# This data file was generated by the Spreadsheet Calculator.
# You almost certainly shouldn't edit it.

set iterations = 3
rightstring A0 = "An ILLUSTRATIVE ONLY example for 1998 taxes"
rightstring B2 = "He"
rightstring C2 = "She"
rightstring D2 = "Joint"
rightstring E2 = "."
rightstring F2 = "."
rightstring G2 = "sep-0"
rightstring H2 = "sep-1"
rightstring I2 = "sep-2"
rightstring J2 = "sep-3"
rightstring K2 = "sep-4"
rightstring A3 = "income-1"
let B3 = 43000
let C3 = 57000
let D3 = @sum(B3:C3)
rightstring E3 = "."
rightstring F3 = "."
let G3 = 0
let H3 = 21175
let I3 = 51150
let J3 = 77975
let K3 = 139225
rightstring A4 = "income-2"
let B4 = 1023.75
let C4 = 4602
let D4 = @sum(B4:C4)
rightstring E4 = "."
rightstring F4 = "."
let G4 = 1
let H4 = 2
let I4 = 3
let J4 = 4
let K4 = 5
rightstring A5 = "income-3"
let B5 = 0
let C5 = 0
let D5 = @sum(B5:C5)
rightstring E5 = "."
rightstring F5 = "."
let G5 = 0
let H5 = 3176.25
let I5 = 11569.25
let J5 = 19885
let K5 = 41935
rightstring A6 = "income-4"
let B6 = 0
let C6 = 0
let D6 = @sum(B6:C6)
rightstring E6 = "."
rightstring F6 = "."
let G6 = 0.15
let H6 = 0.28
let I6 = 0.31
let J6 = 0.36
let K6 = 0.396
rightstring A7 = "Tot Income"
let B7 = @sum(B3:B6)
let C7 = @sum(C3:C6)
let D7 = @sum(D3:D6)
rightstring E7 = "."
rightstring F7 = "."
rightstring A8 = "Std Deduct"
let B8 = 3550
let C8 = 3550
let D8 = 7100
rightstring E8 = "."
rightstring F8 = "."
rightstring G8 = "joint-0"
rightstring H8 = "joint-1"
rightstring I8 = "joint-2"
rightstring J8 = "joint-3"
rightstring K8 = "joint-4"
rightstring A9 = "exempt-1"
let B9 = 2700
let C9 = 2700
let D9 = @sum(B9:C9)
rightstring E9 = "."
rightstring F9 = "."
let G9 = 0
let H9 = 42350
let I9 = 102300
let J9 = 155950
let K9 = 278450
rightstring A10 = "exempt-2"
let B10 = 0
let C10 = 2700
let D10 = @sum(B10:C10)
rightstring E10 = "."
rightstring F10 = "."
let G10 = 1
let H10 = 2
let I10 = 3
let J10 = 4
let K10 = 5
rightstring A11 = "deduct-1"
let B11 = 0
let C11 = 0
let D11 = @sum(B11:C11)
rightstring E11 = "."
rightstring F11 = "."
let G11 = 0
let H11 = 6352.5
let I11 = 23138.5
let J11 = 39770
let K11 = 83870
rightstring A12 = "deduct-2"
let B12 = 0
let C12 = 0
let D12 = @sum(B12:C12)
rightstring E12 = "."
rightstring F12 = "."
let G12 = 0.15
let H12 = 0.28
let I12 = 0.31
let J12 = 0.36
let K12 = 0.396
rightstring A13 = "TaxableInc"
let B13 = B7-@sum(B8:B12)
let C13 = C7-@sum(C8:C12)
let D13 = D7-@sum(D8:D12)
rightstring E13 = "."
rightstring F13 = "."
rightstring A14 = "i"
let B14 = @lookup(B13, G3:K3)
let C14 = @lookup(C13, G3:K3)
let D14 = @lookup(D13, G9:K9)
rightstring E14 = "."
rightstring F14 = "."
rightstring A15 = "x(i)"
let B15 = @index(B14, G3:K3)
let C15 = @index(C14, G3:K3)
let D15 = @index(D14, G9:K9)
rightstring E15 = "."
rightstring F15 = "."
rightstring A16 = "y(i)"
let B16 = @index(B14, G5:K5)
let C16 = @index(C14, G5:K5)
let D16 = @index(D14, G11:K11)
rightstring E16 = "."
rightstring F16 = "."
rightstring A17 = "m(y)"
let B17 = @index(B14, G6:K6)
let C17 = @index(C14, G6:K6)
let D17 = @index(D14, G12:K12)
rightstring A18 = "Tax"
let B18 = B16+B17*(B13-B15)
let C18 = C16+C17*(C13-C15)
let D18 = D16+D17*(D13-D15)
rightstring A19 = "w'held-1"
let B19 = 7587.53
let C19 = 11799.58
let D19 = @sum(B19:C19)
rightstring A20 = "w'held-2"
let B20 = 0
let C20 = 342.31
let D20 = @sum(B20:C20)
rightstring A21 = "Owed"
let B21 = B18-B19-B20
let C21 = C18-C19-C20
let D21 = D18-D19-D20
rightstring A23 = "Sum of separate taxes"
let D23 = B18+C18
rightstring A24 = "Owed if filing separately"
let D24 = B21+C21
rightstring A26 = "Saving for filing jointly"
let D26 = D23-D18
