{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":27,"n_cols":3,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,1,1,2],[10,1,10,2],[21,1,21,2]]}
[]
[null,"Internal Wetroom Improvements"]
[null,"Item","Cost"]
[null,"Architect Design Fees",3000]
[null,"Bathroom Alterations",15000]
[null,"2 x Ceiling Track Hoists",6000]
[null,"Flooring",4000]
[null,"Fixtures and Fittings",2000]
[null,"Total:",{"$f":"SUM(C4:C8)","v":30000}]
[]
[null,"Sensory Room Installation"]
[null,"Item","Cost"]
[null,"Garden Room - Basic",10000]
[null,"Garden Room - base, construction and services",7000]
[null,"Flooring (Blue Butterfly)",7000]
[null,"Bean bags",500]
[null,"Sensory Room fit out (Wanderlaust installation)",60000]
[null,"Sensory toys",300]
[null,"Ceiling track hoist",3000]
[null,"Total:",{"$f":"SUM(C13:C19)","v":87800}]
[]
[null,"Additional Equipment"]
[null,"Item","Cost"]
[null,"Ceiling Track Hoists for bedrooms",{"$f":"4*3000","v":12000}]
[null,"Total:",{"$f":"SUM(C24)","v":12000}]
[]
[null,"Total Capital Cost:",{"$f":"C9+C20+C24","v":129800}]