{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Total Capex"],"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":"Total Capex","index":0,"n_rows":24,"n_cols":3,"rows_kept":24,"cut":false,"hidden":false,"merged":[[10,6,10,7],[9,6,9,7]]}
[]
[null,"Embry Hills",37]
[]
[null,"As of: 2025-09-30"]
[]
[null,"Total Capex ","Total"]
[null,"Dumbster",2700]
[null,"Exterior Paint",74500]
[null,"Roofs",3720]
[null,"Asphalt/parking sealcoat ",145750]
[null,"Landscaping and Tree Trimming",11300]
[null,"Equipment (HVAC, W/H, A/C's, GFCI)",38032]
[null,"Unit interior",225280]
[null,"Deck replacment",22200]
[null,"General exterior",52087]
[null,"GFCI",1600]
[null,"Green improvement",16300]
[null,"Patio Repairs",14900]
[null,"Total ",608369]
[]
[]
[null,"Full reno - approximately 10 units are upgrade (full upgrade includes flooring and appliances replacement - premium range $100 - $150"]
[]
[null,"Partial Reno - approximately 17 units are upgrade (Partial upgrade includes ether flooring or appliances replacement - premium range $50 - $75"]