{"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":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,"W-2",{"$f":"SUM(F14,F22)","v":138673},{"$f":"SUM(G14,G22)","v":133219},177472,200367]
[null,null,null,null,"WH",{"$f":"SUM(F15,F23)","v":12398},{"$f":"SUM(G15,G23)","v":11366},18557,22212]
[null,null,null,null,"FL Lottery",{"$f":"SUM(F16,F26)","v":0},{"$f":"SUM(G16,G26)","v":0},44751,2]
[null,null,null,null,"Lottery WH",{"$f":"SUM(F17,F27)","v":0},{"$f":"SUM(G17,G27)","v":0},10740,1]
[null,null,null,null,"Robinhood Net",{"$f":"SUM(F18,F26)-SUM(F19,F27)","v":0},{"$f":"SUM(G18,G26)-SUM(G19,G27)","v":94},0,1]
[null,null,null,null,"Morgan Stanley",{"$f":"F29-F30","v":10700},{"$f":"G29-G30","v":0},0,0]
[null,null,null,null,"Interest",{"$f":"F32","v":0},{"$f":"G32","v":0},0,27]
[]
[]
[null,null,null,null,null,2020,2021,2022,2023]
[null,null,null,"Nelmarie","W-2",25652,27795,30454,30031]
[null,null,null,null,"WH",1342,1559,1765,1484]
[null,null,null,null,"FL Lottery",null,null,44751]
[null,null,null,null,"Lottery WH",null,null,10740]
[null,null,null,null,"Robinhood Proceeds",null,122,7]
[null,null,null,null,"Cost or Basis",null,28,7]
[null,null,null,null,"Net",null,{"$f":"G18-G19","v":94},{"$f":"H18-H19","v":0}]
[]
[null,null,null,"Pedro","W-2",113021,105424,147018,170336]
[null,null,null,null,"WH",11056,9807,16792,20728]
[null,null,null,null,"FL Lottery"]
[null,null,null,null,"Lottery WH"]
[null,null,null,null,"Robinhood Proceeds",null,null,null,2]
[null,null,null,null,"Cost or Basis",null,null,null,1]
[null,null,null,null,"Net",null,null,null,{"$f":"I26-I27","v":1}]
[null,null,null,null,"Morgan Stanley Proceeds",22000]
[null,null,null,null,"Cost or Basis",11300]
[null,null,null,null,"Net",{"$f":"F29-F30","v":10700}]
[null,null,null,null,"Interest",null,null,null,27]
[]
[]
[]
[]
[null,null,null,null,"Return Transcript Wages",138674,133220,null,200368]
[null,null,null,null,"Economic Impact Pmt",1700,2800]
[null,null,null,null,"Std Deduction",24800,25100,null,27700]
[null,null,null,null,"Tentative Tax",16632,15283,null,28602]
[null,null,null,null,"Total Credit",-4137,-3500,null,-500]
[null,null,null,null,"Tax",{"$f":"SUM(F40:F41)","v":12495},{"$f":"SUM(G40:G41)","v":11783},0,28102]
[null,null,null,null,"Federal WH",-12399,-11368,null,-22212]
[null,null,null,null,"Refundable Ed Credits",-2092,-2000]
[null,null,null,null,"Total payments",{"$f":"SUM(F43:F44)","v":-14491},{"$f":"SUM(G43:G44)","v":-13368},null,{"$f":"SUM(I43:I44)","v":-22212}]
[null,null,null,null,"Balance",{"$f":"SUM(F42,F45)","v":-1996},{"$f":"SUM(G42,G45)","v":-1585},null,{"$f":"SUM(I42,I45)","v":5890}]
[null,null,null,null,"Applied to next year",-1996]
[null,null,null,null,"Refund",null,-1585]
[null,null,null,null,"Penalties",null,null,null,159]
[]
[null,null,null,null,null,{"$f":"F46-F47","v":0},{"$f":"G46-G48","v":0},null,{"$f":"SUM(I46:I49)","v":6049}]
[]
[]
[]
[]
[null,null,null,null,"Short Term Cap Gains Tax",1070]