{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Failure to Pay"],"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":"Failure to Pay","index":0,"n_rows":58,"n_cols":12,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
["Late Payment Penalty",null,null,null,null,null,"Failure to File Penalty"]
["Payment due date:","2024-04-15",null,null,null,null,"Filing Deadline","2024-04-15"]
["Payment Due:",12000]
[]
[]
[]
[]
["Date","Percentage","Penalty","Balance","Payments",null,"Date","Percentage","Penalty","Balance"]
[{"$f":"B2","v":"2024-04-15"},5.0000000000000001E-3,{"$f":"B3*B9","v":60},{"$f":"(B3+C9)-E9","v":12060},null,null,{"$f":"H2","v":"2024-04-15"},{"$f":"IF(_xlfn.XLOOKUP(G9,$A$9:$A$58,$C$9:$C$58)=0,0.05,0.045)","v":4.4999999999999998E-2},{"$f":"H9*$B$3","v":540},null,null,{"$f":"IF(VALUE($H$2)>VALUE(A9),\"\",IF(_xlfn.XLOOKUP(G9,$A$9:$A$58,$C$9:$C$58)=0,0.05,0.045))","v":4.4999999999999998E-2}]
[{"$f":"DATE(YEAR(A9),MONTH(A9)+1,1)","v":"2024-05-01"},5.0000000000000001E-3,{"$f":"D9*B10","v":60.300000000000004},{"$f":"(D9+C10)-E10","v":12120.3},null,null,{"$f":"DATE(YEAR(G9),MONTH(G9)+1,1)","v":"2024-05-01"},{"$f":"IF(_xlfn.XLOOKUP(G10,$A$9:$A$58,$C$9:$C$58)=0,0.05,0.045)","v":4.4999999999999998E-2},{"$f":"H10*$B$3","v":540},null,null,4.4999999999999998E-2]
[{"$f":"DATE(YEAR(A10),MONTH(A10)+1,1)","v":"2024-06-01"},5.0000000000000001E-3,{"$f":"D10*B11","v":60.601499999999994},{"$f":"D10+C11","v":12180.9015},null,null,{"$f":"DATE(YEAR(G10),MONTH(G10)+1,1)","v":"2024-06-01"},4.4999999999999998E-2,540,null,null,4.4999999999999998E-2]
["2024-07-01",5.0000000000000001E-3,60.904507500000001,12241.806007499999,null,null,"2024-07-01",4.4999999999999998E-2,540,null,null,4.4999999999999998E-2]
["2024-08-01",5.0000000000000001E-3,61.2090300375,12303.0150375375,null,null,"2024-08-01",4.4999999999999998E-2,540,null,null,{"$f":"IF(VALUE($H$2)>VALUE(A13),\"\",IF(_xlfn.XLOOKUP(G13,$A$9:$A$58,$C$9:$C$58)=0,0.05,0.045))","v":4.4999999999999998E-2}]
["2024-09-01",5.0000000000000001E-3,61.515075187687501,12364.530112725188,null,null,"2024-09-01",4.4999999999999998E-2,540,null,null,{"$f":"IF(VALUE($H$2)>VALUE(A14),\"\",IF(_xlfn.XLOOKUP(G14,$A$9:$A$58,$C$9:$C$58)=0,0.05,0.045))","v":4.4999999999999998E-2}]
["2024-10-01",5.0000000000000001E-3,61.822650563625942,12426.352763288814]
["2024-11-01",5.0000000000000001E-3,62.131763816444071,12488.484527105258]
["2024-12-01",5.0000000000000001E-3,62.442422635526292,12550.926949740784]
["2025-01-01",5.0000000000000001E-3,62.754634748703921,12613.681584489488]
["2025-02-01",5.0000000000000001E-3,63.068407922447442,12676.749992411935]
["2025-03-01",5.0000000000000001E-3,63.383749962059674,12740.133742373995]
["2025-04-01",5.0000000000000001E-3,63.70066871186998,12803.834411085865]
["2025-05-01",5.0000000000000001E-3,64.019172055429323,12867.853583141294]
["2025-06-01",5.0000000000000001E-3,64.339267915706472,12932.192851057]
["2025-07-01",5.0000000000000001E-3,64.660964255284995,12996.853815312284]
["2025-08-01",5.0000000000000001E-3,64.984269076561418,13061.838084388846]
["2025-09-01",5.0000000000000001E-3,65.309190421944237,13127.14727481079]
["2025-10-01",5.0000000000000001E-3,65.635736374053948,13192.783011184843]
["2025-11-01",5.0000000000000001E-3,65.963915055924218,13258.746926240769]
["2025-12-01",5.0000000000000001E-3,66.293734631203847,13325.040660871973]
["2026-01-01",5.0000000000000001E-3,66.625203304359871,13391.665864176333]
["2026-02-01",5.0000000000000001E-3,66.958329320881674,13458.624193497215]
["2026-03-01",5.0000000000000001E-3,67.293120967486075,13525.917314464701]
["2026-04-01",5.0000000000000001E-3,67.629586572323504,13593.546901037025]
["2026-05-01",5.0000000000000001E-3,67.96773450518512,13661.514635542211]
["2026-06-01",5.0000000000000001E-3,68.307573177711063,13729.822208719923]
["2026-07-01",5.0000000000000001E-3,68.649111043599618,13798.471319763523]
["2026-08-01",5.0000000000000001E-3,68.992356598817622,13867.46367636234]
["2026-09-01",5.0000000000000001E-3,69.337318381811698,13936.800994744151]
["2026-10-01",5.0000000000000001E-3,69.684004973720761,14006.484999717872]
["2026-11-01",5.0000000000000001E-3,70.032424998589363,14076.517424716461]
["2026-12-01",5.0000000000000001E-3,70.382587123582312,14146.900011840044]
["2027-01-01",5.0000000000000001E-3,70.734500059200215,14217.634511899243]
["2027-02-01",5.0000000000000001E-3,71.088172559496215,14288.722684458739]
["2027-03-01",5.0000000000000001E-3,71.443613422293694,14360.166297881033]
["2027-04-01",5.0000000000000001E-3,71.800831489405169,14431.967129370438]
["2027-05-01",5.0000000000000001E-3,72.159835646852187,14504.126965017291]
["2027-06-01",5.0000000000000001E-3,72.520634825086461,14576.647599842378]
["2027-07-01",5.0000000000000001E-3,72.883237999211886,14649.53083784159]
["2027-08-01",5.0000000000000001E-3,73.24765418920795,14722.778492030799]
["2027-09-01",5.0000000000000001E-3,73.613892460153991,14796.392384490953]
["2027-10-01",5.0000000000000001E-3,73.981961922454772,14870.374346413408]
["2027-11-01",5.0000000000000001E-3,74.351871732067039,14944.726218145475]
["2027-12-01",5.0000000000000001E-3,74.72363109072738,15019.449849236202]
["2028-01-01",5.0000000000000001E-3,75.097249246181008,15094.547098482382]
["2028-02-01",5.0000000000000001E-3,75.472735492411914,15170.019833974795]
["2028-03-01",5.0000000000000001E-3,75.850099169873971,15245.86993314467]
["2028-04-01",5.0000000000000001E-3,76.229349665723348,15322.099282810394]
["2028-05-01",5.0000000000000001E-3,76.610496414051966,15398.709779224446]