{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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":"1904","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,3,1,4],[3,2,4,2],[5,2,6,2],[7,2,8,2],[9,2,10,2],[11,2,12,2],[3,3,4,3],[5,3,6,3],[7,3,8,3],[9,3,10,3],[11,3,12,3],[3,4,4,4],[5,4,6,4],[7,4,8,4],[9,4,10,4],[11,4,12,4],[14,0,15,4]],"flags":["formulas_cached_only"]}
["Oxford House Viability Calculator"]
["Category","Amount","# Residents","Cost per Resident"]
[null,null,null,"Per Month","Per Week"]
["Rent",3000,6,667.5,154.03846153846155]
["Cable",150]
["Electricity",150,7,572.1428571428571,132.03296703296704]
["Heat",50]
["Telephone",50,8,500.625,115.52884615384616]
["Loan",170]
["Contribution",60,9,445,102.6923076923077]
["Water",25]
["Supplies",250,10,400.5,92.42307692307692]
["Reserve",100]
["TOTAL",4005," "," "]
["Download from www.oxfordhouse.org to use actual category amounts in Excel "]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}