{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["True House Cost"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"True House Cost","index":0,"n_rows":32,"n_cols":14,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,5,3,8],[3,10,3,13]]}
["True House Costs Calculator"]
[]
[]
["Prior to Purchase",null,null,null,null,"At Closing",null,null,null,null,"Homeowner!"]
[null,null,null,"$",null,null,null,null,"$",null,null,null,null,"$"]
["Good Faith Deposit",null,null,null,null,"Downpayment",null,null,null,null,"Mortgage Payment"]
["Inspections",null,null,null,null,"Points",null,null,null,null,"HO Insurance"]
["  Home",null,null,null,null,"Bank Fees",null,null,null,null,"Property Taxes"]
["  Terminte/Pest",null,null,null,null,"Closing Fees",null,null,null,null,"PMI"]
["  Well",null,null,null,null,"Title Insurance",null,null,null,null,"Total Monthly \"Mortgage\"",null,null,{"$f":"SUM(N6:N9)","v":0}]
["  Lead Paint",null,null,null,null,null,null,null,null,null,"Homeowners Association"]
["  Radon",null,null,null,null,null,null,null,null,null,"Utilities"]
["  Energy",null,null,null,null,null,null,null,null,null,"Yard Maintenance"]
["  Other?",null,null,null,null,null,null,null,null,null,"Ongoing Maintenance"]
["Lawyer",null,null,null,null,null,null,null,null,null,"Plus Monthly Ongoing",null,null,{"$f":"SUM(N10:N14)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Moving Costs"]
[null,null,null,null,null,null,null,null,null,null,"Furnishing"]
[null,null,null,null,null,null,null,null,null,null,"Yard Equipment"]
["Total $$ Prior to Purchase",null,null,{"$f":"SUM(D6:D19)","v":0},null,"Total $$ at Closing",null,null,{"$f":"SUM(I6:I19)","v":0},null,"Total Year 1 Additional",null,null,{"$f":"SUM(N17:N19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"*enter all monthly numbers"]
["Estimation Help"]
["Good Faith Deposit",null,null,"$1,000 to 1%",null,"Downpayment",null,null,"3-20%",null,"PMI",null,null,".5% of loan"]
["Inspections",null,null,null,null,"Points",null,null,"1% of PP/pt",null,"Moving",null,null,"$100 - "]
["  Home Inspection",null,null,"$300-$500",null,"Bank Fees + Closing Fees",null,null,"5% of PP",null,null,null,null,10000]
["  Termite/Pest",null,null,"$100-$300",null,"Title Insurance",null,null,".5% of PP"]
["  Well",null,null,"$400-$500",null,null,null,null,null,null,"a A pool or other outdoor feature will"]
["  Lead Paint",null,null,"< $100",null,null,null,null,null,null,"increase utility bills significantly."]
["  Radon",null,null,"$100-$200",null,null,null,null,null,null,"a Ask for utility bills for several months"]
["Lawyer",null,null,"1% of PP",null,null,null,null,null,null,"from the prior owner before closing."]
[]
["PP = Purchase Price"]