{"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":27,"n_cols":21,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Period","Initial Tax","Withholding / Credits","Estimated Tax Penalty","Failure to File","Failure to Pay","Interest",null,null,null,null,"2023-06-15",-329,null,{"$f":"\"Pmt \"&MONTH(M2)&\"/\"&DAY(M2)&\"/\"&YEAR(M2)","v":"Pmt 6/15/2023"},{"$f":"ABS(N2)","v":329}]
[null,2016,11390,{"$f":"SUM(D4:D22)","v":10558.119999999999},{"$f":"SUM(E4:E22)","v":124},{"$f":"SUM(F4:F22)","v":2344.06},{"$f":"SUM(G4:G22)","v":0},{"$f":"SUM(H4:H22)","v":3661.61},null,null,null,null,"2023-06-15",-31,null,{"$f":"\"Pmt \"&MONTH(M3)&\"/\"&DAY(M3)&\"/\"&YEAR(M3)","v":"Pmt 6/15/2023"},{"$f":"ABS(N3)","v":31}]
[null,null,null,124,124,113.9,null,63.83,null,null,null,null,"2023-07-17",-360,null,"Pmt 7/17/2023",360]
[null,"From 2012",null,117.12,null,null,null,null,null,null,null,null,"2023-08-15",-360,null,"Pmt 8/15/2023",360]
[null,"From 2020",null,1934,null,null,null,null,null,null,null,null,"2023-09-15",-360,null,"Pmt 9/15/2023",360]
[null,"From 2021",null,4423,null,null,null,null,null,null,null,null,"2023-10-16",-360,null,"Pmt 10/16/2023",360]
[null,"Pmt 6/15/2023",null,329,null,null,null,null,null,null,null,null,"2023-11-15",-360,null,"Pmt 11/15/2023",360]
[null,"Pmt 6/15/2023",null,31,null,null,null,null,null,null,null,null,"2023-12-15",-360,null,"Pmt 12/15/2023",360]
[null,"Pmt 7/17/2023",null,360,null,null,null,null,null,null,null,null,"2024-01-15",-360,null,"Pmt 1/15/2024",360]
[null,"Pmt 8/15/2023",null,360,null,null,null,null,null,null,null,null,"2024-02-15",-360,null,"Pmt 2/15/2024",360]
[null,"Pmt 9/15/2023",null,360,null,null,null,null,null,null,null,null,"2024-03-15",-360,null,"Pmt 3/15/2024",360]
[null,"Pmt 10/16/2023",null,360,null,null,null,null,null,null,null,null,"2024-04-15",-360,null,"Pmt 4/15/2024",360]
[null,"Pmt 11/15/2023",null,360]
[null,"Pmt 12/15/2023",null,360]
[null,"Pmt 1/15/2024",null,360]
[null,"Pmt 2/15/2024",null,360]
[null,"Pmt 3/15/2024",null,360]
[null,"Pmt 4/15/2024",null,360]
[null,"Accrued Interest",null,null,null,31,null,3597.78]
[null,"Accrued Penalties",null,null,null,2199.16]
[]
[null,"Total",{"$f":"SUM(C3,E3,F3,G3,H3)-D3","v":6961.5499999999993}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3-D3","v":831.88000000000102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E3:H3)","v":6129.67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U25:U26)","v":6961.5500000000011}]