{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"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":4,"n_cols":13,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M1>83333.33,((7500+(M1-33333.33)*25%)),IF(M1>75000,((3333.33+3750+(M1-33333.33)*25%)),IF(BP2>66666.67,((750+2333.33+3750+(M1-33333.33)*25%)),IF(M1>58333.33,((375+187.5+2333.33+3750+7291.67+(M1-33333.33)*25%)),IF(M1>50000,((62.5+125+187.5+2333.33+3750+(M1-33333.33)*25%)),IF(M1>41666.67,((31.25+125+187.5+2333.33+3750+(M1-33333.33)*25%)),IF(M1>33333.33,((31.25+125+187.5+2333.33+3750+(M1-33333.33)*25%)),IF(M1>16666.67,((3750+2333.33+187.5+125+31.5+(M1-16666.67)*25%%)),IF(M1>5000,((2333.33+187.5+125+31.25+(M1-5000)*22.5%)),IF(M1>3750,((187.5+125+31.25+(M1-3750)*20%)),IF(M1>2500,((125+31.25+(M1-2500)*15%)),IF(M1>1250,((31.25+(M1-1250)*10%)),IF(M1<1250,M1*2.5%,0)))))))))))))","v":593.75},null,5000]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M2>83333.33,((7500+(M2-33333.33)*25%)),IF(M2>75000,((3333.33+3750+(M2-33333.33)*25%)),IF(BP3>66666.67,((750+2333.33+3750+(M2-33333.33)*25%)),IF(M2>58333.33,((375+187.5+2333.33+3750+7291.67+(M2-33333.33)*25%)),IF(M2>50000,((62.5+125+187.5+2333.33+3750+(M2-33333.33)*25%)),IF(M2>41666.67,((31.25+125+187.5+2333.33+3750+(M2-33333.33)*25%)),IF(M2>33333.33,((31.25+125+187.5+2333.33+3750+(M2-33333.33)*25%)),IF(M2>16666.67,((3750+2333.33+187.5+125+31.5+(M2-16666.67)*25%%)),IF(M2>5000,((2333.33+187.5+125+31.25+(M2-5000)*22.5%)),IF(M2>3750,((187.5+125+31.25+(M2-3750)*20%)),IF(M2>2500,((125+31.25+(M2-2500)*15%)),IF(M2>1250,((31.25+(M2-1250)*10%)),IF(M2<1250,M2*2.5%,0)))))))))))))","v":3127.08},null,7000]
[null,null,null,null,null,null,null,null,null,null,2902.08,null,6000]
[null,null,null,null,null,null,null,null,null,null,393.75,null,4000]