{"text_format":"1","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,"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":82,"n_cols":37,"rows_kept":82,"cut":false,"hidden":false,"merged":[[10,28,10,29],[26,28,26,29],[10,30,10,31]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V9:V13)","v":17243.18},{"$f":"SUM(AA9:AA13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V14:V32)","v":99221.142958333337}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2:V3)","v":116464.32295833333}]
[null,null,null,"Year ","Form ","Tax Due ","Filed","Filing","NFTL","Estimated CSED","Last Download"]
[null,null,null,"2024/Q1",941,-847,"No",null,null,null,2,null,"  ",null,null,null,null,{"$f":"0.5%","v":5.0000000000000001E-3}]
[null,null,null,2020,940,0,"No",null,null,null,2,null,"  ",2020,940,null,null,{"$f":"R6*S7","v":9.5000000000000001E-2},19,null,null,null,0.25]
[null,null,null,2023,940,0,"No",null,null,null,2,null,"  ",2023,940,null,null,null,null,null,null,null,"FTF","FTP","FTD","Interest","Tax"]
[null,null,null,2024,940,0,"No",null,null,null,2,null,"  ",2019,940,null,null,null,{"$f":"S10+V9","v":109332.80528333333},null,201812,8580.84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK11:AK32)","v":79999.999999999985}]
[null,null,null,"2019/Q2",941,0,"Yes",null,null,"2029-09-23",2,null,"  ",2022,940,null,null,null,100751.96528333334,null,201903,1344.76]
[null,null,null,"2020/Q4",941,0,"No",null,null,null,2,null,"  ",2021,940,null,null,null,99407.205283333344,null,201909,4360.55,null,null,null,null,null,null,"941's",null,"Not processed",null,"Anticipated penalties & interest","Total unprocessed",null,2019,13.13]
[null,null,null,"2023/Q1",941,0,"No",null,null,null,2,null,"  ","2020/Q4",941,null,null,null,95046.655283333341,null,201912,2291.02,null,null,null,null,null,null,201812,8580.84,202012,4379.0200000000004,2434.0052833333339,6813.0252833333343,null,2021,211.97]
[null,null,null,"2023/Q2",941,0,"No",null,null,null,2,null,"  ",null,null,null,null,null,92755.635283333337,null,202003,666.01,null,null,null,null,null,null,201903,1344.76,202303,5521.39,2530.6370833333335,8052.0270833333343,null,2022,96.26]
[null,null,null,"2023/Q3",941,0,"No",null,null,null,2,null,"  ",null,null,null,null,null,92089.625283333342,null,202012,{"$f":"SUM(W14:AA14)","v":6813.0252833333343},{"$f":"0.25*AA14","v":1094.7550000000001},{"$f":"AA14*0.095","v":416.00690000000003},{"$f":"AA14*0.1","v":437.90200000000004},{"$f":"((0.07/12)*19)*AA14","v":485.3413833333334},4379.0200000000004,null,201909,4360.55,202306,5423.29,2309.4176583333337,7732.7076583333337,null,202012,4379.0200000000004]
[null,null,null,"2023/Q4",941,0,"No",null,null,null,2,null,"  ",null,null,null,null,null,85276.6,null,202006,331.24,null,null,null,null,null,null,201912,2291.02,202309,4519.92,1325.8432,5845.7632000000003,null,202303,5521.39]
[null,null,null,"2024/Q2",941,0,"No",null,null,null,2,null,"  ",null,null,null,null,null,84945.36,null,202009,5259.25,null,null,null,null,null,null,202003,666.01,202312,4005.76,644.25973333333343,4650.0197333333335,null,202306,5423.29]
[null,null,null,"2024/Q3",941,0,"No",null,null,null,2,null,"  ",null,null,null,null,null,79686.11,null,202103,6362.69,null,null,null,null,null,null,202006,331.24,null,null,null,null,null,202309,4519.92]
[null,null,null,"2024/Q4",941,0,"No",null,null,null,2,null,"  ","2020/Q1",941,null,null,null,73323.42,null,202106,7977.73,null,null,null,null,null,null,202009,5259.25,null,null,null,null,null,202312,4005.76]
[null,null,null,"2019/Q1","CIVPEN",0,"No",null,null,null,2,null,"  ","2019/Q1",941,null,null,null,65345.69,null,202109,10081.66,null,null,null,null,null,null,202103,6362.69,null,null,null,null,null,202212,4196.54]
[null,null,null,"2019/Q2","CIVPEN",0,"No",null,null,null,2,null,"  ","2019/Q4",941,null,null,null,55264.03,null,202112,11682.21,null,null,null,null,null,null,202106,7977.73,null,null,null,null,null,202209,6066.41]
[null,null,null,"2019/Q3","CIVPEN",0,"No",null,null,null,2,null,"  ","2022/Q4",941,null,null,null,43581.82,null,202203,7887.53,null,null,null,null,null,null,202109,10081.66,null,null,null,null,null,202206,5960.98]
[null,null,null,"2019/Q4","CIVPEN",0,"No",null,null,null,2,null,"  ","2019/Q3",941,null,null,null,{"$f":"S23+V22","v":35694.29},null,202206,5960.98,null,null,null,null,null,null,202112,11682.21,null,null,null,null,null,202203,7887.53]
[null,null,null,"2020/Q1","CIVPEN",0,"No",null,null,null,2,null,"  ","2020/Q3",941,null,null,"Sum up",{"$f":"SUM(V23:V24)+S25","v":29733.31},null,202209,6066.41,null,null,null,null,null,null,202203,7887.53,null,null,null,null,null,202112,11682.21]
[null,null,null,"2020/Q2","CIVPEN",0,"No",null,null,null,2,null,"  ","2022/Q2",941,null,null,null,null,null,202212,4196.54,null,null,null,null,null,null,202206,5960.98,null,null,null,null,null,202109,10081.66]
[null,null,null,"2020/Q3","CIVPEN",0,"No",null,null,null,2,null,"  ","2022/Q3",941,null,null,"Newest first",{"$f":"SUM(AA25:AA28)","v":19470.36},null,202303,{"$f":"SUM(W25:AA25)","v":8052.0270833333343},{"$f":"0.25*AA25","v":1380.3475000000001},{"$f":"AA25*0.05","v":276.06950000000001},{"$f":"AA25*0.1","v":552.13900000000001},{"$f":"((0.07/12)*10)*AA25","v":322.08108333333337},5521.39,null,202209,6066.41,null,null,null,null,null,202106,7977.73]
[null,null,null,"2020/Q4","CIVPEN",0,"No",null,null,null,2,null,"  ","2021/Q1",941,null,null,null,null,null,202306,{"$f":"SUM(W26:AA26)","v":7732.7076583333337},{"$f":"0.25*AA26","v":1355.8225},{"$f":"AA26*0.035","v":189.81515000000002},{"$f":"AA26*0.1","v":542.32900000000006},{"$f":"((0.07/12)*7)*AA26","v":221.45100833333333},5423.29,null,202212,4196.54,null,null,null,null,null,202103,1976.2]
[null,null,null,"2021/Q1","CIVPEN",0,"No",null,null,null,2,null,"  ","2022/Q1",941,null,null,null,null,null,202309,{"$f":"SUM(W27:AA27)","v":5845.7632000000003},{"$f":"0.15*AA27","v":677.98799999999994},{"$f":"AA27*0.02","v":90.398400000000009},{"$f":"AA27*0.1","v":451.99200000000002},{"$f":"((0.07/12)*4)*AA27","v":105.46480000000001},4519.92,null,"940's"]
[null,null,null,"2021/Q2","CIVPEN",0,"No",null,null,null,2,null,"  ","2021/Q2",941,null,null,null,null,null,202312,{"$f":"SUM(W28:AA28)","v":4650.0197333333335},{"$f":"0.05*AA28","v":200.28800000000001},{"$f":"AA28*0.005","v":20.0288},{"$f":"AA28*0.1","v":400.57600000000002},{"$f":"((0.07/12)*1)*AA28","v":23.366933333333336},4005.76,null,2019,13.13]
[null,null,null,"2021/Q3","CIVPEN",0,"No",null,null,null,2,null,"  ","2021/Q3",941,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,211.97]
[null,null,null,"2021/Q4","CIVPEN",0,"No",null,null,null,2,null,"  ","2021/Q4",941,null,null,null,null,null,2019,13.13,null,null,null,null,null,null,2022,96.26]
[null,null,null,"2022/Q1","CIVPEN",0,"No",null,null,null,2,null,"  ",null,null,null,null,null,null,null,2021,211.97]
[null,null,null,"2022/Q2","CIVPEN",0,"No",null,null,null,2,null,"  ",null,null,null,null,null,null,null,2022,96.26]
[null,null,null,"2022/Q3","CIVPEN",0,"No",null,null,null,2,null,"  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201812,8580.84]
[null,null,null,"2022/Q4","CIVPEN",0,"No",null,null,null,2,null,"  ",null,null,null,null,"To Pay",80000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201903,1344.76]
[null,null,null,"2023/Q1","CIVPEN",0,"No",null,null,null,2,null,"  ",null,null,null,null,"Balance:",{"$f":"S34-SUM(S36:S56)","v":-133.57767500000773},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W14:Z14)","v":2434.0052833333339},null,null,null,null,null,201909,4360.55]
[null,null,null,"2023/Q2","CIVPEN",0,"No",null,null,null,2,null,"  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201912,2291.02]
[null,null,null,"2023/Q3","CIVPEN",0,"No",null,null,null,2,null,"  ",null,null,null,null,202303,8052.0270833333343,null,null,null,"Old Balances",{"$f":"SUM(V9:V13,V15:V24,V30:V32)","v":83370.78},null,null,null,null,null,null,null,null,null,null,null,202003,666.01]
[null,null,null,"2023/Q4","CIVPEN",0,"No",null,null,null,2,null,"  ",null,null,{"$f":"1*0.5%","v":5.0000000000000001E-3},null,202306,7732.7076583333337,null,null,null,"New Balances",{"$f":"SUM(V14,V25:V28)","v":33093.542958333339},{"$f":"SUM(AA25:AA28,AA14)","v":23849.38},null,null,null,null,null,null,null,null,null,null,202006,331.24]
[null,null,null,"2024/Q1","CIVPEN",0,"No",null,null,null,2,null,"  ",null,null,null,null,202309,5845.7632000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"80000-AK9","v":0},null,202009,5259.25]
[null,null,null,"2024/Q2","CIVPEN",0,"No",null,null,null,2,null,"  ",null,null,null,null,202312,4650.0197333333335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202103,4386.49]
[null,null,null,"2024/Q3","CIVPEN",0,"No",null,null,null,2,null,"  ",null,null,null,null,202106,7977.73,null,null,null,null,null,null,null,null,null,null,null,null,202012,2434.0052833333339,null,null,null,{"$f":"SUM(AK33:AK40)","v":27220.160000000003}]
[null,null,null,"2024/Q4","CIVPEN",0,"No",null,null,null,2,null,"  ",null,null,null,null,202109,10081.66,null,null,null,null,null,null,null,null,null,null,null,null,202303,2530.6370833333335]
[null,null,null,2019,940,13,"Yes",null,null,"12/28/2030*",2,null,"  ",null,null,null,null,202112,11682.21,null,null,null,null,null,null,null,null,null,null,null,null,202306,2309.4176583333337]
[null,null,null,2022,940,96,"Yes",null,null,"2033-05-08",2,null,"  ",null,null,null,null,202203,7887.53,null,null,null,null,null,null,null,null,null,null,null,null,202309,1325.8432]
[null,null,null,2021,940,212,"Yes",null,null,"2032-07-04",2,null,"  ",null,null,null,null,202206,5960.98,null,null,null,null,null,null,null,null,null,null,null,null,202312,644.25973333333343]
[null,null,null,"2020/Q2",941,332,"Yes",null,null,"2031-05-03",2,null,"  ",null,null,null,null,202209,6066.41,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG41:AG45)","v":9244.1629583333342}]
[null,null,null,"2020/Q1",941,667,"Yes",null,null,"2030-12-02",2,null,"  ",null,null,null,null,202212,4196.54]
[null,null,null,"2019/Q1",941,1349,"Yes",null,null,"10/14/2030*",2,null,"  "]
[null,null,null,"2019/Q4",941,2293,"Yes",null,null,"06/03/2030*",2,null,"  "]
[null,null,null,"2022/Q4",941,4200,"Yes",null,null,"05/15/2033*",2,null,"  "]
[null,null,null,"2019/Q3",941,4364,"Yes",null,null,"03/12/2030*",2,null,"  "]
[null,null,null,"2020/Q3",941,5263,"Yes",null,null,"02/19/2034*",2,null,"  "]
[null,null,null,"2022/Q2",941,5966,"Yes",null,null,"2033-04-10",2,null,"  "]
[null,null,null,"2022/Q3",941,6072,"Yes",null,null,"05/15/2033*",2,null,"  "]
[null,null,null,"2021/Q1",941,6367,"Yes",null,null,"2031-08-30",2,null,"  "]
[null,null,null,"2022/Q1",941,7894,"Yes",null,null,"05/22/2033*",2,null,"  "]
[null,null,null,"2021/Q2",941,7984,"Yes",null,null,"11/15/2031*",2,null,"  "]
[null,null,null,"2021/Q3",941,10090,"Yes",null,null,"03/14/2032*",2,null,"  "]
[null,null,null,"2021/Q4",941,11692,"Yes",null,null,"09/19/2032*",2,null,"  "]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"940       2019",13.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"940       2021",211.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"940       2022",96.26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2020 4th ",4379.0200000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2023 3rd",5521.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2023 2nd",5423.29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2023 3rd",4519.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2023 4th",4005.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2022 4th",4196.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2022 3rd",6066.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2022 2nd",5960.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2022 1st",7887.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2021 4th",11682.21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2021 3rd",10081.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2021 2nd",7977.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"941   2021 1st",1976.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB66:AB81)","v":79999.999999999985}]