{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet2"],"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":32,"n_cols":20,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,3,3,5],[27,3,28,5],[3,2,4,2]]}
[null,null,null,"Year","Tax",null,null,null,null,null,"Tax Period","Form","Tax Due","Filed","Filing Status","NFTL","CSED","Assessed","Filed","ASED"]
[null,null,null,2014,16602,null,null,null,null,null,"2013/Q4",941,64774,"Yes",null,null,"02/08/2027 ",null,null,{"$f":"IF(S2=\"\",\"\",S2+1095)","v":""}]
[null,null,null,null,null,null,null,null,null,null,"2014/Q2",941,23949,"Yes",null,"Yes","2026-04-20",null,null,{"$f":"IF(S3=\"\",\"\",S3+1095)","v":""}]
[null,null,"Running Balance","Payment/Credits",null,null,null,null,null,null,"2014/Q3",941,23728,"Yes",null,"Yes","2026-04-20",null,null,""]
[null,null,null,"Date","Amount","From",null,null,null,null,"2014/Q4",941,23507,"Yes",null,"Yes","2026-04-20",null,null,""]
[null,null,{"$f":"E2+E6","v":19410.36},"2016-03-07",2808.36,"Late filing penalty",null,null,null,null,"2015/Q1",941,24915,"Yes",null,"Yes","2026-04-20","✔",null,""]
[null,null,{"$f":"C6+E7","v":20268.47},"2016-03-07",858.11,"Late paying penalty",null,null,null,null,"2015/Q2",941,23064,"Yes",null,"Yes","2026-04-20","✔",null,""]
[null,null,{"$f":"C7+E7","v":21126.58},"2016-03-07",458.15,"Interest",null,null,null,null,"2015/Q3",941,26207,"Yes",null,"Yes","2026-04-27","✔",null,""]
[null,null,21584.730000000003,"2016-05-23",8,"Collection fees",null,null,null,null,"2015/Q4",941,1755,"Yes",null,"Yes","2026-05-18",null,null,""]
[null,null,21592.730000000003,"2019-11-04",3601.32,"Interest",null,null,null,null,2016,940,356,"Yes",null,"Yes","2028-02-07",null,null,""]
[null,null,25194.050000000003,"2019-11-04",3042.39,"Late paying penalty",null,null,null,null,"2016/Q2",941,20762,"Yes",null,"Yes","2028-03-06","✔",null,""]
[null,null,28236.440000000002,"2021-04-15",-9280,"2021 refund",null,null,null,null,"2016/Q4",941,6835,"Yes",null,"Yes","2028-08-22",null,null,""]
[null,null,18956.440000000002,"2021-11-08",856,"Interest",null,null,null,null,"2016/Q4","CIVPEN",1040,"No","UNKNOWN","Yes",null,null,null,""]
[null,null,19812.440000000002,"2022-11-07",1180.76,"Interest",null,null,null,null,2017,940,2573,"Yes",null,"Yes","2030-07-15",null,null,""]
[null,null,20993.200000000001,"2023-04-15",-8644,"2022 refund",null,null,null,null,"2017/Q1",941,18565,"Yes",null,"Yes","2028-01-31","✔",null,""]
[null,null,12349.2,"2023-11-06",2132.0700000000002,"Interest",null,null,null,null,"2017/Q2",941,18687,"Yes",null,"Yes","2028-03-13","✔",null,""]
[null,null,14481.27,"2024-02-16",-1907,"Payment",null,null,null,null,"2017/Q3",941,14974,"Yes",null,"Yes","2028-03-13","✔",null,""]
[null,null,12574.27,"2024-03-15",-100,"Payment",null,null,null,null,"2018/Q3",941,17,"Yes",null,null,"2029-03-11",null,null,""]
[null,null,12474.27,"2024-03-15",-1950,"Payment",null,null,null,null,2019,940,2350,"Yes",null,"Yes","2032-07-13",null,null,""]
[null,null,10524.27,"2024-04-15",-1950,"Payment",null,null,null,null,"2019/Q2",941,1029,"Yes",null,"Yes","2030-03-05",null,null,""]
[null,null,8574.27,"2024-04-15",-6198.04,"2023 refund",null,null,null,null,"2019/Q3",941,1037,"Yes",null,"Yes","2030-04-22",null,null,""]
[null,null,2376.2300000000005,"2024-04-24",-100,"Payment",null,null,null,null,"2019/Q4",941,962,"Yes",null,"Yes","2030-08-05",null,null,""]
[null,null,2276.2300000000005,"2024-05-24",-100,"Payment",null,null,null,null,"2019/Q4","CIVPEN",1080,"No","UNKNOWN","Yes",null,null,null,""]
[null,null,2176.2300000000005,"2024-06-28",-100,"Payment",null,null,null,null,"2021/Q1",941,2530,"Yes",null,"Yes","2031-10-27",null,"2021-08-23","2024-08-22"]
[null,null,2076.2300000000005,"2024-07-29",-100,"Payment",null,null,null,null,"2021/Q2",941,455,"Yes",null,"Yes","2031-11-17",null,null,""]
[null,null,1976.2300000000005,"2024-08-28",-100,"Payment",null,null,null,null,"2021/Q3",941,5215,"Yes",null,"Yes","2032-04-20",null,"2022-02-14","2025-02-13"]
[null,null,1876.2300000000005,"2024-09-24",-100,"Payment",null,null,null,null,"2021/Q4",941,8378,"Yes",null,"Yes","2033-05-10",null,"2023-03-06","2026-03-05"]
[null,null,1776.2300000000005,"Miscellaneous adjustments & removal of penalties brought this down to $0",null,null,null,null,null,null,"2022/Q1",941,22339,"Yes",null,"Yes","2033-06-21",null,"2023-04-17","2026-04-16"]
[null,null,0,null,null,null,null,null,null,null,"2022/Q2",941,30515,"Yes",null,"Yes","2033-06-28",null,"2023-04-24","2026-04-23"]
[null,null,null,null,null,null,null,null,null,null,"2022/Q3",941,18646,"Yes",null,"Yes","2033-07-05",null,null,""]
[null,null,null,null,null,null,null,null,null,null,"2022/Q4",941,12307,"Yes",null,"Yes","2033-05-10",null,null,""]
[null,null,null,null,null,null,null,null,null,null,"2024/Q4",941,-20376,"No"]

{"sheet":"Sheet2","index":1,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,"Personal",1600,12,{"$f":"E7*F7","v":19200}]
[null,null,null,"Business",1950,12,{"$f":"E8*F8","v":23400}]
[null,null,null,null,null,null,{"$f":"SUM(G7:G8)","v":42600},{"$f":"120000/G9","v":2.816901408450704}]
[null,null,null,null,null,null,{"$f":"G9*(120000/G9)","v":119999.99999999999}]
[]
[null,null,null,"Mortgage"]
[null,null,null,"Amount",120000]
[null,null,null,"Interest Rate",7.4999999999999997E-2]
[null,null,null,"Term","10 Years"]
[null,null,null,"Payment ",1653.42,12,{"$f":"E16*F16","v":19841.04}]
[null,null,null,null,null,null,{"$f":"G16*10","v":198410.40000000002}]
[]
[]
[null,null,null,"Amount",120000]
[null,null,null,"Interest Rate",7.4999999999999997E-2]
[null,null,null,"Term","5 years"]
[null,null,null,"Payment ",2579.5500000000002,12,{"$f":"E23*F23","v":30954.600000000002}]
[null,null,null,null,null,null,{"$f":"G23*5","v":154773}]
[]
[]
[null,null,null,"Amount",120000]
[null,null,null,"Interest Rate",0]
[null,null,null,"Term",5]
[null,null,null,"Payment ",{"$f":"E27/(E29*12)","v":2000},12,{"$f":"E30*F30","v":24000}]
[null,null,null,null,null,null,{"$f":"G30*E29","v":120000}]