{"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":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[[3,0,3,1],[10,0,10,1],[12,0,12,1],[14,0,14,1]]}
["Revenue (month)",4000.0,null,"HOW TO USE THIS SHEET"]
["# of Transactions",3000.0,null,"Put your average revenue and # of transactions in the green boxes. The sheet will update automatically"]
["Avg amount per transaction",{"$f":"B1/B2","v":1.333333333}]
["Gateways - eWay",null,"Actual Percentage","Notes"]
["Low Plan",{"$f":"3.4%*B1","v":136},{"$f":"B5/$B$1","v":0.034}]
["Medium Plan",{"$f":"2.95%*B1 + 15","v":133},0.03325]
["High Plan",{"$f":"2.7%*B1 + 35","v":143},0.03575]
["Budget",{"$f":"0.3*if(B2 > 100,(B2-100),0)+25","v":895},0.22375,"Extra bank fees may apply"]
["VIP",{"$f":"0.15*if($B$2 > 300,($B$2-300),0)+55","v":460},0.115,"Extra bank fees may apply"]
["Community",{"$f":"0.15*if($B$2 > 10,($B$2-10),0)+15","v":463.5},0.115875,"Extra bank fees may apply"]
["Gateways - Stripe",null,"-"]
["Basic",{"$f":"2.9%*B1+0.3*B2","v":1016},{"$f":"B12/$B$1","v":0.254},"Plans can be negotiated with a high volume of sales or a unique business model"]
["Gateways - Paypal",null,"-"]
["Basic",{"$f":"3.4%*B1 + 0.45*B2","v":1486},{"$f":"B14/$B$1","v":0.3715},"Custom pricing can be negotiated with a high volume of sales"]
["Gateways - Windcave",null,"-"]
["Rocket Micro",{"$f":"0.5*B2+15","v":1515},{"$f":"B16/$B$1","v":0.37875},"Custom pricing can be negotiated with a high volume of sales"]
["Rocket Starter",{"$f":"0.3*if(B2 > 100,(B2-100),0)+30","v":900},0.225,"Custom pricing can be negotiated with a high volume of sales"]