{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Comparison"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Comparison","index":0,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":false,"merged":[[3,0,3,1],[8,0,8,1],[10,0,10,1],[12,0,12,1]]}
["Revenue (month)",10000.0,null,"HOW TO USE THIS SHEET"]
["# of Transactions",50.0,null,"Put your average revenue and # of transactions in the green boxes. The sheet will update automatically"]
["Avg amount per transaction",{"$f":"B1/B2","v":200}]
["Gateways - eWay",null,"Actual Percentage","Notes"]
["All-in-one",{"$f":"1.5%*B1 + 0.25*B2","v":162.5},{"$f":"B5/$B$1","v":0.01625},"Custom pricing can be negotiated with a high volume of sales"]
["Budget",{"$f":"0.6*if(B2 > 5,(B2-5),0)+30","v":57},0.0057,"Extra bank fees apply"]
["VIP",{"$f":"0.4*if($B$2 > 200,($B$2-200),0)+60","v":60},0.006,"Extra bank fees apply"]
["Community",{"$f":"0.5*if($B$2 > 10,($B$2-10),0)+20","v":40},0.004,"Extra bank fees apply"]
["Gateways - Stripe",null,"-"]
["Basic",{"$f":"1.75%*B1+0.3*B2","v":190},{"$f":"B10/$B$1","v":0.019},"Plans can be negotiated with a high volume of sales or a unique business model"]
["Gateways - Paypal",null,"-"]
["Basic",{"$f":"2.6%*B1 + 0.3*B2","v":275},{"$f":"B12/$B$1","v":0.0275},"Custom pricing can be negotiated with a high volume of sales"]
["Gateways - Windcave",null,"-"]
["Rocket Micro",{"$f":"0.5*B2+15","v":40},{"$f":"B14/$B$1","v":0.004},"Custom pricing can be negotiated with a high volume of sales"]
["Rocket Starter",{"$f":"0.3*if(B2 > 100,(B2-100),0)+30","v":30},0.003,"Custom pricing can be negotiated with a high volume of sales"]