1093,7],[1093,10,1093,13],[1095,2,1096,14],[1120,2,1120,7]],"merged_total":3145,"flags":["merged_cut"]}
[]
[null,"PROJECT COST REPORT"]
[]
[]
[]
[{"$nulls":3},"The Project Cost Report includes all project costs associated with Purchasing, Holding, Rehabbing and Reselling the Property.   The report provides a detailed report of every project expense that makes up your Total Project Investment."]
[]
[]
[]
[]
[]
[null,null,"PROJECT COST REPORT"]
[null,null,{"$f":"T(Street_Address)","v":""}]
[]
[null,null,{"$f":"T(City_State_Zip)","v":""}]
[]
[null,null,"Cost Item",{"$nulls":3},"Total Cost",null,"$/SF","%","Notes"]
[]
[null,null,"PURCHASE PRICE",{"$nulls":3},{"$f":"Purchase_Price_Result","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I12:I18)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J12:J18)","v":{"v":0,"d":"0%"}},{"$nulls":4},{"$f":"IF(G19>0,1,0)","v":0}]
[{"$nulls":14},{"$f":"O19","v":0}]
[null,null,"BUYING COSTS",{"$nulls":11},{"$f":"SUM(O22:O28)","v":0}]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C21)","v":"Brokerage Fee ($300 Avg.)"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA21","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G22/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G22/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G22>0,1,0)","v":0}]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C23)","v":"Inspection Costs ($400 Avg.)"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA23","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G23>0,1,0)","v":0}]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C25)","v":"Appraisal Fee ($500 Avg.)"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA25","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C27)","v":"Title Search ($300 Avg.)"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA27","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C29)","v":"Title Insurance ($150 Avg.)"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA29","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C75)","v":"Closing Costs & Points"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA75","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C31)","v":"Other"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA31","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"CONCATENATE(C21,\" TOTAL\")","v":"BUYING COSTS TOTAL"},{"$nulls":3},{"$f":"SUM(G22:H28)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I22:I28)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J22:J28)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O22:O28)","v":0}]
[{"$nulls":14},{"$f":"O29","v":0}]
[null,null,"HOLDING COSTS",{"$nulls":11},{"$f":"SUM(O32:O38)","v":0}]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C77)","v":"Loan Payment"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA77","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G32/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G32/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G32>0,1,0)","v":0}]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C39)","v":"Property Taxes"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA39","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G33>0,1,0)","v":0}]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C41)","v":"Utilities"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA41","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C43)","v":"Insurance"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA43","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C45)","v":"Hoa Dues"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA45","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C47)","v":"Maintenance"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA47","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C49)","v":"Other"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA49","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"CONCATENATE(C31,\" TOTAL\")","v":"HOLDING COSTS TOTAL"},{"$nulls":3},{"$f":"SUM(G32:H38)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I32:I38)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J32:J38)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O32:O38)","v":0}]
[{"$nulls":14},{"$f":"O39","v":0}]
[null,null,"SELLING COSTS",{"$nulls":11},{"$f":"SUM(O42:O48)","v":0}]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C57)","v":"Commissions"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA57","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G42/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G42/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G42>0,1,0)","v":0}]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C59)","v":"Seller Assisted Closing Costs"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA59","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G43>0,1,0)","v":0}]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C61)","v":"Brokerage Fee ($300 Avg.)"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA61","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C63)","v":"Home Warranty ($450 Avg.)"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA63","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C65)","v":"Title Insurance ($150 Avg.)"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA65","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C67)","v":"2Nd Appraisal ($500 Avg.)"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA67","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"PROPER('1 REHAB ANALYZER'!C69)","v":"Other"},{"$nulls":3},{"$f":"'1 REHAB ANALYZER'!AA69","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"CONCATENATE(C41,\" TOTAL\")","v":"SELLING COSTS TOTAL"},{"$nulls":3},{"$f":"SUM(G42:H48)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I42:I48)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J42:J48)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O42:O48)","v":0}]
[{"$nulls":14},{"$f":"O49","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D87:O87)","v":"GENERAL CONDITIONS"},{"$nulls":11},{"$f":"SUM(O52:O91)","v":1}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D88:O88)","v":"Dumpster rental-40 yard"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ88","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G52/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G52/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G52=\"\",0,1)","v":1}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D89:O89)","v":"Storage Container"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ89","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G53>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D90:O90)","v":"Chemical Toilet"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ90","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D91:O91)","v":"Misc. Tools & Materials"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ91","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D92:O92)","v":"Rekey/lock box"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ92","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D93:O93)","v":"Turn on utilities"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ93","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D94:O94)","v":"Truck expense/car payment"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ94","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D95:O95)","v":"Fuel/gas expense"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ95","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D96:O96)","v":"Project management"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ96","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D97:O97)","v":"Architectural Fees"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ97","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D98:O98)","v":"Engineering Fees"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ98","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D99:O99)","v":"Professional Photography"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ99","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D100:O100)","v":"Material Deliveries"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ100","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D101:O101)","v":"Final cleaning"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ101","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D102:O102)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ102","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D103:O103)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ103","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D104:O104)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ104","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D105:O105)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ105","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D106:O106)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ106","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D107:O107)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ107","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D108:O108)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ108","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D109:O109)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ109","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D110:O110)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ110","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D111:O111)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ111","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D112:O112)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ112","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D113:O113)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ113","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D114:O114)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ114","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D115:O115)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ115","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D116:O116)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ116","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D117:O117)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ117","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D118:O118)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ118","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D119:O119)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ119","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D120:O120)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ120","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D121:O121)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ121","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D122:O122)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ122","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D123:O123)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ123","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D124:O124)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ124","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D125:O125)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ125","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D126:O126)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ126","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D127:O127)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ127","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC129)","v":"GENERAL CONDITIONS TOTAL"},{"$nulls":3},{"$f":"SUM(G52:H91)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I52:I91)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J52:J91)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O52:O91)","v":1}]
[{"$nulls":14},{"$f":"O92","v":1}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D132:O132)","v":"DEMOLITION"},{"$nulls":11},{"$f":"SUM(O95:O134)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D133:O133)","v":"Demolition"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ133","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G95/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G95/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G95>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D134:O134)","v":"Demo bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ134","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G96>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D135:O135)","v":"Demolition work per hour"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ135","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D136:O136)","v":"Room demolition, typical room"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ136","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D137:O137)","v":"Room demolition, bathroom"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ137","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D138:O138)","v":"Room demolition, kitchen"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ138","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D139:O139)","v":"Building demolition, 1-story wood-framed"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ139","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D140:O140)","v":"Building demolition, 2-story wood framed"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ140","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D141:O141)","v":"Building demolition, masonry"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ141","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D142:O142)","v":"Building demolition, steel/concrete"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ142","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D143:O143)","v":"Concrete slab demolition, 4\"-6\""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ143","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D144:O144)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ144","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D145:O145)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ145","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D146:O146)","v":"Abatement"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ146","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D147:O147)","v":"Asbestos bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ147","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D148:O148)","v":"Asbestos testing"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ148","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D149:O149)","v":"Asbestos abatement, minimum charge"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ149","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D150:O150)","v":"Mold, minimum charge"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ150","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D151:O151)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ151","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D152:O152)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ152","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D153:O153)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ153","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D154:O154)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ154","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D155:O155)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ155","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D156:O156)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ156","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D157:O157)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ157","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D158:O158)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ158","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D159:O159)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ159","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D160:O160)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ160","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D161:O161)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ161","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D162:O162)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ162","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D163:O163)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ163","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D164:O164)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ164","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D165:O165)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ165","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D166:O166)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ166","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D167:O167)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ167","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D168:O168)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ168","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D169:O169)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ169","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D170:O170)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ170","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D171:O171)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ171","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D172:O172)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ172","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC174)","v":"DEMOLITION TOTAL"},{"$nulls":3},{"$f":"SUM(G95:H134)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I95:I134)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J95:J134)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O95:O134)","v":0}]
[{"$nulls":14},{"$f":"O135","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D177:O177)","v":"STRUCTURAL CONCRETE"},{"$nulls":11},{"$f":"SUM(O138:O177)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D178:O178)","v":"Excavation"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ178","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G138/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G138/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G138>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D179:O179)","v":"Excavation bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ179","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G139>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D180:O180)","v":"Footing trenching"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ180","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D181:O181)","v":"Backfill of trenches "},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ181","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D182:O182)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ182","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D183:O183)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ183","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D184:O184)","v":"Foundation"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ184","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D185:O185)","v":"Foundation bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ185","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D186:O186)","v":"Concrete slab on grade, 4\" thick"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ186","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D187:O187)","v":"Concrete footing, 12\" wide "},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ187","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D188:O188)","v":"Stem wall, single story"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ188","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D189:O189)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ189","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D190:O190)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ190","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D191:O191)","v":"Structural Repairs"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ191","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D192:O192)","v":"Structural Repairs bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ192","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D193:O193)","v":"Stair mud jacking, case by case"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ193","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D194:O194)","v":"Bowing foundation walls, vertical I-Beams"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ194","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D195:O195)","v":"Settled foundation walls, concrete piers/underpinning"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ195","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D196:O196)","v":"Foundation waterproofing & drain tile, single story"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ196","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D197:O197)","v":"Epoxy crack injection"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ197","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D198:O198)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ198","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D199:O199)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ199","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D200:O200)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ200","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D201:O201)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ201","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D202:O202)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ202","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D203:O203)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ203","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D204:O204)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ204","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D205:O205)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ205","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D206:O206)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ206","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D207:O207)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ207","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D208:O208)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ208","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D209:O209)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ209","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D210:O210)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ210","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D211:O211)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ211","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D212:O212)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ212","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D213:O213)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ213","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D214:O214)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ214","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D215:O215)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ215","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D216:O216)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ216","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D217:O217)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ217","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC219)","v":"STRUCTURAL CONCRETE TOTAL"},{"$nulls":3},{"$f":"SUM(G138:H177)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I138:I177)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J138:J177)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O138:O177)","v":0}]
[{"$nulls":14},{"$f":"O178","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D222:O222)","v":"CONCRETE & FLATWORK"},{"$nulls":11},{"$f":"SUM(O181:O220)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D223:O223)","v":"Concrete"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ223","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G181/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G181/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G181>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D224:O224)","v":"Concrete bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ224","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G182>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D225:O225)","v":"Concrete flatwork demo"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ225","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D226:O226)","v":"Concrete driveway/patio, 6\" thick"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ226","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D227:O227)","v":"Concrete sidewalk, 4\" thick"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ227","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D228:O228)","v":"Add for 4\" base rock below concrete pavement"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ228","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D229:O229)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ229","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D230:O230)","v":"Asphalt"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ230","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D231:O231)","v":"Asphalt bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ231","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D232:O232)","v":"Asphalt pavement, 5\" thick"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ232","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D233:O233)","v":"Asphalt pavement, 7\" thick"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ233","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D234:O234)","v":"Asphalt pavement, wearing course, 1\" thick only"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ234","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D235:O235)","v":"Asphalt seal coat"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ235","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D236:O236)","v":"Add for 4\" base rock below asphalt pavement"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ236","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D237:O237)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ237","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D238:O238)","v":"Pavers"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ238","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D239:O239)","v":"Pavers bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ239","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D240:O240)","v":"Brick pavers, sand base"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ240","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D241:O241)","v":"Brick pavers, mortar base"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ241","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D242:O242)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ242","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D243:O243)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ243","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D244:O244)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ244","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D245:O245)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ245","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D246:O246)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ246","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D247:O247)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ247","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D248:O248)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ248","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D249:O249)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ249","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D250:O250)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ250","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D251:O251)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ251","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D252:O252)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ252","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D253:O253)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ253","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D254:O254)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ254","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D255:O255)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ255","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D256:O256)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ256","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D257:O257)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ257","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D258:O258)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ258","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D259:O259)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ259","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D260:O260)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ260","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D261:O261)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ261","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D262:O262)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ262","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC264)","v":"CONCRETE & FLATWORK TOTAL"},{"$nulls":3},{"$f":"SUM(G181:H220)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I181:I220)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J181:J220)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O181:O220)","v":0}]
[{"$nulls":14},{"$f":"O221","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D267:O267)","v":"MASONRY"},{"$nulls":11},{"$f":"SUM(O224:O263)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D268:O268)","v":"Masonry bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ268","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G224/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G224/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G224>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D269:O269)","v":"CMU, 4x8"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ269","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G225>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D270:O270)","v":"CMU, 8x8"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ270","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D271:O271)","v":"Brick veneer"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ271","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D272:O272)","v":"Natural stone"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ272","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D273:O273)","v":"Masonry waterproofing"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ273","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D274:O274)","v":"Tuck-point masonry"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ274","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D275:O275)","v":"Power wash masonry"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ275","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D276:O276)","v":"Chimney, brick "},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ276","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D277:O277)","v":"Chimney, stone"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ277","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D278:O278)","v":"Add to above for chimney cap"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ278","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D279:O279)","v":"Fireplace complete, brick, 3ft-4ft wide w/ chimney"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ279","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D280:O280)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ280","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D281:O281)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ281","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D282:O282)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ282","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D283:O283)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ283","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D284:O284)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ284","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D285:O285)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ285","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D286:O286)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ286","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D287:O287)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ287","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D288:O288)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ288","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D289:O289)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ289","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D290:O290)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ290","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D291:O291)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ291","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D292:O292)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ292","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D293:O293)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ293","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D294:O294)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ294","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D295:O295)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ295","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D296:O296)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ296","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D297:O297)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ297","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D298:O298)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ298","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D299:O299)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ299","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D300:O300)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ300","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D301:O301)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ301","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D302:O302)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ302","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D303:O303)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ303","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D304:O304)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ304","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D305:O305)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ305","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D306:O306)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ306","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D307:O307)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ307","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC309)","v":"MASONRY TOTAL"},{"$nulls":3},{"$f":"SUM(G224:H263)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I224:I263)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J224:J263)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O224:O263)","v":0}]
[{"$nulls":14},{"$f":"O264","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D312:O312)","v":"SIDING"},{"$nulls":11},{"$f":"SUM(O267:O306)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D313:O313)","v":"Siding bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ313","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G267/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G267/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G267>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D314:O314)","v":"Demo existing siding"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ314","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G268>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D315:O315)","v":"Plywood panel, douglas fir"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ315","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D316:O316)","v":"Plywood panel, cedar"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ316","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D317:O317)","v":"Tongue and groove, douglas fir"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ317","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D318:O318)","v":"Tongue and groove, cedar"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ318","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D319:O319)","v":"Board and batten, douglas fir"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ319","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D320:O320)","v":"Board and batten, cedar"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ320","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D321:O321)","v":"Wood shingle/shake"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ321","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D322:O322)","v":"Fiber cement siding, 4x8 panels"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ322","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D323:O323)","v":"Fiber cement siding, lap"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ323","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D324:O324)","v":"Vinyl siding, non-insulated"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ324","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D325:O325)","v":"Vinyl siding, insulated"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ325","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D326:O326)","v":"Trim, 1\"x3\", pine"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ326","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D327:O327)","v":"Trim, 1\"x4\", pine"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ327","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D328:O328)","v":"Trim, 1\"x6\", pine"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ328","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D329:O329)","v":"Siding patch, window/door, siding, insulation"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ329","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D330:O330)","v":"Stucco"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ330","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D331:O331)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ331","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D332:O332)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ332","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D333:O333)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ333","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D334:O334)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ334","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D335:O335)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ335","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D336:O336)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ336","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D337:O337)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ337","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D338:O338)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ338","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D339:O339)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ339","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D340:O340)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ340","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D341:O341)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ341","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D342:O342)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ342","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D343:O343)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ343","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D344:O344)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ344","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D345:O345)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ345","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D346:O346)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ346","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D347:O347)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ347","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D348:O348)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ348","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D349:O349)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ349","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D350:O350)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ350","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D351:O351)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ351","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D352:O352)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ352","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC354)","v":"SIDING TOTAL"},{"$nulls":3},{"$f":"SUM(G267:H306)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I267:I306)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J267:J306)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O267:O306)","v":0}]
[{"$nulls":14},{"$f":"O307","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D357:O357)","v":"DECKING AND PATIOS"},{"$nulls":11},{"$f":"SUM(O310:O349)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D358:O358)","v":"Decking"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ358","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G310/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G310/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G310>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D359:O359)","v":"Deck bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ359","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G311>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D360:O360)","v":"New deck, columns, joists, railing-treated lumber"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ360","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D361:O361)","v":"New deck, columns, joists, railing-cedar"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ361","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D362:O362)","v":"Existing deck, replace decking"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ362","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D363:O363)","v":"Install railing w/ wood balusters only"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ363","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D364:O364)","v":"Install railing w/ metal balusters only"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ364","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D365:O365)","v":"Stairs, 5 to 7 risers"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ365","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D366:O366)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ366","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D367:O367)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ367","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D368:O368)","v":"Covered Patio"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ368","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D369:O369)","v":"Covered Patio bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ369","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D370:O370)","v":"Covered patio, floor, roof frame, decking, treated"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ370","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D371:O371)","v":"Install railing w/ wood balusters only"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ371","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D372:O372)","v":"Install railing w/ metal balusters only"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ372","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D373:O373)","v":"Stairs, 5 to 7 risers"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ373","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D374:O374)","v":"Wood board ceiling, tongue and groove"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ374","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D375:O375)","v":"Insect screening"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ375","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D376:O376)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ376","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D377:O377)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ377","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D378:O378)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ378","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D379:O379)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ379","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D380:O380)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ380","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D381:O381)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ381","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D382:O382)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ382","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D383:O383)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ383","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D384:O384)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ384","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D385:O385)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ385","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D386:O386)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ386","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D387:O387)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ387","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D388:O388)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ388","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D389:O389)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ389","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D390:O390)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ390","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D391:O391)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ391","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D392:O392)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ392","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D393:O393)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ393","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D394:O394)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ394","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D395:O395)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ395","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D396:O396)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ396","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D397:O397)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ397","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC399)","v":"DECKING AND PATIOS TOTAL"},{"$nulls":3},{"$f":"SUM(G310:H349)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I310:I349)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J310:J349)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O310:O349)","v":0}]
[{"$nulls":14},{"$f":"O350","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D402:O402)","v":"ROOFING"},{"$nulls":11},{"$f":"SUM(O353:O392)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D403:O403)","v":"Roofing bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ403","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G353/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G353/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G353>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D404:O404)","v":"Asphalt shingle roof"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ404","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G354>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D405:O405)","v":"Roof repair/patch, asphalt"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ405","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D406:O406)","v":"Roof replacement-demo & replace, 3-tab"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ406","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D407:O407)","v":"Roof replacement-demo & replace, architectural"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ407","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D408:O408)","v":"Premium for 3 layer tear off"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ408","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D409:O409)","v":"Premium for steep pitch roof"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ409","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D410:O410)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ410","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D411:O411)","v":"Wood Shingle Roof"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ411","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D412:O412)","v":"Roof repair/patch, wood"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ412","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D413:O413)","v":"Roof replacement-demo & replace, 3-tab"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ413","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D414:O414)","v":"Wood shingle, low end"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ414","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D415:O415)","v":"Wood shingle, high end"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ415","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D416:O416)","v":"Roof sheathing, plywood 1/2\", remove & install"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ416","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D417:O417)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ417","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D418:O418)","v":"Slate/Clay Tile"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ418","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D419:O419)","v":"Roof replacement-demo & replace, slate"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ419","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D420:O420)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ420","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D421:O421)","v":"Gutters & downspouts, aluminum"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ421","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D422:O422)","v":"Clean gutters & downspouts"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ422","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D423:O423)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ423","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D424:O424)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ424","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D425:O425)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ425","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D426:O426)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ426","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D427:O427)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ427","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D428:O428)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ428","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D429:O429)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ429","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D430:O430)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ430","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D431:O431)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ431","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D432:O432)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ432","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D433:O433)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ433","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D434:O434)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ434","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D435:O435)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ435","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D436:O436)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ436","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D437:O437)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ437","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D438:O438)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ438","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D439:O439)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ439","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D440:O440)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ440","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D441:O441)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ441","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D442:O442)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ442","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC444)","v":"ROOFING TOTAL"},{"$nulls":3},{"$f":"SUM(G353:H392)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I353:I392)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J353:J392)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O353:O392)","v":0}]
[{"$nulls":14},{"$f":"O393","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D447:O447)","v":"EXTERIOR DOORS & WINDOWS"},{"$nulls":11},{"$f":"SUM(O396:O435)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D448:O448)","v":"Exterior Doors"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ448","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G396/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G396/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G396>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D449:O449)","v":"Exterior doors bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ449","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G397>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D450:O450)","v":"Steel entry door,  single"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ450","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D451:O451)","v":"French patio door, pair"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ451","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D452:O452)","v":"Exterior door hardware w/ dead bolt "},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ452","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D453:O453)","v":"Glass storm door, single"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ453","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D454:O454)","v":"Sliding glass door, vinyl, double"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ454","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D455:O455)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ455","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D456:O456)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ456","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D457:O457)","v":"Windows"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ457","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D458:O458)","v":"New windows, vinyl, average size"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ458","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D459:O459)","v":"Replacement windows, vinyl, average size"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ459","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D460:O460)","v":"Wood windows, average size"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ460","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D461:O461)","v":"Replace broken window pane"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ461","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D462:O462)","v":"Replace broken screens"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ462","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D463:O463)","v":"Repair broken screens"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ463","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D464:O464)","v":"Skylight, 3x3, fixed"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ464","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D465:O465)","v":"Skylight, operable"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ465","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D466:O466)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ466","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D467:O467)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ467","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D468:O468)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ468","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D469:O469)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ469","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D470:O470)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ470","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D471:O471)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ471","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D472:O472)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ472","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D473:O473)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ473","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D474:O474)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ474","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D475:O475)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ475","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D476:O476)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ476","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D477:O477)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ477","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D478:O478)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ478","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D479:O479)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ479","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D480:O480)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ480","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D481:O481)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ481","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D482:O482)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ482","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D483:O483)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ483","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D484:O484)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ484","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D485:O485)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ485","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D486:O486)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ486","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D487:O487)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ487","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC489)","v":"EXTERIOR DOORS & WINDOWS TOTAL"},{"$nulls":3},{"$f":"SUM(G396:H435)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I396:I435)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J396:J435)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O396:O435)","v":0}]
[{"$nulls":14},{"$f":"O436","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D492:O492)","v":"GARAGE DOORS"},{"$nulls":11},{"$f":"SUM(O439:O478)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D493:O493)","v":"Garage Doors Bid/Allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ493","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G439/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G439/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G439>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D494:O494)","v":"Garage Doors Only- 9'x7'  door, manual"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ494","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G440>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D495:O495)","v":"Garage Doors Only- 16' door, manual"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ495","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D496:O496)","v":"Garage Door Operator only"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ496","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D497:O497)","v":"Replace springs for garage door"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ497","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D498:O498)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ498","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D499:O499)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ499","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D500:O500)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ500","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D501:O501)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ501","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D502:O502)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ502","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D503:O503)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ503","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D504:O504)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ504","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D505:O505)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ505","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D506:O506)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ506","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D507:O507)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ507","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D508:O508)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ508","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D509:O509)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ509","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D510:O510)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ510","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D511:O511)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ511","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D512:O512)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ512","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D513:O513)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ513","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D514:O514)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ514","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D515:O515)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ515","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D516:O516)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ516","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D517:O517)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ517","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D518:O518)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ518","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D519:O519)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ519","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D520:O520)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ520","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D521:O521)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ521","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D522:O522)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ522","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D523:O523)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ523","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D524:O524)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ524","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D525:O525)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ525","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D526:O526)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ526","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D527:O527)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ527","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D528:O528)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ528","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D529:O529)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ529","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D530:O530)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ530","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D531:O531)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ531","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D532:O532)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ532","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC534)","v":"GARAGE DOORS TOTAL"},{"$nulls":3},{"$f":"SUM(G439:H478)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I439:I478)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J439:J478)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O439:O478)","v":0}]
[{"$nulls":14},{"$f":"O479","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D537:O537)","v":"LANDSCAPING"},{"$nulls":11},{"$f":"SUM(O482:O521)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D538:O538)","v":"Landscaping bid/allowance, trees, bushes, flowers"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ538","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G482/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G482/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G482>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D539:O539)","v":"Sod"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ539","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G483>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D540:O540)","v":"Seeding"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ540","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D541:O541)","v":"Shrubs/plantings, 1 gallon"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ541","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D542:O542)","v":"Shrubs/plantings, 2 gallon"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ542","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D543:O543)","v":"Shrubs/plantings, 5 gallon"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ543","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D544:O544)","v":"Small trees, 1-2\" caliper, 10 gallon"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ544","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D545:O545)","v":"Small trees, 1-2\" 15 gallon"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ545","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D546:O546)","v":"36\" box tree"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ546","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D547:O547)","v":"Mulch, standard 3\" thick"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ547","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D548:O548)","v":"Landscape rock, 3/4\""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ548","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D549:O549)","v":"Cobble stone rock"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ549","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D550:O550)","v":"Tree removal, per tree"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ550","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D551:O551)","v":"Stacked, retaining wall"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ551","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D552:O552)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ552","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D553:O553)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ553","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D554:O554)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ554","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D555:O555)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ555","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D556:O556)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ556","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D557:O557)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ557","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D558:O558)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ558","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D559:O559)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ559","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D560:O560)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ560","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D561:O561)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ561","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D562:O562)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ562","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D563:O563)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ563","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D564:O564)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ564","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D565:O565)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ565","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D566:O566)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ566","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D567:O567)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ567","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D568:O568)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ568","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D569:O569)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ569","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D570:O570)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ570","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D571:O571)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ571","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D572:O572)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ572","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D573:O573)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ573","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D574:O574)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ574","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D575:O575)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ575","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D576:O576)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ576","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D577:O577)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ577","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC579)","v":"LANDSCAPING TOTAL"},{"$nulls":3},{"$f":"SUM(G482:H521)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I482:I521)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J482:J521)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O482:O521)","v":0}]
[{"$nulls":14},{"$f":"O522","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D582:O582)","v":"MISC. EXTERIOR ITEMS"},{"$nulls":11},{"$f":"SUM(O525:O564)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D583:O583)","v":"Misc. Ext Improvements bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ583","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G525/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G525/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G525>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D584:O584)","v":"Miscellaneous Improvements"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ584","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G526>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D585:O585)","v":"New mailbox"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ585","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D586:O586)","v":"New address #"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ586","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D587:O587)","v":"Shutters"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ587","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D588:O588)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ588","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D589:O589)","v":"Fencing"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ589","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D590:O590)","v":"Chain link fencing"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ590","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D591:O591)","v":"Wood fencing"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ591","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D592:O592)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ592","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D593:O593)","v":"Misc. Exterior Structures"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ593","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D594:O594)","v":"Premanufactured carport"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ594","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D595:O595)","v":"Storage shed, wood"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ595","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D596:O596)","v":"Gazebo"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ596","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D597:O597)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ597","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D598:O598)","v":"Pools"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ598","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D599:O599)","v":"New Pool structure"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ599","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D600:O600)","v":"Pool heater/motor"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ600","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D601:O601)","v":"Pool filter system"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ601","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D602:O602)","v":"Replaster existing pool wall"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ602","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D603:O603)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ603","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D604:O604)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ604","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D605:O605)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ605","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D606:O606)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ606","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D607:O607)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ607","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D608:O608)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ608","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D609:O609)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ609","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D610:O610)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ610","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D611:O611)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ611","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D612:O612)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ612","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D613:O613)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ613","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D614:O614)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ614","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D615:O615)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ615","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D616:O616)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ616","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D617:O617)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ617","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D618:O618)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ618","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D619:O619)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ619","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D620:O620)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ620","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D621:O621)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ621","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D622:O622)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ622","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC624)","v":"MISC. EXTERIOR ITEMS TOTAL"},{"$nulls":3},{"$f":"SUM(G525:H564)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I525:I564)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J525:J564)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O525:O564)","v":0}]
[{"$nulls":14},{"$f":"O565","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D627:O627)","v":"FRAMING & DRYWALL"},{"$nulls":11},{"$f":"SUM(O568:O607)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D628:O628)","v":"Framing"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ628","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G568/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G568/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G568>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D629:O629)","v":"Structural framing bid/allowance, case by case"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ629","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G569>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D630:O630)","v":"Subflooring, 3/4\" plywood"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ630","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D631:O631)","v":"Interior wall framing"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ631","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D632:O632)","v":"Structural/Exterior wall framing"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ632","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D633:O633)","v":"Rough-in openings"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ633","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D634:O634)","v":"Floor joists/ceiling joists"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ634","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D635:O635)","v":"Roof framing/rafters"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ635","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D636:O636)","v":"Open load bearing/structural wall"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ636","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D637:O637)","v":"Insulation"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ637","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D638:O638)","v":"Insulation bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ638","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D639:O639)","v":"Wall insulation"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ639","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D640:O640)","v":"Floor insulation"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ640","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D641:O641)","v":"Attic insulation, blown-in"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ641","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D642:O642)","v":"Walls/Ceilings"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ642","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D643:O643)","v":"Drywall bid/allowance, case by case"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ643","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D644:O644)","v":"Drywall wallboard, 1/2\" thick, finish one side"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ644","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D645:O645)","v":"Drywall ceilings, 1/2\" thick"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ645","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D646:O646)","v":"Skim coating/texturing walls"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ646","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D647:O647)","v":"Skim coating/texturing ceilings"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ647","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D648:O648)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ648","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D649:O649)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ649","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D650:O650)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ650","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D651:O651)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ651","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D652:O652)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ652","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D653:O653)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ653","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D654:O654)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ654","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D655:O655)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ655","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D656:O656)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ656","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D657:O657)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ657","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D658:O658)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ658","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D659:O659)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ659","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D660:O660)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ660","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D661:O661)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ661","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D662:O662)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ662","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D663:O663)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ663","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D664:O664)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ664","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D665:O665)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ665","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D666:O666)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ666","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D667:O667)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ667","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC669)","v":"FRAMING & DRYWALL TOTAL"},{"$nulls":3},{"$f":"SUM(G568:H607)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I568:I607)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J568:J607)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O568:O607)","v":0}]
[{"$nulls":14},{"$f":"O608","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D672:O672)","v":"CABINETS & COUNTERTOPS"},{"$nulls":11},{"$f":"SUM(O611:O650)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D673:O673)","v":"Cabinet Installation bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ673","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G611/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G611/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G611>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D674:O674)","v":"Cabinet Material bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ674","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G612>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D675:O675)","v":"Countertop bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ675","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D676:O676)","v":"Kitchen"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ676","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D677:O677)","v":"Kitchen Base Cabinetry"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ677","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D678:O678)","v":"Kitchen Upper Cabinetry"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ678","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D679:O679)","v":"Kitchen Pantry Cabinet"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ679","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D680:O680)","v":"Plastic laminate countertop"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ680","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D681:O681)","v":"Replace cabinet doors, only"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ681","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D682:O682)","v":"Replace cabinet drawer fronts, only"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ682","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D683:O683)","v":"New cabinet door pulls"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ683","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D684:O684)","v":"Stone/solid surface countertop, kitchen"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ684","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D685:O685)","v":"Kitchen sink bowl, stainless steel, undermount"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ685","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D686:O686)","v":"Kitchen sink bowl, composite, undermount"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ686","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D687:O687)","v":"Bathrooms"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ687","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D688:O688)","v":"Vanity cabinet"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ688","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D689:O689)","v":"New cabinet door pulls"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ689","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D690:O690)","v":"Vanity countertop, stone/solid surface"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ690","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D691:O691)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ691","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D692:O692)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ692","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D693:O693)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ693","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D694:O694)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ694","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D695:O695)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ695","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D696:O696)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ696","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D697:O697)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ697","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D698:O698)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ698","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D699:O699)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ699","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D700:O700)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ700","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D701:O701)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ701","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D702:O702)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ702","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D703:O703)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ703","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D704:O704)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ704","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D705:O705)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ705","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D706:O706)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ706","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D707:O707)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ707","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D708:O708)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ708","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D709:O709)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ709","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D710:O710)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ710","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D711:O711)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ711","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D712:O712)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ712","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC714)","v":"CABINETS & COUNTERTOPS TOTAL"},{"$nulls":3},{"$f":"SUM(G611:H650)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I611:I650)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J611:J650)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O611:O650)","v":0}]
[{"$nulls":14},{"$f":"O651","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D717:O717)","v":"DOORS & TRIM"},{"$nulls":11},{"$f":"SUM(O654:O693)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D718:O718)","v":"Finish carpentry bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ718","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G654/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G654/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G654>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D719:O719)","v":"Interior door, prehung, hollow-core door"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ719","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G655>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D720:O720)","v":"Interior mirrored, sliding, closet doors"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ720","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D721:O721)","v":"Interior bi-fold, closet doors"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ721","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D722:O722)","v":"Door hardware, knobs only"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ722","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D723:O723)","v":"Door casings"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ723","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D724:O724)","v":"Window casings"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ724","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D725:O725)","v":"Window sills"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ725","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D726:O726)","v":"Wood  base"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ726","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D727:O727)","v":"Crown molding"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ727","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D728:O728)","v":"Raised panel wood wainscoting"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ728","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D729:O729)","v":"Bead board wainscoting"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ729","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D730:O730)","v":"Fireplace mantel"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ730","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D731:O731)","v":"Wood columns"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ731","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D732:O732)","v":"Closet shelf and rod"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ732","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D733:O733)","v":"Closet kit, 8ft long"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ733","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D734:O734)","v":"Wood handrail - rail only"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ734","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D735:O735)","v":"Wood balusters"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ735","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D736:O736)","v":"Iron balusters"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ736","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D737:O737)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ737","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D738:O738)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ738","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D739:O739)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ739","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D740:O740)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ740","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D741:O741)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ741","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D742:O742)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ742","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D743:O743)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ743","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D744:O744)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ744","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D745:O745)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ745","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D746:O746)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ746","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D747:O747)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ747","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D748:O748)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ748","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D749:O749)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ749","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D750:O750)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ750","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D751:O751)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ751","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D752:O752)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ752","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D753:O753)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ753","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D754:O754)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ754","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D755:O755)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ755","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D756:O756)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ756","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D757:O757)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ757","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC759)","v":"DOORS & TRIM TOTAL"},{"$nulls":3},{"$f":"SUM(G654:H693)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I654:I693)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J654:J693)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O654:O693)","v":0}]
[{"$nulls":14},{"$f":"O694","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D762:O762)","v":"CARPET & RESILIENT"},{"$nulls":11},{"$f":"SUM(O697:O736)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D763:O763)","v":"Carpeting & Resilient bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ763","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G697/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G697/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G697>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D764:O764)","v":"Carpeting"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ764","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G698>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D765:O765)","v":"Carpet, economy grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ765","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D766:O766)","v":"Carpet average grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ766","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D767:O767)","v":"Carpet, premium grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ767","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D768:O768)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ768","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D769:O769)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ769","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D770:O770)","v":"Sheet Vinyl"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ770","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D771:O771)","v":"Sheet vinyl, economy grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ771","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D772:O772)","v":"Sheet vinyl, average grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ772","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D773:O773)","v":"Sheet vinyl, premium grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ773","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D774:O774)","v":"Clean and wax vinyl"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ774","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D775:O775)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ775","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D776:O776)","v":"Vinyl Tile"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ776","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D777:O777)","v":"Vinyl tile, economy grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ777","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D778:O778)","v":"Vinyl tile, average grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ778","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D779:O779)","v":"Vinyl tile, premium grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ779","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D780:O780)","v":"Clean and wax vinyl"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ780","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D781:O781)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ781","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D782:O782)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ782","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D783:O783)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ783","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D784:O784)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ784","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D785:O785)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ785","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D786:O786)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ786","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D787:O787)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ787","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D788:O788)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ788","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D789:O789)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ789","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D790:O790)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ790","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D791:O791)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ791","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D792:O792)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ792","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D793:O793)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ793","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D794:O794)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ794","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D795:O795)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ795","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D796:O796)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ796","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D797:O797)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ797","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D798:O798)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ798","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D799:O799)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ799","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D800:O800)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ800","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D801:O801)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ801","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D802:O802)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ802","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC804)","v":"CARPET & RESILIENT TOTAL"},{"$nulls":3},{"$f":"SUM(G697:H736)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I697:I736)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J697:J736)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O697:O736)","v":0}]
[{"$nulls":14},{"$f":"O737","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D807:O807)","v":"HARDWOOD FLOORING"},{"$nulls":11},{"$f":"SUM(O740:O779)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D808:O808)","v":"Hardwood floors, bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ808","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G740/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G740/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G740>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D809:O809)","v":"Laminate Flooring"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ809","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G741>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D810:O810)","v":"Laminate wood flooring, economy grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ810","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D811:O811)","v":"Laminate wood flooring, average grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ811","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D812:O812)","v":"Laminate wood flooring, premium grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ812","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D813:O813)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ813","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D814:O814)","v":"Hardwood Flooring"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ814","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D815:O815)","v":"Hardwood flooring, economy grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ815","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D816:O816)","v":"Hardwood flooring, average grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ816","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D817:O817)","v":"Hardwood flooring, premium grade"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ817","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D818:O818)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ818","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D819:O819)","v":"Hardwood Floor Refinishing"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ819","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D820:O820)","v":"Floor refinishing"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ820","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D821:O821)","v":"Lacing new hardwood to match existing, case-by-case"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ821","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D822:O822)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ822","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D823:O823)","v":"Miscellaneous"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ823","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D824:O824)","v":"Stair treads, 4ft avg"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ824","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D825:O825)","v":"Shoe moldings"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ825","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D826:O826)","v":"Underlayment"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ826","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D827:O827)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ827","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D828:O828)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ828","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D829:O829)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ829","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D830:O830)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ830","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D831:O831)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ831","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D832:O832)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ832","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D833:O833)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ833","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D834:O834)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ834","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D835:O835)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ835","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D836:O836)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ836","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D837:O837)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ837","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D838:O838)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ838","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D839:O839)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ839","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D840:O840)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ840","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D841:O841)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ841","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D842:O842)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ842","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D843:O843)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ843","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D844:O844)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ844","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D845:O845)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ845","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D846:O846)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ846","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D847:O847)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ847","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC849)","v":"HARDWOOD FLOORING TOTAL"},{"$nulls":3},{"$f":"SUM(G740:H779)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I740:I779)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J740:J779)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O740:O779)","v":0}]
[{"$nulls":14},{"$f":"O780","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D852:O852)","v":"TILING"},{"$nulls":11},{"$f":"SUM(O783:O822)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D853:O853)","v":"Tiling bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ853","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G783/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G783/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G783>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D854:O854)","v":"Kitchen "},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ854","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G784>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D855:O855)","v":"Kitchen backsplash, mosaic tile"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ855","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D856:O856)","v":"Floor tile, Kitchen"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ856","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D857:O857)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ857","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D858:O858)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ858","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D859:O859)","v":"Bathrooms"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ859","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D860:O860)","v":"Shower tile, standard"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ860","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D861:O861)","v":"Shower tile, accent mosaic tile"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ861","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D862:O862)","v":"Floor tile, bathrooms"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ862","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D863:O863)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ863","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D864:O864)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ864","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D865:O865)","v":"Miscellaneous Tiling"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ865","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D866:O866)","v":"Floor tile, entry "},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ866","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D867:O867)","v":"Fireplace tiling"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ867","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D868:O868)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ868","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D869:O869)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ869","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D870:O870)","v":"Other"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ870","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D871:O871)","v":"Backer board 1/4\" at floor tile"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ871","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D872:O872)","v":"Backer board 1/2\" at wall tile"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ872","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D873:O873)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ873","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D874:O874)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ874","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D875:O875)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ875","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D876:O876)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ876","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D877:O877)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ877","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D878:O878)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ878","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D879:O879)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ879","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D880:O880)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ880","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D881:O881)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ881","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D882:O882)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ882","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D883:O883)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ883","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D884:O884)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ884","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D885:O885)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ885","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D886:O886)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ886","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D887:O887)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ887","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D888:O888)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ888","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D889:O889)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ889","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D890:O890)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ890","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D891:O891)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ891","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D892:O892)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ892","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC894)","v":"TILING TOTAL"},{"$nulls":3},{"$f":"SUM(G783:H822)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I783:I822)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J783:J822)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O783:O822)","v":0}]
[{"$nulls":14},{"$f":"O823","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D897:O897)","v":"PAINTING"},{"$nulls":11},{"$f":"SUM(O826:O865)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D898:O898)","v":"Exterior Painting"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ898","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G826/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G826/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G826>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D899:O899)","v":"Exterior painting, bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ899","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G827>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D900:O900)","v":"Exterior painting materials allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ900","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D901:O901)","v":"Prep/clean siding"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ901","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D902:O902)","v":"Paint siding"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ902","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D903:O903)","v":"Paint exterior door"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ903","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D904:O904)","v":"Paint trim only"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ904","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D905:O905)","v":"Sand & refinish decking"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ905","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D906:O906)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ906","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D907:O907)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ907","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D908:O908)","v":"Interior Painting"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ908","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D909:O909)","v":"Interior painting, bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ909","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D910:O910)","v":"Interior painting materials allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ910","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D911:O911)","v":"Paint doors & frames"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ911","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D912:O912)","v":"Paint walls"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ912","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D913:O913)","v":"Paint ceilings"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ913","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D914:O914)","v":"Paint wood base"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ914","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D915:O915)","v":"Strip, paint cabinets/vanities"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ915","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D916:O916)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ916","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D917:O917)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ917","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D918:O918)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ918","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D919:O919)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ919","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D920:O920)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ920","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D921:O921)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ921","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D922:O922)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ922","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D923:O923)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ923","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D924:O924)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ924","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D925:O925)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ925","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D926:O926)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ926","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D927:O927)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ927","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D928:O928)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ928","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D929:O929)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ929","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D930:O930)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ930","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D931:O931)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ931","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D932:O932)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ932","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D933:O933)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ933","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D934:O934)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ934","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D935:O935)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ935","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D936:O936)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ936","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D937:O937)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ937","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC939)","v":"PAINTING TOTAL"},{"$nulls":3},{"$f":"SUM(G826:H865)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I826:I865)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J826:J865)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O826:O865)","v":0}]
[{"$nulls":14},{"$f":"O866","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D942:O942)","v":"APPLIANCES"},{"$nulls":11},{"$f":"SUM(O869:O908)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D943:O943)","v":"Appliances, Bid/Allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ943","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G869/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G869/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G869>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D944:O944)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ944","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G870>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D945:O945)","v":"Appliance Package"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ945","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D946:O946)","v":"Economy, (fridge, range, hood, dw, microwave)"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ946","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D947:O947)","v":"Average, (fridge, range, hood, dw, microwave)"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ947","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D948:O948)","v":"High End, (fridge, range, hood, dw, microwave)"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ948","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D949:O949)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ949","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D950:O950)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ950","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D951:O951)","v":"Appliances, Detailed, Ecomony"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ951","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D952:O952)","v":"Refrigerator, economy"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ952","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D953:O953)","v":"Range, economy"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ953","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D954:O954)","v":"Range Hood, economy"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ954","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D955:O955)","v":"Dishwasher, economy"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ955","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D956:O956)","v":"Microwave, economy"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ956","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D957:O957)","v":"Appliance delivery"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ957","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D958:O958)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ958","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D959:O959)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ959","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D960:O960)","v":"Appliances, Detailed, Average"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ960","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D961:O961)","v":"Refrigerator, average"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ961","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D962:O962)","v":"Range, average"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ962","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D963:O963)","v":"Range Hood, average"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ963","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D964:O964)","v":"Dishwasher, average"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ964","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D965:O965)","v":"Microwave, average"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ965","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D966:O966)","v":"Appliance delivery"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ966","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D967:O967)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ967","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D968:O968)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ968","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D969:O969)","v":"Appliances, Detailed, High End"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ969","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D970:O970)","v":"Refrigerator, high end"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ970","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D971:O971)","v":"Range, high end"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ971","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D972:O972)","v":"Range Hood, high end"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ972","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D973:O973)","v":"Dishwasher, high end"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ973","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D974:O974)","v":"Microwave, high end"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ974","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D975:O975)","v":"Appliance delivery"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ975","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D976:O976)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ976","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D977:O977)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ977","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D978:O978)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ978","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D979:O979)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ979","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D980:O980)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ980","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D981:O981)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ981","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D982:O982)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ982","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC984)","v":"APPLIANCES TOTAL"},{"$nulls":3},{"$f":"SUM(G869:H908)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I869:I908)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J869:J908)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O869:O908)","v":0}]
[{"$nulls":14},{"$f":"O909","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D987:O987)","v":"PLUMBING"},{"$nulls":11},{"$f":"SUM(O912:O951)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D988:O988)","v":"Plumbing, bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ988","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G912/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G912/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G912>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D989:O989)","v":"Miscellaneous Plumbing"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ989","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G913>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D990:O990)","v":"Plumbing rough-in, per hour"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ990","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D991:O991)","v":"Concrete demo for below slab rough-in"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ991","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D992:O992)","v":"Plumbing finish work, per hour"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ992","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D993:O993)","v":"Replace gas hot water heater, 40 gallon"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ993","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D994:O994)","v":"Kitchen"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ994","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D995:O995)","v":"Kitchen faucet fixture"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ995","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D996:O996)","v":"Garbage disposal"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ996","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D997:O997)","v":"Hookup dishwasher"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ997","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D998:O998)","v":"Water supply line for refrigerator"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ998","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D999:O999)","v":"Bathrooms"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ999","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1000:O1000)","v":"Bathroom faucet fixture"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1000","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1001:O1001)","v":"Fiberglass shower stall"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1001","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1002:O1002)","v":"Fiberglass tub"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1002","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1003:O1003)","v":"Fiberglass tub/shower surround"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1003","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1004:O1004)","v":"Showerhead/tub kit"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1004","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1005:O1005)","v":"Toilets"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1005","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1006:O1006)","v":"Toilet seats"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1006","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1007:O1007)","v":"Pedestal sink"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1007","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1008:O1008)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1008","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1009:O1009)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1009","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1010:O1010)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1010","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1011:O1011)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1011","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1012:O1012)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1012","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1013:O1013)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1013","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1014:O1014)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1014","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1015:O1015)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1015","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1016:O1016)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1016","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1017:O1017)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1017","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1018:O1018)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1018","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1019:O1019)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1019","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1020:O1020)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1020","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1021:O1021)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1021","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1022:O1022)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1022","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1023:O1023)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1023","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1024:O1024)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1024","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1025:O1025)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1025","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1026:O1026)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1026","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1027:O1027)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1027","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC1029)","v":"PLUMBING TOTAL"},{"$nulls":3},{"$f":"SUM(G912:H951)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I912:I951)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J912:J951)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O912:O951)","v":0}]
[{"$nulls":14},{"$f":"O952","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1032:O1032)","v":"HVAC"},{"$nulls":11},{"$f":"SUM(O955:O994)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1033:O1033)","v":"HVAC, bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1033","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G955/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G955/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G955>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1034:O1034)","v":"HVAC Rough-In, per hour"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1034","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G956>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1035:O1035)","v":"HVAC Finish Work, per hour"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1035","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1036:O1036)","v":"Replace gas fired forced air unit, 1000 sf, 60k btus"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1036","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1037:O1037)","v":"Replace gas fired forced air unit, 2,000, 80k btus"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1037","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1038:O1038)","v":"Replace gas fired forced air unit, 3,000, 100k btus"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1038","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1039:O1039)","v":"Replace air conditioning unit, ~1,000 sf, 2 ton"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1039","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1040:O1040)","v":"Replace air conditioning unit, ~2,000 sf, 3.5 ton"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1040","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1041:O1041)","v":"Replace air conditioning unit, ~3,000sf, 5 ton"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1041","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1042:O1042)","v":"Hotel type, hot/cold packaged unit"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1042","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1043:O1043)","v":"Window mounted unit"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1043","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1044:O1044)","v":"HVAC equipment tune-up/service call"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1044","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1045:O1045)","v":"Programmable thermostat"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1045","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1046:O1046)","v":"Replace supply air grilles/returns"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1046","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1047:O1047)","v":"Clean ductwork"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1047","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1048:O1048)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1048","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1049:O1049)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1049","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1050:O1050)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1050","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1051:O1051)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1051","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1052:O1052)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1052","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1053:O1053)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1053","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1054:O1054)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1054","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1055:O1055)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1055","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1056:O1056)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1056","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1057:O1057)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1057","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1058:O1058)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1058","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1059:O1059)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1059","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1060:O1060)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1060","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1061:O1061)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1061","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1062:O1062)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1062","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1063:O1063)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1063","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1064:O1064)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1064","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1065:O1065)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1065","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1066:O1066)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1066","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1067:O1067)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1067","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1068:O1068)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1068","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1069:O1069)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1069","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1070:O1070)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1070","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1071:O1071)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1071","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1072:O1072)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1072","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC1074)","v":"HVAC TOTAL"},{"$nulls":3},{"$f":"SUM(G955:H994)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I955:I994)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J955:J994)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O955:O994)","v":0}]
[{"$nulls":14},{"$f":"O995","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1077:O1077)","v":"ELECTRICAL"},{"$nulls":11},{"$f":"SUM(O998:O1037)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1078:O1078)","v":"Electrical, bid/allowance"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1078","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G998/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G998/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G998>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1079:O1079)","v":"Miscellaneous Electrical "},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1079","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G999>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1080:O1080)","v":"Electrical Rough-in, per hour"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1080","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1081:O1081)","v":"CATV Rough-in, per hour"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1081","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1082:O1082)","v":"Electrical Finish Work, per hour"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1082","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1083:O1083)","v":"Replace electrical panel, 100 AMP"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1083","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1084:O1084)","v":"Replace electrical panel, 200 AMP"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1084","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1085:O1085)","v":"Replace outlets, light switches"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1085","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1086:O1086)","v":"Replace GFI outlets/ground back to panel"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1086","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1087:O1087)","v":"Exhaust Fan"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1087","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1088:O1088)","v":"Smoke detectors"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1088","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1089:O1089)","v":"Carbon monoxide detector"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1089","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1090:O1090)","v":"Lighting"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1090","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1091:O1091)","v":"Track/Pendent light"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1091","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1092:O1092)","v":"Chandelier light fixture"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1092","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1093:O1093)","v":"Ceiling dome light"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1093","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1094:O1094)","v":"Ceiling fan fixture"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1094","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1095:O1095)","v":"Bathroom vanity light"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1095","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1096:O1096)","v":"Can lighting"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1096","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1097:O1097)","v":"Exterior light fixture"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1097","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1098:O1098)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1098","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1099:O1099)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1099","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1100:O1100)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1100","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1101:O1101)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1101","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1102:O1102)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1102","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1103:O1103)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1103","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1104:O1104)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1104","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1105:O1105)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1105","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1106:O1106)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1106","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1107:O1107)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1107","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1108:O1108)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1108","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1109:O1109)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1109","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1110:O1110)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1110","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1111:O1111)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1111","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1112:O1112)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1112","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1113:O1113)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1113","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1114:O1114)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1114","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1115:O1115)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1115","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1116:O1116)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1116","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1117:O1117)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1117","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC1119)","v":"ELECTRICAL TOTAL"},{"$nulls":3},{"$f":"SUM(G998:H1037)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I998:I1037)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J998:J1037)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O998:O1037)","v":0}]
[{"$nulls":14},{"$f":"O1038","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1122:O1122)","v":"MISCELLANEOUS"},{"$nulls":11},{"$f":"SUM(O1041:O1080)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1123:O1123)","v":"Bath accessories, towel bar, toilet disp, ea bathroom"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1123","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G1041/Property_Size,0)","v":{"v":0,"d":"$0.0"}},{"$f":"IFERROR(G1041/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G1041>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1124:O1124)","v":"Bathroom mirrors"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1124","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},{"$f":"IF(G1042>0,1,0)","v":0}]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1125:O1125)","v":"Window coverings, each window"},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1125","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1126:O1126)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1126","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1127:O1127)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1127","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1128:O1128)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1128","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1129:O1129)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1129","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1130:O1130)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1130","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1131:O1131)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1131","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1132:O1132)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1132","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1133:O1133)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1133","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1134:O1134)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1134","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1135:O1135)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1135","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1136:O1136)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1136","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1137:O1137)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1137","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1138:O1138)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1138","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1139:O1139)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1139","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1140:O1140)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1140","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1141:O1141)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1141","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1142:O1142)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1142","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1143:O1143)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1143","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1144:O1144)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1144","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1145:O1145)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1145","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1146:O1146)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1146","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1147:O1147)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1147","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1148:O1148)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1148","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1149:O1149)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1149","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1150:O1150)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1150","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1151:O1151)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1151","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1152:O1152)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1152","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1153:O1153)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1153","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1154:O1154)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1154","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1155:O1155)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1155","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1156:O1156)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1156","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1157:O1157)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1157","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1158:O1158)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1158","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1159:O1159)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1159","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1160:O1160)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1160","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1161:O1161)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1161","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!D1162:O1162)","v":""},{"$nulls":3},{"$f":"'2 REPAIR ESTIMATOR'!AQ1162","v":{"v":0,"d":"$0"}},null,{"v":0,"d":"$0.0"},{"v":0,"d":"0.0%"},{"$nulls":4},0]
[null,null,{"$f":"T('2 REPAIR ESTIMATOR'!AC1164)","v":"MISCELLANEOUS TOTAL"},{"$nulls":3},{"$f":"SUM(G1041:H1080)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I1041:I1080)","v":{"v":0,"d":"$0"}},{"$f":"SUM(J1041:J1080)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"SUM(O1041:O1080)","v":0}]
[{"$nulls":14},{"$f":"O1081","v":0}]
[null,null,"SUBTOTAL ESTIMATE",{"$nulls":3},{"$f":"SUBTOTAL_ESTIMATE","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G1083/Property_Size,0)","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(G1083/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G1083>0,1,0)","v":0}]
[{"$nulls":14},{"$f":"O1090","v":0}]
[null,null,"ADDERS",{"$nulls":11},{"$f":"O1090","v":0}]
[null,null,{"$f":"CONCATENATE(\"Location Multiplier of \",TEXT(Location_Mutiplier,\"0.00\"))","v":"Location Multiplier of 0.00"},{"$nulls":3},{"$f":"Location_Mutiplier_Amount","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G1086/Property_Size,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(G1086/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G1086>0,1,0)","v":0}]
[null,null,{"$f":"CONCATENATE(\"Building Permit Costs (\",TEXT(Permit_Percentage,\"0.0%\"),\")\")","v":"Building Permit Costs (0.0%)"},{"$nulls":3},{"$f":"Permit_Amount","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G1087/Property_Size,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(G1087/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},{"$f":"IF(G1087>0,1,0)","v":0}]
[null,null,{"$f":"CONCATENATE(\"Contractors Overhead and Profit (\",TEXT(Contractos_Overhead_Percentage,\"0.0%\"),\")\")","v":"Contractors Overhead and Profit (0.0%)"},{"$nulls":3},{"$f":"Contractors_Overhead_Profit_Amount","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G1088/Property_Size,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(G1088/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},0]
[null,null,{"$f":"CONCATENATE(\"Estimate Contingency  (\",TEXT(Contingency_Percentage,\"0.0%\"),\")\")","v":"Estimate Contingency  (0.0%)"},{"$nulls":3},{"$f":"Contingency_Amount","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G1089/Property_Size,0)","v":{"v":0,"d":"$0.00"}},{"$f":"IFERROR(G1089/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},0]
[null,null,"TOTAL ADDERS",{"$nulls":3},{"$f":"SUM(G1086:H1089)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(I1086:I1089)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(J1086:J1089)","v":{"v":0,"d":"0%"}},{"$nulls":4},0]
[{"$nulls":14},{"$f":"O1092","v":0}]
[null,null,"TOTAL ESTIMATE",{"$nulls":3},{"$f":"G1083+G1090","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G1092/Property_Size,0)","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(G1092/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},0]
[{"$nulls":14},{"$f":"O1094","v":0}]
[null,null,"TOTAL PROJECT COSTS",{"$nulls":3},{"$f":"Total_Project_Costs_Result","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(G1094/Property_Size,0)","v":{"v":0,"d":"$0"}},{"$f":"IFERROR(G1094/Total_Project_Costs_Result,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":4},0]
[{"$nulls":14},1]
[null,null,"© 2016 by Houseflippingspreadsheet.com. All rights reserved"]

{"sheet":"LENDER REPORTS","index":23,"n_rows":375,"n_cols":42,"rows_kept":375,"hidden":true,"merged":[[1,2,3,6],[2,25,2,26],[2,32,3,32],[2,33,3,33],[2,34,3,34],[2,35,3,35],[2,36,3,36],[2,37,3,37],[2,38,3,38],[2,39,3,39],[2,40,3,40],[2,41,3,41],[5,8,8,22],[10,7,10,23],[14,8,16,22],[17,8,18,22],[19,8,19,22],[20,8,21,19],[25,8,45,22],[48,8,48,14],[49,8,49,14],[50,8,50,14],[51,8,51,14],[55,7,55,21],[55,22,55,23],[56,7,56,23],[58,7,58,16],[60,7,60,16],[60,18,60,23],[61,7,61,10],[61,11,61,16],[62,7,62,10],[62,11,62,16],[62,18,62,23],[63,7,63,10],[63,11,63,16],[63,18,64,23],[65,7,65,16],[65,18,65,21],[65,22,65,23],[66,7,66,13],[66,14,66,16],[67,7,67,13],[67,14,67,16],[67,18,67,23],[68,7,68,13],[68,14,68,16],[68,18,69,23],[69,7,69,13],[69,14,69,16],[70,14,70,16],[70,18,70,21],[70,22,70,23],[71,7,71,13],[71,14,71,16],[72,7,72,13],[72,14,72,16],[72,18,72,23],[73,7,73,13],[73,14,73,16],[73,18,74,23],[74,14,74,16],[75,7,75,13],[75,14,75,16],[75,18,75,21],[75,22,75,23],[76,7,76,13],[76,14,76,16],[77,7,77,13],[77,14,77,16],[77,18,77,23],[78,14,78,16],[78,18,79,23],[79,7,79,16],[80,18,80,21],[80,22,80,23],[81,7,81,13],[81,14,81,16],[82,7,82,13],[82,14,82,16],[82,18,82,23],[83,7,83,13],[83,14,83,16],[83,18,84,23],[84,7,84,13],[84,14,84,16],[85,18,85,21],[85,22,85,23],[86,7,86,16],[87,14,87,16],[87,18,87,23],[88,7,88,13],[88,14,88,16],[88,18,89,23],[89,7,89,13],[89,14,89,16],[90,7,90,13],[90,14,90,16],[90,18,90,21],[90,22,90,23],[91,7,91,13],[91,14,91,16],[93,7,93,13],[93,14,93,16],[94,7,94,13],[94,14,94,16],[96,7,96,21],[96,22,96,23],[97,7,97,23],[99,7,99,16],[101,7,101,16],[101,18,101,23],[102,14,102,16],[103,7,103,13],[103,14,103,16],[103,18,103,23],[104,7,104,13],[104,14,104,16],[104,18,105,23],[105,7,105,13],[105,14,105,16],[106,18,106,21],[106,22,106,23],[107,7,107,13],[107,14,107,16],[108,7,108,13],[108,14,108,16],[108,18,108,23],[109,18,110,23],[110,7,110,16],[111,18,111,21],[111,22,111,23],[112,7,115,16],[113,18,113,23],[114,18,115,23],[116,14,116,16],[116,18,116,21],[116,22,116,23],[117,7,117,16],[118,7,118,13],[118,14,118,16],[118,18,118,23],[119,7,119,13],[119,14,119,16],[119,18,120,23],[120,7,120,13],[120,14,120,16],[121,14,121,16],[121,18,121,21],[121,22,121,23],[122,7,122,16],[123,7,123,10],[123,11,123,13],[123,14,123,16],[123,18,123,23],[124,7,124,10],[124,11,124,13],[124,14,124,16],[124,18,125,23],[125,7,125,10],[125,11,125,13],[125,14,125,16],[126,7,126,10],[126,11,126,13],[126,14,126,16],[126,18,126,21],[126,22,126,23],[127,7,127,13],[127,14,127,16],[128,7,128,13],[128,14,128,16],[128,18,128,23],[129,7,129,13],[129,14,129,16],[129,18,130,23],[131,18,131,21],[131,22,131,23],[137,7,137,21],[137,22,137,23],[138,7,138,23],[140,7,140,16],[142,7,142,16],[143,14,143,16],[144,7,144,13],[144,14,144,16],[145,7,145,13],[145,14,145,16],[146,7,146,13],[146,14,146,16],[148,7,148,13],[148,14,148,16],[149,7,149,13],[149,14,149,16],[152,7,152,16],[154,7,154,8],[154,9,154,12],[154,13,154,15],[154,16,154,18],[154,19,154,21],[154,22,154,23],[155,7,155,8],[155,9,155,12],[155,13,155,15],[155,16,155,18],[155,19,155,21],[155,22,155,23],[156,7,156,8],[156,9,156,12],[156,13,156,15],[156,16,156,18],[156,19,156,21],[156,22,156,23],[157,7,157,8],[157,9,157,12],[157,13,157,15],[157,16,157,18],[157,19,157,21],[157,22,157,23],[158,7,158,8],[158,9,158,12],[158,13,158,15],[158,16,158,18],[158,19,158,21],[158,22,158,23],[159,7,159,8],[159,9,159,12],[159,13,159,15],[159,16,159,18],[159,19,159,21],[159,22,159,23],[160,7,160,8],[160,9,160,12],[160,13,160,15],[160,16,160,18],[160,19,160,21],[160,22,160,23],[161,7,161,8],[161,9,161,12],[161,13,161,15],[161,16,161,18],[161,19,161,21],[161,22,161,23],[162,7,162,8],[162,9,162,12],[162,13,162,15],[162,16,162,18],[162,19,162,21],[162,22,162,23],[163,7,163,8],[163,9,163,12],[163,13,163,15],[163,16,163,18],[163,19,163,21],[163,22,163,23],[164,7,164,8],[164,9,164,12],[164,13,164,15],[164,16,164,18],[164,19,164,21],[164,22,164,23],[165,7,165,12],[165,13,165,15],[165,16,165,18],[165,19,165,21],[165,22,165,23],[167,14,167,18],[167,19,167,21],[167,22,167,23],[168,14,168,18],[168,19,168,21],[168,22,168,23],[169,14,169,18],[169,19,169,21],[169,22,169,23],[178,7,178,21],[178,22,178,23],[179,7,179,23],[183,7,183,23],[184,7,184,9],[184,10,184,11],[184,12,184,15],[184,16,184,19],[184,20,184,23],[185,7,186,9],[185,10,186,11],[185,12,186,15],[185,16,186,19],[185,20,186,23],[187,7,187,9],[187,10,187,11],[187,12,187,15],[187,16,187,19],[187,20,187,23],[188,7,188,9],[188,10,188,11],[188,12,188,15],[188,16,188,19],[188,20,188,23],[189,7,189,9],[189,10,189,11],[189,12,189,15],[189,16,189,19],[189,20,189,23],[190,7,190,9],[190,10,190,11],[190,12,190,15],[190,16,190,19],[190,20,190,23],[191,7,191,9],[191,10,191,11],[191,12,191,15],[191,16,191,19],[191,20,191,23],[192,7,192,9],[192,10,192,11],[192,12,192,15],[192,16,192,19],[192,20,192,23],[193,7,193,23],[194,7,194,9],[194,10,194,11],[194,12,194,14],[194,16,194,18],[194,20,194,22],[195,7,195,9],[195,10,195,11],[195,12,195,14],[195,16,195,18],[195,20,195,22],[196,7,196,9],[196,10,196,11],[196,12,196,14],[196,16,196,18],[196,20,196,22],[197,7,197,9],[197,10,197,11],[197,12,197,14],[197,16,197,18],[197,20,197,22],[198,7,198,9],[198,10,198,11],[198,12,198,14],[198,16,198,18],[198,20,198,22],[199,7,199,9],[199,10,199,11],[199,12,199,14],[199,16,199,18],[199,20,199,22],[200,7,200,9],[200,10,200,11],[200,12,200,14],[200,16,200,18],[200,20,200,22],[201,7,201,9],[201,10,201,11],[201,12,201,14],[201,16,201,18],[201,20,201,22],[202,7,202,9],[202,10,202,11],[202,12,202,14],[202,16,202,18],[202,20,202,22],[203,7,203,9],[203,10,203,11],[203,12,203,14],[203,16,203,18],[203,20,203,22],[204,7,207,9],[204,10,207,11],[204,12,207,14],[204,15,207,15],[204,16,207,18],[204,19,207,19],[204,20,207,22],[204,23,207,23],[208,7,212,9],[208,10,212,11],[208,12,212,14],[208,15,212,15],[208,16,212,18],[208,19,212,19],[208,20,212,22],[208,23,212,23],[213,7,213,11],[213,12,213,15],[213,16,213,19],[213,20,213,23],[214,7,214,9],[214,10,214,11],[214,12,214,15],[214,16,214,19],[214,20,214,23],[219,7,219,20],[219,22,219,23],[220,7,220,23],[224,7,227,23],[229,7,229,16],[229,17,229,20],[229,21,229,23],[230,7,230,16],[230,17,230,20],[230,21,230,23],[231,7,231,16],[231,17,231,20],[231,21,231,23],[232,7,232,16],[232,17,232,20],[232,21,232,23],[233,7,233,16],[233,17,233,20],[233,21,233,23],[234,7,234,16],[234,17,234,20],[234,21,234,23],[235,7,235,16],[235,17,235,20],[235,21,235,23],[236,7,236,16],[236,17,236,20],[236,21,236,23],[237,7,237,16],[237,17,237,20],[237,21,237,23],[238,7,238,16],[238,17,238,20],[238,21,238,23],[239,7,239,16],[239,17,239,20],[239,21,239,23],[240,7,240,16],[240,17,240,20],[240,21,240,23],[241,7,241,16],[241,17,241,20],[241,21,241,23],[242,7,242,16],[242,17,242,20],[242,21,242,23],[243,7,243,16],[243,17,243,20],[243,21,243,23],[244,7,244,16],[244,17,244,20],[244,21,244,23],[245,7,245,16],[245,17,245,20],[245,21,245,23],[246,7,246,16],[246,17,246,20],[246,21,246,23],[247,7,247,16],[247,17,247,20],[247,21,247,23],[248,7,248,16],[248,17,248,20],[248,21,248,23],[249,7,249,16],[249,17,249,20],[249,21,249,23],[250,7,250,16],[250,17,250,20],[250,21,250,23],[251,7,251,16],[251,17,251,20],[251,21,251,23],[252,7,252,16],[252,17,252,20],[252,21,252,23],[253,7,253,16],[253,17,253,20],[253,21,253,23],[254,7,254,16],[254,17,254,20],[254,21,254,23],[256,7,256,16],[256,17,256,20],[256,21,256,23],[257,7,257,16],[257,17,257,20],[257,21,257,23],[260,7,260,21],[260,22,260,23],[261,7,261,23],[268,7,276,11],[268,13,276,17],[268,19,276,23],[277,7,278,11],[277,13,278,17],[277,19,278,23],[280,7,288,11],[280,13,288,17],[280,19,288,23],[289,7,290,11],[289,13,290,17],[289,19,290,23],[292,7,300,11],[292,13,300,17],[292,19,300,23],[301,7,302,11],[301,13,302,17],[301,19,302,23],[304,7,312,11],[304,13,312,17],[304,19,312,23],[313,7,314,11],[313,13,314,17],[313,19,314,23],[317,7,317,21],[317,22,317,23],[318,7,318,23],[324,7,332,11],[324,13,332,17],[324,19,332,23],[333,7,334,11],[333,13,334,17],[333,19,334,23],[336,7,344,11],[336,13,344,17],[336,19,344,23],[345,7,346,11],[345,13,346,17],[345,19,346,23],[348,7,356,11],[348,13,356,17],[348,19,356,23],[357,7,358,11],[357,13,358,17],[357,19,358,23],[360,7,368,11],[360,13,368,17],[360,19,368,23],[369,7,370,11],[369,13,370,17],[369,19,370,23],[373,7,373,21],[373,22,373,23],[374,7,375,23]]}
[]
[null,null,"LENDER REPORT",{"$nulls":30},"Cover","Summary","Loan","Equity","Comps","Estimate","Photos","Photos","All Hidden?"]
[{"$nulls":25},"Loan 1",{"$nulls":6},{"$f":"COUNTIF(AH3:AO4,\"Shown\")","v":8},"Shown","Shown","Shown","Shown","Shown","Shown","Shown","Shown",{"$f":"IF(AND(Investment_Report_Cover_Setting=\"Hidden\",Investment_Report_Summary_Setting=\"Hidden\",Investment_Report_Photo_Setting=\"Hidden\"),\"All Hidden\",\"\")","v":""}]
[]
[{"$nulls":33},{"$f":"IF(Investment_Report_Cover_Setting=\"Shown\",1,0)","v":1},{"$f":"IF(Investment_Report_Summary_Setting=\"Shown\",1,0)","v":1},{"$f":"IF(Lender_Report_Loan_Setting=\"Shown\",1,0)","v":1},{"$f":"IF(Lender_Report_Equity_Setting=\"Shown\",1,0)","v":1},{"$f":"IF(Comps_Report_Summary_Setting=\"Shown\",1,0)","v":1},{"$f":"IF(Estimate_Report_Summary_Setting=\"Shown\",1,0)","v":1},{"$f":"IF(AN3=\"Shown\",1,0)","v":1},{"$f":"IF(AO3=\"Shown\",1,0)","v":1}]
[{"$nulls":8},"The Lender Report summarizes the Lender's financial Return on Investment based upon the Loan Terms, Interest Rate, Points & Fees you have built into the deal.  The Lender Report can be marketed to your Private Money Lenders to solicit private money for your rehab projects.",{"$nulls":24},{"$f":"SUM(AH5)","v":1},{"$f":"SUM(AH5:AI5)","v":2},{"$f":"SUM(AH5:AJ5)","v":3},{"$f":"SUM(AH5:AK5)","v":4},{"$f":"SUM(AH5:AL5)","v":5},{"$f":"SUM(AH5:AM5)","v":6},{"$f":"SUM(AH5:AN5)","v":7},{"$f":"SUM(AH5:AO5)","v":8}]
[]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[]
[]
[{"$nulls":8},"REHAB INVESTMENT OPPORTUNITY"]
[]
[]
[{"$nulls":8},{"$f":"T(Street_Address)","v":""}]
[]
[{"$nulls":8},{"$f":"T(City_State_Zip)","v":""}]
[{"$nulls":8},{"$f":"TODAY()","v":"2019-08-14"}]
[]
[]
[]
[]
[{"$nulls":8},"Insert Cover Photo"]
{"$rows_empty":22}
[{"$nulls":8},{"$f":"Company_Name","v":0}]
[{"$nulls":8},{"$f":"Investor_Name","v":0}]
[{"$nulls":8},{"$f":"T(Company_Email)","v":""}]
[{"$nulls":8},{"$f":"Company_Phone","v":0}]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AH6,\" of \",$AG$3)","v":"Page 1 of 8"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"PROJECT FINANCIAL OVERVIEW"]
[]
[{"$nulls":7},"PROJECT INFO",{"$nulls":10},"PROJECT HIGHLIGHTS"]
[{"$nulls":7},"Beds, Baths, Square Footage",{"$nulls":3},{"$f":"CONCATENATE(Number_of_Beds,\" beds, \",Number_of_Baths,\" baths, \",Square_Feet,\" sf\")","v":" beds,  baths, 0 sf"}]
[{"$nulls":7},"Neighborhood:",{"$nulls":3},{"$f":"Subdivision","v":0},{"$nulls":6},"After Repair Value"]
[{"$nulls":7},"School District:",{"$nulls":3},{"$f":"School_District","v":0},{"$nulls":6},{"$f":"ARV","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"PROJECT COSTS",{"$nulls":10},"Price per SF:",{"$nulls":3},{"$f":"IFERROR(ARV/Property_Size,0)","v":{"v":0,"d":"$0 /sf"}}]
[{"$nulls":14},"Amount"]
[{"$nulls":7},"Purchase Price",{"$nulls":6},{"$f":"Purchase_Price_Result","v":{"v":0,"d":"$0"}},{"$nulls":3},"Purchase Price"]
[{"$nulls":7},"Buying Costs",{"$nulls":6},{"$f":"Buying_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"Purchase_Price_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Total Purchase Costs",{"$nulls":6},{"$f":"SUM(O68:Q69)","v":{"v":0,"d":"$0"}}]
[{"$nulls":18},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S69/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Repair Costs",{"$nulls":6},{"$f":"Raw_Repair_Costs_Result","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"IF(O73=0,\"Contingeny\",CONCATENATE(\"Contingency (\",TEXT(Adders_Percentage,\"#.#%\"),\")\"))","v":"Contingeny"},{"$nulls":6},{"$f":"Adders_Result","v":{"v":0,"d":"$0"}},{"$nulls":3},"Total Repairs"]
[{"$nulls":7},"Total Repair Costs",{"$nulls":6},{"$f":"SUM(O72:Q73)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"O74","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Holding Costs",{"$nulls":6},{"$f":"Holding_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":3},"Price per SF:",{"$nulls":3},{"$f":"IFERROR(S74/Property_Size,0)","v":{"v":0,"d":"$0 /sf"}}]
[{"$nulls":7},"Financing Costs",{"$nulls":6},{"$f":"'ANALYSIS DATABASE'!C158","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Total Carrying Costs",{"$nulls":6},{"$f":"SUM(O76:Q77)","v":{"v":0,"d":"$0"}},{"$nulls":3},"Total Fixed Costs "]
[{"$nulls":18},{"$f":"O69+O76+O77+-O91","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"FINANCIAL BREAKDOWN"]
[{"$nulls":18},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S79/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Upfront Project Costs (excluding Selling)",{"$nulls":6},{"$f":"O70+O74+O78","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Debt Financing",{"$nulls":6},{"$f":"-'ANALYSIS DATABASE'!C250","v":{"v":0,"d":"$0"}},{"$nulls":3},"Total Project Costs"]
[{"$nulls":7},"Equity Financing",{"$nulls":6},{"$f":"-'ANALYSIS DATABASE'!C251","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"-O90-O91","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Rehabber's Cash Outlay",{"$nulls":6},{"$f":"SUM(O82:Q84)","v":{"v":0,"d":"$0"}}]
[{"$nulls":18},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S84/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"PROJECT RETURNS"]
[{"$nulls":18},"Project Profit"]
[{"$nulls":7},"Projected Sales Price (ARV):",{"$nulls":6},{"$f":"ARV","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"O92","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Upfront Project Costs (excluding Selling)",{"$nulls":6},{"$f":"-O82","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},{"$f":"IF(O91=0,\"Selling Costs\",CONCATENATE(\"Selling Costs (\",TEXT(IFERROR(Selling_Costs_Result/ARV,0),\"#.#%\"),\")\"))","v":"Selling Costs"},{"$nulls":6},{"$f":"-Selling_Costs_Result","v":{"v":0,"d":"$0"}},{"$nulls":3},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S89/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Project Profit",{"$nulls":6},{"$f":"SUM(O89:Q91)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Cash-On-Cash Return",{"$nulls":6},{"$f":"IFERROR(IF(O85<0,\"inf %\",O92/O85),0)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},"Annualized COCR",{"$nulls":6},{"$f":"IFERROR(IF(O85<0,\"inf %\",O94/(Total_Schedule_Cell/12)),0)","v":{"v":0,"d":"0.00%"}}]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AI6,\" of \",$AG$3)","v":"Page 2 of 8"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"LENDER RESULTS"]
[]
[{"$nulls":7},"PROJECT RETURNS",{"$nulls":10},"LOAN HIGHLIGHTS"]
[]
[{"$nulls":7},"Projected Sales Price (ARV):",{"$nulls":6},{"$f":"ARV","v":{"v":0,"d":"$0"}},{"$nulls":3},"After Repair Value"]
[{"$nulls":7},"Project Costs",{"$nulls":6},{"$f":"O90+O91","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"ARV","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Project Profit",{"$nulls":6},{"$f":"SUM(O104:Q105)","v":{"v":0,"d":"$0"}}]
[{"$nulls":18},"Price per SF:",{"$nulls":3},{"$f":"IFERROR(ARV/Property_Size,0)","v":{"v":0,"d":"$0 /sf"}}]
[{"$nulls":7},"Cash-On-Cash Return",{"$nulls":6},{"$f":"O94","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},"Annualized COCR",{"$nulls":6},{"$f":"O95","v":{"v":0,"d":"0.00%"}},{"$nulls":3},"Total Project Costs (excl. Selling)"]
[{"$nulls":18},{"$f":"O119","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"LENDER TERMS & RESULTS"]
[{"$nulls":18},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S110/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Describe the terms of the loan that you are requesting."]
[{"$nulls":18},"Total Loan Requested"]
[{"$nulls":18},{"$f":"-O120","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":18},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S115/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"LOAN AMOUNT"]
[{"$nulls":7},"Project Costs (excluding selling costs)",{"$nulls":6},{"$f":"-O90","v":{"v":0,"d":"$0"}},{"$nulls":3},"Total Interest Income"]
[{"$nulls":7},"- Less Loan Amount Requested",{"$nulls":6},{"$f":"-IF(Z3=\"Loan 1\",Loan1_Amount,IF(Z3=\"Loan 2\",Loan2_Amount,IF(Z3=\"Hybrid\",Loan1_Amount+Loan2_Amount,\"\")))","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"O125","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Rehabber Cash Outlay",{"$nulls":6},{"$f":"SUM(O119:Q120)","v":{"v":0,"d":"$0"}}]
[{"$nulls":18},"Annual Interest Rate:",{"$nulls":3},{"$f":"L125","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"LOAN TERMS"]
[{"$nulls":7},"Loan Term (# of Months)",{"$nulls":6},{"$f":"IF(Z3=\"Loan 1\",'REHAB FINANCING SETUP'!AR24,IF(Z3=\"Loan 2\",'REHAB FINANCING SETUP'!AR51,IF(Z3=\"Hybrid\",'1 REHAB ANALYZER'!M49,\"\")))","v":{"v":0,"d":"0.0 months"}},{"$nulls":3},"Total Points"]
[{"$nulls":7},"Interest Income",{"$nulls":3},{"$f":"IF(Z3=\"Loan 1\",Interest_Rate,IF(Z3=\"Loan 2\",Interest_Rate_Loan2,IF(Z3=\"Hybrid\",\"\",0)))","v":{"v":0,"d":"0%"}},null,null,{"$f":"IF(Z3=\"Loan 1\",Loan1_Interest,IF(Z3=\"Loan 2\",Loan2_Interest,IF(Z3=\"Hybrid\",Loan1_Interest+Loan2_Interest,0)))","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"O126","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Points/Fees",{"$nulls":3},{"$f":"S125/S115","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(Z3=\"Loan 1\",Loan1_Points_Amount,IF(Z3=\"Loan 2\",Loan2_Points_Amount,IF(Z3=\"Hybrid\",Loan1_Points_Amount+Loan2_Points_Amount,0)))","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Other Fees",{"$nulls":6},{"$f":"IF(Z3=\"Loan 1\",Loan1_Other_Costs,IF(Z3=\"Loan 2\",Loan2_Other_Costs,IF(Z3=\"Hybrid\",Loan1_Other_Costs+Loan2_Other_Costs,0)))","v":{"v":0,"d":"$0"}},{"$nulls":3},"% of Loan:",{"$nulls":3},{"$f":"L126","v":{"$error":"#DIV/0!"}}]
[{"$nulls":7},"Total Income to Lender",{"$nulls":6},{"$f":"SUM(O125:Q127)","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Lender Cash-On-Cash ROI",{"$nulls":6},{"$f":"IFERROR(O128/S115,0)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},"Total Income to Lender"]
[{"$nulls":7},"Lender Annualized COCR",{"$nulls":6},{"$f":"IFERROR(O129/(O124/12),0)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"$f":"O128","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":18},"Annualized ROI:",{"$nulls":3},{"$f":"O130","v":{"v":0,"d":"0.0%"}}]
[]
[]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AJ6,\" of \",$AG$3)","v":"Page 3 of 8"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"EQUITY RESULTS"]
[]
[{"$nulls":7},"PROJECT RETURNS"]
[]
[{"$nulls":7},"Projected Sales Price (ARV):",{"$nulls":6},{"$f":"ARV","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Project Costs",{"$nulls":6},{"$f":"O90+O91","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Project Profit",{"$nulls":6},{"$f":"SUM(O145:Q146)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Cash-On-Cash Return",{"$nulls":6},{"$f":"O94","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},"Annualized COCR",{"$nulls":6},{"$f":"O95","v":{"v":0,"d":"0.00%"}}]
[]
[]
[{"$nulls":7},"EQUITY TABLE"]
[]
[{"$nulls":7},"#",null,"Investor Name",{"$nulls":3},"Investment Amount",null,null,"Profit Share %",null,null,"Profit Amount",null,null,"COCR"]
[{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!U79","v":1},null,{"$f":"T('REHAB FINANCING SETUP'!X79:AO79)","v":"Investor 1"},{"$nulls":3},{"$f":"'REHAB FINANCING SETUP'!AP79","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!AZ79","v":{"v":0,"d":"0.00%"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BJ79","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BT79","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!U80","v":2},null,{"$f":"T('REHAB FINANCING SETUP'!X80:AO80)","v":"Investor 2"},{"$nulls":3},{"$f":"'REHAB FINANCING SETUP'!AP80","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!AZ80","v":{"v":0,"d":"0.00%"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BJ80","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BT80","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!U81","v":3},null,{"$f":"T('REHAB FINANCING SETUP'!X81:AO81)","v":"Investor 3"},{"$nulls":3},{"$f":"'REHAB FINANCING SETUP'!AP81","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!AZ81","v":{"v":0,"d":"0.00%"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BJ81","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BT81","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!U82","v":4},null,{"$f":"T('REHAB FINANCING SETUP'!X82:AO82)","v":"Investor 4"},{"$nulls":3},{"$f":"'REHAB FINANCING SETUP'!AP82","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!AZ82","v":{"v":0,"d":"0.00%"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BJ82","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BT82","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!U83","v":5},null,{"$f":"T('REHAB FINANCING SETUP'!X83:AO83)","v":"Investor 5"},{"$nulls":3},{"$f":"'REHAB FINANCING SETUP'!AP83","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!AZ83","v":{"v":0,"d":"0.00%"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BJ83","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BT83","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!U84","v":6},null,{"$f":"T('REHAB FINANCING SETUP'!X84:AO84)","v":"Investor 6"},{"$nulls":3},{"$f":"'REHAB FINANCING SETUP'!AP84","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!AZ84","v":{"v":0,"d":"0.00%"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BJ84","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BT84","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!U85","v":7},null,{"$f":"T('REHAB FINANCING SETUP'!X85:AO85)","v":"Investor 7"},{"$nulls":3},{"$f":"'REHAB FINANCING SETUP'!AP85","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!AZ85","v":{"v":0,"d":"0.00%"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BJ85","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BT85","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!U86","v":8},null,{"$f":"T('REHAB FINANCING SETUP'!X86:AO86)","v":"Investor 8"},{"$nulls":3},{"$f":"'REHAB FINANCING SETUP'!AP86","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!AZ86","v":{"v":0,"d":"0.00%"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BJ86","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BT86","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!U87","v":9},null,{"$f":"T('REHAB FINANCING SETUP'!X87:AO87)","v":"Investor 9"},{"$nulls":3},{"$f":"'REHAB FINANCING SETUP'!AP87","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!AZ87","v":{"v":0,"d":"0.00%"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BJ87","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BT87","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},{"$f":"'REHAB FINANCING SETUP'!U88","v":10},null,{"$f":"T('REHAB FINANCING SETUP'!X88:AO88)","v":"Investor 10"},{"$nulls":3},{"$f":"'REHAB FINANCING SETUP'!AP88","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!AZ88","v":{"v":0,"d":"0.00%"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BJ88","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BT88","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":7},"Totals",{"$nulls":5},{"$f":"SUM(N156:P165)","v":{"v":0,"d":"$0"}},null,null,{"$f":"SUM(Q156:S165)","v":{"v":0,"d":"0.00%"}},null,null,{"$f":"SUM(T156:V165)","v":{"v":0,"d":"$0"}},null,null,{"$f":"'REHAB FINANCING SETUP'!BT89","v":{"v":0,"d":"0.00%"}}]
[]
[{"$nulls":14},"Equity Investor Profit",{"$nulls":4},{"$f":"T166","v":{"v":0,"d":"$0"}},null,null,{"$f":"IFERROR(T168/$T$170,0)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":14},"Rehabber's Profit",{"$nulls":4},{"$f":"T170-T168","v":{"v":0,"d":"$0"}},null,null,{"$f":"IFERROR(T169/$T$170,0)","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":14},"Total Project Profit",{"$nulls":4},{"$f":"O147","v":{"v":0,"d":"$0"}},null,null,{"$f":"IFERROR(T170/$T$170,0)","v":{"v":0,"d":"0%"}}]
{"$rows_empty":8}
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AK6,\" of \",$AG$3)","v":"Page 4 of 8"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"COMPARABLE SALES"]
[]
[{"$nulls":7},"Comparable Sales"]
[{"$nulls":7},"Property Info",null,null,"Subject",null,"Comparable 1",{"$nulls":3},"Comparable 2",{"$nulls":3},"Comparable 3"]
[{"$nulls":7},"Street Address",null,null,{"$f":"CONCATENATE(COMPS!W6,\" ,\",COMPS!W7)","v":" ,"},null,{"$f":"CONCATENATE(COMPS!AJ6,\" ,\",COMPS!AJ7)","v":" ,"},{"$nulls":3},{"$f":"CONCATENATE(COMPS!AW6,\" ,\",COMPS!AW7)","v":" ,"},{"$nulls":3},{"$f":"CONCATENATE(COMPS!BJ6,\" ,\",COMPS!BJ7)","v":" ,"}]
[]
[{"$nulls":7},"Neighborhood",null,null,{"$f":"T(COMPS!W8)","v":""},null,{"$f":"T(COMPS!AJ8)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW8)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ8)","v":""}]
[{"$nulls":7},"School District",null,null,{"$f":"T(COMPS!W9)","v":""},null,{"$f":"T(COMPS!AJ9)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW9)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ9)","v":""}]
[{"$nulls":7},"List Price/Sales Price",null,null,{"$f":"(COMPS!W10)","v":{"v":0,"d":"$0"}},null,{"$f":"(COMPS!AJ10)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"(COMPS!AW10)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"(COMPS!BJ10)","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Current Status",null,null,{"$f":"(COMPS!W11)","v":0},null,{"$f":"T(COMPS!AJ11)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW11)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ11)","v":""}]
[{"$nulls":7},"Status Date",null,null,{"$f":"(COMPS!W12)","v":"00:00:00"},null,{"$f":"T(COMPS!AJ12)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW12)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ12)","v":""}]
[{"$nulls":7},"Days on Market",null,null,{"$f":"(COMPS!W13)","v":{"v":0,"d":"0.00"}},null,{"$f":"T(COMPS!AJ13)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW13)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ13)","v":""}]
[{"$nulls":7},"Property Characteristics"]
[{"$nulls":7},"Property Info",null,null,"Subject",null,"Comparable 1",null,null,"+/-","Comparable 2",null,null,"+/-","Comparable 3",null,null,"+/-"]
[{"$nulls":7},"# of Beds",null,null,{"$f":"COMPS!W16","v":{"v":0,"d":"0 beds"}},null,{"$f":"COMPS!AJ16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!AR16","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!BE16","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!BR16","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"# of Baths",null,null,{"$f":"COMPS!W17","v":0},null,{"$f":"COMPS!AJ17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!AR17","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!BE17","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!BR17","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"# of Garages",null,null,{"$f":"COMPS!W18","v":0},null,{"$f":"COMPS!AJ18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!AR18","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!BE18","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!BR18","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Square Footage",null,null,{"$f":"COMPS!W19","v":0},null,{"$f":"COMPS!AJ19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!AR19","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!BE19","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!BR19","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Year Built",null,null,{"$f":"COMPS!W20","v":0},null,{"$f":"COMPS!AJ20","v":0},null,null,{"$f":"COMPS!AR20","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW20","v":0},null,null,{"$f":"COMPS!BE20","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ20","v":0},null,null,{"$f":"COMPS!BR20","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Basement Type",null,null,{"$f":"COMPS!W21","v":0},null,{"$f":"COMPS!AJ21","v":0},null,null,{"$f":"COMPS!AR21","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW21","v":0},null,null,{"$f":"COMPS!BE21","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ21","v":0},null,null,{"$f":"COMPS!BR21","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Central Heat",null,null,{"$f":"COMPS!W22","v":0},null,{"$f":"COMPS!AJ22","v":0},null,null,{"$f":"COMPS!AR22","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW22","v":0},null,null,{"$f":"COMPS!BE22","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ22","v":0},null,null,{"$f":"COMPS!BR22","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Air Conditioning",null,null,{"$f":"COMPS!W23","v":0},null,{"$f":"COMPS!AJ23","v":0},null,null,{"$f":"COMPS!AR23","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW23","v":0},null,null,{"$f":"COMPS!BE23","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ23","v":0},null,null,{"$f":"COMPS!BR23","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Property Condition",null,null,{"$f":"COMPS!W24","v":0},null,{"$f":"COMPS!AJ24","v":0},null,null,{"$f":"COMPS!AR24","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW24","v":0},null,null,{"$f":"COMPS!BE24","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ24","v":0},null,null,{"$f":"COMPS!BR24","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Other Improvements",null,null,{"$f":"T(COMPS!W25)","v":""},null,{"$f":"T(COMPS!AJ25)","v":""},null,null,{"v":0,"d":"$0"},{"$f":"T(COMPS!AW25)","v":""},null,null,{"$f":"COMPS!BE25","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!BJ25)","v":""},null,null,{"$f":"COMPS!BR25","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"COMPS!W26","v":0},null,{"$f":"COMPS!AJ26","v":0},null,null,{"$f":"COMPS!AR26","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE26","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ26","v":0},null,null,{"$f":"COMPS!BR26","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"COMPS!W27","v":0},null,{"$f":"COMPS!AJ27","v":0},null,null,{"$f":"COMPS!AR27","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE27","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ27","v":0},null,null,{"$f":"COMPS!BR27","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"COMPS!W28","v":0},null,{"$f":"COMPS!AJ28","v":0},null,null,{"$f":"COMPS!AR28","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE28","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ28","v":0},null,null,{"$f":"COMPS!BR28","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Notes:",null,null,{"$f":"T(COMPS!W26)","v":""},null,{"$f":"T(COMPS!AJ26)","v":""},null,null,{"$f":"COMPS!AR29","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!AW26)","v":""},null,null,{"$f":"COMPS!BE29","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!BJ26)","v":""},null,null,{"$f":"COMPS!BR29","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},{"$f":"COMPS!AR30","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE30","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR30","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},{"$f":"COMPS!AR31","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE31","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR31","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},{"$f":"COMPS!AR32","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE32","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR32","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},{"$f":"COMPS!AR33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR33","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"TOTAL ADJUSTMENTS",{"$nulls":4},{"$f":"COMPS!AJ33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!AW33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BJ33","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"PRICE PER SF",null,null,{"$f":"COMPS!W34","v":{"v":0,"d":"$0.0"}},null,{"$f":"COMPS!AJ34","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!AW34","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BJ34","v":{"v":0,"d":"$0"}}]
[]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AL6,\" of \",$AG$3)","v":"Page 5 of 8"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"ESTIMATE SUMMARY"]
[]
[{"$nulls":7},"Input an estimate description"]
[]
[]
[]
[]
[{"$nulls":7},"SCOPE OF WORK",{"$nulls":9},"TOTAL",{"$nulls":3},"% of TOTAL"]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B75)","v":"General Conditions"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C75","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R231/$R$258,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B76)","v":"Demolition"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C76","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R232/$R$258,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B77)","v":"Structural Concrete"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C77","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B78)","v":"Concrete & Flatwork"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C78","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B79)","v":"Masonry"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C79","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B80)","v":"Siding"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C80","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B81)","v":"Decking And Patios"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C81","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B82)","v":"Roofing"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C82","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B83)","v":"Exterior Doors & Windows"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C83","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B84)","v":"Garage Doors"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C84","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B85)","v":"Landscaping"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C85","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B86)","v":"Misc. Exterior Items"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C86","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B87)","v":"Framing & Drywall"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C87","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B88)","v":"Cabinets & Countertops"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C88","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B89)","v":"Doors & Trim"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C89","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B90)","v":"Carpet & Resilient"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C90","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B91)","v":"Hardwood Flooring"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C91","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B92)","v":"Tiling"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C92","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B93)","v":"Painting"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C93","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B94)","v":"Appliances"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C94","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B95)","v":"Plumbing"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C95","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B96)","v":"Hvac"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C96","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B97)","v":"Electrical"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C97","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B98)","v":"Miscellaneous"},{"$nulls":9},{"$f":"'ANALYSIS DATABASE'!C98","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},"Subtotal Estimate",{"$nulls":9},{"$f":"'1 REHAB ANALYZER'!BG57","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R255/$R$258,0)","v":{"v":0,"d":"0%"}}]
[]
[{"$nulls":7},"Estimate Adders (Contingencies, Contractor OH & P, Taxes, etc.)",{"$nulls":9},{"$f":"Adders_Result","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R257/$R$258,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Total Estimate",{"$nulls":9},{"$f":"R255+R257","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R258/$R$258,0)","v":{"v":0,"d":"0%"}}]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AM6,\" of \",$AG$3)","v":"Page 6 of 8"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"PROPERTY PHOTOS"]
{"$rows_empty":13}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AN6,\" of \",$AG$3)","v":"Page 7 of 8"}]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"PROPERTY PHOTOS"]
{"$rows_empty":12}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Website)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},{"$f":"CONCATENATE(\"Page \",AO6,\" of \",$AG$3)","v":"Page 8 of 8"}]
[{"$nulls":7},"© 2018 by Houseflippingspreadsheet.com. All rights reserved"]

{"sheet":"HOMEOWNER REPORT","index":24,"n_rows":110,"n_cols":32,"rows_kept":110,"hidden":true,"merged":[[1,1,1,3],[1,4,3,6],[1,15,1,18],[1,19,1,21],[2,1,2,3],[2,16,2,17],[2,19,2,21],[2,31,3,31],[5,10,8,21],[9,17,10,22],[12,8,12,24],[14,8,15,24],[17,8,19,24],[22,8,22,11],[22,14,22,15],[22,16,22,17],[22,18,22,19],[22,20,22,24],[23,8,23,11],[23,14,23,15],[23,16,23,17],[23,18,23,19],[23,20,23,24],[24,8,24,11],[24,14,24,15],[24,16,24,17],[24,18,24,19],[24,20,24,24],[25,8,25,11],[25,14,25,15],[25,16,25,17],[25,18,25,19],[25,20,25,24],[27,8,27,12],[29,8,29,21],[29,22,29,24],[31,8,31,21],[32,8,32,21],[32,22,32,24],[33,8,33,21],[33,22,33,24],[34,8,34,21],[34,22,34,24],[35,8,35,21],[35,22,35,24],[36,8,36,21],[36,22,36,24],[37,8,37,21],[37,22,37,24],[38,8,38,21],[38,22,38,24],[39,8,39,21],[39,22,39,24],[40,8,40,21],[40,22,40,24],[41,8,41,21],[41,22,41,24],[42,8,42,21],[42,22,42,24],[43,8,43,21],[43,22,43,24],[44,8,44,21],[44,22,44,24],[45,8,45,21],[45,22,45,24],[46,8,46,21],[46,22,46,24],[47,8,47,21],[47,22,47,24],[48,8,48,21],[48,22,48,24],[49,8,49,21],[49,22,49,24],[50,8,50,21],[50,22,50,24],[51,8,51,21],[51,22,51,24],[52,8,52,21],[52,22,52,24],[53,8,53,21],[53,22,53,24],[54,8,54,21],[54,22,54,24],[55,8,55,21],[55,22,55,24],[56,8,56,21],[56,22,56,24],[58,8,58,21],[59,8,59,21],[59,22,59,24],[60,8,60,21],[60,22,60,24],[61,8,61,21],[61,22,61,24],[62,8,62,21],[62,22,62,24],[63,8,63,21],[63,22,63,24],[65,8,65,21],[65,22,65,24],[67,8,68,21],[67,22,68,24],[70,8,70,24],[71,8,71,11],[71,12,71,14],[71,15,71,19],[71,20,71,24],[72,8,73,24],[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],[75,22,75,23],[75,24,75,25],[75,26,75,27],[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],[76,22,76,23],[76,24,76,25],[76,26,76,27],[77,3,77,4],[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],[77,22,77,23],[77,24,77,25],[77,26,77,27],[78,3,78,4],[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],[78,22,78,23],[78,24,78,25],[78,26,78,27],[79,3,80,4],[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],[79,22,79,23],[79,24,79,25],[79,26,79,27],[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],[80,22,80,23],[80,24,80,25],[80,26,80,27],[81,3,81,4],[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],[81,22,81,23],[81,24,81,25],[81,26,81,27],[82,3,82,4],[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],[82,22,82,23],[82,24,82,25],[82,26,82,27],[83,1,83,2],[83,3,83,4],[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],[83,22,83,23],[83,24,83,25],[83,26,83,27],[84,3,85,4],[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],[84,24,84,25],[84,26,84,27],[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],[85,24,85,25],[85,26,85,27],[86,3,86,4],[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],[86,22,86,23],[86,24,86,25],[86,26,86,27],[87,3,88,4],[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],[87,22,87,23],[87,24,87,25],[87,26,87,27],[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],[88,22,88,23],[88,24,88,25],[88,26,88,27],[89,3,89,4],[89,6,89,7],[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],[89,22,89,23],[89,24,89,25],[89,26,89,27],[90,3,90,4],[90,6,90,7],[90,8,90,9],[90,10,90,11],[90,12,90,13],[90,14,90,15],[90,16,90,17],[90,18,90,19],[90,20,90,21],[90,22,90,23],[90,24,90,25],[90,26,90,27],[91,3,91,4],[91,6,91,7],[91,8,91,9],[91,10,91,11],[91,12,91,13],[91,14,91,15],[91,16,91,17],[91,18,91,19],[91,20,91,21],[91,22,91,23],[91,24,91,25],[91,26,91,27],[92,3,92,4],[92,6,92,7],[92,8,92,9],[92,10,92,11],[92,12,92,13],[92,14,92,15],[92,16,92,17],[92,18,92,19],[92,20,92,21],[92,22,92,23],[92,24,92,25],[92,26,92,27],[93,3,93,4],[93,6,93,7],[93,8,93,9],[93,10,93,11],[93,12,93,13],[93,14,93,15],[93,16,93,17],[93,18,93,19],[93,20,93,21],[93,22,93,23],[93,24,93,25],[93,26,93,27],[94,1,94,4],[94,6,94,7],[94,8,94,9],[94,10,94,11],[94,12,94,13],[94,14,94,15],[94,16,94,17],[94,18,94,19],[94,20,94,21],[94,22,94,23],[94,24,94,25],[94,26,94,27],[95,1,95,2],[95,3,95,4],[95,6,95,7],[95,8,95,9],[95,10,95,11],[95,12,95,13],[95,14,95,15],[95,16,95,17],[95,18,95,19],[95,20,95,21],[95,22,95,23],[95,24,95,25],[95,26,95,27],[96,1,96,2],[96,3,96,4],[96,6,96,7],[96,8,96,9],[96,10,96,11],[96,12,96,13],[96,14,96,15],[96,16,96,17],[96,18,96,19],[96,20,96,21],[96,22,96,23],[96,24,96,25],[96,26,96,27],[96,31,96,32],[97,1,97,2],[97,3,97,4],[97,6,97,7],[97,8,97,9],[97,10,97,11],[97,12,97,13],[97,14,97,15],[97,16,97,17],[97,18,97,19],[97,20,97,21],[97,22,97,23],[97,24,97,25],[97,26,97,27],[97,31,97,32],[98,3,98,4],[98,6,98,7],[98,8,98,9],[98,10,98,11],[98,12,98,13],[98,14,98,15],[98,16,98,17],[98,18,98,19],[98,20,98,21],[98,22,98,23],[98,24,98,25],[98,26,98,27],[99,3,99,4],[99,6,99,7],[99,8,99,9],[99,10,99,11],[99,12,99,13],[99,14,99,15],[99,16,99,17],[99,18,99,19],[99,20,99,21],[99,22,99,23],[99,24,99,25],[99,26,99,27],[100,3,100,4],[100,6,100,7],[100,8,100,9],[100,10,100,11],[100,12,100,13],[100,14,100,15],[100,16,100,17],[100,18,100,19],[100,20,100,21],[100,22,100,23],[100,24,100,25],[100,26,100,27],[101,1,101,4],[101,6,101,7],[101,8,101,9],[101,10,101,11],[101,12,101,13],[101,14,101,15],[101,16,101,17],[101,18,101,19],[101,20,101,21],[101,22,101,23],[101,24,101,25],[101,26,101,27],[102,1,102,2],[102,3,102,4],[102,6,102,7],[102,8,102,9],[102,10,102,11],[102,12,102,13],[102,14,102,15],[102,16,102,17],[102,18,102,19],[102,20,102,21],[102,22,102,23],[102,24,102,25],[102,26,102,27],[103,1,103,2],[103,3,103,4],[103,6,103,7],[103,8,103,9],[103,10,103,11],[103,12,103,13],[103,14,103,15],[103,16,103,17],[103,18,103,19],[103,20,103,21],[103,22,103,23],[103,24,103,25],[103,26,103,27],[104,1,104,2],[104,3,104,4],[104,8,104,9],[104,10,104,11],[104,12,104,13],[104,14,104,15],[104,16,104,17],[104,18,104,19],[104,20,104,21],[104,22,104,23],[104,24,104,25],[104,26,104,27],[105,3,105,4],[106,3,106,4],[107,3,107,4],[108,3,108,4],[109,1,109,2]]}
[]
[null,"Type of Deal",null,null," OFFER REPORT",{"$nulls":10},"Allocate Portion of Profit",{"$nulls":3},"Total Amount Allocated",{"$nulls":11},"Fixed Costs"]
[null,"Rehab",{"$nulls":14},{"v":0,"d":"0.00%"},null,null,{"$f":"D94","v":{"v":0,"d":"$0"}},{"$nulls":11},"Unallocated"]
[]
[]
[{"$nulls":10},"The Homeowner Offer report can be given to a Home Owner (Seller) that breaks down your offer and valuation of their property.  The report gives a detailed analysis of comparable sales, repair costs, and fixed costs that can be given to a seller to show that your offer is backed by market research and due diligence.",{"$nulls":20},"Rehab"]
[{"$nulls":31},"Wholesale"]
[]
[]
[{"$nulls":17},"Home Owner Offer Report Tutorial"]
[]
[]
[{"$nulls":8},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":8},"OUR OFFER BY THE NUMBERS"]
[]
[]
[{"$nulls":8},"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."]
[]
[]
[]
[{"$nulls":8},"COMPARABLE SALES"]
[{"$nulls":8},"Address",{"$nulls":3},"Beds","Baths","Sqft",null,"Sales Price",null,"$/sf",null,"Notes"]
[{"$nulls":8},{"$f":"T(Comparable1_Street_Address)","v":""},{"$nulls":3},{"$f":"COMPS!Comparable1_Beds","v":0},{"$f":"COMPS!Comparable1_Baths","v":{"v":0,"d":"0.0"}},{"$f":"COMPS!AJ19","v":0},null,{"$f":"COMPS!AJ10","v":0},null,{"$f":"IF(O24=0,0,Q24/O24)","v":{"v":0,"d":"$0.0 /sf"}}]
[{"$nulls":8},{"$f":"T(Comparable2_Street_Address)","v":""},{"$nulls":3},{"$f":"COMPS!Comparable2_Beds","v":0},{"$f":"COMPS!Comparable2_Baths","v":{"v":0,"d":"0.0"}},{"$f":"COMPS!AW19","v":0},null,{"$f":"COMPS!AW10","v":0},null,{"$f":"IF(O25=0,0,Q25/O25)","v":{"v":0,"d":"$0.0 /sf"}}]
[{"$nulls":8},{"$f":"T(Comparable3_Street_Address)","v":""},{"$nulls":3},{"$f":"COMPS!Comparable3_Beds","v":0},{"$f":"COMPS!Comparable3_Baths","v":{"v":0,"d":"0.0"}},{"$f":"COMPS!BJ19","v":0},null,{"$f":"COMPS!BJ10","v":0},null,{"$f":"IF(O26=0,0,Q26/O26)","v":{"v":0,"d":"$0.0 /sf"}}]
[]
[{"$nulls":8},"INVESTMENT BREAKDOWN"]
[]
[{"$nulls":8},"Resale Value",{"$nulls":13},{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!B7,ARV)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":8},"Repair Costs"]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!N75)","v":"General Conditions"},{"$nulls":13},{"$f":"IFERROR(AA77,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!N76)","v":"Demolition"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!N77)","v":"Structural Concrete"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!N78)","v":"Concrete & Flatwork"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!N79)","v":"Masonry"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!N80)","v":"Siding"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!N81)","v":"Decking And Patios"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!N82)","v":"Roofing"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!Y75)","v":"Exterior Doors & Windows"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!Y76)","v":"Garage Doors"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!Y77)","v":"Landscaping"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!Y78)","v":"Misc. Exterior Items"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!Y79)","v":"Framing & Drywall"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!Y80)","v":"Cabinets & Countertops"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!Y81)","v":"Doors & Trim"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!Y82)","v":"Carpet & Resilient"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!AJ75)","v":"Hardwood Flooring"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!AJ76)","v":"Tiling"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!AJ77)","v":"Painting"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!AJ78)","v":"Appliances"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!AJ79)","v":"Plumbing"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!AJ80)","v":"Hvac"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!AJ81)","v":"Electrical"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},{"$f":"PROPER('2 REPAIR ESTIMATOR'!AJ82)","v":"Miscellaneous"},{"$nulls":13},{"v":0,"d":"$0"}]
[{"$nulls":8},"TOTAL REPAIR COSTS",{"$nulls":13},{"$f":"IFERROR(AF98,0)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":8},"Other Costs"]
[{"$nulls":8},"Buying Costs (Closing costs, Appraisal fees, Inspection costs, etc.)",{"$nulls":13},{"$f":"IFERROR(AA101,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":8},"Holding Costs (Mortgage Payments, PMI, Taxes, Utilities, Insurance, etc.)",{"$nulls":13},{"$f":"IFERROR(AA102,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":8},"Selling Costs",{"$nulls":13},{"$f":"IFERROR(AA103,0)","v":{"v":0,"d":"$0"}},{"$nulls":8},{"$f":"IF(B110=\"% OF ARV\",1,0)","v":0}]
[{"$nulls":8},"Financing Costs",{"$nulls":13},{"$f":"IFERROR(IF(AND(Offer_Deal_Type=\"Wholesale\",Wholesale_Calculator_Fixed_Cost_Calculation_Method=\"% of ARV\"),AA104,AA104)*F82,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":8},{"$f":"IF(Wholesale_Percent_Algo=1,\"BUYING, HOLDING, SELLING & FINANCING COSTS\",\"OTHER COSTS\")","v":"OTHER COSTS"},{"$nulls":13},{"$f":"SUM(W60:Y63)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":8},"Gross Profit:",{"$nulls":13},{"$f":"D92","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":8},"Our Offer:",{"$nulls":13},{"$f":"W30-W57-W64-W66","v":{"v":0,"d":"$0"}}]
[]
[]
[{"$nulls":8},"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."]
[{"$nulls":8},{"$f":"T(Company_Name)","v":""},{"$nulls":3},{"$f":"(Company_Phone)","v":0},null,null,{"$f":"T(Company_Email)","v":""},{"$nulls":4},{"$f":"T(Company_Website)","v":""}]
[{"$nulls":8},"© 2018 by Houseflippingspreadsheet.com. All rights reserved"]
[]
[]
[{"$nulls":6},"Scope of Work",null,"Raw Cost of Work",null,"Contingency Amount",null,"Cost w/ Contingency",null,"% of Total Repairs",null,"Fixed Cost Allocated",null,"Total Costs",null,"% of Total",null,"Profits Allocated",null,"Total Allocated",null,"Cost w/ Allocations"]
[{"$nulls":6},"General Conditions",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!AS7,'1 REHAB ANALYZER'!AQ98)","v":{"v":0,"d":"$0.00"}},null,{"$f":"IFERROR(IF($D$79=0,0,(I77/$I$105)*$D$79),0)","v":{"v":0,"d":"$0.00"}},null,{"$f":"I77+K77","v":{"v":0,"d":"$0.00"}},null,{"$f":"IF($M$105=0,0,M77/$M$105)","v":{"v":0,"d":"0.00%"}},null,{"$f":"O77*$D$84","v":{"v":0,"d":"$0.00"}},null,{"$f":"IF(Fixed_Costs_Allocation_Selection=\"Yes\",M77+Q77,M77)","v":{"v":0,"d":"$0.00"}},null,{"$f":"IF($S$105=0,0,S77/$S$105)","v":{"v":0,"d":"0.00%"}},null,{"$f":"$D$90*U77","v":{"v":0,"d":"$0.00"}},null,{"$f":"Q77+W77","v":{"v":0,"d":"$0.00"}},null,{"$f":"M77+Y77","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},"Adders",null,"Wholesale Fee","Demolition",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!AS9,'1 REHAB ANALYZER'!AQ99)","v":{"v":0,"d":"$0.00"}},null,{"$f":"IFERROR(IF($D$79=0,0,(I78/$I$105)*$D$79),0)","v":{"v":0,"d":"$0.00"}},null,{"$f":"I78+K78","v":{"v":0,"d":"$0.00"}},null,{"$f":"IF($M$105=0,0,M78/$M$105)","v":{"v":0,"d":"0.00%"}},null,{"$f":"O78*$D$84","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"$0.00"},null,{"$f":"IF($S$105=0,0,S78/$S$105)","v":{"v":0,"d":"0.00%"}},null,{"$f":"$D$90*U78","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"$0.00"},null,{"$f":"M78+Y78","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BG59,Adders_Result)","v":{"v":0,"d":"$0.0"}},null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",Wholesale_Profit,0)","v":{"v":0,"d":"$0.0"}},"Structural Concrete",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!AS11,'1 REHAB ANALYZER'!AQ100)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Allocate FC? (Yes/No)",null,null,"Concrete/Flatwork",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!AS13,'1 REHAB ANALYZER'!AQ101)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":6},"Masonry",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!AS15,'1 REHAB ANALYZER'!AQ102)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},"No",null,{"$f":"IF(Fixed_Costs_Allocation_Selection=\"Yes\",0,1)","v":{"v":1,"d":"$1.0"}},"Siding",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!AS17,'1 REHAB ANALYZER'!AQ103)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Fixed Cost Amount",null,null,"Decking",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!AS19,'1 REHAB ANALYZER'!AQ104)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",TOTAL_FIXED_COSTS_WHOLESALE,TOTAL_FIXED_COSTS_ESTIMATED)","v":{"v":0,"d":"$0.0"}},null,{"$f":"IF(D82=\"Yes\",B84,0)","v":{"v":0,"d":"$0.0"}},null,null,"Roofing",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!AS21,'1 REHAB ANALYZER'!AQ105)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Allocate Profits? (Yes/No)",null,null,"Doors & Windows",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!AS23,'1 REHAB ANALYZER'!AQ106)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":6},"Garage Doors",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!AS25,'1 REHAB ANALYZER'!AQ107)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Yes",null,null,"Landscaping",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!AS27,'1 REHAB ANALYZER'!AQ108)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Profit Amount Allocated",null,null,"Misc. Ext. Improv.",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!AS29,'1 REHAB ANALYZER'!AQ109)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":6},"Framing/Drywall",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BH7,'1 REHAB ANALYZER'!AQ110)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[null,null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",REHABBER_PROFIT_WHOLESALE,REHAB_PROFIT_ESTIMATED)","v":{"v":0,"d":"$0.0"}},{"$f":"IF(D87=\"yes\",(C90*Q3)+F79,0)","v":{"v":0,"d":"$0.0"}},null,null,"Cabinets/Counters",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BH9,'1 REHAB ANALYZER'!AQ111)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Profit Shown",null,null,"Doors and Trim",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BH11,'1 REHAB ANALYZER'!AQ112)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BN10,'1 REHAB ANALYZER'!BO12)-D90+F79","v":{"v":0,"d":"$0.0"}},null,null,"Carpet & Resilient",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BH13,'1 REHAB ANALYZER'!AQ113)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Total Allocated",null,null,"Hardwood Flooring",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BH15,'1 REHAB ANALYZER'!AQ114)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},{"$f":"D84+D90","v":{"v":0,"d":"$0.0"}},null,null,"Tiling",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BH17,'1 REHAB ANALYZER'!AQ115)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[null,"Rehab",{"$nulls":4},"Painting",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BH19,'1 REHAB ANALYZER'!AQ116)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[null,{"$f":"'1 REHAB ANALYZER'!X16","v":"DETAILED"},null,"Itemized",null,null,"Appliances",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BH21,'1 REHAB ANALYZER'!AQ117)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[null,{"$f":"'1 REHAB ANALYZER'!H84","v":{"v":0,"d":"$0.0"}},null,{"$f":"'ANALYSIS DATABASE'!C141","v":{"v":0,"d":"$0.0"}},null,null,"Plumbing ",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BH23,'1 REHAB ANALYZER'!AQ118)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"$nulls":4},"Total Repair Costs"]
[null,{"$f":"B97/4","v":{"v":0,"d":"$0.00"}},null,{"$f":"'ANALYSIS DATABASE'!C142","v":{"v":0,"d":"$0.0"}},null,null,"HVAC",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BH25,'1 REHAB ANALYZER'!AQ119)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"$nulls":4},{"$f":"SUM(AA77:AB100)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},{"$f":"'ANALYSIS DATABASE'!C143","v":{"v":0,"d":"$0.0"}},null,{"$f":"IF(Fixed_Cost_Calculation_Method=\"% of ARV\",B97,D101)","v":{"v":0,"d":"$0.0"}},"Electrical",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BH27,'1 REHAB ANALYZER'!AQ120)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},{"$f":"'ANALYSIS DATABASE'!C144","v":{"v":0,"d":"$0.0"}},null,null,"Furnishings",null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",'WHOLESALE CALC'!BH29,'1 REHAB ANALYZER'!AQ121)","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,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},{"$f":"SUM(D97:E100)","v":{"v":0,"d":"$0.0"}},null,null,"Buying Costs",{"$nulls":9},{"$f":"F104*$D$84","v":{"v":0,"d":"$0.00"}},null,{"$f":"IF(Fixed_Costs_Allocation_Selection=\"Yes\",0,F104)","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":"IF(Fixed_Costs_Allocation_Selection=\"Yes\",0,S101+Y101)","v":{"v":0,"d":"$0.00"}}]
[null,"Wholesale",{"$nulls":4},"Holding Costs",{"$nulls":9},{"$f":"O102*$F$105","v":{"v":0,"d":"$0.00"}},null,{"$f":"IF(Fixed_Costs_Allocation_Selection=\"Yes\",0,F105)","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":"IF(Fixed_Costs_Allocation_Selection=\"Yes\",0,S102+Y102)","v":{"v":0,"d":"$0.00"}}]
[null,{"$f":"'WHOLESALE CALC'!W14","v":"% OF ARV"},null,"Itemized",null,"Result","Selling Costs",{"$nulls":9},{"$f":"O103*$F$106","v":{"v":0,"d":"$0.00"}},null,{"$f":"IF(Fixed_Costs_Allocation_Selection=\"Yes\",0,F106)","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":"IF(Fixed_Costs_Allocation_Selection=\"Yes\",0,S103+Y103)","v":{"v":0,"d":"$0.00"}}]
[null,{"$f":"'WHOLESALE CALC'!B74","v":{"v":0,"d":"$0.0"}},null,{"$f":"IF('WHOLESALE CALC'!$W$14=\"% OF ARV\",'HOMEOWNER REPORT'!$B$104/4,'WHOLESALE CALC'!Z33)","v":{"v":0,"d":"$0.0"}},null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",D104,D97)","v":{"v":0,"d":"$0.0"}},"Financing Costs",{"$nulls":9},{"$f":"O104*$F$106","v":{"v":0,"d":"$0.00"}},null,{"$f":"IF(Fixed_Costs_Allocation_Selection=\"Yes\",0,F107)","v":{"v":0,"d":"$0.00"}},null,{"$f":"IF($S$105=0,0,S104/$S$105)","v":{"v":0,"d":"0.00%"}},null,{"$f":"$D$90*U104","v":{"v":0,"d":"$0.00"}},null,{"$f":"Q104+W104","v":{"v":0,"d":"$0.00"}},null,{"$f":"IF(Fixed_Costs_Allocation_Selection=\"Yes\",0,S104+Y104)","v":{"v":0,"d":"$0.00"}}]
[null,{"$f":"B104/4","v":{"v":0,"d":"$0.00"}},null,{"$f":"IF('WHOLESALE CALC'!$W$14=\"% OF ARV\",'HOMEOWNER REPORT'!$B$104/4,'WHOLESALE CALC'!Z51)","v":{"v":0,"d":"$0.0"}},null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",D105,D98)","v":{"v":0,"d":"$0.0"}},null,null,{"$f":"SUM(I77:J104)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(K77:L104)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(M77:N104)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(O77:P104)","v":{"v":0,"d":"0.00%"}},null,{"$f":"SUM(Q77:R104)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(S77:T104)","v":{"v":0,"d":"$0.00"}},null,{"$f":"SUM(U77:V104)","v":{"v":0,"d":"0.00%"}},null,{"$f":"SUM(W77:X104)","v":{"v":0,"d":"$0.00"}},null,{"v":0,"d":"$0.00"},null,{"$f":"SUM(AA77:AB104)","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":3},{"$f":"IF('WHOLESALE CALC'!$W$14=\"% OF ARV\",'HOMEOWNER REPORT'!$B$104/4,'WHOLESALE CALC'!Z69-'WHOLESALE CALC'!Z37-'WHOLESALE CALC'!Z29)","v":{"v":0,"d":"$0.0"}},null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",D106,D99)","v":{"v":0,"d":"$0.0"}}]
[{"$nulls":3},{"$f":"IF('WHOLESALE CALC'!$W$14=\"% OF ARV\",'HOMEOWNER REPORT'!$B$104/4,'WHOLESALE CALC'!Z29+'WHOLESALE CALC'!Z37)","v":{"v":0,"d":"$0.0"}},null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",D107,D100)","v":{"v":0,"d":"$0.0"}}]
[{"$nulls":3},{"$f":"SUM(D104:E107)","v":{"v":0,"d":"$0.0"}}]
[{"$nulls":3},{"$f":"IF(Wholesale_Calculator_Fixed_Cost_Calculation_Method=\"% of ARV\",B104,D108)","v":{"v":0,"d":"$0.0"}}]
[null,{"$f":"IF(Offer_Deal_Type=\"Wholesale\",B103,B96)","v":"DETAILED"}]

{"sheet":"COMPS REPORT","index":25,"n_rows":126,"n_cols":34,"rows_kept":126,"hidden":true,"merged":[[1,1,3,4],[5,3,5,18],[5,19,5,21],[5,22,5,23],[8,4,8,6],[8,7,8,10],[8,11,8,14],[8,15,8,18],[8,19,8,22],[9,4,9,6],[9,7,9,10],[9,11,9,14],[9,15,9,18],[9,19,9,22],[10,4,10,6],[10,7,10,10],[10,11,10,14],[10,15,10,18],[10,19,10,22],[11,4,11,6],[11,7,11,10],[11,11,11,14],[11,15,11,18],[11,19,11,22],[12,4,12,6],[12,7,12,10],[12,11,12,14],[12,15,12,18],[12,19,12,22],[13,4,13,6],[13,7,13,10],[13,11,13,14],[13,15,13,18],[13,19,13,22],[14,4,14,6],[14,7,14,10],[14,11,14,14],[14,15,14,18],[14,19,14,22],[15,4,15,6],[15,7,15,10],[15,11,15,14],[15,15,15,18],[15,19,15,22],[16,4,16,6],[16,7,16,10],[16,11,16,14],[16,15,16,18],[16,19,16,22],[18,4,18,6],[18,7,18,9],[18,11,18,13],[18,15,18,17],[18,19,18,21],[19,4,19,6],[19,7,19,9],[19,11,19,13],[19,15,19,17],[19,19,19,21],[20,4,20,6],[20,7,20,9],[20,11,20,13],[20,15,20,17],[20,19,20,21],[21,4,21,6],[21,7,21,9],[21,11,21,13],[21,15,21,17],[21,19,21,21],[22,4,22,6],[22,7,22,9],[22,11,22,13],[22,15,22,17],[22,19,22,21],[23,4,23,6],[23,7,23,9],[23,11,23,13],[23,15,23,17],[23,19,23,21],[24,4,24,6],[24,7,24,9],[24,11,24,13],[24,15,24,17],[24,19,24,21],[25,4,25,6],[25,7,25,9],[25,11,25,13],[25,15,25,17],[25,19,25,21],[26,4,26,6],[26,7,26,9],[26,11,26,13],[26,15,26,17],[26,19,26,21],[27,4,27,6],[27,7,27,9],[27,11,27,13],[27,15,27,17],[27,19,27,21],[28,4,31,6],[28,7,31,9],[28,10,31,10],[28,11,31,13],[28,14,31,14],[28,15,31,17],[28,18,31,18],[28,19,31,21],[28,22,31,22],[32,4,39,6],[32,7,39,9],[32,10,39,10],[32,11,39,13],[32,14,39,14],[32,15,39,17],[32,18,39,18],[32,19,39,21],[32,22,39,22],[40,4,40,6],[40,7,40,10],[40,11,40,14],[40,15,40,18],[40,19,40,22],[41,4,41,6],[41,7,41,10],[41,11,41,14],[41,15,41,18],[41,19,41,22],[47,4,47,7],[47,9,47,12],[47,13,47,17],[47,18,47,22],[48,3,48,18],[48,19,48,21],[48,22,48,23],[50,4,52,4],[50,5,51,11],[52,5,52,11],[56,5,56,7],[56,8,56,11],[57,5,57,7],[57,8,57,11],[58,5,58,7],[58,8,58,11],[59,5,59,7],[59,8,59,11],[60,5,60,7],[60,8,60,11],[61,5,61,7],[61,8,61,11],[65,4,67,4],[65,5,66,11],[67,5,67,11],[71,5,71,7],[71,8,71,11],[72,5,72,7],[72,8,72,11],[73,5,73,7],[73,8,73,11],[74,5,74,7],[74,8,74,11],[75,5,75,7],[75,8,75,11],[76,5,76,7],[76,8,76,11],[80,4,82,4],[80,5,81,11],[82,5,82,11],[86,5,86,7],[86,8,86,11],[87,5,87,7],[87,8,87,11],[88,5,88,7],[88,8,88,11],[89,5,89,7],[89,8,89,11],[90,5,90,7],[90,8,90,11],[91,5,91,7],[91,8,91,11],[94,4,94,7],[94,9,94,12],[94,13,94,17],[94,18,94,22],[95,3,95,18],[95,19,95,21],[95,22,95,23],[104,25,107,28],[117,3,118,6],[117,7,118,11],[118,12,118,15],[118,16,118,17],[118,18,118,20],[118,21,118,23],[119,3,119,6],[119,7,119,11],[119,12,119,15],[119,16,119,17],[119,18,119,20],[119,21,119,23],[120,3,120,6],[120,7,120,11],[120,12,120,15],[120,16,120,17],[120,18,120,20],[120,21,120,23],[121,3,121,6],[121,7,121,11],[121,12,121,15],[121,16,121,17],[121,18,121,20],[121,21,121,23],[122,3,122,6],[122,7,122,11],[122,12,122,15],[122,16,122,17],[122,18,122,20],[122,21,122,23],[124,4,124,7],[124,9,124,12],[124,13,124,17],[124,18,124,22],[125,3,126,23]]}
[]
[null,"COMPARABLES REPORT",{"$nulls":29},"Summary","Detail","Map"]
[{"$nulls":31},"Shown","Shown","Shown"]
[]
[]
[{"$nulls":3},"COMPARABLES SUMMARY",{"$nulls":15},"Analysis Date:",null,null,{"$f":"TODAY()","v":"2019-08-14"}]
[]
[]
[{"$nulls":4},"Property Info:",null,null,"Subject Property",{"$nulls":3},"Comparable 1",{"$nulls":3},"Comparable 2",{"$nulls":3},"Comparable 3"]
[{"$nulls":4},"Street Address:",null,null,{"$f":"T(COMPS!W6)","v":""},{"$nulls":3},{"$f":"T(COMPS!AJ6)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW6)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ6)","v":""}]
[{"$nulls":4},"City, State, Zip Code:",null,null,{"$f":"T(COMPS!W7)","v":""},{"$nulls":3},{"$f":"T(COMPS!AJ7)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW7)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ7)","v":""}]
[{"$nulls":4},"Neighborhood:",null,null,{"$f":"T(COMPS!W8)","v":""},{"$nulls":3},{"$f":"T(COMPS!AJ8)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW8)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ8)","v":""}]
[{"$nulls":4},"School District:",null,null,{"$f":"T(COMPS!W9)","v":""},{"$nulls":3},{"$f":"T(COMPS!AJ9)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW9)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ9)","v":""}]
[{"$nulls":4},"List Price/Sales Price:",null,null,{"$f":"(COMPS!W10)","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!AJ10","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!AW10","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BJ10","v":{"v":0,"d":"$0"}}]
[{"$nulls":4},"Current Status:",null,null,{"$f":"T(COMPS!W11)","v":""},{"$nulls":3},{"$f":"T(COMPS!AJ11)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW11)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ11)","v":""}]
[{"$nulls":4},"Status Date:",null,null,{"$f":"IF((COMPS!W12)=0,\"\",COMPS!W12)","v":""},{"$nulls":3},{"$f":"IF((COMPS!AJ12)=0,\"\",COMPS!AJ12)","v":""},{"$nulls":3},{"$f":"IF((COMPS!AW12)=0,\"\",COMPS!AW12)","v":""},{"$nulls":3},{"$f":"IF((COMPS!BJ12)=0,\"\",COMPS!BJ12)","v":""}]
[{"$nulls":4},"Days on Market:",null,null,{"$f":"(COMPS!W13)","v":0},{"$nulls":3},{"$f":"COMPS!AJ13","v":0},{"$nulls":3},{"$f":"COMPS!AW13","v":0},{"$nulls":3},{"$f":"COMPS!BJ13","v":0}]
[]
[{"$nulls":4},"Property Characteristics",null,null,"Description:",null,null,"+/-","Description:",null,null,"+/-","Description:",null,null,"+/-","Description:",null,null,"+/-"]
[{"$nulls":4},"# of Beds",null,null,{"$f":"COMPS!W16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!AE16","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AJ16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!AR16","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!BE16","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!BR16","v":{"v":0,"d":"$0"}}]
[{"$nulls":4},"# of Baths",null,null,{"$f":"COMPS!W17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!AE17","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AJ17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!AR17","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!BE17","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!BR17","v":{"v":0,"d":"$0"}}]
[{"$nulls":4},"# of Garages",null,null,{"$f":"COMPS!W18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!AE18","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AJ18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!AR18","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!BE18","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!BR18","v":{"v":0,"d":"$0"}}]
[{"$nulls":4},"Square Footage",null,null,{"$f":"COMPS!W19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!AE19","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AJ19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!AR19","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!BE19","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!BR19","v":{"v":0,"d":"$0"}}]
[{"$nulls":4},"Year Built",null,null,{"$f":"COMPS!W20","v":0},null,null,{"$f":"COMPS!AE20","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AJ20","v":0},null,null,{"$f":"COMPS!AR20","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW20","v":0},null,null,{"$f":"COMPS!BE20","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ20","v":0},null,null,{"$f":"COMPS!BR20","v":{"v":0,"d":"$0"}}]
[{"$nulls":4},"Basement Type:",null,null,{"$f":"T(COMPS!W21)","v":""},null,null,{"$f":"COMPS!AE21","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!AJ21)","v":""},null,null,{"$f":"COMPS!AR21","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!AW21)","v":""},null,null,{"$f":"COMPS!BE21","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!BJ21)","v":""},null,null,{"$f":"COMPS!BR21","v":{"v":0,"d":"$0"}}]
[{"$nulls":4},"Central Heat",null,null,{"$f":"T(COMPS!W22)","v":""},null,null,{"$f":"COMPS!AE22","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!AJ22)","v":""},null,null,{"$f":"COMPS!AR22","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!AW22)","v":""},null,null,{"$f":"COMPS!BE22","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!BJ22)","v":""},null,null,{"$f":"COMPS!BR22","v":{"v":0,"d":"$0"}}]
[{"$nulls":4},"Air Conditioning",null,null,{"$f":"T(COMPS!W23)","v":""},null,null,{"$f":"COMPS!AE23","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!AJ23)","v":""},null,null,{"$f":"COMPS!AR23","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!AW23)","v":""},null,null,{"$f":"COMPS!BE23","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!BJ23)","v":""},null,null,{"$f":"COMPS!BR23","v":{"v":0,"d":"$0"}}]
[{"$nulls":4},"Property Condition",null,null,{"$f":"T(COMPS!W24)","v":""},null,null,{"$f":"COMPS!AE24","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!AJ24)","v":""},null,null,{"$f":"COMPS!AR24","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!AW24)","v":""},null,null,{"$f":"COMPS!BE24","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!BJ24)","v":""},null,null,{"$f":"COMPS!BR24","v":{"v":0,"d":"$0"}}]
[{"$nulls":4},"Other Improvements:",null,null,{"$f":"T(COMPS!W25)","v":""},null,null,{"$f":"COMPS!AE25","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!AJ25)","v":""},null,null,{"$f":"COMPS!AR25","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!AW25)","v":""},null,null,{"$f":"COMPS!BE25","v":{"v":0,"d":"$0"}},{"$f":"T(COMPS!BJ25)","v":""},null,null,{"$f":"COMPS!BR25","v":{"v":0,"d":"$0"}}]
[]
[]
[]
[{"$nulls":4},"Notes:",null,null,{"$f":"T(COMPS!W26)","v":""},{"$nulls":3},{"$f":"T(COMPS!AJ26)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW26)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ26)","v":""}]
{"$rows_empty":7}
[{"$nulls":4},"Value w/ Adjustments:",null,null,{"$f":"COMPS!W33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!AJ33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!AW33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BJ33","v":{"v":0,"d":"$0"}}]
[{"$nulls":4},"Price per SF:",null,null,{"$f":"COMPS!W34","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!AJ34","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!AW34","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BJ34","v":{"v":0,"d":"$0"}}]
[]
[]
[]
[]
[]
[{"$nulls":4},{"$f":"T(Company_Name)","v":""},{"$nulls":4},{"$f":"Company_Phone","v":0},{"$nulls":3},{"$f":"T(Company_Email)","v":""},{"$nulls":4},{"$f":"T(Company_Website)","v":""}]
[{"$nulls":3},"COMPARABLES - DETAILS",{"$nulls":15},"Analysis Date:",null,null,{"$f":"TODAY()","v":"2019-08-14"}]
[]
[{"$nulls":4},1,{"$f":"Comparable1_Street_Address","v":0}]
[]
[{"$nulls":5},{"$f":"T(Comparable1_City_State_Zip)","v":""}]
[]
[{"$nulls":5},"Property Information"]
[]
[{"$nulls":5},"Neighborhood:",null,null,{"$f":"T(Comparable1_Neighborhood)","v":""}]
[{"$nulls":5},"School District:",null,null,{"$f":"T(Comparable1_School_District)","v":""}]
[{"$nulls":5},"List Price/Sales Price:",null,null,{"$f":"Comparable1_List_Price","v":{"v":0,"d":"$0"}}]
[{"$nulls":5},"Current Status:",null,null,{"$f":"T(Comparable1_Status)","v":""}]
[{"$nulls":5},"Days on Market:",null,null,{"$f":"Comparable1_DOM","v":{"v":0,"d":"0 Days"}}]
[{"$nulls":5},"Beds, Baths, SF",null,null,{"$f":"CONCATENATE(COMPS!AJ16,\" beds, \",COMPS!AJ17,\" baths, \",COMPS!AJ19,\" sf\")","v":" beds,  baths,  sf"}]
[]
[]
[]
[{"$nulls":4},2,{"$f":"Comparable2_Street_Address","v":0}]
[]
[{"$nulls":5},{"$f":"T(Comparable2_City_State_Zip)","v":""}]
[]
[{"$nulls":5},"Property Information"]
[]
[{"$nulls":5},"Neighborhood:",null,null,{"$f":"T(Comparable2_Neighborhood)","v":""}]
[{"$nulls":5},"School District:",null,null,{"$f":"T(Comparable2_School_District)","v":""}]
[{"$nulls":5},"List Price/Sales Price:",null,null,{"$f":"Comparable2_List_Price","v":{"v":0,"d":"$0"}}]
[{"$nulls":5},"Current Status:",null,null,{"$f":"T(Comparable2_Status)","v":""}]
[{"$nulls":5},"Days on Market:",null,null,{"$f":"Comparable2_DOM","v":{"v":0,"d":"0 Days"}}]
[{"$nulls":5},"Beds, Baths, SF",null,null,{"$f":"CONCATENATE(COMPS!AW16,\" beds, \",COMPS!AW17,\" baths, \",COMPS!AW19,\" sf\")","v":" beds,  baths,  sf"}]
[]
[]
[]
[{"$nulls":4},3,{"$f":"Comparable3_Street_Address","v":0}]
[]
[{"$nulls":5},{"$f":"T(Comparable3_City_State_Zip)","v":""}]
[]
[{"$nulls":5},"Property Information"]
[]
[{"$nulls":5},"Neighborhood:",null,null,{"$f":"T(Comparable3_Neighborhood)","v":""}]
[{"$nulls":5},"School District:",null,null,{"$f":"T(Comparable3_School_District)","v":""}]
[{"$nulls":5},"List Price/Sales Price:",null,null,{"$f":"Comparable3_List_Price","v":{"v":0,"d":"$0"}}]
[{"$nulls":5},"Current Status:",null,null,{"$f":"T(Comparable3_Status)","v":""}]
[{"$nulls":5},"Days on Market:",null,null,{"$f":"Comparable3_DOM","v":{"v":0,"d":"0 Days"}}]
[{"$nulls":5},"Beds, Baths, SF",null,null,{"$f":"CONCATENATE(COMPS!BJ16,\" beds, \",COMPS!BJ17,\" baths, \",COMPS!BJ19,\" sf\")","v":" beds,  baths,  sf"}]
[]
[]
[{"$nulls":4},{"$f":"T(Company_Name)","v":""},{"$nulls":4},{"$f":"Company_Phone","v":0},{"$nulls":3},{"$f":"T(Company_Email)","v":""},{"$nulls":4},{"$f":"T(Company_Website)","v":""}]
[{"$nulls":3},"COMPARABLES - MAP",{"$nulls":15},"Analysis Date:",null,null,{"$f":"TODAY()","v":"2019-08-14"}]
{"$rows_empty":8}
[{"$nulls":25},"Grab and drop your icons below to your map to indicate your comparable sales locations:"]
{"$rows_empty":12}
[{"$nulls":3},"Comparables Key:",{"$nulls":3},"Property Address"]
[{"$nulls":12},"Beds, Baths, Square Footage",{"$nulls":3},"Sales Date",null,"Sales Price",null,null,"Sales Price/SF"]
[{"$nulls":3},"Subject Property:",{"$nulls":3},{"$f":"CONCATENATE(Property_Street_Address,\", \",Property_City_State_Zip)","v":", "},{"$nulls":4},{"$f":"CONCATENATE(Number_of_Beds,\" beds, \",Number_of_Baths,\" baths, \",Property_Size,\" sf\")","v":" beds,  baths, 0 sf"},{"$nulls":3},"N/A",null,{"$f":"COMPS!W10","v":{"v":0,"d":"$0"}},null,null,{"$f":"IFERROR(S120/Property_Size,\"\")","v":""}]
[{"$nulls":3},"Comparable 1:",{"$nulls":3},{"$f":"CONCATENATE(Comparable1_Street_Address,\", \",Comparable1_City_State_Zip)","v":", "},{"$nulls":4},{"$f":"CONCATENATE(COMPS!AJ16,\" beds, \",COMPS!AJ17,\" baths, \",COMPS!AJ19,\" sf\")","v":" beds,  baths,  sf"},{"$nulls":3},{"$f":"IF(COMPS!AJ12=0,\"\",COMPS!AJ12)","v":""},null,{"$f":"COMPS!AJ10","v":{"v":0,"d":"$0"}},null,null,{"$f":"IFERROR(S121/COMPS!AJ19,\"\")","v":""}]
[{"$nulls":3},"Comparable 2:",{"$nulls":3},{"$f":"CONCATENATE(Comparable2_Street_Address,\", \",Comparable2_City_State_Zip)","v":", "},{"$nulls":4},{"$f":"CONCATENATE(COMPS!AW16,\" beds, \",COMPS!AW17,\" baths, \",COMPS!AW19,\" sf\")","v":" beds,  baths,  sf"},{"$nulls":3},{"$f":"IF(COMPS!AW12=0,\"\",COMPS!AW12)","v":""},null,{"$f":"COMPS!AW10","v":{"v":0,"d":"$0"}},null,null,{"$f":"IFERROR(S122/COMPS!AW19,\"\")","v":""}]
[{"$nulls":3},"Comparable 3:",{"$nulls":3},{"$f":"CONCATENATE(Comparable3_Street_Address,\", \",Comparable3_City_State_Zip)","v":", "},{"$nulls":4},{"$f":"CONCATENATE(COMPS!BJ16,\" beds, \",COMPS!BJ17,\" baths, \",COMPS!BJ19,\" sf\")","v":" beds,  baths,  sf"},{"$nulls":3},{"$f":"IF(COMPS!BJ12=0,\"\",COMPS!BJ12)","v":""},null,{"$f":"COMPS!BJ10","v":{"v":0,"d":"$0"}},null,null,{"$f":"IFERROR(S123/COMPS!BJ19,\"\")","v":""}]
[]
[{"$nulls":4},{"$f":"T(Company_Name)","v":""},{"$nulls":4},{"$f":"Company_Phone","v":0},{"$nulls":3},{"$f":"T(Company_Email)","v":""},{"$nulls":4},{"$f":"T(Company_Website)","v":""}]
[{"$nulls":3},"© 2016 by HouseFlippingSpreadsheet.com. All rights reserved"]

{"sheet":"RENTAL PACKET","index":26,"n_rows":298,"n_cols":21,"rows_kept":298,"hidden":true,"merged":[[1,1,3,5],[1,18,3,20],[5,6,5,20],[7,16,8,20],[8,6,8,12],[10,6,10,10],[12,6,12,10],[12,11,12,12],[12,13,12,14],[13,11,13,12],[13,13,13,14],[13,16,13,20],[14,6,14,10],[14,11,14,12],[14,13,14,14],[14,16,16,20],[15,6,15,10],[15,11,15,12],[15,13,15,14],[16,6,16,10],[16,11,16,12],[16,13,16,14],[17,6,17,10],[17,11,17,12],[17,13,17,14],[18,6,18,10],[18,11,18,12],[18,13,18,14],[18,16,18,20],[19,6,19,10],[19,11,19,12],[19,13,19,14],[19,16,21,20],[20,6,20,10],[20,11,20,12],[20,13,20,14],[22,6,22,10],[22,11,22,12],[22,13,22,14],[23,16,23,20],[24,6,24,10],[24,16,26,20],[25,6,25,10],[25,11,25,12],[25,13,25,14],[26,6,26,10],[26,11,26,12],[26,13,26,14],[27,6,27,10],[27,11,27,12],[27,13,27,14],[28,16,28,20],[29,6,30,14],[29,16,31,20],[31,11,31,12],[31,13,31,14],[32,6,32,9],[32,11,32,12],[32,13,32,14],[33,6,33,8],[33,11,33,12],[33,13,33,14],[33,16,33,20],[34,6,34,8],[34,11,34,12],[34,13,34,14],[34,16,36,20],[35,6,35,8],[35,11,35,12],[35,13,35,14],[36,6,36,10],[36,11,36,12],[36,13,36,14],[38,6,38,10],[38,11,38,12],[38,13,38,14],[38,16,38,20],[39,16,41,20],[40,6,40,10],[40,11,40,12],[40,13,40,14],[42,6,42,9],[43,6,43,9],[43,11,43,12],[43,13,43,14],[43,16,43,20],[44,6,44,9],[44,11,44,12],[44,13,44,14],[44,16,46,20],[45,6,45,10],[45,11,45,12],[45,13,45,14],[47,6,47,9],[48,6,48,9],[48,11,48,12],[48,13,48,14],[48,16,48,20],[49,6,49,9],[49,11,49,12],[49,13,49,14],[49,16,51,20],[51,6,51,9],[52,6,52,10],[52,11,52,12],[52,13,52,14],[53,6,53,10],[53,11,53,12],[53,13,53,14],[53,16,53,20],[54,6,54,10],[54,11,54,12],[54,13,54,14],[54,16,56,20],[56,6,56,9],[56,11,56,12],[56,13,56,14],[57,6,57,9],[57,11,57,12],[57,13,57,14],[61,6,61,20],[62,6,62,20],[64,16,64,20],[66,6,66,9],[67,6,67,10],[68,6,68,10],[69,6,69,10],[70,6,70,10],[71,6,71,10],[72,6,72,10],[73,6,73,10],[74,6,74,10],[75,6,75,10],[76,6,76,10],[78,6,78,9],[79,6,79,10],[80,6,80,10],[81,6,81,10],[82,6,82,10],[83,6,83,10],[84,6,84,10],[85,6,85,10],[86,6,86,10],[87,6,87,10],[88,6,88,10],[89,6,89,10],[90,6,90,10],[91,6,91,10],[92,6,92,10],[93,6,93,10],[94,6,94,10],[95,6,95,10],[96,6,96,10],[97,6,97,9],[98,6,98,10],[100,6,100,9],[101,6,101,10],[102,6,102,10],[103,6,103,10],[104,6,104,10],[105,6,105,9],[106,6,106,10],[108,6,108,9],[109,6,109,10],[110,6,110,10],[111,6,111,9],[112,6,112,10],[113,6,113,10],[114,6,114,10],[115,6,115,10],[117,6,117,10],[118,6,118,10],[120,6,120,20],[121,6,121,20],[123,16,123,20],[125,6,125,9],[126,6,126,10],[127,6,127,10],[128,6,128,10],[129,6,129,10],[130,6,130,10],[131,6,131,10],[132,6,132,10],[133,6,133,10],[134,6,134,10],[135,6,135,10],[137,6,137,9],[138,6,138,10],[139,6,139,10],[140,6,140,10],[141,6,141,10],[142,6,142,10],[143,6,143,10],[144,6,144,10],[145,6,145,10],[146,6,146,10],[147,6,147,10],[148,6,148,10],[149,6,149,10],[150,6,150,10],[151,6,151,10],[152,6,152,10],[153,6,153,10],[154,6,154,10],[155,6,155,10],[156,6,156,9],[157,6,157,10],[159,6,159,9],[160,6,160,10],[161,6,161,10],[162,6,162,10],[163,6,163,10],[164,6,164,9],[165,6,165,10],[167,6,167,9],[168,6,168,10],[169,6,169,10],[170,6,170,9],[171,6,171,10],[172,6,172,10],[173,6,173,10],[174,6,174,10],[175,6,175,9],[176,6,176,10],[177,6,177,10],[179,6,179,20],[180,6,180,20],[182,16,182,20],[184,6,184,9],[185,6,185,10],[186,6,186,10],[187,6,187,10],[188,6,188,10],[189,6,189,10],[190,6,190,10],[191,6,191,10],[192,6,192,10],[193,6,193,10],[194,6,194,10],[196,6,196,9],[197,6,197,10],[198,6,198,10],[199,6,199,10],[200,6,200,10],[201,6,201,10],[202,6,202,10],[203,6,203,10],[204,6,204,10],[205,6,205,10],[206,6,206,10],[207,6,207,10],[208,6,208,10],[209,6,209,10],[210,6,210,10],[211,6,211,10],[212,6,212,10],[213,6,213,10],[214,6,214,10],[215,6,215,9],[216,6,216,10],[218,6,218,9],[219,6,219,10],[220,6,220,10],[221,6,221,10],[222,6,222,10],[223,6,223,9],[224,6,224,10],[226,6,226,9],[227,6,227,10],[228,6,228,10],[229,6,229,9],[230,6,230,10],[231,6,231,10],[232,6,232,10],[233,6,233,10],[234,6,234,9],[235,6,235,10],[236,6,236,10],[238,6,238,20],[239,6,239,20],[241,16,242,20],[242,6,242,12],[243,6,251,10],[243,11,251,15],[243,16,251,20],[252,6,254,10],[252,11,254,15],[252,16,254,20],[256,6,264,10],[256,11,264,15],[256,16,264,20],[265,6,267,10],[265,11,267,15],[265,16,267,20],[269,6,277,10],[269,11,277,15],[269,16,277,20],[278,6,280,10],[278,11,280,15],[278,16,280,20],[282,6,290,10],[282,11,290,15],[282,16,290,20],[291,6,293,10],[291,11,293,15],[291,16,293,20],[295,6,295,20],[297,0,298,27]]}
[]
[null,"RENTAL INVESTMENT PACKET",{"$nulls":16},"Edit Rental Analysis"]
[]
[]
[]
[{"$nulls":6},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":6},"RENTAL INVESTMENT"]
[]
[]
[{"$nulls":6},"PURCHASE ANALYSIS"]
[]
[{"$nulls":6},"After Repair Value",{"$nulls":4},{"$f":"'RENTAL PURCHASE SETUP'!AA7","v":{"v":0,"d":"$0"}}]
[{"$nulls":13},"% of ARV",null,null,"AFTER REPAIR VALUE"]
[{"$nulls":6},"Purchase Price",{"$nulls":4},{"$f":"'RENTAL PURCHASE SETUP'!AA10","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(L15/'RENTAL PURCHASE SETUP'!$AA$7,0)","v":{"v":0,"d":"0%"}},null,null,{"$f":"L13","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Buying Costs",{"$nulls":4},{"$f":"'RENTAL PURCHASE SETUP'!AA11","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(L16/'RENTAL PURCHASE SETUP'!$AA$7,0)","v":{"v":0,"d":"0%"}}]
[{"$nulls":6},"Construction Costs",{"$nulls":4},{"$f":"'RENTAL PURCHASE SETUP'!AA15","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(L17/'RENTAL PURCHASE SETUP'!$AA$7,0)","v":{"v":0,"d":"0%"}}]
[{"$nulls":6},"Holding Costs",{"$nulls":4},{"$f":"'RENTAL PURCHASE SETUP'!AA24","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(L18/'RENTAL PURCHASE SETUP'!$AA$7,0)","v":{"v":0,"d":"0%"}}]
[{"$nulls":6},"Financing Costs",{"$nulls":4},{"$f":"'RENTAL PURCHASE SETUP'!AA53","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(L19/'RENTAL PURCHASE SETUP'!$AA$7,0)","v":{"v":0,"d":"0%"}},null,null,"TOTAL PROJECT COSTS"]
[{"$nulls":6},"Selling Costs",{"$nulls":4},{"$f":"'RENTAL PURCHASE SETUP'!AA28","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(L20/'RENTAL PURCHASE SETUP'!$AA$7,0)","v":{"v":0,"d":"0%"}},null,null,{"$f":"L21","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Total Project Costs",{"$nulls":4},{"$f":"SUM(L15:M20)","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(L21/'RENTAL PURCHASE SETUP'!$AA$7,0)","v":{"v":0,"d":"0%"}}]
[]
[{"$nulls":6},"PROFIT/EQUITY FROM REHAB",{"$nulls":4},{"$f":"L13-L21","v":{"v":0,"d":"$0"}},null,{"$f":"1-N21","v":{"v":1,"d":"100%"}}]
[{"$nulls":16},"PROFIT/EQUITY FROM REHAB"]
[{"$nulls":6},"LONG-TERM FINANCING",{"$nulls":9},{"$f":"L23","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Total Project Costs (excl. Selling)",{"$nulls":4},{"$f":"L21-L20","v":{"v":0,"d":"$0"}},null,{"$f":"IFERROR(L26/'RENTAL PURCHASE SETUP'!$AA$7,0)","v":{"v":0,"d":"0%"}}]
[{"$nulls":6},"Long Term Financing",{"$nulls":4},{"$f":"-'RENTAL LOAN SETUP'!AA9","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"INVESTOR CASH IN DEAL",{"$nulls":4},{"$f":"SUM(L26:M27)","v":{"v":0,"d":"$0"}},null,{"$f":"1-N26","v":{"v":1,"d":"100%"}}]
[{"$nulls":16},"INVESTOR CASH IN DEAL"]
[{"$nulls":6},"RENTAL PRO FORMA - YEAR 1",{"$nulls":9},{"$f":"L28","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":6},"Revenues",{"$nulls":4},"monthly",null,"yearly"]
[{"$nulls":6},"Monthly Rental Income",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!U23","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL ANALYSIS'!V23","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Vacancy Loss",{"$nulls":4},{"$f":"N34/12","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL ANALYSIS'!Y24","v":{"v":0,"d":"$0"}},null,null,"MONTHLY RENTAL INCOME"]
[{"$nulls":6},"Tenant Concessions",{"$nulls":4},{"$f":"N35/12","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL ANALYSIS'!Y25","v":{"v":0,"d":"$0"}},null,null,{"$f":"L37","v":{"v":0,"d":"$0 /mo"}}]
[{"$nulls":6},"Other Income",{"$nulls":4},{"$f":"N36/12","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL ANALYSIS'!Y26","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Gross Operating Income",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!U27","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL ANALYSIS'!V27","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":6},"Operating Expenses",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!U48","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL ANALYSIS'!V48","v":{"v":0,"d":"$0"}},null,null,"MONTHLY CASH FLOW"]
[{"$nulls":16},{"$f":"L49","v":{"v":0,"d":"$0 /mo"}}]
[{"$nulls":6},"Net Operating Income",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!U50","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL ANALYSIS'!V50","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":6},"Financing"]
[{"$nulls":6},"Mortgage Payment  (interest)",{"$nulls":4},{"$f":"IFERROR(N44/12,\"\")","v":""},null,{"$f":"'RENTAL ANALYSIS'!Y53","v":""},null,null,"LEVERED CASH-ON-CASH ROI"]
[{"$nulls":6},"Mortgage Payment (principal)",{"$nulls":4},{"$f":"IFERROR(N45/12,\"\")","v":""},null,{"$f":"'RENTAL ANALYSIS'!Y54","v":""},null,null,{"$f":"N50","v":""}]
[{"$nulls":6},"Total Financing",{"$nulls":4},{"$f":"N46/12","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(N44:O45)","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":6},"Cash Flow"]
[{"$nulls":6},"Cash Flow After Debt",{"$nulls":4},{"$f":"N49/12","v":{"v":0,"d":"$0"}},null,{"$f":"'RENTAL ANALYSIS'!Y70","v":{"v":0,"d":"$0"}},null,null,"TOTAL RETURN (cash + equity)"]
[{"$nulls":6},"Levered Cash on Cash ROI",{"$nulls":4},{"$f":"IFERROR(IF(N50=\"inf %\",\"inf %\",N50/12),\"\")","v":""},null,{"$f":"'RENTAL ANALYSIS'!Y72","v":""},null,null,{"$f":"L57","v":{"v":0,"d":"$0 /mo"}}]
[]
[{"$nulls":6},"Equity"]
[{"$nulls":6},"Equity Earned (principal paydown)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!U76","v":{"v":0,"d":"$0"}},null,{"$f":"L53*12","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Equity Earned (property appreciation)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!U77","v":{"v":0,"d":"$0"}},null,{"$f":"L54*12","v":{"v":0,"d":"$0"}},null,null,"TOTAL RETURN %"]
[{"$nulls":6},"Total Equity Earned",{"$nulls":4},{"$f":"SUM(L53:M54)","v":{"v":0,"d":"$0"}},null,{"$f":"SUM(N53:O54)","v":{"v":0,"d":"$0"}},null,null,{"$f":"IFERROR(N58,0)","v":{"v":0,"d":"0.00%"}}]
[]
[{"$nulls":6},"Total Return (cash + equity)",{"$nulls":4},{"$f":"L55+L49","v":{"v":0,"d":"$0"}},null,{"$f":"N55+N49","v":{"v":0,"d":"$0"}}]
[{"$nulls":6},"Total ROI (cash + equity)",{"$nulls":4},{"$f":"IFERROR(IF($Q$30<0,\"inf %\",L57/$Q$30),0)","v":{"v":0,"d":"0.00%"}},null,{"$f":"IFERROR(IF($Q$30<0,\"inf %\",N57/$Q$30),0)","v":{"v":0,"d":"0.00%"}}]
[]
[]
[]
[{"$nulls":6},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Email)","v":"Report Prepared By:   |    |    |  "}]
[{"$nulls":6},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":6},"CASH FLOW REPORT"]
[]
[{"$nulls":6},"Revenues",{"$nulls":4},1,2,3,4,5,6,7,8,9,10]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D18:M18)","v":"Rental Unit 1  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y18","v":0},{"$f":"'RENTAL ANALYSIS'!Z18","v":0},{"$f":"'RENTAL ANALYSIS'!AA18","v":0},{"$f":"'RENTAL ANALYSIS'!AB18","v":0},{"$f":"'RENTAL ANALYSIS'!AC18","v":0},{"$f":"'RENTAL ANALYSIS'!AD18","v":0},{"$f":"'RENTAL ANALYSIS'!AE18","v":0},{"$f":"'RENTAL ANALYSIS'!AF18","v":0},{"$f":"'RENTAL ANALYSIS'!AG18","v":0},{"$f":"'RENTAL ANALYSIS'!AH18","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D19:M19)","v":"Rental Unit 2  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y19","v":0},{"$f":"'RENTAL ANALYSIS'!Z19","v":0},{"$f":"'RENTAL ANALYSIS'!AA19","v":0},{"$f":"'RENTAL ANALYSIS'!AB19","v":0},{"$f":"'RENTAL ANALYSIS'!AC19","v":0},{"$f":"'RENTAL ANALYSIS'!AD19","v":0},{"$f":"'RENTAL ANALYSIS'!AE19","v":0},{"$f":"'RENTAL ANALYSIS'!AF19","v":0},{"$f":"'RENTAL ANALYSIS'!AG19","v":0},{"$f":"'RENTAL ANALYSIS'!AH19","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D20:M20)","v":"Rental Unit 3  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y20","v":0},{"$f":"'RENTAL ANALYSIS'!Z20","v":0},{"$f":"'RENTAL ANALYSIS'!AA20","v":0},{"$f":"'RENTAL ANALYSIS'!AB20","v":0},{"$f":"'RENTAL ANALYSIS'!AC20","v":0},{"$f":"'RENTAL ANALYSIS'!AD20","v":0},{"$f":"'RENTAL ANALYSIS'!AE20","v":0},{"$f":"'RENTAL ANALYSIS'!AF20","v":0},{"$f":"'RENTAL ANALYSIS'!AG20","v":0},{"$f":"'RENTAL ANALYSIS'!AH20","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D21:M21)","v":"Rental Unit 4  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y21","v":0},{"$f":"'RENTAL ANALYSIS'!Z21","v":0},{"$f":"'RENTAL ANALYSIS'!AA21","v":0},{"$f":"'RENTAL ANALYSIS'!AB21","v":0},{"$f":"'RENTAL ANALYSIS'!AC21","v":0},{"$f":"'RENTAL ANALYSIS'!AD21","v":0},{"$f":"'RENTAL ANALYSIS'!AE21","v":0},{"$f":"'RENTAL ANALYSIS'!AF21","v":0},{"$f":"'RENTAL ANALYSIS'!AG21","v":0},{"$f":"'RENTAL ANALYSIS'!AH21","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D22:M22)","v":"Rental Unit 5  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y22","v":0},{"$f":"'RENTAL ANALYSIS'!Z22","v":0},{"$f":"'RENTAL ANALYSIS'!AA22","v":0},{"$f":"'RENTAL ANALYSIS'!AB22","v":0},{"$f":"'RENTAL ANALYSIS'!AC22","v":0},{"$f":"'RENTAL ANALYSIS'!AD22","v":0},{"$f":"'RENTAL ANALYSIS'!AE22","v":0},{"$f":"'RENTAL ANALYSIS'!AF22","v":0},{"$f":"'RENTAL ANALYSIS'!AG22","v":0},{"$f":"'RENTAL ANALYSIS'!AH22","v":0}]
[{"$nulls":6},"GROSS SCHEDULED INCOME",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y23","v":0},{"$f":"'RENTAL ANALYSIS'!Z23","v":0},{"$f":"'RENTAL ANALYSIS'!AA23","v":0},{"$f":"'RENTAL ANALYSIS'!AB23","v":0},{"$f":"'RENTAL ANALYSIS'!AC23","v":0},{"$f":"'RENTAL ANALYSIS'!AD23","v":0},{"$f":"'RENTAL ANALYSIS'!AE23","v":0},{"$f":"'RENTAL ANALYSIS'!AF23","v":0},{"$f":"'RENTAL ANALYSIS'!AG23","v":0},{"$f":"'RENTAL ANALYSIS'!AH23","v":0}]
[{"$nulls":6},"Vacancy Loss Amount",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y24","v":0},{"$f":"'RENTAL ANALYSIS'!Z24","v":0},{"$f":"'RENTAL ANALYSIS'!AA24","v":0},{"$f":"'RENTAL ANALYSIS'!AB24","v":0},{"$f":"'RENTAL ANALYSIS'!AC24","v":0},{"$f":"'RENTAL ANALYSIS'!AD24","v":0},{"$f":"'RENTAL ANALYSIS'!AE24","v":0},{"$f":"'RENTAL ANALYSIS'!AF24","v":0},{"$f":"'RENTAL ANALYSIS'!AG24","v":0},{"$f":"'RENTAL ANALYSIS'!AH24","v":0}]
[{"$nulls":6},"Tenant Concessions",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y25","v":0},{"$f":"'RENTAL ANALYSIS'!Z25","v":0},{"$f":"'RENTAL ANALYSIS'!AA25","v":0},{"$f":"'RENTAL ANALYSIS'!AB25","v":0},{"$f":"'RENTAL ANALYSIS'!AC25","v":0},{"$f":"'RENTAL ANALYSIS'!AD25","v":0},{"$f":"'RENTAL ANALYSIS'!AE25","v":0},{"$f":"'RENTAL ANALYSIS'!AF25","v":0},{"$f":"'RENTAL ANALYSIS'!AG25","v":0},{"$f":"'RENTAL ANALYSIS'!AH25","v":0}]
[{"$nulls":6},"Other Income",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y26","v":0},{"$f":"'RENTAL ANALYSIS'!Z26","v":0},{"$f":"'RENTAL ANALYSIS'!AA26","v":0},{"$f":"'RENTAL ANALYSIS'!AB26","v":0},{"$f":"'RENTAL ANALYSIS'!AC26","v":0},{"$f":"'RENTAL ANALYSIS'!AD26","v":0},{"$f":"'RENTAL ANALYSIS'!AE26","v":0},{"$f":"'RENTAL ANALYSIS'!AF26","v":0},{"$f":"'RENTAL ANALYSIS'!AG26","v":0},{"$f":"'RENTAL ANALYSIS'!AH26","v":0}]
[{"$nulls":6},"Gross Operating Income",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y27","v":0},{"$f":"'RENTAL ANALYSIS'!Z27","v":0},{"$f":"'RENTAL ANALYSIS'!AA27","v":0},{"$f":"'RENTAL ANALYSIS'!AB27","v":0},{"$f":"'RENTAL ANALYSIS'!AC27","v":0},{"$f":"'RENTAL ANALYSIS'!AD27","v":0},{"$f":"'RENTAL ANALYSIS'!AE27","v":0},{"$f":"'RENTAL ANALYSIS'!AF27","v":0},{"$f":"'RENTAL ANALYSIS'!AG27","v":0},{"$f":"'RENTAL ANALYSIS'!AH27","v":0}]
[]
[{"$nulls":6},"Operating Expenses"]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D31:M31)","v":"Property Taxes"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y31","v":0},{"$f":"'RENTAL ANALYSIS'!Z31","v":0},{"$f":"'RENTAL ANALYSIS'!AA31","v":0},{"$f":"'RENTAL ANALYSIS'!AB31","v":0},{"$f":"'RENTAL ANALYSIS'!AC31","v":0},{"$f":"'RENTAL ANALYSIS'!AD31","v":0},{"$f":"'RENTAL ANALYSIS'!AE31","v":0},{"$f":"'RENTAL ANALYSIS'!AF31","v":0},{"$f":"'RENTAL ANALYSIS'!AG31","v":0},{"$f":"'RENTAL ANALYSIS'!AH31","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D32:M32)","v":"Property Insurance"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y32","v":0},{"$f":"'RENTAL ANALYSIS'!Z32","v":0},{"$f":"'RENTAL ANALYSIS'!AA32","v":0},{"$f":"'RENTAL ANALYSIS'!AB32","v":0},{"$f":"'RENTAL ANALYSIS'!AC32","v":0},{"$f":"'RENTAL ANALYSIS'!AD32","v":0},{"$f":"'RENTAL ANALYSIS'!AE32","v":0},{"$f":"'RENTAL ANALYSIS'!AF32","v":0},{"$f":"'RENTAL ANALYSIS'!AG32","v":0},{"$f":"'RENTAL ANALYSIS'!AH32","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D33:M33)","v":"Cleaning and Maintenance:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y33","v":0},{"$f":"'RENTAL ANALYSIS'!Z33","v":0},{"$f":"'RENTAL ANALYSIS'!AA33","v":0},{"$f":"'RENTAL ANALYSIS'!AB33","v":0},{"$f":"'RENTAL ANALYSIS'!AC33","v":0},{"$f":"'RENTAL ANALYSIS'!AD33","v":0},{"$f":"'RENTAL ANALYSIS'!AE33","v":0},{"$f":"'RENTAL ANALYSIS'!AF33","v":0},{"$f":"'RENTAL ANALYSIS'!AG33","v":0},{"$f":"'RENTAL ANALYSIS'!AH33","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D34:M34)","v":"HOA Dues:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y34","v":0},{"$f":"'RENTAL ANALYSIS'!Z34","v":0},{"$f":"'RENTAL ANALYSIS'!AA34","v":0},{"$f":"'RENTAL ANALYSIS'!AB34","v":0},{"$f":"'RENTAL ANALYSIS'!AC34","v":0},{"$f":"'RENTAL ANALYSIS'!AD34","v":0},{"$f":"'RENTAL ANALYSIS'!AE34","v":0},{"$f":"'RENTAL ANALYSIS'!AF34","v":0},{"$f":"'RENTAL ANALYSIS'!AG34","v":0},{"$f":"'RENTAL ANALYSIS'!AH34","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D35:M35)","v":"Lawn and Groundskeeping:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y35","v":0},{"$f":"'RENTAL ANALYSIS'!Z35","v":0},{"$f":"'RENTAL ANALYSIS'!AA35","v":0},{"$f":"'RENTAL ANALYSIS'!AB35","v":0},{"$f":"'RENTAL ANALYSIS'!AC35","v":0},{"$f":"'RENTAL ANALYSIS'!AD35","v":0},{"$f":"'RENTAL ANALYSIS'!AE35","v":0},{"$f":"'RENTAL ANALYSIS'!AF35","v":0},{"$f":"'RENTAL ANALYSIS'!AG35","v":0},{"$f":"'RENTAL ANALYSIS'!AH35","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D36:M36)","v":"Auto and Travel:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y36","v":0},{"$f":"'RENTAL ANALYSIS'!Z36","v":0},{"$f":"'RENTAL ANALYSIS'!AA36","v":0},{"$f":"'RENTAL ANALYSIS'!AB36","v":0},{"$f":"'RENTAL ANALYSIS'!AC36","v":0},{"$f":"'RENTAL ANALYSIS'!AD36","v":0},{"$f":"'RENTAL ANALYSIS'!AE36","v":0},{"$f":"'RENTAL ANALYSIS'!AF36","v":0},{"$f":"'RENTAL ANALYSIS'!AG36","v":0},{"$f":"'RENTAL ANALYSIS'!AH36","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D37:M37)","v":"Electrical Utilities:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y37","v":0},{"$f":"'RENTAL ANALYSIS'!Z37","v":0},{"$f":"'RENTAL ANALYSIS'!AA37","v":0},{"$f":"'RENTAL ANALYSIS'!AB37","v":0},{"$f":"'RENTAL ANALYSIS'!AC37","v":0},{"$f":"'RENTAL ANALYSIS'!AD37","v":0},{"$f":"'RENTAL ANALYSIS'!AE37","v":0},{"$f":"'RENTAL ANALYSIS'!AF37","v":0},{"$f":"'RENTAL ANALYSIS'!AG37","v":0},{"$f":"'RENTAL ANALYSIS'!AH37","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D38:M38)","v":"Water Utilities:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y38","v":0},{"$f":"'RENTAL ANALYSIS'!Z38","v":0},{"$f":"'RENTAL ANALYSIS'!AA38","v":0},{"$f":"'RENTAL ANALYSIS'!AB38","v":0},{"$f":"'RENTAL ANALYSIS'!AC38","v":0},{"$f":"'RENTAL ANALYSIS'!AD38","v":0},{"$f":"'RENTAL ANALYSIS'!AE38","v":0},{"$f":"'RENTAL ANALYSIS'!AF38","v":0},{"$f":"'RENTAL ANALYSIS'!AG38","v":0},{"$f":"'RENTAL ANALYSIS'!AH38","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D39:M39)","v":"Gas Utilities:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y39","v":0},{"$f":"'RENTAL ANALYSIS'!Z39","v":0},{"$f":"'RENTAL ANALYSIS'!AA39","v":0},{"$f":"'RENTAL ANALYSIS'!AB39","v":0},{"$f":"'RENTAL ANALYSIS'!AC39","v":0},{"$f":"'RENTAL ANALYSIS'!AD39","v":0},{"$f":"'RENTAL ANALYSIS'!AE39","v":0},{"$f":"'RENTAL ANALYSIS'!AF39","v":0},{"$f":"'RENTAL ANALYSIS'!AG39","v":0},{"$f":"'RENTAL ANALYSIS'!AH39","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D40:M40)","v":"Garbage:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y40","v":0},{"$f":"'RENTAL ANALYSIS'!Z40","v":0},{"$f":"'RENTAL ANALYSIS'!AA40","v":0},{"$f":"'RENTAL ANALYSIS'!AB40","v":0},{"$f":"'RENTAL ANALYSIS'!AC40","v":0},{"$f":"'RENTAL ANALYSIS'!AD40","v":0},{"$f":"'RENTAL ANALYSIS'!AE40","v":0},{"$f":"'RENTAL ANALYSIS'!AF40","v":0},{"$f":"'RENTAL ANALYSIS'!AG40","v":0},{"$f":"'RENTAL ANALYSIS'!AH40","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D41:M41)","v":"Advertising:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y41","v":0},{"$f":"'RENTAL ANALYSIS'!Z41","v":0},{"$f":"'RENTAL ANALYSIS'!AA41","v":0},{"$f":"'RENTAL ANALYSIS'!AB41","v":0},{"$f":"'RENTAL ANALYSIS'!AC41","v":0},{"$f":"'RENTAL ANALYSIS'!AD41","v":0},{"$f":"'RENTAL ANALYSIS'!AE41","v":0},{"$f":"'RENTAL ANALYSIS'!AF41","v":0},{"$f":"'RENTAL ANALYSIS'!AG41","v":0},{"$f":"'RENTAL ANALYSIS'!AH41","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D42:M42)","v":"Accounting & Legal:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y42","v":0},{"$f":"'RENTAL ANALYSIS'!Z42","v":0},{"$f":"'RENTAL ANALYSIS'!AA42","v":0},{"$f":"'RENTAL ANALYSIS'!AB42","v":0},{"$f":"'RENTAL ANALYSIS'!AC42","v":0},{"$f":"'RENTAL ANALYSIS'!AD42","v":0},{"$f":"'RENTAL ANALYSIS'!AE42","v":0},{"$f":"'RENTAL ANALYSIS'!AF42","v":0},{"$f":"'RENTAL ANALYSIS'!AG42","v":0},{"$f":"'RENTAL ANALYSIS'!AH42","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D43:M43)","v":"Other 1:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y43","v":0},{"$f":"'RENTAL ANALYSIS'!Z43","v":0},{"$f":"'RENTAL ANALYSIS'!AA43","v":0},{"$f":"'RENTAL ANALYSIS'!AB43","v":0},{"$f":"'RENTAL ANALYSIS'!AC43","v":0},{"$f":"'RENTAL ANALYSIS'!AD43","v":0},{"$f":"'RENTAL ANALYSIS'!AE43","v":0},{"$f":"'RENTAL ANALYSIS'!AF43","v":0},{"$f":"'RENTAL ANALYSIS'!AG43","v":0},{"$f":"'RENTAL ANALYSIS'!AH43","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D44:M44)","v":"Other 2:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y44","v":0},{"$f":"'RENTAL ANALYSIS'!Z44","v":0},{"$f":"'RENTAL ANALYSIS'!AA44","v":0},{"$f":"'RENTAL ANALYSIS'!AB44","v":0},{"$f":"'RENTAL ANALYSIS'!AC44","v":0},{"$f":"'RENTAL ANALYSIS'!AD44","v":0},{"$f":"'RENTAL ANALYSIS'!AE44","v":0},{"$f":"'RENTAL ANALYSIS'!AF44","v":0},{"$f":"'RENTAL ANALYSIS'!AG44","v":0},{"$f":"'RENTAL ANALYSIS'!AH44","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D45:M45)","v":"Property Management:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y45","v":0},{"$f":"'RENTAL ANALYSIS'!Z45","v":0},{"$f":"'RENTAL ANALYSIS'!AA45","v":0},{"$f":"'RENTAL ANALYSIS'!AB45","v":0},{"$f":"'RENTAL ANALYSIS'!AC45","v":0},{"$f":"'RENTAL ANALYSIS'!AD45","v":0},{"$f":"'RENTAL ANALYSIS'!AE45","v":0},{"$f":"'RENTAL ANALYSIS'!AF45","v":0},{"$f":"'RENTAL ANALYSIS'!AG45","v":0},{"$f":"'RENTAL ANALYSIS'!AH45","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D46:M46)","v":"Repairs:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y46","v":0},{"$f":"'RENTAL ANALYSIS'!Z46","v":0},{"$f":"'RENTAL ANALYSIS'!AA46","v":0},{"$f":"'RENTAL ANALYSIS'!AB46","v":0},{"$f":"'RENTAL ANALYSIS'!AC46","v":0},{"$f":"'RENTAL ANALYSIS'!AD46","v":0},{"$f":"'RENTAL ANALYSIS'!AE46","v":0},{"$f":"'RENTAL ANALYSIS'!AF46","v":0},{"$f":"'RENTAL ANALYSIS'!AG46","v":0},{"$f":"'RENTAL ANALYSIS'!AH46","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D47:M47)","v":"Cap Ex:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y47","v":0},{"$f":"'RENTAL ANALYSIS'!Z47","v":0},{"$f":"'RENTAL ANALYSIS'!AA47","v":0},{"$f":"'RENTAL ANALYSIS'!AB47","v":0},{"$f":"'RENTAL ANALYSIS'!AC47","v":0},{"$f":"'RENTAL ANALYSIS'!AD47","v":0},{"$f":"'RENTAL ANALYSIS'!AE47","v":0},{"$f":"'RENTAL ANALYSIS'!AF47","v":0},{"$f":"'RENTAL ANALYSIS'!AG47","v":0},{"$f":"'RENTAL ANALYSIS'!AH47","v":0}]
[{"$nulls":6},"Total Operating Expenses",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y48","v":0},{"$f":"'RENTAL ANALYSIS'!Z48","v":0},{"$f":"'RENTAL ANALYSIS'!AA48","v":0},{"$f":"'RENTAL ANALYSIS'!AB48","v":0},{"$f":"'RENTAL ANALYSIS'!AC48","v":0},{"$f":"'RENTAL ANALYSIS'!AD48","v":0},{"$f":"'RENTAL ANALYSIS'!AE48","v":0},{"$f":"'RENTAL ANALYSIS'!AF48","v":0},{"$f":"'RENTAL ANALYSIS'!AG48","v":0},{"$f":"'RENTAL ANALYSIS'!AH48","v":0}]
[]
[{"$nulls":6},"Net Operating Income",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y50","v":0},{"$f":"'RENTAL ANALYSIS'!Z50","v":0},{"$f":"'RENTAL ANALYSIS'!AA50","v":0},{"$f":"'RENTAL ANALYSIS'!AB50","v":0},{"$f":"'RENTAL ANALYSIS'!AC50","v":0},{"$f":"'RENTAL ANALYSIS'!AD50","v":0},{"$f":"'RENTAL ANALYSIS'!AE50","v":0},{"$f":"'RENTAL ANALYSIS'!AF50","v":0},{"$f":"'RENTAL ANALYSIS'!AG50","v":0},{"$f":"'RENTAL ANALYSIS'!AH50","v":0}]
[]
[{"$nulls":6},"Financing"]
[{"$nulls":6},"Mortgage PMT (Interest)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y53","v":""},{"$f":"'RENTAL ANALYSIS'!Z53","v":""},{"$f":"'RENTAL ANALYSIS'!AA53","v":""},{"$f":"'RENTAL ANALYSIS'!AB53","v":""},{"$f":"'RENTAL ANALYSIS'!AC53","v":""},{"$f":"'RENTAL ANALYSIS'!AD53","v":""},{"$f":"'RENTAL ANALYSIS'!AE53","v":""},{"$f":"'RENTAL ANALYSIS'!AF53","v":""},{"$f":"'RENTAL ANALYSIS'!AG53","v":""},{"$f":"'RENTAL ANALYSIS'!AH53","v":""}]
[{"$nulls":6},"Mortgage PMT (Principal)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y54","v":""},{"$f":"'RENTAL ANALYSIS'!Z54","v":""},{"$f":"'RENTAL ANALYSIS'!AA54","v":""},{"$f":"'RENTAL ANALYSIS'!AB54","v":""},{"$f":"'RENTAL ANALYSIS'!AC54","v":""},{"$f":"'RENTAL ANALYSIS'!AD54","v":""},{"$f":"'RENTAL ANALYSIS'!AE54","v":""},{"$f":"'RENTAL ANALYSIS'!AF54","v":""},{"$f":"'RENTAL ANALYSIS'!AG54","v":""},{"$f":"'RENTAL ANALYSIS'!AH54","v":""}]
[{"$nulls":6},"Total Financing",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y55","v":0},{"$f":"'RENTAL ANALYSIS'!Z55","v":0},{"$f":"'RENTAL ANALYSIS'!AA55","v":0},{"$f":"'RENTAL ANALYSIS'!AB55","v":0},{"$f":"'RENTAL ANALYSIS'!AC55","v":0},{"$f":"'RENTAL ANALYSIS'!AD55","v":0},{"$f":"'RENTAL ANALYSIS'!AE55","v":0},{"$f":"'RENTAL ANALYSIS'!AF55","v":0},{"$f":"'RENTAL ANALYSIS'!AG55","v":0},{"$f":"'RENTAL ANALYSIS'!AH55","v":0}]
[{"$nulls":6},"Loan Balance",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y56","v":""},{"$f":"'RENTAL ANALYSIS'!Z56","v":""},{"$f":"'RENTAL ANALYSIS'!AA56","v":""},{"$f":"'RENTAL ANALYSIS'!AB56","v":""},{"$f":"'RENTAL ANALYSIS'!AC56","v":""},{"$f":"'RENTAL ANALYSIS'!AD56","v":""},{"$f":"'RENTAL ANALYSIS'!AE56","v":""},{"$f":"'RENTAL ANALYSIS'!AF56","v":""},{"$f":"'RENTAL ANALYSIS'!AG56","v":""},{"$f":"'RENTAL ANALYSIS'!AH56","v":""}]
[]
[{"$nulls":6},"Property Value",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y63","v":0},{"$f":"'RENTAL ANALYSIS'!Z63","v":0},{"$f":"'RENTAL ANALYSIS'!AA63","v":0},{"$f":"'RENTAL ANALYSIS'!AB63","v":0},{"$f":"'RENTAL ANALYSIS'!AC63","v":0},{"$f":"'RENTAL ANALYSIS'!AD63","v":0},{"$f":"'RENTAL ANALYSIS'!AE63","v":0},{"$f":"'RENTAL ANALYSIS'!AF63","v":0},{"$f":"'RENTAL ANALYSIS'!AG63","v":0},{"$f":"'RENTAL ANALYSIS'!AH63","v":0}]
[]
[{"$nulls":6},"Cash Flow "]
[{"$nulls":6},"Cash Flow",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y70","v":0},{"$f":"'RENTAL ANALYSIS'!Z70","v":0},{"$f":"'RENTAL ANALYSIS'!AA70","v":0},{"$f":"'RENTAL ANALYSIS'!AB70","v":0},{"$f":"'RENTAL ANALYSIS'!AC70","v":0},{"$f":"'RENTAL ANALYSIS'!AD70","v":0},{"$f":"'RENTAL ANALYSIS'!AE70","v":0},{"$f":"'RENTAL ANALYSIS'!AF70","v":0},{"$f":"'RENTAL ANALYSIS'!AG70","v":0},{"$f":"'RENTAL ANALYSIS'!AH70","v":0}]
[{"$nulls":6},"Levered Cash-On-Cash ROI",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y72","v":""},{"$f":"'RENTAL ANALYSIS'!Z72","v":""},{"$f":"'RENTAL ANALYSIS'!AA72","v":""},{"$f":"'RENTAL ANALYSIS'!AB72","v":""},{"$f":"'RENTAL ANALYSIS'!AC72","v":""},{"$f":"'RENTAL ANALYSIS'!AD72","v":""},{"$f":"'RENTAL ANALYSIS'!AE72","v":""},{"$f":"'RENTAL ANALYSIS'!AF72","v":""},{"$f":"'RENTAL ANALYSIS'!AG72","v":""},{"$f":"'RENTAL ANALYSIS'!AH72","v":""}]
[{"$nulls":6},"Equity"]
[{"$nulls":6},"Equity Earned from Purchase & Rehab",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y75","v":0},{"$f":"'RENTAL ANALYSIS'!Z75","v":0},{"$f":"'RENTAL ANALYSIS'!AA75","v":0},{"$f":"'RENTAL ANALYSIS'!AB75","v":0},{"$f":"'RENTAL ANALYSIS'!AC75","v":0},{"$f":"'RENTAL ANALYSIS'!AD75","v":0},{"$f":"'RENTAL ANALYSIS'!AE75","v":0},{"$f":"'RENTAL ANALYSIS'!AF75","v":0},{"$f":"'RENTAL ANALYSIS'!AG75","v":0},{"$f":"'RENTAL ANALYSIS'!AH75","v":0}]
[{"$nulls":6},"Equity Earned (Principal Paydown)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y76","v":""},{"$f":"'RENTAL ANALYSIS'!Z76","v":""},{"$f":"'RENTAL ANALYSIS'!AA76","v":""},{"$f":"'RENTAL ANALYSIS'!AB76","v":""},{"$f":"'RENTAL ANALYSIS'!AC76","v":""},{"$f":"'RENTAL ANALYSIS'!AD76","v":""},{"$f":"'RENTAL ANALYSIS'!AE76","v":""},{"$f":"'RENTAL ANALYSIS'!AF76","v":""},{"$f":"'RENTAL ANALYSIS'!AG76","v":""},{"$f":"'RENTAL ANALYSIS'!AH76","v":""}]
[{"$nulls":6},"Equity Earned (Appreciation)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y77","v":0},{"$f":"'RENTAL ANALYSIS'!Z77","v":0},{"$f":"'RENTAL ANALYSIS'!AA77","v":0},{"$f":"'RENTAL ANALYSIS'!AB77","v":0},{"$f":"'RENTAL ANALYSIS'!AC77","v":0},{"$f":"'RENTAL ANALYSIS'!AD77","v":0},{"$f":"'RENTAL ANALYSIS'!AE77","v":0},{"$f":"'RENTAL ANALYSIS'!AF77","v":0},{"$f":"'RENTAL ANALYSIS'!AG77","v":0},{"$f":"'RENTAL ANALYSIS'!AH77","v":0}]
[{"$nulls":6},"Total Equity Earned",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y78","v":0},{"$f":"'RENTAL ANALYSIS'!Z78","v":0},{"$f":"'RENTAL ANALYSIS'!AA78","v":0},{"$f":"'RENTAL ANALYSIS'!AB78","v":0},{"$f":"'RENTAL ANALYSIS'!AC78","v":0},{"$f":"'RENTAL ANALYSIS'!AD78","v":0},{"$f":"'RENTAL ANALYSIS'!AE78","v":0},{"$f":"'RENTAL ANALYSIS'!AF78","v":0},{"$f":"'RENTAL ANALYSIS'!AG78","v":0},{"$f":"'RENTAL ANALYSIS'!AH78","v":0}]
[]
[{"$nulls":6},"Total Return",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y82","v":0},{"$f":"'RENTAL ANALYSIS'!Z82","v":0},{"$f":"'RENTAL ANALYSIS'!AA82","v":0},{"$f":"'RENTAL ANALYSIS'!AB82","v":0},{"$f":"'RENTAL ANALYSIS'!AC82","v":0},{"$f":"'RENTAL ANALYSIS'!AD82","v":0},{"$f":"'RENTAL ANALYSIS'!AE82","v":0},{"$f":"'RENTAL ANALYSIS'!AF82","v":0},{"$f":"'RENTAL ANALYSIS'!AG82","v":0},{"$f":"'RENTAL ANALYSIS'!AH82","v":0}]
[{"$nulls":6},"Total Return-on-Cash",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!Y85","v":""},{"$f":"'RENTAL ANALYSIS'!Z85","v":""},{"$f":"'RENTAL ANALYSIS'!AA85","v":""},{"$f":"'RENTAL ANALYSIS'!AB85","v":""},{"$f":"'RENTAL ANALYSIS'!AC85","v":""},{"$f":"'RENTAL ANALYSIS'!AD85","v":""},{"$f":"'RENTAL ANALYSIS'!AE85","v":""},{"$f":"'RENTAL ANALYSIS'!AF85","v":""},{"$f":"'RENTAL ANALYSIS'!AG85","v":""},{"$f":"'RENTAL ANALYSIS'!AH85","v":""}]
[]
[{"$nulls":6},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Email)","v":"Report Prepared By:   |    |    |  "}]
[{"$nulls":6},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":6},"CASH FLOW REPORT"]
[]
[{"$nulls":6},"Revenues",{"$nulls":4},11,12,13,14,15,16,17,18,19,20]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D18:M18)","v":"Rental Unit 1  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI18","v":0},{"$f":"'RENTAL ANALYSIS'!AJ18","v":0},{"$f":"'RENTAL ANALYSIS'!AK18","v":0},{"$f":"'RENTAL ANALYSIS'!AL18","v":0},{"$f":"'RENTAL ANALYSIS'!AM18","v":0},{"$f":"'RENTAL ANALYSIS'!AN18","v":0},{"$f":"'RENTAL ANALYSIS'!AO18","v":0},{"$f":"'RENTAL ANALYSIS'!AP18","v":0},{"$f":"'RENTAL ANALYSIS'!AQ18","v":0},{"$f":"'RENTAL ANALYSIS'!AR18","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D19:M19)","v":"Rental Unit 2  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI19","v":0},{"$f":"'RENTAL ANALYSIS'!AJ19","v":0},{"$f":"'RENTAL ANALYSIS'!AK19","v":0},{"$f":"'RENTAL ANALYSIS'!AL19","v":0},{"$f":"'RENTAL ANALYSIS'!AM19","v":0},{"$f":"'RENTAL ANALYSIS'!AN19","v":0},{"$f":"'RENTAL ANALYSIS'!AO19","v":0},{"$f":"'RENTAL ANALYSIS'!AP19","v":0},{"$f":"'RENTAL ANALYSIS'!AQ19","v":0},{"$f":"'RENTAL ANALYSIS'!AR19","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D20:M20)","v":"Rental Unit 3  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI20","v":0},{"$f":"'RENTAL ANALYSIS'!AJ20","v":0},{"$f":"'RENTAL ANALYSIS'!AK20","v":0},{"$f":"'RENTAL ANALYSIS'!AL20","v":0},{"$f":"'RENTAL ANALYSIS'!AM20","v":0},{"$f":"'RENTAL ANALYSIS'!AN20","v":0},{"$f":"'RENTAL ANALYSIS'!AO20","v":0},{"$f":"'RENTAL ANALYSIS'!AP20","v":0},{"$f":"'RENTAL ANALYSIS'!AQ20","v":0},{"$f":"'RENTAL ANALYSIS'!AR20","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D21:M21)","v":"Rental Unit 4  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI21","v":0},{"$f":"'RENTAL ANALYSIS'!AJ21","v":0},{"$f":"'RENTAL ANALYSIS'!AK21","v":0},{"$f":"'RENTAL ANALYSIS'!AL21","v":0},{"$f":"'RENTAL ANALYSIS'!AM21","v":0},{"$f":"'RENTAL ANALYSIS'!AN21","v":0},{"$f":"'RENTAL ANALYSIS'!AO21","v":0},{"$f":"'RENTAL ANALYSIS'!AP21","v":0},{"$f":"'RENTAL ANALYSIS'!AQ21","v":0},{"$f":"'RENTAL ANALYSIS'!AR21","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D22:M22)","v":"Rental Unit 5  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI22","v":0},{"$f":"'RENTAL ANALYSIS'!AJ22","v":0},{"$f":"'RENTAL ANALYSIS'!AK22","v":0},{"$f":"'RENTAL ANALYSIS'!AL22","v":0},{"$f":"'RENTAL ANALYSIS'!AM22","v":0},{"$f":"'RENTAL ANALYSIS'!AN22","v":0},{"$f":"'RENTAL ANALYSIS'!AO22","v":0},{"$f":"'RENTAL ANALYSIS'!AP22","v":0},{"$f":"'RENTAL ANALYSIS'!AQ22","v":0},{"$f":"'RENTAL ANALYSIS'!AR22","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D23:M23)","v":"GROSS SCHEDULED INCOME"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI23","v":0},{"$f":"'RENTAL ANALYSIS'!AJ23","v":0},{"$f":"'RENTAL ANALYSIS'!AK23","v":0},{"$f":"'RENTAL ANALYSIS'!AL23","v":0},{"$f":"'RENTAL ANALYSIS'!AM23","v":0},{"$f":"'RENTAL ANALYSIS'!AN23","v":0},{"$f":"'RENTAL ANALYSIS'!AO23","v":0},{"$f":"'RENTAL ANALYSIS'!AP23","v":0},{"$f":"'RENTAL ANALYSIS'!AQ23","v":0},{"$f":"'RENTAL ANALYSIS'!AR23","v":0}]
[{"$nulls":6},"Vacancy Loss Amount",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI24","v":0},{"$f":"'RENTAL ANALYSIS'!AJ24","v":0},{"$f":"'RENTAL ANALYSIS'!AK24","v":0},{"$f":"'RENTAL ANALYSIS'!AL24","v":0},{"$f":"'RENTAL ANALYSIS'!AM24","v":0},{"$f":"'RENTAL ANALYSIS'!AN24","v":0},{"$f":"'RENTAL ANALYSIS'!AO24","v":0},{"$f":"'RENTAL ANALYSIS'!AP24","v":0},{"$f":"'RENTAL ANALYSIS'!AQ24","v":0},{"$f":"'RENTAL ANALYSIS'!AR24","v":0}]
[{"$nulls":6},"Tenant Concessions",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI25","v":0},{"$f":"'RENTAL ANALYSIS'!AJ25","v":0},{"$f":"'RENTAL ANALYSIS'!AK25","v":0},{"$f":"'RENTAL ANALYSIS'!AL25","v":0},{"$f":"'RENTAL ANALYSIS'!AM25","v":0},{"$f":"'RENTAL ANALYSIS'!AN25","v":0},{"$f":"'RENTAL ANALYSIS'!AO25","v":0},{"$f":"'RENTAL ANALYSIS'!AP25","v":0},{"$f":"'RENTAL ANALYSIS'!AQ25","v":0},{"$f":"'RENTAL ANALYSIS'!AR25","v":0}]
[{"$nulls":6},"Other Income",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI26","v":0},{"$f":"'RENTAL ANALYSIS'!AJ26","v":0},{"$f":"'RENTAL ANALYSIS'!AK26","v":0},{"$f":"'RENTAL ANALYSIS'!AL26","v":0},{"$f":"'RENTAL ANALYSIS'!AM26","v":0},{"$f":"'RENTAL ANALYSIS'!AN26","v":0},{"$f":"'RENTAL ANALYSIS'!AO26","v":0},{"$f":"'RENTAL ANALYSIS'!AP26","v":0},{"$f":"'RENTAL ANALYSIS'!AQ26","v":0},{"$f":"'RENTAL ANALYSIS'!AR26","v":0}]
[{"$nulls":6},"Gross Operating Income",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI27","v":0},{"$f":"'RENTAL ANALYSIS'!AJ27","v":0},{"$f":"'RENTAL ANALYSIS'!AK27","v":0},{"$f":"'RENTAL ANALYSIS'!AL27","v":0},{"$f":"'RENTAL ANALYSIS'!AM27","v":0},{"$f":"'RENTAL ANALYSIS'!AN27","v":0},{"$f":"'RENTAL ANALYSIS'!AO27","v":0},{"$f":"'RENTAL ANALYSIS'!AP27","v":0},{"$f":"'RENTAL ANALYSIS'!AQ27","v":0},{"$f":"'RENTAL ANALYSIS'!AR27","v":0}]
[]
[{"$nulls":6},"Operating Expenses"]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D31:M31)","v":"Property Taxes"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI31","v":0},{"$f":"'RENTAL ANALYSIS'!AJ31","v":0},{"$f":"'RENTAL ANALYSIS'!AK31","v":0},{"$f":"'RENTAL ANALYSIS'!AL31","v":0},{"$f":"'RENTAL ANALYSIS'!AM31","v":0},{"$f":"'RENTAL ANALYSIS'!AN31","v":0},{"$f":"'RENTAL ANALYSIS'!AO31","v":0},{"$f":"'RENTAL ANALYSIS'!AP31","v":0},{"$f":"'RENTAL ANALYSIS'!AQ31","v":0},{"$f":"'RENTAL ANALYSIS'!AR31","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D32:M32)","v":"Property Insurance"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI32","v":0},{"$f":"'RENTAL ANALYSIS'!AJ32","v":0},{"$f":"'RENTAL ANALYSIS'!AK32","v":0},{"$f":"'RENTAL ANALYSIS'!AL32","v":0},{"$f":"'RENTAL ANALYSIS'!AM32","v":0},{"$f":"'RENTAL ANALYSIS'!AN32","v":0},{"$f":"'RENTAL ANALYSIS'!AO32","v":0},{"$f":"'RENTAL ANALYSIS'!AP32","v":0},{"$f":"'RENTAL ANALYSIS'!AQ32","v":0},{"$f":"'RENTAL ANALYSIS'!AR32","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D33:M33)","v":"Cleaning and Maintenance:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI33","v":0},{"$f":"'RENTAL ANALYSIS'!AJ33","v":0},{"$f":"'RENTAL ANALYSIS'!AK33","v":0},{"$f":"'RENTAL ANALYSIS'!AL33","v":0},{"$f":"'RENTAL ANALYSIS'!AM33","v":0},{"$f":"'RENTAL ANALYSIS'!AN33","v":0},{"$f":"'RENTAL ANALYSIS'!AO33","v":0},{"$f":"'RENTAL ANALYSIS'!AP33","v":0},{"$f":"'RENTAL ANALYSIS'!AQ33","v":0},{"$f":"'RENTAL ANALYSIS'!AR33","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D34:M34)","v":"HOA Dues:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI34","v":0},{"$f":"'RENTAL ANALYSIS'!AJ34","v":0},{"$f":"'RENTAL ANALYSIS'!AK34","v":0},{"$f":"'RENTAL ANALYSIS'!AL34","v":0},{"$f":"'RENTAL ANALYSIS'!AM34","v":0},{"$f":"'RENTAL ANALYSIS'!AN34","v":0},{"$f":"'RENTAL ANALYSIS'!AO34","v":0},{"$f":"'RENTAL ANALYSIS'!AP34","v":0},{"$f":"'RENTAL ANALYSIS'!AQ34","v":0},{"$f":"'RENTAL ANALYSIS'!AR34","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D35:M35)","v":"Lawn and Groundskeeping:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI35","v":0},{"$f":"'RENTAL ANALYSIS'!AJ35","v":0},{"$f":"'RENTAL ANALYSIS'!AK35","v":0},{"$f":"'RENTAL ANALYSIS'!AL35","v":0},{"$f":"'RENTAL ANALYSIS'!AM35","v":0},{"$f":"'RENTAL ANALYSIS'!AN35","v":0},{"$f":"'RENTAL ANALYSIS'!AO35","v":0},{"$f":"'RENTAL ANALYSIS'!AP35","v":0},{"$f":"'RENTAL ANALYSIS'!AQ35","v":0},{"$f":"'RENTAL ANALYSIS'!AR35","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D36:M36)","v":"Auto and Travel:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI36","v":0},{"$f":"'RENTAL ANALYSIS'!AJ36","v":0},{"$f":"'RENTAL ANALYSIS'!AK36","v":0},{"$f":"'RENTAL ANALYSIS'!AL36","v":0},{"$f":"'RENTAL ANALYSIS'!AM36","v":0},{"$f":"'RENTAL ANALYSIS'!AN36","v":0},{"$f":"'RENTAL ANALYSIS'!AO36","v":0},{"$f":"'RENTAL ANALYSIS'!AP36","v":0},{"$f":"'RENTAL ANALYSIS'!AQ36","v":0},{"$f":"'RENTAL ANALYSIS'!AR36","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D37:M37)","v":"Electrical Utilities:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI37","v":0},{"$f":"'RENTAL ANALYSIS'!AJ37","v":0},{"$f":"'RENTAL ANALYSIS'!AK37","v":0},{"$f":"'RENTAL ANALYSIS'!AL37","v":0},{"$f":"'RENTAL ANALYSIS'!AM37","v":0},{"$f":"'RENTAL ANALYSIS'!AN37","v":0},{"$f":"'RENTAL ANALYSIS'!AO37","v":0},{"$f":"'RENTAL ANALYSIS'!AP37","v":0},{"$f":"'RENTAL ANALYSIS'!AQ37","v":0},{"$f":"'RENTAL ANALYSIS'!AR37","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D38:M38)","v":"Water Utilities:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI38","v":0},{"$f":"'RENTAL ANALYSIS'!AJ38","v":0},{"$f":"'RENTAL ANALYSIS'!AK38","v":0},{"$f":"'RENTAL ANALYSIS'!AL38","v":0},{"$f":"'RENTAL ANALYSIS'!AM38","v":0},{"$f":"'RENTAL ANALYSIS'!AN38","v":0},{"$f":"'RENTAL ANALYSIS'!AO38","v":0},{"$f":"'RENTAL ANALYSIS'!AP38","v":0},{"$f":"'RENTAL ANALYSIS'!AQ38","v":0},{"$f":"'RENTAL ANALYSIS'!AR38","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D39:M39)","v":"Gas Utilities:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI39","v":0},{"$f":"'RENTAL ANALYSIS'!AJ39","v":0},{"$f":"'RENTAL ANALYSIS'!AK39","v":0},{"$f":"'RENTAL ANALYSIS'!AL39","v":0},{"$f":"'RENTAL ANALYSIS'!AM39","v":0},{"$f":"'RENTAL ANALYSIS'!AN39","v":0},{"$f":"'RENTAL ANALYSIS'!AO39","v":0},{"$f":"'RENTAL ANALYSIS'!AP39","v":0},{"$f":"'RENTAL ANALYSIS'!AQ39","v":0},{"$f":"'RENTAL ANALYSIS'!AR39","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D40:M40)","v":"Garbage:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI40","v":0},{"$f":"'RENTAL ANALYSIS'!AJ40","v":0},{"$f":"'RENTAL ANALYSIS'!AK40","v":0},{"$f":"'RENTAL ANALYSIS'!AL40","v":0},{"$f":"'RENTAL ANALYSIS'!AM40","v":0},{"$f":"'RENTAL ANALYSIS'!AN40","v":0},{"$f":"'RENTAL ANALYSIS'!AO40","v":0},{"$f":"'RENTAL ANALYSIS'!AP40","v":0},{"$f":"'RENTAL ANALYSIS'!AQ40","v":0},{"$f":"'RENTAL ANALYSIS'!AR40","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D41:M41)","v":"Advertising:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI41","v":0},{"$f":"'RENTAL ANALYSIS'!AJ41","v":0},{"$f":"'RENTAL ANALYSIS'!AK41","v":0},{"$f":"'RENTAL ANALYSIS'!AL41","v":0},{"$f":"'RENTAL ANALYSIS'!AM41","v":0},{"$f":"'RENTAL ANALYSIS'!AN41","v":0},{"$f":"'RENTAL ANALYSIS'!AO41","v":0},{"$f":"'RENTAL ANALYSIS'!AP41","v":0},{"$f":"'RENTAL ANALYSIS'!AQ41","v":0},{"$f":"'RENTAL ANALYSIS'!AR41","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D42:M42)","v":"Accounting & Legal:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI42","v":0},{"$f":"'RENTAL ANALYSIS'!AJ42","v":0},{"$f":"'RENTAL ANALYSIS'!AK42","v":0},{"$f":"'RENTAL ANALYSIS'!AL42","v":0},{"$f":"'RENTAL ANALYSIS'!AM42","v":0},{"$f":"'RENTAL ANALYSIS'!AN42","v":0},{"$f":"'RENTAL ANALYSIS'!AO42","v":0},{"$f":"'RENTAL ANALYSIS'!AP42","v":0},{"$f":"'RENTAL ANALYSIS'!AQ42","v":0},{"$f":"'RENTAL ANALYSIS'!AR42","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D43:M43)","v":"Other 1:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI43","v":0},{"$f":"'RENTAL ANALYSIS'!AJ43","v":0},{"$f":"'RENTAL ANALYSIS'!AK43","v":0},{"$f":"'RENTAL ANALYSIS'!AL43","v":0},{"$f":"'RENTAL ANALYSIS'!AM43","v":0},{"$f":"'RENTAL ANALYSIS'!AN43","v":0},{"$f":"'RENTAL ANALYSIS'!AO43","v":0},{"$f":"'RENTAL ANALYSIS'!AP43","v":0},{"$f":"'RENTAL ANALYSIS'!AQ43","v":0},{"$f":"'RENTAL ANALYSIS'!AR43","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D44:M44)","v":"Other 2:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI44","v":0},{"$f":"'RENTAL ANALYSIS'!AJ44","v":0},{"$f":"'RENTAL ANALYSIS'!AK44","v":0},{"$f":"'RENTAL ANALYSIS'!AL44","v":0},{"$f":"'RENTAL ANALYSIS'!AM44","v":0},{"$f":"'RENTAL ANALYSIS'!AN44","v":0},{"$f":"'RENTAL ANALYSIS'!AO44","v":0},{"$f":"'RENTAL ANALYSIS'!AP44","v":0},{"$f":"'RENTAL ANALYSIS'!AQ44","v":0},{"$f":"'RENTAL ANALYSIS'!AR44","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D45:M45)","v":"Property Management:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI45","v":0},{"$f":"'RENTAL ANALYSIS'!AJ45","v":0},{"$f":"'RENTAL ANALYSIS'!AK45","v":0},{"$f":"'RENTAL ANALYSIS'!AL45","v":0},{"$f":"'RENTAL ANALYSIS'!AM45","v":0},{"$f":"'RENTAL ANALYSIS'!AN45","v":0},{"$f":"'RENTAL ANALYSIS'!AO45","v":0},{"$f":"'RENTAL ANALYSIS'!AP45","v":0},{"$f":"'RENTAL ANALYSIS'!AQ45","v":0},{"$f":"'RENTAL ANALYSIS'!AR45","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D46:M46)","v":"Repairs:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI46","v":0},{"$f":"'RENTAL ANALYSIS'!AJ46","v":0},{"$f":"'RENTAL ANALYSIS'!AK46","v":0},{"$f":"'RENTAL ANALYSIS'!AL46","v":0},{"$f":"'RENTAL ANALYSIS'!AM46","v":0},{"$f":"'RENTAL ANALYSIS'!AN46","v":0},{"$f":"'RENTAL ANALYSIS'!AO46","v":0},{"$f":"'RENTAL ANALYSIS'!AP46","v":0},{"$f":"'RENTAL ANALYSIS'!AQ46","v":0},{"$f":"'RENTAL ANALYSIS'!AR46","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D47:M47)","v":"Cap Ex:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI47","v":0},{"$f":"'RENTAL ANALYSIS'!AJ47","v":0},{"$f":"'RENTAL ANALYSIS'!AK47","v":0},{"$f":"'RENTAL ANALYSIS'!AL47","v":0},{"$f":"'RENTAL ANALYSIS'!AM47","v":0},{"$f":"'RENTAL ANALYSIS'!AN47","v":0},{"$f":"'RENTAL ANALYSIS'!AO47","v":0},{"$f":"'RENTAL ANALYSIS'!AP47","v":0},{"$f":"'RENTAL ANALYSIS'!AQ47","v":0},{"$f":"'RENTAL ANALYSIS'!AR47","v":0}]
[{"$nulls":6},"Total Operating Expenses",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI48","v":0},{"$f":"'RENTAL ANALYSIS'!AJ48","v":0},{"$f":"'RENTAL ANALYSIS'!AK48","v":0},{"$f":"'RENTAL ANALYSIS'!AL48","v":0},{"$f":"'RENTAL ANALYSIS'!AM48","v":0},{"$f":"'RENTAL ANALYSIS'!AN48","v":0},{"$f":"'RENTAL ANALYSIS'!AO48","v":0},{"$f":"'RENTAL ANALYSIS'!AP48","v":0},{"$f":"'RENTAL ANALYSIS'!AQ48","v":0},{"$f":"'RENTAL ANALYSIS'!AR48","v":0}]
[]
[{"$nulls":6},"Net Operating Income",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI50","v":0},{"$f":"'RENTAL ANALYSIS'!AJ50","v":0},{"$f":"'RENTAL ANALYSIS'!AK50","v":0},{"$f":"'RENTAL ANALYSIS'!AL50","v":0},{"$f":"'RENTAL ANALYSIS'!AM50","v":0},{"$f":"'RENTAL ANALYSIS'!AN50","v":0},{"$f":"'RENTAL ANALYSIS'!AO50","v":0},{"$f":"'RENTAL ANALYSIS'!AP50","v":0},{"$f":"'RENTAL ANALYSIS'!AQ50","v":0},{"$f":"'RENTAL ANALYSIS'!AR50","v":0}]
[]
[{"$nulls":6},"Financing"]
[{"$nulls":6},"Mortgage PMT (Interest)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI53","v":""},{"$f":"'RENTAL ANALYSIS'!AJ53","v":""},{"$f":"'RENTAL ANALYSIS'!AK53","v":""},{"$f":"'RENTAL ANALYSIS'!AL53","v":""},{"$f":"'RENTAL ANALYSIS'!AM53","v":""},{"$f":"'RENTAL ANALYSIS'!AN53","v":""},{"$f":"'RENTAL ANALYSIS'!AO53","v":""},{"$f":"'RENTAL ANALYSIS'!AP53","v":""},{"$f":"'RENTAL ANALYSIS'!AQ53","v":""},{"$f":"'RENTAL ANALYSIS'!AR53","v":""}]
[{"$nulls":6},"Mortgage PMT (Principal)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI54","v":""},{"$f":"'RENTAL ANALYSIS'!AJ54","v":""},{"$f":"'RENTAL ANALYSIS'!AK54","v":""},{"$f":"'RENTAL ANALYSIS'!AL54","v":""},{"$f":"'RENTAL ANALYSIS'!AM54","v":""},{"$f":"'RENTAL ANALYSIS'!AN54","v":""},{"$f":"'RENTAL ANALYSIS'!AO54","v":""},{"$f":"'RENTAL ANALYSIS'!AP54","v":""},{"$f":"'RENTAL ANALYSIS'!AQ54","v":""},{"$f":"'RENTAL ANALYSIS'!AR54","v":""}]
[{"$nulls":6},"Total Financing",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI55","v":0},{"$f":"'RENTAL ANALYSIS'!AJ55","v":0},{"$f":"'RENTAL ANALYSIS'!AK55","v":0},{"$f":"'RENTAL ANALYSIS'!AL55","v":0},{"$f":"'RENTAL ANALYSIS'!AM55","v":0},{"$f":"'RENTAL ANALYSIS'!AN55","v":0},{"$f":"'RENTAL ANALYSIS'!AO55","v":0},{"$f":"'RENTAL ANALYSIS'!AP55","v":0},{"$f":"'RENTAL ANALYSIS'!AQ55","v":0},{"$f":"'RENTAL ANALYSIS'!AR55","v":0}]
[{"$nulls":6},"Loan Balance",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI56","v":""},{"$f":"'RENTAL ANALYSIS'!AJ56","v":""},{"$f":"'RENTAL ANALYSIS'!AK56","v":""},{"$f":"'RENTAL ANALYSIS'!AL56","v":""},{"$f":"'RENTAL ANALYSIS'!AM56","v":""},{"$f":"'RENTAL ANALYSIS'!AN56","v":""},{"$f":"'RENTAL ANALYSIS'!AO56","v":""},{"$f":"'RENTAL ANALYSIS'!AP56","v":""},{"$f":"'RENTAL ANALYSIS'!AQ56","v":""},{"$f":"'RENTAL ANALYSIS'!AR56","v":""}]
[]
[{"$nulls":6},"Property Value",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI63","v":0},{"$f":"'RENTAL ANALYSIS'!AJ63","v":0},{"$f":"'RENTAL ANALYSIS'!AK63","v":0},{"$f":"'RENTAL ANALYSIS'!AL63","v":0},{"$f":"'RENTAL ANALYSIS'!AM63","v":0},{"$f":"'RENTAL ANALYSIS'!AN63","v":0},{"$f":"'RENTAL ANALYSIS'!AO63","v":0},{"$f":"'RENTAL ANALYSIS'!AP63","v":0},{"$f":"'RENTAL ANALYSIS'!AQ63","v":0},{"$f":"'RENTAL ANALYSIS'!AR63","v":0}]
[]
[{"$nulls":6},"Cash Flow "]
[{"$nulls":6},"Cash Flow",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI70","v":0},{"$f":"'RENTAL ANALYSIS'!AJ70","v":0},{"$f":"'RENTAL ANALYSIS'!AK70","v":0},{"$f":"'RENTAL ANALYSIS'!AL70","v":0},{"$f":"'RENTAL ANALYSIS'!AM70","v":0},{"$f":"'RENTAL ANALYSIS'!AN70","v":0},{"$f":"'RENTAL ANALYSIS'!AO70","v":0},{"$f":"'RENTAL ANALYSIS'!AP70","v":0},{"$f":"'RENTAL ANALYSIS'!AQ70","v":0},{"$f":"'RENTAL ANALYSIS'!AR70","v":0}]
[{"$nulls":6},"Levered Cash-On-Cash ROI",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI72","v":""},{"$f":"'RENTAL ANALYSIS'!AJ72","v":""},{"$f":"'RENTAL ANALYSIS'!AK72","v":""},{"$f":"'RENTAL ANALYSIS'!AL72","v":""},{"$f":"'RENTAL ANALYSIS'!AM72","v":""},{"$f":"'RENTAL ANALYSIS'!AN72","v":""},{"$f":"'RENTAL ANALYSIS'!AO72","v":""},{"$f":"'RENTAL ANALYSIS'!AP72","v":""},{"$f":"'RENTAL ANALYSIS'!AQ72","v":""},{"$f":"'RENTAL ANALYSIS'!AR72","v":""}]
[{"$nulls":6},"Equity"]
[{"$nulls":6},"Equity Earned from Purchase & Rehab",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI75","v":0},{"$f":"'RENTAL ANALYSIS'!AJ75","v":0},{"$f":"'RENTAL ANALYSIS'!AK75","v":0},{"$f":"'RENTAL ANALYSIS'!AL75","v":0},{"$f":"'RENTAL ANALYSIS'!AM75","v":0},{"$f":"'RENTAL ANALYSIS'!AN75","v":0},{"$f":"'RENTAL ANALYSIS'!AO75","v":0},{"$f":"'RENTAL ANALYSIS'!AP75","v":0},{"$f":"'RENTAL ANALYSIS'!AQ75","v":0},{"$f":"'RENTAL ANALYSIS'!AR75","v":0}]
[{"$nulls":6},"Equity Earned (Principal Paydown)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI76","v":""},{"$f":"'RENTAL ANALYSIS'!AJ76","v":""},{"$f":"'RENTAL ANALYSIS'!AK76","v":""},{"$f":"'RENTAL ANALYSIS'!AL76","v":""},{"$f":"'RENTAL ANALYSIS'!AM76","v":""},{"$f":"'RENTAL ANALYSIS'!AN76","v":""},{"$f":"'RENTAL ANALYSIS'!AO76","v":""},{"$f":"'RENTAL ANALYSIS'!AP76","v":""},{"$f":"'RENTAL ANALYSIS'!AQ76","v":""},{"$f":"'RENTAL ANALYSIS'!AR76","v":""}]
[{"$nulls":6},"Equity Earned (Appreciation)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI77","v":0},{"$f":"'RENTAL ANALYSIS'!AJ77","v":0},{"$f":"'RENTAL ANALYSIS'!AK77","v":0},{"$f":"'RENTAL ANALYSIS'!AL77","v":0},{"$f":"'RENTAL ANALYSIS'!AM77","v":0},{"$f":"'RENTAL ANALYSIS'!AN77","v":0},{"$f":"'RENTAL ANALYSIS'!AO77","v":0},{"$f":"'RENTAL ANALYSIS'!AP77","v":0},{"$f":"'RENTAL ANALYSIS'!AQ77","v":0},{"$f":"'RENTAL ANALYSIS'!AR77","v":0}]
[{"$nulls":6},"Total Equity Earned",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI78","v":0},{"$f":"'RENTAL ANALYSIS'!AJ78","v":0},{"$f":"'RENTAL ANALYSIS'!AK78","v":0},{"$f":"'RENTAL ANALYSIS'!AL78","v":0},{"$f":"'RENTAL ANALYSIS'!AM78","v":0},{"$f":"'RENTAL ANALYSIS'!AN78","v":0},{"$f":"'RENTAL ANALYSIS'!AO78","v":0},{"$f":"'RENTAL ANALYSIS'!AP78","v":0},{"$f":"'RENTAL ANALYSIS'!AQ78","v":0},{"$f":"'RENTAL ANALYSIS'!AR78","v":0}]
[{"$nulls":6},"Total Return"]
[{"$nulls":6},"Total Return",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI82","v":0},{"$f":"'RENTAL ANALYSIS'!AJ82","v":0},{"$f":"'RENTAL ANALYSIS'!AK82","v":0},{"$f":"'RENTAL ANALYSIS'!AL82","v":0},{"$f":"'RENTAL ANALYSIS'!AM82","v":0},{"$f":"'RENTAL ANALYSIS'!AN82","v":0},{"$f":"'RENTAL ANALYSIS'!AO82","v":0},{"$f":"'RENTAL ANALYSIS'!AP82","v":0},{"$f":"'RENTAL ANALYSIS'!AQ82","v":0},{"$f":"'RENTAL ANALYSIS'!AR82","v":0}]
[{"$nulls":6},"Total Return-on-Cash",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AI85","v":""},{"$f":"'RENTAL ANALYSIS'!AJ85","v":""},{"$f":"'RENTAL ANALYSIS'!AK85","v":""},{"$f":"'RENTAL ANALYSIS'!AL85","v":""},{"$f":"'RENTAL ANALYSIS'!AM85","v":""},{"$f":"'RENTAL ANALYSIS'!AN85","v":""},{"$f":"'RENTAL ANALYSIS'!AO85","v":""},{"$f":"'RENTAL ANALYSIS'!AP85","v":""},{"$f":"'RENTAL ANALYSIS'!AQ85","v":""},{"$f":"'RENTAL ANALYSIS'!AR85","v":""}]
[]
[{"$nulls":6},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Email)","v":"Report Prepared By:   |    |    |  "}]
[{"$nulls":6},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":6},"CASH FLOW REPORT"]
[]
[{"$nulls":6},"Revenues",{"$nulls":4},21,22,23,24,25,26,27,28,29,30]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D18:M18)","v":"Rental Unit 1  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS18","v":0},{"$f":"'RENTAL ANALYSIS'!AT18","v":0},{"$f":"'RENTAL ANALYSIS'!AU18","v":0},{"$f":"'RENTAL ANALYSIS'!AV18","v":0},{"$f":"'RENTAL ANALYSIS'!AW18","v":0},{"$f":"'RENTAL ANALYSIS'!AX18","v":0},{"$f":"'RENTAL ANALYSIS'!AY18","v":0},{"$f":"'RENTAL ANALYSIS'!AZ18","v":0},{"$f":"'RENTAL ANALYSIS'!BA18","v":0},{"$f":"'RENTAL ANALYSIS'!BB18","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D19:M19)","v":"Rental Unit 2  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS19","v":0},{"$f":"'RENTAL ANALYSIS'!AT19","v":0},{"$f":"'RENTAL ANALYSIS'!AU19","v":0},{"$f":"'RENTAL ANALYSIS'!AV19","v":0},{"$f":"'RENTAL ANALYSIS'!AW19","v":0},{"$f":"'RENTAL ANALYSIS'!AX19","v":0},{"$f":"'RENTAL ANALYSIS'!AY19","v":0},{"$f":"'RENTAL ANALYSIS'!AZ19","v":0},{"$f":"'RENTAL ANALYSIS'!BA19","v":0},{"$f":"'RENTAL ANALYSIS'!BB19","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D20:M20)","v":"Rental Unit 3  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS20","v":0},{"$f":"'RENTAL ANALYSIS'!AT20","v":0},{"$f":"'RENTAL ANALYSIS'!AU20","v":0},{"$f":"'RENTAL ANALYSIS'!AV20","v":0},{"$f":"'RENTAL ANALYSIS'!AW20","v":0},{"$f":"'RENTAL ANALYSIS'!AX20","v":0},{"$f":"'RENTAL ANALYSIS'!AY20","v":0},{"$f":"'RENTAL ANALYSIS'!AZ20","v":0},{"$f":"'RENTAL ANALYSIS'!BA20","v":0},{"$f":"'RENTAL ANALYSIS'!BB20","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D21:M21)","v":"Rental Unit 4  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS21","v":0},{"$f":"'RENTAL ANALYSIS'!AT21","v":0},{"$f":"'RENTAL ANALYSIS'!AU21","v":0},{"$f":"'RENTAL ANALYSIS'!AV21","v":0},{"$f":"'RENTAL ANALYSIS'!AW21","v":0},{"$f":"'RENTAL ANALYSIS'!AX21","v":0},{"$f":"'RENTAL ANALYSIS'!AY21","v":0},{"$f":"'RENTAL ANALYSIS'!AZ21","v":0},{"$f":"'RENTAL ANALYSIS'!BA21","v":0},{"$f":"'RENTAL ANALYSIS'!BB21","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D22:M22)","v":"Rental Unit 5  -  ( units, square feet, beds, baths)"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS22","v":0},{"$f":"'RENTAL ANALYSIS'!AT22","v":0},{"$f":"'RENTAL ANALYSIS'!AU22","v":0},{"$f":"'RENTAL ANALYSIS'!AV22","v":0},{"$f":"'RENTAL ANALYSIS'!AW22","v":0},{"$f":"'RENTAL ANALYSIS'!AX22","v":0},{"$f":"'RENTAL ANALYSIS'!AY22","v":0},{"$f":"'RENTAL ANALYSIS'!AZ22","v":0},{"$f":"'RENTAL ANALYSIS'!BA22","v":0},{"$f":"'RENTAL ANALYSIS'!BB22","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D23:M23)","v":"GROSS SCHEDULED INCOME"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS23","v":0},{"$f":"'RENTAL ANALYSIS'!AT23","v":0},{"$f":"'RENTAL ANALYSIS'!AU23","v":0},{"$f":"'RENTAL ANALYSIS'!AV23","v":0},{"$f":"'RENTAL ANALYSIS'!AW23","v":0},{"$f":"'RENTAL ANALYSIS'!AX23","v":0},{"$f":"'RENTAL ANALYSIS'!AY23","v":0},{"$f":"'RENTAL ANALYSIS'!AZ23","v":0},{"$f":"'RENTAL ANALYSIS'!BA23","v":0},{"$f":"'RENTAL ANALYSIS'!BB23","v":0}]
[{"$nulls":6},"Vacancy Loss Amount",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS24","v":0},{"$f":"'RENTAL ANALYSIS'!AT24","v":0},{"$f":"'RENTAL ANALYSIS'!AU24","v":0},{"$f":"'RENTAL ANALYSIS'!AV24","v":0},{"$f":"'RENTAL ANALYSIS'!AW24","v":0},{"$f":"'RENTAL ANALYSIS'!AX24","v":0},{"$f":"'RENTAL ANALYSIS'!AY24","v":0},{"$f":"'RENTAL ANALYSIS'!AZ24","v":0},{"$f":"'RENTAL ANALYSIS'!BA24","v":0},{"$f":"'RENTAL ANALYSIS'!BB24","v":0}]
[{"$nulls":6},"Tenant Concessions",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS25","v":0},{"$f":"'RENTAL ANALYSIS'!AT25","v":0},{"$f":"'RENTAL ANALYSIS'!AU25","v":0},{"$f":"'RENTAL ANALYSIS'!AV25","v":0},{"$f":"'RENTAL ANALYSIS'!AW25","v":0},{"$f":"'RENTAL ANALYSIS'!AX25","v":0},{"$f":"'RENTAL ANALYSIS'!AY25","v":0},{"$f":"'RENTAL ANALYSIS'!AZ25","v":0},{"$f":"'RENTAL ANALYSIS'!BA25","v":0},{"$f":"'RENTAL ANALYSIS'!BB25","v":0}]
[{"$nulls":6},"Other Income",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS26","v":0},{"$f":"'RENTAL ANALYSIS'!AT26","v":0},{"$f":"'RENTAL ANALYSIS'!AU26","v":0},{"$f":"'RENTAL ANALYSIS'!AV26","v":0},{"$f":"'RENTAL ANALYSIS'!AW26","v":0},{"$f":"'RENTAL ANALYSIS'!AX26","v":0},{"$f":"'RENTAL ANALYSIS'!AY26","v":0},{"$f":"'RENTAL ANALYSIS'!AZ26","v":0},{"$f":"'RENTAL ANALYSIS'!BA26","v":0},{"$f":"'RENTAL ANALYSIS'!BB26","v":0}]
[{"$nulls":6},"Gross Operating Income",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS27","v":0},{"$f":"'RENTAL ANALYSIS'!AT27","v":0},{"$f":"'RENTAL ANALYSIS'!AU27","v":0},{"$f":"'RENTAL ANALYSIS'!AV27","v":0},{"$f":"'RENTAL ANALYSIS'!AW27","v":0},{"$f":"'RENTAL ANALYSIS'!AX27","v":0},{"$f":"'RENTAL ANALYSIS'!AY27","v":0},{"$f":"'RENTAL ANALYSIS'!AZ27","v":0},{"$f":"'RENTAL ANALYSIS'!BA27","v":0},{"$f":"'RENTAL ANALYSIS'!BB27","v":0}]
[]
[{"$nulls":6},"Operating Expenses"]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D31:M31)","v":"Property Taxes"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS31","v":0},{"$f":"'RENTAL ANALYSIS'!AT31","v":0},{"$f":"'RENTAL ANALYSIS'!AU31","v":0},{"$f":"'RENTAL ANALYSIS'!AV31","v":0},{"$f":"'RENTAL ANALYSIS'!AW31","v":0},{"$f":"'RENTAL ANALYSIS'!AX31","v":0},{"$f":"'RENTAL ANALYSIS'!AY31","v":0},{"$f":"'RENTAL ANALYSIS'!AZ31","v":0},{"$f":"'RENTAL ANALYSIS'!BA31","v":0},{"$f":"'RENTAL ANALYSIS'!BB31","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D32:M32)","v":"Property Insurance"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS32","v":0},{"$f":"'RENTAL ANALYSIS'!AT32","v":0},{"$f":"'RENTAL ANALYSIS'!AU32","v":0},{"$f":"'RENTAL ANALYSIS'!AV32","v":0},{"$f":"'RENTAL ANALYSIS'!AW32","v":0},{"$f":"'RENTAL ANALYSIS'!AX32","v":0},{"$f":"'RENTAL ANALYSIS'!AY32","v":0},{"$f":"'RENTAL ANALYSIS'!AZ32","v":0},{"$f":"'RENTAL ANALYSIS'!BA32","v":0},{"$f":"'RENTAL ANALYSIS'!BB32","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D33:M33)","v":"Cleaning and Maintenance:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS33","v":0},{"$f":"'RENTAL ANALYSIS'!AT33","v":0},{"$f":"'RENTAL ANALYSIS'!AU33","v":0},{"$f":"'RENTAL ANALYSIS'!AV33","v":0},{"$f":"'RENTAL ANALYSIS'!AW33","v":0},{"$f":"'RENTAL ANALYSIS'!AX33","v":0},{"$f":"'RENTAL ANALYSIS'!AY33","v":0},{"$f":"'RENTAL ANALYSIS'!AZ33","v":0},{"$f":"'RENTAL ANALYSIS'!BA33","v":0},{"$f":"'RENTAL ANALYSIS'!BB33","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D34:M34)","v":"HOA Dues:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS34","v":0},{"$f":"'RENTAL ANALYSIS'!AT34","v":0},{"$f":"'RENTAL ANALYSIS'!AU34","v":0},{"$f":"'RENTAL ANALYSIS'!AV34","v":0},{"$f":"'RENTAL ANALYSIS'!AW34","v":0},{"$f":"'RENTAL ANALYSIS'!AX34","v":0},{"$f":"'RENTAL ANALYSIS'!AY34","v":0},{"$f":"'RENTAL ANALYSIS'!AZ34","v":0},{"$f":"'RENTAL ANALYSIS'!BA34","v":0},{"$f":"'RENTAL ANALYSIS'!BB34","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D35:M35)","v":"Lawn and Groundskeeping:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS35","v":0},{"$f":"'RENTAL ANALYSIS'!AT35","v":0},{"$f":"'RENTAL ANALYSIS'!AU35","v":0},{"$f":"'RENTAL ANALYSIS'!AV35","v":0},{"$f":"'RENTAL ANALYSIS'!AW35","v":0},{"$f":"'RENTAL ANALYSIS'!AX35","v":0},{"$f":"'RENTAL ANALYSIS'!AY35","v":0},{"$f":"'RENTAL ANALYSIS'!AZ35","v":0},{"$f":"'RENTAL ANALYSIS'!BA35","v":0},{"$f":"'RENTAL ANALYSIS'!BB35","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D36:M36)","v":"Auto and Travel:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS36","v":0},{"$f":"'RENTAL ANALYSIS'!AT36","v":0},{"$f":"'RENTAL ANALYSIS'!AU36","v":0},{"$f":"'RENTAL ANALYSIS'!AV36","v":0},{"$f":"'RENTAL ANALYSIS'!AW36","v":0},{"$f":"'RENTAL ANALYSIS'!AX36","v":0},{"$f":"'RENTAL ANALYSIS'!AY36","v":0},{"$f":"'RENTAL ANALYSIS'!AZ36","v":0},{"$f":"'RENTAL ANALYSIS'!BA36","v":0},{"$f":"'RENTAL ANALYSIS'!BB36","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D37:M37)","v":"Electrical Utilities:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS37","v":0},{"$f":"'RENTAL ANALYSIS'!AT37","v":0},{"$f":"'RENTAL ANALYSIS'!AU37","v":0},{"$f":"'RENTAL ANALYSIS'!AV37","v":0},{"$f":"'RENTAL ANALYSIS'!AW37","v":0},{"$f":"'RENTAL ANALYSIS'!AX37","v":0},{"$f":"'RENTAL ANALYSIS'!AY37","v":0},{"$f":"'RENTAL ANALYSIS'!AZ37","v":0},{"$f":"'RENTAL ANALYSIS'!BA37","v":0},{"$f":"'RENTAL ANALYSIS'!BB37","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D38:M38)","v":"Water Utilities:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS38","v":0},{"$f":"'RENTAL ANALYSIS'!AT38","v":0},{"$f":"'RENTAL ANALYSIS'!AU38","v":0},{"$f":"'RENTAL ANALYSIS'!AV38","v":0},{"$f":"'RENTAL ANALYSIS'!AW38","v":0},{"$f":"'RENTAL ANALYSIS'!AX38","v":0},{"$f":"'RENTAL ANALYSIS'!AY38","v":0},{"$f":"'RENTAL ANALYSIS'!AZ38","v":0},{"$f":"'RENTAL ANALYSIS'!BA38","v":0},{"$f":"'RENTAL ANALYSIS'!BB38","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D39:M39)","v":"Gas Utilities:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS39","v":0},{"$f":"'RENTAL ANALYSIS'!AT39","v":0},{"$f":"'RENTAL ANALYSIS'!AU39","v":0},{"$f":"'RENTAL ANALYSIS'!AV39","v":0},{"$f":"'RENTAL ANALYSIS'!AW39","v":0},{"$f":"'RENTAL ANALYSIS'!AX39","v":0},{"$f":"'RENTAL ANALYSIS'!AY39","v":0},{"$f":"'RENTAL ANALYSIS'!AZ39","v":0},{"$f":"'RENTAL ANALYSIS'!BA39","v":0},{"$f":"'RENTAL ANALYSIS'!BB39","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D40:M40)","v":"Garbage:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS40","v":0},{"$f":"'RENTAL ANALYSIS'!AT40","v":0},{"$f":"'RENTAL ANALYSIS'!AU40","v":0},{"$f":"'RENTAL ANALYSIS'!AV40","v":0},{"$f":"'RENTAL ANALYSIS'!AW40","v":0},{"$f":"'RENTAL ANALYSIS'!AX40","v":0},{"$f":"'RENTAL ANALYSIS'!AY40","v":0},{"$f":"'RENTAL ANALYSIS'!AZ40","v":0},{"$f":"'RENTAL ANALYSIS'!BA40","v":0},{"$f":"'RENTAL ANALYSIS'!BB40","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D41:M41)","v":"Advertising:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS41","v":0},{"$f":"'RENTAL ANALYSIS'!AT41","v":0},{"$f":"'RENTAL ANALYSIS'!AU41","v":0},{"$f":"'RENTAL ANALYSIS'!AV41","v":0},{"$f":"'RENTAL ANALYSIS'!AW41","v":0},{"$f":"'RENTAL ANALYSIS'!AX41","v":0},{"$f":"'RENTAL ANALYSIS'!AY41","v":0},{"$f":"'RENTAL ANALYSIS'!AZ41","v":0},{"$f":"'RENTAL ANALYSIS'!BA41","v":0},{"$f":"'RENTAL ANALYSIS'!BB41","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D42:M42)","v":"Accounting & Legal:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS42","v":0},{"$f":"'RENTAL ANALYSIS'!AT42","v":0},{"$f":"'RENTAL ANALYSIS'!AU42","v":0},{"$f":"'RENTAL ANALYSIS'!AV42","v":0},{"$f":"'RENTAL ANALYSIS'!AW42","v":0},{"$f":"'RENTAL ANALYSIS'!AX42","v":0},{"$f":"'RENTAL ANALYSIS'!AY42","v":0},{"$f":"'RENTAL ANALYSIS'!AZ42","v":0},{"$f":"'RENTAL ANALYSIS'!BA42","v":0},{"$f":"'RENTAL ANALYSIS'!BB42","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D43:M43)","v":"Other 1:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS43","v":0},{"$f":"'RENTAL ANALYSIS'!AT43","v":0},{"$f":"'RENTAL ANALYSIS'!AU43","v":0},{"$f":"'RENTAL ANALYSIS'!AV43","v":0},{"$f":"'RENTAL ANALYSIS'!AW43","v":0},{"$f":"'RENTAL ANALYSIS'!AX43","v":0},{"$f":"'RENTAL ANALYSIS'!AY43","v":0},{"$f":"'RENTAL ANALYSIS'!AZ43","v":0},{"$f":"'RENTAL ANALYSIS'!BA43","v":0},{"$f":"'RENTAL ANALYSIS'!BB43","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D44:M44)","v":"Other 2:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS44","v":0},{"$f":"'RENTAL ANALYSIS'!AT44","v":0},{"$f":"'RENTAL ANALYSIS'!AU44","v":0},{"$f":"'RENTAL ANALYSIS'!AV44","v":0},{"$f":"'RENTAL ANALYSIS'!AW44","v":0},{"$f":"'RENTAL ANALYSIS'!AX44","v":0},{"$f":"'RENTAL ANALYSIS'!AY44","v":0},{"$f":"'RENTAL ANALYSIS'!AZ44","v":0},{"$f":"'RENTAL ANALYSIS'!BA44","v":0},{"$f":"'RENTAL ANALYSIS'!BB44","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D45:M45)","v":"Property Management:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS45","v":0},{"$f":"'RENTAL ANALYSIS'!AT45","v":0},{"$f":"'RENTAL ANALYSIS'!AU45","v":0},{"$f":"'RENTAL ANALYSIS'!AV45","v":0},{"$f":"'RENTAL ANALYSIS'!AW45","v":0},{"$f":"'RENTAL ANALYSIS'!AX45","v":0},{"$f":"'RENTAL ANALYSIS'!AY45","v":0},{"$f":"'RENTAL ANALYSIS'!AZ45","v":0},{"$f":"'RENTAL ANALYSIS'!BA45","v":0},{"$f":"'RENTAL ANALYSIS'!BB45","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D46:M46)","v":"Repairs:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS46","v":0},{"$f":"'RENTAL ANALYSIS'!AT46","v":0},{"$f":"'RENTAL ANALYSIS'!AU46","v":0},{"$f":"'RENTAL ANALYSIS'!AV46","v":0},{"$f":"'RENTAL ANALYSIS'!AW46","v":0},{"$f":"'RENTAL ANALYSIS'!AX46","v":0},{"$f":"'RENTAL ANALYSIS'!AY46","v":0},{"$f":"'RENTAL ANALYSIS'!AZ46","v":0},{"$f":"'RENTAL ANALYSIS'!BA46","v":0},{"$f":"'RENTAL ANALYSIS'!BB46","v":0}]
[{"$nulls":6},{"$f":"T('RENTAL ANALYSIS'!D47:M47)","v":"Cap Ex:"},{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS47","v":0},{"$f":"'RENTAL ANALYSIS'!AT47","v":0},{"$f":"'RENTAL ANALYSIS'!AU47","v":0},{"$f":"'RENTAL ANALYSIS'!AV47","v":0},{"$f":"'RENTAL ANALYSIS'!AW47","v":0},{"$f":"'RENTAL ANALYSIS'!AX47","v":0},{"$f":"'RENTAL ANALYSIS'!AY47","v":0},{"$f":"'RENTAL ANALYSIS'!AZ47","v":0},{"$f":"'RENTAL ANALYSIS'!BA47","v":0},{"$f":"'RENTAL ANALYSIS'!BB47","v":0}]
[{"$nulls":6},"Total Operating Expenses",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS48","v":0},{"$f":"'RENTAL ANALYSIS'!AT48","v":0},{"$f":"'RENTAL ANALYSIS'!AU48","v":0},{"$f":"'RENTAL ANALYSIS'!AV48","v":0},{"$f":"'RENTAL ANALYSIS'!AW48","v":0},{"$f":"'RENTAL ANALYSIS'!AX48","v":0},{"$f":"'RENTAL ANALYSIS'!AY48","v":0},{"$f":"'RENTAL ANALYSIS'!AZ48","v":0},{"$f":"'RENTAL ANALYSIS'!BA48","v":0},{"$f":"'RENTAL ANALYSIS'!BB48","v":0}]
[]
[{"$nulls":6},"Net Operating Income",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS50","v":0},{"$f":"'RENTAL ANALYSIS'!AT50","v":0},{"$f":"'RENTAL ANALYSIS'!AU50","v":0},{"$f":"'RENTAL ANALYSIS'!AV50","v":0},{"$f":"'RENTAL ANALYSIS'!AW50","v":0},{"$f":"'RENTAL ANALYSIS'!AX50","v":0},{"$f":"'RENTAL ANALYSIS'!AY50","v":0},{"$f":"'RENTAL ANALYSIS'!AZ50","v":0},{"$f":"'RENTAL ANALYSIS'!BA50","v":0},{"$f":"'RENTAL ANALYSIS'!BB50","v":0}]
[]
[{"$nulls":6},"Financing"]
[{"$nulls":6},"Mortgage PMT (Interest)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS53","v":""},{"$f":"'RENTAL ANALYSIS'!AT53","v":""},{"$f":"'RENTAL ANALYSIS'!AU53","v":""},{"$f":"'RENTAL ANALYSIS'!AV53","v":""},{"$f":"'RENTAL ANALYSIS'!AW53","v":""},{"$f":"'RENTAL ANALYSIS'!AX53","v":""},{"$f":"'RENTAL ANALYSIS'!AY53","v":""},{"$f":"'RENTAL ANALYSIS'!AZ53","v":""},{"$f":"'RENTAL ANALYSIS'!BA53","v":""},{"$f":"'RENTAL ANALYSIS'!BB53","v":""}]
[{"$nulls":6},"Mortgage PMT (Principal)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS54","v":""},{"$f":"'RENTAL ANALYSIS'!AT54","v":""},{"$f":"'RENTAL ANALYSIS'!AU54","v":""},{"$f":"'RENTAL ANALYSIS'!AV54","v":""},{"$f":"'RENTAL ANALYSIS'!AW54","v":""},{"$f":"'RENTAL ANALYSIS'!AX54","v":""},{"$f":"'RENTAL ANALYSIS'!AY54","v":""},{"$f":"'RENTAL ANALYSIS'!AZ54","v":""},{"$f":"'RENTAL ANALYSIS'!BA54","v":""},{"$f":"'RENTAL ANALYSIS'!BB54","v":""}]
[{"$nulls":6},"Total Financing",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS55","v":0},{"$f":"'RENTAL ANALYSIS'!AT55","v":0},{"$f":"'RENTAL ANALYSIS'!AU55","v":0},{"$f":"'RENTAL ANALYSIS'!AV55","v":0},{"$f":"'RENTAL ANALYSIS'!AW55","v":0},{"$f":"'RENTAL ANALYSIS'!AX55","v":0},{"$f":"'RENTAL ANALYSIS'!AY55","v":0},{"$f":"'RENTAL ANALYSIS'!AZ55","v":0},{"$f":"'RENTAL ANALYSIS'!BA55","v":0},{"$f":"'RENTAL ANALYSIS'!BB55","v":0}]
[{"$nulls":6},"Loan Balance",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS56","v":""},{"$f":"'RENTAL ANALYSIS'!AT56","v":""},{"$f":"'RENTAL ANALYSIS'!AU56","v":""},{"$f":"'RENTAL ANALYSIS'!AV56","v":""},{"$f":"'RENTAL ANALYSIS'!AW56","v":""},{"$f":"'RENTAL ANALYSIS'!AX56","v":""},{"$f":"'RENTAL ANALYSIS'!AY56","v":""},{"$f":"'RENTAL ANALYSIS'!AZ56","v":""},{"$f":"'RENTAL ANALYSIS'!BA56","v":""},{"$f":"'RENTAL ANALYSIS'!BB56","v":""}]
[]
[{"$nulls":6},"Property Value",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS63","v":0},{"$f":"'RENTAL ANALYSIS'!AT63","v":0},{"$f":"'RENTAL ANALYSIS'!AU63","v":0},{"$f":"'RENTAL ANALYSIS'!AV63","v":0},{"$f":"'RENTAL ANALYSIS'!AW63","v":0},{"$f":"'RENTAL ANALYSIS'!AX63","v":0},{"$f":"'RENTAL ANALYSIS'!AY63","v":0},{"$f":"'RENTAL ANALYSIS'!AZ63","v":0},{"$f":"'RENTAL ANALYSIS'!BA63","v":0},{"$f":"'RENTAL ANALYSIS'!BB63","v":0}]
[]
[{"$nulls":6},"Cash Flow "]
[{"$nulls":6},"Cash Flow",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS70","v":0},{"$f":"'RENTAL ANALYSIS'!AT70","v":0},{"$f":"'RENTAL ANALYSIS'!AU70","v":0},{"$f":"'RENTAL ANALYSIS'!AV70","v":0},{"$f":"'RENTAL ANALYSIS'!AW70","v":0},{"$f":"'RENTAL ANALYSIS'!AX70","v":0},{"$f":"'RENTAL ANALYSIS'!AY70","v":0},{"$f":"'RENTAL ANALYSIS'!AZ70","v":0},{"$f":"'RENTAL ANALYSIS'!BA70","v":0},{"$f":"'RENTAL ANALYSIS'!BB70","v":0}]
[{"$nulls":6},"Levered Cash-On-Cash ROI",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS72","v":""},{"$f":"'RENTAL ANALYSIS'!AT72","v":""},{"$f":"'RENTAL ANALYSIS'!AU72","v":""},{"$f":"'RENTAL ANALYSIS'!AV72","v":""},{"$f":"'RENTAL ANALYSIS'!AW72","v":""},{"$f":"'RENTAL ANALYSIS'!AX72","v":""},{"$f":"'RENTAL ANALYSIS'!AY72","v":""},{"$f":"'RENTAL ANALYSIS'!AZ72","v":""},{"$f":"'RENTAL ANALYSIS'!BA72","v":""},{"$f":"'RENTAL ANALYSIS'!BB72","v":""}]
[{"$nulls":6},"Equity"]
[{"$nulls":6},"Equity Earned from Purchase & Rehab",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS75","v":0},{"$f":"'RENTAL ANALYSIS'!AT75","v":0},{"$f":"'RENTAL ANALYSIS'!AU75","v":0},{"$f":"'RENTAL ANALYSIS'!AV75","v":0},{"$f":"'RENTAL ANALYSIS'!AW75","v":0},{"$f":"'RENTAL ANALYSIS'!AX75","v":0},{"$f":"'RENTAL ANALYSIS'!AY75","v":0},{"$f":"'RENTAL ANALYSIS'!AZ75","v":0},{"$f":"'RENTAL ANALYSIS'!BA75","v":0},{"$f":"'RENTAL ANALYSIS'!BB75","v":0}]
[{"$nulls":6},"Equity Earned (Principal Paydown)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS76","v":""},{"$f":"'RENTAL ANALYSIS'!AT76","v":""},{"$f":"'RENTAL ANALYSIS'!AU76","v":""},{"$f":"'RENTAL ANALYSIS'!AV76","v":""},{"$f":"'RENTAL ANALYSIS'!AW76","v":""},{"$f":"'RENTAL ANALYSIS'!AX76","v":""},{"$f":"'RENTAL ANALYSIS'!AY76","v":""},{"$f":"'RENTAL ANALYSIS'!AZ76","v":""},{"$f":"'RENTAL ANALYSIS'!BA76","v":""},{"$f":"'RENTAL ANALYSIS'!BB76","v":""}]
[{"$nulls":6},"Equity Earned (Appreciation)",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS77","v":0},{"$f":"'RENTAL ANALYSIS'!AT77","v":0},{"$f":"'RENTAL ANALYSIS'!AU77","v":0},{"$f":"'RENTAL ANALYSIS'!AV77","v":0},{"$f":"'RENTAL ANALYSIS'!AW77","v":0},{"$f":"'RENTAL ANALYSIS'!AX77","v":0},{"$f":"'RENTAL ANALYSIS'!AY77","v":0},{"$f":"'RENTAL ANALYSIS'!AZ77","v":0},{"$f":"'RENTAL ANALYSIS'!BA77","v":0},{"$f":"'RENTAL ANALYSIS'!BB77","v":0}]
[{"$nulls":6},"Total Equity Earned",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS78","v":0},{"$f":"'RENTAL ANALYSIS'!AT78","v":0},{"$f":"'RENTAL ANALYSIS'!AU78","v":0},{"$f":"'RENTAL ANALYSIS'!AV78","v":0},{"$f":"'RENTAL ANALYSIS'!AW78","v":0},{"$f":"'RENTAL ANALYSIS'!AX78","v":0},{"$f":"'RENTAL ANALYSIS'!AY78","v":0},{"$f":"'RENTAL ANALYSIS'!AZ78","v":0},{"$f":"'RENTAL ANALYSIS'!BA78","v":0},{"$f":"'RENTAL ANALYSIS'!BB78","v":0}]
[{"$nulls":6},"Total Return"]
[{"$nulls":6},"Total Return",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS82","v":0},{"$f":"'RENTAL ANALYSIS'!AT82","v":0},{"$f":"'RENTAL ANALYSIS'!AU82","v":0},{"$f":"'RENTAL ANALYSIS'!AV82","v":0},{"$f":"'RENTAL ANALYSIS'!AW82","v":0},{"$f":"'RENTAL ANALYSIS'!AX82","v":0},{"$f":"'RENTAL ANALYSIS'!AY82","v":0},{"$f":"'RENTAL ANALYSIS'!AZ82","v":0},{"$f":"'RENTAL ANALYSIS'!BA82","v":0},{"$f":"'RENTAL ANALYSIS'!BB82","v":0}]
[{"$nulls":6},"Total Return-on-Cash",{"$nulls":4},{"$f":"'RENTAL ANALYSIS'!AS85","v":""},{"$f":"'RENTAL ANALYSIS'!AT85","v":""},{"$f":"'RENTAL ANALYSIS'!AU85","v":""},{"$f":"'RENTAL ANALYSIS'!AV85","v":""},{"$f":"'RENTAL ANALYSIS'!AW85","v":""},{"$f":"'RENTAL ANALYSIS'!AX85","v":""},{"$f":"'RENTAL ANALYSIS'!AY85","v":""},{"$f":"'RENTAL ANALYSIS'!AZ85","v":""},{"$f":"'RENTAL ANALYSIS'!BA85","v":""},{"$f":"'RENTAL ANALYSIS'!BB85","v":""}]
[]
[{"$nulls":6},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Email)","v":"Report Prepared By:   |    |    |  "}]
[{"$nulls":6},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":6},"PROPERTY PHOTOS"]
{"$rows_empty":10}
[{"$nulls":6},"Insert Caption",{"$nulls":4},"Insert Caption",{"$nulls":4},"Insert Caption"]
{"$rows_empty":12}
[{"$nulls":6},"Insert Caption",{"$nulls":4},"Insert Caption",{"$nulls":4},"Insert Caption"]
{"$rows_empty":12}
[{"$nulls":6},"Insert Caption",{"$nulls":4},"Insert Caption",{"$nulls":4},"Insert Caption"]
{"$rows_empty":12}
[{"$nulls":6},"Insert Caption",{"$nulls":4},"Insert Caption",{"$nulls":4},"Insert Caption"]
[]
[]
[]
[{"$nulls":6},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Email)","v":"Report Prepared By:   |    |    |  "}]
[]
["© 2018 by HouseFlippingSpreadsheet.com. All rights reserved"]

{"sheet":"WHOLESALE REPORT","index":27,"n_rows":286,"n_cols":39,"rows_kept":286,"hidden":true,"merged":[[1,2,3,6],[2,33,3,33],[2,34,3,34],[2,35,3,35],[2,36,3,36],[2,37,3,37],[2,38,3,38],[5,8,8,22],[9,15,10,22],[12,7,12,23],[21,8,23,22],[24,8,25,22],[26,8,26,22],[29,8,30,19],[33,8,47,22],[50,8,50,14],[51,8,51,14],[52,8,52,14],[53,8,53,14],[57,7,57,21],[57,22,57,23],[58,7,58,23],[62,18,62,23],[64,18,64,23],[65,18,66,23],[67,18,67,21],[67,22,67,23],[69,18,69,23],[70,18,71,23],[71,7,71,16],[72,7,72,11],[72,12,72,16],[72,18,72,21],[72,22,72,23],[73,7,73,11],[73,12,73,16],[74,7,74,11],[74,12,74,16],[74,18,74,23],[75,7,75,11],[75,12,75,16],[75,18,76,23],[76,7,76,11],[76,12,76,16],[77,18,77,21],[77,22,77,23],[78,7,78,16],[79,7,79,13],[79,14,79,16],[79,18,79,23],[80,7,80,13],[80,14,80,16],[80,18,81,23],[82,7,82,13],[82,14,82,16],[82,18,82,21],[82,22,82,23],[83,7,83,13],[83,14,83,16],[84,7,84,13],[84,14,84,16],[84,18,84,23],[85,7,85,13],[85,14,85,16],[85,18,86,23],[86,7,86,13],[86,14,86,16],[87,7,87,13],[87,14,87,16],[87,18,87,21],[87,22,87,23],[88,7,88,13],[88,14,88,16],[89,18,89,23],[90,7,90,16],[90,18,91,23],[92,7,92,13],[92,14,92,16],[92,18,92,21],[92,22,92,23],[93,7,93,13],[93,14,93,16],[94,7,94,13],[94,14,94,16],[98,7,98,21],[98,22,98,23],[99,7,99,23],[103,7,103,23],[104,7,104,9],[104,10,104,11],[104,12,104,15],[104,16,104,19],[104,20,104,23],[105,7,106,9],[105,10,106,11],[105,12,106,15],[105,16,106,19],[105,20,106,23],[107,7,107,9],[107,10,107,11],[107,12,107,15],[107,16,107,19],[107,20,107,23],[108,7,108,9],[108,10,108,11],[108,12,108,15],[108,16,108,19],[108,20,108,23],[109,7,109,9],[109,10,109,11],[109,12,109,15],[109,16,109,19],[109,20,109,23],[110,7,110,9],[110,10,110,11],[110,12,110,15],[110,16,110,19],[110,20,110,23],[111,7,111,9],[111,10,111,11],[111,12,111,15],[111,16,111,19],[111,20,111,23],[112,7,112,9],[112,10,112,11],[112,12,112,15],[112,16,112,19],[112,20,112,23],[113,7,113,23],[114,7,114,9],[114,10,114,11],[114,12,114,14],[114,16,114,18],[114,20,114,22],[115,7,115,9],[115,10,115,11],[115,12,115,14],[115,16,115,18],[115,20,115,22],[116,7,116,9],[116,10,116,11],[116,12,116,14],[116,16,116,18],[116,20,116,22],[117,7,117,9],[117,10,117,11],[117,12,117,14],[117,16,117,18],[117,20,117,22],[118,7,118,9],[118,10,118,11],[118,12,118,14],[118,16,118,18],[118,20,118,22],[119,7,119,9],[119,10,119,11],[119,12,119,14],[119,16,119,18],[119,20,119,22],[120,7,120,9],[120,10,120,11],[120,12,120,14],[120,16,120,18],[120,20,120,22],[121,7,121,9],[121,10,121,11],[121,12,121,14],[121,16,121,18],[121,20,121,22],[122,7,122,9],[122,10,122,11],[122,12,122,14],[122,16,122,18],[122,20,122,22],[123,7,123,9],[123,10,123,11],[123,12,123,14],[123,16,123,18],[123,20,123,22],[124,7,127,9],[124,10,127,11],[124,12,127,14],[124,15,127,15],[124,16,127,18],[124,19,127,19],[124,20,127,22],[124,23,127,23],[128,7,132,9],[128,10,132,11],[128,12,132,14],[128,15,132,15],[128,16,132,18],[128,19,132,19],[128,20,132,22],[128,23,132,23],[133,7,133,11],[133,12,133,15],[133,16,133,19],[133,20,133,23],[134,7,134,9],[134,10,134,11],[134,12,134,15],[134,16,134,19],[134,20,134,23],[139,7,139,20],[139,22,139,23],[140,7,140,23],[144,7,147,23],[149,7,149,16],[149,17,149,20],[149,21,149,23],[150,7,150,16],[150,17,150,20],[150,21,150,23],[151,7,151,16],[151,17,151,20],[151,21,151,23],[152,7,152,16],[152,17,152,20],[152,21,152,23],[153,7,153,16],[153,17,153,20],[153,21,153,23],[154,7,154,16],[154,17,154,20],[154,21,154,23],[155,7,155,16],[155,17,155,20],[155,21,155,23],[156,7,156,16],[156,17,156,20],[156,21,156,23],[157,7,157,16],[157,17,157,20],[157,21,157,23],[158,7,158,16],[158,17,158,20],[158,21,158,23],[159,7,159,16],[159,17,159,20],[159,21,159,23],[160,7,160,16],[160,17,160,20],[160,21,160,23],[161,7,161,16],[161,17,161,20],[161,21,161,23],[162,7,162,16],[162,17,162,20],[162,21,162,23],[163,7,163,16],[163,17,163,20],[163,21,163,23],[164,7,164,16],[164,17,164,20],[164,21,164,23],[165,7,165,16],[165,17,165,20],[165,21,165,23],[166,7,166,16],[166,17,166,20],[166,21,166,23],[167,7,167,16],[167,17,167,20],[167,21,167,23],[168,7,168,16],[168,17,168,20],[168,21,168,23],[169,7,169,16],[169,17,169,20],[169,21,169,23],[170,7,170,16],[170,17,170,20],[170,21,170,23],[171,7,171,16],[171,17,171,20],[171,21,171,23],[172,7,172,16],[172,17,172,20],[172,21,172,23],[173,7,173,16],[173,17,173,20],[173,21,173,23],[174,7,174,16],[174,17,174,20],[174,21,174,23],[176,7,176,16],[176,17,176,20],[176,21,176,23],[177,7,177,16],[177,17,177,20],[177,21,177,23],[180,7,180,21],[180,22,180,23],[181,7,181,23],[184,7,192,11],[184,13,192,17],[184,19,192,23],[193,7,194,11],[193,13,194,17],[193,19,194,23],[196,7,204,11],[196,13,204,17],[196,19,204,23],[205,7,206,11],[205,13,206,17],[205,19,206,23],[208,7,216,11],[208,13,216,17],[208,19,216,23],[217,7,218,11],[217,13,218,17],[217,19,218,23],[220,7,228,11],[220,13,228,17],[220,19,228,23],[229,7,230,11],[229,13,230,17],[229,19,230,23],[232,7,232,21],[232,22,232,23],[233,7,233,23],[236,7,244,11],[236,13,244,17],[236,19,244,23],[245,7,246,11],[245,13,246,17],[245,19,246,23],[248,7,256,11],[248,13,256,17],[248,19,256,23],[257,7,258,11],[257,13,258,17],[257,19,258,23],[260,7,268,11],[260,13,268,17],[260,19,268,23],[269,7,270,11],[269,13,270,17],[269,19,270,23],[272,7,280,11],[272,13,280,17],[272,19,280,23],[281,7,282,11],[281,13,282,17],[281,19,282,23],[284,7,284,21],[284,22,284,23],[285,7,286,23]]}
[]
[null,null,"WHOLESALE REPORT",{"$nulls":30},"Cover","Summary","Comps","Estimate","Photos","All Hidden?"]
[{"$nulls":33},"Shown","Shown","Shown","Shown","Shown",{"$f":"IF(AND(Investment_Report_Cover_Setting=\"Hidden\",Investment_Report_Summary_Setting=\"Hidden\",Investment_Report_Photo_Setting=\"Hidden\"),\"All Hidden\",\"\")","v":""}]
[]
[]
[{"$nulls":8},"The Investment Report summarizes your Rehab Financial Analysis and can be given to business partners and lenders to highlight your due diligence and financial analysis performed for the project."]
[]
[]
[]
[{"$nulls":15},"Wholesale Marketing Packet"]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
{"$rows_empty":8}
[{"$nulls":8},"REHAB OPPORTUNITY"]
[]
[]
[{"$nulls":8},{"$f":"T(Street_Address)","v":""}]
[]
[{"$nulls":8},{"$f":"T(City_State_Zip)","v":""}]
[]
[]
[{"$nulls":8},{"$f":"TODAY()","v":"2019-08-14"}]
[]
[]
[]
[{"$nulls":8},"Insert Cover Photo"]
{"$rows_empty":16}
[{"$nulls":8},{"$f":"Company_Name","v":0}]
[{"$nulls":8},{"$f":"Investor_Name","v":0}]
[{"$nulls":8},{"$f":"T(Company_Email)","v":""}]
[{"$nulls":8},{"$f":"Company_Phone","v":0}]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Email)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},"Page 1 of 6"]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"PROJECT FINANCIAL OVERVIEW"]
[]
[{"$nulls":18},"PROJECT HIGHLIGHTS"]
[]
[{"$nulls":18},"After Repair Value"]
[{"$nulls":18},{"$f":"O81","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":18},"Price per SF:",{"$nulls":3},{"$f":"IFERROR(S66/Property_Size,0)","v":{"v":0,"d":"$0 /sf"}}]
[]
[{"$nulls":18},"Purchase Price"]
[{"$nulls":18},{"$f":"-O83","v":{"v":-50000,"d":"-$50,000"}}]
[{"$nulls":7},"PROPERTY INFO"]
[{"$nulls":7},"# of Beds:",{"$nulls":4},{"$f":"Number_of_Beds","v":0},{"$nulls":5},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S71/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"# of Beds:",{"$nulls":4},{"$f":"Number_of_Baths","v":0}]
[{"$nulls":7},"Square Footage:",{"$nulls":4},{"$f":"Square_Feet","v":{"v":0,"d":"0 sf"}},{"$nulls":5},"Total Repairs"]
[{"$nulls":7},"Neighborhood:",{"$nulls":4},{"$f":"Subdivision","v":{"v":0,"d":"0 sf"}},{"$nulls":5},{"$f":"-O84+-O85","v":{"v":50000,"d":"$50,000"}}]
[{"$nulls":7},"School District:",{"$nulls":4},{"$f":"School_District","v":{"v":0,"d":"0 sf"}}]
[{"$nulls":18},"Price per SF:",{"$nulls":3},{"$f":"IFERROR(S76/Property_Size,0)","v":{"v":0,"d":"$0 /sf"}}]
[{"$nulls":7},"PROJECT FINANCIALS"]
[{"$nulls":14},"Amount",{"$nulls":3},"Total Fixed Costs "]
[{"$nulls":7},"After Repair Value",{"$nulls":6},{"$f":"AFTER_REPAIR_VALUE_WHOLESALE","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"-O86-O87-O88","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Purchase Price",{"$nulls":6},{"$f":"-MAXIMUM_PURCHASE_PRICE_WHOLESALE","v":{"v":50000,"d":"$50,000"}},{"$nulls":3},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S81/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Repair Costs",{"$nulls":6},{"$f":"-'WHOLESALE CALC'!BG64","v":{"v":-50000,"d":"-$50,000"}}]
[{"$nulls":7},{"$f":"IF(O85=0,\"Contingeny\",CONCATENATE(\"Contingency (\",TEXT(Adders_Percentage,\"#.#%\"),\")\"))","v":"Contingeny"},{"$nulls":6},{"$f":"-'WHOLESALE CALC'!BG59","v":{"v":0,"d":"$0"}},{"$nulls":3},"Total Project Costs"]
[{"$nulls":7},"Buying Costs",{"$nulls":6},{"$f":"-TOTAL_BUYING_COSTS_WHOLESALE","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"-SUM(O83:Q88)","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Holding Costs",{"$nulls":6},{"$f":"-TOTAL_HOLDING_COSTS_WHOLESALE","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Selling Costs",{"$nulls":6},{"$f":"-TOTAL_SELLING_COSTS_WHOLESALE","v":{"v":0,"d":"$0"}},{"$nulls":3},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S86/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Project Profit",{"$nulls":6},{"$f":"SUM(O81:Q88)","v":{"v":0,"d":"$0"}}]
[{"$nulls":18},"Project Profit"]
[{"$nulls":7},"PROJECT RETURNS",{"$nulls":10},{"$f":"O89","v":{"v":0,"d":"$0"}}]
[]
[{"$nulls":7},"Total Investment",{"$nulls":6},{"$f":"-(O83+O84+O85+O86+O87)","v":{"v":0,"d":"$0"}},{"$nulls":3},"% of ARV:",{"$nulls":3},{"$f":"IFERROR(S91/ARV,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Profit",{"$nulls":6},{"$f":"O89","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"COCR",{"$nulls":6},{"$f":"O94/O93","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Email)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},"Page 2 of 6"]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"COMPARABLE SALES"]
[]
[{"$nulls":7},"Comparable Sales"]
[{"$nulls":7},"Property Info",null,null,"Subject",null,"Comparable 1",{"$nulls":3},"Comparable 2",{"$nulls":3},"Comparable 3"]
[{"$nulls":7},"Street Address",null,null,{"$f":"CONCATENATE(COMPS!W6,\" \",COMPS!W7)","v":" "},null,{"$f":"CONCATENATE(COMPS!AJ6,\" \",COMPS!AJ7)","v":" "},{"$nulls":3},{"$f":"CONCATENATE(COMPS!AW6,\" \",COMPS!AW7)","v":" "},{"$nulls":3},{"$f":"CONCATENATE(COMPS!BJ6,\" \",COMPS!BJ7)","v":" "}]
[]
[{"$nulls":7},"Neighborhood",null,null,{"$f":"T(COMPS!W8)","v":""},null,{"$f":"T(COMPS!AJ8)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW8)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ8)","v":""}]
[{"$nulls":7},"School District",null,null,{"$f":"T(COMPS!W9)","v":""},null,{"$f":"T(COMPS!AJ9)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW9)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ9)","v":""}]
[{"$nulls":7},"List Price/Sales Price",null,null,{"$f":"(COMPS!W10)","v":0},null,{"$f":"T(COMPS!AJ10)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW10)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ10)","v":""}]
[{"$nulls":7},"Current Status",null,null,{"$f":"(COMPS!W11)","v":0},null,{"$f":"T(COMPS!AJ11)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW11)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ11)","v":""}]
[{"$nulls":7},"Status Date",null,null,{"$f":"(COMPS!W12)","v":"00:00:00"},null,{"$f":"T(COMPS!AJ12)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW12)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ12)","v":""}]
[{"$nulls":7},"Days on Market",null,null,{"$f":"(COMPS!W13)","v":{"v":0,"d":"0.00"}},null,{"$f":"T(COMPS!AJ13)","v":""},{"$nulls":3},{"$f":"T(COMPS!AW13)","v":""},{"$nulls":3},{"$f":"T(COMPS!BJ13)","v":""}]
[{"$nulls":7},"Property Characteristics"]
[{"$nulls":7},"Property Info",null,null,"Subject",null,"Comparable 1",null,null,"+/-","Comparable 2",null,null,"+/-","Comparable 3",null,null,"+/-"]
[{"$nulls":7},"# of Beds",null,null,{"$f":"COMPS!W16","v":{"v":0,"d":"0 beds"}},null,{"$f":"COMPS!AJ16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!AR16","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!BE16","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ16","v":{"v":0,"d":"0 beds"}},null,null,{"$f":"COMPS!BR16","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"# of Baths",null,null,{"$f":"COMPS!W17","v":0},null,{"$f":"COMPS!AJ17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!AR17","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!BE17","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ17","v":{"v":0,"d":"0.0 baths"}},null,null,{"$f":"COMPS!BR17","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"# of Garages",null,null,{"$f":"COMPS!W18","v":0},null,{"$f":"COMPS!AJ18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!AR18","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!BE18","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ18","v":{"v":0,"d":"0 garages"}},null,null,{"$f":"COMPS!BR18","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Square Footage",null,null,{"$f":"COMPS!W19","v":0},null,{"$f":"COMPS!AJ19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!AR19","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!BE19","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ19","v":{"v":0,"d":"0 sf"}},null,null,{"$f":"COMPS!BR19","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Year Built",null,null,{"$f":"COMPS!W20","v":0},null,{"$f":"COMPS!AJ20","v":0},null,null,{"$f":"COMPS!AR20","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW20","v":0},null,null,{"$f":"COMPS!BE20","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ20","v":0},null,null,{"$f":"COMPS!BR20","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Basement Type",null,null,{"$f":"COMPS!W21","v":0},null,{"$f":"COMPS!AJ21","v":0},null,null,{"$f":"COMPS!AR21","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW21","v":0},null,null,{"$f":"COMPS!BE21","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ21","v":0},null,null,{"$f":"COMPS!BR21","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Central Heat",null,null,{"$f":"COMPS!W22","v":0},null,{"$f":"COMPS!AJ22","v":0},null,null,{"$f":"COMPS!AR22","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW22","v":0},null,null,{"$f":"COMPS!BE22","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ22","v":0},null,null,{"$f":"COMPS!BR22","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Air Conditioning",null,null,{"$f":"COMPS!W23","v":0},null,{"$f":"COMPS!AJ23","v":0},null,null,{"$f":"COMPS!AR23","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW23","v":0},null,null,{"$f":"COMPS!BE23","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ23","v":0},null,null,{"$f":"COMPS!BR23","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Property Condition",null,null,{"$f":"COMPS!W24","v":0},null,{"$f":"COMPS!AJ24","v":0},null,null,{"$f":"COMPS!AR24","v":{"v":0,"d":"$0"}},{"$f":"COMPS!AW24","v":0},null,null,{"$f":"COMPS!BE24","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ24","v":0},null,null,{"$f":"COMPS!BR24","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Other Improvements",null,null,{"$f":"COMPS!W25","v":0},null,{"$f":"COMPS!AJ25","v":0},null,null,{"v":0,"d":"$0"},{"$f":"COMPS!AW25","v":0},null,null,{"$f":"COMPS!BE25","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ25","v":0},null,null,{"$f":"COMPS!BR25","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"COMPS!W26","v":0},null,{"$f":"COMPS!AJ26","v":0},null,null,{"$f":"COMPS!AR26","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE26","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ26","v":0},null,null,{"$f":"COMPS!BR26","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"COMPS!W27","v":0},null,{"$f":"COMPS!AJ27","v":0},null,null,{"$f":"COMPS!AR27","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE27","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ27","v":0},null,null,{"$f":"COMPS!BR27","v":{"v":0,"d":"$0"}}]
[{"$nulls":10},{"$f":"COMPS!W28","v":0},null,{"$f":"COMPS!AJ28","v":0},null,null,{"$f":"COMPS!AR28","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE28","v":{"v":0,"d":"$0"}},{"$f":"COMPS!BJ28","v":0},null,null,{"$f":"COMPS!BR28","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"Notes:",null,null,{"$f":"COMPS!W26","v":0},null,{"$f":"COMPS!AJ26","v":0},null,null,{"$f":"COMPS!AR29","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE29","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR29","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},{"$f":"COMPS!AR30","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE30","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR30","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},{"$f":"COMPS!AR31","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE31","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR31","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},{"$f":"COMPS!AR32","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE32","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR32","v":{"v":0,"d":"$0"}}]
[{"$nulls":15},{"$f":"COMPS!AR33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BE33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BR33","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"TOTAL ADJUSTMENTS",{"$nulls":4},{"$f":"COMPS!AJ33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!AW33","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BJ33","v":{"v":0,"d":"$0"}}]
[{"$nulls":7},"PRICE PER SF",null,null,{"$f":"COMPS!W34","v":{"v":0,"d":"$0.0"}},null,{"$f":"COMPS!AJ34","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!AW34","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"COMPS!BJ34","v":{"v":0,"d":"$0"}}]
[]
[]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Email)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},"Page 3 of 6"]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"ESTIMATE SUMMARY"]
[]
[{"$nulls":7},"Input an estimate description"]
[]
[]
[]
[]
[{"$nulls":7},"SCOPE OF WORK",{"$nulls":9},"TOTAL",{"$nulls":3},"% of TOTAL"]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B75)","v":"General Conditions"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!AS7","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R151/$R$178,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B76)","v":"Demolition"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!AS8","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R152/$R$178,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B77)","v":"Structural Concrete"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!AS9","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B78)","v":"Concrete & Flatwork"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!AS10","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B79)","v":"Masonry"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!AS11","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B80)","v":"Siding"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!AS12","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B81)","v":"Decking And Patios"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!AS13","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B82)","v":"Roofing"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!AS14","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B83)","v":"Exterior Doors & Windows"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!AS23","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B84)","v":"Garage Doors"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!AS24","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B85)","v":"Landscaping"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!AS25","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B86)","v":"Misc. Exterior Items"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!AS26","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B87)","v":"Framing & Drywall"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!BH7","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B88)","v":"Cabinets & Countertops"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!BH8","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B89)","v":"Doors & Trim"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!BH9","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B90)","v":"Carpet & Resilient"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!BH10","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B91)","v":"Hardwood Flooring"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!BH11","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B92)","v":"Tiling"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!BH12","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B93)","v":"Painting"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!BH13","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B94)","v":"Appliances"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!BH14","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B95)","v":"Plumbing"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!BH15","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B96)","v":"Hvac"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!BH16","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B97)","v":"Electrical"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!BH17","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},{"$f":"PROPER('ANALYSIS DATABASE'!B98)","v":"Miscellaneous"},{"$nulls":9},{"$f":"'WHOLESALE CALC'!BH18","v":{"v":0,"d":"$0"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[{"$nulls":7},"Subtotal Estimate",{"$nulls":9},{"$f":"'WHOLESALE CALC'!BG64","v":{"v":50000,"d":"$50,000"}},{"$nulls":3},{"v":1,"d":"100%"}]
[]
[{"$nulls":7},"Estimate Adders (Contingencies, Contractor OH & P, Taxes, etc.)",{"$nulls":9},{"$f":"'WHOLESALE CALC'!BG59","v":{"v":0,"d":"$0"}},{"$nulls":3},{"$f":"IFERROR(R177/$R$178,0)","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":7},"Total Estimate",{"$nulls":9},{"$f":"R175+R177","v":{"v":50000,"d":"$50,000"}},{"$nulls":3},{"$f":"IFERROR(R178/$R$178,0)","v":{"v":1,"d":"100%"}}]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Email)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},"Page 4 of 6"]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"PROPERTY PHOTOS"]
{"$rows_empty":9}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Email)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},"Page 5 of 6"]
[{"$nulls":7},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":7},"PROPERTY PHOTOS"]
{"$rows_empty":9}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
{"$rows_empty":11}
[{"$nulls":7},"Picture Caption",{"$nulls":5},"Picture Caption",{"$nulls":5},"Picture Caption"]
[]
[]
[{"$nulls":7},{"$f":"CONCATENATE(\"Report Prepared By: \",Investor_Name,\"  |  \",Company_Name,\"  |  \",Company_Email,\"  |  \",Company_Email)","v":"Report Prepared By:   |    |    |  "},{"$nulls":14},"Page 6 of 6"]
[{"$nulls":7},"© 2018 by Houseflippingspreadsheet.com. All rights reserved"]

{"sheet":"SCOPE OF WORK","index":28,"n_rows":1415,"n_cols":26,"rows_kept":1415,"hidden":true,"merged":[[1,1,1,2],[11,4,11,7],[11,9,11,12],[11,14,11,17],[12,4,12,7],[12,9,12,12],[12,14,12,17],[12,21,13,21],[13,4,13,7],[13,9,13,12],[13,14,13,17],[14,4,14,7],[14,9,14,12],[14,14,14,17],[15,4,15,7],[15,9,15,12],[15,14,15,17],[16,4,16,7],[16,9,16,12],[16,14,16,17],[16,19,16,20],[17,4,17,7],[17,9,17,12],[17,14,17,17],[17,19,17,20],[18,4,18,7],[18,9,18,12],[18,14,18,17],[22,3,22,16],[22,18,22,21],[32,3,40,18],[42,3,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,21],[43,3,43,10],[43,11,43,12],[43,13,43,14],[43,15,43,21],[44,3,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,21],[45,3,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,21],[46,3,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,21],[47,3,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,21],[48,3,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,21],[49,3,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,21],[50,3,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,21],[51,3,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,21],[52,3,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,21],[53,3,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,21],[54,3,54,10],[54,11,54,12],[54,13,54,14],[54,15,54,21],[55,3,55,10],[55,11,55,12],[55,13,55,14],[55,15,55,21],[56,3,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,21],[57,3,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,21],[58,3,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,21],[59,3,59,10],[59,11,59,12],[59,13,59,14],[59,15,59,21],[60,3,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,21],[61,3,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,21],[62,3,62,10],[62,11,62,12],[62,13,62,14],[62,15,62,21],[63,3,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,21],[64,3,64,10],[64,11,64,12],[64,13,64,14],[64,15,64,21],[65,3,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,21],[66,3,66,10],[66,11,66,12],[66,13,66,14],[66,15,66,21],[67,3,67,10],[67,11,67,12],[67,13,67,14],[67,15,67,21],[68,3,68,10],[68,11,68,12],[68,13,68,14],[68,15,68,21],[69,3,69,10],[69,11,69,12],[69,13,69,14],[69,15,69,21],[70,3,70,10],[70,11,70,12],[70,13,70,14],[70,15,70,21],[71,3,71,10],[71,11,71,12],[71,13,71,14],[71,15,71,21],[72,3,72,10],[72,11,72,12],[72,13,72,14],[72,15,72,21],[73,3,73,10],[73,11,73,12],[73,13,73,14],[73,15,73,21],[74,3,74,10],[74,11,74,12],[74,13,74,14],[74,15,74,21],[75,3,75,10],[75,11,75,12],[75,13,75,14],[75,15,75,21],[76,3,76,10],[76,11,76,12],[76,13,76,14],[76,15,76,21],[77,3,77,10],[77,11,77,12],[77,13,77,14],[77,15,77,21],[78,3,78,10],[78,11,78,12],[78,13,78,14],[78,15,78,21],[79,3,79,10],[79,11,79,12],[79,13,79,14],[79,15,79,21],[80,3,80,10],[80,11,80,12],[80,13,80,14],[80,15,80,21],[81,3,81,10],[81,11,81,12],[81,13,81,14],[81,15,81,21],[82,3,82,10],[82,11,82,12],[82,13,82,14],[82,15,82,21],[84,3,84,21],[85,4,85,21],[86,4,86,21],[87,4,87,21],[88,4,88,21],[89,4,89,21],[90,4,90,21],[91,4,91,21],[92,4,92,21],[93,4,93,21],[94,4,94,21],[96,3,96,15],[96,16,96,21],[98,3,98,10],[98,11,98,12],[98,13,98,14],[98,15,98,21],[99,3,99,10],[99,11,99,12],[99,13,99,14],[99,15,99,21],[100,3,100,10],[100,11,100,12],[100,13,100,14],[100,15,100,21],[101,3,101,10],[101,11,101,12],[101,13,101,14],[101,15,101,21],[102,3,102,10],[102,11,102,12],[102,13,102,14],[102,15,102,21],[103,3,103,10],[103,11,103,12],[103,13,103,14],[103,15,103,21],[104,3,104,10],[104,11,104,12],[104,13,104,14],[104,15,104,21],[105,3,105,10],[105,11,105,12],[105,13,105,14],[105,15,105,21],[106,3,106,10],[106,11,106,12],[106,13,106,14],[106,15,106,21],[107,3,107,10],[107,11,107,12],[107,13,107,14],[107,15,107,21],[108,3,108,10],[108,11,108,12],[108,13,108,14],[108,15,108,21],[109,3,109,10],[109,11,109,12],[109,13,109,14],[109,15,109,21],[110,3,110,10],[110,11,110,12],[110,13,110,14],[110,15,110,21],[111,3,111,10],[111,11,111,12],[111,13,111,14],[111,15,111,21],[112,3,112,10],[112,11,112,12],[112,13,112,14],[112,15,112,21],[113,3,113,10],[113,11,113,12],[113,13,113,14],[113,15,113,21],[114,3,114,10],[114,11,114,12],[114,13,114,14],[114,15,114,21],[115,3,115,10],[115,11,115,12],[115,13,115,14],[115,15,115,21],[116,3,116,10],[116,11,116,12],[116,13,116,14],[116,15,116,21],[117,3,117,10],[117,11,117,12],[117,13,117,14],[117,15,117,21],[118,3,118,10],[118,11,118,12],[118,13,118,14],[118,15,118,21],[119,3,119,10],[119,11,119,12],[119,13,119,14],[119,15,119,21],[120,3,120,10],[120,11,120,12],[120,13,120,14],[120,15,120,21],[121,3,121,10],[121,11,121,12],[121,13,121,14],[121,15,121,21],[122,3,122,10],[122,11,122,12],[122,13,122,14],[122,15,122,21],[123,3,123,10],[123,11,123,12],[123,13,123,14],[123,15,123,21],[124,3,124,10],[124,11,124,12],[124,13,124,14],[124,15,124,21],[125,3,125,10],[125,11,125,12],[125,13,125,14],[125,15,125,21],[126,3,126,10],[126,11,126,12],[126,13,126,14],[126,15,126,21],[127,3,127,10],[127,11,127,12],[127,13,127,14],[127,15,127,21],[128,3,128,10],[128,11,128,12],[128,13,128,14],[128,15,128,21],[129,3,129,10],[129,11,129,12],[129,13,129,14],[129,15,129,21],[130,3,130,10],[130,11,130,12],[130,13,130,14],[130,15,130,21],[131,3,131,10],[131,11,131,12],[131,13,131,14],[131,15,131,21],[132,3,132,10],[132,11,132,12],[132,13,132,14],[132,15,132,21],[133,3,133,10],[133,11,133,12],[133,13,133,14],[133,15,133,21],[134,3,134,10],[134,11,134,12],[134,13,134,14],[134,15,134,21],[135,3,135,10],[135,11,135,12],[135,13,135,14],[135,15,135,21],[136,3,136,10],[136,11,136,12],[136,13,136,14],[136,15,136,21],[137,3,137,10],[137,11,137,12],[137,13,137,14],[137,15,137,21],[138,3,138,10],[138,11,138,12],[138,13,138,14],[138,15,138,21],[140,3,140,21],[141,4,141,21],[142,4,142,21],[143,4,143,21],[144,4,144,21],[145,4,145,21],[146,4,146,21],[147,4,147,21],[148,4,148,21],[149,4,149,21],[150,4,150,21],[152,3,152,15],[152,16,152,21],[154,3,154,10],[154,11,154,12],[154,13,154,14],[154,15,154,21],[155,3,155,10],[155,11,155,12],[155,13,155,14],[155,15,155,21],[156,3,156,10],[156,11,156,12],[156,13,156,14],[156,15,156,21],[157,3,157,10],[157,11,157,12],[157,13,157,14],[157,15,157,21],[158,3,158,10],[158,11,158,12],[158,13,158,14],[158,15,158,21],[159,3,159,10],[159,11,159,12],[159,13,159,14],[159,15,159,21],[160,3,160,10],[160,11,160,12],[160,13,160,14],[160,15,160,21],[161,3,161,10],[161,11,161,12],[161,13,161,14],[161,15,161,21],[162,3,162,10],[162,11,162,12],[162,13,162,14],[162,15,162,21],[163,3,163,10],[163,11,163,12],[163,13,163,14],[163,15,163,21],[164,3,164,10],[164,11,164,12],[164,13,164,14],[164,15,164,21],[165,3,165,10],[165,11,165,12],[165,13,165,14],[165,15,165,21],[166,3,166,10],[166,11,166,12],[166,13,166,14],[166,15,166,21],[167,3,167,10],[167,11,167,12],[167,13,167,14],[167,15,167,21],[168,3,168,10],[168,11,168,12],[168,13,168,14],[168,15,168,21],[169,3,169,10],[169,11,169,12],[169,13,169,14],[169,15,169,21],[170,3,170,10],[170,11,170,12],[170,13,170,14],[170,15,170,21],[171,3,171,10],[171,11,171,12],[171,13,171,14],[171,15,171,21],[172,3,172,10],[172,11,172,12],[172,13,172,14],[172,15,172,21],[173,3,173,10],[173,11,173,12],[173,13,173,14],[173,15,173,21],[174,3,174,10],[174,11,174,12],[174,13,174,14],[174,15,174,21],[175,3,175,10],[175,11,175,12],[175,13,175,14],[175,15,175,21],[176,3,176,10],[176,11,176,12],[176,13,176,14],[176,15,176,21],[177,3,177,10],[177,11,177,12],[177,13,177,14],[177,15,177,21],[178,3,178,10],[178,11,178,12],[178,13,178,14],[178,15,178,21],[179,3,179,10],[179,11,179,12],[179,13,179,14],[179,15,179,21],[180,3,180,10],[180,11,180,12],[180,13,180,14],[180,15,180,21],[181,3,181,10],[181,11,181,12],[181,13,181,14],[181,15,181,21],[182,3,182,10],[182,11,182,12],[182,13,182,14],[182,15,182,21],[183,3,183,10],[183,11,183,12],[183,13,183,14],[183,15,183,21],[184,3,184,10],[184,11,184,12],[184,13,184,14],[184,15,184,21],[185,3,185,10],[185,11,185,12],[185,13,185,14],[185,15,185,21],[186,3,186,10],[186,11,186,12],[186,13,186,14],[186,15,186,21],[187,3,187,10],[187,11,187,12],[187,13,187,14],[187,15,187,21],[188,3,188,10],[188,11,188,12],[188,13,188,14],[188,15,188,21],[189,3,189,10],[189,11,189,12],[189,13,189,14],[189,15,189,21],[190,3,190,10],[190,11,190,12],[190,13,190,14],[190,15,190,21],[191,3,191,10],[191,11,191,12],[191,13,191,14],[191,15,191,21],[192,3,192,10],[192,11,192,12],[192,13,192,14],[192,15,192,21],[193,3,193,10],[193,11,193,12],[193,13,193,14],[193,15,193,21],[194,3,194,10],[194,11,194,12],[194,13,194,14],[194,15,194,21],[196,3,196,21],[197,4,197,21],[198,4,198,21],[199,4,199,21],[200,4,200,21],[201,4,201,21],[202,4,202,21],[203,4,203,21],[204,4,204,21],[205,4,205,21],[206,4,206,21],[208,3,208,15],[208,16,208,21],[210,3,210,10],[210,11,210,12],[210,13,210,14],[210,15,210,21],[211,3,211,10],[211,11,211,12],[211,13,211,14],[211,15,211,21],[212,3,212,10],[212,11,212,12],[212,13,212,14],[212,15,212,21],[213,3,213,10],[213,11,213,12],[213,13,213,14],[213,15,213,21],[214,3,214,10],[214,11,214,12],[214,13,214,14],[214,15,214,21],[215,3,215,10],[215,11,215,12],[215,13,215,14],[215,15,215,21],[216,3,216,10],[216,11,216,12],[216,13,216,14],[216,15,216,21],[217,3,217,10],[217,11,217,12],[217,13,217,14],[217,15,217,21],[218,3,218,10],[218,11,218,12],[218,13,218,14],[218,15,218,21],[219,3,219,10],[219,11,219,12],[219,13,219,14],[219,15,219,21],[220,3,220,10],[220,11,220,12],[220,13,220,14],[220,15,220,21],[221,3,221,10],[221,11,221,12],[221,13,221,14],[221,15,221,21],[222,3,222,10],[222,11,222,12],[222,13,222,14],[222,15,222,21],[223,3,223,10],[223,11,223,12],[223,13,223,14],[223,15,223,21],[224,3,224,10],[224,11,224,12],[224,13,224,14],[224,15,224,21],[225,3,225,10],[225,11,225,12],[225,13,225,14],[225,15,225,21],[226,3,226,10],[226,11,226,12],[226,13,226,14],[226,15,226,21],[227,3,227,10],[227,11,227,12],[227,13,227,14],[227,15,227,21],[228,3,228,10],[228,11,228,12],[228,13,228,14],[228,15,228,21],[229,3,229,10],[229,11,229,12],[229,13,229,14],[229,15,229,21],[230,3,230,10],[230,11,230,12],[230,13,230,14],[230,15,230,21],[231,3,231,10],[231,11,231,12],[231,13,231,14],[231,15,231,21],[232,3,232,10],[232,11,232,12],[232,13,232,14],[232,15,232,21],[233,3,233,10],[233,11,233,12],[233,13,233,14],[233,15,233,21],[234,3,234,10],[234,11,234,12],[234,13,234,14],[234,15,234,21],[235,3,235,10],[235,11,235,12],[235,13,235,14],[235,15,235,21],[236,3,236,10],[236,11,236,12],[236,13,236,14],[236,15,236,21],[237,3,237,10],[237,11,237,12],[237,13,237,14],[237,15,237,21],[238,3,238,10],[238,11,238,12],[238,13,238,14],[238,15,238,21],[239,3,239,10],[239,11,239,12],[239,13,239,14],[239,15,239,21],[240,3,240,10],[240,11,240,12],[240,13,240,14],[240,15,240,21],[241,3,241,10],[241,11,241,12],[241,13,241,14],[241,15,241,21],[242,3,242,10],[242,11,242,12],[242,13,242,14],[242,15,242,21],[243,3,243,10],[243,11,243,12],[243,13,243,14],[243,15,243,21],[244,3,244,10],[244,11,244,12],[244,13,244,14],[244,15,244,21],[245,3,245,10],[245,11,245,12],[245,13,245,14],[245,15,245,21],[246,3,246,10],[246,11,246,12],[246,13,246,14],[246,15,246,21],[247,3,247,10],[247,11,247,12],[247,13,247,14],[247,15,247,21],[248,3,248,10],[248,11,248,12],[248,13,248,14],[248,15,248,21],[249,3,249,10],[249,11,249,12],[249,13,249,14],[249,15,249,21],[250,3,250,10],[250,11,250,12],[250,13,250,14],[250,15,250,21],[252,3,252,21],[253,4,253,21],[254,4,254,21],[255,4,255,21],[256,4,256,21],[257,4,257,21],[258,4,258,21],[259,4,259,21],[260,4,260,21],[261,4,261,21],[262,4,262,21],[264,3,264,15],[264,16,264,21],[266,3,266,10],[266,11,266,12],[266,13,266,14],[266,15,266,21],[267,3,267,10],[267,11,267,12],[267,13,267,14],[267,15,267,21],[268,3,268,10],[268,11,268,12],[268,13,268,14],[268,15,268,21],[269,3,269,10],[269,11,269,12],[269,13,269,14],[269,15,269,21],[270,3,270,10],[270,11,270,12],[270,13,270,14],[270,15,270,21],[271,3,271,10],[271,11,271,12],[271,13,271,14],[271,15,271,21],[272,3,272,10],[272,11,272,12],[272,13,272,14],[272,15,272,21],[273,3,273,10],[273,11,273,12],[273,13,273,14],[273,15,273,21],[274,3,274,10],[274,11,274,12],[274,13,274,14],[274,15,274,21],[275,3,275,10],[275,11,275,12],[275,13,275,14],[275,15,275,21],[276,3,276,10],[276,11,276,12],[276,13,276,14],[276,15,276,21],[277,3,277,10],[277,11,277,12],[277,13,277,14],[277,15,277,21],[278,3,278,10],[278,11,278,12],[278,13,278,14],[278,15,278,21],[279,3,279,10],[279,11,279,12],[279,13,279,14],[279,15,279,21],[280,3,280,10],[280,11,280,12],[280,13,280,14],[280,15,280,21],[281,3,281,10],[281,11,281,12],[281,13,281,14],[281,15,281,21],[282,3,282,10],[282,11,282,12],[282,13,282,14],[282,15,282,21],[283,3,283,10],[283,11,283,12],[283,13,283,14],[283,15,283,21],[284,3,284,10],[284,11,284,12],[284,13,284,14],[284,15,284,21],[285,3,285,10],[285,11,285,12],[285,13,285,14],[285,15,285,21],[286,3,286,10],[286,11,286,12],[286,13,286,14],[286,15,286,21],[287,3,287,10],[287,11,287,12],[287,13,287,14],[287,15,287,21],[288,3,288,10],[288,11,288,12],[288,13,288,14],[288,15,288,21],[289,3,289,10],[289,11,289,12],[289,13,289,14],[289,15,289,21],[290,3,290,10],[290,11,290,12],[290,13,290,14],[290,15,290,21],[291,3,291,10],[291,11,291,12],[291,13,291,14],[291,15,291,21],[292,3,292,10],[292,11,292,12],[292,13,292,14],[292,15,292,21],[293,3,293,10],[293,11,293,12],[293,13,293,14],[293,15,293,21],[294,3,294,10],[294,11,294,12],[294,13,294,14],[294,15,294,21],[295,3,295,10],[295,11,295,12],[295,13,295,14],[295,15,295,21],[296,3,296,10],[296,11,296,12],[296,13,296,14],[296,15,296,21],[297,3,297,10],[297,11,297,12],[297,13,297,14],[297,15,297,21],[298,3,298,10],[298,11,298,12],[298,13,298,14],[298,15,298,21],[299,3,299,10],[299,11,299,12],[299,13,299,14],[299,15,299,21],[300,3,300,10],[300,11,300,12],[300,13,300,14],[300,15,300,21],[301,3,301,10],[301,11,301,12],[301,13,301,14],[301,15,301,21],[302,3,302,10],[302,11,302,12],[302,13,302,14],[302,15,302,21],[303,3,303,10],[303,11,303,12],[303,13,303,14],[303,15,303,21],[304,3,304,10],[304,11,304,12],[304,13,304,14],[304,15,304,21],[305,3,305,10],[305,11,305,12],[305,13,305,14],[305,15,305,21],[306,3,306,10],[306,11,306,12],[306,13,306,14],[306,15,306,21],[308,3,308,21],[309,4,309,21],[310,4,310,21],[311,4,311,21],[312,4,312,21],[313,4,313,21],[314,4,314,21],[315,4,315,21],[316,4,316,21],[317,4,317,21],[318,4,318,21],[320,3,320,15],[320,16,320,21],[322,3,322,10],[322,11,322,12],[322,13,322,14],[322,15,322,21],[323,3,323,10],[323,11,323,12],[323,13,323,14],[323,15,323,21],[324,3,324,10],[324,11,324,12],[324,13,324,14],[324,15,324,21],[325,3,325,10],[325,11,325,12],[325,13,325,14],[325,15,325,21],[326,3,326,10],[326,11,326,12],[326,13,326,14],[326,15,326,21],[327,3,327,10],[327,11,327,12],[327,13,327,14],[327,15,327,21],[328,3,328,10],[328,11,328,12],[328,13,328,14],[328,15,328,21],[329,3,329,10],[329,11,329,12],[329,13,329,14],[329,15,329,21],[330,3,330,10],[330,11,330,12],[330,13,330,14],[330,15,330,21],[331,3,331,10],[331,11,331,12],[331,13,331,14],[331,15,331,21],[332,3,332,10],[332,11,332,12],[332,13,332,14],[332,15,332,21],[333,3,333,10],[333,11,333,12],[333,13,333,14],[333,15,333,21],[334,3,334,10],[334,11,334,12],[334,13,334,14],[334,15,334,21],[335,3,335,10],[335,11,335,12],[335,13,335,14],[335,15,335,21],[336,3,336,10],[336,11,336,12],[336,13,336,14],[336,15,336,21],[337,3,337,10],[337,11,337,12],[337,13,337,14],[337,15,337,21],[338,3,338,10],[338,11,338,12],[339,3,339,10],[339,11,339,12],[339,13,339,14],[339,15,339,21],[340,3,340,10],[340,11,340,12],[340,13,340,14],[340,15,340,21],[341,3,341,10],[341,11,341,12],[341,13,341,14],[341,15,341,21],[342,3,342,10],[342,11,342,12],[342,13,342,14],[342,15,342,21],[1039,4,1039,21],[1387,3,1388,21]],"merged_total":4286,"flags":["merged_cut"]}
[]
[null,"SCOPE OF WORK",{"$nulls":23},"All Rows"]
{"$rows_empty":8}
[{"$nulls":3},"SCOPES OF WORK",{"$nulls":14},"REPORT OPTIONS"]
[{"$nulls":4},{"$f":"T(Scope_1_Cell)","v":"GENERAL CONDITIONS"},{"$nulls":4},{"$f":"T('2 REPAIR ESTIMATOR'!Y75:AE75)","v":"EXTERIOR DOORS & WINDOWS"},{"$nulls":4},{"$f":"T('2 REPAIR ESTIMATOR'!AJ75:AP75)","v":"HARDWOOD FLOORING"}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!L76)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!N76)","v":"DEMOLITION"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!R76)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!Y76:AE76)","v":"GARAGE DOORS"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!V76)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!AJ76:AP76)","v":"TILING"},{"$nulls":3},"Show All Rows"]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!L77)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!N77)","v":"STRUCTURAL CONCRETE"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!R77)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!Y77:AE77)","v":"LANDSCAPING"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!V77)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!AJ77:AP77)","v":"PAINTING"}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!L78)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!N78)","v":"CONCRETE & FLATWORK"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!R78)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!Y78:AE78)","v":"MISC. EXTERIOR ITEMS"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!V78)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!AJ78:AP78)","v":"APPLIANCES"},{"$nulls":3},"Hide Blank Rows"]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!L79)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!N79)","v":"MASONRY"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!R79)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!Y79:AE79)","v":"FRAMING & DRYWALL"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!V79)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!AJ79:AP79)","v":"PLUMBING"}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!L80)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!N80)","v":"SIDING"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!R80)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!Y80:AE80)","v":"CABINETS & COUNTERTOPS"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!V80)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!AJ80:AP80)","v":"HVAC"},{"$nulls":4},"View Setting"]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!L81)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!N81)","v":"DECKING AND PATIOS"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!R81)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!Y81:AE81)","v":"DOORS & TRIM"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!V81)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!AJ81:AP81)","v":"ELECTRICAL"},{"$nulls":4},"Data View"]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!L82)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!N82)","v":"ROOFING"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!R82)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!Y82:AE82)","v":"CARPET & RESILIENT"},{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!V82)","v":""},{"$f":"T('2 REPAIR ESTIMATOR'!AJ82:AP82)","v":"MISCELLANEOUS"}]
[]
[{"$nulls":3},{"$f":"CONCATENATE(Street_Address,\", \",City_State_Zip)","v":", 0"}]
[]
[{"$nulls":3},"SCOPE OF WORK ",{"$nulls":14},{"$f":"TODAY()","v":"2019-08-14"}]
{"$rows_empty":17}
[{"$nulls":23},"Show All Rows","Show Sorted Rows"]
[]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D87:O87)","v":"GENERAL CONDITIONS"},{"$nulls":7},{"$f":"SUM(L44:M83)","v":0},{"$nulls":10},{"$f":"IF(L43>0,1,0)","v":0},{"$f":"IF(Scope1_Setting=\"Shown\",1,0)","v":1},{"$f":"W43*X43","v":0}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D88:O88)","v":"Dumpster rental-40 yard"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P88","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S88:T88)","v":"ea"},{"$nulls":8},{"$f":"IF(L44=\"\",0,1)","v":1},1,{"$f":"W44*X44","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D89:O89)","v":"Storage Container"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P89","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S89:T89)","v":"job"},{"$nulls":8},{"$f":"IF(L45=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D90:O90)","v":"Chemical Toilet"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P90","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S90:T90)","v":"mo"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D91:O91)","v":"Misc. Tools & Materials"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P91","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S91:T91)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D92:O92)","v":"Rekey/lock box"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P92","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S92:T92)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D93:O93)","v":"Turn on utilities"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P93","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S93:T93)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D94:O94)","v":"Truck expense/car payment"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P94","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S94:T94)","v":"month"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D95:O95)","v":"Fuel/gas expense"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P95","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S95:T95)","v":"wk"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D96:O96)","v":"Project management"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P96","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S96:T96)","v":"wk"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D97:O97)","v":"Architectural Fees"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P97","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S97:T97)","v":"hrs"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D98:O98)","v":"Engineering Fees"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P98","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S98:T98)","v":"hrs"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D99:O99)","v":"Professional Photography"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P99","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S99:T99)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D100:O100)","v":"Material Deliveries"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P100","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S100:T100)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D101:O101)","v":"Final cleaning"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P101","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S101:T101)","v":"hrs"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D102:O102)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P102","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S102:T102)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D103:O103)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P103","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S103:T103)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D104:O104)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P104","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S104:T104)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D105:O105)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P105","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S105:T105)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D106:O106)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P106","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S106:T106)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D107:O107)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P107","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S107:T107)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D108:O108)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P108","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S108:T108)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D109:O109)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P109","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S109:T109)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D110:O110)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P110","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S110:T110)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D111:O111)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P111","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S111:T111)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D112:O112)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P112","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S112:T112)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D113:O113)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P113","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S113:T113)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D114:O114)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P114","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S114:T114)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D115:O115)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P115","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S115:T115)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D116:O116)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P116","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S116:T116)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D117:O117)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P117","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S117:T117)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D118:O118)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P118","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S118:T118)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D119:O119)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P119","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S119:T119)","v":""},{"$nulls":8},1,{"$f":"IF(Scope1_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D120:O120)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P120","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S120:T120)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D121:O121)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P121","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S121:T121)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D122:O122)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P122","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S122:T122)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D123:O123)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P123","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S123:T123)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D124:O124)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P124","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S124:T124)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D125:O125)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P125","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S125:T125)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D126:O126)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P126","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S126:T126)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D127:O127)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P127","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S127:T127)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W85","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D43,\" Items\"))","v":"MISCELLANEOUS GENERAL CONDITIONS ITEMS"},{"$nulls":18},{"$f":"SUM(W86:W95)","v":0},1,0]
[{"$nulls":3},1,{"$nulls":18},{"$f":"IF(E86<>\"\",1,0)*$W$43","v":0},1,0]
[{"$nulls":3},2,{"$nulls":18},{"$f":"IF(E87<>\"\",1,0)*$W$43","v":0},1,0]
[{"$nulls":3},3,{"$nulls":18},0,1,0]
[{"$nulls":3},4,{"$nulls":18},0,1,0]
[{"$nulls":3},5,{"$nulls":18},0,1,0]
[{"$nulls":3},6,{"$nulls":18},0,1,0]
[{"$nulls":3},7,{"$nulls":18},0,1,0]
[{"$nulls":3},8,{"$nulls":18},0,1,0]
[{"$nulls":3},9,{"$nulls":18},0,1,0]
[{"$nulls":3},10,{"$nulls":18},0,1,0]
[{"$nulls":22},{"$f":"$W$43","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D43))","v":"TOTAL GENERAL CONDITIONS"},{"$nulls":18},{"$f":"$W$43","v":0},1,0]
[{"$nulls":22},{"$f":"$W$43","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D132:O132)","v":"DEMOLITION"},{"$nulls":7},{"$f":"SUM(L100:M139)","v":0},{"$nulls":10},{"$f":"IF(L99>0,1,0)","v":0},{"$f":"IF(Scope2_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D133:O133)","v":"Demolition"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P133","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S133)","v":"ls"},{"$nulls":8},{"$f":"IF(L100=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D134:O134)","v":"Demo bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P134","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S134)","v":"ls"},{"$nulls":8},{"$f":"IF(L101=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D135:O135)","v":"Demolition work per hour"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P135","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S135)","v":"hrs"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D136:O136)","v":"Room demolition, typical room"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P136","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S136)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D137:O137)","v":"Room demolition, bathroom"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P137","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S137)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D138:O138)","v":"Room demolition, kitchen"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P138","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S138)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D139:O139)","v":"Building demolition, 1-story wood-framed"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P139","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S139)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D140:O140)","v":"Building demolition, 2-story wood framed"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P140","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S140)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D141:O141)","v":"Building demolition, masonry"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P141","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S141)","v":"sf"},{"$nulls":8},1,1,{"$f":"W108*X108","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D142:O142)","v":"Building demolition, steel/concrete"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P142","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S142)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D143:O143)","v":"Concrete slab demolition, 4\"-6\""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P143","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S143)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D144:O144)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P144","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S144)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D145:O145)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P145","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S145)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D146:O146)","v":"Abatement"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P146","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S146)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D147:O147)","v":"Asbestos bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P147","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S147)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D148:O148)","v":"Asbestos testing"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P148","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S148)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D149:O149)","v":"Asbestos abatement, minimum charge"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P149","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S149)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D150:O150)","v":"Mold, minimum charge"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P150","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S150)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D151:O151)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P151","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S151)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D152:O152)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P152","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S152)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D153:O153)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P153","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S153)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D154:O154)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P154","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S154)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D155:O155)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P155","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S155)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D156:O156)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P156","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S156)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D157:O157)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P157","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S157)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D158:O158)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P158","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S158)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D159:O159)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P159","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S159)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D160:O160)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P160","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S160)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D161:O161)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P161","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S161)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D162:O162)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P162","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S162)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D163:O163)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P163","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S163)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D164:O164)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P164","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S164)","v":""},{"$nulls":8},1,{"$f":"IF(Scope2_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D165:O165)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P165","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S165)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D166:O166)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P166","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S166)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D167:O167)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P167","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S167)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D168:O168)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P168","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S168)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D169:O169)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P169","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S169)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D170:O170)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P170","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S170)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D171:O171)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P171","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S171)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D172:O172)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P172","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S172)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W141","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D99,\" Items\"))","v":"MISCELLANEOUS DEMOLITION ITEMS"},{"$nulls":18},{"$f":"SUM(W142:W151)","v":0},1,0]
[{"$nulls":3},1,"Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.","Temporarily disconnect/cap all plumbing lines at existing plumbing fixtures.",{"$f":"IF(E142<>\"\",1,0)*W99","v":0},1,0]
[{"$nulls":3},2,"Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.","Remove and dispose of all demolition debris into project dumpster.",{"$f":"IF(E143<>\"\",1,0)*W99","v":0},1,0]
[{"$nulls":3},3,"Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.","Remove and dispose all yard waste and debris into project dumpster.",{"$f":"IF(E144<>\"\",1,0)*W99","v":0},1,0]
[{"$nulls":3},4,"Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.","Remove and dispose of any furnishings left by previous owner into project dumpster.",{"$f":"IF(E145<>\"\",1,0)*W99","v":0},1,0]
[{"$nulls":3},5,"Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.","Remove and dispose of all appliances in the kitchen.",{"$f":"IF(E146<>\"\",1,0)*W99","v":0},1,0]
[{"$nulls":3},6,"Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.","Daily general clean-up and prep work for new construction activities.",{"$f":"IF(E147<>\"\",1,0)*W99","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E148<>\"\",1,0)*W99","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E149<>\"\",1,0)*W99","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E150<>\"\",1,0)*W99","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E151<>\"\",1,0)*W99","v":0},1,0]
[{"$nulls":22},{"$f":"W99","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D99))","v":"TOTAL DEMOLITION"},{"$nulls":18},{"$f":"W99","v":0},1,0]
[{"$nulls":22},{"$f":"W99","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D177:O177)","v":"STRUCTURAL CONCRETE"},{"$nulls":7},{"$f":"SUM(L156:M195)","v":0},{"$nulls":10},{"$f":"IF(L155>0,1,0)","v":0},{"$f":"IF(Scope3_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D178:O178)","v":"Excavation"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P178","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S178)","v":""},{"$nulls":8},{"$f":"IF(L156=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D179:O179)","v":"Excavation bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P179","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S179)","v":"ls"},{"$nulls":8},{"$f":"IF(L157=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D180:O180)","v":"Footing trenching"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P180","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S180)","v":"cy"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D181:O181)","v":"Backfill of trenches "},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P181","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S181)","v":"cy"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D182:O182)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P182","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S182)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D183:O183)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P183","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S183)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D184:O184)","v":"Foundation"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P184","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S184)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D185:O185)","v":"Foundation bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P185","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S185)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D186:O186)","v":"Concrete slab on grade, 4\" thick"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P186","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S186)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D187:O187)","v":"Concrete footing, 12\" wide "},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P187","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S187)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D188:O188)","v":"Stem wall, single story"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P188","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S188)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D189:O189)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P189","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S189)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D190:O190)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P190","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S190)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D191:O191)","v":"Structural Repairs"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P191","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S191)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D192:O192)","v":"Structural Repairs bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P192","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S192)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D193:O193)","v":"Stair mud jacking, case by case"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P193","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S193)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D194:O194)","v":"Bowing foundation walls, vertical I-Beams"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P194","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S194)","v":"ea"},{"$nulls":8},1,1,{"$f":"W172*X172","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D195:O195)","v":"Settled foundation walls, concrete piers/underpinning"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P195","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S195)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D196:O196)","v":"Foundation waterproofing & drain tile, single story"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P196","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S196)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D197:O197)","v":"Epoxy crack injection"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P197","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S197)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D198:O198)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P198","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S198)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D199:O199)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P199","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S199)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D200:O200)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P200","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S200)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D201:O201)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P201","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S201)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D202:O202)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P202","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S202)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D203:O203)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P203","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S203)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D204:O204)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P204","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S204)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D205:O205)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P205","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S205)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D206:O206)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P206","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S206)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D207:O207)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P207","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S207)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D208:O208)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P208","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S208)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D209:O209)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P209","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S209)","v":""},{"$nulls":8},1,{"$f":"IF(Scope3_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D210:O210)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P210","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S210)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D211:O211)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P211","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S211)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D212:O212)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P212","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S212)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D213:O213)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P213","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S213)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D214:O214)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P214","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S214)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D215:O215)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P215","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S215)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D216:O216)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P216","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S216)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D217:O217)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P217","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S217)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W197","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D155,\" Items\"))","v":"MISCELLANEOUS STRUCTURAL CONCRETE ITEMS"},{"$nulls":18},{"$f":"SUM(W198:W207)","v":0},1,0]
[{"$nulls":3},1,"All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.","All structural concrete/foundation components and repairs are to be contractor furnished, contractor installed.",{"$f":"IF(E198<>\"\",1,0)*W155","v":0},1,0]
[{"$nulls":3},2,"Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.","Provide warranty for Structural Concrete/Foundation repairs.",{"$f":"IF(E199<>\"\",1,0)*W155","v":0},1,0]
[{"$nulls":3},3,{"$nulls":18},{"$f":"IF(E200<>\"\",1,0)*W155","v":0},1,0]
[{"$nulls":3},4,{"$nulls":18},{"$f":"IF(E201<>\"\",1,0)*W155","v":0},1,0]
[{"$nulls":3},5,{"$nulls":18},{"$f":"IF(E202<>\"\",1,0)*W155","v":0},1,0]
[{"$nulls":3},6,{"$nulls":18},{"$f":"IF(E203<>\"\",1,0)*W155","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E204<>\"\",1,0)*W155","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E205<>\"\",1,0)*W155","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E206<>\"\",1,0)*W155","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E207<>\"\",1,0)*W155","v":0},1,0]
[{"$nulls":22},{"$f":"W155","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D155))","v":"TOTAL STRUCTURAL CONCRETE"},{"$nulls":18},{"$f":"W155","v":0},1,0]
[{"$nulls":22},{"$f":"W155","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D222:O222)","v":"CONCRETE & FLATWORK"},{"$nulls":7},{"$f":"SUM(L212:M251)","v":0},{"$nulls":10},{"$f":"IF(L211>0,1,0)","v":0},{"$f":"IF(Scope4_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D223:O223)","v":"Concrete"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P223","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S223)","v":""},{"$nulls":8},{"$f":"IF(L212=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D224:O224)","v":"Concrete bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P224","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S224)","v":"ls"},{"$nulls":8},{"$f":"IF(L213=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D225:O225)","v":"Concrete flatwork demo"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P225","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S225)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D226:O226)","v":"Concrete driveway/patio, 6\" thick"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P226","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S226)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D227:O227)","v":"Concrete sidewalk, 4\" thick"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P227","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S227)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D228:O228)","v":"Add for 4\" base rock below concrete pavement"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P228","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S228)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D229:O229)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P229","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S229)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D230:O230)","v":"Asphalt"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P230","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S230)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D231:O231)","v":"Asphalt bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P231","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S231)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D232:O232)","v":"Asphalt pavement, 5\" thick"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P232","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S232)","v":"sy"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D233:O233)","v":"Asphalt pavement, 7\" thick"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P233","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S233)","v":"sy"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D234:O234)","v":"Asphalt pavement, wearing course, 1\" thick only"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P234","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S234)","v":"sy"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D235:O235)","v":"Asphalt seal coat"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P235","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S235)","v":"sy"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D236:O236)","v":"Add for 4\" base rock below asphalt pavement"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P236","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S236)","v":"sy"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D237:O237)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P237","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S237)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D238:O238)","v":"Pavers"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P238","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S238)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D239:O239)","v":"Pavers bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P239","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S239)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D240:O240)","v":"Brick pavers, sand base"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P240","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S240)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D241:O241)","v":"Brick pavers, mortar base"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P241","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S241)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D242:O242)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P242","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S242)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D243:O243)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P243","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S243)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D244:O244)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P244","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S244)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D245:O245)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P245","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S245)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D246:O246)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P246","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S246)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D247:O247)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P247","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S247)","v":""},{"$nulls":8},1,1,{"$f":"W236*X236","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D248:O248)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P248","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S248)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D249:O249)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P249","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S249)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D250:O250)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P250","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S250)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D251:O251)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P251","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S251)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D252:O252)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P252","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S252)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D253:O253)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P253","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S253)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D254:O254)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P254","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S254)","v":""},{"$nulls":8},1,{"$f":"IF(Scope4_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D255:O255)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P255","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S255)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D256:O256)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P256","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S256)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D257:O257)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P257","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S257)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D258:O258)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P258","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S258)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D259:O259)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P259","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S259)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D260:O260)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P260","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S260)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D261:O261)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P261","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S261)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D262:O262)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P262","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S262)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W253","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D211,\" Items\"))","v":"MISCELLANEOUS CONCRETE & FLATWORK ITEMS"},{"$nulls":18},{"$f":"SUM(W254:W263)","v":0},1,0]
[{"$nulls":3},1,"All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.","All concrete and sidewalk components are to be contractor furnished, contractor installed.",{"$f":"IF(E254<>\"\",1,0)*W211","v":0},1,0]
[{"$nulls":3},2,"Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.","Demolish and remove existing pavement to accommodate new pavement.",{"$f":"IF(E255<>\"\",1,0)*W211","v":0},1,0]
[{"$nulls":3},3,"Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI","Furnish and install new concrete pavement with new 4\" base rock to replace existing. CFCI",{"$f":"IF(E256<>\"\",1,0)*W211","v":0},1,0]
[{"$nulls":3},4,"Provide concrete PSI strength that meets or exceeds local building codes/standards.",{"$nulls":17},{"$f":"IF(E257<>\"\",1,0)*W211","v":0},1,0]
[{"$nulls":3},5,"Provide re-inforcing bar/mesh material if required by local building codes/standards.",{"$nulls":17},{"$f":"IF(E258<>\"\",1,0)*W211","v":0},1,0]
[{"$nulls":3},6,"Provide necessary expansion joints and tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.","Provide tooled construction joints and edges with a brushed finish.",{"$f":"IF(E259<>\"\",1,0)*W211","v":0},1,0]
[{"$nulls":3},7,"Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.","Fine grade, prep & re-seed disturbed areas.",{"$f":"IF(E260<>\"\",1,0)*W211","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E261<>\"\",1,0)*W211","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E262<>\"\",1,0)*W211","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E263<>\"\",1,0)*W211","v":0},1,0]
[{"$nulls":22},{"$f":"W211","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D211))","v":"TOTAL CONCRETE & FLATWORK"},{"$nulls":18},{"$f":"W211","v":0},1,0]
[{"$nulls":22},{"$f":"W211","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D267:O267)","v":"MASONRY"},{"$nulls":7},{"$f":"SUM(L268:M307)","v":0},{"$nulls":10},{"$f":"IF(L267>0,1,0)","v":0},{"$f":"IF(Scope5_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D268:O268)","v":"Masonry bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P268","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S268)","v":"ls"},{"$nulls":8},{"$f":"IF(L268=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D269:O269)","v":"CMU, 4x8"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P269","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S269)","v":"sf"},{"$nulls":8},{"$f":"IF(L269=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D270:O270)","v":"CMU, 8x8"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P270","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S270)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D271:O271)","v":"Brick veneer"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P271","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S271)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D272:O272)","v":"Natural stone"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P272","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S272)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D273:O273)","v":"Masonry waterproofing"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P273","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S273)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D274:O274)","v":"Tuck-point masonry"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P274","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S274)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D275:O275)","v":"Power wash masonry"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P275","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S275)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D276:O276)","v":"Chimney, brick "},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P276","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S276)","v":"vlf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D277:O277)","v":"Chimney, stone"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P277","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S277)","v":"vlf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D278:O278)","v":"Add to above for chimney cap"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P278","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S278)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D279:O279)","v":"Fireplace complete, brick, 3ft-4ft wide w/ chimney"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P279","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S279)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D280:O280)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P280","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S280)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D281:O281)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P281","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S281)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D282:O282)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P282","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S282)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D283:O283)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P283","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S283)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D284:O284)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P284","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S284)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D285:O285)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P285","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S285)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D286:O286)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P286","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S286)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D287:O287)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P287","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S287)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D288:O288)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P288","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S288)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D289:O289)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P289","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S289)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D290:O290)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P290","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S290)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D291:O291)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P291","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S291)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D292:O292)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P292","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S292)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D293:O293)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P293","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S293)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D294:O294)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P294","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S294)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D295:O295)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P295","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S295)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D296:O296)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P296","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S296)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D297:O297)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P297","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S297)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D298:O298)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P298","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S298)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D299:O299)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P299","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S299)","v":""},{"$nulls":8},1,{"$f":"IF(Scope5_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D300:O300)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P300","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S300)","v":""},{"$nulls":8},1,1,{"$f":"W300*X300","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D301:O301)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P301","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S301)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D302:O302)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P302","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S302)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D303:O303)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P303","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S303)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D304:O304)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P304","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S304)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D305:O305)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P305","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S305)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D306:O306)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P306","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S306)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D307:O307)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P307","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S307)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W309","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D267,\" Items\"))","v":"MISCELLANEOUS MASONRY ITEMS"},{"$nulls":18},{"$f":"SUM(W310:W319)","v":0},1,0]
[{"$nulls":3},1,"All masonry work is to be contractor furnished, contractor installed.",{"$nulls":17},{"$f":"IF(E310<>\"\",1,0)*W267","v":0},1,0]
[{"$nulls":3},2,"Furnish and install new red, face brick according to local building standards.",{"$nulls":17},{"$f":"IF(E311<>\"\",1,0)*W267","v":0},1,0]
[{"$nulls":3},3,"(a) Brick Product Specification: _______________________",{"$nulls":17},{"$f":"IF(E312<>\"\",1,0)*W267","v":0},1,0]
[{"$nulls":3},4,"Include all necessary waterproofing membrane, flashings, mortar, anchors & accessories as necessary for masonry installation.",{"$nulls":17},{"$f":"IF(E313<>\"\",1,0)*W267","v":0},1,0]
[{"$nulls":3},5,"Provide tooled mortar joints.",{"$nulls":17},{"$f":"IF(E314<>\"\",1,0)*W267","v":0},1,0]
[{"$nulls":3},6,"Tuckpoint, repair and replace existing grout lines as necessary.",{"$nulls":17},{"$f":"IF(E315<>\"\",1,0)*W267","v":0},1,0]
[{"$nulls":3},7,"Furnish and install steel lintels above doors & windows (if applicable)",{"$nulls":17},{"$f":"IF(E316<>\"\",1,0)*W267","v":0},1,0]
[{"$nulls":3},8,"Final Cleaning:  After mortar is set and cured, clean exposed masonry and surrounding areas.",{"$nulls":17},{"$f":"IF(E317<>\"\",1,0)*W267","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E318<>\"\",1,0)*W267","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E319<>\"\",1,0)*W267","v":0},1,0]
[{"$nulls":22},{"$f":"W267","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D267))","v":"TOTAL MASONRY"},{"$nulls":18},{"$f":"W267","v":0},1,0]
[{"$nulls":22},{"$f":"W267","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D312:O312)","v":"SIDING"},{"$nulls":7},{"$f":"SUM(L324:M363)","v":0},{"$nulls":10},{"$f":"IF(L323>0,1,0)","v":0},{"$f":"IF(Scope6_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D313:O313)","v":"Siding bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P313","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S313)","v":"ls"},{"$nulls":8},{"$f":"IF(L324=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D314:O314)","v":"Demo existing siding"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P314","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S314)","v":"sf"},{"$nulls":8},{"$f":"IF(L325=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D315:O315)","v":"Plywood panel, douglas fir"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P315","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S315)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D316:O316)","v":"Plywood panel, cedar"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P316","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S316)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D317:O317)","v":"Tongue and groove, douglas fir"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P317","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S317)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D318:O318)","v":"Tongue and groove, cedar"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P318","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S318)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D319:O319)","v":"Board and batten, douglas fir"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P319","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S319)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D320:O320)","v":"Board and batten, cedar"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P320","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S320)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D321:O321)","v":"Wood shingle/shake"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P321","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S321)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D322:O322)","v":"Fiber cement siding, 4x8 panels"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P322","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S322)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D323:O323)","v":"Fiber cement siding, lap"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P323","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S323)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D324:O324)","v":"Vinyl siding, non-insulated"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P324","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S324)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D325:O325)","v":"Vinyl siding, insulated"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P325","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S325)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D326:O326)","v":"Trim, 1\"x3\", pine"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P326","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S326)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D327:O327)","v":"Trim, 1\"x4\", pine"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P327","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S327)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D328:O328)","v":"Trim, 1\"x6\", pine"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P328","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S328)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D329:O329)","v":"Siding patch, window/door, siding, insulation"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P329","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S329)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D330:O330)","v":"Stucco"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P330","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S330)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D331:O331)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P331","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S331)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D332:O332)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P332","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S332)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D333:O333)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P333","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S333)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D334:O334)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P334","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S334)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D335:O335)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P335","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S335)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D336:O336)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P336","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S336)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D337:O337)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P337","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S337)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D338:O338)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P338","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S338)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D339:O339)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P339","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S339)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D340:O340)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P340","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S340)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D341:O341)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P341","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S341)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D342:O342)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P342","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S342)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D343:O343)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P343","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S343)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D344:O344)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P344","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S344)","v":""},{"$nulls":8},1,{"$f":"IF(Scope6_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D345:O345)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P345","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S345)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D346:O346)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P346","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S346)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D347:O347)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P347","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S347)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D348:O348)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P348","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S348)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D349:O349)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P349","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S349)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D350:O350)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P350","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S350)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D351:O351)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P351","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S351)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D352:O352)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P352","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S352)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W365","v":0},1,{"$f":"W364*X364","v":0}]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D323,\" Items\"))","v":"MISCELLANEOUS SIDING ITEMS"},{"$nulls":18},{"$f":"SUM(W366:W375)","v":0},1,0]
[{"$nulls":3},1,"All siding components and repairs are to be contractor furnished, contractor installed.",{"$nulls":17},{"$f":"IF(E366<>\"\",1,0)*W323","v":0},1,0]
[{"$nulls":3},2,"Furnish and install new siding according to local building codes.",{"$nulls":17},{"$f":"IF(E367<>\"\",1,0)*W323","v":0},1,0]
[{"$nulls":3},3,"(a) Siding Product Specification: _______________________",{"$nulls":17},{"$f":"IF(E368<>\"\",1,0)*W323","v":0},1,0]
[{"$nulls":3},4,"Include all necessary weather proofing membranes, flashings, trim boards, fascia boards, soffits, anchors and accessories.",{"$nulls":17},{"$f":"IF(E369<>\"\",1,0)*W323","v":0},1,0]
[{"$nulls":3},5,"Final Cleaning:  Clean up all scrap siding, screws and anchors from project site.",{"$nulls":17},{"$f":"IF(E370<>\"\",1,0)*W323","v":0},1,0]
[{"$nulls":3},6,{"$nulls":18},{"$f":"IF(E371<>\"\",1,0)*W323","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E372<>\"\",1,0)*W323","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E373<>\"\",1,0)*W323","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E374<>\"\",1,0)*W323","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E375<>\"\",1,0)*W323","v":0},1,0]
[{"$nulls":22},{"$f":"W323","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D323))","v":"TOTAL SIDING"},{"$nulls":18},{"$f":"W323","v":0},1,0]
[{"$nulls":22},{"$f":"W323","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D357:O357)","v":"DECKING AND PATIOS"},{"$nulls":7},{"$f":"SUM(L380:M419)","v":0},{"$nulls":10},{"$f":"IF(L379>0,1,0)","v":0},{"$f":"IF(Scope7_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D358:O358)","v":"Decking"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P358","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S358)","v":""},{"$nulls":8},{"$f":"IF(L380=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D359:O359)","v":"Deck bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P359","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S359)","v":"ls"},{"$nulls":8},{"$f":"IF(L381=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D360:O360)","v":"New deck, columns, joists, railing-treated lumber"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P360","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S360)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D361:O361)","v":"New deck, columns, joists, railing-cedar"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P361","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S361)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D362:O362)","v":"Existing deck, replace decking"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P362","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S362)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D363:O363)","v":"Install railing w/ wood balusters only"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P363","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S363)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D364:O364)","v":"Install railing w/ metal balusters only"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P364","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S364)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D365:O365)","v":"Stairs, 5 to 7 risers"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P365","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S365)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D366:O366)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P366","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S366)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D367:O367)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P367","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S367)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D368:O368)","v":"Covered Patio"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P368","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S368)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D369:O369)","v":"Covered Patio bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P369","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S369)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D370:O370)","v":"Covered patio, floor, roof frame, decking, treated"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P370","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S370)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D371:O371)","v":"Install railing w/ wood balusters only"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P371","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S371)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D372:O372)","v":"Install railing w/ metal balusters only"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P372","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S372)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D373:O373)","v":"Stairs, 5 to 7 risers"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P373","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S373)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D374:O374)","v":"Wood board ceiling, tongue and groove"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P374","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S374)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D375:O375)","v":"Insect screening"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P375","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S375)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D376:O376)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P376","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S376)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D377:O377)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P377","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S377)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D378:O378)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P378","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S378)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D379:O379)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P379","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S379)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D380:O380)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P380","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S380)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D381:O381)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P381","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S381)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D382:O382)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P382","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S382)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D383:O383)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P383","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S383)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D384:O384)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P384","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S384)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D385:O385)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P385","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S385)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D386:O386)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P386","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S386)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D387:O387)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P387","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S387)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D388:O388)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P388","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S388)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D389:O389)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P389","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S389)","v":""},{"$nulls":8},1,{"$f":"IF(Scope7_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D390:O390)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P390","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S390)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D391:O391)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P391","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S391)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D392:O392)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P392","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S392)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D393:O393)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P393","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S393)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D394:O394)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P394","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S394)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D395:O395)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P395","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S395)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D396:O396)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P396","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S396)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D397:O397)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P397","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S397)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W421","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D379,\" Items\"))","v":"MISCELLANEOUS DECKING AND PATIOS ITEMS"},{"$nulls":18},{"$f":"SUM(W422:W431)","v":0},1,0]
[{"$nulls":3},1,"All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.","All deck framing, decking, railing, balusters & stair components are to be contractor furnished, contractor installed.",{"$f":"IF(E422<>\"\",1,0)*W379","v":0},1,0]
[{"$nulls":3},2,"Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.","Deck structural design and layout is to be approved by the City prior to installation.",{"$f":"IF(E423<>\"\",1,0)*W379","v":0},1,0]
[{"$nulls":3},3,"Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.","Deck construction to meet or exceed local building codes.",{"$f":"IF(E424<>\"\",1,0)*W379","v":0},1,0]
[{"$nulls":3},4,"Deck joists sizes, column sizes and structural framing sizes should be confirmed with local build","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)",{"$f":"IF(E425<>\"\",1,0)*W379","v":0},1,0]
[{"$nulls":3},5,"Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)","Wood to be pressure treated decking materials. (CFCI)",{"$f":"IF(E426<>\"\",1,0)*W379","v":0},1,0]
[{"$nulls":3},6,"Final Cleaning:  Clean up all scrap lumber and screws from project site.",{"$nulls":17},{"$f":"IF(E427<>\"\",1,0)*W379","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E428<>\"\",1,0)*W379","v":0},1,{"$f":"W428*X428","v":0}]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E429<>\"\",1,0)*W379","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E430<>\"\",1,0)*W379","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E431<>\"\",1,0)*W379","v":0},1,0]
[{"$nulls":22},{"$f":"W379","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D379))","v":"TOTAL DECKING AND PATIOS"},{"$nulls":18},{"$f":"W379","v":0},1,0]
[{"$nulls":22},{"$f":"W379","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D402:O402)","v":"ROOFING"},{"$nulls":7},{"$f":"SUM(L436:M475)","v":0},{"$nulls":10},{"$f":"IF(L435>0,1,0)","v":0},{"$f":"IF(Scope8_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D403:O403)","v":"Roofing bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P403","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S403)","v":"ls"},{"$nulls":8},{"$f":"IF(L436=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D404:O404)","v":"Asphalt shingle roof"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P404","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S404)","v":""},{"$nulls":8},{"$f":"IF(L437=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D405:O405)","v":"Roof repair/patch, asphalt"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P405","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S405)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D406:O406)","v":"Roof replacement-demo & replace, 3-tab"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P406","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S406)","v":"sq"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D407:O407)","v":"Roof replacement-demo & replace, architectural"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P407","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S407)","v":"sq"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D408:O408)","v":"Premium for 3 layer tear off"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P408","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S408)","v":"sq"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D409:O409)","v":"Premium for steep pitch roof"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P409","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S409)","v":"sq"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D410:O410)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P410","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S410)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D411:O411)","v":"Wood Shingle Roof"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P411","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S411)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D412:O412)","v":"Roof repair/patch, wood"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P412","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S412)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D413:O413)","v":"Roof replacement-demo & replace, 3-tab"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P413","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S413)","v":"sq"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D414:O414)","v":"Wood shingle, low end"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P414","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S414)","v":"sq"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D415:O415)","v":"Wood shingle, high end"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P415","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S415)","v":"sq"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D416:O416)","v":"Roof sheathing, plywood 1/2\", remove & install"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P416","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S416)","v":"sheet"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D417:O417)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P417","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S417)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D418:O418)","v":"Slate/Clay Tile"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P418","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S418)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D419:O419)","v":"Roof replacement-demo & replace, slate"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P419","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S419)","v":"sq"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D420:O420)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P420","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S420)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D421:O421)","v":"Gutters & downspouts, aluminum"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P421","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S421)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D422:O422)","v":"Clean gutters & downspouts"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P422","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S422)","v":"hrs"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D423:O423)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P423","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S423)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D424:O424)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P424","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S424)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D425:O425)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P425","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S425)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D426:O426)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P426","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S426)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D427:O427)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P427","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S427)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D428:O428)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P428","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S428)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D429:O429)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P429","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S429)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D430:O430)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P430","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S430)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D431:O431)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P431","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S431)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D432:O432)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P432","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S432)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D433:O433)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P433","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S433)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D434:O434)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P434","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S434)","v":""},{"$nulls":8},1,{"$f":"IF(Scope8_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D435:O435)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P435","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S435)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D436:O436)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P436","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S436)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D437:O437)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P437","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S437)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D438:O438)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P438","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S438)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D439:O439)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P439","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S439)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D440:O440)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P440","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S440)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D441:O441)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P441","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S441)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D442:O442)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P442","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S442)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W477","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D435,\" Items\"))","v":"MISCELLANEOUS ROOFING ITEMS"},{"$nulls":18},{"$f":"SUM(W478:W487)","v":0},1,0]
[{"$nulls":3},1,"All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.","All roofing components are to be contractor furnished, contractor installed.",{"$f":"IF(E478<>\"\",1,0)*W435","v":0},1,0]
[{"$nulls":3},2,"Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.","Remove existing shingles as necessary to install new roof shingles.",{"$f":"IF(E479<>\"\",1,0)*W435","v":0},1,0]
[{"$nulls":3},3,"Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.","Replace damaged or rotted plywood sheathing as necessary.",{"$f":"IF(E480<>\"\",1,0)*W435","v":0},1,0]
[{"$nulls":3},4,"Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________","Plywood replacement will be priced by each sheet required to be replaced.  Price per sheet: $_______________",{"$f":"IF(E481<>\"\",1,0)*W435","v":0},1,0]
[{"$nulls":3},5,"Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.","Furnish and install new roof shingles, roof vents, flashings & components as required by local building standards.",{"$f":"IF(E482<>\"\",1,0)*W435","v":0},1,0]
[{"$nulls":3},6,"(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________",{"$f":"IF(E483<>\"\",1,0)*W435","v":0},1,0]
[{"$nulls":3},7,"Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.","Alternate materials and manufacturers that provide savings to the Client will be considered, but must be approved.",{"$f":"IF(E484<>\"\",1,0)*W435","v":0},1,0]
[{"$nulls":3},8,"Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.","Repair any loose or damaged gutters or downspouts.",{"$f":"IF(E485<>\"\",1,0)*W435","v":0},1,0]
[{"$nulls":3},9,"Final Cleaning:  Clean up all scrap roofing materials, debris and screws from project site.",{"$nulls":17},{"$f":"IF(E486<>\"\",1,0)*W435","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E487<>\"\",1,0)*W435","v":0},1,0]
[{"$nulls":22},{"$f":"W435","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D435))","v":"TOTAL ROOFING"},{"$nulls":18},{"$f":"W435","v":0},1,0]
[{"$nulls":22},{"$f":"W435","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D447:O447)","v":"EXTERIOR DOORS & WINDOWS"},{"$nulls":7},{"$f":"SUM(L492:M531)","v":0},{"$nulls":10},{"$f":"IF(L491>0,1,0)","v":0},{"$f":"IF(Scope9_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D448:O448)","v":"Exterior Doors"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P448","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S448)","v":""},{"$nulls":8},{"$f":"IF(L492=\"\",0,1)","v":1},1,{"$f":"W492*X492","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D449:O449)","v":"Exterior doors bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P449","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S449)","v":"ls"},{"$nulls":8},{"$f":"IF(L493=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D450:O450)","v":"Steel entry door,  single"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P450","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S450)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D451:O451)","v":"French patio door, pair"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P451","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S451)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D452:O452)","v":"Exterior door hardware w/ dead bolt "},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P452","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S452)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D453:O453)","v":"Glass storm door, single"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P453","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S453)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D454:O454)","v":"Sliding glass door, vinyl, double"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P454","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S454)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D455:O455)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P455","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S455)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D456:O456)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P456","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S456)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D457:O457)","v":"Windows"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P457","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S457)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D458:O458)","v":"New windows, vinyl, average size"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P458","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S458)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D459:O459)","v":"Replacement windows, vinyl, average size"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P459","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S459)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D460:O460)","v":"Wood windows, average size"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P460","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S460)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D461:O461)","v":"Replace broken window pane"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P461","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S461)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D462:O462)","v":"Replace broken screens"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P462","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S462)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D463:O463)","v":"Repair broken screens"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P463","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S463)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D464:O464)","v":"Skylight, 3x3, fixed"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P464","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S464)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D465:O465)","v":"Skylight, operable"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P465","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S465)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D466:O466)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P466","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S466)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D467:O467)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P467","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S467)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D468:O468)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P468","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S468)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D469:O469)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P469","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S469)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D470:O470)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P470","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S470)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D471:O471)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P471","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S471)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D472:O472)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P472","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S472)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D473:O473)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P473","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S473)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D474:O474)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P474","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S474)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D475:O475)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P475","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S475)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D476:O476)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P476","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S476)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D477:O477)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P477","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S477)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D478:O478)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P478","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S478)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D479:O479)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P479","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S479)","v":""},{"$nulls":8},1,{"$f":"IF(Scope9_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D480:O480)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P480","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S480)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D481:O481)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P481","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S481)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D482:O482)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P482","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S482)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D483:O483)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P483","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S483)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D484:O484)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P484","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S484)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D485:O485)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P485","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S485)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D486:O486)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P486","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S486)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D487:O487)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P487","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S487)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W533","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D491,\" Items\"))","v":"MISCELLANEOUS EXTERIOR DOORS & WINDOWS ITEMS"},{"$nulls":18},{"$f":"SUM(W534:W543)","v":0},1,0]
[{"$nulls":3},1,"All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.",{"$f":"IF(E534<>\"\",1,0)*W491","v":0},1,0]
[{"$nulls":3},2,"Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.","Remove existing doors and windows to be replaced with new.",{"$f":"IF(E535<>\"\",1,0)*W491","v":0},1,0]
[{"$nulls":3},3,"Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.","Contractor to field verify door window sizes and openings.",{"$f":"IF(E536<>\"\",1,0)*W491","v":0},1,0]
[{"$nulls":3},4,"Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)","Furnish and install caulking, flashing, trim boards around doors and windows to provide water tight installation. (CFCI)",{"$f":"IF(E537<>\"\",1,0)*W491","v":0},1,0]
[{"$nulls":3},5,{"$nulls":18},{"$f":"IF(E538<>\"\",1,0)*W491","v":0},1,0]
[{"$nulls":3},6,{"$nulls":18},{"$f":"IF(E539<>\"\",1,0)*W491","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E540<>\"\",1,0)*W491","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E541<>\"\",1,0)*W491","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E542<>\"\",1,0)*W491","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E543<>\"\",1,0)*W491","v":0},1,0]
[{"$nulls":22},{"$f":"W491","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D491))","v":"TOTAL EXTERIOR DOORS & WINDOWS"},{"$nulls":18},{"$f":"W491","v":0},1,0]
[{"$nulls":22},{"$f":"W491","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D492:O492)","v":"GARAGE DOORS"},{"$nulls":7},{"$f":"SUM(L548:M587)","v":0},{"$nulls":10},{"$f":"IF(L547>0,1,0)","v":0},{"$f":"IF(Scope10_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D493:O493)","v":"Garage Doors Bid/Allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P493","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S493)","v":"ls"},{"$nulls":8},{"$f":"IF(L548=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D494:O494)","v":"Garage Doors Only- 9'x7'  door, manual"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P494","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S494)","v":"ea"},{"$nulls":8},{"$f":"IF(L549=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D495:O495)","v":"Garage Doors Only- 16' door, manual"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P495","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S495)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D496:O496)","v":"Garage Door Operator only"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P496","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S496)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D497:O497)","v":"Replace springs for garage door"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P497","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S497)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D498:O498)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P498","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S498)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D499:O499)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P499","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S499)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D500:O500)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P500","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S500)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D501:O501)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P501","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S501)","v":""},{"$nulls":8},1,1,{"$f":"W556*X556","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D502:O502)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P502","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S502)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D503:O503)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P503","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S503)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D504:O504)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P504","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S504)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D505:O505)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P505","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S505)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D506:O506)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P506","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S506)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D507:O507)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P507","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S507)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D508:O508)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P508","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S508)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D509:O509)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P509","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S509)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D510:O510)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P510","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S510)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D511:O511)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P511","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S511)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D512:O512)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P512","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S512)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D513:O513)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P513","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S513)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D514:O514)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P514","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S514)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D515:O515)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P515","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S515)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D516:O516)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P516","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S516)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D517:O517)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P517","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S517)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D518:O518)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P518","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S518)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D519:O519)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P519","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S519)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D520:O520)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P520","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S520)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D521:O521)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P521","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S521)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D522:O522)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P522","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S522)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D523:O523)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P523","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S523)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D524:O524)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P524","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S524)","v":""},{"$nulls":8},1,{"$f":"IF(Scope10_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D525:O525)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P525","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S525)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D526:O526)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P526","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S526)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D527:O527)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P527","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S527)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D528:O528)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P528","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S528)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D529:O529)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P529","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S529)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D530:O530)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P530","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S530)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D531:O531)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P531","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S531)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D532:O532)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P532","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S532)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W589","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D547,\" Items\"))","v":"MISCELLANEOUS GARAGE DOORS ITEMS"},{"$nulls":18},{"$f":"SUM(W590:W599)","v":0},1,0]
[{"$nulls":3},1,"All garage door components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.",{"$f":"IF(E590<>\"\",1,0)*W547","v":0},1,0]
[{"$nulls":3},2,"Remove existing garage doors, and equipment as necessary to install new garage doors.",{"$nulls":17},{"$f":"IF(E591<>\"\",1,0)*W547","v":0},1,0]
[{"$nulls":3},3,"Install new garage doors, and door operators.",{"$nulls":17},{"$f":"IF(E592<>\"\",1,0)*W547","v":0},1,0]
[{"$nulls":3},4,"(a) Garage Door Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________",{"$f":"IF(E593<>\"\",1,0)*W547","v":0},1,0]
[{"$nulls":3},5,"(b) Garage Door Operator Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________","(a) Architectural Shingle Specification: ______________________",{"$f":"IF(E594<>\"\",1,0)*W547","v":0},1,0]
[{"$nulls":3},6,{"$nulls":18},{"$f":"IF(E595<>\"\",1,0)*W547","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E596<>\"\",1,0)*W547","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E597<>\"\",1,0)*W547","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E598<>\"\",1,0)*W547","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E599<>\"\",1,0)*W547","v":0},1,0]
[{"$nulls":22},{"$f":"W547","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D547))","v":"TOTAL GARAGE DOORS"},{"$nulls":18},{"$f":"W547","v":0},1,0]
[{"$nulls":22},{"$f":"W547","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D537:O537)","v":"LANDSCAPING"},{"$nulls":7},{"$f":"SUM(L604:M643)","v":0},{"$nulls":10},{"$f":"IF(L603>0,1,0)","v":0},{"$f":"IF(Scope11_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D538:O538)","v":"Landscaping bid/allowance, trees, bushes, flowers"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P538","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S538)","v":"ls"},{"$nulls":8},{"$f":"IF(L604=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D539:O539)","v":"Sod"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P539","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S539)","v":"sf"},{"$nulls":8},{"$f":"IF(L605=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D540:O540)","v":"Seeding"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P540","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S540)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D541:O541)","v":"Shrubs/plantings, 1 gallon"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P541","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S541)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D542:O542)","v":"Shrubs/plantings, 2 gallon"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P542","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S542)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D543:O543)","v":"Shrubs/plantings, 5 gallon"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P543","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S543)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D544:O544)","v":"Small trees, 1-2\" caliper, 10 gallon"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P544","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S544)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D545:O545)","v":"Small trees, 1-2\" 15 gallon"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P545","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S545)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D546:O546)","v":"36\" box tree"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P546","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S546)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D547:O547)","v":"Mulch, standard 3\" thick"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P547","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S547)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D548:O548)","v":"Landscape rock, 3/4\""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P548","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S548)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D549:O549)","v":"Cobble stone rock"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P549","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S549)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D550:O550)","v":"Tree removal, per tree"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P550","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S550)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D551:O551)","v":"Stacked, retaining wall"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P551","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S551)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D552:O552)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P552","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S552)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D553:O553)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P553","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S553)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D554:O554)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P554","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S554)","v":""},{"$nulls":8},1,1,{"$f":"W620*X620","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D555:O555)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P555","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S555)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D556:O556)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P556","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S556)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D557:O557)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P557","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S557)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D558:O558)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P558","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S558)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D559:O559)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P559","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S559)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D560:O560)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P560","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S560)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D561:O561)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P561","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S561)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D562:O562)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P562","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S562)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D563:O563)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P563","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S563)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D564:O564)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P564","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S564)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D565:O565)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P565","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S565)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D566:O566)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P566","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S566)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D567:O567)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P567","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S567)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D568:O568)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P568","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S568)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D569:O569)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P569","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S569)","v":""},{"$nulls":8},1,{"$f":"IF(Scope11_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D570:O570)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P570","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S570)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D571:O571)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P571","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S571)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D572:O572)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P572","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S572)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D573:O573)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P573","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S573)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D574:O574)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P574","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S574)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D575:O575)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P575","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S575)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D576:O576)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P576","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S576)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D577:O577)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P577","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S577)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W645","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D603,\" Items\"))","v":"MISCELLANEOUS LANDSCAPING ITEMS"},{"$nulls":18},{"$f":"SUM(W646:W655)","v":0},1,0]
[{"$nulls":3},1,"Remove and dispose of existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.","Demolish and remove existing bushes and plantings on the front side of the home.",{"$f":"IF(E646<>\"\",1,0)*W603","v":0},1,0]
[{"$nulls":3},2,"Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.","Clean front and back yards of debris and trash.",{"$f":"IF(E647<>\"\",1,0)*W603","v":0},1,0]
[{"$nulls":3},3,"Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)","Install (5) 1-gallon bushes in front planting beds. (OFCI)",{"$f":"IF(E648<>\"\",1,0)*W603","v":0},1,0]
[{"$nulls":3},4,"(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)","(4) Install (10) ½ gallon plantings/annuals/perennials in front planting beds. (OFCI)",{"$f":"IF(E649<>\"\",1,0)*W603","v":0},1,0]
[{"$nulls":3},5,"Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)","Install filter fabric over in front planting beds. (OFCI)",{"$f":"IF(E650<>\"\",1,0)*W603","v":0},1,0]
[{"$nulls":3},6,"Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)","Install black mulch beds in front planting beds. (OFCI)",{"$f":"IF(E651<>\"\",1,0)*W603","v":0},1,0]
[{"$nulls":3},7,"Water new plantings as recommended by planting specifications.",{"$nulls":17},{"$f":"IF(E652<>\"\",1,0)*W603","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E653<>\"\",1,0)*W603","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E654<>\"\",1,0)*W603","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E655<>\"\",1,0)*W603","v":0},1,0]
[{"$nulls":22},{"$f":"W603","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D603))","v":"TOTAL LANDSCAPING"},{"$nulls":18},{"$f":"W603","v":0},1,0]
[{"$nulls":22},{"$f":"W603","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D582:O582)","v":"MISC. EXTERIOR ITEMS"},{"$nulls":7},{"$f":"SUM(L660:M699)","v":0},{"$nulls":10},{"$f":"IF(L659>0,1,0)","v":0},{"$f":"IF(Scope12_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D583:O583)","v":"Misc. Ext Improvements bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P583","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S583)","v":"ls"},{"$nulls":8},{"$f":"IF(L660=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D584:O584)","v":"Miscellaneous Improvements"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P584","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S584)","v":""},{"$nulls":8},{"$f":"IF(L661=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D585:O585)","v":"New mailbox"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P585","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S585)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D586:O586)","v":"New address #"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P586","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S586)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D587:O587)","v":"Shutters"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P587","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S587)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D588:O588)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P588","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S588)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D589:O589)","v":"Fencing"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P589","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S589)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D590:O590)","v":"Chain link fencing"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P590","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S590)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D591:O591)","v":"Wood fencing"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P591","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S591)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D592:O592)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P592","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S592)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D593:O593)","v":"Misc. Exterior Structures"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P593","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S593)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D594:O594)","v":"Premanufactured carport"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P594","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S594)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D595:O595)","v":"Storage shed, wood"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P595","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S595)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D596:O596)","v":"Gazebo"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P596","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S596)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D597:O597)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P597","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S597)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D598:O598)","v":"Pools"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P598","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S598)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D599:O599)","v":"New Pool structure"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P599","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S599)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D600:O600)","v":"Pool heater/motor"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P600","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S600)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D601:O601)","v":"Pool filter system"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P601","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S601)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D602:O602)","v":"Replaster existing pool wall"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P602","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S602)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D603:O603)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P603","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S603)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D604:O604)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P604","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S604)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D605:O605)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P605","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S605)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D606:O606)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P606","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S606)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D607:O607)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P607","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S607)","v":""},{"$nulls":8},1,1,{"$f":"W684*X684","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D608:O608)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P608","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S608)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D609:O609)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P609","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S609)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D610:O610)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P610","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S610)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D611:O611)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P611","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S611)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D612:O612)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P612","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S612)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D613:O613)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P613","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S613)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D614:O614)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P614","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S614)","v":""},{"$nulls":8},1,{"$f":"IF(Scope12_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D615:O615)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P615","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S615)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D616:O616)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P616","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S616)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D617:O617)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P617","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S617)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D618:O618)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P618","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S618)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D619:O619)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P619","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S619)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D620:O620)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P620","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S620)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D621:O621)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P621","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S621)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D622:O622)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P622","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S622)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W701","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D659,\" Items\"))","v":"MISCELLANEOUS MISC. EXTERIOR ITEMS ITEMS"},{"$nulls":18},{"$f":"SUM(W702:W711)","v":0},1,0]
[{"$nulls":3},1,{"$nulls":18},{"$f":"IF(E702<>\"\",1,0)*W659","v":0},1,0]
[{"$nulls":3},2,{"$nulls":18},{"$f":"IF(E703<>\"\",1,0)*W659","v":0},1,0]
[{"$nulls":3},3,{"$nulls":18},{"$f":"IF(E704<>\"\",1,0)*W659","v":0},1,0]
[{"$nulls":3},4,{"$nulls":18},{"$f":"IF(E705<>\"\",1,0)*W659","v":0},1,0]
[{"$nulls":3},5,{"$nulls":18},{"$f":"IF(E706<>\"\",1,0)*W659","v":0},1,0]
[{"$nulls":3},6,{"$nulls":18},{"$f":"IF(E707<>\"\",1,0)*W659","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E708<>\"\",1,0)*W659","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E709<>\"\",1,0)*W659","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E710<>\"\",1,0)*W659","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E711<>\"\",1,0)*W659","v":0},1,0]
[{"$nulls":22},{"$f":"W659","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D659))","v":"TOTAL MISC. EXTERIOR ITEMS"},{"$nulls":18},{"$f":"W659","v":0},1,0]
[{"$nulls":22},{"$f":"W659","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D627:O627)","v":"FRAMING & DRYWALL"},{"$nulls":7},{"$f":"SUM(L716:M755)","v":0},{"$nulls":10},{"$f":"IF(L715>0,1,0)","v":0},{"$f":"IF(Scope13_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D628:O628)","v":"Framing"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P628","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S628)","v":""},{"$nulls":8},{"$f":"IF(L716=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D629:O629)","v":"Structural framing bid/allowance, case by case"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P629","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S629)","v":"ls"},{"$nulls":8},{"$f":"IF(L717=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D630:O630)","v":"Subflooring, 3/4\" plywood"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P630","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S630)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D631:O631)","v":"Interior wall framing"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P631","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S631)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D632:O632)","v":"Structural/Exterior wall framing"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P632","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S632)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D633:O633)","v":"Rough-in openings"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P633","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S633)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D634:O634)","v":"Floor joists/ceiling joists"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P634","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S634)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D635:O635)","v":"Roof framing/rafters"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P635","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S635)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D636:O636)","v":"Open load bearing/structural wall"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P636","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S636)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D637:O637)","v":"Insulation"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P637","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S637)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D638:O638)","v":"Insulation bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P638","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S638)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D639:O639)","v":"Wall insulation"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P639","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S639)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D640:O640)","v":"Floor insulation"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P640","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S640)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D641:O641)","v":"Attic insulation, blown-in"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P641","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S641)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D642:O642)","v":"Walls/Ceilings"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P642","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S642)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D643:O643)","v":"Drywall bid/allowance, case by case"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P643","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S643)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D644:O644)","v":"Drywall wallboard, 1/2\" thick, finish one side"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P644","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S644)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D645:O645)","v":"Drywall ceilings, 1/2\" thick"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P645","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S645)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D646:O646)","v":"Skim coating/texturing walls"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P646","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S646)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D647:O647)","v":"Skim coating/texturing ceilings"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P647","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S647)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D648:O648)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P648","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S648)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D649:O649)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P649","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S649)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D650:O650)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P650","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S650)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D651:O651)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P651","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S651)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D652:O652)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P652","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S652)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D653:O653)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P653","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S653)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D654:O654)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P654","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S654)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D655:O655)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P655","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S655)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D656:O656)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P656","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S656)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D657:O657)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P657","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S657)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D658:O658)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P658","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S658)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D659:O659)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P659","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S659)","v":""},{"$nulls":8},1,{"$f":"IF(Scope13_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D660:O660)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P660","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S660)","v":""},{"$nulls":8},1,1,{"$f":"W748*X748","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D661:O661)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P661","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S661)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D662:O662)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P662","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S662)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D663:O663)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P663","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S663)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D664:O664)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P664","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S664)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D665:O665)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P665","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S665)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D666:O666)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P666","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S666)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D667:O667)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P667","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S667)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W757","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D715,\" Items\"))","v":"MISCELLANEOUS FRAMING & DRYWALL ITEMS"},{"$nulls":18},{"$f":"SUM(W758:W767)","v":0},1,0]
[{"$nulls":3},1,"All framing and drywall components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.","All door and window components are to be contractor furnished, contractor installed.",{"$f":"IF(E758<>\"\",1,0)*W715","v":0},1,0]
[{"$nulls":3},2,"Any structural framing work shall be performed per local building codes/ standards.",{"$nulls":17},{"$f":"IF(E759<>\"\",1,0)*W715","v":0},1,0]
[{"$nulls":3},3,"Provide pressure treated/fire-resistant lumber as required by local building codes/standards.",{"$nulls":17},{"$f":"IF(E760<>\"\",1,0)*W715","v":0},1,0]
[{"$nulls":3},4,"Furnish and install fire-resistant, mold-resistant drywall in areas required by local building codes/standards.",{"$nulls":17},{"$f":"IF(E761<>\"\",1,0)*W715","v":0},1,0]
[{"$nulls":3},5,"Patch and prep miscellenaous holes in walls and ceilings.",{"$nulls":17},{"$f":"IF(E762<>\"\",1,0)*W715","v":0},1,0]
[{"$nulls":3},6,"Patch and prep miscellaneous cracks in walls and ceilings.",{"$nulls":17},{"$f":"IF(E763<>\"\",1,0)*W715","v":0},1,0]
[{"$nulls":3},7,"Patch existing walls at new plumbing/electrical rough-in locations (if required).",{"$nulls":17},{"$f":"IF(E764<>\"\",1,0)*W715","v":0},1,0]
[{"$nulls":3},8,"Provide knockdown texture on ceilings throughout.",{"$nulls":17},{"$f":"IF(E765<>\"\",1,0)*W715","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E766<>\"\",1,0)*W715","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E767<>\"\",1,0)*W715","v":0},1,0]
[{"$nulls":22},{"$f":"W715","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D715))","v":"TOTAL FRAMING & DRYWALL"},{"$nulls":18},{"$f":"W715","v":0},1,0]
[{"$nulls":22},{"$f":"W715","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D672:O672)","v":"CABINETS & COUNTERTOPS"},{"$nulls":7},{"$f":"SUM(L772:M811)","v":0},{"$nulls":10},{"$f":"IF(L771>0,1,0)","v":0},{"$f":"IF(Scope14_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D673:O673)","v":"Cabinet Installation bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P673","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S673)","v":"ls"},{"$nulls":8},{"$f":"IF(L772=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D674:O674)","v":"Cabinet Material bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P674","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S674)","v":"ls"},{"$nulls":8},{"$f":"IF(L773=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D675:O675)","v":"Countertop bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P675","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S675)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D676:O676)","v":"Kitchen"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P676","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S676)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D677:O677)","v":"Kitchen Base Cabinetry"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P677","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S677)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D678:O678)","v":"Kitchen Upper Cabinetry"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P678","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S678)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D679:O679)","v":"Kitchen Pantry Cabinet"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P679","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S679)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D680:O680)","v":"Plastic laminate countertop"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P680","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S680)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D681:O681)","v":"Replace cabinet doors, only"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P681","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S681)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D682:O682)","v":"Replace cabinet drawer fronts, only"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P682","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S682)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D683:O683)","v":"New cabinet door pulls"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P683","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S683)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D684:O684)","v":"Stone/solid surface countertop, kitchen"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P684","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S684)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D685:O685)","v":"Kitchen sink bowl, stainless steel, undermount"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P685","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S685)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D686:O686)","v":"Kitchen sink bowl, composite, undermount"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P686","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S686)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D687:O687)","v":"Bathrooms"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P687","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S687)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D688:O688)","v":"Vanity cabinet"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P688","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S688)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D689:O689)","v":"New cabinet door pulls"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P689","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S689)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D690:O690)","v":"Vanity countertop, stone/solid surface"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P690","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S690)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D691:O691)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P691","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S691)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D692:O692)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P692","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S692)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D693:O693)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P693","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S693)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D694:O694)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P694","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S694)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D695:O695)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P695","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S695)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D696:O696)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P696","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S696)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D697:O697)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P697","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S697)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D698:O698)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P698","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S698)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D699:O699)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P699","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S699)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D700:O700)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P700","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S700)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D701:O701)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P701","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S701)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D702:O702)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P702","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S702)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D703:O703)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P703","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S703)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D704:O704)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P704","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S704)","v":""},{"$nulls":8},1,{"$f":"IF(Scope14_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D705:O705)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P705","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S705)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D706:O706)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P706","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S706)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D707:O707)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P707","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S707)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D708:O708)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P708","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S708)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D709:O709)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P709","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S709)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D710:O710)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P710","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S710)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D711:O711)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P711","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S711)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D712:O712)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P712","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S712)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W813","v":0},1,{"$f":"W812*X812","v":0}]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D771,\" Items\"))","v":"MISCELLANEOUS CABINETS & COUNTERTOPS ITEMS"},{"$nulls":18},{"$f":"SUM(W814:W823)","v":0},1,0]
[{"$nulls":3},1,"Cabinetry materials and countertops will be Owner Furnished, Contractor Installed.",{"$nulls":17},{"$f":"IF(E814<>\"\",1,0)*W771","v":0},1,0]
[{"$nulls":3},2,"Install kitchen cabinets per the layout in the kitchen sketches/drawings provided. (OFCI)",{"$nulls":17},{"$f":"IF(E815<>\"\",1,0)*W771","v":0},1,0]
[{"$nulls":3},3,"Install kitchen cabinets, base, upper & pantry cabinets. (OFCI)",{"$nulls":17},{"$f":"IF(E816<>\"\",1,0)*W771","v":0},1,0]
[{"$nulls":3},4,"Install cabinet crown molding, base molding, filler panels, end panels and trim pieces as necessary. (OFCI)",{"$nulls":17},{"$f":"IF(E817<>\"\",1,0)*W771","v":0},1,0]
[{"$nulls":3},5,"Install cabinet door pulls. (OFCI)",{"$nulls":17},{"$f":"IF(E818<>\"\",1,0)*W771","v":0},1,0]
[{"$nulls":3},6,"Provide all necessary shims and fasteners as required.",{"$nulls":17},{"$f":"IF(E819<>\"\",1,0)*W771","v":0},1,0]
[{"$nulls":3},7,"All cabinets shall be attached to wall blocking or framing.",{"$nulls":17},{"$f":"IF(E820<>\"\",1,0)*W771","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E821<>\"\",1,0)*W771","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E822<>\"\",1,0)*W771","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E823<>\"\",1,0)*W771","v":0},1,0]
[{"$nulls":22},{"$f":"W771","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D771))","v":"TOTAL CABINETS & COUNTERTOPS"},{"$nulls":18},{"$f":"W771","v":0},1,0]
[{"$nulls":22},{"$f":"W771","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D717:O717)","v":"DOORS & TRIM"},{"$nulls":7},{"$f":"SUM(L828:M867)","v":0},{"$nulls":10},{"$f":"IF(L827>0,1,0)","v":0},{"$f":"IF(Scope15_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D718:O718)","v":"Finish carpentry bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P718","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S718)","v":"ls"},{"$nulls":8},{"$f":"IF(L828=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D719:O719)","v":"Interior door, prehung, hollow-core door"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P719","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S719)","v":"ea"},{"$nulls":8},{"$f":"IF(L829=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D720:O720)","v":"Interior mirrored, sliding, closet doors"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P720","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S720)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D721:O721)","v":"Interior bi-fold, closet doors"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P721","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S721)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D722:O722)","v":"Door hardware, knobs only"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P722","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S722)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D723:O723)","v":"Door casings"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P723","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S723)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D724:O724)","v":"Window casings"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P724","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S724)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D725:O725)","v":"Window sills"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P725","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S725)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D726:O726)","v":"Wood  base"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P726","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S726)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D727:O727)","v":"Crown molding"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P727","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S727)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D728:O728)","v":"Raised panel wood wainscoting"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P728","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S728)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D729:O729)","v":"Bead board wainscoting"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P729","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S729)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D730:O730)","v":"Fireplace mantel"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P730","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S730)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D731:O731)","v":"Wood columns"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P731","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S731)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D732:O732)","v":"Closet shelf and rod"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P732","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S732)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D733:O733)","v":"Closet kit, 8ft long"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P733","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S733)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D734:O734)","v":"Wood handrail - rail only"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P734","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S734)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D735:O735)","v":"Wood balusters"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P735","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S735)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D736:O736)","v":"Iron balusters"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P736","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S736)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D737:O737)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P737","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S737)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D738:O738)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P738","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S738)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D739:O739)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P739","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S739)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D740:O740)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P740","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S740)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D741:O741)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P741","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S741)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D742:O742)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P742","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S742)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D743:O743)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P743","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S743)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D744:O744)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P744","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S744)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D745:O745)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P745","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S745)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D746:O746)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P746","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S746)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D747:O747)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P747","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S747)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D748:O748)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P748","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S748)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D749:O749)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P749","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S749)","v":""},{"$nulls":8},1,{"$f":"IF(Scope15_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D750:O750)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P750","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S750)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D751:O751)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P751","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S751)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D752:O752)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P752","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S752)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D753:O753)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P753","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S753)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D754:O754)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P754","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S754)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D755:O755)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P755","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S755)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D756:O756)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P756","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S756)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D757:O757)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P757","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S757)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W869","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D827,\" Items\"))","v":"MISCELLANEOUS DOORS & TRIM ITEMS"},{"$nulls":18},{"$f":"SUM(W870:W879)","v":0},1,0]
[{"$nulls":3},1,"All doors, trim, and molding components will be Contractor Furnished, Contractor Installed.",{"$nulls":17},{"$f":"IF(E870<>\"\",1,0)*W827","v":0},1,0]
[{"$nulls":3},2,"Furnish and install new hollow core, split-frame, 6-panel doors and frames thorughout.",{"$nulls":17},{"$f":"IF(E871<>\"\",1,0)*W827","v":0},1,0]
[{"$nulls":3},3,"Furnish and install all new door hardware on new and existing doors to remain.",{"$nulls":17},{"$f":"IF(E872<>\"\",1,0)*W827","v":0},1,0]
[{"$nulls":3},4,"Provide all necessary shims and fasteners as required.",{"$nulls":17},{"$f":"IF(E873<>\"\",1,0)*W827","v":0},1,0]
[{"$nulls":3},5,{"$nulls":18},{"$f":"IF(E874<>\"\",1,0)*W827","v":0},1,0]
[{"$nulls":3},6,{"$nulls":18},{"$f":"IF(E875<>\"\",1,0)*W827","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E876<>\"\",1,0)*W827","v":0},1,{"$f":"W876*X876","v":0}]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E877<>\"\",1,0)*W827","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E878<>\"\",1,0)*W827","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E879<>\"\",1,0)*W827","v":0},1,0]
[{"$nulls":22},{"$f":"W827","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D827))","v":"TOTAL DOORS & TRIM"},{"$nulls":18},{"$f":"W827","v":0},1,0]
[{"$nulls":22},{"$f":"W827","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D762:O762)","v":"CARPET & RESILIENT"},{"$nulls":7},{"$f":"SUM(L884:M923)","v":0},{"$nulls":10},{"$f":"IF(L883>0,1,0)","v":0},{"$f":"IF(Scope16_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D763:O763)","v":"Carpeting & Resilient bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P763","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S763)","v":"ls"},{"$nulls":8},{"$f":"IF(L884=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D764:O764)","v":"Carpeting"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P764","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S764)","v":""},{"$nulls":8},{"$f":"IF(L885=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D765:O765)","v":"Carpet, economy grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P765","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S765)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D766:O766)","v":"Carpet average grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P766","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S766)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D767:O767)","v":"Carpet, premium grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P767","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S767)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D768:O768)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P768","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S768)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D769:O769)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P769","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S769)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D770:O770)","v":"Sheet Vinyl"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P770","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S770)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D771:O771)","v":"Sheet vinyl, economy grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P771","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S771)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D772:O772)","v":"Sheet vinyl, average grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P772","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S772)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D773:O773)","v":"Sheet vinyl, premium grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P773","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S773)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D774:O774)","v":"Clean and wax vinyl"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P774","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S774)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D775:O775)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P775","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S775)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D776:O776)","v":"Vinyl Tile"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P776","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S776)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D777:O777)","v":"Vinyl tile, economy grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P777","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S777)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D778:O778)","v":"Vinyl tile, average grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P778","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S778)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D779:O779)","v":"Vinyl tile, premium grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P779","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S779)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D780:O780)","v":"Clean and wax vinyl"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P780","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S780)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D781:O781)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P781","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S781)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D782:O782)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P782","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S782)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D783:O783)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P783","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S783)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D784:O784)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P784","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S784)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D785:O785)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P785","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S785)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D786:O786)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P786","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S786)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D787:O787)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P787","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S787)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D788:O788)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P788","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S788)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D789:O789)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P789","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S789)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D790:O790)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P790","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S790)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D791:O791)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P791","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S791)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D792:O792)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P792","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S792)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D793:O793)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P793","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S793)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D794:O794)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P794","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S794)","v":""},{"$nulls":8},1,{"$f":"IF(Scope16_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D795:O795)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P795","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S795)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D796:O796)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P796","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S796)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D797:O797)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P797","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S797)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D798:O798)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P798","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S798)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D799:O799)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P799","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S799)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D800:O800)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P800","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S800)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D801:O801)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P801","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S801)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D802:O802)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P802","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S802)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W925","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D883,\" Items\"))","v":"MISCELLANEOUS CARPET & RESILIENT ITEMS"},{"$nulls":18},{"$f":"SUM(W926:W935)","v":0},1,0]
[{"$nulls":3},1,"All carpeting components will be Contractor Furnished, Contractor Installed.",{"$nulls":17},{"$f":"IF(E926<>\"\",1,0)*W883","v":0},1,0]
[{"$nulls":3},2,"Furnish and install new carpeting in designated rooms.",{"$nulls":17},{"$f":"IF(E927<>\"\",1,0)*W883","v":0},1,0]
[{"$nulls":3},3,"(a) Carpet Specification: _______________",{"$nulls":17},{"$f":"IF(E928<>\"\",1,0)*W883","v":0},1,0]
[{"$nulls":3},4,"Furnish and install new carpet pad, tack strip and accessories as necessary.",{"$nulls":17},{"$f":"IF(E929<>\"\",1,0)*W883","v":0},1,0]
[{"$nulls":3},5,"(a) Carpet Pad Thickness: _______________",{"$nulls":17},{"$f":"IF(E930<>\"\",1,0)*W883","v":0},1,0]
[{"$nulls":3},6,"Provide carpet warranty information/documentation.",{"$nulls":17},{"$f":"IF(E931<>\"\",1,0)*W883","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E932<>\"\",1,0)*W883","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E933<>\"\",1,0)*W883","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E934<>\"\",1,0)*W883","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E935<>\"\",1,0)*W883","v":0},1,0]
[{"$nulls":22},{"$f":"W883","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D883))","v":"TOTAL CARPET & RESILIENT"},{"$nulls":18},{"$f":"W883","v":0},1,0]
[{"$nulls":22},{"$f":"W883","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D807:O807)","v":"HARDWOOD FLOORING"},{"$nulls":7},{"$f":"SUM(L940:M979)","v":0},{"$nulls":10},{"$f":"IF(L939>0,1,0)","v":0},{"$f":"IF(Scope17_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D808:O808)","v":"Hardwood floors, bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P808","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S808)","v":"ls"},{"$nulls":8},{"$f":"IF(L940=\"\",0,1)","v":1},1,{"$f":"W940*X940","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D809:O809)","v":"Laminate Flooring"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P809","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S809)","v":""},{"$nulls":8},{"$f":"IF(L941=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D810:O810)","v":"Laminate wood flooring, economy grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P810","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S810)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D811:O811)","v":"Laminate wood flooring, average grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P811","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S811)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D812:O812)","v":"Laminate wood flooring, premium grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P812","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S812)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D813:O813)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P813","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S813)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D814:O814)","v":"Hardwood Flooring"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P814","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S814)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D815:O815)","v":"Hardwood flooring, economy grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P815","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S815)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D816:O816)","v":"Hardwood flooring, average grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P816","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S816)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D817:O817)","v":"Hardwood flooring, premium grade"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P817","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S817)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D818:O818)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P818","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S818)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D819:O819)","v":"Hardwood Floor Refinishing"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P819","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S819)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D820:O820)","v":"Floor refinishing"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P820","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S820)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D821:O821)","v":"Lacing new hardwood to match existing, case-by-case"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P821","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S821)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D822:O822)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P822","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S822)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D823:O823)","v":"Miscellaneous"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P823","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S823)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D824:O824)","v":"Stair treads, 4ft avg"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P824","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S824)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D825:O825)","v":"Shoe moldings"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P825","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S825)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D826:O826)","v":"Underlayment"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P826","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S826)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D827:O827)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P827","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S827)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D828:O828)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P828","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S828)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D829:O829)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P829","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S829)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D830:O830)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P830","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S830)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D831:O831)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P831","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S831)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D832:O832)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P832","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S832)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D833:O833)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P833","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S833)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D834:O834)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P834","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S834)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D835:O835)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P835","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S835)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D836:O836)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P836","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S836)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D837:O837)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P837","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S837)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D838:O838)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P838","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S838)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D839:O839)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P839","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S839)","v":""},{"$nulls":8},1,{"$f":"IF(Scope17_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D840:O840)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P840","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S840)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D841:O841)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P841","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S841)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D842:O842)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P842","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S842)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D843:O843)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P843","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S843)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D844:O844)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P844","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S844)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D845:O845)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P845","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S845)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D846:O846)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P846","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S846)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D847:O847)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P847","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S847)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W981","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D939,\" Items\"))","v":"MISCELLANEOUS HARDWOOD FLOORING ITEMS"},{"$nulls":18},{"$f":"SUM(W982:W991)","v":0},1,0]
[{"$nulls":3},1,"All hardwood flooring components will be Contractor Furnished, Contractor Installed.",{"$nulls":17},{"$f":"IF(E982<>\"\",1,0)*W939","v":0},1,0]
[{"$nulls":3},2,"Furnish and install new hardwood flooring in designated rooms.",{"$nulls":17},{"$f":"IF(E983<>\"\",1,0)*W939","v":0},1,0]
[{"$nulls":3},3,"(a) Hardwood Flooring Specification: ____________________",{"$nulls":17},{"$f":"IF(E984<>\"\",1,0)*W939","v":0},1,0]
[{"$nulls":3},4,"If wood selected is unfinished, include staining and finishing of floor.",{"$nulls":17},{"$f":"IF(E985<>\"\",1,0)*W939","v":0},1,0]
[{"$nulls":3},5,"Include temporary floor protection after installation.",{"$nulls":17},{"$f":"IF(E986<>\"\",1,0)*W939","v":0},1,0]
[{"$nulls":3},6,{"$nulls":18},{"$f":"IF(E987<>\"\",1,0)*W939","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E988<>\"\",1,0)*W939","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E989<>\"\",1,0)*W939","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E990<>\"\",1,0)*W939","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E991<>\"\",1,0)*W939","v":0},1,0]
[{"$nulls":22},{"$f":"W939","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D939))","v":"TOTAL HARDWOOD FLOORING"},{"$nulls":18},{"$f":"W939","v":0},1,0]
[{"$nulls":22},{"$f":"W939","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D852:O852)","v":"TILING"},{"$nulls":7},{"$f":"SUM(L996:M1035)","v":0},{"$nulls":10},{"$f":"IF(L995>0,1,0)","v":0},{"$f":"IF(Scope18_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D853:O853)","v":"Tiling bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P853","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S853)","v":"ls"},{"$nulls":8},{"$f":"IF(L996=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D854:O854)","v":"Kitchen "},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P854","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S854)","v":""},{"$nulls":8},{"$f":"IF(L997=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D855:O855)","v":"Kitchen backsplash, mosaic tile"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P855","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S855)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D856:O856)","v":"Floor tile, Kitchen"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P856","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S856)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D857:O857)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P857","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S857)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D858:O858)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P858","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S858)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D859:O859)","v":"Bathrooms"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P859","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S859)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D860:O860)","v":"Shower tile, standard"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P860","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S860)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D861:O861)","v":"Shower tile, accent mosaic tile"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P861","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S861)","v":"sf"},{"$nulls":8},1,1,{"$f":"W1004*X1004","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D862:O862)","v":"Floor tile, bathrooms"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P862","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S862)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D863:O863)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P863","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S863)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D864:O864)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P864","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S864)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D865:O865)","v":"Miscellaneous Tiling"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P865","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S865)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D866:O866)","v":"Floor tile, entry "},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P866","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S866)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D867:O867)","v":"Fireplace tiling"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P867","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S867)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D868:O868)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P868","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S868)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D869:O869)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P869","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S869)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D870:O870)","v":"Other"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P870","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S870)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D871:O871)","v":"Backer board 1/4\" at floor tile"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P871","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S871)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D872:O872)","v":"Backer board 1/2\" at wall tile"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P872","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S872)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D873:O873)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P873","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S873)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D874:O874)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P874","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S874)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D875:O875)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P875","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S875)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D876:O876)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P876","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S876)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D877:O877)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P877","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S877)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D878:O878)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P878","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S878)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D879:O879)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P879","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S879)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D880:O880)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P880","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S880)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D881:O881)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P881","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S881)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D882:O882)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P882","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S882)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D883:O883)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P883","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S883)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D884:O884)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P884","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S884)","v":""},{"$nulls":8},1,{"$f":"IF(Scope18_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D885:O885)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P885","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S885)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D886:O886)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P886","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S886)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D887:O887)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P887","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S887)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D888:O888)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P888","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S888)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D889:O889)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P889","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S889)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D890:O890)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P890","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S890)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D891:O891)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P891","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S891)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D892:O892)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P892","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S892)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W1037","v":{"$error":"#REF!"}},1,{"$error":"#REF!"}]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D995,\" Items\"))","v":"MISCELLANEOUS TILING ITEMS"},{"$nulls":18},{"$f":"SUM(W1038:W1047)","v":{"$error":"#REF!"}},1,{"$error":"#REF!"}]
[{"$nulls":3},1,"All tiling components will be Contractor Furnished, Contractor Installed.",{"$nulls":17},{"$f":"IF(E1038<>\"\",1,0)*W995","v":0},1,0]
[{"$nulls":3},2,"Furnish and install new tiling in designated areas.",{"$nulls":17},{"$f":"IF(E1039<>\"\",1,0)*W995","v":0},1,0]
[{"$nulls":3},3,"(a) Tiling Material Specification: ____________________",{"$nulls":17},{"$f":"IF(E1041<>\"\",1,0)*W995","v":0},1,0]
[{"$nulls":3},4,"Furnish and install cement board (or equivalent) at all tile areas. (CFCI)",{"$nulls":17},{"$f":"IF(E1042<>\"\",1,0)*W995","v":0},1,0]
[{"$nulls":3},5,"Install pre-fabricated or filed built shower base (contractor's preference) at master bathroom shower. (CFCI)",{"$nulls":17},{"$f":"IF(E1043<>\"\",1,0)*W995","v":0},1,0]
[{"$nulls":3},6,"Install fluied-appplied or mechanically fastened waterproofing membrane at shower tile. (CFCI)",{"$nulls":17},{"$f":"IF(E1044<>\"\",1,0)*W995","v":0},1,0]
[{"$nulls":3},7,"Furnish and install all grout and mortar. (CFCI)",{"$nulls":17},{"$f":"IF(E1045<>\"\",1,0)*W995","v":0},1,0]
[{"$nulls":3},8,"Install tile sealant and joint sealants. (CFCI)",{"$nulls":17},{"$f":"IF(#REF!<>\"\",1,0)*W995","v":{"$error":"#REF!"}},1,{"$error":"#REF!"}]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E1046<>\"\",1,0)*W995","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E1047<>\"\",1,0)*W995","v":0},1,0]
[{"$nulls":22},{"$f":"W995","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D995))","v":"TOTAL TILING"},{"$nulls":18},{"$f":"W995","v":0},1,0]
[{"$nulls":22},{"$f":"W995","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D897:O897)","v":"PAINTING"},{"$nulls":7},{"$f":"SUM(L1052:M1091)","v":0},{"$nulls":10},{"$f":"IF(L1051>0,1,0)","v":0},{"$f":"IF(Scope19_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D898:O898)","v":"Exterior Painting"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P898","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S898)","v":""},{"$nulls":8},{"$f":"IF(L1052=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D899:O899)","v":"Exterior painting, bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P899","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S899)","v":"ls"},{"$nulls":8},{"$f":"IF(L1053=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D900:O900)","v":"Exterior painting materials allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P900","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S900)","v":"gal"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D901:O901)","v":"Prep/clean siding"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P901","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S901)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D902:O902)","v":"Paint siding"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P902","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S902)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D903:O903)","v":"Paint exterior door"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P903","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S903)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D904:O904)","v":"Paint trim only"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P904","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S904)","v":"lf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D905:O905)","v":"Sand & refinish decking"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P905","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S905)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D906:O906)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P906","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S906)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D907:O907)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P907","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S907)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D908:O908)","v":"Interior Painting"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P908","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S908)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D909:O909)","v":"Interior painting, bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P909","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S909)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D910:O910)","v":"Interior painting materials allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P910","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S910)","v":"gal"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D911:O911)","v":"Paint doors & frames"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P911","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S911)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D912:O912)","v":"Paint walls"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P912","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S912)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D913:O913)","v":"Paint ceilings"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P913","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S913)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D914:O914)","v":"Paint wood base"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P914","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S914)","v":"lf"},{"$nulls":8},1,1,{"$f":"W1068*X1068","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D915:O915)","v":"Strip, paint cabinets/vanities"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P915","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S915)","v":"sf"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D916:O916)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P916","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S916)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D917:O917)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P917","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S917)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D918:O918)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P918","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S918)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D919:O919)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P919","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S919)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D920:O920)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P920","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S920)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D921:O921)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P921","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S921)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D922:O922)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P922","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S922)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D923:O923)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P923","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S923)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D924:O924)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P924","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S924)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D925:O925)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P925","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S925)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D926:O926)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P926","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S926)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D927:O927)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P927","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S927)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D928:O928)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P928","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S928)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D929:O929)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P929","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S929)","v":""},{"$nulls":8},1,{"$f":"IF(Scope19_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D930:O930)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P930","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S930)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D931:O931)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P931","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S931)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D932:O932)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P932","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S932)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D933:O933)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P933","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S933)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D934:O934)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P934","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S934)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D935:O935)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P935","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S935)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D936:O936)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P936","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S936)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D937:O937)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P937","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S937)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W1093","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D1051,\" Items\"))","v":"MISCELLANEOUS PAINTING ITEMS"},{"$nulls":18},{"$f":"SUM(W1094:W1103)","v":0},1,0]
[{"$nulls":3},1,"All painting components will be Contractor Furnished, Contractor Installed.",{"$nulls":17},{"$f":"IF(E1094<>\"\",1,0)*W1051","v":0},1,0]
[{"$nulls":3},2,"Power wash existing siding as necessary to prep for new paint.",{"$nulls":17},{"$f":"IF(E1095<>\"\",1,0)*W1051","v":0},1,0]
[{"$nulls":3},3,"Scape existing peeling, splintering or cracking paint to prep for new paint.",{"$nulls":17},{"$f":"IF(E1096<>\"\",1,0)*W1051","v":0},1,0]
[{"$nulls":3},4,"Caulk and prep all new & existing exterior trim boards. (CFCI)",{"$nulls":17},{"$f":"IF(E1097<>\"\",1,0)*W1051","v":0},1,0]
[{"$nulls":3},5,"Exterior Painting Plan Scheme:   Walls ________________   Trim ________________ Front Door _________________",{"$nulls":17},{"$f":"IF(E1098<>\"\",1,0)*W1051","v":0},1,0]
[{"$nulls":3},6,"Paint interior walls, ceilings, doors and trim. (CFCI)",{"$nulls":17},{"$f":"IF(E1099<>\"\",1,0)*W1051","v":0},1,0]
[{"$nulls":3},7,"Prep and patch minor dents/imperfections in existing walls to receive paint.",{"$nulls":17},{"$f":"IF(E1100<>\"\",1,0)*W1051","v":0},1,0]
[{"$nulls":3},8,"Interior Painting Plan Scheme:   Walls ________________  Ceilings ________________ Trim _________________  Doors ________________",{"$nulls":17},{"$f":"IF(E1101<>\"\",1,0)*W1051","v":0},1,0]
[{"$nulls":3},9,"Protect existing surfaces not to receive paint.",{"$nulls":17},{"$f":"IF(E1102<>\"\",1,0)*W1051","v":0},1,0]
[{"$nulls":3},10,"Caulk all new & existing trim to receive paint as required. (CFCI)",{"$nulls":17},{"$f":"IF(E1103<>\"\",1,0)*W1051","v":0},1,0]
[{"$nulls":22},{"$f":"W1051","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D1051))","v":"TOTAL PAINTING"},{"$nulls":18},{"$f":"W1051","v":0},1,0]
[{"$nulls":22},{"$f":"W1051","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D942:O942)","v":"APPLIANCES"},{"$nulls":7},{"$f":"SUM(L1108:M1147)","v":0},{"$nulls":10},{"$f":"IF(L1107>0,1,0)","v":0},{"$f":"IF(Scope20_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D943:O943)","v":"Appliances, Bid/Allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P943","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S943)","v":"ls"},{"$nulls":8},{"$f":"IF(L1108=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D944:O944)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P944","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S944)","v":""},{"$nulls":8},{"$f":"IF(L1109=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D945:O945)","v":"Appliance Package"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P945","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S945)","v":""},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D946:O946)","v":"Economy, (fridge, range, hood, dw, microwave)"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P946","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S946)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D947:O947)","v":"Average, (fridge, range, hood, dw, microwave)"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P947","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S947)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D948:O948)","v":"High End, (fridge, range, hood, dw, microwave)"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P948","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S948)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D949:O949)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P949","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S949)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D950:O950)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P950","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S950)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D951:O951)","v":"Appliances, Detailed, Ecomony"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P951","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S951)","v":""},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D952:O952)","v":"Refrigerator, economy"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P952","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S952)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D953:O953)","v":"Range, economy"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P953","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S953)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D954:O954)","v":"Range Hood, economy"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P954","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S954)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D955:O955)","v":"Dishwasher, economy"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P955","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S955)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D956:O956)","v":"Microwave, economy"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P956","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S956)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D957:O957)","v":"Appliance delivery"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P957","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S957)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D958:O958)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P958","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S958)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D959:O959)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P959","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S959)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D960:O960)","v":"Appliances, Detailed, Average"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P960","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S960)","v":""},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D961:O961)","v":"Refrigerator, average"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P961","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S961)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D962:O962)","v":"Range, average"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P962","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S962)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D963:O963)","v":"Range Hood, average"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P963","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S963)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D964:O964)","v":"Dishwasher, average"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P964","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S964)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D965:O965)","v":"Microwave, average"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P965","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S965)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D966:O966)","v":"Appliance delivery"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P966","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S966)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D967:O967)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P967","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S967)","v":""},{"$nulls":8},1,1,{"$f":"W1132*X1132","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D968:O968)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P968","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S968)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D969:O969)","v":"Appliances, Detailed, High End"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P969","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S969)","v":""},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D970:O970)","v":"Refrigerator, high end"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P970","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S970)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D971:O971)","v":"Range, high end"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P971","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S971)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D972:O972)","v":"Range Hood, high end"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P972","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S972)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D973:O973)","v":"Dishwasher, high end"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P973","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S973)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D974:O974)","v":"Microwave, high end"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P974","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S974)","v":"ea"},null,"OFCI",{"$nulls":6},1,{"$f":"IF(Scope20_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D975:O975)","v":"Appliance delivery"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P975","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S975)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D976:O976)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P976","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S976)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D977:O977)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P977","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S977)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D978:O978)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P978","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S978)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D979:O979)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P979","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S979)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D980:O980)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P980","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S980)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D981:O981)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P981","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S981)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D982:O982)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P982","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S982)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W1149","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D1107,\" Items\"))","v":"MISCELLANEOUS APPLIANCES ITEMS"},{"$nulls":18},{"$f":"SUM(W1150:W1159)","v":0},1,0]
[{"$nulls":3},1,"Appliances will be Owner-Furnished, Contractor-Installed.",{"$nulls":17},{"$f":"IF(E1150<>\"\",1,0)*W1107","v":0},1,0]
[{"$nulls":3},2,"All cords, hoses, and connections to be Owner-Furnished, Contractor-Installed",{"$nulls":17},{"$f":"IF(E1151<>\"\",1,0)*W1107","v":0},1,0]
[{"$nulls":3},3,"Install and connect all owener furnished kitchen appliances.",{"$nulls":17},{"$f":"IF(E1152<>\"\",1,0)*W1107","v":0},1,0]
[{"$nulls":3},4,{"$nulls":18},{"$f":"IF(E1153<>\"\",1,0)*W1107","v":0},1,0]
[{"$nulls":3},5,{"$nulls":18},{"$f":"IF(E1154<>\"\",1,0)*W1107","v":0},1,0]
[{"$nulls":3},6,{"$nulls":18},{"$f":"IF(E1155<>\"\",1,0)*W1107","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E1156<>\"\",1,0)*W1107","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E1157<>\"\",1,0)*W1107","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E1158<>\"\",1,0)*W1107","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E1159<>\"\",1,0)*W1107","v":0},1,0]
[{"$nulls":22},{"$f":"W1107","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D1107))","v":"TOTAL APPLIANCES"},{"$nulls":18},{"$f":"W1107","v":0},1,0]
[{"$nulls":22},{"$f":"W1107","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D987:O987)","v":"PLUMBING"},{"$nulls":7},{"$f":"SUM(L1164:M1203)","v":0},{"$nulls":10},{"$f":"IF(L1163>0,1,0)","v":0},{"$f":"IF(Scope21_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D988:O988)","v":"Plumbing, bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P988","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S988)","v":"ls"},{"$nulls":8},{"$f":"IF(L1164=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D989:O989)","v":"Miscellaneous Plumbing"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P989","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S989)","v":"ls"},{"$nulls":8},{"$f":"IF(L1165=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D990:O990)","v":"Plumbing rough-in, per hour"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P990","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S990)","v":"hrs"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D991:O991)","v":"Concrete demo for below slab rough-in"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P991","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S991)","v":"sf"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D992:O992)","v":"Plumbing finish work, per hour"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P992","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S992)","v":"hrs"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D993:O993)","v":"Replace gas hot water heater, 40 gallon"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P993","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S993)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D994:O994)","v":"Kitchen"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P994","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S994)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D995:O995)","v":"Kitchen faucet fixture"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P995","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S995)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D996:O996)","v":"Garbage disposal"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P996","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S996)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D997:O997)","v":"Hookup dishwasher"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P997","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S997)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D998:O998)","v":"Water supply line for refrigerator"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P998","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S998)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D999:O999)","v":"Bathrooms"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P999","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S999)","v":""},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1000:O1000)","v":"Bathroom faucet fixture"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1000","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1000)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1001:O1001)","v":"Fiberglass shower stall"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1001","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1001)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1002:O1002)","v":"Fiberglass tub"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1002","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1002)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1003:O1003)","v":"Fiberglass tub/shower surround"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1003","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1003)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1004:O1004)","v":"Showerhead/tub kit"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1004","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1004)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1005:O1005)","v":"Toilets"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1005","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1005)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1006:O1006)","v":"Toilet seats"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1006","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1006)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1007:O1007)","v":"Pedestal sink"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1007","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1007)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1008:O1008)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1008","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1008)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1009:O1009)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1009","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1009)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1010:O1010)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1010","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1010)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1011:O1011)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1011","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1011)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1012:O1012)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1012","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1012)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1013:O1013)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1013","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1013)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1014:O1014)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1014","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1014)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1015:O1015)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1015","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1015)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1016:O1016)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1016","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1016)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1017:O1017)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1017","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1017)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1018:O1018)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1018","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1018)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1019:O1019)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1019","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1019)","v":""},{"$nulls":8},1,{"$f":"IF(Scope21_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1020:O1020)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1020","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1020)","v":""},{"$nulls":8},1,1,{"$f":"W1196*X1196","v":1}]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1021:O1021)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1021","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1021)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1022:O1022)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1022","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1022)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1023:O1023)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1023","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1023)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1024:O1024)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1024","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1024)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1025:O1025)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1025","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1025)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1026:O1026)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1026","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1026)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1027:O1027)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1027","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1027)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W1205","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D1163,\" Items\"))","v":"MISCELLANEOUS PLUMBING ITEMS"},{"$nulls":18},{"$f":"SUM(W1206:W1215)","v":0},1,0]
[{"$nulls":3},1,"All work associated with plumbing is contractor furnished, contractor installed unless otherwise noted.",{"$nulls":17},{"$f":"IF(E1206<>\"\",1,0)*W1163","v":0},1,0]
[{"$nulls":3},2,"Copper or PEX piping are acceptable water supply lines.  ",{"$nulls":17},{"$f":"IF(E1207<>\"\",1,0)*W1163","v":0},1,0]
[{"$nulls":3},3,"Remove any existing piping as required to complete new plumbing work.",{"$nulls":17},{"$f":"IF(E1208<>\"\",1,0)*W1163","v":0},1,0]
[{"$nulls":3},4,"Provide new water-supply, waste, & vent piping rough-in work as necessary for new Kitchen & bathroom layouts.",{"$nulls":17},{"$f":"IF(E1209<>\"\",1,0)*W1163","v":0},1,0]
[{"$nulls":3},5,"Install and connect Owner-Furnished plumbing fixtures (toilets, faucets, tub/shower kits). (OFCI)",{"$nulls":17},{"$f":"IF(E1210<>\"\",1,0)*W1163","v":0},1,0]
[{"$nulls":3},6,"Connect kitchen sinks & bathoom sink water supply and waste piping. (CFCI)",{"$nulls":17},{"$f":"IF(E1211<>\"\",1,0)*W1163","v":0},1,0]
[{"$nulls":3},7,"Connect water supply lines to dishwasher & refrigerator.",{"$nulls":17},{"$f":"IF(E1212<>\"\",1,0)*W1163","v":0},1,0]
[{"$nulls":3},8,"Install and connect garbage disposal. (CFCI)",{"$nulls":17},{"$f":"IF(E1213<>\"\",1,0)*W1163","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E1214<>\"\",1,0)*W1163","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E1215<>\"\",1,0)*W1163","v":0},1,0]
[{"$nulls":22},{"$f":"W1163","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D1163))","v":"TOTAL PLUMBING"},{"$nulls":18},{"$f":"W1163","v":0},1,0]
[{"$nulls":22},{"$f":"W1163","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1032:O1032)","v":"HVAC"},{"$nulls":7},{"$f":"SUM(L1220:M1259)","v":0},{"$nulls":10},{"$f":"IF(L1219>0,1,0)","v":0},{"$f":"IF(Scope22_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1033:O1033)","v":"HVAC, bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1033","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1033)","v":"ls"},{"$nulls":8},{"$f":"IF(L1220=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1034:O1034)","v":"HVAC Rough-In, per hour"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1034","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1034)","v":"hrs"},{"$nulls":8},{"$f":"IF(L1221=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1035:O1035)","v":"HVAC Finish Work, per hour"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1035","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1035)","v":"hrs"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1036:O1036)","v":"Replace gas fired forced air unit, 1000 sf, 60k btus"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1036","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1036)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1037:O1037)","v":"Replace gas fired forced air unit, 2,000, 80k btus"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1037","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1037)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1038:O1038)","v":"Replace gas fired forced air unit, 3,000, 100k btus"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1038","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1038)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1039:O1039)","v":"Replace air conditioning unit, ~1,000 sf, 2 ton"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1039","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1039)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1040:O1040)","v":"Replace air conditioning unit, ~2,000 sf, 3.5 ton"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1040","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1040)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1041:O1041)","v":"Replace air conditioning unit, ~3,000sf, 5 ton"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1041","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1041)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1042:O1042)","v":"Hotel type, hot/cold packaged unit"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1042","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1042)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1043:O1043)","v":"Window mounted unit"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1043","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1043)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1044:O1044)","v":"HVAC equipment tune-up/service call"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1044","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1044)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1045:O1045)","v":"Programmable thermostat"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1045","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1045)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1046:O1046)","v":"Replace supply air grilles/returns"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1046","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1046)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1047:O1047)","v":"Clean ductwork"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1047","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1047)","v":"ls"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1048:O1048)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1048","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1048)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1049:O1049)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1049","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1049)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1050:O1050)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1050","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1050)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1051:O1051)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1051","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1051)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1052:O1052)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1052","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1052)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1053:O1053)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1053","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1053)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1054:O1054)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1054","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1054)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1055:O1055)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1055","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1055)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1056:O1056)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1056","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1056)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1057:O1057)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1057","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1057)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1058:O1058)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1058","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1058)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1059:O1059)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1059","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1059)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1060:O1060)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1060","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1060)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1061:O1061)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1061","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1061)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1062:O1062)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1062","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1062)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1063:O1063)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1063","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1063)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1064:O1064)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1064","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1064)","v":""},{"$nulls":8},1,{"$f":"IF(Scope22_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1065:O1065)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1065","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1065)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1066:O1066)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1066","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1066)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1067:O1067)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1067","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1067)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1068:O1068)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1068","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1068)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1069:O1069)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1069","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1069)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1070:O1070)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1070","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1070)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1071:O1071)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1071","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1071)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1072:O1072)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1072","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1072)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W1261","v":0},1,{"$f":"W1260*X1260","v":0}]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D1219,\" Items\"))","v":"MISCELLANEOUS HVAC ITEMS"},{"$nulls":18},{"$f":"SUM(W1262:W1271)","v":0},1,0]
[{"$nulls":3},1,"All work associated with HVAC is contractor furnished, contractor installed.",{"$nulls":17},{"$f":"IF(E1262<>\"\",1,0)*W1219","v":0},1,0]
[{"$nulls":3},2,"Provide ductwork rough-in as necessary for new register locations.",{"$nulls":17},{"$f":"IF(E1263<>\"\",1,0)*W1219","v":0},1,0]
[{"$nulls":3},3,"Furnish and install new programmable themostat. Thermostat Specification: __________________",{"$nulls":17},{"$f":"IF(E1264<>\"\",1,0)*W1219","v":0},1,0]
[{"$nulls":3},4,"Install new registers and grilles throughout (CFCI).",{"$nulls":17},{"$f":"IF(E1265<>\"\",1,0)*W1219","v":0},1,0]
[{"$nulls":3},5,{"$nulls":18},{"$f":"IF(E1266<>\"\",1,0)*W1219","v":0},1,0]
[{"$nulls":3},6,{"$nulls":18},{"$f":"IF(E1267<>\"\",1,0)*W1219","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E1268<>\"\",1,0)*W1219","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E1269<>\"\",1,0)*W1219","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E1270<>\"\",1,0)*W1219","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E1271<>\"\",1,0)*W1219","v":0},1,0]
[{"$nulls":22},{"$f":"W1219","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D1219))","v":"TOTAL HVAC"},{"$nulls":18},{"$f":"W1219","v":0},1,0]
[{"$nulls":22},{"$f":"W1219","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1077:O1077)","v":"ELECTRICAL"},{"$nulls":7},{"$f":"SUM(L1276:M1315)","v":0},{"$nulls":10},{"$f":"IF(L1275>0,1,0)","v":0},{"$f":"IF(Scope23_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1078:O1078)","v":"Electrical, bid/allowance"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1078","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1078)","v":"ls"},{"$nulls":8},{"$f":"IF(L1276=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1079:O1079)","v":"Miscellaneous Electrical "},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1079","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1079)","v":""},{"$nulls":8},{"$f":"IF(L1277=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1080:O1080)","v":"Electrical Rough-in, per hour"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1080","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1080)","v":"hrs"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1081:O1081)","v":"CATV Rough-in, per hour"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1081","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1081)","v":"hrs"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1082:O1082)","v":"Electrical Finish Work, per hour"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1082","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1082)","v":"hrs"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1083:O1083)","v":"Replace electrical panel, 100 AMP"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1083","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1083)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1084:O1084)","v":"Replace electrical panel, 200 AMP"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1084","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1084)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1085:O1085)","v":"Replace outlets, light switches"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1085","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1085)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1086:O1086)","v":"Replace GFI outlets/ground back to panel"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1086","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1086)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1087:O1087)","v":"Exhaust Fan"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1087","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1087)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1088:O1088)","v":"Smoke detectors"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1088","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1088)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1089:O1089)","v":"Carbon monoxide detector"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1089","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1089)","v":"ea"},null,"CFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1090:O1090)","v":"Lighting"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1090","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1090)","v":""},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1091:O1091)","v":"Track/Pendent light"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1091","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1091)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1092:O1092)","v":"Chandelier light fixture"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1092","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1092)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1093:O1093)","v":"Ceiling dome light"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1093","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1093)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1094:O1094)","v":"Ceiling fan fixture"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1094","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1094)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1095:O1095)","v":"Bathroom vanity light"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1095","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1095)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1096:O1096)","v":"Can lighting"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1096","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1096)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1097:O1097)","v":"Exterior light fixture"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1097","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1097)","v":"ea"},null,"OFCI",{"$nulls":6},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1098:O1098)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1098","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1098)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1099:O1099)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1099","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1099)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1100:O1100)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1100","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1100)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1101:O1101)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1101","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1101)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1102:O1102)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1102","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1102)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1103:O1103)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1103","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1103)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1104:O1104)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1104","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1104)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1105:O1105)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1105","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1105)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1106:O1106)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1106","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1106)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1107:O1107)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1107","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1107)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1108:O1108)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1108","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1108)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1109:O1109)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1109","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1109)","v":""},{"$nulls":8},1,{"$f":"IF(Scope23_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1110:O1110)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1110","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1110)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1111:O1111)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1111","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1111)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1112:O1112)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1112","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1112)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1113:O1113)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1113","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1113)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1114:O1114)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1114","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1114)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1115:O1115)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1115","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1115)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1116:O1116)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1116","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1116)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1117:O1117)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1117","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1117)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W1317","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D1275,\" Items\"))","v":"MISCELLANEOUS ELECTRICAL ITEMS"},{"$nulls":18},{"$f":"SUM(W1318:W1327)","v":0},1,0]
[{"$nulls":3},1,"All work associated with electrical is contractor furnished, contractor installed unless otherwise noted.",{"$nulls":17},{"$f":"IF(E1318<>\"\",1,0)*W1275","v":0},1,0]
[{"$nulls":3},2,"Perform any necessary electrical demolition to accommodate new floor layout.",{"$nulls":17},{"$f":"IF(E1319<>\"\",1,0)*W1275","v":0},1,0]
[{"$nulls":3},3,"Re-use existing electrical circuits where applicable.",{"$nulls":17},{"$f":"IF(E1320<>\"\",1,0)*W1275","v":0},1,0]
[{"$nulls":3},4,"Rough-in new power and lighting circuits for new layouts as required by local buildling code/standards.",{"$nulls":17},{"$f":"IF(E1321<>\"\",1,0)*W1275","v":0},1,0]
[{"$nulls":3},5,"Replace all existing outlets and switches with new white devices and cover plates. (CFCI)",{"$nulls":17},{"$f":"IF(E1322<>\"\",1,0)*W1275","v":0},1,0]
[{"$nulls":3},6,"Furnish and install new grounded circuits and outlets at kitchens and bathrooms as required by local buliding code/standards. (CFCI)",{"$nulls":17},{"$f":"IF(E1323<>\"\",1,0)*W1275","v":0},1,0]
[{"$nulls":3},7,"Furnish and install new Owner-Furnished light fixtures as designated. (OFCI)",{"$nulls":17},{"$f":"IF(E1324<>\"\",1,0)*W1275","v":0},1,{"$f":"W1324*X1324","v":0}]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E1325<>\"\",1,0)*W1275","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E1326<>\"\",1,0)*W1275","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E1327<>\"\",1,0)*W1275","v":0},1,0]
[{"$nulls":22},{"$f":"W1275","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D1275))","v":"TOTAL ELECTRICAL"},{"$nulls":18},{"$f":"W1275","v":0},1,0]
[{"$nulls":22},{"$f":"W1275","v":0},1,0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1122:O1122)","v":"MISCELLANEOUS"},{"$nulls":7},{"$f":"SUM(L1332:M1371)","v":0},{"$nulls":10},{"$f":"IF(L1331>0,1,0)","v":0},{"$f":"IF(Scope24_Setting=\"Shown\",1,0)","v":1},0]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1123:O1123)","v":"Bath accessories, towel bar, toilet disp, ea bathroom"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1123","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1123)","v":"ea"},{"$nulls":8},{"$f":"IF(L1332=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1124:O1124)","v":"Bathroom mirrors"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1124","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1124)","v":"ea"},{"$nulls":8},{"$f":"IF(L1333=\"\",0,1)","v":1},1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1125:O1125)","v":"Window coverings, each window"},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1125","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1125)","v":"ea"},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1126:O1126)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1126","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1126)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1127:O1127)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1127","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1127)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1128:O1128)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1128","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1128)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1129:O1129)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1129","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1129)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1130:O1130)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1130","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1130)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1131:O1131)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1131","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1131)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1132:O1132)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1132","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1132)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1133:O1133)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1133","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1133)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1134:O1134)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1134","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1134)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1135:O1135)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1135","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1135)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1136:O1136)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1136","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1136)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1137:O1137)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1137","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1137)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1138:O1138)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1138","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1138)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1139:O1139)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1139","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1139)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1140:O1140)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1140","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1140)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1141:O1141)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1141","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1141)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1142:O1142)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1142","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1142)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1143:O1143)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1143","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1143)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1144:O1144)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1144","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1144)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1145:O1145)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1145","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1145)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1146:O1146)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1146","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1146)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1147:O1147)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1147","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1147)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1148:O1148)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1148","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1148)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1149:O1149)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1149","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1149)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1150:O1150)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1150","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1150)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1151:O1151)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1151","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1151)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1152:O1152)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1152","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1152)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1153:O1153)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1153","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1153)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1154:O1154)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1154","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1154)","v":""},{"$nulls":8},1,{"$f":"IF(Scope24_Setting=\"Shown\",1,0)","v":1},1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1155:O1155)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1155","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1155)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1156:O1156)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1156","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1156)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1157:O1157)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1157","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1157)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1158:O1158)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1158","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1158)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1159:O1159)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1159","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1159)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1160:O1160)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1160","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1160)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1161:O1161)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1161","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1161)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":3},{"$f":"T('2 REPAIR ESTIMATOR'!D1162:O1162)","v":""},{"$nulls":7},{"$f":"'2 REPAIR ESTIMATOR'!P1162","v":0},null,{"$f":"T('2 REPAIR ESTIMATOR'!S1162)","v":""},{"$nulls":8},1,1,1]
[{"$nulls":22},{"$f":"W1373","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"Miscellaneous \",D1331,\" Items\"))","v":"MISCELLANEOUS MISCELLANEOUS ITEMS"},{"$nulls":18},{"$f":"SUM(W1374:W1383)","v":0},1,0]
[{"$nulls":3},1,{"$nulls":18},{"$f":"IF(E1374<>\"\",1,0)*W1331","v":0},1,0]
[{"$nulls":3},2,{"$nulls":18},{"$f":"IF(E1375<>\"\",1,0)*W1331","v":0},1,0]
[{"$nulls":3},3,{"$nulls":18},{"$f":"IF(E1376<>\"\",1,0)*W1331","v":0},1,0]
[{"$nulls":3},4,{"$nulls":18},{"$f":"IF(E1377<>\"\",1,0)*W1331","v":0},1,0]
[{"$nulls":3},5,{"$nulls":18},{"$f":"IF(E1378<>\"\",1,0)*W1331","v":0},1,0]
[{"$nulls":3},6,{"$nulls":18},{"$f":"IF(E1379<>\"\",1,0)*W1331","v":0},1,0]
[{"$nulls":3},7,{"$nulls":18},{"$f":"IF(E1380<>\"\",1,0)*W1331","v":0},1,0]
[{"$nulls":3},8,{"$nulls":18},{"$f":"IF(E1381<>\"\",1,0)*W1331","v":0},1,0]
[{"$nulls":3},9,{"$nulls":18},{"$f":"IF(E1382<>\"\",1,0)*W1331","v":0},1,0]
[{"$nulls":3},10,{"$nulls":18},{"$f":"IF(E1383<>\"\",1,0)*W1331","v":0},1,0]
[{"$nulls":22},{"$f":"W1331","v":0},1,0]
[{"$nulls":3},{"$f":"UPPER(CONCATENATE(\"TOTAL \",D1331))","v":"TOTAL MISCELLANEOUS"},{"$nulls":18},{"$f":"W1331","v":0},1,0]
[{"$nulls":22},{"$f":"W1331","v":0},1,0]
[{"$nulls":22},1,1,1]
[{"$nulls":3},"© 2016 by Houseflippingspreadsheet.com. All rights reserved"]
[]
[]
[]
[{"$nulls":4},"Scope 1","Shown"]
[{"$nulls":4},"Scope 2","Shown"]
[{"$nulls":4},"Scope 3","Shown"]
[{"$nulls":4},"Scope 4","Shown"]
[{"$nulls":4},"Scope 5","Shown"]
[{"$nulls":4},"Scope 6","Shown"]
[{"$nulls":4},"Scope 7","Shown"]
[{"$nulls":4},"Scope 8","Shown"]
[{"$nulls":4},"Scope 9","Shown"]
[{"$nulls":4},"Scope 10","Shown"]
[{"$nulls":4},"Scope 11","Shown"]
[{"$nulls":4},"Scope 12","Shown"]
[{"$nulls":4},"Scope 13","Shown"]
[{"$nulls":4},"Scope 14","Shown"]
[{"$nulls":4},"Scope 15","Shown"]
[{"$nulls":4},"Scope 16","Shown"]
[{"$nulls":4},"Scope 17","Shown"]
[{"$nulls":4},"Scope 18","Shown"]
[{"$nulls":4},"Scope 19","Shown"]
[{"$nulls":4},"Scope 20","Shown"]
[{"$nulls":4},"Scope 21","Shown"]
[{"$nulls":4},"Scope 22","Shown"]
[{"$nulls":4},"Scope 23","Shown"]
[{"$nulls":4},"Scope 24","Shown"]