{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Home","Rates","Return Summary","Employee Summary","Rebatable or Exempt Summary","Cars","Loans","Debt Waiver","Expenses","Housing","LAFHA","Board","Property","Other (Residual)","Car Parking","Meal Entertainment"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":90,"comments":9,"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":"Home","index":0,"n_rows":52,"n_cols":17,"rows_kept":52,"cut":false,"hidden":false,"merged":[[27,7,28,12],[42,8,44,12],[9,8,9,11],[10,8,12,11],[16,8,17,12],[19,7,19,9],[19,11,19,12],[22,8,22,9],[7,7,8,11],[1,4,1,8],[1,11,1,12],[2,4,2,8],[2,11,2,12],[5,7,6,11]]}
[]
[null,null,null,null,"Fringe Benefits Tax Calculations Home Page",null,null,null,null,null,null,{"$f":"IF(I23<>\"\",I23,\"\")","v":""},null,null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Year Ended \",TEXT(LastDay,\"DD MMMM YYY\"))","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,"Preparer Name"]
[]
[]
[null,null,null,null,null,null,null,"Instructions"]
[]
[null,null,null,null,null,null,null,"VIP:  Select Correct Employer Type Below for Accurate Calculations"]
[]
[null,null,null,null,null,null,null,1,"Enter employer details below.  TFN and ABN fields are optional."]
[null,null,null,null,null,null,null,2,"Enter employee name(s) below to populate drop down lists in each worksheet.  If you change an employee's name after using it in a worksheet, select the new name in that worksheet otherwise an unallocated benefit will be shown in the employee summary."]
[]
[]
[null,null,null,null,null,null,null,3,"Click the menu buttons to the left to access worksheets for those benefits."]
[null,null,null,null,null,null,null,4,"Cells with a red triangle in the top right hand corner display instructions on hover for worksheet preparation."]
[null,null,null,null,null,null,null,5,"Click on the Return Summary button top right for information to be shown on the FBT return"]
[null,null,null,null,null,null,null,6,"Click on the Employee Summary button top right for details of benefits provided to each employee including reportable fringe benefits to be shown on payment summaries."]
[]
[null,null,null,null,null,null,null,7,"You can return to this home page by clicking the Home button at the top of each worksheet."]
[null,null,null,null,null,null,null,"Employer Details",null,null,null,"Employer Type"]
[]
[]
[null,null,null,null,null,null,null,"Name",null,null,null,"Taxable",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,"Public/Non-Profit Hospitals, Ambulance Services"]
[null,null,null,null,null,null,null,"TFN",null,null,null,"PBIs, Health Promotion Charities"]
[null,null,null,null,null,null,null,null,null,null,null,"Rebatable (e.g. sporting club, private school, charity,"]
[null,null,null,null,null,null,null,"ABN",null,null,null,"religious institution, trade union, employer association)"]
[null,null,null,null,null,null,null,"Employees"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee List"]
[null,null,null,null,null,null,null,"ID","First Name","Last Name","ID","First Name","Last Name",null,null,null,"Select"]
[null,null,null,null,null,null,null,1,"Employee 1",null,{"$f":"H41+1","v":11},"Employee 11",null,null,null,null,"Not Reportable"]
[null,null,null,null,null,null,null,{"$f":"H32+1","v":2},"Employee 2",null,{"$f":"K32+1","v":12},"Employee 12",null,null,null,null,{"$f":"CONCATENATE(I32,\" \",J32)","v":"Employee 1 "}]
[null,null,null,null,null,null,null,3,"Employee 3",null,13,"Employee 13",null,null,null,null,"Employee 2 "]
[null,null,null,null,null,null,null,4,"Employee 4",null,14,"Employee 14",null,null,null,null,"Employee 3 "]
[null,null,null,null,null,null,null,5,"Employee 5",null,15,"Employee 15",null,null,null,null,"Employee 4 "]
[null,null,null,null,null,null,null,6,"Employee 6",null,16,"Employee 16",null,null,null,null,"Employee 5 "]
[null,null,null,null,null,null,null,7,"Employee 7",null,17,"Employee 17",null,null,null,null,"Employee 6 "]
[null,null,null,null,null,null,null,8,"Employee 8",null,18,"Employee 18",null,null,null,null,"Employee 7 "]
[null,null,null,null,null,null,null,9,"Employee 9",null,19,"Employee 19",null,null,null,null,"Employee 8 "]
[null,null,null,null,null,null,null,10,"Employee 10",null,20,"Employee 20",null,null,null,null,"Employee 9 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee 10 "]
[null,null,null,null,null,null,null,null,"Warning:  If you change an employees' name above after allocating a benefit to that employee, you will need to update that benefit by selecting the new name from the drop-down list.  Use the employee summary to locate any unallocated benefits.",null,null,null,null,null,null,null,{"$f":"CONCATENATE(L32,\" \",M32)","v":"Employee 11 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee 12 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee 13 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee 14 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee 15 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee 16 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee 17 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee 18 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee 19 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee 20 "]

{"sheet":"Rates","index":1,"n_rows":79,"n_cols":14,"rows_kept":79,"cut":false,"hidden":false,"merged":[[74,1,74,3],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[63,1,63,2],[62,1,62,4],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,59,3],[44,1,44,4],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[40,1,40,2],[41,1,41,2],[39,1,39,3],[21,1,21,3],[12,1,12,2],[18,1,18,3],[13,1,13,2],[14,1,14,2],[17,1,17,4],[32,1,32,3],[25,8,25,10],[0,1,1,4],[7,1,7,2],[9,1,9,2],[10,1,10,2],[3,1,3,3],[4,1,4,2],[5,1,5,2],[6,1,6,2],[11,1,11,2],[8,1,8,2],[2,8,2,11],[21,8,21,10],[22,8,22,10],[23,8,23,10],[24,8,24,10],[6,8,6,12],[7,8,7,9],[7,10,7,11],[24,1,24,4],[19,1,19,3],[20,1,20,3]]}
[null,{"$f":"CONCATENATE(\"FBT Rates for the Year Ended \", TEXT(LastDay,\"DD MMM YYYY\"))","v":"FBT Rates for the Year Ended 31 Mar 2017"},null,null,null,null,null,null,"HIDE"]
[]
[null,null,null,null,null,null,null,null,"ALL RATES UPDATED AND CHECKED FOR 2017"]
[null,"General Rates"]
[null,"FBT Rate",null,0.49]
[null,"Rebate",null,0.49]
[null,"Quarterly Instalments Threshold",null,3000,null,null,null,null,"Car Rates per Kilometre"]
[null,"RFB Threshold - amounts over",null,2000,null,null,null,null,"Date of Agreement",null,"Date First Held"]
[null,"Record Keeping Exemption Threshold",null,8286,null,null,null,null,"From","To","From","To","Result This Year"]
[null,"Benchmark Interest Rate",null,5.6500000000000002E-2,null,null,null,1,"1900-04-01",{"$f":"StatFormChangeDate","v":"2011-05-10"},null,null,"Old rules apply"]
[null,"Daily Interest Rate",null,{"$f":"IntRate/DaysInYear","v":1.547945205479452E-4},null,null,null,2,{"$f":"StatFormChangeDate+1","v":"2011-05-11"},{"$f":"LastDay","v":"2017-03-31"},{"$f":"I11","v":"2011-05-11"},{"$f":"LastDay","v":"2017-03-31"},"New rules apply","use these dates in formula and for all other dates old rules apply"]
[null,"Car Parking Threshold",null,8.48,null,null,null,3,{"$f":"FirstDay","v":"2016-04-01"},{"$f":"LastDay","v":"2017-03-31"},{"$f":"I10","v":"1900-04-01"},{"$f":"K11-1","v":"2011-05-10"},"Old rules apply"]
[null,"Minor Benefit Exemption - less than",null,300,null,null,null,4,{"$f":"I11","v":"2011-05-11"},{"$f":"FirstDay-1","v":"2016-03-31"},{"$f":"K12","v":"1900-04-01"},{"$f":"L12","v":"2011-05-10"},"New rules apply"]
[null,"Gross Up Rate Type 1",null,2.1463000000000001]
[null,"Gross Up Rate Type 2",null,1.9608000000000001,null,null,null,null,"Sample Linkages Checked "]
[null,null,null,null,null,null,null,null,"Cars ","Done?"]
[]
[null,"Concessional Caps - Grossed Up Taxable Value"]
[null,"Public & Non-Profit Hospitals, Public Ambulance Services",null,null,17667]
[null,"Public Benevolent Institutions, Health Promotion Charities (excl additional cap below)",null,null,31177]
[null,"FBT Rebatable Employers (excl additional cap below)",null,null,31177,null,null,null,null,null,null,"This Year"]
[null,"Additional Cap for Salary Packaged Meal Entertainment and Entertainment Facilities Leasing Expenses by FBT-Exempt and FBT-Rebatable Employers",null,null,5000,null,null,null,"Beginning of FBT Year",null,null,"2016-04-01"]
[null,null,null,null,null,null,null,null,"End of FBT Year",null,null,{"$f":"EOMONTH(FirstDay,11)","v":"2017-03-31"}]
[null,null,null,null,null,null,null,null,"4 Years from Beg of FBT Year",null,null,{"$f":"EOMONTH(FirstDay,-49)+1","v":"2012-04-01"}]
[null,"Statutory Formula Rates",null,null,null,null,null,null,"Stat Formula Change Date",null,null,"2011-05-10"]
[null,"Kms From","Kms To","Old Rate","New Rate\n(from 10/05/11)",null,null,null,"No of days in the FBT year",null,null,{"$f":"LastDay-FirstDay+1","v":365}]
[null,0,14999,0.26,0.2]
[null,15000,24999,0.2,0.2]
[null,25000,40000,0.11,0.2]
[null,40001,null,7.0000000000000007E-2,0.2]
[]
[]
[null,"Purchase Dates for Deemed Depn"]
[null,"From","To","Rate"]
[null,"1980-07-01","2002-06-30",0.22500000000000001]
[null,"2002-07-01","2006-05-09",0.1875]
[null,"2006-05-10",null,0.25]
[]
[]
[null,"Board Fringe Benefits - Meal Value"]
[null,"Adult",null,2]
[null,"Under 12 years",null,1]
[]
[]
[null,"Reasonable Food & Drink Components of LAFHAs"]
[null,"Situation",null,"Per Week"]
[null,"One Adult",null,242]
[null,"Two Adults",null,363]
[null,"Three Adults",null,484]
[null,"One Adult & One Child",null,303]
[null,"Two Adults & One Child",null,424]
[null,"Two Adults & Two Children",null,485]
[null,"Two Adults & Three Children",null,546]
[null,"Three Adults & One Child",null,545]
[null,"Three Adults & Two Children",null,606]
[null,"Four Adults",null,605]
[null,"Additional Adults",null,121]
[null,"Additional Children",null,61]
[null,"For the above purposes, an adult is a person who has reached the age of 12 years before the beginning of the FBT year."]
[]
[]
[]
[null,"Indexation Factors for Non-Remote Area Housing"]
[null,"State or Territory",null,"Factor"]
[null,"New South Wales",null,1.0249999999999999]
[null,"Victoria",null,1.022]
[null,"Queensland",null,1.0129999999999999]
[null,"South Australia",null,1.016]
[null,"Western Australia",null,0.98799999999999999]
[null,"Tasmania",null,1.01]
[null,"Australian Capital Territory",null,0.97799999999999998]
[null,"Northern Territory",null,0.997]
[]
[]
[null,"Motor Vehicles Which Are Not Cars"]
[null,"Engine Capacity",null,"Rate Per Km"]
[null,"0 - 2500cc",null,"52 cents"]
[null,"Over 2500cc",null,"63 cents"]
[null,"Motor Cycles",null,"16 cents"]

{"sheet":"Return Summary","index":2,"n_rows":45,"n_cols":14,"rows_kept":45,"cut":false,"hidden":false,"merged":[[40,7,41,8],[27,7,27,12],[5,6,5,10],[5,11,5,12],[7,4,7,5],[8,4,8,5],[24,4,24,12],[25,4,25,12]]}
[]
[null,null,null,null,"Fringe Benefits Tax Return Summary",null,null,null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""}]
[null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Prepared by\",\" \",Home!L3)","v":"Prepared by Preparer Name"}]
[]
[]
[null,null,null,null,null,null,"Summary of Fringe Benefits Provided",null,null,null,null,"Comprising"]
[]
[null,null,null,null,null,null,null,"Gross","Emplolyee","Value of","Taxable","Type 1","Type 2"]
[null,null,null,null,"Type of Benefits Provided   (click to view worksheets)",null,"Number","Taxable Value","Contribution","Reductions","Value","Benefits","Benefits"]
[null,null,null,null,"Cars Using the Statutory Formula","A",{"$f":"COUNTIF(Cars!$BK$9:$BK$28,\"S\")","v":0},{"$f":"SUMIF(Cars!$BK$9:$BK$28,\"=S\",Cars!$BN$9:$BN$28)","v":0},{"$f":"SUMIF(Cars!$BK$9:$BK$28,\"=S\",Cars!$BO$9:$BO$28)","v":0},null,{"$f":"SUMIF(Cars!$BK$9:$BK$28,\"=S\",Cars!$BP$9:$BP$28)","v":0},{"$f":"Cars!BT29","v":0},{"$f":"Cars!BU29","v":0},{"$f":"IF(K10<>L10+M10,\"Error\",\"\")","v":""}]
[null,null,null,null,"Cars Using the Operating Cost Method","B",{"$f":"COUNTIF(Cars!$BK$9:$BK$28,\"O\")","v":0},{"$f":"SUMIF(Cars!$BK$9:$BK$28,\"=O\",Cars!$BN$9:$BN$28)","v":0},{"$f":"SUMIF(Cars!$BK$9:$BK$28,\"=O\",Cars!$BO$9:$BO$28)","v":0},null,{"$f":"SUMIF(Cars!$BK$9:$BK$28,\"=O\",Cars!$BP$9:$BP$28)","v":0},{"$f":"Cars!BV29","v":0},{"$f":"Cars!BW29","v":0},{"$f":"IF(K11<>L11+M11,\"Error\",\"\")","v":""}]
[null,null,null,null,"Loans Granted","C",{"$f":"COUNTIF(Loans!BM9:BM18,\">0\")","v":0},{"$f":"Loans!BK19","v":0},null,{"$f":"Loans!BL19","v":0},{"$f":"Loans!BM19","v":0},null,{"$f":"K12","v":0},""]
[null,null,null,null,"Debt Waiver","D",null,{"$f":"'Debt Waiver'!K30","v":0},null,null,{"$f":"H13","v":0},null,{"$f":"K13","v":0},""]
[null,null,null,null,"Expense Payments","E",null,{"$f":"Expenses!J77","v":0},{"$f":"Expenses!K77","v":0},{"$f":"Expenses!L77","v":0},{"$f":"Expenses!M77","v":0},{"$f":"SUMIF(Expenses!$G$9:$G$76,1,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Expenses!$G$9:$G$76,2,Expenses!$M$9:$M$76)","v":0},""]
[null,null,null,null,"Housing - Units of Accomodation Provided","F",{"$f":"COUNTIF(Housing!T10:T108,\">0\")","v":0},{"$f":"Housing!K109","v":0},{"$f":"Housing!L109","v":0},null,{"$f":"Housing!M109","v":0},{"$f":"SUMIF(Housing!$J$10:$J$108,\"=1\",Housing!$M$10:$M$108)","v":0},{"$f":"SUMIF(Housing!$J$10:$J$108,\"=2\",Housing!$M$10:$M$108)","v":0},""]
[null,null,null,null,"Living-Away-From-Home Allowance","G",{"$f":"COUNTIF(LAFHA!S9:S59,\">0\")","v":0},{"$f":"LAFHA!J60+LAFHA!O60","v":0},null,{"$f":"LAFHA!L60+LAFHA!Q60","v":0},{"$f":"LAFHA!S60","v":0},null,{"$f":"K16","v":0},""]
[null,null,null,null,"Board","J",null,{"$f":"Board!P60","v":0},{"$f":"Board!R60","v":0},{"$f":"Board!Q60","v":0},{"$f":"Board!S60","v":0},null,{"$f":"K17","v":0},""]
[null,null,null,null,"Property","K",null,{"$f":"Property!J77","v":0},{"$f":"Property!K77","v":0},{"$f":"Property!L77+Property!M77","v":0},{"$f":"Property!N77","v":0},{"$f":"SUMIF(Property!$G$9:$G$76,1,Property!$N$9:$N$76)","v":0},{"$f":"SUMIF(Property!$G$9:$G$76,2,Property!$N$9:$N$76)","v":0},""]
[null,null,null,null,"Income Tax Exempt Body - Entertainment","L",null,{"$f":"IF(EmployerStatus<>1,'Rebatable or Exempt Summary'!N114,0)","v":0},null,null,{"$f":"H19","v":0},{"$f":"IF(EmployerStatus<>1,'Rebatable or Exempt Summary'!N112,0)","v":0},{"$f":"IF(EmployerStatus<>1,'Rebatable or Exempt Summary'!N113,0)","v":0},""]
[null,null,null,null,"Other Benefits (Residual)","M",null,{"$f":"'Other (Residual)'!J77","v":0},{"$f":"'Other (Residual)'!K77","v":0},{"$f":"'Other (Residual)'!L77+'Other (Residual)'!M77","v":0},{"$f":"'Other (Residual)'!N77","v":0},{"$f":"SUMIF('Other (Residual)'!$G$9:$G$76,1,'Other (Residual)'!$N$9:$N$76)","v":0},{"$f":"SUMIF('Other (Residual)'!$G$9:$G$76,2,'Other (Residual)'!$N$9:$N$76)","v":0},""]
[null,null,null,null,"Car Parking","N",null,{"$f":"'Car Parking'!R78","v":0},{"$f":"'Car Parking'!S78","v":0},null,{"$f":"'Car Parking'!T78","v":0},{"$f":"SUMIF('Car Parking'!$F$10:$F$77,1,'Car Parking'!$T$10:$T$77)","v":0},{"$f":"SUMIF('Car Parking'!$F$10:$F$77,2,'Car Parking'!$T$10:$T$77)","v":0},""]
[null,null,null,null,"Meal Entertainment","P",null,{"$f":"IF('Meal Entertainment'!M55<='Meal Entertainment'!L55,'Meal Entertainment'!M55,0)","v":0},null,null,{"$f":"H22","v":0},{"$f":"IF(AND('Meal Entertainment'!M55<='Meal Entertainment'!L55,'Meal Entertainment'!M57=1),'Meal Entertainment'!M55,0)","v":0},{"$f":"IF(AND('Meal Entertainment'!M55<='Meal Entertainment'!L55,'Meal Entertainment'!M57=2),'Meal Entertainment'!M55,0)","v":0},""]
[null,null,null,null,null,null,"Totals",{"$f":"SUM(H10:H22)","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF(OR(N10<>\"\",N11<>\"\",N12<>\"\",N13<>\"\",N14<>\"\",N15<>\"\",N16<>\"\",N17<>\"\",N18<>\"\",N19<>\"\",N20<>\"\",N21<>\"\",N22<>\"\"),\"The error message above indicates that the type of benefit is missing in one or more entries in that worksheet.  Go to the worksheet and select any missing types.\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(E25<>\"\",\"WARNING: The calculation of Fringe Benefits Tax payable below will be incorrect if there are any entries with missing benefit types.\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,"Calculation of Fringe Benefits Tax Payable"]
[null,null,null,null,null,null,null,null,null,null,"Taxable Value","Gross-Up Rate","Taxable Amount"]
[null,null,null,null,null,null,null,"A.   Type 1 Benefits Above",null,null,{"$f":"IF(OR(EmployerStatus=1,EmployerStatus=4),ROUNDDOWN(L23,0),0)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(K30*L30,0)","v":0}]
[null,null,null,null,null,null,null,"B.   Type 2 Benefits Above",null,null,{"$f":"IF(OR(EmployerStatus=1,EmployerStatus=4),ROUNDDOWN(M23,0),0)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(K31*L31,0)","v":0}]
[null,null,null,null,null,null,null,"C.   Aggregate Non-Exempt Amount",null,null,null,null,{"$f":"IF(OR(EmployerStatus=2,EmployerStatus=3),'Rebatable or Exempt Summary'!T110,0)","v":0}]
[null,null,null,null,null,null,null,"       (hospitals, ambulances, public benevolent institutions and health promotion charities only)"]
[null,null,null,null,null,null,null,"Fringe Benefits Taxable Amount",null,null,null,"(A+B) or C, depending on employer type",{"$f":"ROUNDDOWN(SUM(M30:M32),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tax"]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Tax Payable\",\" @ \",TEXT(FbtRate,\"0.00%\"))","v":"Tax Payable @ 49.00%"},null,null,null,null,{"$f":"M34*FbtRate","v":0}]
[null,null,null,null,"For Rebatable Employers Only",null,null,"Aggregate Non-Rebatable Amount (rebatable employers only)",null,null,null,null,{"$f":"IF(EmployerStatus=4,'Rebatable or Exempt Summary'!T110*FbtRate,0)","v":0}]
[null,null,null,null,"Days Rebatable in FBT Year",365,null,{"$f":"CONCATENATE(\"Rebate\",\" @ \",TEXT(Rebate,\"0.00%\"),\" of Tax Payable Less Aggregate Non-Rebatable Amount\")","v":"Rebate @ 49.00% of Tax Payable Less Aggregate Non-Rebatable Amount"},null,null,null,null,{"$f":"IF(EmployerStatus=4,('Return Summary'!M37-'Return Summary'!M38)*Rebate*F39/DaysInYear,0)","v":0}]
[null,null,null,null,null,null,null,"Tax Payable less Any Rebate Entitlement",null,null,null,null,{"$f":"M37-M39","v":0}]
[null,null,null,null,null,null,null,"Less Quarterly FBT Instalments Reported on Activity Statements:",null,null,"Jun"]
[null,null,null,null,null,null,null,null,null,null,"Sep"]
[null,null,null,null,null,null,null,null,null,null,"Dec"]
[null,null,null,null,null,null,null,null,null,null,"Mar",null,{"$f":"SUM(L41:L44)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(M40>M44,\"Payment Due\",IF(M44>M40,\"Refund Due\",\"\"))","v":""},null,null,null,null,{"$f":"IF(M40>M44,M40-M44,M44-M40)","v":0}]

{"sheet":"Employee Summary","index":3,"n_rows":36,"n_cols":25,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,4,1,5],[2,4,2,5],[6,18,6,20]]}
[]
[null,null,null,null,"Fringe Benefits Summary by Employee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Return Summary'!M3","v":"Prepared by Preparer Name"},null,null,null,"HIDE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reportable Fringe Benefit Taxable Value Threshold",{"$f":"RfbThreshold","v":2000},null,null,null,"Reportable Amount Threshold (type 2 gross-up)",{"$f":"ROUNDDOWN(P5*GrossUp2,0)","v":3921}]
[]
[null,null,null,null,null,null,null,"Debt","Expense",null,null,null,null,"Tax-Exempt","Other","Car","Meal","Taxable","Reportable Fringe Benefits"]
[null,null,null,null,"Employee","Cars","Loans","Waiver","Payments","Housing","LAFHA","Board","Property","Body Ent","(Residual)","Parking","Entertain","Value","Under Limit","Reportable","Gross-Up"]
[null,null,null,null,{"$f":"Home!Q33","v":"Employee 1 "},{"$f":"IF(E9<>\"\",SUMIF(Cars!$BM$9:$BM$28,E9,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E9,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E9,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E9,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E9,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E9,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E9,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E9,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK10=TRUE,'Rebatable or Exempt Summary'!N13,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E9,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,{"$f":"SUM(F9:Q9)","v":0},{"$f":"IF(R9>RfbThreshold,0,R9)","v":0},{"$f":"IF(R9>RfbThreshold,R9,0)","v":0},{"$f":"T9*GrossUp2","v":0}]
[null,null,null,null,{"$f":"Home!Q34","v":"Employee 2 "},{"$f":"IF(E10<>\"\",SUMIF(Cars!$BM$9:$BM$28,E10,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E10,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E10,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E10,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E10,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E10,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E10,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E10,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK15=TRUE,'Rebatable or Exempt Summary'!N18,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E10,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,{"$f":"SUM(F10:Q10)","v":0},0,0,0,null,null,null,{"$f":"IF(R10>0,0,\"blank\")","v":"blank"}]
[null,null,null,null,{"$f":"Home!Q35","v":"Employee 3 "},{"$f":"IF(E11<>\"\",SUMIF(Cars!$BM$9:$BM$28,E11,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E11,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E11,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E11,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E11,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E11,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E11,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E11,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK20=TRUE,'Rebatable or Exempt Summary'!N23,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E11,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,{"$f":"IF(R11>0,0,\"blank\")","v":"blank"}]
[null,null,null,null,{"$f":"Home!Q36","v":"Employee 4 "},{"$f":"IF(E12<>\"\",SUMIF(Cars!$BM$9:$BM$28,E12,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E12,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E12,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E12,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E12,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E12,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E12,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E12,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK25=TRUE,'Rebatable or Exempt Summary'!N28,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E12,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q37","v":"Employee 5 "},{"$f":"IF(E13<>\"\",SUMIF(Cars!$BM$9:$BM$28,E13,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E13,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E13,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E13,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E13,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E13,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E13,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E13,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK30=TRUE,'Rebatable or Exempt Summary'!N33,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E13,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q38","v":"Employee 6 "},{"$f":"IF(E14<>\"\",SUMIF(Cars!$BM$9:$BM$28,E14,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E14,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E14,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E14,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E14,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E14,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E14,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E14,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK35=TRUE,'Rebatable or Exempt Summary'!N38,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E14,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q39","v":"Employee 7 "},{"$f":"IF(E15<>\"\",SUMIF(Cars!$BM$9:$BM$28,E15,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E15,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E15,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E15,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E15,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E15,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E15,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E15,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK40=TRUE,'Rebatable or Exempt Summary'!N43,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E15,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q40","v":"Employee 8 "},{"$f":"IF(E16<>\"\",SUMIF(Cars!$BM$9:$BM$28,E16,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E16,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E16,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E16,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E16,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E16,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E16,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E16,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK45=TRUE,'Rebatable or Exempt Summary'!N48,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E16,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q41","v":"Employee 9 "},{"$f":"IF(E17<>\"\",SUMIF(Cars!$BM$9:$BM$28,E17,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E17,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E17,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E17,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E17,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E17,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E17,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E17,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK50=TRUE,'Rebatable or Exempt Summary'!N53,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E17,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q42","v":"Employee 10 "},{"$f":"IF(E18<>\"\",SUMIF(Cars!$BM$9:$BM$28,E18,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E18,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E18,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E18,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E18,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E18,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E18,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E18,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK55=TRUE,'Rebatable or Exempt Summary'!N58,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E18,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q43","v":"Employee 11 "},{"$f":"IF(E19<>\"\",SUMIF(Cars!$BM$9:$BM$28,E19,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E19,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E19,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E19,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E19,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E19,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E19,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E19,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK60=TRUE,'Rebatable or Exempt Summary'!N63,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E19,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q44","v":"Employee 12 "},{"$f":"IF(E20<>\"\",SUMIF(Cars!$BM$9:$BM$28,E20,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E20,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E20,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E20,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E20,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E20,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E20,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E20,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK65=TRUE,'Rebatable or Exempt Summary'!N68,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E20,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q45","v":"Employee 13 "},{"$f":"IF(E21<>\"\",SUMIF(Cars!$BM$9:$BM$28,E21,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E21,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E21,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E21,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E21,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E21,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E21,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E21,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK70=TRUE,'Rebatable or Exempt Summary'!N73,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E21,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q46","v":"Employee 14 "},{"$f":"IF(E22<>\"\",SUMIF(Cars!$BM$9:$BM$28,E22,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E22,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E22,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E22,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E22,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E22,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E22,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E22,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK75=TRUE,'Rebatable or Exempt Summary'!N78,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E22,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q47","v":"Employee 15 "},{"$f":"IF(E23<>\"\",SUMIF(Cars!$BM$9:$BM$28,E23,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E23,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E23,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E23,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E23,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E23,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E23,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E23,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK80=TRUE,'Rebatable or Exempt Summary'!N83,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E23,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q48","v":"Employee 16 "},{"$f":"IF(E24<>\"\",SUMIF(Cars!$BM$9:$BM$28,E24,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E24,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E24,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E24,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E24,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E24,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E24,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E24,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK85=TRUE,'Rebatable or Exempt Summary'!N88,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E24,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q49","v":"Employee 17 "},{"$f":"IF(E25<>\"\",SUMIF(Cars!$BM$9:$BM$28,E25,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E25,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E25,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E25,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E25,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E25,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E25,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E25,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK90=TRUE,'Rebatable or Exempt Summary'!N93,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E25,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q50","v":"Employee 18 "},{"$f":"IF(E26<>\"\",SUMIF(Cars!$BM$9:$BM$28,E26,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E26,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E26,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E26,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E26,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E26,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E26,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E26,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK95=TRUE,'Rebatable or Exempt Summary'!N98,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E26,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q51","v":"Employee 19 "},{"$f":"IF(E27<>\"\",SUMIF(Cars!$BM$9:$BM$28,E27,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E27,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E27,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E27,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E27,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E27,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E27,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E27,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK100=TRUE,'Rebatable or Exempt Summary'!N103,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E27,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q52","v":"Employee 20 "},{"$f":"IF(E28<>\"\",SUMIF(Cars!$BM$9:$BM$28,E28,Cars!$BP$9:$BP$28),0)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E28,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E28,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E28,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E28,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E28,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E28,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E28,Property!$N$9:$N$76)","v":0},{"$f":"IF('Rebatable or Exempt Summary'!BK105=TRUE,'Rebatable or Exempt Summary'!N108,0)","v":0},{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E28,'Other (Residual)'!$N$9:$N$76)","v":0},null,null,0,0,0,0,null,null,null,"blank"]
[null,null,null,null,{"$f":"Home!Q32","v":"Not Reportable"},{"$f":"SUMIF(Cars!BM9:BM28,\"\",Cars!BP9:BP28)","v":0},{"$f":"SUMIF(Loans!$BC$9:$BC$18,E29,Loans!$BM$9:$BM$18)","v":0},{"$f":"SUMIF('Debt Waiver'!$E$9:$E$29,E29,'Debt Waiver'!$K$9:$K$29)","v":0},{"$f":"SUMIF(Expenses!$E$9:$E$76,E29,Expenses!$M$9:$M$76)","v":0},{"$f":"SUMIF(Housing!$R$10:$R$108,E29,Housing!$S$10:$S$108)","v":0},{"$f":"SUMIF(LAFHA!$E$9:$E$59,E29,LAFHA!$S$9:$S$59)","v":0},{"$f":"SUMIF(Board!$E$9:$E$59,E29,Board!$S$9:$S$59)","v":0},{"$f":"SUMIF(Property!$E$9:$E$76,E29,Property!$N$9:$N$76)","v":0},null,{"$f":"SUMIF('Other (Residual)'!$E$9:$E$76,E29,'Other (Residual)'!$N$9:$N$76)","v":0},{"$f":"'Car Parking'!T78","v":0},{"$f":"IF('Meal Entertainment'!M55<'Meal Entertainment'!L55,'Meal Entertainment'!M55,0)","v":0},0]
[null,null,null,null,"Unallocated Benefits (the balance)",{"$f":"Cars!BP29-SUM(F9:F29)","v":0},{"$f":"Loans!BM19-SUM(G9:G29)","v":0},{"$f":"'Debt Waiver'!K30-SUM(H9:H29)","v":0},{"$f":"Expenses!M77-SUM(I9:I29)","v":0},{"$f":"Housing!M109-SUM(J9:J29)","v":0},{"$f":"LAFHA!S60-SUM(K9:K29)","v":0},{"$f":"Board!S60-SUM(L9:L29)","v":0},{"$f":"Property!N77-SUM(M9:M29)","v":0},null,{"$f":"'Other (Residual)'!N77-SUM(O9:O29)","v":0},null,null,{"$f":"SUM(F30:Q30)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F9:F30)","v":0},{"$f":"SUM(G9:G30)","v":0},{"$f":"SUM(H9:H30)","v":0},{"$f":"SUM(I9:I30)","v":0},{"$f":"SUM(J9:J30)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S9:S30)","v":0},{"$f":"SUM(T9:T30)","v":0},{"$f":"SUM(U9:U30)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Employees Receiving Fringe Benefits",{"$f":"COUNTIF(R9:R28,\">0\")","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Rebatable or Exempt Summary","index":4,"n_rows":118,"n_cols":63,"rows_kept":118,"cut":false,"hidden":false,"merged":[[5,56,6,60],[111,10,113,11],[1,4,1,5],[2,4,2,5],[5,26,6,33],[5,35,6,39],[5,41,6,48],[5,50,6,54]]}
[]
[null,null,null,null,"Rebatable & FBT-Exempt Employers Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""},null,null,null,null,null,"HIDE"]
[null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Employee Summary'!U3","v":"Prepared by Preparer Name"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cars Summary",null,null,null,null,null,null,null,null,"Expenses Summary",null,null,null,null,null,"Housing Summary",null,null,null,null,null,null,null,null,"Property Summary",null,null,null,null,null,"Other Benefits (Residual) Summary",null,null,null,null,null,"Packaged"]
[null,null,null,null,null,null,null,"Debt","Expense",null,null,null,null,"Tax-Exempt","Other","Total","Gross-Up","Gross Up","Less","Excess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entertainment"]
[null,null,null,null,"Employee","Cars","Loans","Waiver","Payments","Housing","LAFHA","Board","Property","Body Ent","(Residual)","Tax. Value","Rate","Tax. Value","Cap","Over Cap",null,null,null,null,null,null,"Car No","Name","Type","Share","Total","Benefit","Type 1","Type 2",null,"Name","Type","Benefit","Type 1","Type 2",null,"Location","Name","Type","Share","Total","Benefit","Type 1","Type 2",null,"Name","Type","Benefit","Type 1","Type 2",null,"Name","Type","Benefit","Type 1","Type 2",null,"Benefits"]
[]
[null,null,null,null,{"$f":"Home!Q33","v":"Employee 1 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P13<>0,0,\"blank\")","v":"blank"},null,null,1,{"$f":"Cars!G11","v":"Select"},{"$f":"IF(Cars!$M$16=\"Yes\",1,2)","v":1},{"$f":"Cars!I11","v":1},{"$f":"MIN(Cars!$I$52,Cars!$M$52)","v":0},{"$f":"AD10*AE10","v":0},{"$f":"IF(AC10=1,AF10,0)","v":0},{"$f":"IF(AC10=2,AF10,0)","v":0},null,{"$f":"Expenses!E9","v":0},{"$f":"Expenses!G9","v":0},{"$f":"Expenses!M9","v":0},{"$f":"IF(AK10=1,AL10,0)","v":0},{"$f":"IF(AK10=2,AL10,0)","v":0},null,1,{"$f":"Housing!G10","v":"Select"},{"$f":"Housing!J10","v":0},{"$f":"Housing!H10","v":1},{"$f":"Housing!M10","v":0},{"$f":"AT10*AS10","v":0},{"$f":"IF(AR10=1,AU10,0)","v":0},{"$f":"IF(AR10=2,AU10,0)","v":0},null,{"$f":"Property!E9","v":0},{"$f":"Property!G9","v":0},{"$f":"Property!N9","v":0},{"$f":"IF(AZ10=1,BA10,0)","v":0},{"$f":"IF(AZ10=2,BA10,0)","v":0},null,{"$f":"'Other (Residual)'!E9","v":0},{"$f":"'Other (Residual)'!G9","v":0},{"$f":"'Other (Residual)'!N9","v":0},{"$f":"IF(BF10=1,BG10,0)","v":0},{"$f":"IF(BF10=2,BG10,0)","v":0},null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E10,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E10,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E10,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E10,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E10,$BH$10:$BH$77)","v":0},{"$f":"SUM(F11:O11)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P11*Q11,0)","v":0},null,null,null,null,null,{"$f":"X10","v":"blank"},null,null,1,{"$f":"Cars!G12","v":"Select"},{"$f":"AC10","v":1},{"$f":"Cars!I12","v":0},{"$f":"AE10","v":0},{"$f":"AD11*AE11","v":0},{"$f":"IF(AC11=1,AF11,0)","v":0},{"$f":"IF(AC11=2,AF11,0)","v":0},null,{"$f":"Expenses!E10","v":0},{"$f":"Expenses!G10","v":0},{"$f":"Expenses!M10","v":0},{"$f":"IF(AK11=1,AL11,0)","v":0},{"$f":"IF(AK11=2,AL11,0)","v":0},null,1,{"$f":"Housing!G11","v":0},{"$f":"AR10","v":0},{"$f":"Housing!H11","v":0},{"$f":"AT10","v":0},{"$f":"AT11*AS11","v":0},{"$f":"IF(AR11=1,AU11,0)","v":0},{"$f":"IF(AR11=2,AU11,0)","v":0},null,{"$f":"Property!E10","v":0},{"$f":"Property!G10","v":0},{"$f":"Property!N10","v":0},{"$f":"IF(AZ11=1,BA11,0)","v":0},{"$f":"IF(AZ11=2,BA11,0)","v":0},null,{"$f":"'Other (Residual)'!E10","v":0},{"$f":"'Other (Residual)'!G10","v":0},{"$f":"'Other (Residual)'!N10","v":0},{"$f":"IF(BF11=1,BG11,0)","v":0},{"$f":"IF(BF11=2,BG11,0)","v":0}]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E10,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G9","v":0},{"$f":"'Employee Summary'!H9","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E10,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E10,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K9","v":0},{"$f":"'Employee Summary'!L9","v":0},{"$f":"SUMIF($AY$10:$AY$77,E10,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E10,$BI$10:$BI$77)","v":0},{"$f":"SUM(F12:O12)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q12*P12,0)","v":0},null,null,null,null,null,{"$f":"X11","v":"blank"},null,null,1,{"$f":"Cars!G13","v":"Select"},{"$f":"AC11","v":1},{"$f":"Cars!I13","v":0},{"$f":"AE11","v":0},0,0,0,null,{"$f":"Expenses!E11","v":0},{"$f":"Expenses!G11","v":0},{"$f":"Expenses!M11","v":0},0,0,null,1,{"$f":"Housing!G12","v":0},{"$f":"AR11","v":0},{"$f":"Housing!H12","v":0},{"$f":"AT11","v":0},0,0,0,null,{"$f":"Property!E11","v":0},{"$f":"Property!G11","v":0},{"$f":"Property!N11","v":0},0,0,null,{"$f":"'Other (Residual)'!E11","v":0},{"$f":"'Other (Residual)'!G11","v":0},{"$f":"'Other (Residual)'!N11","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F11:F12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(F13:O13)","v":0},null,{"$f":"SUM(R11:R12)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK10=TRUE,MIN(ConCap5,(N11*GrossUp1)+(N12*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK10=TRUE,MIN(ConCap5,(N11*GrossUp1)+(N12*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK10=TRUE,MIN(ConCap5,(N11*GrossUp1)+(N12*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK10=TRUE,MIN(ConCap5,(N11*GrossUp1)+(N12*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R13>S13,S13>0),R13-S13,0)","v":0},null,null,null,{"$f":"X12","v":"blank"},null,null,1,{"$f":"Cars!G14","v":"Select"},{"$f":"AC12","v":1},{"$f":"Cars!I14","v":0},{"$f":"AE12","v":0},0,0,0,null,{"$f":"Expenses!E12","v":0},{"$f":"Expenses!G12","v":0},{"$f":"Expenses!M12","v":0},0,0,null,1,{"$f":"Housing!G13","v":0},{"$f":"AR12","v":0},{"$f":"Housing!H13","v":0},{"$f":"AT12","v":0},0,0,0,null,{"$f":"Property!E12","v":0},{"$f":"Property!G12","v":0},{"$f":"Property!N12","v":0},0,0,null,{"$f":"'Other (Residual)'!E12","v":0},{"$f":"'Other (Residual)'!G12","v":0},{"$f":"'Other (Residual)'!N12","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X13","v":"blank"},null,null,2,{"$f":"Cars!G206","v":"Select"},{"$f":"IF(Cars!$M$211=\"Yes\",1,2)","v":1},{"$f":"Cars!I206","v":1},{"$f":"MIN(Cars!I247,Cars!M247)","v":0},0,0,0,null,{"$f":"Expenses!E13","v":0},{"$f":"Expenses!G13","v":0},{"$f":"Expenses!M13","v":0},0,0,null,2,{"$f":"Housing!G15","v":"Select"},{"$f":"Housing!J15","v":0},{"$f":"Housing!H15","v":1},{"$f":"Housing!M15","v":0},0,0,0,null,{"$f":"Property!E13","v":0},{"$f":"Property!G13","v":0},{"$f":"Property!N13","v":0},0,0,null,{"$f":"'Other (Residual)'!E13","v":0},{"$f":"'Other (Residual)'!G13","v":0},{"$f":"'Other (Residual)'!N13","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q34","v":"Employee 2 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P18<>0,0,\"blank\")","v":"blank"},null,null,2,{"$f":"Cars!G207","v":"Select"},{"$f":"AC14","v":1},{"$f":"Cars!I207","v":0},{"$f":"AE14","v":0},0,0,0,null,{"$f":"Expenses!E14","v":0},{"$f":"Expenses!G14","v":0},{"$f":"Expenses!M14","v":0},0,0,null,2,{"$f":"Housing!G16","v":0},{"$f":"AR14","v":0},{"$f":"Housing!H16","v":0},{"$f":"AT14","v":0},0,0,0,null,{"$f":"Property!E14","v":0},{"$f":"Property!G14","v":0},{"$f":"Property!N14","v":0},0,0,null,{"$f":"'Other (Residual)'!E14","v":0},{"$f":"'Other (Residual)'!G14","v":0},{"$f":"'Other (Residual)'!N14","v":0},0,0,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E15,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E15,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E15,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E15,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E15,$BH$10:$BH$77)","v":0},{"$f":"SUM(F16:O16)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P16*Q16,0)","v":0},null,null,null,null,null,{"$f":"X15","v":"blank"},null,null,2,{"$f":"Cars!G208","v":"Select"},{"$f":"AC15","v":1},{"$f":"Cars!I208","v":0},{"$f":"AE15","v":0},0,0,0,null,{"$f":"Expenses!E15","v":0},{"$f":"Expenses!G15","v":0},{"$f":"Expenses!M15","v":0},0,0,null,2,{"$f":"Housing!G17","v":0},{"$f":"AR15","v":0},{"$f":"Housing!H17","v":0},{"$f":"AT15","v":0},0,0,0,null,{"$f":"Property!E15","v":0},{"$f":"Property!G15","v":0},{"$f":"Property!N15","v":0},0,0,null,{"$f":"'Other (Residual)'!E15","v":0},{"$f":"'Other (Residual)'!G15","v":0},{"$f":"'Other (Residual)'!N15","v":0},0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E15,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G10","v":0},{"$f":"'Employee Summary'!H10","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E15,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E15,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K10","v":0},{"$f":"'Employee Summary'!L10","v":0},{"$f":"SUMIF($AY$10:$AY$77,E15,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E15,$BI$10:$BI$77)","v":0},{"$f":"SUM(F17:O17)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q17*P17,0)","v":0},null,null,null,null,null,{"$f":"X16","v":"blank"},null,null,2,{"$f":"Cars!G209","v":"Select"},{"$f":"AC16","v":1},{"$f":"Cars!I209","v":0},{"$f":"AE16","v":0},0,0,0,null,{"$f":"Expenses!E16","v":0},{"$f":"Expenses!G16","v":0},{"$f":"Expenses!M16","v":0},0,0,null,2,{"$f":"Housing!G18","v":0},{"$f":"AR16","v":0},{"$f":"Housing!H18","v":0},{"$f":"AT16","v":0},0,0,0,null,{"$f":"Property!E16","v":0},{"$f":"Property!G16","v":0},{"$f":"Property!N16","v":0},0,0,null,{"$f":"'Other (Residual)'!E16","v":0},{"$f":"'Other (Residual)'!G16","v":0},{"$f":"'Other (Residual)'!N16","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F16:F17)","v":0},{"$f":"SUM(G16:G17)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F18:O18)","v":0},null,{"$f":"SUM(R16:R17)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK15=TRUE,MIN(ConCap5,(N16*GrossUp1)+(N17*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK15=TRUE,MIN(ConCap5,(N16*GrossUp1)+(N17*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK15=TRUE,MIN(ConCap5,(N16*GrossUp1)+(N17*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK15=TRUE,MIN(ConCap5,(N16*GrossUp1)+(N17*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R18>S18,S18>0),R18-S18,0)","v":0},null,null,null,{"$f":"X17","v":"blank"},null,null,3,{"$f":"Cars!G406","v":"Select"},{"$f":"IF(Cars!M411=\"Yes\",1,2)","v":1},{"$f":"Cars!I406","v":1},{"$f":"MIN(Cars!I447,Cars!M447)","v":0},0,0,0,null,{"$f":"Expenses!E17","v":0},{"$f":"Expenses!G17","v":0},{"$f":"Expenses!M17","v":0},0,0,null,3,{"$f":"Housing!G20","v":"Select"},{"$f":"Housing!J20","v":0},{"$f":"Housing!H20","v":1},{"$f":"Housing!M20","v":0},0,0,0,null,{"$f":"Property!E17","v":0},{"$f":"Property!G17","v":0},{"$f":"Property!N17","v":0},0,0,null,{"$f":"'Other (Residual)'!E17","v":0},{"$f":"'Other (Residual)'!G17","v":0},{"$f":"'Other (Residual)'!N17","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X18","v":"blank"},null,null,3,{"$f":"Cars!G407","v":"Select"},{"$f":"AC18","v":1},{"$f":"Cars!I407","v":0},{"$f":"AE18","v":0},0,0,0,null,{"$f":"Expenses!E18","v":0},{"$f":"Expenses!G18","v":0},{"$f":"Expenses!M18","v":0},0,0,null,3,{"$f":"Housing!G21","v":0},{"$f":"AR18","v":0},{"$f":"Housing!H21","v":0},{"$f":"AT18","v":0},0,0,0,null,{"$f":"Property!E18","v":0},{"$f":"Property!G18","v":0},{"$f":"Property!N18","v":0},0,0,null,{"$f":"'Other (Residual)'!E18","v":0},{"$f":"'Other (Residual)'!G18","v":0},{"$f":"'Other (Residual)'!N18","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q35","v":"Employee 3 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P23<>0,0,\"blank\")","v":"blank"},null,null,3,{"$f":"Cars!G408","v":"Select"},{"$f":"AC19","v":1},{"$f":"Cars!I408","v":0},{"$f":"AE19","v":0},0,0,0,null,{"$f":"Expenses!E19","v":0},{"$f":"Expenses!G19","v":0},{"$f":"Expenses!M19","v":0},0,0,null,3,{"$f":"Housing!G22","v":0},{"$f":"AR19","v":0},{"$f":"Housing!H22","v":0},{"$f":"AT19","v":0},0,0,0,null,{"$f":"Property!E19","v":0},{"$f":"Property!G19","v":0},{"$f":"Property!N19","v":0},0,0,null,{"$f":"'Other (Residual)'!E19","v":0},{"$f":"'Other (Residual)'!G19","v":0},{"$f":"'Other (Residual)'!N19","v":0},0,0,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E20,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E20,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E20,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E20,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E20,$BH$10:$BH$77)","v":0},{"$f":"SUM(F21:O21)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P21*Q21,0)","v":0},null,null,null,null,null,{"$f":"X20","v":"blank"},null,null,3,{"$f":"Cars!G409","v":"Select"},{"$f":"AC20","v":1},{"$f":"Cars!I409","v":0},{"$f":"AE20","v":0},0,0,0,null,{"$f":"Expenses!E20","v":0},{"$f":"Expenses!G20","v":0},{"$f":"Expenses!M20","v":0},0,0,null,3,{"$f":"Housing!G23","v":0},{"$f":"AR20","v":0},{"$f":"Housing!H23","v":0},{"$f":"AT20","v":0},0,0,0,null,{"$f":"Property!E20","v":0},{"$f":"Property!G20","v":0},{"$f":"Property!N20","v":0},0,0,null,{"$f":"'Other (Residual)'!E20","v":0},{"$f":"'Other (Residual)'!G20","v":0},{"$f":"'Other (Residual)'!N20","v":0},0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E20,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G11","v":0},{"$f":"'Employee Summary'!H11","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E20,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E20,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K11","v":0},{"$f":"'Employee Summary'!L11","v":0},{"$f":"SUMIF($AY$10:$AY$77,E20,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E20,$BI$10:$BI$77)","v":0},{"$f":"SUM(F22:O22)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q22*P22,0)","v":0},null,null,null,null,null,{"$f":"X21","v":"blank"},null,null,4,{"$f":"Cars!G606","v":"Select"},{"$f":"IF(Cars!M611=\"Yes\",1,2)","v":1},{"$f":"Cars!I606","v":1},{"$f":"MIN(Cars!I647,Cars!M647)","v":0},0,0,0,null,{"$f":"Expenses!E21","v":0},{"$f":"Expenses!G21","v":0},{"$f":"Expenses!M21","v":0},0,0,null,4,{"$f":"Housing!G25","v":"Select"},{"$f":"Housing!J25","v":0},{"$f":"Housing!H25","v":1},{"$f":"Housing!M25","v":0},0,0,0,null,{"$f":"Property!E21","v":0},{"$f":"Property!G21","v":0},{"$f":"Property!N21","v":0},0,0,null,{"$f":"'Other (Residual)'!E21","v":0},{"$f":"'Other (Residual)'!G21","v":0},{"$f":"'Other (Residual)'!N21","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F21:F22)","v":0},{"$f":"SUM(G21:G22)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F23:O23)","v":0},null,{"$f":"SUM(R21:R22)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK20=TRUE,MIN(ConCap5,(N21*GrossUp1)+(N22*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK20=TRUE,MIN(ConCap5,(N21*GrossUp1)+(N22*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK20=TRUE,MIN(ConCap5,(N21*GrossUp1)+(N22*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK20=TRUE,MIN(ConCap5,(N21*GrossUp1)+(N22*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R23>S23,S23>0),R23-S23,0)","v":0},null,null,null,{"$f":"X22","v":"blank"},null,null,4,{"$f":"Cars!G607","v":"Select"},{"$f":"AC22","v":1},{"$f":"Cars!I607","v":0},{"$f":"AE22","v":0},0,0,0,null,{"$f":"Expenses!E22","v":0},{"$f":"Expenses!G22","v":0},{"$f":"Expenses!M22","v":0},0,0,null,4,{"$f":"Housing!G26","v":0},{"$f":"AR22","v":0},{"$f":"Housing!H26","v":0},{"$f":"AT22","v":0},0,0,0,null,{"$f":"Property!E22","v":0},{"$f":"Property!G22","v":0},{"$f":"Property!N22","v":0},0,0,null,{"$f":"'Other (Residual)'!E22","v":0},{"$f":"'Other (Residual)'!G22","v":0},{"$f":"'Other (Residual)'!N22","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X23","v":"blank"},null,null,4,{"$f":"Cars!G608","v":"Select"},{"$f":"AC23","v":1},{"$f":"Cars!I608","v":0},{"$f":"AE23","v":0},0,0,0,null,{"$f":"Expenses!E23","v":0},{"$f":"Expenses!G23","v":0},{"$f":"Expenses!M23","v":0},0,0,null,4,{"$f":"Housing!G27","v":0},{"$f":"AR23","v":0},{"$f":"Housing!H27","v":0},{"$f":"AT23","v":0},0,0,0,null,{"$f":"Property!E23","v":0},{"$f":"Property!G23","v":0},{"$f":"Property!N23","v":0},0,0,null,{"$f":"'Other (Residual)'!E23","v":0},{"$f":"'Other (Residual)'!G23","v":0},{"$f":"'Other (Residual)'!N23","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q36","v":"Employee 4 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P28<>0,0,\"blank\")","v":"blank"},null,null,4,{"$f":"Cars!G609","v":"Select"},{"$f":"AC24","v":1},{"$f":"Cars!I609","v":0},{"$f":"AE24","v":0},0,0,0,null,{"$f":"Expenses!E24","v":0},{"$f":"Expenses!G24","v":0},{"$f":"Expenses!M24","v":0},0,0,null,4,{"$f":"Housing!G28","v":0},{"$f":"AR24","v":0},{"$f":"Housing!H28","v":0},{"$f":"AT24","v":0},0,0,0,null,{"$f":"Property!E24","v":0},{"$f":"Property!G24","v":0},{"$f":"Property!N24","v":0},0,0,null,{"$f":"'Other (Residual)'!E24","v":0},{"$f":"'Other (Residual)'!G24","v":0},{"$f":"'Other (Residual)'!N24","v":0},0,0,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E25,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E25,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E25,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E25,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E25,$BH$10:$BH$77)","v":0},{"$f":"SUM(F26:O26)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P26*Q26,0)","v":0},null,null,null,null,null,{"$f":"X25","v":"blank"},null,null,5,{"$f":"Cars!G806","v":"Select"},{"$f":"IF(Cars!M811=\"Yes\",1,2)","v":1},{"$f":"Cars!I806","v":1},{"$f":"MIN(Cars!I847,Cars!M847)","v":0},0,0,0,null,{"$f":"Expenses!E25","v":0},{"$f":"Expenses!G25","v":0},{"$f":"Expenses!M25","v":0},0,0,null,5,{"$f":"Housing!G30","v":"Select"},{"$f":"Housing!J30","v":0},{"$f":"Housing!H30","v":1},{"$f":"Housing!M30","v":0},0,0,0,null,{"$f":"Property!E25","v":0},{"$f":"Property!G25","v":0},{"$f":"Property!N25","v":0},0,0,null,{"$f":"'Other (Residual)'!E25","v":0},{"$f":"'Other (Residual)'!G25","v":0},{"$f":"'Other (Residual)'!N25","v":0},0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E25,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G12","v":0},{"$f":"'Employee Summary'!H12","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E25,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E25,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K12","v":0},{"$f":"'Employee Summary'!L12","v":0},{"$f":"SUMIF($AY$10:$AY$77,E25,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E25,$BI$10:$BI$77)","v":0},{"$f":"SUM(F27:O27)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q27*P27,0)","v":0},null,null,null,null,null,{"$f":"X26","v":"blank"},null,null,5,{"$f":"Cars!G807","v":"Select"},{"$f":"AC26","v":1},{"$f":"Cars!I807","v":0},{"$f":"AE26","v":0},0,0,0,null,{"$f":"Expenses!E26","v":0},{"$f":"Expenses!G26","v":0},{"$f":"Expenses!M26","v":0},0,0,null,5,{"$f":"Housing!G31","v":0},{"$f":"AR26","v":0},{"$f":"Housing!H31","v":0},{"$f":"AT26","v":0},0,0,0,null,{"$f":"Property!E26","v":0},{"$f":"Property!G26","v":0},{"$f":"Property!N26","v":0},0,0,null,{"$f":"'Other (Residual)'!E26","v":0},{"$f":"'Other (Residual)'!G26","v":0},{"$f":"'Other (Residual)'!N26","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F26:F27)","v":0},{"$f":"SUM(G26:G27)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F28:O28)","v":0},null,{"$f":"SUM(R26:R27)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK25=TRUE,MIN(ConCap5,(N26*GrossUp1)+(N27*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK25=TRUE,MIN(ConCap5,(N26*GrossUp1)+(N27*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK25=TRUE,MIN(ConCap5,(N26*GrossUp1)+(N27*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK25=TRUE,MIN(ConCap5,(N26*GrossUp1)+(N27*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R28>S28,S28>0),R28-S28,0)","v":0},null,null,null,{"$f":"X27","v":"blank"},null,null,5,{"$f":"Cars!G808","v":"Select"},{"$f":"AC27","v":1},{"$f":"Cars!I808","v":0},{"$f":"AE27","v":0},0,0,0,null,{"$f":"Expenses!E27","v":0},{"$f":"Expenses!G27","v":0},{"$f":"Expenses!M27","v":0},0,0,null,5,{"$f":"Housing!G32","v":0},{"$f":"AR27","v":0},{"$f":"Housing!H32","v":0},{"$f":"AT27","v":0},0,0,0,null,{"$f":"Property!E27","v":0},{"$f":"Property!G27","v":0},{"$f":"Property!N27","v":0},0,0,null,{"$f":"'Other (Residual)'!E27","v":0},{"$f":"'Other (Residual)'!G27","v":0},{"$f":"'Other (Residual)'!N27","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X28","v":"blank"},null,null,5,{"$f":"Cars!G809","v":"Select"},{"$f":"AC28","v":1},{"$f":"Cars!I809","v":0},{"$f":"AE28","v":0},0,0,0,null,{"$f":"Expenses!E28","v":0},{"$f":"Expenses!G28","v":0},{"$f":"Expenses!M28","v":0},0,0,null,5,{"$f":"Housing!G33","v":0},{"$f":"AR28","v":0},{"$f":"Housing!H33","v":0},{"$f":"AT28","v":0},0,0,0,null,{"$f":"Property!E28","v":0},{"$f":"Property!G28","v":0},{"$f":"Property!N28","v":0},0,0,null,{"$f":"'Other (Residual)'!E28","v":0},{"$f":"'Other (Residual)'!G28","v":0},{"$f":"'Other (Residual)'!N28","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q37","v":"Employee 5 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P33<>0,0,\"blank\")","v":"blank"},null,null,6,{"$f":"Cars!G1006","v":"Select"},{"$f":"IF(Cars!M1011=\"Yes\",1,2)","v":1},{"$f":"Cars!I1006","v":1},{"$f":"MIN(Cars!I1047,Cars!M1047)","v":0},0,0,0,null,{"$f":"Expenses!E29","v":0},{"$f":"Expenses!G29","v":0},{"$f":"Expenses!M29","v":0},0,0,null,6,{"$f":"Housing!G35","v":"Select"},{"$f":"Housing!J35","v":0},{"$f":"Housing!H35","v":1},{"$f":"Housing!M35","v":0},0,0,0,null,{"$f":"Property!E29","v":0},{"$f":"Property!G29","v":0},{"$f":"Property!N29","v":0},0,0,null,{"$f":"'Other (Residual)'!E29","v":0},{"$f":"'Other (Residual)'!G29","v":0},{"$f":"'Other (Residual)'!N29","v":0},0,0,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E30,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E30,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E30,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E30,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E30,$BH$10:$BH$77)","v":0},{"$f":"SUM(F31:O31)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P31*Q31,0)","v":0},null,null,null,null,null,{"$f":"X30","v":"blank"},null,null,6,{"$f":"Cars!G1007","v":"Select"},{"$f":"AC30","v":1},{"$f":"Cars!I1007","v":0},{"$f":"AE30","v":0},0,0,0,null,{"$f":"Expenses!E30","v":0},{"$f":"Expenses!G30","v":0},{"$f":"Expenses!M30","v":0},0,0,null,6,{"$f":"Housing!G36","v":0},{"$f":"AR30","v":0},{"$f":"Housing!H36","v":0},{"$f":"AT30","v":0},0,0,0,null,{"$f":"Property!E30","v":0},{"$f":"Property!G30","v":0},{"$f":"Property!N30","v":0},0,0,null,{"$f":"'Other (Residual)'!E30","v":0},{"$f":"'Other (Residual)'!G30","v":0},{"$f":"'Other (Residual)'!N30","v":0},0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E30,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G13","v":0},{"$f":"'Employee Summary'!H13","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E30,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E30,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K13","v":0},{"$f":"'Employee Summary'!L13","v":0},{"$f":"SUMIF($AY$10:$AY$77,E30,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E30,$BI$10:$BI$77)","v":0},{"$f":"SUM(F32:O32)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q32*P32,0)","v":0},null,null,null,null,null,{"$f":"X31","v":"blank"},null,null,6,{"$f":"Cars!G1008","v":"Select"},{"$f":"AC31","v":1},{"$f":"Cars!I1008","v":0},{"$f":"AE31","v":0},0,0,0,null,{"$f":"Expenses!E31","v":0},{"$f":"Expenses!G31","v":0},{"$f":"Expenses!M31","v":0},0,0,null,6,{"$f":"Housing!G37","v":0},{"$f":"AR31","v":0},{"$f":"Housing!H37","v":0},{"$f":"AT31","v":0},0,0,0,null,{"$f":"Property!E31","v":0},{"$f":"Property!G31","v":0},{"$f":"Property!N31","v":0},0,0,null,{"$f":"'Other (Residual)'!E31","v":0},{"$f":"'Other (Residual)'!G31","v":0},{"$f":"'Other (Residual)'!N31","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F31:F32)","v":0},{"$f":"SUM(G31:G32)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F33:O33)","v":0},null,{"$f":"SUM(R31:R32)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK30=TRUE,MIN(ConCap5,(N31*GrossUp1)+(N32*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK30=TRUE,MIN(ConCap5,(N31*GrossUp1)+(N32*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK30=TRUE,MIN(ConCap5,(N31*GrossUp1)+(N32*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK30=TRUE,MIN(ConCap5,(N31*GrossUp1)+(N32*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R33>S33,S33>0),R33-S33,0)","v":0},null,null,null,{"$f":"X32","v":"blank"},null,null,6,{"$f":"Cars!G1009","v":"Select"},{"$f":"AC32","v":1},{"$f":"Cars!I1009","v":0},{"$f":"AE32","v":0},0,0,0,null,{"$f":"Expenses!E32","v":0},{"$f":"Expenses!G32","v":0},{"$f":"Expenses!M32","v":0},0,0,null,6,{"$f":"Housing!G38","v":0},{"$f":"AR32","v":0},{"$f":"Housing!H38","v":0},{"$f":"AT32","v":0},0,0,0,null,{"$f":"Property!E32","v":0},{"$f":"Property!G32","v":0},{"$f":"Property!N32","v":0},0,0,null,{"$f":"'Other (Residual)'!E32","v":0},{"$f":"'Other (Residual)'!G32","v":0},{"$f":"'Other (Residual)'!N32","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X33","v":"blank"},null,null,7,{"$f":"Cars!G1206","v":"Select"},{"$f":"IF(Cars!M1211=\"Yes\",1,2)","v":1},{"$f":"Cars!I1206","v":1},{"$f":"MIN(Cars!I1247,Cars!M1247)","v":0},0,0,0,null,{"$f":"Expenses!E33","v":0},{"$f":"Expenses!G33","v":0},{"$f":"Expenses!M33","v":0},0,0,null,7,{"$f":"Housing!G40","v":"Select"},{"$f":"Housing!J40","v":0},{"$f":"Housing!H40","v":1},{"$f":"Housing!M40","v":0},0,0,0,null,{"$f":"Property!E33","v":0},{"$f":"Property!G33","v":0},{"$f":"Property!N33","v":0},0,0,null,{"$f":"'Other (Residual)'!E33","v":0},{"$f":"'Other (Residual)'!G33","v":0},{"$f":"'Other (Residual)'!N33","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q38","v":"Employee 6 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P38<>0,0,\"blank\")","v":"blank"},null,null,7,{"$f":"Cars!G1207","v":"Select"},{"$f":"AC34","v":1},{"$f":"Cars!I1207","v":0},{"$f":"AE34","v":0},0,0,0,null,{"$f":"Expenses!E34","v":0},{"$f":"Expenses!G34","v":0},{"$f":"Expenses!M34","v":0},0,0,null,7,{"$f":"Housing!G41","v":0},{"$f":"AR34","v":0},{"$f":"Housing!H41","v":0},{"$f":"AT34","v":0},0,0,0,null,{"$f":"Property!E34","v":0},{"$f":"Property!G34","v":0},{"$f":"Property!N34","v":0},0,0,null,{"$f":"'Other (Residual)'!E34","v":0},{"$f":"'Other (Residual)'!G34","v":0},{"$f":"'Other (Residual)'!N34","v":0},0,0,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E35,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E35,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E35,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E35,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E35,$BH$10:$BH$77)","v":0},{"$f":"SUM(F36:O36)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P36*Q36,0)","v":0},null,null,null,null,null,{"$f":"X35","v":"blank"},null,null,7,{"$f":"Cars!G1208","v":"Select"},{"$f":"AC35","v":1},{"$f":"Cars!I1208","v":0},{"$f":"AE35","v":0},0,0,0,null,{"$f":"Expenses!E35","v":0},{"$f":"Expenses!G35","v":0},{"$f":"Expenses!M35","v":0},0,0,null,7,{"$f":"Housing!G42","v":0},{"$f":"AR35","v":0},{"$f":"Housing!H42","v":0},{"$f":"AT35","v":0},0,0,0,null,{"$f":"Property!E35","v":0},{"$f":"Property!G35","v":0},{"$f":"Property!N35","v":0},0,0,null,{"$f":"'Other (Residual)'!E35","v":0},{"$f":"'Other (Residual)'!G35","v":0},{"$f":"'Other (Residual)'!N35","v":0},0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E35,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G14","v":0},{"$f":"'Employee Summary'!H14","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E35,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E35,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K14","v":0},{"$f":"'Employee Summary'!L14","v":0},{"$f":"SUMIF($AY$10:$AY$77,E35,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E35,$BI$10:$BI$77)","v":0},{"$f":"SUM(F37:O37)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q37*P37,0)","v":0},null,null,null,null,null,{"$f":"X36","v":"blank"},null,null,7,{"$f":"Cars!G1209","v":"Select"},{"$f":"AC36","v":1},{"$f":"Cars!I1209","v":0},{"$f":"AE36","v":0},0,0,0,null,{"$f":"Expenses!E36","v":0},{"$f":"Expenses!G36","v":0},{"$f":"Expenses!M36","v":0},0,0,null,7,{"$f":"Housing!G43","v":0},{"$f":"AR36","v":0},{"$f":"Housing!H43","v":0},{"$f":"AT36","v":0},0,0,0,null,{"$f":"Property!E36","v":0},{"$f":"Property!G36","v":0},{"$f":"Property!N36","v":0},0,0,null,{"$f":"'Other (Residual)'!E36","v":0},{"$f":"'Other (Residual)'!G36","v":0},{"$f":"'Other (Residual)'!N36","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F36:F37)","v":0},{"$f":"SUM(G36:G37)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F38:O38)","v":0},null,{"$f":"SUM(R36:R37)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK35=TRUE,MIN(ConCap5,(N36*GrossUp1)+(N37*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK35=TRUE,MIN(ConCap5,(N36*GrossUp1)+(N37*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK35=TRUE,MIN(ConCap5,(N36*GrossUp1)+(N37*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK35=TRUE,MIN(ConCap5,(N36*GrossUp1)+(N37*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R38>S38,S38>0),R38-S38,0)","v":0},null,null,null,{"$f":"X37","v":"blank"},null,null,8,{"$f":"Cars!G1406","v":"Select"},{"$f":"IF(Cars!M1411=\"Yes\",1,2)","v":1},{"$f":"Cars!I1406","v":1},{"$f":"MIN(Cars!I1447,Cars!M1447)","v":0},0,0,0,null,{"$f":"Expenses!E37","v":0},{"$f":"Expenses!G37","v":0},{"$f":"Expenses!M37","v":0},0,0,null,8,{"$f":"Housing!G45","v":"Select"},{"$f":"Housing!J45","v":0},{"$f":"Housing!H45","v":1},{"$f":"Housing!M45","v":0},0,0,0,null,{"$f":"Property!E37","v":0},{"$f":"Property!G37","v":0},{"$f":"Property!N37","v":0},0,0,null,{"$f":"'Other (Residual)'!E37","v":0},{"$f":"'Other (Residual)'!G37","v":0},{"$f":"'Other (Residual)'!N37","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X38","v":"blank"},null,null,8,{"$f":"Cars!G1407","v":"Select"},{"$f":"AC38","v":1},{"$f":"Cars!I1407","v":0},{"$f":"AE38","v":0},0,0,0,null,{"$f":"Expenses!E38","v":0},{"$f":"Expenses!G38","v":0},{"$f":"Expenses!M38","v":0},0,0,null,8,{"$f":"Housing!G46","v":0},{"$f":"AR38","v":0},{"$f":"Housing!H46","v":0},{"$f":"AT38","v":0},0,0,0,null,{"$f":"Property!E38","v":0},{"$f":"Property!G38","v":0},{"$f":"Property!N38","v":0},0,0,null,{"$f":"'Other (Residual)'!E38","v":0},{"$f":"'Other (Residual)'!G38","v":0},{"$f":"'Other (Residual)'!N38","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q39","v":"Employee 7 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P43<>0,0,\"blank\")","v":"blank"},null,null,8,{"$f":"Cars!G1408","v":"Select"},{"$f":"AC39","v":1},{"$f":"Cars!I1408","v":0},{"$f":"AE39","v":0},0,0,0,null,{"$f":"Expenses!E39","v":0},{"$f":"Expenses!G39","v":0},{"$f":"Expenses!M39","v":0},0,0,null,8,{"$f":"Housing!G47","v":0},{"$f":"AR39","v":0},{"$f":"Housing!H47","v":0},{"$f":"AT39","v":0},0,0,0,null,{"$f":"Property!E39","v":0},{"$f":"Property!G39","v":0},{"$f":"Property!N39","v":0},0,0,null,{"$f":"'Other (Residual)'!E39","v":0},{"$f":"'Other (Residual)'!G39","v":0},{"$f":"'Other (Residual)'!N39","v":0},0,0,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E40,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E40,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E40,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E40,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E40,$BH$10:$BH$77)","v":0},{"$f":"SUM(F41:O41)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P41*Q41,0)","v":0},null,null,null,null,null,{"$f":"X40","v":"blank"},null,null,8,{"$f":"Cars!G1409","v":"Select"},{"$f":"AC40","v":1},{"$f":"Cars!I1409","v":0},{"$f":"AE40","v":0},0,0,0,null,{"$f":"Expenses!E40","v":0},{"$f":"Expenses!G40","v":0},{"$f":"Expenses!M40","v":0},0,0,null,8,{"$f":"Housing!G48","v":0},{"$f":"AR40","v":0},{"$f":"Housing!H48","v":0},{"$f":"AT40","v":0},0,0,0,null,{"$f":"Property!E40","v":0},{"$f":"Property!G40","v":0},{"$f":"Property!N40","v":0},0,0,null,{"$f":"'Other (Residual)'!E40","v":0},{"$f":"'Other (Residual)'!G40","v":0},{"$f":"'Other (Residual)'!N40","v":0},0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E40,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G15","v":0},{"$f":"'Employee Summary'!H15","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E40,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E40,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K15","v":0},{"$f":"'Employee Summary'!L15","v":0},{"$f":"SUMIF($AY$10:$AY$77,E40,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E40,$BI$10:$BI$77)","v":0},{"$f":"SUM(F42:O42)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q42*P42,0)","v":0},null,null,null,null,null,{"$f":"X41","v":"blank"},null,null,9,{"$f":"Cars!G1606","v":"Select"},{"$f":"IF(Cars!M1611=\"Yes\",1,2)","v":1},{"$f":"Cars!I1606","v":1},{"$f":"MIN(Cars!I1647,Cars!M1647)","v":0},0,0,0,null,{"$f":"Expenses!E41","v":0},{"$f":"Expenses!G41","v":0},{"$f":"Expenses!M41","v":0},0,0,null,9,{"$f":"Housing!G50","v":"Select"},{"$f":"Housing!J50","v":0},{"$f":"Housing!H50","v":1},{"$f":"Housing!M50","v":0},0,0,0,null,{"$f":"Property!E41","v":0},{"$f":"Property!G41","v":0},{"$f":"Property!N41","v":0},0,0,null,{"$f":"'Other (Residual)'!E41","v":0},{"$f":"'Other (Residual)'!G41","v":0},{"$f":"'Other (Residual)'!N41","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F41:F42)","v":0},{"$f":"SUM(G41:G42)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F43:O43)","v":0},null,{"$f":"SUM(R41:R42)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK40=TRUE,MIN(ConCap5,(N41*GrossUp1)+(N42*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK40=TRUE,MIN(ConCap5,(N41*GrossUp1)+(N42*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK40=TRUE,MIN(ConCap5,(N41*GrossUp1)+(N42*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK40=TRUE,MIN(ConCap5,(N41*GrossUp1)+(N42*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R43>S43,S43>0),R43-S43,0)","v":0},null,null,null,{"$f":"X42","v":"blank"},null,null,9,{"$f":"Cars!G1607","v":"Select"},{"$f":"AC42","v":1},{"$f":"Cars!I1607","v":0},{"$f":"AE42","v":0},0,0,0,null,{"$f":"Expenses!E42","v":0},{"$f":"Expenses!G42","v":0},{"$f":"Expenses!M42","v":0},0,0,null,9,{"$f":"Housing!G51","v":0},{"$f":"AR42","v":0},{"$f":"Housing!H51","v":0},{"$f":"AT42","v":0},0,0,0,null,{"$f":"Property!E42","v":0},{"$f":"Property!G42","v":0},{"$f":"Property!N42","v":0},0,0,null,{"$f":"'Other (Residual)'!E42","v":0},{"$f":"'Other (Residual)'!G42","v":0},{"$f":"'Other (Residual)'!N42","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X43","v":"blank"},null,null,9,{"$f":"Cars!G1608","v":"Select"},{"$f":"AC43","v":1},{"$f":"Cars!I1608","v":0},{"$f":"AE43","v":0},0,0,0,null,{"$f":"Expenses!E43","v":0},{"$f":"Expenses!G43","v":0},{"$f":"Expenses!M43","v":0},0,0,null,9,{"$f":"Housing!G52","v":0},{"$f":"AR43","v":0},{"$f":"Housing!H52","v":0},{"$f":"AT43","v":0},0,0,0,null,{"$f":"Property!E43","v":0},{"$f":"Property!G43","v":0},{"$f":"Property!N43","v":0},0,0,null,{"$f":"'Other (Residual)'!E43","v":0},{"$f":"'Other (Residual)'!G43","v":0},{"$f":"'Other (Residual)'!N43","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q40","v":"Employee 8 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P48<>0,0,\"blank\")","v":"blank"},null,null,9,{"$f":"Cars!G1609","v":"Select"},{"$f":"AC44","v":1},{"$f":"Cars!I1609","v":0},{"$f":"AE44","v":0},0,0,0,null,{"$f":"Expenses!E44","v":0},{"$f":"Expenses!G44","v":0},{"$f":"Expenses!M44","v":0},0,0,null,9,{"$f":"Housing!G53","v":0},{"$f":"AR44","v":0},{"$f":"Housing!H53","v":0},{"$f":"AT44","v":0},0,0,0,null,{"$f":"Property!E44","v":0},{"$f":"Property!G44","v":0},{"$f":"Property!N44","v":0},0,0,null,{"$f":"'Other (Residual)'!E44","v":0},{"$f":"'Other (Residual)'!G44","v":0},{"$f":"'Other (Residual)'!N44","v":0},0,0,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E45,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E45,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E45,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E45,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E45,$BH$10:$BH$77)","v":0},{"$f":"SUM(F46:O46)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P46*Q46,0)","v":0},null,null,null,null,null,{"$f":"X45","v":"blank"},null,null,10,{"$f":"Cars!G1806","v":"Select"},{"$f":"IF(Cars!M1811=\"Yes\",1,2)","v":1},{"$f":"Cars!I1806","v":1},{"$f":"MIN(Cars!I1847,Cars!M1847)","v":0},0,0,0,null,{"$f":"Expenses!E45","v":0},{"$f":"Expenses!G45","v":0},{"$f":"Expenses!M45","v":0},0,0,null,10,{"$f":"Housing!G55","v":"Select"},{"$f":"Housing!J55","v":0},{"$f":"Housing!H55","v":1},{"$f":"Housing!M55","v":0},0,0,0,null,{"$f":"Property!E45","v":0},{"$f":"Property!G45","v":0},{"$f":"Property!N45","v":0},0,0,null,{"$f":"'Other (Residual)'!E45","v":0},{"$f":"'Other (Residual)'!G45","v":0},{"$f":"'Other (Residual)'!N45","v":0},0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E45,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G16","v":0},{"$f":"'Employee Summary'!H16","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E45,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E45,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K16","v":0},{"$f":"'Employee Summary'!L16","v":0},{"$f":"SUMIF($AY$10:$AY$77,E45,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E45,$BI$10:$BI$77)","v":0},{"$f":"SUM(F47:O47)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q47*P47,0)","v":0},null,null,null,null,null,{"$f":"X46","v":"blank"},null,null,10,{"$f":"Cars!G1807","v":"Select"},{"$f":"AC46","v":1},{"$f":"Cars!I1807","v":0},{"$f":"AE46","v":0},0,0,0,null,{"$f":"Expenses!E46","v":0},{"$f":"Expenses!G46","v":0},{"$f":"Expenses!M46","v":0},0,0,null,10,{"$f":"Housing!G56","v":0},{"$f":"AR46","v":0},{"$f":"Housing!H56","v":0},{"$f":"AT46","v":0},0,0,0,null,{"$f":"Property!E46","v":0},{"$f":"Property!G46","v":0},{"$f":"Property!N46","v":0},0,0,null,{"$f":"'Other (Residual)'!E46","v":0},{"$f":"'Other (Residual)'!G46","v":0},{"$f":"'Other (Residual)'!N46","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F46:F47)","v":0},{"$f":"SUM(G46:G47)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F48:O48)","v":0},null,{"$f":"SUM(R46:R47)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK45=TRUE,MIN(ConCap5,(N46*GrossUp1)+(N47*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK45=TRUE,MIN(ConCap5,(N46*GrossUp1)+(N47*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK45=TRUE,MIN(ConCap5,(N46*GrossUp1)+(N47*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK45=TRUE,MIN(ConCap5,(N46*GrossUp1)+(N47*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R48>S48,S48>0),R48-S48,0)","v":0},null,null,null,{"$f":"X47","v":"blank"},null,null,10,{"$f":"Cars!G1808","v":"Select"},{"$f":"AC47","v":1},{"$f":"Cars!I1808","v":0},{"$f":"AE47","v":0},0,0,0,null,{"$f":"Expenses!E47","v":0},{"$f":"Expenses!G47","v":0},{"$f":"Expenses!M47","v":0},0,0,null,10,{"$f":"Housing!G57","v":0},{"$f":"AR47","v":0},{"$f":"Housing!H57","v":0},{"$f":"AT47","v":0},0,0,0,null,{"$f":"Property!E47","v":0},{"$f":"Property!G47","v":0},{"$f":"Property!N47","v":0},0,0,null,{"$f":"'Other (Residual)'!E47","v":0},{"$f":"'Other (Residual)'!G47","v":0},{"$f":"'Other (Residual)'!N47","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X48","v":"blank"},null,null,10,{"$f":"Cars!G1809","v":"Select"},{"$f":"AC48","v":1},{"$f":"Cars!I1809","v":0},{"$f":"AE48","v":0},0,0,0,null,{"$f":"Expenses!E48","v":0},{"$f":"Expenses!G48","v":0},{"$f":"Expenses!M48","v":0},0,0,null,10,{"$f":"Housing!G58","v":0},{"$f":"AR48","v":0},{"$f":"Housing!H58","v":0},{"$f":"AT48","v":0},0,0,0,null,{"$f":"Property!E48","v":0},{"$f":"Property!G48","v":0},{"$f":"Property!N48","v":0},0,0,null,{"$f":"'Other (Residual)'!E48","v":0},{"$f":"'Other (Residual)'!G48","v":0},{"$f":"'Other (Residual)'!N48","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q41","v":"Employee 9 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P53<>0,0,\"blank\")","v":"blank"},null,null,11,{"$f":"Cars!G2006","v":"Select"},{"$f":"IF(Cars!M2011=\"Yes\",1,2)","v":1},{"$f":"Cars!I2006","v":1},{"$f":"MIN(Cars!I2047,Cars!M2047)","v":0},0,0,0,null,{"$f":"Expenses!E49","v":0},{"$f":"Expenses!G49","v":0},{"$f":"Expenses!M49","v":0},0,0,null,11,{"$f":"Housing!G60","v":"Select"},{"$f":"Housing!J60","v":0},{"$f":"Housing!H60","v":1},{"$f":"Housing!M60","v":0},0,0,0,null,{"$f":"Property!E49","v":0},{"$f":"Property!G49","v":0},{"$f":"Property!N49","v":0},0,0,null,{"$f":"'Other (Residual)'!E49","v":0},{"$f":"'Other (Residual)'!G49","v":0},{"$f":"'Other (Residual)'!N49","v":0},0,0,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E50,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E50,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E50,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E50,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E50,$BH$10:$BH$77)","v":0},{"$f":"SUM(F51:O51)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P51*Q51,0)","v":0},null,null,null,null,null,{"$f":"X50","v":"blank"},null,null,11,{"$f":"Cars!G2007","v":"Select"},{"$f":"AC50","v":1},{"$f":"Cars!I2007","v":0},{"$f":"AE50","v":0},0,0,0,null,{"$f":"Expenses!E50","v":0},{"$f":"Expenses!G50","v":0},{"$f":"Expenses!M50","v":0},0,0,null,11,{"$f":"Housing!G61","v":0},{"$f":"AR50","v":0},{"$f":"Housing!H61","v":0},{"$f":"AT50","v":0},0,0,0,null,{"$f":"Property!E50","v":0},{"$f":"Property!G50","v":0},{"$f":"Property!N50","v":0},0,0,null,{"$f":"'Other (Residual)'!E50","v":0},{"$f":"'Other (Residual)'!G50","v":0},{"$f":"'Other (Residual)'!N50","v":0},0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E50,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G17","v":0},{"$f":"'Employee Summary'!H17","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E50,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E50,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K17","v":0},{"$f":"'Employee Summary'!L17","v":0},{"$f":"SUMIF($AY$10:$AY$77,E50,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E50,$BI$10:$BI$77)","v":0},{"$f":"SUM(F52:O52)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q52*P52,0)","v":0},null,null,null,null,null,{"$f":"X51","v":"blank"},null,null,11,{"$f":"Cars!G2008","v":"Select"},{"$f":"AC51","v":1},{"$f":"Cars!I2008","v":0},{"$f":"AE51","v":0},0,0,0,null,{"$f":"Expenses!E51","v":0},{"$f":"Expenses!G51","v":0},{"$f":"Expenses!M51","v":0},0,0,null,11,{"$f":"Housing!G62","v":0},{"$f":"AR51","v":0},{"$f":"Housing!H62","v":0},{"$f":"AT51","v":0},0,0,0,null,{"$f":"Property!E51","v":0},{"$f":"Property!G51","v":0},{"$f":"Property!N51","v":0},0,0,null,{"$f":"'Other (Residual)'!E51","v":0},{"$f":"'Other (Residual)'!G51","v":0},{"$f":"'Other (Residual)'!N51","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F51:F52)","v":0},{"$f":"SUM(G51:G52)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F53:O53)","v":0},null,{"$f":"SUM(R51:R52)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK50=TRUE,MIN(ConCap5,(N51*GrossUp1)+(N52*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK50=TRUE,MIN(ConCap5,(N51*GrossUp1)+(N52*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK50=TRUE,MIN(ConCap5,(N51*GrossUp1)+(N52*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK50=TRUE,MIN(ConCap5,(N51*GrossUp1)+(N52*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R53>S53,S53>0),R53-S53,0)","v":0},null,null,null,{"$f":"X52","v":"blank"},null,null,11,{"$f":"Cars!G2009","v":"Select"},{"$f":"AC52","v":1},{"$f":"Cars!I2009","v":0},{"$f":"AE52","v":0},0,0,0,null,{"$f":"Expenses!E52","v":0},{"$f":"Expenses!G52","v":0},{"$f":"Expenses!M52","v":0},0,0,null,11,{"$f":"Housing!G63","v":0},{"$f":"AR52","v":0},{"$f":"Housing!H63","v":0},{"$f":"AT52","v":0},0,0,0,null,{"$f":"Property!E52","v":0},{"$f":"Property!G52","v":0},{"$f":"Property!N52","v":0},0,0,null,{"$f":"'Other (Residual)'!E52","v":0},{"$f":"'Other (Residual)'!G52","v":0},{"$f":"'Other (Residual)'!N52","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X53","v":"blank"},null,null,12,{"$f":"Cars!G2206","v":"Select"},{"$f":"IF(Cars!M2211=\"Yes\",1,2)","v":1},{"$f":"Cars!I2206","v":1},{"$f":"MIN(Cars!I2247,Cars!M2247)","v":0},0,0,0,null,{"$f":"Expenses!E53","v":0},{"$f":"Expenses!G53","v":0},{"$f":"Expenses!M53","v":0},0,0,null,12,{"$f":"Housing!G65","v":"Select"},{"$f":"Housing!J65","v":0},{"$f":"Housing!H65","v":1},{"$f":"Housing!M65","v":0},0,0,0,null,{"$f":"Property!E53","v":0},{"$f":"Property!G53","v":0},{"$f":"Property!N53","v":0},0,0,null,{"$f":"'Other (Residual)'!E53","v":0},{"$f":"'Other (Residual)'!G53","v":0},{"$f":"'Other (Residual)'!N53","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q42","v":"Employee 10 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P58<>0,0,\"blank\")","v":"blank"},null,null,12,{"$f":"Cars!G2207","v":"Select"},{"$f":"AC54","v":1},{"$f":"Cars!I2207","v":0},{"$f":"AE54","v":0},0,0,0,null,{"$f":"Expenses!E54","v":0},{"$f":"Expenses!G54","v":0},{"$f":"Expenses!M54","v":0},0,0,null,12,{"$f":"Housing!G66","v":0},{"$f":"AR54","v":0},{"$f":"Housing!H66","v":0},{"$f":"AT54","v":0},0,0,0,null,{"$f":"Property!E54","v":0},{"$f":"Property!G54","v":0},{"$f":"Property!N54","v":0},0,0,null,{"$f":"'Other (Residual)'!E54","v":0},{"$f":"'Other (Residual)'!G54","v":0},{"$f":"'Other (Residual)'!N54","v":0},0,0,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E55,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E55,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E55,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E55,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E55,$BH$10:$BH$77)","v":0},{"$f":"SUM(F56:O56)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P56*Q56,0)","v":0},null,null,null,null,null,{"$f":"X55","v":"blank"},null,null,12,{"$f":"Cars!G2208","v":"Select"},{"$f":"AC55","v":1},{"$f":"Cars!I2208","v":0},{"$f":"AE55","v":0},0,0,0,null,{"$f":"Expenses!E55","v":0},{"$f":"Expenses!G55","v":0},{"$f":"Expenses!M55","v":0},0,0,null,12,{"$f":"Housing!G67","v":0},{"$f":"AR55","v":0},{"$f":"Housing!H67","v":0},{"$f":"AT55","v":0},0,0,0,null,{"$f":"Property!E55","v":0},{"$f":"Property!G55","v":0},{"$f":"Property!N55","v":0},0,0,null,{"$f":"'Other (Residual)'!E55","v":0},{"$f":"'Other (Residual)'!G55","v":0},{"$f":"'Other (Residual)'!N55","v":0},0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E55,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G18","v":0},{"$f":"'Employee Summary'!H18","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E55,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E55,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K18","v":0},{"$f":"'Employee Summary'!L18","v":0},{"$f":"SUMIF($AY$10:$AY$77,E55,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E55,$BI$10:$BI$77)","v":0},{"$f":"SUM(F57:O57)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q57*P57,0)","v":0},null,null,null,null,null,{"$f":"X56","v":"blank"},null,null,12,{"$f":"Cars!G2209","v":"Select"},{"$f":"AC56","v":1},{"$f":"Cars!I2209","v":0},{"$f":"AE56","v":0},0,0,0,null,{"$f":"Expenses!E56","v":0},{"$f":"Expenses!G56","v":0},{"$f":"Expenses!M56","v":0},0,0,null,12,{"$f":"Housing!G68","v":0},{"$f":"AR56","v":0},{"$f":"Housing!H68","v":0},{"$f":"AT56","v":0},0,0,0,null,{"$f":"Property!E56","v":0},{"$f":"Property!G56","v":0},{"$f":"Property!N56","v":0},0,0,null,{"$f":"'Other (Residual)'!E56","v":0},{"$f":"'Other (Residual)'!G56","v":0},{"$f":"'Other (Residual)'!N56","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F56:F57)","v":0},{"$f":"SUM(G56:G57)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F58:O58)","v":0},null,{"$f":"SUM(R56:R57)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK55=TRUE,MIN(ConCap5,(N56*GrossUp1)+(N57*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK55=TRUE,MIN(ConCap5,(N56*GrossUp1)+(N57*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK55=TRUE,MIN(ConCap5,(N56*GrossUp1)+(N57*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK55=TRUE,MIN(ConCap5,(N56*GrossUp1)+(N57*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R58>S58,S58>0),R58-S58,0)","v":0},null,null,null,{"$f":"X57","v":"blank"},null,null,13,{"$f":"Cars!G2406","v":"Select"},{"$f":"IF(Cars!M2411=\"Yes\",1,2)","v":1},{"$f":"Cars!I2406","v":1},{"$f":"MIN(Cars!I2447,Cars!M2447)","v":0},0,0,0,null,{"$f":"Expenses!E57","v":0},{"$f":"Expenses!G57","v":0},{"$f":"Expenses!M57","v":0},0,0,null,13,{"$f":"Housing!G70","v":"Select"},{"$f":"Housing!J70","v":0},{"$f":"Housing!H70","v":1},{"$f":"Housing!M70","v":0},0,0,0,null,{"$f":"Property!E57","v":0},{"$f":"Property!G57","v":0},{"$f":"Property!N57","v":0},0,0,null,{"$f":"'Other (Residual)'!E57","v":0},{"$f":"'Other (Residual)'!G57","v":0},{"$f":"'Other (Residual)'!N57","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X58","v":"blank"},null,null,13,{"$f":"Cars!G2407","v":"Select"},{"$f":"AC58","v":1},{"$f":"Cars!I2407","v":0},{"$f":"AE58","v":0},0,0,0,null,{"$f":"Expenses!E58","v":0},{"$f":"Expenses!G58","v":0},{"$f":"Expenses!M58","v":0},0,0,null,13,{"$f":"Housing!G71","v":0},{"$f":"AR58","v":0},{"$f":"Housing!H71","v":0},{"$f":"AT58","v":0},0,0,0,null,{"$f":"Property!E58","v":0},{"$f":"Property!G58","v":0},{"$f":"Property!N58","v":0},0,0,null,{"$f":"'Other (Residual)'!E58","v":0},{"$f":"'Other (Residual)'!G58","v":0},{"$f":"'Other (Residual)'!N58","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q43","v":"Employee 11 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P63<>0,0,\"blank\")","v":"blank"},null,null,13,{"$f":"Cars!G2408","v":"Select"},{"$f":"AC59","v":1},{"$f":"Cars!I2408","v":0},{"$f":"AE59","v":0},0,0,0,null,{"$f":"Expenses!E59","v":0},{"$f":"Expenses!G59","v":0},{"$f":"Expenses!M59","v":0},0,0,null,13,{"$f":"Housing!G72","v":0},{"$f":"AR59","v":0},{"$f":"Housing!H72","v":0},{"$f":"AT59","v":0},0,0,0,null,{"$f":"Property!E59","v":0},{"$f":"Property!G59","v":0},{"$f":"Property!N59","v":0},0,0,null,{"$f":"'Other (Residual)'!E59","v":0},{"$f":"'Other (Residual)'!G59","v":0},{"$f":"'Other (Residual)'!N59","v":0},0,0,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E60,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E60,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E60,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E60,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E60,$BH$10:$BH$77)","v":0},{"$f":"SUM(F61:O61)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P61*Q61,0)","v":0},null,null,null,null,null,{"$f":"X60","v":"blank"},null,null,13,{"$f":"Cars!G2409","v":"Select"},{"$f":"AC60","v":1},{"$f":"Cars!I2409","v":0},{"$f":"AE60","v":0},0,0,0,null,{"$f":"Expenses!E60","v":0},{"$f":"Expenses!G60","v":0},{"$f":"Expenses!M60","v":0},0,0,null,13,{"$f":"Housing!G73","v":0},{"$f":"AR60","v":0},{"$f":"Housing!H73","v":0},{"$f":"AT60","v":0},0,0,0,null,{"$f":"Property!E60","v":0},{"$f":"Property!G60","v":0},{"$f":"Property!N60","v":0},0,0,null,{"$f":"'Other (Residual)'!E60","v":0},{"$f":"'Other (Residual)'!G60","v":0},{"$f":"'Other (Residual)'!N60","v":0},0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E60,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G19","v":0},{"$f":"'Employee Summary'!H19","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E60,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E60,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K19","v":0},{"$f":"'Employee Summary'!L19","v":0},{"$f":"SUMIF($AY$10:$AY$77,E60,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E60,$BI$10:$BI$77)","v":0},{"$f":"SUM(F62:O62)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q62*P62,0)","v":0},null,null,null,null,null,{"$f":"X61","v":"blank"},null,null,14,{"$f":"Cars!G2606","v":"Select"},{"$f":"IF(Cars!M2611=\"Yes\",1,2)","v":1},{"$f":"Cars!I2606","v":1},{"$f":"MIN(Cars!I2647,Cars!M2647)","v":0},0,0,0,null,{"$f":"Expenses!E61","v":0},{"$f":"Expenses!G61","v":0},{"$f":"Expenses!M61","v":0},0,0,null,14,{"$f":"Housing!G75","v":"Select"},{"$f":"Housing!J75","v":0},{"$f":"Housing!H75","v":1},{"$f":"Housing!M75","v":0},0,0,0,null,{"$f":"Property!E61","v":0},{"$f":"Property!G61","v":0},{"$f":"Property!N61","v":0},0,0,null,{"$f":"'Other (Residual)'!E61","v":0},{"$f":"'Other (Residual)'!G61","v":0},{"$f":"'Other (Residual)'!N61","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F61:F62)","v":0},{"$f":"SUM(G61:G62)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F63:O63)","v":0},null,{"$f":"SUM(R61:R62)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK60=TRUE,MIN(ConCap5,(N61*GrossUp1)+(N62*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK60=TRUE,MIN(ConCap5,(N61*GrossUp1)+(N62*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK60=TRUE,MIN(ConCap5,(N61*GrossUp1)+(N62*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK60=TRUE,MIN(ConCap5,(N61*GrossUp1)+(N62*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R63>S63,S63>0),R63-S63,0)","v":0},null,null,null,{"$f":"X62","v":"blank"},null,null,14,{"$f":"Cars!G2607","v":"Select"},{"$f":"AC62","v":1},{"$f":"Cars!I2607","v":0},{"$f":"AE62","v":0},0,0,0,null,{"$f":"Expenses!E62","v":0},{"$f":"Expenses!G62","v":0},{"$f":"Expenses!M62","v":0},0,0,null,14,{"$f":"Housing!G76","v":0},{"$f":"AR62","v":0},{"$f":"Housing!H76","v":0},{"$f":"AT62","v":0},0,0,0,null,{"$f":"Property!E62","v":0},{"$f":"Property!G62","v":0},{"$f":"Property!N62","v":0},0,0,null,{"$f":"'Other (Residual)'!E62","v":0},{"$f":"'Other (Residual)'!G62","v":0},{"$f":"'Other (Residual)'!N62","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X63","v":"blank"},null,null,14,{"$f":"Cars!G2608","v":"Select"},{"$f":"AC63","v":1},{"$f":"Cars!I2608","v":0},{"$f":"AE63","v":0},0,0,0,null,{"$f":"Expenses!E63","v":0},{"$f":"Expenses!G63","v":0},{"$f":"Expenses!M63","v":0},0,0,null,14,{"$f":"Housing!G77","v":0},{"$f":"AR63","v":0},{"$f":"Housing!H77","v":0},{"$f":"AT63","v":0},0,0,0,null,{"$f":"Property!E63","v":0},{"$f":"Property!G63","v":0},{"$f":"Property!N63","v":0},0,0,null,{"$f":"'Other (Residual)'!E63","v":0},{"$f":"'Other (Residual)'!G63","v":0},{"$f":"'Other (Residual)'!N63","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q44","v":"Employee 12 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P68<>0,0,\"blank\")","v":"blank"},null,null,14,{"$f":"Cars!G2609","v":"Select"},{"$f":"AC64","v":1},{"$f":"Cars!I2609","v":0},{"$f":"AE64","v":0},0,0,0,null,{"$f":"Expenses!E64","v":0},{"$f":"Expenses!G64","v":0},{"$f":"Expenses!M64","v":0},0,0,null,14,{"$f":"Housing!G78","v":0},{"$f":"AR64","v":0},{"$f":"Housing!H78","v":0},{"$f":"AT64","v":0},0,0,0,null,{"$f":"Property!E64","v":0},{"$f":"Property!G64","v":0},{"$f":"Property!N64","v":0},0,0,null,{"$f":"'Other (Residual)'!E64","v":0},{"$f":"'Other (Residual)'!G64","v":0},{"$f":"'Other (Residual)'!N64","v":0},0,0,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E65,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E65,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E65,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E65,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E65,$BH$10:$BH$77)","v":0},{"$f":"SUM(F66:O66)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P66*Q66,0)","v":0},null,null,null,null,null,{"$f":"X65","v":"blank"},null,null,15,{"$f":"Cars!G2806","v":"Select"},{"$f":"IF(Cars!M2811=\"Yes\",1,2)","v":1},{"$f":"Cars!I2806","v":1},{"$f":"MIN(Cars!I2847,Cars!M2847)","v":0},0,0,0,null,{"$f":"Expenses!E65","v":0},{"$f":"Expenses!G65","v":0},{"$f":"Expenses!M65","v":0},0,0,null,15,{"$f":"Housing!G80","v":"Select"},{"$f":"Housing!J80","v":0},{"$f":"Housing!H80","v":1},{"$f":"Housing!M80","v":0},0,0,0,null,{"$f":"Property!E65","v":0},{"$f":"Property!G65","v":0},{"$f":"Property!N65","v":0},0,0,null,{"$f":"'Other (Residual)'!E65","v":0},{"$f":"'Other (Residual)'!G65","v":0},{"$f":"'Other (Residual)'!N65","v":0},0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E65,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G20","v":0},{"$f":"'Employee Summary'!H20","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E65,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E65,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K20","v":0},{"$f":"'Employee Summary'!L20","v":0},{"$f":"SUMIF($AY$10:$AY$77,E65,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E65,$BI$10:$BI$77)","v":0},{"$f":"SUM(F67:O67)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q67*P67,0)","v":0},null,null,null,null,null,{"$f":"X66","v":"blank"},null,null,15,{"$f":"Cars!G2807","v":"Select"},{"$f":"AC66","v":1},{"$f":"Cars!I2807","v":0},{"$f":"AE66","v":0},0,0,0,null,{"$f":"Expenses!E66","v":0},{"$f":"Expenses!G66","v":0},{"$f":"Expenses!M66","v":0},0,0,null,15,{"$f":"Housing!G81","v":0},{"$f":"AR66","v":0},{"$f":"Housing!H81","v":0},{"$f":"AT66","v":0},0,0,0,null,{"$f":"Property!E66","v":0},{"$f":"Property!G66","v":0},{"$f":"Property!N66","v":0},0,0,null,{"$f":"'Other (Residual)'!E66","v":0},{"$f":"'Other (Residual)'!G66","v":0},{"$f":"'Other (Residual)'!N66","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F66:F67)","v":0},{"$f":"SUM(G66:G67)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F68:O68)","v":0},null,{"$f":"SUM(R66:R67)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK65=TRUE,MIN(ConCap5,(N66*GrossUp1)+(N67*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK65=TRUE,MIN(ConCap5,(N66*GrossUp1)+(N67*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK65=TRUE,MIN(ConCap5,(N66*GrossUp1)+(N67*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK65=TRUE,MIN(ConCap5,(N66*GrossUp1)+(N67*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R68>S68,S68>0),R68-S68,0)","v":0},null,null,null,{"$f":"X67","v":"blank"},null,null,15,{"$f":"Cars!G2808","v":"Select"},{"$f":"AC67","v":1},{"$f":"Cars!I2808","v":0},{"$f":"AE67","v":0},0,0,0,null,{"$f":"Expenses!E67","v":0},{"$f":"Expenses!G67","v":0},{"$f":"Expenses!M67","v":0},0,0,null,15,{"$f":"Housing!G82","v":0},{"$f":"AR67","v":0},{"$f":"Housing!H82","v":0},{"$f":"AT67","v":0},0,0,0,null,{"$f":"Property!E67","v":0},{"$f":"Property!G67","v":0},{"$f":"Property!N67","v":0},0,0,null,{"$f":"'Other (Residual)'!E67","v":0},{"$f":"'Other (Residual)'!G67","v":0},{"$f":"'Other (Residual)'!N67","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X68","v":"blank"},null,null,15,{"$f":"Cars!G2809","v":"Select"},{"$f":"AC68","v":1},{"$f":"Cars!I2809","v":0},{"$f":"AE68","v":0},0,0,0,null,{"$f":"Expenses!E68","v":0},{"$f":"Expenses!G68","v":0},{"$f":"Expenses!M68","v":0},0,0,null,15,{"$f":"Housing!G83","v":0},{"$f":"AR68","v":0},{"$f":"Housing!H83","v":0},{"$f":"AT68","v":0},0,0,0,null,{"$f":"Property!E68","v":0},{"$f":"Property!G68","v":0},{"$f":"Property!N68","v":0},0,0,null,{"$f":"'Other (Residual)'!E68","v":0},{"$f":"'Other (Residual)'!G68","v":0},{"$f":"'Other (Residual)'!N68","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q45","v":"Employee 13 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P73<>0,0,\"blank\")","v":"blank"},null,null,16,{"$f":"Cars!G3006","v":"Select"},{"$f":"IF(Cars!M3011=\"Yes\",1,2)","v":1},{"$f":"Cars!I3006","v":1},{"$f":"MIN(Cars!I3047,Cars!M3047)","v":0},0,0,0,null,{"$f":"Expenses!E69","v":0},{"$f":"Expenses!G69","v":0},{"$f":"Expenses!M69","v":0},0,0,null,16,{"$f":"Housing!G85","v":"Select"},{"$f":"Housing!J85","v":0},{"$f":"Housing!H85","v":1},{"$f":"Housing!M85","v":0},0,0,0,null,{"$f":"Property!E69","v":0},{"$f":"Property!G69","v":0},{"$f":"Property!N69","v":0},0,0,null,{"$f":"'Other (Residual)'!E69","v":0},{"$f":"'Other (Residual)'!G69","v":0},{"$f":"'Other (Residual)'!N69","v":0},0,0,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E70,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E70,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E70,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E70,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E70,$BH$10:$BH$77)","v":0},{"$f":"SUM(F71:O71)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P71*Q71,0)","v":0},null,null,null,null,null,{"$f":"X70","v":"blank"},null,null,16,{"$f":"Cars!G3007","v":"Select"},{"$f":"AC70","v":1},{"$f":"Cars!I3007","v":0},{"$f":"AE70","v":0},0,0,0,null,{"$f":"Expenses!E70","v":0},{"$f":"Expenses!G70","v":0},{"$f":"Expenses!M70","v":0},0,0,null,16,{"$f":"Housing!G86","v":0},{"$f":"AR70","v":0},{"$f":"Housing!H86","v":0},{"$f":"AT70","v":0},0,0,0,null,{"$f":"Property!E70","v":0},{"$f":"Property!G70","v":0},{"$f":"Property!N70","v":0},0,0,null,{"$f":"'Other (Residual)'!E70","v":0},{"$f":"'Other (Residual)'!G70","v":0},{"$f":"'Other (Residual)'!N70","v":0},0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E70,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G21","v":0},{"$f":"'Employee Summary'!H21","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E70,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E70,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K21","v":0},{"$f":"'Employee Summary'!L21","v":0},{"$f":"SUMIF($AY$10:$AY$77,E70,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E70,$BI$10:$BI$77)","v":0},{"$f":"SUM(F72:O72)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q72*P72,0)","v":0},null,null,null,null,null,{"$f":"X71","v":"blank"},null,null,16,{"$f":"Cars!G3008","v":"Select"},{"$f":"AC71","v":1},{"$f":"Cars!I3008","v":0},{"$f":"AE71","v":0},0,0,0,null,{"$f":"Expenses!E71","v":0},{"$f":"Expenses!G71","v":0},{"$f":"Expenses!M71","v":0},0,0,null,16,{"$f":"Housing!G87","v":0},{"$f":"AR71","v":0},{"$f":"Housing!H87","v":0},{"$f":"AT71","v":0},0,0,0,null,{"$f":"Property!E71","v":0},{"$f":"Property!G71","v":0},{"$f":"Property!N71","v":0},0,0,null,{"$f":"'Other (Residual)'!E71","v":0},{"$f":"'Other (Residual)'!G71","v":0},{"$f":"'Other (Residual)'!N71","v":0},0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F71:F72)","v":0},{"$f":"SUM(G71:G72)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F73:O73)","v":0},null,{"$f":"SUM(R71:R72)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK70=TRUE,MIN(ConCap5,(N71*GrossUp1)+(N72*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK70=TRUE,MIN(ConCap5,(N71*GrossUp1)+(N72*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK70=TRUE,MIN(ConCap5,(N71*GrossUp1)+(N72*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK70=TRUE,MIN(ConCap5,(N71*GrossUp1)+(N72*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R73>S73,S73>0),R73-S73,0)","v":0},null,null,null,{"$f":"X72","v":"blank"},null,null,16,{"$f":"Cars!G3009","v":"Select"},{"$f":"AC72","v":1},{"$f":"Cars!I3009","v":0},{"$f":"AE72","v":0},0,0,0,null,{"$f":"Expenses!E72","v":0},{"$f":"Expenses!G72","v":0},{"$f":"Expenses!M72","v":0},0,0,null,16,{"$f":"Housing!G88","v":0},{"$f":"AR72","v":0},{"$f":"Housing!H88","v":0},{"$f":"AT72","v":0},0,0,0,null,{"$f":"Property!E72","v":0},{"$f":"Property!G72","v":0},{"$f":"Property!N72","v":0},0,0,null,{"$f":"'Other (Residual)'!E72","v":0},{"$f":"'Other (Residual)'!G72","v":0},{"$f":"'Other (Residual)'!N72","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X73","v":"blank"},null,null,17,{"$f":"Cars!G3206","v":"Select"},{"$f":"IF(Cars!M3211=\"Yes\",1,2)","v":1},{"$f":"Cars!I3206","v":1},{"$f":"MIN(Cars!I3247,Cars!M3247)","v":0},0,0,0,null,{"$f":"Expenses!E73","v":0},{"$f":"Expenses!G73","v":0},{"$f":"Expenses!M73","v":0},0,0,null,17,{"$f":"Housing!G90","v":"Select"},{"$f":"Housing!J90","v":0},{"$f":"Housing!H90","v":1},{"$f":"Housing!M90","v":0},0,0,0,null,{"$f":"Property!E73","v":0},{"$f":"Property!G73","v":0},{"$f":"Property!N73","v":0},0,0,null,{"$f":"'Other (Residual)'!E73","v":0},{"$f":"'Other (Residual)'!G73","v":0},{"$f":"'Other (Residual)'!N73","v":0},0,0]
[null,null,null,null,{"$f":"Home!Q46","v":"Employee 14 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P78<>0,0,\"blank\")","v":"blank"},null,null,17,{"$f":"Cars!G3207","v":"Select"},{"$f":"AC74","v":1},{"$f":"Cars!I3207","v":0},{"$f":"AE74","v":0},0,{"$f":"IF(AC75=1,AF75,0)","v":0},{"$f":"IF(AC75=2,AF75,0)","v":0},null,{"$f":"Expenses!E74","v":0},{"$f":"Expenses!G74","v":0},{"$f":"Expenses!M74","v":0},{"$f":"IF(AK75=1,AL75,0)","v":0},{"$f":"IF(AK75=2,AL75,0)","v":0},null,17,{"$f":"Housing!G91","v":0},{"$f":"AR74","v":0},{"$f":"Housing!H91","v":0},{"$f":"AT74","v":0},{"$f":"AT75*AS75","v":0},{"$f":"IF(AR75=1,AU75,0)","v":0},{"$f":"IF(AR75=2,AU75,0)","v":0},null,{"$f":"Property!E74","v":0},{"$f":"Property!G74","v":0},{"$f":"Property!N74","v":0},{"$f":"IF(AZ75=1,BA75,0)","v":0},{"$f":"IF(AZ75=2,BA75,0)","v":0},null,{"$f":"'Other (Residual)'!E74","v":0},{"$f":"'Other (Residual)'!G74","v":0},{"$f":"'Other (Residual)'!N74","v":0},{"$f":"IF(BF75=1,BG75,0)","v":0},{"$f":"IF(BF75=2,BG75,0)","v":0},null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E75,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E75,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E75,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E75,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E75,$BH$10:$BH$77)","v":0},{"$f":"SUM(F76:O76)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P76*Q76,0)","v":0},null,null,null,null,null,{"$f":"X75","v":"blank"},null,null,17,{"$f":"Cars!G3208","v":"Select"},{"$f":"AC75","v":1},{"$f":"Cars!I3208","v":0},{"$f":"AE75","v":0},{"$f":"AD76*AE76","v":0},0,0,null,{"$f":"Expenses!E75","v":0},{"$f":"Expenses!G75","v":0},{"$f":"Expenses!M75","v":0},{"$f":"IF(AK76=1,AL76,0)","v":0},{"$f":"IF(AK76=2,AL76,0)","v":0},null,17,{"$f":"Housing!G92","v":0},{"$f":"AR75","v":0},{"$f":"Housing!H92","v":0},{"$f":"AT75","v":0},0,0,0,null,{"$f":"Property!E75","v":0},{"$f":"Property!G75","v":0},{"$f":"Property!N75","v":0},{"$f":"IF(AZ76=1,BA76,0)","v":0},{"$f":"IF(AZ76=2,BA76,0)","v":0},null,{"$f":"'Other (Residual)'!E75","v":0},{"$f":"'Other (Residual)'!G75","v":0},{"$f":"'Other (Residual)'!N75","v":0},{"$f":"IF(BF76=1,BG76,0)","v":0},{"$f":"IF(BF76=2,BG76,0)","v":0}]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E75,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G22","v":0},{"$f":"'Employee Summary'!H22","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E75,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E75,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K22","v":0},{"$f":"'Employee Summary'!L22","v":0},{"$f":"SUMIF($AY$10:$AY$77,E75,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E75,$BI$10:$BI$77)","v":0},{"$f":"SUM(F77:O77)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q77*P77,0)","v":0},null,null,null,null,null,{"$f":"X76","v":"blank"},null,null,17,{"$f":"Cars!G3209","v":"Select"},{"$f":"AC76","v":1},{"$f":"Cars!I3209","v":0},{"$f":"AE76","v":0},0,0,0,null,{"$f":"Expenses!E76","v":0},{"$f":"Expenses!G76","v":0},{"$f":"Expenses!M76","v":0},{"$f":"IF(AK77=1,AL77,0)","v":0},{"$f":"IF(AK77=2,AL77,0)","v":0},null,17,{"$f":"Housing!G93","v":0},{"$f":"AR76","v":0},{"$f":"Housing!H93","v":0},{"$f":"AT76","v":0},0,0,0,null,{"$f":"Property!E76","v":0},{"$f":"Property!G76","v":0},{"$f":"Property!N76","v":0},{"$f":"IF(AZ77=1,BA77,0)","v":0},{"$f":"IF(AZ77=2,BA77,0)","v":0},null,{"$f":"'Other (Residual)'!E76","v":0},{"$f":"'Other (Residual)'!G76","v":0},{"$f":"'Other (Residual)'!N76","v":0},{"$f":"IF(BF77=1,BG77,0)","v":0},{"$f":"IF(BF77=2,BG77,0)","v":0}]
[null,null,null,null,"Totals",{"$f":"SUM(F76:F77)","v":0},{"$f":"SUM(G76:G77)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F78:O78)","v":0},null,{"$f":"SUM(R76:R77)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK75=TRUE,MIN(ConCap5,(N76*GrossUp1)+(N77*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK75=TRUE,MIN(ConCap5,(N76*GrossUp1)+(N77*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK75=TRUE,MIN(ConCap5,(N76*GrossUp1)+(N77*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK75=TRUE,MIN(ConCap5,(N76*GrossUp1)+(N77*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R78>S78,S78>0),R78-S78,0)","v":0},null,null,null,{"$f":"X77","v":"blank"},null,null,18,{"$f":"Cars!G3406","v":"Select"},{"$f":"IF(Cars!M3411=\"Yes\",1,2)","v":1},{"$f":"Cars!I3406","v":1},{"$f":"MIN(Cars!I3447,Cars!M3447)","v":0},0,0,0,null,null,null,null,null,null,null,18,{"$f":"Housing!G95","v":"Select"},{"$f":"Housing!J95","v":0},{"$f":"Housing!H95","v":1},{"$f":"Housing!M95","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X78","v":"blank"},null,null,18,{"$f":"Cars!G3407","v":"Select"},{"$f":"AC78","v":1},{"$f":"Cars!I3407","v":0},{"$f":"AE78","v":0},0,0,0,null,null,null,null,null,null,null,18,{"$f":"Housing!G96","v":0},{"$f":"AR78","v":0},{"$f":"Housing!H96","v":0},{"$f":"AT78","v":0},0,0,0]
[null,null,null,null,{"$f":"Home!Q47","v":"Employee 15 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P83<>0,0,\"blank\")","v":"blank"},null,null,18,{"$f":"Cars!G3408","v":"Select"},{"$f":"AC79","v":1},{"$f":"Cars!I3408","v":0},{"$f":"AE79","v":0},0,0,0,null,null,null,null,null,null,null,18,{"$f":"Housing!G97","v":0},{"$f":"AR79","v":0},{"$f":"Housing!H97","v":0},{"$f":"AT79","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E80,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E80,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E80,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E80,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E80,$BH$10:$BH$77)","v":0},{"$f":"SUM(F81:O81)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P81*Q81,0)","v":0},null,null,null,null,null,{"$f":"X80","v":"blank"},null,null,18,{"$f":"Cars!G3409","v":"Select"},{"$f":"AC80","v":1},{"$f":"Cars!I3409","v":0},{"$f":"AE80","v":0},0,0,0,null,null,null,null,null,null,null,18,{"$f":"Housing!G98","v":0},{"$f":"AR80","v":0},{"$f":"Housing!H98","v":0},{"$f":"AT80","v":0},0,0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E80,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G23","v":0},{"$f":"'Employee Summary'!H23","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E80,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E80,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K23","v":0},{"$f":"'Employee Summary'!L23","v":0},{"$f":"SUMIF($AY$10:$AY$77,E80,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E80,$BI$10:$BI$77)","v":0},{"$f":"SUM(F82:O82)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q82*P82,0)","v":0},null,null,null,null,null,{"$f":"X81","v":"blank"},null,null,19,{"$f":"Cars!G3606","v":"Select"},{"$f":"IF(Cars!M3611=\"Yes\",1,2)","v":1},{"$f":"Cars!I3606","v":1},{"$f":"MIN(Cars!I3647,Cars!M3647)","v":0},0,0,0,null,null,null,null,null,null,null,19,{"$f":"Housing!G100","v":"Select"},{"$f":"Housing!J100","v":0},{"$f":"Housing!H100","v":1},{"$f":"Housing!M100","v":0},0,0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F81:F82)","v":0},{"$f":"SUM(G81:G82)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F83:O83)","v":0},null,{"$f":"SUM(R81:R82)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK80=TRUE,MIN(ConCap5,(N81*GrossUp1)+(N82*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK80=TRUE,MIN(ConCap5,(N81*GrossUp1)+(N82*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK80=TRUE,MIN(ConCap5,(N81*GrossUp1)+(N82*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK80=TRUE,MIN(ConCap5,(N81*GrossUp1)+(N82*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R83>S83,S83>0),R83-S83,0)","v":0},null,null,null,{"$f":"X82","v":"blank"},null,null,19,{"$f":"Cars!G3607","v":"Select"},{"$f":"AC82","v":1},{"$f":"Cars!I3607","v":0},{"$f":"AE82","v":0},0,0,0,null,null,null,null,null,null,null,19,{"$f":"Housing!G101","v":0},{"$f":"AR82","v":0},{"$f":"Housing!H101","v":0},{"$f":"AT82","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X83","v":"blank"},null,null,19,{"$f":"Cars!G3608","v":"Select"},{"$f":"AC83","v":1},{"$f":"Cars!I3608","v":0},{"$f":"AE83","v":0},0,0,0,null,null,null,null,null,null,null,19,{"$f":"Housing!G102","v":0},{"$f":"AR83","v":0},{"$f":"Housing!H102","v":0},{"$f":"AT83","v":0},0,0,0]
[null,null,null,null,{"$f":"Home!Q48","v":"Employee 16 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P88<>0,0,\"blank\")","v":"blank"},null,null,19,{"$f":"Cars!G3609","v":"Select"},{"$f":"AC84","v":1},{"$f":"Cars!I3609","v":0},{"$f":"AE84","v":0},0,0,0,null,null,null,null,null,null,null,19,{"$f":"Housing!G103","v":0},{"$f":"AR84","v":0},{"$f":"Housing!H103","v":0},{"$f":"AT84","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E85,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E85,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E85,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E85,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E85,$BH$10:$BH$77)","v":0},{"$f":"SUM(F86:O86)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P86*Q86,0)","v":0},null,null,null,null,null,{"$f":"X85","v":"blank"},null,null,20,{"$f":"Cars!G3806","v":"Select"},{"$f":"IF(Cars!M3811=\"Yes\",1,2)","v":1},{"$f":"Cars!I3806","v":1},{"$f":"MIN(Cars!I3847,Cars!M3847)","v":0},0,0,0,null,null,null,null,null,null,null,20,{"$f":"Housing!G105","v":"Select"},{"$f":"Housing!J105","v":0},{"$f":"Housing!H105","v":1},{"$f":"Housing!M105","v":0},0,0,0]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E85,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G24","v":0},{"$f":"'Employee Summary'!H24","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E85,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E85,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K24","v":0},{"$f":"'Employee Summary'!L24","v":0},{"$f":"SUMIF($AY$10:$AY$77,E85,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E85,$BI$10:$BI$77)","v":0},{"$f":"SUM(F87:O87)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q87*P87,0)","v":0},null,null,null,null,null,{"$f":"X86","v":"blank"},null,null,20,{"$f":"Cars!G3807","v":"Select"},{"$f":"AC86","v":1},{"$f":"Cars!I3807","v":0},{"$f":"AE86","v":0},0,0,0,null,null,null,null,null,null,null,20,{"$f":"Housing!G106","v":0},{"$f":"AR86","v":0},{"$f":"Housing!H106","v":0},{"$f":"AT86","v":0},0,0,0]
[null,null,null,null,"Totals",{"$f":"SUM(F86:F87)","v":0},{"$f":"SUM(G86:G87)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F88:O88)","v":0},null,{"$f":"SUM(R86:R87)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK85=TRUE,MIN(ConCap5,(N86*GrossUp1)+(N87*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK85=TRUE,MIN(ConCap5,(N86*GrossUp1)+(N87*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK85=TRUE,MIN(ConCap5,(N86*GrossUp1)+(N87*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK85=TRUE,MIN(ConCap5,(N86*GrossUp1)+(N87*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R88>S88,S88>0),R88-S88,0)","v":0},null,null,null,{"$f":"X87","v":"blank"},null,null,20,{"$f":"Cars!G3808","v":"Select"},{"$f":"AC87","v":1},{"$f":"Cars!I3808","v":0},{"$f":"AE87","v":0},0,0,0,null,null,null,null,null,null,null,20,{"$f":"Housing!G107","v":0},{"$f":"AR87","v":0},{"$f":"Housing!H107","v":0},{"$f":"AT87","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X88","v":"blank"},null,null,20,{"$f":"Cars!G3809","v":"Select"},{"$f":"AC88","v":1},{"$f":"Cars!I3809","v":0},{"$f":"AE88","v":0},0,0,0,null,null,null,null,null,null,null,20,{"$f":"Housing!G108","v":0},{"$f":"AR88","v":0},{"$f":"Housing!H108","v":0},{"$f":"AT88","v":0},0,0,0]
[null,null,null,null,{"$f":"Home!Q49","v":"Employee 17 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P93<>0,0,\"blank\")","v":"blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E90,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E90,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E90,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E90,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E90,$BH$10:$BH$77)","v":0},{"$f":"SUM(F91:O91)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P91*Q91,0)","v":0},null,null,null,null,null,{"$f":"X90","v":"blank"}]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E90,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G25","v":0},{"$f":"'Employee Summary'!H25","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E90,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E90,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K25","v":0},{"$f":"'Employee Summary'!L25","v":0},{"$f":"SUMIF($AY$10:$AY$77,E90,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E90,$BI$10:$BI$77)","v":0},{"$f":"SUM(F92:O92)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q92*P92,0)","v":0},null,null,null,null,null,{"$f":"X91","v":"blank"}]
[null,null,null,null,"Totals",{"$f":"SUM(F91:F92)","v":0},{"$f":"SUM(G91:G92)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F93:O93)","v":0},null,{"$f":"SUM(R91:R92)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK90=TRUE,MIN(ConCap5,(N91*GrossUp1)+(N92*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK90=TRUE,MIN(ConCap5,(N91*GrossUp1)+(N92*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK90=TRUE,MIN(ConCap5,(N91*GrossUp1)+(N92*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK90=TRUE,MIN(ConCap5,(N91*GrossUp1)+(N92*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R93>S93,S93>0),R93-S93,0)","v":0},null,null,null,{"$f":"X92","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X93","v":"blank"}]
[null,null,null,null,{"$f":"Home!Q50","v":"Employee 18 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P98<>0,0,\"blank\")","v":"blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E95,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E95,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E95,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E95,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E95,$BH$10:$BH$77)","v":0},{"$f":"SUM(F96:O96)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P96*Q96,0)","v":0},null,null,null,null,null,{"$f":"X95","v":"blank"}]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E95,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G26","v":0},{"$f":"'Employee Summary'!H26","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E95,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E95,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K26","v":0},{"$f":"'Employee Summary'!L26","v":0},{"$f":"SUMIF($AY$10:$AY$77,E95,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E95,$BI$10:$BI$77)","v":0},{"$f":"SUM(F97:O97)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q97*P97,0)","v":0},null,null,null,null,null,{"$f":"X96","v":"blank"}]
[null,null,null,null,"Totals",{"$f":"SUM(F96:F97)","v":0},{"$f":"SUM(G96:G97)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F98:O98)","v":0},null,{"$f":"SUM(R96:R97)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK95=TRUE,MIN(ConCap5,(N96*GrossUp1)+(N97*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK95=TRUE,MIN(ConCap5,(N96*GrossUp1)+(N97*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK95=TRUE,MIN(ConCap5,(N96*GrossUp1)+(N97*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK95=TRUE,MIN(ConCap5,(N96*GrossUp1)+(N97*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R98>S98,S98>0),R98-S98,0)","v":0},null,null,null,{"$f":"X97","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X98","v":"blank"}]
[null,null,null,null,{"$f":"Home!Q51","v":"Employee 19 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P103<>0,0,\"blank\")","v":"blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E100,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E100,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E100,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E100,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E100,$BH$10:$BH$77)","v":0},{"$f":"SUM(F101:O101)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P101*Q101,0)","v":0},null,null,null,null,null,{"$f":"X100","v":"blank"}]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E100,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G27","v":0},{"$f":"'Employee Summary'!H27","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E100,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E100,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K27","v":0},{"$f":"'Employee Summary'!L27","v":0},{"$f":"SUMIF($AY$10:$AY$77,E100,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E100,$BI$10:$BI$77)","v":0},{"$f":"SUM(F102:O102)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q102*P102,0)","v":0},null,null,null,null,null,{"$f":"X101","v":"blank"}]
[null,null,null,null,"Totals",{"$f":"SUM(F101:F102)","v":0},{"$f":"SUM(G101:G102)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F103:O103)","v":0},null,{"$f":"SUM(R101:R102)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK100=TRUE,MIN(ConCap5,(N101*GrossUp1)+(N102*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK100=TRUE,MIN(ConCap5,(N101*GrossUp1)+(N102*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK100=TRUE,MIN(ConCap5,(N101*GrossUp1)+(N102*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK100=TRUE,MIN(ConCap5,(N101*GrossUp1)+(N102*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R103>S103,S103>0),R103-S103,0)","v":0},null,null,null,{"$f":"X102","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X103","v":"blank"}]
[null,null,null,null,{"$f":"Home!Q52","v":"Employee 20 "},null,null,null,null,null,null,null,null," Packaged",null,null,null,null,null,null,null,null,null,{"$f":"IF(P108<>0,0,\"blank\")","v":"blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,"Type 1",{"$f":"SUMIF($AB$10:$AB$89,E105,$AG$10:$AG$89)","v":0},"-","-",{"$f":"SUMIF($AJ$10:$AJ$77,E105,$AM$10:$AM$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E105,$AV$10:$AV$89)","v":0},"-","-",{"$f":"SUMIF($AY$10:$AY$77,E105,$BB$10:$BB$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E105,$BH$10:$BH$77)","v":0},{"$f":"SUM(F106:O106)","v":0},{"$f":"GrossUp1","v":2.1463000000000001},{"$f":"ROUNDDOWN(P106*Q106,0)","v":0},null,null,null,null,null,{"$f":"X105","v":"blank"}]
[null,null,null,null,"Type 2",{"$f":"SUMIF($AB$10:$AB$89,E105,$AH$10:$AH$89)","v":0},{"$f":"'Employee Summary'!G28","v":0},{"$f":"'Employee Summary'!H28","v":0},{"$f":"SUMIF($AJ$10:$AJ$77,E105,$AN$10:$AN$77)","v":0},{"$f":"SUMIF($AQ$10:$AQ$89,E105,$AW$10:$AW$89)","v":0},{"$f":"'Employee Summary'!K28","v":0},{"$f":"'Employee Summary'!L28","v":0},{"$f":"SUMIF($AY$10:$AY$77,E105,$BC$10:$BC$77)","v":0},null,{"$f":"SUMIF($BE$10:$BE$77,E105,$BI$10:$BI$77)","v":0},{"$f":"SUM(F107:O107)","v":0},{"$f":"GrossUp2","v":1.9608000000000001},{"$f":"ROUNDDOWN(Q107*P107,0)","v":0},null,null,null,null,null,{"$f":"X106","v":"blank"}]
[null,null,null,null,"Totals",{"$f":"SUM(F106:F107)","v":0},{"$f":"SUM(G106:G107)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F108:O108)","v":0},null,{"$f":"SUM(R106:R107)","v":0},{"$f":"IF(EmployerStatus=2,ConCap2+IF(BK105=TRUE,MIN(ConCap5,(N106*GrossUp1)+(N107*GrossUp2)),0),IF(EmployerStatus=3,ConCap3+IF(BK105=TRUE,MIN(ConCap5,(N106*GrossUp1)+(N107*GrossUp2)),0),IF(EmployerStatus=4,ConCap4+IF(BK105=TRUE,MIN(ConCap5,(N106*GrossUp1)+(N107*GrossUp2)),0),IF(EmployerStatus=5,ConCap3+IF(BK105=TRUE,MIN(ConCap5,(N106*GrossUp1)+(N107*GrossUp2)),0),0))))","v":0},{"$f":"IF(AND(R108>S108,S108>0),R108-S108,0)","v":0},null,null,null,{"$f":"X107","v":"blank"}]
[]
[null,null,null,null,"Totals",{"$f":"F13+F18+F23+F28+F33+F38+F43+F48+F53+F58+F63+F68+F73+F78+F83+F88+F93+F98+F103+F108","v":0},{"$f":"G13+G18+G23+G28+G33+G38+G43+G48+G53+G58+G63+G68+G73+G78+G83+G88+G93+G98+G103+G108","v":0},0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"ROUNDDOWN(SUM(T11:T108),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aggregate"]
[null,null,null,null,null,null,null,null,null,null,"Tax Exempt Body Entertainment Summary",null,"Type 1",{"$f":"N11+N16+N21+N26+N31+N36+N41+N46+N51+N56+N61+N66+N71+N76+N81+N86+N91+N96+N101+N106","v":0},null,null,null,null,null,"Non-Exempt"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Type 2",{"$f":"N12+N17+N22+N27+N32+N37+N42+N47+N52+N57+N62+N67+N72+N77+N82+N87+N92+N97+N102+N107","v":0},null,null,null,null,null,"Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(N112:N113)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Cars","index":5,"n_rows":3863,"n_cols":75,"rows_kept":3863,"cut":false,"hidden":false,"merged":[[3861,6,3861,7],[3861,8,3861,9],[3862,6,3862,7],[3862,8,3862,9],[3858,6,3858,7],[3858,8,3858,9],[3859,6,3859,7],[3859,8,3859,9],[3860,6,3860,7],[3860,8,3860,9],[3855,6,3855,7],[3855,8,3855,9],[3856,6,3856,7],[3856,8,3856,9],[3857,6,3857,7],[3857,8,3857,9],[3845,6,3845,7],[3846,6,3846,7],[3848,8,3849,10],[3850,8,3850,10],[3852,6,3853,12],[3854,6,3854,7],[3854,8,3854,9],[3836,6,3836,7],[3836,12,3837,12],[3840,6,3840,7],[3841,10,3843,11],[3844,6,3844,7],[3844,10,3844,11],[3832,10,3832,11],[3833,6,3833,7],[3833,10,3833,11],[3834,6,3834,7],[3834,10,3834,11],[3835,6,3835,7],[3835,10,3835,11],[3827,6,3827,7],[3827,10,3827,11],[3828,6,3828,7],[3829,6,3829,7],[3830,6,3830,7],[3831,6,3831,7],[3831,10,3831,11],[3820,6,3820,7],[3820,10,3820,11],[3821,6,3821,7],[3821,10,3821,11],[3822,6,3822,8],[3824,6,3824,8],[3824,10,3824,12],[3817,6,3817,7],[3817,10,3817,11],[3818,6,3818,7],[3818,10,3818,11],[3819,6,3819,7],[3819,10,3819,11],[3810,10,3810,11],[3811,6,3812,12],[3813,6,3813,12],[3815,6,3815,7],[3815,10,3815,11],[3816,6,3816,7],[3816,10,3816,11],[3805,16,3812,16],[3806,6,3806,7],[3806,10,3806,11],[3807,6,3807,7],[3807,10,3807,11],[3808,6,3808,7],[3808,10,3808,11],[3809,6,3809,7],[3809,10,3809,11],[3810,6,3810,7],[3801,10,3801,11],[3802,7,3802,8],[3803,10,3803,11],[3804,10,3804,11],[3805,6,3805,7],[3805,10,3805,11],[3661,6,3661,7],[3661,8,3661,9],[3662,6,3662,7],[3662,8,3662,9],[3799,2,3800,2],[3801,7,3801,8],[3658,6,3658,7],[3658,8,3658,9],[3659,6,3659,7],[3659,8,3659,9],[3660,6,3660,7],[3660,8,3660,9],[3655,6,3655,7],[3655,8,3655,9],[3656,6,3656,7],[3656,8,3656,9],[3657,6,3657,7],[3657,8,3657,9],[3645,6,3645,7],[3646,6,3646,7],[3648,8,3649,10],[3650,8,3650,10],[3652,6,3653,12],[3654,6,3654,7],[3654,8,3654,9],[3636,6,3636,7],[3636,12,3637,12],[3640,6,3640,7],[3641,10,3643,11],[3644,6,3644,7],[3644,10,3644,11],[3632,10,3632,11],[3633,6,3633,7],[3633,10,3633,11],[3634,6,3634,7],[3634,10,3634,11],[3635,6,3635,7],[3635,10,3635,11],[3627,6,3627,7],[3627,10,3627,11],[3628,6,3628,7],[3629,6,3629,7],[3630,6,3630,7],[3631,6,3631,7],[3631,10,3631,11],[3620,6,3620,7],[3620,10,3620,11],[3621,6,3621,7],[3621,10,3621,11],[3622,6,3622,8],[3624,6,3624,8],[3624,10,3624,12],[3617,6,3617,7],[3617,10,3617,11],[3618,6,3618,7],[3618,10,3618,11],[3619,6,3619,7],[3619,10,3619,11],[3610,10,3610,11],[3611,6,3612,12],[3613,6,3613,12],[3615,6,3615,7],[3615,10,3615,11],[3616,6,3616,7],[3616,10,3616,11],[3605,16,3612,16],[3606,6,3606,7],[3606,10,3606,11],[3607,6,3607,7],[3607,10,3607,11],[3608,6,3608,7],[3608,10,3608,11],[3609,6,3609,7],[3609,10,3609,11],[3610,6,3610,7],[3601,10,3601,11],[3602,7,3602,8],[3603,10,3603,11],[3604,10,3604,11],[3605,6,3605,7],[3605,10,3605,11],[3461,6,3461,7],[3461,8,3461,9],[3462,6,3462,7],[3462,8,3462,9],[3599,2,3600,2],[3601,7,3601,8],[3458,6,3458,7],[3458,8,3458,9],[3459,6,3459,7],[3459,8,3459,9],[3460,6,3460,7],[3460,8,3460,9],[3455,6,3455,7],[3455,8,3455,9],[3456,6,3456,7],[3456,8,3456,9],[3457,6,3457,7],[3457,8,3457,9],[3445,6,3445,7],[3446,6,3446,7],[3448,8,3449,10],[3450,8,3450,10],[3452,6,3453,12],[3454,6,3454,7],[3454,8,3454,9],[3436,6,3436,7],[3436,12,3437,12],[3440,6,3440,7],[3441,10,3443,11],[3444,6,3444,7],[3444,10,3444,11],[3432,10,3432,11],[3433,6,3433,7],[3433,10,3433,11],[3434,6,3434,7],[3434,10,3434,11],[3435,6,3435,7],[3435,10,3435,11],[3427,6,3427,7],[3427,10,3427,11],[3428,6,3428,7],[3429,6,3429,7],[3430,6,3430,7],[3431,6,3431,7],[3431,10,3431,11],[3420,6,3420,7],[3420,10,3420,11],[3421,6,3421,7],[3421,10,3421,11],[3422,6,3422,8],[3424,6,3424,8],[3424,10,3424,12],[3417,6,3417,7],[3417,10,3417,11],[3418,6,3418,7],[3418,10,3418,11],[3419,6,3419,7],[3419,10,3419,11],[3410,10,3410,11],[3411,6,3412,12],[3413,6,3413,12],[3415,6,3415,7],[3415,10,3415,11],[3416,6,3416,7],[3416,10,3416,11],[3405,16,3412,16],[3406,6,3406,7],[3406,10,3406,11],[3407,6,3407,7],[3407,10,3407,11],[3408,6,3408,7],[3408,10,3408,11],[3409,6,3409,7],[3409,10,3409,11],[3410,6,3410,7],[3401,10,3401,11],[3402,7,3402,8],[3403,10,3403,11],[3404,10,3404,11],[3405,6,3405,7],[3405,10,3405,11],[3261,6,3261,7],[3261,8,3261,9],[3262,6,3262,7],[3262,8,3262,9],[3399,2,3400,2],[3401,7,3401,8],[3258,6,3258,7],[3258,8,3258,9],[3259,6,3259,7],[3259,8,3259,9],[3260,6,3260,7],[3260,8,3260,9],[3255,6,3255,7],[3255,8,3255,9],[3256,6,3256,7],[3256,8,3256,9],[3257,6,3257,7],[3257,8,3257,9],[3245,6,3245,7],[3246,6,3246,7],[3248,8,3249,10],[3250,8,3250,10],[3252,6,3253,12],[3254,6,3254,7],[3254,8,3254,9],[3236,6,3236,7],[3236,12,3237,12],[3240,6,3240,7],[3241,10,3243,11],[3244,6,3244,7],[3244,10,3244,11],[3232,10,3232,11],[3233,6,3233,7],[3233,10,3233,11],[3234,6,3234,7],[3234,10,3234,11],[3235,6,3235,7],[3235,10,3235,11],[3227,6,3227,7],[3227,10,3227,11],[3228,6,3228,7],[3229,6,3229,7],[3230,6,3230,7],[3231,6,3231,7],[3231,10,3231,11],[3220,6,3220,7],[3220,10,3220,11],[3221,6,3221,7],[3221,10,3221,11],[3222,6,3222,8],[3224,6,3224,8],[3224,10,3224,12],[3217,6,3217,7],[3217,10,3217,11],[3218,6,3218,7],[3218,10,3218,11],[3219,6,3219,7],[3219,10,3219,11],[3210,10,3210,11],[3211,6,3212,12],[3213,6,3213,12],[3215,6,3215,7],[3215,10,3215,11],[3216,6,3216,7],[3216,10,3216,11],[3205,16,3212,16],[3206,6,3206,7],[3206,10,3206,11],[3207,6,3207,7],[3207,10,3207,11],[3208,6,3208,7],[3208,10,3208,11],[3209,6,3209,7],[3209,10,3209,11],[3210,6,3210,7],[3201,10,3201,11],[3202,7,3202,8],[3203,10,3203,11],[3204,10,3204,11],[3205,6,3205,7],[3205,10,3205,11],[3061,6,3061,7],[3061,8,3061,9],[3062,6,3062,7],[3062,8,3062,9],[3199,2,3200,2],[3201,7,3201,8],[3058,6,3058,7],[3058,8,3058,9],[3059,6,3059,7],[3059,8,3059,9],[3060,6,3060,7],[3060,8,3060,9],[3055,6,3055,7],[3055,8,3055,9],[3056,6,3056,7],[3056,8,3056,9],[3057,6,3057,7],[3057,8,3057,9],[3045,6,3045,7],[3046,6,3046,7],[3048,8,3049,10],[3050,8,3050,10],[3052,6,3053,12],[3054,6,3054,7],[3054,8,3054,9],[3036,6,3036,7],[3036,12,3037,12],[3040,6,3040,7],[3041,10,3043,11],[3044,6,3044,7],[3044,10,3044,11],[3032,10,3032,11],[3033,6,3033,7],[3033,10,3033,11],[3034,6,3034,7],[3034,10,3034,11],[3035,6,3035,7],[3035,10,3035,11],[3027,6,3027,7],[3027,10,3027,11],[3028,6,3028,7],[3029,6,3029,7],[3030,6,3030,7],[3031,6,3031,7],[3031,10,3031,11],[3020,6,3020,7],[3020,10,3020,11],[3021,6,3021,7],[3021,10,3021,11],[3022,6,3022,8],[3024,6,3024,8],[3024,10,3024,12],[3017,6,3017,7],[3017,10,3017,11],[3018,6,3018,7],[3018,10,3018,11],[3019,6,3019,7],[3019,10,3019,11],[3010,10,3010,11],[3011,6,3012,12],[3013,6,3013,12],[3015,6,3015,7],[3015,10,3015,11],[3016,6,3016,7],[3016,10,3016,11],[3005,16,3012,16],[3006,6,3006,7],[3006,10,3006,11],[3007,6,3007,7],[3007,10,3007,11],[3008,6,3008,7],[3008,10,3008,11],[3009,6,3009,7],[3009,10,3009,11],[3010,6,3010,7],[3001,10,3001,11],[3002,7,3002,8],[3003,10,3003,11],[3004,10,3004,11],[3005,6,3005,7],[3005,10,3005,11],[2861,6,2861,7],[2861,8,2861,9],[2862,6,2862,7],[2862,8,2862,9],[2999,2,3000,2],[3001,7,3001,8],[2858,6,2858,7],[2858,8,2858,9],[2859,6,2859,7],[2859,8,2859,9],[2860,6,2860,7],[2860,8,2860,9],[2855,6,2855,7],[2855,8,2855,9],[2856,6,2856,7],[2856,8,2856,9],[2857,6,2857,7],[2857,8,2857,9],[2845,6,2845,7],[2846,6,2846,7],[2848,8,2849,10],[2850,8,2850,10],[2852,6,2853,12],[2854,6,2854,7],[2854,8,2854,9],[2836,6,2836,7],[2836,12,2837,12],[2840,6,2840,7],[2841,10,2843,11],[2844,6,2844,7],[2844,10,2844,11],[2832,10,2832,11],[2833,6,2833,7],[2833,10,2833,11],[2834,6,2834,7],[2834,10,2834,11],[2835,6,2835,7],[2835,10,2835,11],[2827,6,2827,7],[2827,10,2827,11],[2828,6,2828,7],[2829,6,2829,7],[2830,6,2830,7],[2831,6,2831,7],[2831,10,2831,11],[2820,6,2820,7],[2820,10,2820,11],[2821,6,2821,7],[2821,10,2821,11],[2822,6,2822,8],[2824,6,2824,8],[2824,10,2824,12],[2817,6,2817,7],[2817,10,2817,11],[2818,6,2818,7],[2818,10,2818,11],[2819,6,2819,7],[2819,10,2819,11],[2810,10,2810,11],[2811,6,2812,12],[2813,6,2813,12],[2815,6,2815,7],[2815,10,2815,11],[2816,6,2816,7],[2816,10,2816,11],[2805,16,2812,16],[2806,6,2806,7],[2806,10,2806,11],[2807,6,2807,7],[2807,10,2807,11],[2808,6,2808,7],[2808,10,2808,11],[2809,6,2809,7],[2809,10,2809,11],[2810,6,2810,7],[2801,10,2801,11],[2802,7,2802,8],[2803,10,2803,11],[2804,10,2804,11],[2805,6,2805,7],[2805,10,2805,11],[2661,6,2661,7],[2661,8,2661,9],[2662,6,2662,7],[2662,8,2662,9],[2799,2,2800,2],[2801,7,2801,8],[2658,6,2658,7],[2658,8,2658,9],[2659,6,2659,7],[2659,8,2659,9],[2660,6,2660,7],[2660,8,2660,9],[2655,6,2655,7],[2655,8,2655,9],[2656,6,2656,7],[2656,8,2656,9],[2657,6,2657,7],[2657,8,2657,9],[2645,6,2645,7],[2646,6,2646,7],[2648,8,2649,10],[2650,8,2650,10],[2652,6,2653,12],[2654,6,2654,7],[2654,8,2654,9],[2636,6,2636,7],[2636,12,2637,12],[2640,6,2640,7],[2641,10,2643,11],[2644,6,2644,7],[2644,10,2644,11],[2632,10,2632,11],[2633,6,2633,7],[2633,10,2633,11],[2634,6,2634,7],[2634,10,2634,11],[2635,6,2635,7],[2635,10,2635,11],[2627,6,2627,7],[2627,10,2627,11],[2628,6,2628,7],[2629,6,2629,7],[2630,6,2630,7],[2631,6,2631,7],[2631,10,2631,11],[2620,6,2620,7],[2620,10,2620,11],[2621,6,2621,7],[2621,10,2621,11],[2622,6,2622,8],[2624,6,2624,8],[2624,10,2624,12],[2617,6,2617,7],[2617,10,2617,11],[2618,6,2618,7],[2618,10,2618,11],[2619,6,2619,7],[2619,10,2619,11],[2610,10,2610,11],[2611,6,2612,12],[2613,6,2613,12],[2615,6,2615,7],[2615,10,2615,11],[2616,6,2616,7],[2616,10,2616,11],[2605,16,2612,16],[2606,6,2606,7],[2606,10,2606,11],[2607,6,2607,7],[2607,10,2607,11],[2608,6,2608,7],[2608,10,2608,11],[2609,6,2609,7],[2609,10,2609,11],[2610,6,2610,7],[2601,10,2601,11],[2602,7,2602,8],[2603,10,2603,11],[2604,10,2604,11],[2605,6,2605,7],[2605,10,2605,11],[2461,6,2461,7],[2461,8,2461,9],[2462,6,2462,7],[2462,8,2462,9],[2599,2,2600,2],[2601,7,2601,8],[2458,6,2458,7],[2458,8,2458,9],[2459,6,2459,7],[2459,8,2459,9],[2460,6,2460,7],[2460,8,2460,9],[2455,6,2455,7],[2455,8,2455,9],[2456,6,2456,7],[2456,8,2456,9],[2457,6,2457,7],[2457,8,2457,9],[2445,6,2445,7],[2446,6,2446,7],[2448,8,2449,10],[2450,8,2450,10],[2452,6,2453,12],[2454,6,2454,7],[2454,8,2454,9],[2436,6,2436,7],[2436,12,2437,12],[2440,6,2440,7],[2441,10,2443,11],[2444,6,2444,7],[2444,10,2444,11],[2432,10,2432,11],[2433,6,2433,7],[2433,10,2433,11],[2434,6,2434,7],[2434,10,2434,11],[2435,6,2435,7],[2435,10,2435,11],[2427,6,2427,7],[2427,10,2427,11],[2428,6,2428,7],[2429,6,2429,7],[2430,6,2430,7],[2431,6,2431,7],[2431,10,2431,11],[2420,6,2420,7],[2420,10,2420,11],[2421,6,2421,7],[2421,10,2421,11],[2422,6,2422,8],[2424,6,2424,8],[2424,10,2424,12],[2417,6,2417,7],[2417,10,2417,11],[2418,6,2418,7],[2418,10,2418,11],[2419,6,2419,7],[2419,10,2419,11],[2410,10,2410,11],[2411,6,2412,12],[2413,6,2413,12],[2415,6,2415,7],[2415,10,2415,11],[2416,6,2416,7],[2416,10,2416,11],[2405,16,2412,16],[2406,6,2406,7],[2406,10,2406,11],[2407,6,2407,7],[2407,10,2407,11],[2408,6,2408,7],[2408,10,2408,11],[2409,6,2409,7],[2409,10,2409,11],[2410,6,2410,7],[2401,10,2401,11],[2402,7,2402,8],[2403,10,2403,11],[2404,10,2404,11],[2405,6,2405,7],[2405,10,2405,11],[2261,6,2261,7],[2261,8,2261,9],[2262,6,2262,7],[2262,8,2262,9],[2399,2,2400,2],[2401,7,2401,8],[2258,6,2258,7],[2258,8,2258,9],[2259,6,2259,7],[2259,8,2259,9],[2260,6,2260,7],[2260,8,2260,9],[2255,6,2255,7],[2255,8,2255,9],[2256,6,2256,7],[2256,8,2256,9],[2257,6,2257,7],[2257,8,2257,9],[2245,6,2245,7],[2246,6,2246,7],[2248,8,2249,10],[2250,8,2250,10],[2252,6,2253,12],[2254,6,2254,7],[2254,8,2254,9],[2236,6,2236,7],[2236,12,2237,12],[2240,6,2240,7],[2241,10,2243,11],[2244,6,2244,7],[2244,10,2244,11],[2232,10,2232,11],[2233,6,2233,7],[2233,10,2233,11],[2234,6,2234,7],[2234,10,2234,11],[2235,6,2235,7],[2235,10,2235,11],[2227,6,2227,7],[2227,10,2227,11],[2228,6,2228,7],[2229,6,2229,7],[2230,6,2230,7],[2231,6,2231,7],[2231,10,2231,11],[2220,6,2220,7],[2220,10,2220,11],[2221,6,2221,7],[2221,10,2221,11],[2222,6,2222,8],[2224,6,2224,8],[2224,10,2224,12],[2217,6,2217,7],[2217,10,2217,11],[2218,6,2218,7],[2218,10,2218,11],[2219,6,2219,7],[2219,10,2219,11],[2210,10,2210,11],[2211,6,2212,12],[2213,6,2213,12],[2215,6,2215,7],[2215,10,2215,11],[2216,6,2216,7],[2216,10,2216,11],[2205,16,2212,16],[2206,6,2206,7],[2206,10,2206,11],[2207,6,2207,7],[2207,10,2207,11],[2208,6,2208,7],[2208,10,2208,11],[2209,6,2209,7],[2209,10,2209,11],[2210,6,2210,7],[2201,10,2201,11],[2202,7,2202,8],[2203,10,2203,11],[2204,10,2204,11],[2205,6,2205,7],[2205,10,2205,11],[2061,6,2061,7],[2061,8,2061,9],[2062,6,2062,7],[2062,8,2062,9],[2199,2,2200,2],[2201,7,2201,8],[2058,6,2058,7],[2058,8,2058,9],[2059,6,2059,7],[2059,8,2059,9],[2060,6,2060,7],[2060,8,2060,9],[2055,6,2055,7],[2055,8,2055,9],[2056,6,2056,7],[2056,8,2056,9],[2057,6,2057,7],[2057,8,2057,9],[2045,6,2045,7],[2046,6,2046,7],[2048,8,2049,10],[2050,8,2050,10],[2052,6,2053,12],[2054,6,2054,7],[2054,8,2054,9],[2036,6,2036,7],[2036,12,2037,12],[2040,6,2040,7],[2041,10,2043,11],[2044,6,2044,7],[2044,10,2044,11],[2032,10,2032,11],[2033,6,2033,7],[2033,10,2033,11],[2034,6,2034,7],[2034,10,2034,11],[2035,6,2035,7],[2035,10,2035,11],[2027,6,2027,7],[2027,10,2027,11],[2028,6,2028,7],[2029,6,2029,7],[2030,6,2030,7],[2031,6,2031,7],[2031,10,2031,11],[2020,6,2020,7],[2020,10,2020,11],[2021,6,2021,7],[2021,10,2021,11],[2022,6,2022,8],[2024,6,2024,8],[2024,10,2024,12],[2017,6,2017,7],[2017,10,2017,11],[2018,6,2018,7],[2018,10,2018,11],[2019,6,2019,7],[2019,10,2019,11],[2010,10,2010,11],[2011,6,2012,12],[2013,6,2013,12],[2015,6,2015,7],[2015,10,2015,11],[2016,6,2016,7],[2016,10,2016,11],[2005,16,2012,16],[2006,6,2006,7],[2006,10,2006,11],[2007,6,2007,7],[2007,10,2007,11],[2008,6,2008,7],[2008,10,2008,11],[2009,6,2009,7],[2009,10,2009,11],[2010,6,2010,7],[2001,10,2001,11],[2002,7,2002,8],[2003,10,2003,11],[2004,10,2004,11],[2005,6,2005,7],[2005,10,2005,11],[1861,6,1861,7],[1861,8,1861,9],[1862,6,1862,7],[1862,8,1862,9],[1999,2,2000,2],[2001,7,2001,8],[1858,6,1858,7],[1858,8,1858,9],[1859,6,1859,7],[1859,8,1859,9],[1860,6,1860,7],[1860,8,1860,9],[1855,6,1855,7],[1855,8,1855,9],[1856,6,1856,7],[1856,8,1856,9],[1857,6,1857,7],[1857,8,1857,9],[1845,6,1845,7],[1846,6,1846,7],[1848,8,1849,10],[1850,8,1850,10],[1852,6,1853,12],[1854,6,1854,7],[1854,8,1854,9],[1836,6,1836,7],[1836,12,1837,12],[1840,6,1840,7],[1841,10,1843,11],[1844,6,1844,7],[1844,10,1844,11],[1832,10,1832,11],[1833,6,1833,7],[1833,10,1833,11],[1834,6,1834,7],[1834,10,1834,11],[1835,6,1835,7],[1835,10,1835,11],[1827,6,1827,7],[1827,10,1827,11],[1828,6,1828,7],[1829,6,1829,7],[1830,6,1830,7],[1831,6,1831,7],[1831,10,1831,11],[1820,6,1820,7],[1820,10,1820,11],[1821,6,1821,7],[1821,10,1821,11],[1822,6,1822,8],[1824,6,1824,8],[1824,10,1824,12],[1817,6,1817,7],[1817,10,1817,11],[1818,6,1818,7],[1818,10,1818,11],[1819,6,1819,7],[1819,10,1819,11],[1810,10,1810,11],[1811,6,1812,12],[1813,6,1813,12],[1815,6,1815,7],[1815,10,1815,11],[1816,6,1816,7],[1816,10,1816,11],[1805,16,1812,16],[1806,6,1806,7],[1806,10,1806,11],[1807,6,1807,7],[1807,10,1807,11],[1808,6,1808,7],[1808,10,1808,11],[1809,6,1809,7],[1809,10,1809,11],[1810,6,1810,7],[1801,10,1801,11],[1802,7,1802,8],[1803,10,1803,11],[1804,10,1804,11],[1805,6,1805,7],[1805,10,1805,11],[1661,6,1661,7],[1661,8,1661,9],[1662,6,1662,7],[1662,8,1662,9],[1799,2,1800,2],[1801,7,1801,8],[1658,6,1658,7],[1658,8,1658,9],[1659,6,1659,7],[1659,8,1659,9],[1660,6,1660,7],[1660,8,1660,9],[1655,6,1655,7],[1655,8,1655,9],[1656,6,1656,7],[1656,8,1656,9],[1657,6,1657,7],[1657,8,1657,9],[1645,6,1645,7],[1646,6,1646,7],[1648,8,1649,10],[1650,8,1650,10],[1652,6,1653,12],[1654,6,1654,7],[1654,8,1654,9],[1636,6,1636,7],[1636,12,1637,12],[1640,6,1640,7],[1641,10,1643,11],[1644,6,1644,7],[1644,10,1644,11],[1632,10,1632,11],[1633,6,1633,7],[1633,10,1633,11],[1634,6,1634,7],[1634,10,1634,11],[1635,6,1635,7],[1635,10,1635,11],[1627,6,1627,7],[1627,10,1627,11],[1628,6,1628,7],[1629,6,1629,7],[1630,6,1630,7],[1631,6,1631,7],[1631,10,1631,11],[1620,6,1620,7],[1620,10,1620,11],[1621,6,1621,7],[1621,10,1621,11],[1622,6,1622,8],[1624,6,1624,8],[1624,10,1624,12],[1617,6,1617,7],[1617,10,1617,11],[1618,6,1618,7],[1618,10,1618,11],[1619,6,1619,7],[1619,10,1619,11],[1610,10,1610,11],[1611,6,1612,12],[1613,6,1613,12],[1615,6,1615,7],[1615,10,1615,11],[1616,6,1616,7],[1616,10,1616,11],[1605,16,1612,16],[1606,6,1606,7],[1606,10,1606,11],[1607,6,1607,7],[1607,10,1607,11],[1608,6,1608,7],[1608,10,1608,11],[1609,6,1609,7],[1609,10,1609,11],[1610,6,1610,7],[1601,10,1601,11],[1602,7,1602,8],[1603,10,1603,11],[1604,10,1604,11],[1605,6,1605,7],[1605,10,1605,11],[1461,6,1461,7],[1461,8,1461,9],[1462,6,1462,7],[1462,8,1462,9],[1599,2,1600,2],[1601,7,1601,8],[1458,6,1458,7],[1458,8,1458,9],[1459,6,1459,7],[1459,8,1459,9],[1460,6,1460,7],[1460,8,1460,9],[1455,6,1455,7],[1455,8,1455,9],[1456,6,1456,7],[1456,8,1456,9],[1457,6,1457,7],[1457,8,1457,9],[1445,6,1445,7],[1446,6,1446,7],[1448,8,1449,10],[1450,8,1450,10],[1452,6,1453,12],[1454,6,1454,7],[1454,8,1454,9],[1436,6,1436,7],[1436,12,1437,12],[1440,6,1440,7],[1441,10,1443,11],[1444,6,1444,7]],"merged_total":1624,"flags":["merged_cut"]}
[]
[null,null,null,null,null,null,"Car Fringe Benefit Worksheet",null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Car Fringe Benefits Summary",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M2","v":""},null,null,null,"HIDE"]
[null,null,null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,{"$f":"'Rebatable or Exempt Summary'!T3","v":"Prepared by Preparer Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"M3","v":"Prepared by Preparer Name"}]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 1"]
[null,null,"Summary",null,null,null,"Make & Model","Car 1",null,null,"Registration No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Car Make & Model","Rego","Cost of Car","Dates",null,null,"Benefit",null,null,"Reportable Fringe Benefit (RFB)","Value of","Employee","Taxable",null,null,null,"Statutory Formula",null,"Operating Cost"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(click to view worksheet)","No","For FBT","Commitment","First Held","Disposal","Type","Meth","RFB?","Employee With 100% Share","Benefit","Conts","Value",null,null,null,"Type 1","Type 2","Type 1","Type 2"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H7","v":"Car 1"},{"$f":"IF(M7>0,M7,\"\")","v":""},{"$f":"IF(M28>0,M28,\"\")","v":""},{"$f":"IF(M8>0,M8,\"\")","v":""},{"$f":"IF(M9>0,M9,\"\")","v":""},{"$f":"IF(M10>0,M10,\"\")","v":""},{"$f":"IF(I56<>\"\",IF(M16=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I56=\"Statutory Formula Method\",\"S\",IF(I56=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I56<>\"\",IF(OR(I11=1,I12=1,I13=1,I14=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I56<>\"\",IF(I11=1,G11,IF(I12=1,G12,IF(I13=1,G13,IF(I14=1,G14,\"\")))),\"\")","v":""},{"$f":"IF(I56=G30,I50,IF(I56=K30,M50,\"\"))","v":""},{"$f":"IF(BN9<>\"\",M13,\"\")","v":""},{"$f":"IF(AND(BN9<>\"\",BN9>BO9),BN9-BO9,\"\")","v":""},null,null,null,{"$f":"IF(AND(BJ9=1,BK9=\"S\"),BP9,0)","v":0},{"$f":"IF(AND(BJ9=2,BK9=\"S\"),BP9,0)","v":0},{"$f":"IF(AND(BJ9=1,BK9=\"O\"),BP9,0)","v":0},{"$f":"IF(AND(BJ9=2,BK9=\"O\"),BP9,0)","v":0}]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H202","v":"Car 2"},{"$f":"IF(M202>0,M202,\"\")","v":""},{"$f":"IF(M223>0,M223,\"\")","v":""},{"$f":"IF(M203>0,M203,\"\")","v":""},{"$f":"IF(M204>0,M204,\"\")","v":""},{"$f":"IF(M205>0,M205,\"\")","v":""},{"$f":"IF(I251<>\"\",IF(M211=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I251=\"Statutory Formula Method\",\"S\",IF(I251=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I251<>\"\",IF(OR(I206=1,I207=1,I208=1,I209=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I251<>\"\",IF(I206=1,G206,IF(I207=1,G207,IF(I208=1,G208,IF(I209=1,G209,\"\")))),\"\")","v":""},{"$f":"IF(I251=G225,I245,IF(I251=K225,M245,\"\"))","v":""},{"$f":"IF(BN10<>\"\",M208,\"\")","v":""},{"$f":"IF(AND(BN10<>\"\",BN10>BO10),BN10-BO10,\"\")","v":""},null,null,null,{"$f":"IF(AND(BJ10=1,BK10=\"S\"),BP10,0)","v":0},{"$f":"IF(AND(BJ10=2,BK10=\"S\"),BP10,0)","v":0},{"$f":"IF(AND(BJ10=1,BK10=\"O\"),BP10,0)","v":0},{"$f":"IF(AND(BJ10=2,BK10=\"O\"),BP10,0)","v":0}]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M10>0,M10-IF(M9<=FirstDay,FirstDay,M9)+1,IF(M9<FirstDay,DaysInYear,LastDay-M9+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H402","v":"Car 3"},{"$f":"IF(M402>0,M402,\"\")","v":""},{"$f":"IF(M423>0,M423,\"\")","v":""},{"$f":"IF(M403>0,M403,\"\")","v":""},{"$f":"IF(M404>0,M404,\"\")","v":""},{"$f":"IF(M405>0,M405,\"\")","v":""},{"$f":"IF(I451<>\"\",IF(M411=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I451=\"Statutory Formula Method\",\"S\",IF(I451=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I451<>\"\",IF(OR(I406=1,I407=1,I408=1,I409=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I451<>\"\",IF(I406=1,G406,IF(I407=1,G407,IF(I408=1,G408,IF(I409=1,G409,\"\")))),\"\")","v":""},{"$f":"IF(I451=G425,I445,IF(I451=K425,M445,\"\"))","v":""},{"$f":"IF(BN11<>\"\",M408,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H602","v":"Car 4"},{"$f":"IF(M602>0,M602,\"\")","v":""},{"$f":"IF(M623>0,M623,\"\")","v":""},{"$f":"IF(M603>0,M603,\"\")","v":""},{"$f":"IF(M604>0,M604,\"\")","v":""},{"$f":"IF(M605>0,M605,\"\")","v":""},{"$f":"IF(I651<>\"\",IF(M611=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I651=\"Statutory Formula Method\",\"S\",IF(I651=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I651<>\"\",IF(OR(I606=1,I607=1,I608=1,I609=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I651<>\"\",IF(I606=1,G606,IF(I607=1,G607,IF(I608=1,G608,IF(I609=1,G609,\"\")))),\"\")","v":""},{"$f":"IF(I651=G625,I645,IF(I651=K625,M645,\"\"))","v":""},{"$f":"IF(BN12<>\"\",M608,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H802","v":"Car 5"},{"$f":"IF(M802>0,M802,\"\")","v":""},{"$f":"IF(M823>0,M823,\"\")","v":""},{"$f":"IF(M803>0,M803,\"\")","v":""},{"$f":"IF(M804>0,M804,\"\")","v":""},{"$f":"IF(M805>0,M805,\"\")","v":""},{"$f":"IF(I851>\"\",IF(M811=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I851=\"Statutory Formula Method\",\"S\",IF(I851=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I851<>\"\",IF(OR(I806=1,I807=1,I808=1,I809=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I851<>\"\",IF(I806=1,G806,IF(I807=1,G807,IF(I808=1,G808,IF(I809=1,G809,\"\")))),\"\")","v":""},{"$f":"IF(I851=G825,I845,IF(I851=K825,M845,\"\"))","v":""},{"$f":"IF(BN13<>\"\",M808,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H1002","v":"Car 6"},{"$f":"IF(M1002>0,M1002,\"\")","v":""},{"$f":"IF(M1023>0,M1023,\"\")","v":""},{"$f":"IF(M1003>0,M1003,\"\")","v":""},{"$f":"IF(M1004>0,M1004,\"\")","v":""},{"$f":"IF(M1005>0,M1005,\"\")","v":""},{"$f":"IF(I1051<>\"\",IF(M1011=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I1051=\"Statutory Formula Method\",\"S\",IF(I1051=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I1051<>\"\",IF(OR(I1006=1,I1007=1,I1008=1,I1009=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I1051<>\"\",IF(I1006=1,G1006,IF(I1007=1,G1007,IF(I1008=1,G1008,IF(I1009=1,G1009,\"\")))),\"\")","v":""},{"$f":"IF(I1051=G1025,I1045,IF(I1051=K1025,M1045,\"\"))","v":""},{"$f":"IF(BN14<>\"\",M1008,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I11:I14)","v":1},null,{"$f":"IF(M12>M11,\"Days available exceed days held\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H1202","v":"Car 7"},{"$f":"IF(M1202>0,M1202,\"\")","v":""},{"$f":"IF(M1223>0,M1223,\"\")","v":""},{"$f":"IF(M1203>0,M1203,\"\")","v":""},{"$f":"IF(M1204>0,M1204,\"\")","v":""},{"$f":"IF(M1205>0,M1205,\"\")","v":""},{"$f":"IF(I1251<>\"\",IF(M1211=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I1251=\"Statutory Formula Method\",\"S\",IF(I1251=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I1251<>\"\",IF(OR(I1206=1,I1207=1,I1208=1,I1209=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I1251<>\"\",IF(I1206=1,G1206,IF(I1207=1,G1207,IF(I1208=1,G1208,IF(I1209=1,G1209,\"\")))),\"\")","v":""},{"$f":"IF(I1251=G1225,I1245,IF(I1251=K1225,M1245,\"\"))","v":""},{"$f":"IF(BN15<>\"\",M1208,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H1402","v":"Car 8"},{"$f":"IF(M1402>0,M1402,\"\")","v":""},{"$f":"IF(M1423>0,M1423,\"\")","v":""},{"$f":"IF(M1403>0,M1403,\"\")","v":""},{"$f":"IF(M1404>0,M1404,\"\")","v":""},{"$f":"IF(M1405>0,M1405,\"\")","v":""},{"$f":"IF(I1451<>\"\",IF(M1411=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I1451=\"Statutory Formula Method\",\"S\",IF(I1451=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I1451<>\"\",IF(OR(I1406=1,I1407=1,I1408=1,I1409=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I1451<>\"\",IF(I1406=1,G1406,IF(I1407=1,G1407,IF(I1408=1,G1408,IF(I1409=1,G1409,\"\")))),\"\")","v":""},{"$f":"IF(I1451=G1425,I1445,IF(I1451=K1425,M1445,\"\"))","v":""},{"$f":"IF(BN16<>\"\",M1408,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H1602","v":"Car 9"},{"$f":"IF(M1602>0,M1602,\"\")","v":""},{"$f":"IF(M1623>0,M1623,\"\")","v":""},{"$f":"IF(M1603>0,M1603,\"\")","v":""},{"$f":"IF(M1604>0,M1604,\"\")","v":""},{"$f":"IF(M1605>0,M1605,\"\")","v":""},{"$f":"IF(I1651<>\"\",IF(M1611=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I1651=\"Statutory Formula Method\",\"S\",IF(I1651=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I1651<>\"\",IF(OR(I1606=1,I1607=1,I1608=1,I1609=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I1651<>\"\",IF(I1606=1,G1606,IF(I1607=1,G1607,IF(I1608=1,G1608,IF(I1609=1,G1609,\"\")))),\"\")","v":""},{"$f":"IF(I1651=G1625,I1645,IF(I1651=K1625,M1645,\"\"))","v":""},{"$f":"IF(BN17<>\"\",M1608,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H1802","v":"Car 10"},{"$f":"IF(M1802>0,M1802,\"\")","v":""},{"$f":"IF(M1823>0,M1823,\"\")","v":""},{"$f":"IF(M1803>0,M1803,\"\")","v":""},{"$f":"IF(M1804>0,M1804,\"\")","v":""},{"$f":"IF(M1805>0,M1805,\"\")","v":""},{"$f":"IF(I1851<>\"\",IF(M1811=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I1851=\"Statutory Formula Method\",\"S\",IF(I1851=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I1851<>\"\",IF(OR(I1806=1,I1807=1,I1808=1,I1809=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I1851<>\"\",IF(I1806=1,G1806,IF(I1807=1,G1807,IF(I1808=1,G1808,IF(I1809=1,G1809,\"\")))),\"\")","v":""},{"$f":"IF(I1851=G1825,I1845,IF(I1851=K1825,M1845,\"\"))","v":""},{"$f":"IF(BN18<>\"\",M1808,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H2002","v":"Car 11"},{"$f":"IF(M2002>0,M2002,\"\")","v":""},{"$f":"IF(M2023>0,M2023,\"\")","v":""},{"$f":"IF(M2003>0,M2003,\"\")","v":""},{"$f":"IF(M2004>0,M2004,\"\")","v":""},{"$f":"IF(M2005>0,M2005,\"\")","v":""},{"$f":"IF(I2051<>\"\",IF(M2011=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I2051=\"Statutory Formula Method\",\"S\",IF(I2051=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I2051<>\"\",IF(OR(I2006=1,I2007=1,I2008=1,I2009=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I2051<>\"\",IF(I2006=1,G2006,IF(I2007=1,G2007,IF(I2008=1,G2008,IF(I2009=1,G2009,\"\")))),\"\")","v":""},{"$f":"IF(I2051=G2025,I2045,IF(I2051=K2025,M2045,\"\"))","v":""},{"$f":"IF(BN19<>\"\",M2008,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H2202","v":"Car 12"},{"$f":"IF(M2202>0,M2202,\"\")","v":""},{"$f":"IF(M2223>0,M2223,\"\")","v":""},{"$f":"IF(M2203>0,M2203,\"\")","v":""},{"$f":"IF(M2204>0,M2204,\"\")","v":""},{"$f":"IF(M2205>0,M2205,\"\")","v":""},{"$f":"IF(I2251<>\"\",IF(M2211=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I2251=\"Statutory Formula Method\",\"S\",IF(I2251=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I2251<>\"\",IF(OR(I2206=1,I2207=1,I2208=1,I2209=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I2251<>\"\",IF(I2206=1,G2206,IF(I2207=1,G2207,IF(I2208=1,G2208,IF(I2209=1,G2209,\"\")))),\"\")","v":""},{"$f":"IF(I2251=G2225,I2245,IF(I2251=K2225,M2245,\"\"))","v":""},{"$f":"IF(BN20<>\"\",M2208,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H2402","v":"Car 13"},{"$f":"IF(M2402>0,M2402,\"\")","v":""},{"$f":"IF(M2423>0,M2423,\"\")","v":""},{"$f":"IF(M2403>0,M2403,\"\")","v":""},{"$f":"IF(M2404>0,M2404,\"\")","v":""},{"$f":"IF(M2405>0,M2405,\"\")","v":""},{"$f":"IF(I2451<>\"\",IF(M2411=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I2451=\"Statutory Formula Method\",\"S\",IF(I2451=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I2451<>\"\",IF(OR(I2406=1,I2407=1,I2408=1,I2409=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I2451<>\"\",IF(I2406=1,G2406,IF(I2407=1,G2407,IF(I2408=1,G2408,IF(I2409=1,G2409,\"\")))),\"\")","v":""},{"$f":"IF(I2451=G2425,I2445,IF(I2451=K2425,M2445,\"\"))","v":""},{"$f":"IF(BN21<>\"\",M2408,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H2602","v":"Car 14"},{"$f":"IF(M2602>0,M2602,\"\")","v":""},{"$f":"IF(M2623>0,M2623,\"\")","v":""},{"$f":"IF(M2603>0,M2603,\"\")","v":""},{"$f":"IF(M2604>0,M2604,\"\")","v":""},{"$f":"IF(M2605>0,M2605,\"\")","v":""},{"$f":"IF(I2651<>\"\",IF(M2611=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I2651=\"Statutory Formula Method\",\"S\",IF(I2651=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I2651<>\"\",IF(OR(I2606=1,I2607=1,I2608=1,I2609=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I2651<>\"\",IF(I2606=1,G2606,IF(I2607=1,G2607,IF(I2608=1,G2608,IF(I2609=1,G2609,\"\")))),\"\")","v":""},{"$f":"IF(I2651=G2625,I2645,IF(I2651=K2625,M2645,\"\"))","v":""},{"$f":"IF(BN22<>\"\",M2608,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H2802","v":"Car 15"},{"$f":"IF(M2802>0,M2802,\"\")","v":""},{"$f":"IF(M2823>0,M2823,\"\")","v":""},{"$f":"IF(M2803>0,M2803,\"\")","v":""},{"$f":"IF(M2804>0,M2804,\"\")","v":""},{"$f":"IF(M2805>0,M2805,\"\")","v":""},{"$f":"IF(I2851<>\"\",IF(M2811=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I2851=\"Statutory Formula Method\",\"S\",IF(I2851=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I2851<>\"\",IF(OR(I2806=1,I2807=1,I2808=1,I2809=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I2851<>\"\",IF(I2806=1,G2806,IF(I2807=1,G2807,IF(I2808=1,G2808,IF(I2809=1,G2809,\"\")))),\"\")","v":""},{"$f":"IF(I2851=G2825,I2845,IF(I2851=K2825,M2845,\"\"))","v":""},{"$f":"IF(BN23<>\"\",M2808,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H3002","v":"Car 16"},{"$f":"IF(M3002>0,M3002,\"\")","v":""},{"$f":"IF(M3023>0,M3023,\"\")","v":""},{"$f":"IF(M3003>0,M3003,\"\")","v":""},{"$f":"IF(M3004>0,M3004,\"\")","v":""},{"$f":"IF(M3005>0,M3005,\"\")","v":""},{"$f":"IF(I3051<>\"\",IF(M3011=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I3051=\"Statutory Formula Method\",\"S\",IF(I3051=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I3051<>\"\",IF(OR(I3006=1,I3007=1,I3008=1,I3009=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I3051<>\"\",IF(I3006=1,G3006,IF(I3007=1,G3007,IF(I3008=1,G3008,IF(I3009=1,G3009,\"\")))),\"\")","v":""},{"$f":"IF(I3051=G3025,I3045,IF(I3051=K3025,M3045,\"\"))","v":""},{"$f":"IF(BN24<>\"\",M3008,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H3202","v":"Car 17"},{"$f":"IF(M3202>0,M3202,\"\")","v":""},{"$f":"IF(M3223>0,M3223,\"\")","v":""},{"$f":"IF(M3203>0,M3203,\"\")","v":""},{"$f":"IF(M3204>0,M3204,\"\")","v":""},{"$f":"IF(M3205>0,M3205,\"\")","v":""},{"$f":"IF(I3251<>\"\",IF(M3211=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I3251=\"Statutory Formula Method\",\"S\",IF(I3251=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I3251<>\"\",IF(OR(I3206=1,I3207=1,I3208=1,I3209=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I3251<>\"\",IF(I3206=1,G3206,IF(I3207=1,G3207,IF(I3208=1,G3208,IF(I3209=1,G3209,\"\")))),\"\")","v":""},{"$f":"IF(I3251=G3225,I3245,IF(I3251=K3225,M3245,\"\"))","v":""},{"$f":"IF(BN25<>\"\",M3208,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H3402","v":"Car 18"},{"$f":"IF(M3402>0,M3402,\"\")","v":""},{"$f":"IF(M3423>0,M3423,\"\")","v":""},{"$f":"IF(M3403>0,M3403,\"\")","v":""},{"$f":"IF(M3404>0,M3404,\"\")","v":""},{"$f":"IF(M3405>0,M3405,\"\")","v":""},{"$f":"IF(I3451<>\"\",IF(M3411=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I3451=\"Statutory Formula Method\",\"S\",IF(I3451=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I3451<>\"\",IF(OR(I3406=1,I3407=1,I3408=1,I3409=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I3451<>\"\",IF(I3406=1,G3406,IF(I3407=1,G3407,IF(I3408=1,G3408,IF(I3409=1,G3409,\"\")))),\"\")","v":""},{"$f":"IF(I3451=G3425,I3445,IF(I3451=K3425,M3445,\"\"))","v":""},{"$f":"IF(BN26<>\"\",M3408,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I21:I26)","v":0},null,"Total Reductions",null,{"$f":"SUM(M23:M26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H3602","v":"Car 19"},{"$f":"IF(M3602>0,M3602,\"\")","v":""},{"$f":"IF(M3623>0,M3623,\"\")","v":""},{"$f":"IF(M3603>0,M3603,\"\")","v":""},{"$f":"IF(M3604>0,M3604,\"\")","v":""},{"$f":"IF(M3605>0,M3605,\"\")","v":""},{"$f":"IF(I3651<>\"\",IF(M3611=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I3651=\"Statutory Formula Method\",\"S\",IF(I3651=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I3651<>\"\",IF(OR(I3606=1,I3607=1,I3608=1,I3609=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I3651<>\"\",IF(I3606=1,G3606,IF(I3607=1,G3607,IF(I3608=1,G3608,IF(I3609=1,G3609,\"\")))),\"\")","v":""},{"$f":"IF(I3651=G3625,I3645,IF(I3651=K3625,M3645,\"\"))","v":""},{"$f":"IF(BN27<>\"\",M3608,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(M28<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M21-M27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H3802","v":"Car 20"},{"$f":"IF(M3802>0,M3802,\"\")","v":""},{"$f":"IF(M3823>0,M3823,\"\")","v":""},{"$f":"IF(M3803>0,M3803,\"\")","v":""},{"$f":"IF(M3804>0,M3804,\"\")","v":""},{"$f":"IF(M3805>0,M3805,\"\")","v":""},{"$f":"IF(I3851<>\"\",IF(M3811=\"Yes\",1,2),\"\")","v":""},{"$f":"IF(I3851=\"Statutory Formula Method\",\"S\",IF(I3851=\"Operating Cost Method\",\"O\",\"\"))","v":""},{"$f":"IF(I3851<>\"\",IF(OR(I3806=1,I3807=1,I3808=1,I3809=1),\"Yes\",\"No\"),\"\")","v":""},{"$f":"IF(I3851<>\"\",IF(I3806=1,G3806,IF(I3807=1,G3807,IF(I3808=1,G3808,IF(I3809=1,G3809,\"\")))),\"\")","v":""},{"$f":"IF(I3851=G3825,I3845,IF(I3851=K3825,M3845,\"\"))","v":""},{"$f":"IF(BN28<>\"\",M3808,\"\")","v":""},"",null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals",{"$f":"SUM(BN9:BN28)","v":0},{"$f":"SUM(BO9:BO28)","v":0},{"$f":"SUM(BP9:BP28)","v":0},null,null,null,{"$f":"SUM(BT9:BT28)","v":0},{"$f":"SUM(BU9:BU28)","v":0},{"$f":"SUM(BV9:BV28)","v":0},{"$f":"SUM(BW9:BW28)","v":0}]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L34/DaysInYear*M11","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I33-I34","v":0},null,"3rd Party Insurance",null,{"$f":"L35/DaysInYear*M11","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M11>0,I35*DaysInYear/M11,0)","v":0},null,"Comp Insurance",null,{"$f":"L36/DaysInYear*M11","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M8>0,VLOOKUP(I36,StatFormRates,IF(OR(M8<=StatFormChangeDate,AND(M8>=FirstDay,M8<=LastDay,M9<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I36>0,I37=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M28","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M9<FourYears,(M28-I26)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I40-I41","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L42=\"\",L43>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation        @",{"$f":"IF(L42>0,VLOOKUP(L42,DepreciationRates,3),0)","v":0},{"$f":"L43*L44*(MIN(LastDay,IF(M10>0,M10,LastDay)-MAX(L42,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest  @",{"$f":"IF(L43>0,IntRate,0)","v":0},{"$f":"L43*L45*(MIN(LastDay,IF(M10>0,M10,LastDay)-MAX(L42,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I37<>\"\",I37*I42,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M33:M45)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I36>0,I37=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M40>0,M44>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I46<>\"\",ROUND(I46/DaysInYear*M12,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M46>0,M14<>\"\"),M46*M14,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M13,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M13,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I46<>\"\",MAX(I50-I51,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M50<>\"\",MAX(M50-M51,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I50,M50)=I50,G30,IF(MIN(I50,M50)=M50,K30,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I61+K61","v":0},{"$f":"L61*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I63+K63","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I64+K64","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I65+K65","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I66+K66","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 2"]
[null,null,"Summary",null,null,null,"Make & Model","Car 2",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M205>0,M205-IF(M204<=FirstDay,FirstDay,M204)+1,IF(M204<FirstDay,DaysInYear,LastDay-M204+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I206:I209)","v":1},null,{"$f":"IF(M207>M206,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I222","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I216:I221)","v":0},null,"Total Reductions",null,{"$f":"SUM(M218:M221)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M223<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M216-M222","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L229/DaysInYear*M206","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I228-I229","v":0},null,"3rd Party Insurance",null,{"$f":"L230/DaysInYear*M206","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M206>0,I230*DaysInYear/M206,0)","v":0},null,"Comp Insurance",null,{"$f":"L231/DaysInYear*M206","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M203>0,VLOOKUP(I231,StatFormRates,IF(OR(M203<=StatFormChangeDate,AND(M203>=FirstDay,M203<=LastDay,M204<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I231>0,I232=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M223","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M204<FourYears,(M223-I221)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I235-I236","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L237=\"\",L238>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L237>0,VLOOKUP(L237,DepreciationRates,3),0)","v":0},{"$f":"L238*L239*(MIN(LastDay,IF(M205>0,M205,LastDay)-MAX(L237,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L238>0,IntRate,0)","v":0},{"$f":"L238*L240*(MIN(LastDay,IF(M205>0,M205,LastDay)-MAX(L237,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I232<>\"\",I232*I237,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M228:M240)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I231>0,I232=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M235>0,M239>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I241<>\"\",ROUND(I241/DaysInYear*M207,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M241>0,M209<>\"\"),M241*M209,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M208,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M208,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I241<>\"\",MAX(I245-I246,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M245<>\"\",MAX(M245-M246,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I245,M245)=I245,G225,IF(MIN(I245,M245)=M245,K225,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I256+K256","v":0},{"$f":"L256*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 3"]
[null,null,"Summary",null,null,null,"Make & Model","Car 3",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M405>0,M405-IF(M404<=FirstDay,FirstDay,M404)+1,IF(M404<FirstDay,DaysInYear,LastDay-M404+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I406:I409)","v":1},null,{"$f":"IF(M407>M406,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I422","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I416:I421)","v":0},null,"Total Reductions",null,{"$f":"SUM(M418:M421)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M423<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M416-M422","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L429/DaysInYear*M406","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I428-I429","v":0},null,"3rd Party Insurance",null,{"$f":"L430/DaysInYear*M406","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M406>0,I430*DaysInYear/M406,0)","v":0},null,"Comp Insurance",null,{"$f":"L431/DaysInYear*M406","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M403>0,VLOOKUP(I431,StatFormRates,IF(OR(M403<=StatFormChangeDate,AND(M403>=FirstDay,M403<=LastDay,M404<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I431>0,I432=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M423","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M404<FourYears,(M423-I421)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I435-I436","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L437=\"\",L438>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L437>0,VLOOKUP(L437,DepreciationRates,3),0)","v":0},{"$f":"L438*L439*(MIN(LastDay,IF(M405>0,M405,LastDay)-MAX(L437,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L438>0,IntRate,0)","v":0},{"$f":"L438*L440*(MIN(LastDay,IF(M405>0,M405,LastDay)-MAX(L437,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I432<>\"\",I432*I437,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M428:M440)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I431>0,I432=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M435>0,M439>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I441<>\"\",ROUND(I441/DaysInYear*M407,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M441>0,M409<>\"\"),M441*M409,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M408,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M408,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I441<>\"\",MAX(I445-I446,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M445<>\"\",MAX(M445-M446,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I445,M445)=I445,G425,IF(MIN(I445,M445)=M445,K425,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I456+K456","v":0},{"$f":"L456*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 4"]
[null,null,"Summary",null,null,null,"Make & Model","Car 4",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M605>0,M605-IF(M604<=FirstDay,FirstDay,M604)+1,IF(M604<FirstDay,DaysInYear,LastDay-M604+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I606:I609)","v":1},null,{"$f":"IF(M607>M606,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I622","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I616:I621)","v":0},null,"Total Reductions",null,{"$f":"SUM(M618:M621)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M623<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M616-M622","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L629/DaysInYear*M606","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I628-I629","v":0},null,"3rd Party Insurance",null,{"$f":"L630/DaysInYear*M606","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M606>0,I630*DaysInYear/M606,0)","v":0},null,"Comp Insurance",null,{"$f":"L631/DaysInYear*M606","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M603>0,VLOOKUP(I631,StatFormRates,IF(OR(M603<=StatFormChangeDate,AND(M603>=FirstDay,M603<=LastDay,M604<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I631>0,I632=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M623","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M604<FourYears,(M623-I621)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I635-I636","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L637=\"\",L638>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L637>0,VLOOKUP(L637,DepreciationRates,3),0)","v":0},{"$f":"L638*L639*(MIN(LastDay,IF(M605>0,M605,LastDay)-MAX(L637,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L638>0,IntRate,0)","v":0},{"$f":"L638*L640*(MIN(LastDay,IF(M605>0,M605,LastDay)-MAX(L637,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I632<>\"\",I632*I637,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M628:M640)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I631>0,I632=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M635>0,M639>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I641<>\"\",ROUND(I641/DaysInYear*M607,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M641>0,M609<>\"\"),M641*M609,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M608,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M608,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I641<>\"\",MAX(I645-I646,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M645<>\"\",MAX(M645-M646,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I645,M645)=I645,G625,IF(MIN(I645,M645)=M645,K625,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I656+K656","v":0},{"$f":"L656*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 5"]
[null,null,"Summary",null,null,null,"Make & Model","Car 5",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M805>0,M805-IF(M804<=FirstDay,FirstDay,M804)+1,IF(M804<FirstDay,DaysInYear,LastDay-M804+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I806:I809)","v":1},null,{"$f":"IF(M807>M806,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I822","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I816:I821)","v":0},null,"Total Reductions",null,{"$f":"SUM(M818:M821)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M823<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M816-M822","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L829/DaysInYear*M806","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I828-I829","v":0},null,"3rd Party Insurance",null,{"$f":"L830/DaysInYear*M806","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M806>0,I830*DaysInYear/M806,0)","v":0},null,"Comp Insurance",null,{"$f":"L831/DaysInYear*M806","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M803>0,VLOOKUP(I831,StatFormRates,IF(OR(M803<=StatFormChangeDate,AND(M803>=FirstDay,M803<=LastDay,M804<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I831>0,I832=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M823","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M804<FourYears,(M823-I821)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I835-I836","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L837=\"\",L838>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L837>0,VLOOKUP(L837,DepreciationRates,3),0)","v":0},{"$f":"L838*L839*(MIN(LastDay,IF(M805>0,M805,LastDay)-MAX(L837,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L838>0,IntRate,0)","v":0},{"$f":"L838*L840*(MIN(LastDay,IF(M805>0,M805,LastDay)-MAX(L837,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I832<>\"\",I832*I837,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M828:M840)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I831>0,I832=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M835>0,M839>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I841<>\"\",ROUND(I841/DaysInYear*M807,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M841>0,M809<>\"\"),M841*M809,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M808,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M808,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I841<>\"\",MAX(I845-I846,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M845<>\"\",MAX(M845-M846,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I845,M845)=I845,G825,IF(MIN(I845,M845)=M845,K825,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I856+K856","v":0},{"$f":"L856*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 6"]
[null,null,"Summary",null,null,null,"Make & Model","Car 6",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M1005>0,M1005-IF(M1004<=FirstDay,FirstDay,M1004)+1,IF(M1004<FirstDay,DaysInYear,LastDay-M1004+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I1006:I1009)","v":1},null,{"$f":"IF(M1007>M1006,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I1022","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I1016:I1021)","v":0},null,"Total Reductions",null,{"$f":"SUM(M1018:M1021)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M1023<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M1016-M1022","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L1029/DaysInYear*M1006","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I1028-I1029","v":0},null,"3rd Party Insurance",null,{"$f":"L1030/DaysInYear*M1006","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M1006>0,I1030*DaysInYear/M1006,0)","v":0},null,"Comp Insurance",null,{"$f":"L1031/DaysInYear*M1006","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M1003>0,VLOOKUP(I1031,StatFormRates,IF(OR(M1003<=StatFormChangeDate,AND(M1003>=FirstDay,M1003<=LastDay,M1004<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I1031>0,I1032=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M1023","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M1004<FourYears,(M1023-I1021)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I1035-I1036","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L1037=\"\",L1038>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L1037>0,VLOOKUP(L1037,DepreciationRates,3),0)","v":0},{"$f":"L1038*L1039*(MIN(LastDay,IF(M1005>0,M1005,LastDay)-MAX(L1037,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L1038>0,IntRate,0)","v":0},{"$f":"L1038*L1040*(MIN(LastDay,IF(M1005>0,M1005,LastDay)-MAX(L1037,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I1032<>\"\",I1032*I1037,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M1028:M1040)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I1031>0,I1032=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M1035>0,M1039>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I1041<>\"\",ROUND(I1041/DaysInYear*M1007,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M1041>0,M1009<>\"\"),M1041*M1009,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M1008,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M1008,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I1041<>\"\",MAX(I1045-I1046,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M1045<>\"\",MAX(M1045-M1046,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I1045,M1045)=I1045,G1025,IF(MIN(I1045,M1045)=M1045,K1025,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I1056+K1056","v":0},{"$f":"L1056*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 7"]
[null,null,"Summary",null,null,null,"Make & Model","Car 7",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M1205>0,M1205-IF(M1204<=FirstDay,FirstDay,M1204)+1,IF(M1204<FirstDay,DaysInYear,LastDay-M1204+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I1206:I1209)","v":1},null,{"$f":"IF(M1207>M1206,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I1222","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I1216:I1221)","v":0},null,"Total Reductions",null,{"$f":"SUM(M1218:M1221)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M1223<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M1216-M1222","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L1229/DaysInYear*M1206","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I1228-I1229","v":0},null,"3rd Party Insurance",null,{"$f":"L1230/DaysInYear*M1206","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M1206>0,I1230*DaysInYear/M1206,0)","v":0},null,"Comp Insurance",null,{"$f":"L1231/DaysInYear*M1206","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M1203>0,VLOOKUP(I1231,StatFormRates,IF(OR(M1203<=StatFormChangeDate,AND(M1203>=FirstDay,M1203<=LastDay,M1204<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I1231>0,I1232=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M1223","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M1204<FourYears,(M1223-I1221)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I1235-I1236","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L1237=\"\",L1238>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L1237>0,VLOOKUP(L1237,DepreciationRates,3),0)","v":0},{"$f":"L1238*L1239*(MIN(LastDay,IF(M1205>0,M1205,LastDay)-MAX(L1237,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L1238>0,IntRate,0)","v":0},{"$f":"L1238*L1240*(MIN(LastDay,IF(M1205>0,M1205,LastDay)-MAX(L1237,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I1232<>\"\",I1232*I1237,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M1228:M1240)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I1231>0,I1232=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M1235>0,M1239>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I1241<>\"\",ROUND(I1241/DaysInYear*M1207,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M1241>0,M1209<>\"\"),M1241*M1209,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M1208,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M1208,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I1241<>\"\",MAX(I1245-I1246,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M1245<>\"\",MAX(M1245-M1246,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I1245,M1245)=I1245,G1225,IF(MIN(I1245,M1245)=M1245,K1225,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I1256+K1256","v":0},{"$f":"L1256*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 8"]
[null,null,"Summary",null,null,null,"Make & Model","Car 8",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M1405>0,M1405-IF(M1404<=FirstDay,FirstDay,M1404)+1,IF(M1404<FirstDay,DaysInYear,LastDay-M1404+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I1406:I1409)","v":1},null,{"$f":"IF(M1407>M1406,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I1422","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I1416:I1421)","v":0},null,"Total Reductions",null,{"$f":"SUM(M1418:M1421)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M1423<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M1416-M1422","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L1429/DaysInYear*M1406","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I1428-I1429","v":0},null,"3rd Party Insurance",null,{"$f":"L1430/DaysInYear*M1406","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M1406>0,I1430*DaysInYear/M1406,0)","v":0},null,"Comp Insurance",null,{"$f":"L1431/DaysInYear*M1406","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M1403>0,VLOOKUP(I1431,StatFormRates,IF(OR(M1403<=StatFormChangeDate,AND(M1403>=FirstDay,M1403<=LastDay,M1404<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I1431>0,I1432=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M1423","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M1404<FourYears,(M1423-I1421)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I1435-I1436","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L1437=\"\",L1438>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L1437>0,VLOOKUP(L1437,DepreciationRates,3),0)","v":0},{"$f":"L1438*L1439*(MIN(LastDay,IF(M1405>0,M1405,LastDay)-MAX(L1437,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L1438>0,IntRate,0)","v":0},{"$f":"L1438*L1440*(MIN(LastDay,IF(M1405>0,M1405,LastDay)-MAX(L1437,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I1432<>\"\",I1432*I1437,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M1428:M1440)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I1431>0,I1432=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M1435>0,M1439>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I1441<>\"\",ROUND(I1441/DaysInYear*M1407,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M1441>0,M1409<>\"\"),M1441*M1409,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M1408,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M1408,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I1441<>\"\",MAX(I1445-I1446,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M1445<>\"\",MAX(M1445-M1446,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I1445,M1445)=I1445,G1425,IF(MIN(I1445,M1445)=M1445,K1425,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I1456+K1456","v":0},{"$f":"L1456*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 9"]
[null,null,"Summary",null,null,null,"Make & Model","Car 9",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M1605>0,M1605-IF(M1604<=FirstDay,FirstDay,M1604)+1,IF(M1604<FirstDay,DaysInYear,LastDay-M1604+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I1606:I1609)","v":1},null,{"$f":"IF(M1607>M1606,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I1622","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I1616:I1621)","v":0},null,"Total Reductions",null,{"$f":"SUM(M1618:M1621)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M1623<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M1616-M1622","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L1629/DaysInYear*M1606","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I1628-I1629","v":0},null,"3rd Party Insurance",null,{"$f":"L1630/DaysInYear*M1606","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M1606>0,I1630*DaysInYear/M1606,0)","v":0},null,"Comp Insurance",null,{"$f":"L1631/DaysInYear*M1606","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M1603>0,VLOOKUP(I1631,StatFormRates,IF(OR(M1603<=StatFormChangeDate,AND(M1603>=FirstDay,M1603<=LastDay,M1604<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I1631>0,I1632=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M1623","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M1604<FourYears,(M1623-I1621)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I1635-I1636","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L1637=\"\",L1638>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L1637>0,VLOOKUP(L1637,DepreciationRates,3),0)","v":0},{"$f":"L1638*L1639*(MIN(LastDay,IF(M1605>0,M1605,LastDay)-MAX(L1637,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L1638>0,IntRate,0)","v":0},{"$f":"L1638*L1640*(MIN(LastDay,IF(M1605>0,M1605,LastDay)-MAX(L1637,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I1632<>\"\",I1632*I1637,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M1628:M1640)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I1631>0,I1632=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M1635>0,M1639>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I1641<>\"\",ROUND(I1641/DaysInYear*M1607,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M1641>0,M1609<>\"\"),M1641*M1609,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M1608,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M1608,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I1641<>\"\",MAX(I1645-I1646,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M1645<>\"\",MAX(M1645-M1646,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I1645,M1645)=I1645,G1625,IF(MIN(I1645,M1645)=M1645,K1625,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I1656+K1656","v":0},{"$f":"L1656*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 10"]
[null,null,"Summary",null,null,null,"Make & Model","Car 10",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M1805>0,M1805-IF(M1804<=FirstDay,FirstDay,M1804)+1,IF(M1804<FirstDay,DaysInYear,LastDay-M1804+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I1806:I1809)","v":1},null,{"$f":"IF(M1807>M1806,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I1822","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I1816:I1821)","v":0},null,"Total Reductions",null,{"$f":"SUM(M1818:M1821)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M1823<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M1816-M1822","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L1829/DaysInYear*M1806","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I1828-I1829","v":0},null,"3rd Party Insurance",null,{"$f":"L1830/DaysInYear*M1806","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M1806>0,I1830*DaysInYear/M1806,0)","v":0},null,"Comp Insurance",null,{"$f":"L1831/DaysInYear*M1806","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M1803>0,VLOOKUP(I1831,StatFormRates,IF(OR(M1803<=StatFormChangeDate,AND(M1803>=FirstDay,M1803<=LastDay,M1804<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I1831>0,I1832=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M1823","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M1804<FourYears,(M1823-I1821)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I1835-I1836","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L1837=\"\",L1838>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L1837>0,VLOOKUP(L1837,DepreciationRates,3),0)","v":0},{"$f":"L1838*L1839*(MIN(LastDay,IF(M1805>0,M1805,LastDay)-MAX(L1837,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L1838>0,IntRate,0)","v":0},{"$f":"L1838*L1840*(MIN(LastDay,IF(M1805>0,M1805,LastDay)-MAX(L1837,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I1832<>\"\",I1832*I1837,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M1828:M1840)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I1831>0,I1832=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M1835>0,M1839>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I1841<>\"\",ROUND(I1841/DaysInYear*M1807,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M1841>0,M1809<>\"\"),M1841*M1809,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M1808,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M1808,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I1841<>\"\",MAX(I1845-I1846,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M1845<>\"\",MAX(M1845-M1846,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I1845,M1845)=I1845,G1825,IF(MIN(I1845,M1845)=M1845,K1825,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I1856+K1856","v":0},{"$f":"L1856*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 11"]
[null,null,"Summary",null,null,null,"Make & Model","Car 11",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M2005>0,M2005-IF(M2004<=FirstDay,FirstDay,M2004)+1,IF(M2004<FirstDay,DaysInYear,LastDay-M2004+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I2006:I2009)","v":1},null,{"$f":"IF(M2007>M2006,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I2022","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I2016:I2021)","v":0},null,"Total Reductions",null,{"$f":"SUM(M2018:M2021)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M2023<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M2016-M2022","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L2029/DaysInYear*M2006","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I2028-I2029","v":0},null,"3rd Party Insurance",null,{"$f":"L2030/DaysInYear*M2006","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M2006>0,I2030*DaysInYear/M2006,0)","v":0},null,"Comp Insurance",null,{"$f":"L2031/DaysInYear*M2006","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M2003>0,VLOOKUP(I2031,StatFormRates,IF(OR(M2003<=StatFormChangeDate,AND(M2003>=FirstDay,M2003<=LastDay,M2004<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I2031>0,I2032=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M2023","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M2004<FourYears,(M2023-I2021)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I2035-I2036","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L2037=\"\",L2038>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L2037>0,VLOOKUP(L2037,DepreciationRates,3),0)","v":0},{"$f":"L2038*L2039*(MIN(LastDay,IF(M2005>0,M2005,LastDay)-MAX(L2037,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L2038>0,IntRate,0)","v":0},{"$f":"L2038*L2040*(MIN(LastDay,IF(M2005>0,M2005,LastDay)-MAX(L2037,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I2032<>\"\",I2032*I2037,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M2028:M2040)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I2031>0,I2032=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M2035>0,M2039>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I2041<>\"\",ROUND(I2041/DaysInYear*M2007,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M2041>0,M2009<>\"\"),M2041*M2009,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M2008,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M2008,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I2041<>\"\",MAX(I2045-I2046,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M2045<>\"\",MAX(M2045-M2046,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I2045,M2045)=I2045,G2025,IF(MIN(I2045,M2045)=M2045,K2025,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I2056+K2056","v":0},{"$f":"L2056*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 12"]
[null,null,"Summary",null,null,null,"Make & Model","Car 12",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M2205>0,M2205-IF(M2204<=FirstDay,FirstDay,M2204)+1,IF(M2204<FirstDay,DaysInYear,LastDay-M2204+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I2206:I2209)","v":1},null,{"$f":"IF(M2207>M2206,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I2222","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I2216:I2221)","v":0},null,"Total Reductions",null,{"$f":"SUM(M2218:M2221)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M2223<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M2216-M2222","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L2229/DaysInYear*M2206","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I2228-I2229","v":0},null,"3rd Party Insurance",null,{"$f":"L2230/DaysInYear*M2206","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M2206>0,I2230*DaysInYear/M2206,0)","v":0},null,"Comp Insurance",null,{"$f":"L2231/DaysInYear*M2206","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M2203>0,VLOOKUP(I2231,StatFormRates,IF(OR(M2203<=StatFormChangeDate,AND(M2203>=FirstDay,M2203<=LastDay,M2204<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I2231>0,I2232=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M2223","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M2204<FourYears,(M2223-I2221)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I2235-I2236","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L2237=\"\",L2238>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L2237>0,VLOOKUP(L2237,DepreciationRates,3),0)","v":0},{"$f":"L2238*L2239*(MIN(LastDay,IF(M2205>0,M2205,LastDay)-MAX(L2237,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L2238>0,IntRate,0)","v":0},{"$f":"L2238*L2240*(MIN(LastDay,IF(M2205>0,M2205,LastDay)-MAX(L2237,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I2232<>\"\",I2232*I2237,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M2228:M2240)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I2231>0,I2232=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M2235>0,M2239>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I2241<>\"\",ROUND(I2241/DaysInYear*M2207,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M2241>0,M2209<>\"\"),M2241*M2209,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M2208,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M2208,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I2241<>\"\",MAX(I2245-I2246,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M2245<>\"\",MAX(M2245-M2246,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I2245,M2245)=I2245,G2225,IF(MIN(I2245,M2245)=M2245,K2225,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I2256+K2256","v":0},{"$f":"L2256*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 13"]
[null,null,"Summary",null,null,null,"Make & Model","Car 13",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M2405>0,M2405-IF(M2404<=FirstDay,FirstDay,M2404)+1,IF(M2404<FirstDay,DaysInYear,LastDay-M2404+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I2406:I2409)","v":1},null,{"$f":"IF(M2407>M2406,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I2422","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I2416:I2421)","v":0},null,"Total Reductions",null,{"$f":"SUM(M2418:M2421)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M2423<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M2416-M2422","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L2429/DaysInYear*M2406","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I2428-I2429","v":0},null,"3rd Party Insurance",null,{"$f":"L2430/DaysInYear*M2406","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M2406>0,I2430*DaysInYear/M2406,0)","v":0},null,"Comp Insurance",null,{"$f":"L2431/DaysInYear*M2406","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M2403>0,VLOOKUP(I2431,StatFormRates,IF(OR(M2403<=StatFormChangeDate,AND(M2403>=FirstDay,M2403<=LastDay,M2404<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I2431>0,I2432=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M2423","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M2404<FourYears,(M2423-I2421)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I2435-I2436","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L2437=\"\",L2438>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L2437>0,VLOOKUP(L2437,DepreciationRates,3),0)","v":0},{"$f":"L2438*L2439*(MIN(LastDay,IF(M2405>0,M2405,LastDay)-MAX(L2437,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L2438>0,IntRate,0)","v":0},{"$f":"L2438*L2440*(MIN(LastDay,IF(M2405>0,M2405,LastDay)-MAX(L2437,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I2432<>\"\",I2432*I2437,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M2428:M2440)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I2431>0,I2432=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M2435>0,M2439>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I2441<>\"\",ROUND(I2441/DaysInYear*M2407,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M2441>0,M2409<>\"\"),M2441*M2409,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M2408,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M2408,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I2441<>\"\",MAX(I2445-I2446,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M2445<>\"\",MAX(M2445-M2446,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I2445,M2445)=I2445,G2425,IF(MIN(I2445,M2445)=M2445,K2425,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I2456+K2456","v":0},{"$f":"L2456*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 14"]
[null,null,"Summary",null,null,null,"Make & Model","Car 14",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M2605>0,M2605-IF(M2604<=FirstDay,FirstDay,M2604)+1,IF(M2604<FirstDay,DaysInYear,LastDay-M2604+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I2606:I2609)","v":1},null,{"$f":"IF(M2607>M2606,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I2622","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I2616:I2621)","v":0},null,"Total Reductions",null,{"$f":"SUM(M2618:M2621)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M2623<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M2616-M2622","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L2629/DaysInYear*M2606","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I2628-I2629","v":0},null,"3rd Party Insurance",null,{"$f":"L2630/DaysInYear*M2606","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M2606>0,I2630*DaysInYear/M2606,0)","v":0},null,"Comp Insurance",null,{"$f":"L2631/DaysInYear*M2606","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M2603>0,VLOOKUP(I2631,StatFormRates,IF(OR(M2603<=StatFormChangeDate,AND(M2603>=FirstDay,M2603<=LastDay,M2604<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I2631>0,I2632=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M2623","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M2604<FourYears,(M2623-I2621)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I2635-I2636","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L2637=\"\",L2638>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L2637>0,VLOOKUP(L2637,DepreciationRates,3),0)","v":0},{"$f":"L2638*L2639*(MIN(LastDay,IF(M2605>0,M2605,LastDay)-MAX(L2637,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L2638>0,IntRate,0)","v":0},{"$f":"L2638*L2640*(MIN(LastDay,IF(M2605>0,M2605,LastDay)-MAX(L2637,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I2632<>\"\",I2632*I2637,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M2628:M2640)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I2631>0,I2632=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M2635>0,M2639>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I2641<>\"\",ROUND(I2641/DaysInYear*M2607,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M2641>0,M2609<>\"\"),M2641*M2609,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M2608,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M2608,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I2641<>\"\",MAX(I2645-I2646,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M2645<>\"\",MAX(M2645-M2646,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I2645,M2645)=I2645,G2625,IF(MIN(I2645,M2645)=M2645,K2625,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I2656+K2656","v":0},{"$f":"L2656*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 15"]
[null,null,"Summary",null,null,null,"Make & Model","Car 15",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M2805>0,M2805-IF(M2804<=FirstDay,FirstDay,M2804)+1,IF(M2804<FirstDay,DaysInYear,LastDay-M2804+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I2806:I2809)","v":1},null,{"$f":"IF(M2807>M2806,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I2822","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I2816:I2821)","v":0},null,"Total Reductions",null,{"$f":"SUM(M2818:M2821)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M2823<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M2816-M2822","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L2829/DaysInYear*M2806","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I2828-I2829","v":0},null,"3rd Party Insurance",null,{"$f":"L2830/DaysInYear*M2806","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M2806>0,I2830*DaysInYear/M2806,0)","v":0},null,"Comp Insurance",null,{"$f":"L2831/DaysInYear*M2806","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M2803>0,VLOOKUP(I2831,StatFormRates,IF(OR(M2803<=StatFormChangeDate,AND(M2803>=FirstDay,M2803<=LastDay,M2804<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I2831>0,I2832=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M2823","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M2804<FourYears,(M2823-I2821)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I2835-I2836","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L2837=\"\",L2838>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L2837>0,VLOOKUP(L2837,DepreciationRates,3),0)","v":0},{"$f":"L2838*L2839*(MIN(LastDay,IF(M2805>0,M2805,LastDay)-MAX(L2837,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L2838>0,IntRate,0)","v":0},{"$f":"L2838*L2840*(MIN(LastDay,IF(M2805>0,M2805,LastDay)-MAX(L2837,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I2832<>\"\",I2832*I2837,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M2828:M2840)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I2831>0,I2832=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M2835>0,M2839>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I2841<>\"\",ROUND(I2841/DaysInYear*M2807,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M2841>0,M2809<>\"\"),M2841*M2809,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M2808,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M2808,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I2841<>\"\",MAX(I2845-I2846,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M2845<>\"\",MAX(M2845-M2846,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I2845,M2845)=I2845,G2825,IF(MIN(I2845,M2845)=M2845,K2825,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I2856+K2856","v":0},{"$f":"L2856*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 16"]
[null,null,"Summary",null,null,null,"Make & Model","Car 16",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M3005>0,M3005-IF(M3004<=FirstDay,FirstDay,M3004)+1,IF(M3004<FirstDay,DaysInYear,LastDay-M3004+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I3006:I3009)","v":1},null,{"$f":"IF(M3007>M3006,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I3022","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I3016:I3021)","v":0},null,"Total Reductions",null,{"$f":"SUM(M3018:M3021)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M3023<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M3016-M3022","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L3029/DaysInYear*M3006","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I3028-I3029","v":0},null,"3rd Party Insurance",null,{"$f":"L3030/DaysInYear*M3006","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M3006>0,I3030*DaysInYear/M3006,0)","v":0},null,"Comp Insurance",null,{"$f":"L3031/DaysInYear*M3006","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M3003>0,VLOOKUP(I3031,StatFormRates,IF(OR(M3003<=StatFormChangeDate,AND(M3003>=FirstDay,M3003<=LastDay,M3004<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I3031>0,I3032=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M3023","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M3004<FourYears,(M3023-I3021)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I3035-I3036","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L3037=\"\",L3038>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L3037>0,VLOOKUP(L3037,DepreciationRates,3),0)","v":0},{"$f":"L3038*L3039*(MIN(LastDay,IF(M3005>0,M3005,LastDay)-MAX(L3037,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L3038>0,IntRate,0)","v":0},{"$f":"L3038*L3040*(MIN(LastDay,IF(M3005>0,M3005,LastDay)-MAX(L3037,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I3032<>\"\",I3032*I3037,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M3028:M3040)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I3031>0,I3032=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M3035>0,M3039>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I3041<>\"\",ROUND(I3041/DaysInYear*M3007,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M3041>0,M3009<>\"\"),M3041*M3009,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M3008,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M3008,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I3041<>\"\",MAX(I3045-I3046,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M3045<>\"\",MAX(M3045-M3046,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I3045,M3045)=I3045,G3025,IF(MIN(I3045,M3045)=M3045,K3025,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I3056+K3056","v":0},{"$f":"L3056*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 17"]
[null,null,"Summary",null,null,null,"Make & Model","Car 17",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M3205>0,M3205-IF(M3204<=FirstDay,FirstDay,M3204)+1,IF(M3204<FirstDay,DaysInYear,LastDay-M3204+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I3206:I3209)","v":1},null,{"$f":"IF(M3207>M3206,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I3222","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I3216:I3221)","v":0},null,"Total Reductions",null,{"$f":"SUM(M3218:M3221)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M3223<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M3216-M3222","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L3229/DaysInYear*M3206","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I3228-I3229","v":0},null,"3rd Party Insurance",null,{"$f":"L3230/DaysInYear*M3206","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M3206>0,I3230*DaysInYear/M3206,0)","v":0},null,"Comp Insurance",null,{"$f":"L3231/DaysInYear*M3206","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M3203>0,VLOOKUP(I3231,StatFormRates,IF(OR(M3203<=StatFormChangeDate,AND(M3203>=FirstDay,M3203<=LastDay,M3204<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I3231>0,I3232=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M3223","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M3204<FourYears,(M3223-I3221)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I3235-I3236","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L3237=\"\",L3238>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L3237>0,VLOOKUP(L3237,DepreciationRates,3),0)","v":0},{"$f":"L3238*L3239*(MIN(LastDay,IF(M3205>0,M3205,LastDay)-MAX(L3237,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L3238>0,IntRate,0)","v":0},{"$f":"L3238*L3240*(MIN(LastDay,IF(M3205>0,M3205,LastDay)-MAX(L3237,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I3232<>\"\",I3232*I3237,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M3228:M3240)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I3231>0,I3232=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M3235>0,M3239>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I3241<>\"\",ROUND(I3241/DaysInYear*M3207,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M3241>0,M3209<>\"\"),M3241*M3209,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M3208,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M3208,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I3241<>\"\",MAX(I3245-I3246,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M3245<>\"\",MAX(M3245-M3246,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I3245,M3245)=I3245,G3225,IF(MIN(I3245,M3245)=M3245,K3225,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I3256+K3256","v":0},{"$f":"L3256*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 18"]
[null,null,"Summary",null,null,null,"Make & Model","Car 18",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M3405>0,M3405-IF(M3404<=FirstDay,FirstDay,M3404)+1,IF(M3404<FirstDay,DaysInYear,LastDay-M3404+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I3406:I3409)","v":1},null,{"$f":"IF(M3407>M3406,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I3422","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I3416:I3421)","v":0},null,"Total Reductions",null,{"$f":"SUM(M3418:M3421)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M3423<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M3416-M3422","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L3429/DaysInYear*M3406","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I3428-I3429","v":0},null,"3rd Party Insurance",null,{"$f":"L3430/DaysInYear*M3406","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M3406>0,I3430*DaysInYear/M3406,0)","v":0},null,"Comp Insurance",null,{"$f":"L3431/DaysInYear*M3406","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M3403>0,VLOOKUP(I3431,StatFormRates,IF(OR(M3403<=StatFormChangeDate,AND(M3403>=FirstDay,M3403<=LastDay,M3404<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I3431>0,I3432=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M3423","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M3404<FourYears,(M3423-I3421)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I3435-I3436","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L3437=\"\",L3438>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L3437>0,VLOOKUP(L3437,DepreciationRates,3),0)","v":0},{"$f":"L3438*L3439*(MIN(LastDay,IF(M3405>0,M3405,LastDay)-MAX(L3437,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L3438>0,IntRate,0)","v":0},{"$f":"L3438*L3440*(MIN(LastDay,IF(M3405>0,M3405,LastDay)-MAX(L3437,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I3432<>\"\",I3432*I3437,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M3428:M3440)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I3431>0,I3432=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M3435>0,M3439>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I3441<>\"\",ROUND(I3441/DaysInYear*M3407,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M3441>0,M3409<>\"\"),M3441*M3409,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M3408,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M3408,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I3441<>\"\",MAX(I3445-I3446,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M3445<>\"\",MAX(M3445-M3446,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I3445,M3445)=I3445,G3425,IF(MIN(I3445,M3445)=M3445,K3425,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I3456+K3456","v":0},{"$f":"L3456*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 19"]
[null,null,"Summary",null,null,null,"Make & Model","Car 19",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M3605>0,M3605-IF(M3604<=FirstDay,FirstDay,M3604)+1,IF(M3604<FirstDay,DaysInYear,LastDay-M3604+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I3606:I3609)","v":1},null,{"$f":"IF(M3607>M3606,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I3622","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I3616:I3621)","v":0},null,"Total Reductions",null,{"$f":"SUM(M3618:M3621)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M3623<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M3616-M3622","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L3629/DaysInYear*M3606","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I3628-I3629","v":0},null,"3rd Party Insurance",null,{"$f":"L3630/DaysInYear*M3606","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M3606>0,I3630*DaysInYear/M3606,0)","v":0},null,"Comp Insurance",null,{"$f":"L3631/DaysInYear*M3606","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M3603>0,VLOOKUP(I3631,StatFormRates,IF(OR(M3603<=StatFormChangeDate,AND(M3603>=FirstDay,M3603<=LastDay,M3604<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I3631>0,I3632=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M3623","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M3604<FourYears,(M3623-I3621)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I3635-I3636","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L3637=\"\",L3638>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L3637>0,VLOOKUP(L3637,DepreciationRates,3),0)","v":0},{"$f":"L3638*L3639*(MIN(LastDay,IF(M3605>0,M3605,LastDay)-MAX(L3637,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L3638>0,IntRate,0)","v":0},{"$f":"L3638*L3640*(MIN(LastDay,IF(M3605>0,M3605,LastDay)-MAX(L3637,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I3632<>\"\",I3632*I3637,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M3628:M3640)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I3631>0,I3632=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M3635>0,M3639>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I3641<>\"\",ROUND(I3641/DaysInYear*M3607,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M3641>0,M3609<>\"\"),M3641*M3609,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M3608,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M3608,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I3641<>\"\",MAX(I3645-I3646,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M3645<>\"\",MAX(M3645-M3646,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I3645,M3645)=I3645,G3625,IF(MIN(I3645,M3645)=M3645,K3625,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I3656+K3656","v":0},{"$f":"L3656*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Car Benefit List - Click to Select"]
[null,null,null,null,null,null,"Car 20"]
[null,null,"Summary",null,null,null,"Make & Model","Car 20",null,null,"Registration No"]
[null,null,{"$f":"CONCATENATE($H$7,\" - \", $M$7)","v":"Car 1 - "},null,null,null,"Finance","Select",null,null,"Date of Commitment","Click for More Info"]
[null,null,{"$f":"CONCATENATE($H$202,\" - \",$M$202)","v":"Car 2 - "},null,null,null,null,null,null,null,"Date Car First Held"]
[null,null,{"$f":"CONCATENATE($H$402,\" - \",$M$402)","v":"Car 3 - "},null,null,null,"Employees Sharing this Benefit",null,"%",null,"Date of Disposal",null,null,null,null,null,"Warning About the Date of Commitment"]
[null,null,{"$f":"CONCATENATE($H$602,\" - \",$M$602)","v":"Car 4 - "},null,null,null,"Select",null,1,null,"Days Held by Employer in FBT Year",null,{"$f":"IF(M3805>0,M3805-IF(M3804<=FirstDay,FirstDay,M3804)+1,IF(M3804<FirstDay,DaysInYear,LastDay-M3804+1))","v":365},null,null,null,"If there has been a change to a pre-existing commitment (being a commitment made before 7.30pm AEST on 10 May 2011), it is important to show the date of that change (and not the original date) as the date of commitment for that vehicle in this worksheet.  Such a change will trigger the new statutory formula rates where made in the previous FBT year.  See \"Click for More Info\" at that field to be taken to the ATO website for more information."]
[null,null,{"$f":"CONCATENATE($H$802,\" - \",$M$802)","v":"Car 5 - "},null,null,null,"Select",null,null,null,"Days Available for Private Use"]
[null,null,{"$f":"CONCATENATE($H$1002,\" - \",$M$1002)","v":"Car 6 - "},null,null,null,"Select",null,null,null,"Employee Contributions"]
[null,null,{"$f":"CONCATENATE($H$1202,\" - \",$M$1202)","v":"Car 7 - "},null,null,null,"Select",null,null,null,"Private Use Percentage"]
[null,null,{"$f":"CONCATENATE($H$1402,\" - \",$M$1402)","v":"Car 8 - "},null,null,null,"A shared or pooled car benefit is not a RFB",null,{"$f":"SUM(I3806:I3809)","v":1},null,{"$f":"IF(M3807>M3806,\"Days available exceed days held\",\"\")","v":""}]
[null,null,{"$f":"CONCATENATE($H$1602,\" - \",$M$1602)","v":"Car 9 - "},null,null,null,"if employer directs or consents to such use",null,null,null,"Type 1 Benefit - Entitled to Claim ITCs",null,"Yes"]
[null,null,{"$f":"CONCATENATE($H$1802,\" - \",$M$1802)","v":"Car 10 - "},null,null,null,"All costs must include GST & LCT where applicable.   See GST-inclusive cost calculator below"]
[null,null,{"$f":"CONCATENATE($H$2002,\" - \",$M$2002)","v":"Car 11 - "}]
[null,null,{"$f":"CONCATENATE($H$2202,\" - \",$M$2202)","v":"Car 12 - "},null,null,null,"Cost Price of Car"]
[null,null,{"$f":"CONCATENATE($H$2402,\" - \",$M$2402)","v":"Car 13 - "}]
[null,null,{"$f":"CONCATENATE($H$2602,\" - \",$M$2602)","v":"Car 14 - "},null,null,null,"Original Cost/Value (incl GST & LCT)",null,null,null,"Sub-Total b/f",null,{"$f":"I3822","v":0}]
[null,null,{"$f":"CONCATENATE($H$2802,\" - \",$M$2802)","v":"Car 15 - "},null,null,null,"Non-Bus Accessories on Acquisition",null,null,null,"Less Reductions:"]
[null,null,{"$f":"CONCATENATE($H$3002,\" - \",$M$3002)","v":"Car 16 - "},null,null,null,"Normal New Car Warranty",null,null,null,"Employee Payment or Trade-In"]
[null,null,{"$f":"CONCATENATE($H$3202,\" - \",$M$3202)","v":"Car 17 - "},null,null,null,"Dealer & Delivery Charges ",null,null,null,"Registration"]
[null,null,{"$f":"CONCATENATE($H$3402,\" - \",$M$3402)","v":"Car 18 - "},null,null,null,null,null,null,null,"Stamp Duty on Transfer"]
[null,null,{"$f":"CONCATENATE($H$3602,\" - \",$M$3602)","v":"Car 19 - "},null,null,null,"Non-Bus Accessories after Acquisition"]
[null,null,{"$f":"CONCATENATE($H$3802,\" - \",$M$3802)","v":"Car 20 - "},null,null,null,"Sub-Total c/f",null,{"$f":"SUM(I3816:I3821)","v":0},null,"Total Reductions",null,{"$f":"SUM(M3818:M3821)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(M3823<0,\"Error:  Cost Price of Car is Less Than Zero\",\"\")","v":""},null,null,null,"Cost Price of Car for FBT Purposes",null,{"$f":"M3816-M3822","v":0}]
[]
[null,null,null,null,null,null,"Statutory Formula Method",null,null,null,"Operating Cost Method"]
[]
[null,null,null,null,null,null,"Statutory Fraction",null,null,null,"Operating Costs"]
[null,null,null,null,null,null,"Closing Odometer Reading",null,null,null,"Fuel & Oil"]
[null,null,null,null,null,null,"Less Opening Odometer Reading",null,null,null,"Registration",null,{"$f":"L3829/DaysInYear*M3806","v":0}]
[null,null,null,null,null,null,"Kilometres Travelled",null,{"$f":"I3828-I3829","v":0},null,"3rd Party Insurance",null,{"$f":"L3830/DaysInYear*M3806","v":0}]
[null,null,null,null,null,null,"Annualised Kilometres",null,{"$f":"IF(M3806>0,I3830*DaysInYear/M3806,0)","v":0},null,"Comp Insurance",null,{"$f":"L3831/DaysInYear*M3806","v":0}]
[null,null,null,null,null,null,"Statutory Fraction",null,{"$f":"IF(M3803>0,VLOOKUP(I3831,StatFormRates,IF(OR(M3803<=StatFormChangeDate,AND(M3803>=FirstDay,M3803<=LastDay,M3804<=StatFormChangeDate)),3,4),TRUE),\"\")","v":""},null,"Repairs & Maintenance"]
[null,null,null,null,null,null,{"$f":"IF(AND(I3831>0,I3832=\"\"),\"Fraction is blank because commitment date has not been entered\",\"\")","v":""},null,null,null,"Car Wash & Detailing"]
[null,null,null,null,null,null,"Base Value Calculation"]
[null,null,null,null,null,null,"Cost Price for FBT Purposes Above",null,{"$f":"M3823","v":0},null,"If Leased - Lease Costs (incl luxury cars)"]
[null,null,null,null,null,null,"Less One Third Reduction (if applic)",null,{"$f":"IF(M3804<FourYears,(M3823-I3821)/3,0)","v":0},null,"If Owned incl Lease Payout This Year"]
[null,null,null,null,null,null,"Base Value",null,{"$f":"I3835-I3836","v":0},null,"Date of Acquisition",null,{"$f":"IF(AND(L3837=\"\",L3838>0),\"Acq date needed for deprec calcs\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,"Cost or OWDV"]
[null,null,null,null,null,null,null,null,null,null,"Depreciation       @",{"$f":"IF(L3837>0,VLOOKUP(L3837,DepreciationRates,3),0)","v":0},{"$f":"L3838*L3839*(MIN(LastDay,IF(M3805>0,M3805,LastDay)-MAX(L3837,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Imputed Interest @",{"$f":"IF(L3838>0,IntRate,0)","v":0},{"$f":"L3838*L3840*(MIN(LastDay,IF(M3805>0,M3805,LastDay)-MAX(L3837,FirstDay)+1)/DaysInYear)","v":0}]
[null,null,null,null,null,null,"Annual Value of Benefit",null,{"$f":"IF(I3832<>\"\",I3832*I3837,\"\")","v":""},null,"Total Operating Costs",null,{"$f":"SUM(M3828:M3840)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(I3831>0,I3832=\"\"),\"Annual Value is blank because commitment date not entered\",\"\")","v":""},null,null,null,{"$f":"IF(AND(M3835>0,M3839>0),\"Warning:  Lease AND Ownership costs can only be claimed in the same year where the holder pays out a lease residual or sells and leases back the same car.\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,"Benefit Based on Days Available",null,{"$f":"IF(I3841<>\"\",ROUND(I3841/DaysInYear*M3807,0),\"\")","v":""},null,"Benefit Based on Private Use",null,{"$f":"IF(AND(M3841>0,M3809<>\"\"),M3841*M3809,\"\")","v":""}]
[null,null,null,null,null,null,"Less Employee Contributions",null,{"$f":"ROUND(M3808,0)","v":0},null,"Less Employee Contributions",null,{"$f":"ROUND(M3808,0)","v":0}]
[null,null,null,null,null,null,"Taxable Value",null,{"$f":"IF(I3841<>\"\",MAX(I3845-I3846,0),\"\")","v":""},null,"Taxable Value",null,{"$f":"IF(M3845<>\"\",MAX(M3845-M3846,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Method Chosen"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(MIN(I3845,M3845)=I3845,G3825,IF(MIN(I3845,M3845)=M3845,K3825,\"\"))","v":""}]
[]
[null,null,null,null,null,null,"GST-Inclusive Cost Calculator from Accounting Records"]
[]
[null,null,null,null,null,null,"Description",null,"Apr - Jun",null,"Jul - Mar","GST-Excl Total","GST-Incl Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I3856+K3856","v":0},{"$f":"L3856*1.1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0]

{"sheet":"Loans","index":6,"n_rows":1858,"n_cols":65,"rows_kept":1858,"cut":false,"hidden":false,"merged":[[1798,9,1798,11],[1799,9,1801,12],[1804,2,1809,2],[1795,6,1795,7],[1795,9,1795,11],[1796,6,1796,7],[1796,9,1796,11],[1797,6,1797,7],[1797,9,1797,11],[1605,2,1610,2],[1790,2,1791,2],[1792,7,1792,8],[1792,9,1792,11],[1793,6,1794,6],[1793,7,1794,8],[1793,9,1793,11],[1794,9,1794,11],[1597,6,1597,7],[1597,9,1597,11],[1598,6,1598,7],[1598,9,1598,11],[1599,9,1599,11],[1600,9,1602,12],[1594,6,1595,6],[1594,7,1595,8],[1594,9,1594,11],[1595,9,1595,11],[1596,6,1596,7],[1596,9,1596,11],[1400,9,1400,11],[1401,9,1403,12],[1406,2,1411,2],[1591,2,1592,2],[1593,7,1593,8],[1593,9,1593,11],[1397,6,1397,7],[1397,9,1397,11],[1398,6,1398,7],[1398,9,1398,11],[1399,6,1399,7],[1399,9,1399,11],[1207,2,1212,2],[1392,2,1393,2],[1394,7,1394,8],[1394,9,1394,11],[1395,6,1396,6],[1395,7,1396,8],[1395,9,1395,11],[1396,9,1396,11],[1199,6,1199,7],[1199,9,1199,11],[1200,6,1200,7],[1200,9,1200,11],[1201,9,1201,11],[1202,9,1204,12],[1196,6,1197,6],[1196,7,1197,8],[1196,9,1196,11],[1197,9,1197,11],[1198,6,1198,7],[1198,9,1198,11],[1002,9,1002,11],[1003,9,1005,12],[1008,2,1013,2],[1193,2,1194,2],[1195,7,1195,8],[1195,9,1195,11],[999,6,999,7],[999,9,999,11],[1000,6,1000,7],[1000,9,1000,11],[1001,6,1001,7],[1001,9,1001,11],[809,2,814,2],[994,2,995,2],[996,7,996,8],[996,9,996,11],[997,6,998,6],[997,7,998,8],[997,9,997,11],[998,9,998,11],[801,6,801,7],[801,9,801,11],[802,6,802,7],[802,9,802,11],[803,9,803,11],[804,9,806,12],[798,6,799,6],[798,7,799,8],[798,9,798,11],[799,9,799,11],[800,6,800,7],[800,9,800,11],[604,9,604,11],[605,9,607,12],[610,2,615,2],[795,2,796,2],[797,7,797,8],[797,9,797,11],[601,6,601,7],[601,9,601,11],[602,6,602,7],[602,9,602,11],[603,6,603,7],[603,9,603,11],[411,2,416,2],[596,2,597,2],[598,7,598,8],[598,9,598,11],[599,6,600,6],[599,7,600,8],[599,9,599,11],[600,9,600,11],[403,6,403,7],[403,9,403,11],[404,6,404,7],[404,9,404,11],[405,9,405,11],[406,9,408,12],[400,6,401,6],[400,7,401,8],[400,9,400,11],[401,9,401,11],[402,6,402,7],[402,9,402,11],[206,9,206,11],[207,9,209,12],[212,2,217,2],[397,2,398,2],[399,7,399,8],[399,9,399,11],[203,6,203,7],[203,9,203,11],[204,6,204,7],[204,9,204,11],[205,6,205,7],[205,9,205,11],[4,2,5,2],[6,7,6,8],[6,9,6,11],[18,2,23,2],[198,2,199,2],[200,7,200,8],[200,9,200,11],[201,6,202,6],[201,7,202,8],[201,9,201,11],[202,9,202,11],[10,6,10,7],[10,9,10,11],[11,6,11,7],[11,9,11,11],[12,9,12,11],[13,9,15,12],[6,55,6,56],[6,57,6,59],[6,60,6,62],[7,6,8,6],[7,7,8,8],[7,9,7,11],[8,9,8,11],[9,6,9,7],[9,9,9,11]]}
[]
[null,null,null,null,null,null,"Loan Fringe Benefit Worksheet",null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""},null,null,null,null,null,"HIDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan Fringe Benefits Summary",null,null,null,null,null,null,null,null,null,{"$f":"M2","v":""}]
[null,null,null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,{"$f":"Cars!M3","v":"Prepared by Preparer Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,null,null,{"$f":"M3","v":"Prepared by Preparer Name"}]
[]
[null,null,"Loan Benefit List - Click to Select"]
[null,null,null,null,null,null,"Loan 1"]
[null,null,"Summary",null,null,null,"Employee","Select",null,"Original Loan Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee Name","Loan Dates",null,"Loan Amounts",null,null,"Interest Amounts",null,null,"Less","Taxable"]
[null,null,{"$f":"IF($H$7=\"Select\",\"Loan 1\",$H$7)","v":"Loan 1"},null,null,null,"Purpose\nof Loan",null,null,{"$f":"CONCATENATE(\"Loan Balance at\",\" \",TEXT(FirstDay,\"dd/mm/yyyy\"))","v":"Loan Balance at 01/04/2016"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(click to view worksheet)","Provided","Paid Out","Original","Opening Bal","Closing Bal","FBT","Less Employer","Benefit","Deductible","Value"]
[null,null,{"$f":"IF($H$201=\"Select\",\"Loan 2\",$H$201)","v":"Loan 2"},null,null,null,null,null,null,{"$f":"CONCATENATE(\"FBT Interest Below\",\" @ \",TEXT(IntRate,\"0.00%\"))","v":"FBT Interest Below @ 5.65%"},null,null,{"$f":"L70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Loan 1"},{"$f":"I11","v":"00:00:00"},{"$f":"I12","v":"00:00:00"},{"$f":"M7","v":0},{"$f":"M8","v":0},{"$f":"M69","v":"0.00 "},{"$f":"M9","v":0},{"$f":"M10","v":0},{"$f":"M11","v":""},{"$f":"M12","v":""},{"$f":"M13","v":""}]
[null,null,{"$f":"IF($H$400=\"Select\",\"Loan 3\",$H$400)","v":"Loan 3"},null,null,null,"Proportion Otherwise Deductible",null,null,"Interest Charged by Employer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 2",{"$f":"I205","v":"00:00:00"},{"$f":"I206","v":"00:00:00"},{"$f":"M201","v":0},{"$f":"M202","v":0},{"$f":"M263","v":"0.00 "},{"$f":"M203","v":0},{"$f":"M204","v":0},{"$f":"M205","v":""},{"$f":"M206","v":""},{"$f":"M207","v":""}]
[null,null,{"$f":"IF($H$599=\"Select\",\"Loan 4\",$H$599)","v":"Loan 4"},null,null,null,"Date Loan Originally Provided",null,null,{"$f":"IF(M10>M9,\"No Benefit\",\"Benefit\")","v":"Benefit"},null,null,{"$f":"IF(M9>M10,M9-M10,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 3",{"$f":"I404","v":"00:00:00"},{"$f":"I405","v":"00:00:00"},{"$f":"M400","v":0},{"$f":"M401","v":0},{"$f":"M462","v":"0.00 "},{"$f":"M402","v":0},{"$f":"M403","v":0},{"$f":"M404","v":""},{"$f":"M405","v":""},{"$f":"M406","v":""}]
[null,null,{"$f":"IF($H$798=\"Select\",\"Loan 5\",$H$798)","v":"Loan 5"},null,null,null,"Date Loan Paid Out (if applicable)",null,null,"Less Otherwise Deductible",null,null,{"$f":"IF(M11<>\"\",M11*I10,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 4",{"$f":"I603","v":"00:00:00"},{"$f":"I604","v":"00:00:00"},{"$f":"M599","v":0},{"$f":"M600","v":0},{"$f":"M661","v":"0.00 "},{"$f":"M601","v":0},{"$f":"M602","v":0},{"$f":"M603","v":""},{"$f":"M604","v":""},{"$f":"M605","v":""}]
[null,null,{"$f":"IF($H$997=\"Select\",\"Loan 6\",$H$997)","v":"Loan 6"},null,null,null,"Total Days for Loan This Year",null,{"$f":"IF(OR(I11>0,I12>0),MIN(LastDay,I12)-MAX(FirstDay,I11)+1,0)","v":0},{"$f":"IF(M13=\"\",\"No Benefit\",\"Taxable Value\")","v":"No Benefit"},null,null,{"$f":"IF(AND(M11<>\"\",M12<>\"\"),M11-M12,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 5",{"$f":"I802","v":"00:00:00"},{"$f":"I803","v":"00:00:00"},{"$f":"M798","v":0},{"$f":"M799","v":0},{"$f":"M860","v":"0.00 "},{"$f":"M800","v":0},{"$f":"M801","v":0},{"$f":"M802","v":""},{"$f":"M803","v":""},{"$f":"M804","v":""}]
[null,null,{"$f":"IF($H$1196=\"Select\",\"Loan 7\",$H$1196)","v":"Loan 7"},null,null,null,null,null,null,{"$f":"IF(K71<0,\"Dates are out of order or blank rows between entries exist.  Click the 'Sort' button to fix.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 6",{"$f":"I1001","v":"00:00:00"},{"$f":"I1002","v":"00:00:00"},{"$f":"M997","v":0},{"$f":"M998","v":0},{"$f":"M1059","v":"0.00 "},{"$f":"M999","v":0},{"$f":"M1000","v":0},{"$f":"M1001","v":""},{"$f":"M1002","v":""},{"$f":"M1003","v":""}]
[null,null,{"$f":"IF($H$1395=\"Select\",\"Loan 8\",$H$1395)","v":"Loan 8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 7",{"$f":"I1200","v":"00:00:00"},{"$f":"I1201","v":"00:00:00"},{"$f":"M1196","v":0},{"$f":"M1197","v":0},{"$f":"M1258","v":"0.00 "},{"$f":"M1198","v":0},{"$f":"M1199","v":0},{"$f":"M1200","v":""},{"$f":"M1201","v":""},{"$f":"M1202","v":""}]
[null,null,{"$f":"IF($H$1594=\"Select\",\"Loan 9\",$H$1594)","v":"Loan 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 8",{"$f":"I1399","v":"00:00:00"},{"$f":"I1400","v":"00:00:00"},{"$f":"M1395","v":0},{"$f":"M1396","v":0},{"$f":"M1457","v":"0.00 "},{"$f":"M1397","v":0},{"$f":"M1398","v":0},{"$f":"M1399","v":""},{"$f":"M1400","v":""},{"$f":"M1401","v":""}]
[null,null,{"$f":"IF($H$1793=\"Select\",\"Loan 10\",$H$1793)","v":"Loan 10"},null,null,null,"Date","Description","Drawdowns","Repayments","Days","Interest","Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 9",{"$f":"I1598","v":"00:00:00"},{"$f":"I1599","v":"00:00:00"},{"$f":"M1594","v":0},{"$f":"M1595","v":0},{"$f":"M1656","v":"0.00 "},{"$f":"M1596","v":0},{"$f":"M1597","v":0},{"$f":"M1598","v":""},{"$f":"M1599","v":""},{"$f":"M1600","v":""}]
[null,null,null,null,null,null,{"$f":"MAX(I11,FirstDay)","v":"2016-04-01"},"Opening Balance",null,null,null,null,{"$f":"IF(I11<FirstDay,M8,M7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 10",{"$f":"I1797","v":"00:00:00"},{"$f":"I1798","v":"00:00:00"},{"$f":"M1793","v":0},{"$f":"M1794","v":0},{"$f":"M1855","v":"0.00 "},{"$f":"M1795","v":0},{"$f":"M1796","v":0},{"$f":"M1797","v":""},{"$f":"M1798","v":""},{"$f":"M1799","v":""}]
[null,null,"VIP:  Enter transactions in date order otherwise a warning will display.  \n\nThe \"Sort by Date\" button will reorder entries or remove any blank rows between entries to fix those errors.",null,null,null,null,null,null,null,{"$f":"IF(AND(G19>0,OR(I19>0,J19>0)),G19-G18,0)","v":0},{"$f":"IF(OR(I19>0,J19>0),M18*K19*IntRatePerDay,0)","v":0},{"$f":"M18+I19+L19-J19","v":0},null,null,null,null,null,{"$f":"IF(OR(G19>0,H19>0,I19>0,J19>0),0,\"blank\")","v":"blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF9:BF18)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G20>0,OR(I20>0,J20>0)),G20-G19,0)","v":0},0,{"$f":"M19+I20+L20-J20","v":0},null,null,null,null,null,{"$f":"IF(OR(G20>0,H20>0,I20>0,J20>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,{"$f":"IF(OR(G22>0,H22>0,I22>0,J22>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,{"$f":"IF(OR(G24>0,H24>0,I24>0,J24>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(I51>0,J51>0),M50*K51*IntRatePerDay,0)","v":0},0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,{"$f":"MIN(LastDay,I12)","v":"2017-03-31"},{"$f":"IF(I12>0,\"Loan Payout\",\"Closing Balance\")","v":"Closing Balance"},null,{"$f":"IF(H69=\"Loan Payout\",M68+L69,0)","v":0},{"$f":"I13-SUM(K18:K68)","v":0},{"$f":"M68*K69*IntRatePerDay","v":0},{"$f":"IF(M68+I69+L69-J69=0,\"0.00 \",M68+I69-J69+L69)","v":"0.00 "}]
[null,null,null,null,null,null,null,"Totals",{"$f":"SUM(I19:I69)","v":0},{"$f":"SUM(J19:J69)","v":0},{"$f":"SUM(K19:K69)","v":0},{"$f":"SUM(L19:L69)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K71<0,\"Negative days\",\"\")","v":""},{"$f":"SUMIF(K19:K69,\"<0\")","v":0},{"$f":"IF(K71<0,\"to be fixed.  Click sort button above.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Loan Benefit List - Click to Select"]
[null,null,null,null,null,null,"Loan 2"]
[null,null,"Summary",null,null,null,"Employee","Select",null,"Original Loan Amount"]
[null,null,{"$f":"IF($H$7=\"Select\",\"Loan 1\",$H$7)","v":"Loan 1"},null,null,null,"Purpose\nof Loan",null,null,{"$f":"$J$8","v":"Loan Balance at 01/04/2016"}]
[null,null,{"$f":"IF($H$201=\"Select\",\"Loan 2\",$H$201)","v":"Loan 2"},null,null,null,null,null,null,{"$f":"CONCATENATE(\"FBT Interest Below\",\" @ \",TEXT(IntRate,\"0.00%\"))","v":"FBT Interest Below @ 5.65%"},null,null,{"$f":"L264","v":0}]
[null,null,{"$f":"IF($H$400=\"Select\",\"Loan 3\",$H$400)","v":"Loan 3"},null,null,null,"Proportion Otherwise Deductible",null,null,"Interest Charged by Employer"]
[null,null,{"$f":"IF($H$599=\"Select\",\"Loan 4\",$H$599)","v":"Loan 4"},null,null,null,"Date Loan Originally Provided",null,null,{"$f":"IF(M204>M203,\"No Benefit\",\"Benefit\")","v":"Benefit"},null,null,{"$f":"IF(M203>M204,M203-M204,\"\")","v":""}]
[null,null,{"$f":"IF($H$798=\"Select\",\"Loan 5\",$H$798)","v":"Loan 5"},null,null,null,"Date Loan Paid Out (if applicable)",null,null,"Less Otherwise Deductible",null,null,{"$f":"IF(M205<>\"\",M205*I204,\"\")","v":""}]
[null,null,{"$f":"IF($H$997=\"Select\",\"Loan 6\",$H$997)","v":"Loan 6"},null,null,null,"Total Days for Loan This Year",null,{"$f":"IF(OR(I205>0,I206>0),MIN(LastDay,I206)-MAX(FirstDay,I205)+1,0)","v":0},{"$f":"IF(M207=\"\",\"No Benefit\",\"Taxable Value\")","v":"No Benefit"},null,null,{"$f":"IF(AND(M205<>\"\",M206<>\"\"),M205-M206,\"\")","v":""}]
[null,null,{"$f":"IF($H$1196=\"Select\",\"Loan 7\",$H$1196)","v":"Loan 7"},null,null,null,null,null,null,{"$f":"IF(K265<0,\"Dates are out of order or blank rows between entries exist.  Click the 'Sort' button to fix.\",\"\")","v":""}]
[null,null,{"$f":"IF($H$1395=\"Select\",\"Loan 8\",$H$1395)","v":"Loan 8"}]
[null,null,{"$f":"IF($H$1594=\"Select\",\"Loan 9\",$H$1594)","v":"Loan 9"}]
[null,null,{"$f":"IF($H$1793=\"Select\",\"Loan 10\",$H$1793)","v":"Loan 10"},null,null,null,"Date","Description","Drawdowns","Repayments","Days","Interest","Balance"]
[null,null,null,null,null,null,{"$f":"MAX(I205,FirstDay)","v":"2016-04-01"},"Opening Balance",null,null,null,null,{"$f":"IF(I205<FirstDay,M202,M201)","v":0}]
[null,null,"VIP:  Enter transactions in date order otherwise a warning will display.  \n\nThe \"Sort by Date\" button will reorder entries or remove any blank rows between entries to fix those errors.",null,null,null,null,null,null,null,{"$f":"IF(AND(G213>0,OR(I213>0,J213>0)),G213-G212,0)","v":0},{"$f":"IF(OR(I213>0,J213>0),M212*K213*IntRatePerDay,0)","v":0},{"$f":"M212+I213+L213-J213","v":0},null,null,null,null,null,{"$f":"IF(OR(G213>0,H213>0,I213>0,J213>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G214>0,OR(I214>0,J214>0)),G214-G213,0)","v":0},0,{"$f":"M213+I214+L214-J214","v":0},null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(I245>0,J245>0),M244*K245*IntRatePerDay,0)","v":0},0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,{"$f":"MIN(LastDay,I206)","v":"2017-03-31"},{"$f":"IF(I206>0,\"Loan Payout\",\"Closing Balance\")","v":"Closing Balance"},null,{"$f":"IF(H263=\"Loan Payout\",M262+L263,0)","v":0},{"$f":"I207-SUM(K212:K262)","v":0},{"$f":"M262*K263*IntRatePerDay","v":0},{"$f":"IF(M262+I263+L263-J263=0,\"0.00 \",M262+I263-J263+L263)","v":"0.00 "}]
[null,null,null,null,null,null,null,"Totals",{"$f":"SUM(I213:I263)","v":0},{"$f":"SUM(J213:J263)","v":0},{"$f":"SUM(K213:K263)","v":0},{"$f":"SUM(L213:L263)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K265<0,\"Negative days\",\"\")","v":""},{"$f":"SUMIF(K213:K263,\"<0\")","v":0},{"$f":"IF(K265<0,\"to be fixed.  Click sort button above.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Loan Benefit List - Click to Select"]
[null,null,null,null,null,null,"Loan 3"]
[null,null,"Summary",null,null,null,"Employee","Select",null,"Original Loan Amount"]
[null,null,{"$f":"IF($H$7=\"Select\",\"Loan 1\",$H$7)","v":"Loan 1"},null,null,null,"Purpose\nof Loan",null,null,{"$f":"$J$8","v":"Loan Balance at 01/04/2016"}]
[null,null,{"$f":"IF($H$201=\"Select\",\"Loan 2\",$H$201)","v":"Loan 2"},null,null,null,null,null,null,{"$f":"CONCATENATE(\"FBT Interest Below\",\" @ \",TEXT(IntRate,\"0.00%\"))","v":"FBT Interest Below @ 5.65%"},null,null,{"$f":"L463","v":0}]
[null,null,{"$f":"IF($H$400=\"Select\",\"Loan 3\",$H$400)","v":"Loan 3"},null,null,null,"Proportion Otherwise Deductible",null,null,"Interest Charged by Employer"]
[null,null,{"$f":"IF($H$599=\"Select\",\"Loan 4\",$H$599)","v":"Loan 4"},null,null,null,"Date Loan Originally Provided",null,null,{"$f":"IF(M403>M402,\"No Benefit\",\"Benefit\")","v":"Benefit"},null,null,{"$f":"IF(M402>M403,M402-M403,\"\")","v":""}]
[null,null,{"$f":"IF($H$798=\"Select\",\"Loan 5\",$H$798)","v":"Loan 5"},null,null,null,"Date Loan Paid Out (if applicable)",null,null,"Less Otherwise Deductible",null,null,{"$f":"IF(M404<>\"\",M404*I403,\"\")","v":""}]
[null,null,{"$f":"IF($H$997=\"Select\",\"Loan 6\",$H$997)","v":"Loan 6"},null,null,null,"Total Days for Loan This Year",null,{"$f":"IF(OR(I404>0,I405>0),MIN(LastDay,I405)-MAX(FirstDay,I404)+1,0)","v":0},{"$f":"IF(M406=\"\",\"No Benefit\",\"Taxable Value\")","v":"No Benefit"},null,null,{"$f":"IF(AND(M404<>\"\",M405<>\"\"),M404-M405,\"\")","v":""}]
[null,null,{"$f":"IF($H$1196=\"Select\",\"Loan 7\",$H$1196)","v":"Loan 7"},null,null,null,null,null,null,{"$f":"IF(K464<0,\"Dates are out of order or blank rows between entries exist.  Click the 'Sort' button to fix.\",\"\")","v":""}]
[null,null,{"$f":"IF($H$1395=\"Select\",\"Loan 8\",$H$1395)","v":"Loan 8"}]
[null,null,{"$f":"IF($H$1594=\"Select\",\"Loan 9\",$H$1594)","v":"Loan 9"}]
[null,null,{"$f":"IF($H$1793=\"Select\",\"Loan 10\",$H$1793)","v":"Loan 10"},null,null,null,"Date","Description","Drawdowns","Repayments","Days","Interest","Balance"]
[null,null,null,null,null,null,{"$f":"MAX(I404,FirstDay)","v":"2016-04-01"},"Opening Balance",null,null,null,null,{"$f":"IF(I404<FirstDay,M401,M400)","v":0}]
[null,null,"VIP:  Enter transactions in date order otherwise a warning will display.  \n\nThe \"Sort by Date\" button will reorder entries or remove any blank rows between entries to fix those errors.",null,null,null,null,null,null,null,{"$f":"IF(AND(G412>0,OR(I412>0,J412>0)),G412-G411,0)","v":0},{"$f":"IF(OR(I412>0,J412>0),M411*K412*IntRatePerDay,0)","v":0},{"$f":"M411+I412+L412-J412","v":0},null,null,null,null,null,{"$f":"IF(OR(G412>0,H412>0,I412>0,J412>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G413>0,OR(I413>0,J413>0)),G413-G412,0)","v":0},0,{"$f":"M412+I413+L413-J413","v":0},null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(I444>0,J444>0),M443*K444*IntRatePerDay,0)","v":0},0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,{"$f":"MIN(LastDay,I405)","v":"2017-03-31"},{"$f":"IF(I405>0,\"Loan Payout\",\"Closing Balance\")","v":"Closing Balance"},null,{"$f":"IF(H462=\"Loan Payout\",M461+L462,0)","v":0},{"$f":"I406-SUM(K411:K461)","v":0},{"$f":"M461*K462*IntRatePerDay","v":0},{"$f":"IF(M461+I462+L462-J462=0,\"0.00 \",M461+I462-J462+L462)","v":"0.00 "}]
[null,null,null,null,null,null,null,"Totals",{"$f":"SUM(I412:I462)","v":0},{"$f":"SUM(J412:J462)","v":0},{"$f":"SUM(K412:K462)","v":0},{"$f":"SUM(L412:L462)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K464<0,\"Negative days\",\"\")","v":""},{"$f":"SUMIF(K412:K462,\"<0\")","v":0},{"$f":"IF(K464<0,\"to be fixed.  Click sort button above.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Loan Benefit List - Click to Select"]
[null,null,null,null,null,null,"Loan 4"]
[null,null,"Summary",null,null,null,"Employee","Select",null,"Original Loan Amount"]
[null,null,{"$f":"IF($H$7=\"Select\",\"Loan 1\",$H$7)","v":"Loan 1"},null,null,null,"Purpose\nof Loan",null,null,{"$f":"$J$8","v":"Loan Balance at 01/04/2016"}]
[null,null,{"$f":"IF($H$201=\"Select\",\"Loan 2\",$H$201)","v":"Loan 2"},null,null,null,null,null,null,{"$f":"CONCATENATE(\"FBT Interest Below\",\" @ \",TEXT(IntRate,\"0.00%\"))","v":"FBT Interest Below @ 5.65%"},null,null,{"$f":"L662","v":0}]
[null,null,{"$f":"IF($H$400=\"Select\",\"Loan 3\",$H$400)","v":"Loan 3"},null,null,null,"Proportion Otherwise Deductible",null,null,"Interest Charged by Employer"]
[null,null,{"$f":"IF($H$599=\"Select\",\"Loan 4\",$H$599)","v":"Loan 4"},null,null,null,"Date Loan Originally Provided",null,null,{"$f":"IF(M602>M601,\"No Benefit\",\"Benefit\")","v":"Benefit"},null,null,{"$f":"IF(M601>M602,M601-M602,\"\")","v":""}]
[null,null,{"$f":"IF($H$798=\"Select\",\"Loan 5\",$H$798)","v":"Loan 5"},null,null,null,"Date Loan Paid Out (if applicable)",null,null,"Less Otherwise Deductible",null,null,{"$f":"IF(M603<>\"\",M603*I602,\"\")","v":""}]
[null,null,{"$f":"IF($H$997=\"Select\",\"Loan 6\",$H$997)","v":"Loan 6"},null,null,null,"Total Days for Loan This Year",null,{"$f":"IF(OR(I603>0,I604>0),MIN(LastDay,I604)-MAX(FirstDay,I603)+1,0)","v":0},{"$f":"IF(M605=\"\",\"No Benefit\",\"Taxable Value\")","v":"No Benefit"},null,null,{"$f":"IF(AND(M603<>\"\",M604<>\"\"),M603-M604,\"\")","v":""}]
[null,null,{"$f":"IF($H$1196=\"Select\",\"Loan 7\",$H$1196)","v":"Loan 7"},null,null,null,null,null,null,{"$f":"IF(K663<0,\"Dates are out of order or blank rows between entries exist.  Click the 'Sort' button to fix.\",\"\")","v":""}]
[null,null,{"$f":"IF($H$1395=\"Select\",\"Loan 8\",$H$1395)","v":"Loan 8"}]
[null,null,{"$f":"IF($H$1594=\"Select\",\"Loan 9\",$H$1594)","v":"Loan 9"}]
[null,null,{"$f":"IF($H$1793=\"Select\",\"Loan 10\",$H$1793)","v":"Loan 10"},null,null,null,"Date","Description","Drawdowns","Repayments","Days","Interest","Balance"]
[null,null,null,null,null,null,{"$f":"MAX(I603,FirstDay)","v":"2016-04-01"},"Opening Balance",null,null,null,null,{"$f":"IF(I603<FirstDay,M600,M599)","v":0}]
[null,null,"VIP:  Enter transactions in date order otherwise a warning will display.  \n\nThe \"Sort by Date\" button will reorder entries or remove any blank rows between entries to fix those errors.",null,null,null,null,null,null,null,{"$f":"IF(AND(G611>0,OR(I611>0,J611>0)),G611-G610,0)","v":0},{"$f":"IF(OR(I611>0,J611>0),M610*K611*IntRatePerDay,0)","v":0},{"$f":"M610+I611+L611-J611","v":0},null,null,null,null,null,{"$f":"IF(OR(G611>0,H611>0,I611>0,J611>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G612>0,OR(I612>0,J612>0)),G612-G611,0)","v":0},0,{"$f":"M611+I612+L612-J612","v":0},null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(I643>0,J643>0),M642*K643*IntRatePerDay,0)","v":0},0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,{"$f":"MIN(LastDay,I604)","v":"2017-03-31"},{"$f":"IF(I604>0,\"Loan Payout\",\"Closing Balance\")","v":"Closing Balance"},null,{"$f":"IF(H661=\"Loan Payout\",M660+L661,0)","v":0},{"$f":"I605-SUM(K610:K660)","v":0},{"$f":"M660*K661*IntRatePerDay","v":0},{"$f":"IF(M660+I661+L661-J661=0,\"0.00 \",M660+I661-J661+L661)","v":"0.00 "}]
[null,null,null,null,null,null,null,"Totals",{"$f":"SUM(I611:I661)","v":0},{"$f":"SUM(J611:J661)","v":0},{"$f":"SUM(K611:K661)","v":0},{"$f":"SUM(L611:L661)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K663<0,\"Negative days\",\"\")","v":""},{"$f":"SUMIF(K611:K661,\"<0\")","v":0},{"$f":"IF(K663<0,\"to be fixed.  Click sort button above.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Loan Benefit List - Click to Select"]
[null,null,null,null,null,null,"Loan 5"]
[null,null,"Summary",null,null,null,"Employee","Select",null,"Original Loan Amount"]
[null,null,{"$f":"IF($H$7=\"Select\",\"Loan 1\",$H$7)","v":"Loan 1"},null,null,null,"Purpose\nof Loan",null,null,{"$f":"$J$8","v":"Loan Balance at 01/04/2016"}]
[null,null,{"$f":"IF($H$201=\"Select\",\"Loan 2\",$H$201)","v":"Loan 2"},null,null,null,null,null,null,{"$f":"CONCATENATE(\"FBT Interest Below\",\" @ \",TEXT(IntRate,\"0.00%\"))","v":"FBT Interest Below @ 5.65%"},null,null,{"$f":"L861","v":0}]
[null,null,{"$f":"IF($H$400=\"Select\",\"Loan 3\",$H$400)","v":"Loan 3"},null,null,null,"Proportion Otherwise Deductible",null,null,"Interest Charged by Employer"]
[null,null,{"$f":"IF($H$599=\"Select\",\"Loan 4\",$H$599)","v":"Loan 4"},null,null,null,"Date Loan Originally Provided",null,null,{"$f":"IF(M801>M800,\"No Benefit\",\"Benefit\")","v":"Benefit"},null,null,{"$f":"IF(M800>M801,M800-M801,\"\")","v":""}]
[null,null,{"$f":"IF($H$798=\"Select\",\"Loan 5\",$H$798)","v":"Loan 5"},null,null,null,"Date Loan Paid Out (if applicable)",null,null,"Less Otherwise Deductible",null,null,{"$f":"IF(M802<>\"\",M802*I801,\"\")","v":""}]
[null,null,{"$f":"IF($H$997=\"Select\",\"Loan 6\",$H$997)","v":"Loan 6"},null,null,null,"Total Days for Loan This Year",null,{"$f":"IF(OR(I802>0,I803>0),MIN(LastDay,I803)-MAX(FirstDay,I802)+1,0)","v":0},{"$f":"IF(M804=\"\",\"No Benefit\",\"Taxable Value\")","v":"No Benefit"},null,null,{"$f":"IF(AND(M802<>\"\",M803<>\"\"),M802-M803,\"\")","v":""}]
[null,null,{"$f":"IF($H$1196=\"Select\",\"Loan 7\",$H$1196)","v":"Loan 7"},null,null,null,null,null,null,{"$f":"IF(K862<0,\"Dates are out of order or blank rows between entries exist.  Click the 'Sort' button to fix.\",\"\")","v":""}]
[null,null,{"$f":"IF($H$1395=\"Select\",\"Loan 8\",$H$1395)","v":"Loan 8"}]
[null,null,{"$f":"IF($H$1594=\"Select\",\"Loan 9\",$H$1594)","v":"Loan 9"}]
[null,null,{"$f":"IF($H$1793=\"Select\",\"Loan 10\",$H$1793)","v":"Loan 10"},null,null,null,"Date","Description","Drawdowns","Repayments","Days","Interest","Balance"]
[null,null,null,null,null,null,{"$f":"MAX(I802,FirstDay)","v":"2016-04-01"},"Opening Balance",null,null,null,null,{"$f":"IF(I802<FirstDay,M799,M798)","v":0}]
[null,null,"VIP:  Enter transactions in date order otherwise a warning will display.  \n\nThe \"Sort by Date\" button will reorder entries or remove any blank rows between entries to fix those errors.",null,null,null,null,null,null,null,{"$f":"IF(AND(G810>0,OR(I810>0,J810>0)),G810-G809,0)","v":0},{"$f":"IF(OR(I810>0,J810>0),M809*K810*IntRatePerDay,0)","v":0},{"$f":"M809+I810+L810-J810","v":0},null,null,null,null,null,{"$f":"IF(OR(G810>0,H810>0,I810>0,J810>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G811>0,OR(I811>0,J811>0)),G811-G810,0)","v":0},0,{"$f":"M810+I811+L811-J811","v":0},null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(I842>0,J842>0),M841*K842*IntRatePerDay,0)","v":0},0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,{"$f":"MIN(LastDay,I803)","v":"2017-03-31"},{"$f":"IF(I803>0,\"Loan Payout\",\"Closing Balance\")","v":"Closing Balance"},null,{"$f":"IF(H860=\"Loan Payout\",M859+L860,0)","v":0},{"$f":"I804-SUM(K809:K859)","v":0},{"$f":"M859*K860*IntRatePerDay","v":0},{"$f":"IF(M859+I860+L860-J860=0,\"0.00 \",M859+I860-J860+L860)","v":"0.00 "}]
[null,null,null,null,null,null,null,"Totals",{"$f":"SUM(I810:I860)","v":0},{"$f":"SUM(J810:J860)","v":0},{"$f":"SUM(K810:K860)","v":0},{"$f":"SUM(L810:L860)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K862<0,\"Negative days\",\"\")","v":""},{"$f":"SUMIF(K810:K860,\"<0\")","v":0},{"$f":"IF(K862<0,\"to be fixed.  Click sort button above.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Loan Benefit List - Click to Select"]
[null,null,null,null,null,null,"Loan 6"]
[null,null,"Summary",null,null,null,"Employee","Select",null,"Original Loan Amount"]
[null,null,{"$f":"IF($H$7=\"Select\",\"Loan 1\",$H$7)","v":"Loan 1"},null,null,null,"Purpose\nof Loan",null,null,{"$f":"$J$8","v":"Loan Balance at 01/04/2016"}]
[null,null,{"$f":"IF($H$201=\"Select\",\"Loan 2\",$H$201)","v":"Loan 2"},null,null,null,null,null,null,{"$f":"CONCATENATE(\"FBT Interest Below\",\" @ \",TEXT(IntRate,\"0.00%\"))","v":"FBT Interest Below @ 5.65%"},null,null,{"$f":"L1060","v":0}]
[null,null,{"$f":"IF($H$400=\"Select\",\"Loan 3\",$H$400)","v":"Loan 3"},null,null,null,"Proportion Otherwise Deductible",null,null,"Interest Charged by Employer"]
[null,null,{"$f":"IF($H$599=\"Select\",\"Loan 4\",$H$599)","v":"Loan 4"},null,null,null,"Date Loan Originally Provided",null,null,{"$f":"IF(M1000>M999,\"No Benefit\",\"Benefit\")","v":"Benefit"},null,null,{"$f":"IF(M999>M1000,M999-M1000,\"\")","v":""}]
[null,null,{"$f":"IF($H$798=\"Select\",\"Loan 5\",$H$798)","v":"Loan 5"},null,null,null,"Date Loan Paid Out (if applicable)",null,null,"Less Otherwise Deductible",null,null,{"$f":"IF(M1001<>\"\",M1001*I1000,\"\")","v":""}]
[null,null,{"$f":"IF($H$997=\"Select\",\"Loan 6\",$H$997)","v":"Loan 6"},null,null,null,"Total Days for Loan This Year",null,{"$f":"IF(OR(I1001>0,I1002>0),MIN(LastDay,I1002)-MAX(FirstDay,I1001)+1,0)","v":0},{"$f":"IF(M1003=\"\",\"No Benefit\",\"Taxable Value\")","v":"No Benefit"},null,null,{"$f":"IF(AND(M1001<>\"\",M1002<>\"\"),M1001-M1002,\"\")","v":""}]
[null,null,{"$f":"IF($H$1196=\"Select\",\"Loan 7\",$H$1196)","v":"Loan 7"},null,null,null,null,null,null,{"$f":"IF(K1061<0,\"Dates are out of order or blank rows between entries exist.  Click the 'Sort' button to fix.\",\"\")","v":""}]
[null,null,{"$f":"IF($H$1395=\"Select\",\"Loan 8\",$H$1395)","v":"Loan 8"}]
[null,null,{"$f":"IF($H$1594=\"Select\",\"Loan 9\",$H$1594)","v":"Loan 9"}]
[null,null,{"$f":"IF($H$1793=\"Select\",\"Loan 10\",$H$1793)","v":"Loan 10"},null,null,null,"Date","Description","Drawdowns","Repayments","Days","Interest","Balance"]
[null,null,null,null,null,null,{"$f":"MAX(I1001,FirstDay)","v":"2016-04-01"},"Opening Balance",null,null,null,null,{"$f":"IF(I1001<FirstDay,M998,M997)","v":0}]
[null,null,"VIP:  Enter transactions in date order otherwise a warning will display.  \n\nThe \"Sort by Date\" button will reorder entries or remove any blank rows between entries to fix those errors.",null,null,null,null,null,null,null,{"$f":"IF(AND(G1009>0,OR(I1009>0,J1009>0)),G1009-G1008,0)","v":0},{"$f":"IF(OR(I1009>0,J1009>0),M1008*K1009*IntRatePerDay,0)","v":0},{"$f":"M1008+I1009+L1009-J1009","v":0},null,null,null,null,null,{"$f":"IF(OR(G1009>0,H1009>0,I1009>0,J1009>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G1010>0,OR(I1010>0,J1010>0)),G1010-G1009,0)","v":0},0,{"$f":"M1009+I1010+L1010-J1010","v":0},null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(I1041>0,J1041>0),M1040*K1041*IntRatePerDay,0)","v":0},0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,{"$f":"MIN(LastDay,I1002)","v":"2017-03-31"},{"$f":"IF(I1002>0,\"Loan Payout\",\"Closing Balance\")","v":"Closing Balance"},null,{"$f":"IF(H1059=\"Loan Payout\",M1058+L1059,0)","v":0},{"$f":"I1003-SUM(K1008:K1058)","v":0},{"$f":"M1058*K1059*IntRatePerDay","v":0},{"$f":"IF(M1058+I1059+L1059-J1059=0,\"0.00 \",M1058+I1059-J1059+L1059)","v":"0.00 "}]
[null,null,null,null,null,null,null,"Totals",{"$f":"SUM(I1009:I1059)","v":0},{"$f":"SUM(J1009:J1059)","v":0},{"$f":"SUM(K1009:K1059)","v":0},{"$f":"SUM(L1009:L1059)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K1061<0,\"Negative days\",\"\")","v":""},{"$f":"SUMIF(K1009:K1059,\"<0\")","v":0},{"$f":"IF(K1061<0,\"to be fixed.  Click sort button above.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Loan Benefit List - Click to Select"]
[null,null,null,null,null,null,"Loan 7"]
[null,null,"Summary",null,null,null,"Employee","Select",null,"Original Loan Amount"]
[null,null,{"$f":"IF($H$7=\"Select\",\"Loan 1\",$H$7)","v":"Loan 1"},null,null,null,"Purpose\nof Loan",null,null,{"$f":"$J$8","v":"Loan Balance at 01/04/2016"}]
[null,null,{"$f":"IF($H$201=\"Select\",\"Loan 2\",$H$201)","v":"Loan 2"},null,null,null,null,null,null,{"$f":"CONCATENATE(\"FBT Interest Below\",\" @ \",TEXT(IntRate,\"0.00%\"))","v":"FBT Interest Below @ 5.65%"},null,null,{"$f":"L1259","v":0}]
[null,null,{"$f":"IF($H$400=\"Select\",\"Loan 3\",$H$400)","v":"Loan 3"},null,null,null,"Proportion Otherwise Deductible",null,null,"Interest Charged by Employer"]
[null,null,{"$f":"IF($H$599=\"Select\",\"Loan 4\",$H$599)","v":"Loan 4"},null,null,null,"Date Loan Originally Provided",null,null,{"$f":"IF(M1199>M1198,\"No Benefit\",\"Benefit\")","v":"Benefit"},null,null,{"$f":"IF(M1198>M1199,M1198-M1199,\"\")","v":""}]
[null,null,{"$f":"IF($H$798=\"Select\",\"Loan 5\",$H$798)","v":"Loan 5"},null,null,null,"Date Loan Paid Out (if applicable)",null,null,"Less Otherwise Deductible",null,null,{"$f":"IF(M1200<>\"\",M1200*I1199,\"\")","v":""}]
[null,null,{"$f":"IF($H$997=\"Select\",\"Loan 6\",$H$997)","v":"Loan 6"},null,null,null,"Total Days for Loan This Year",null,{"$f":"IF(OR(I1200>0,I1201>0),MIN(LastDay,I1201)-MAX(FirstDay,I1200)+1,0)","v":0},{"$f":"IF(M1202=\"\",\"No Benefit\",\"Taxable Value\")","v":"No Benefit"},null,null,{"$f":"IF(AND(M1200<>\"\",M1201<>\"\"),M1200-M1201,\"\")","v":""}]
[null,null,{"$f":"IF($H$1196=\"Select\",\"Loan 7\",$H$1196)","v":"Loan 7"},null,null,null,null,null,null,{"$f":"IF(K1260<0,\"Dates are out of order or blank rows between entries exist.  Click the 'Sort' button to fix.\",\"\")","v":""}]
[null,null,{"$f":"IF($H$1395=\"Select\",\"Loan 8\",$H$1395)","v":"Loan 8"}]
[null,null,{"$f":"IF($H$1594=\"Select\",\"Loan 9\",$H$1594)","v":"Loan 9"}]
[null,null,{"$f":"IF($H$1793=\"Select\",\"Loan 10\",$H$1793)","v":"Loan 10"},null,null,null,"Date","Description","Drawdowns","Repayments","Days","Interest","Balance"]
[null,null,null,null,null,null,{"$f":"MAX(I1200,FirstDay)","v":"2016-04-01"},"Opening Balance",null,null,null,null,{"$f":"IF(I1200<FirstDay,M1197,M1196)","v":0}]
[null,null,"VIP:  Enter transactions in date order otherwise a warning will display.  \n\nThe \"Sort by Date\" button will reorder entries or remove any blank rows between entries to fix those errors.",null,null,null,null,null,null,null,{"$f":"IF(AND(G1208>0,OR(I1208>0,J1208>0)),G1208-G1207,0)","v":0},{"$f":"IF(OR(I1208>0,J1208>0),M1207*K1208*IntRatePerDay,0)","v":0},{"$f":"M1207+I1208+L1208-J1208","v":0},null,null,null,null,null,{"$f":"IF(OR(G1208>0,H1208>0,I1208>0,J1208>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G1209>0,OR(I1209>0,J1209>0)),G1209-G1208,0)","v":0},0,{"$f":"M1208+I1209+L1209-J1209","v":0},null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(I1240>0,J1240>0),M1239*K1240*IntRatePerDay,0)","v":0},0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,{"$f":"MIN(LastDay,I1201)","v":"2017-03-31"},{"$f":"IF(I1201>0,\"Loan Payout\",\"Closing Balance\")","v":"Closing Balance"},null,{"$f":"IF(H1258=\"Loan Payout\",M1257+L1258,0)","v":0},{"$f":"I1202-SUM(K1207:K1257)","v":0},{"$f":"M1257*K1258*IntRatePerDay","v":0},{"$f":"IF(M1257+I1258+L1258-J1258=0,\"0.00 \",M1257+I1258-J1258+L1258)","v":"0.00 "}]
[null,null,null,null,null,null,null,"Totals",{"$f":"SUM(I1208:I1258)","v":0},{"$f":"SUM(J1208:J1258)","v":0},{"$f":"SUM(K1208:K1258)","v":0},{"$f":"SUM(L1208:L1258)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K1260<0,\"Negative days\",\"\")","v":""},{"$f":"SUMIF(K1208:K1258,\"<0\")","v":0},{"$f":"IF(K1260<0,\"to be fixed.  Click sort button above.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Loan Benefit List - Click to Select"]
[null,null,null,null,null,null,"Loan 8"]
[null,null,"Summary",null,null,null,"Employee","Select",null,"Original Loan Amount"]
[null,null,{"$f":"IF($H$7=\"Select\",\"Loan 1\",$H$7)","v":"Loan 1"},null,null,null,"Purpose\nof Loan",null,null,{"$f":"$J$8","v":"Loan Balance at 01/04/2016"}]
[null,null,{"$f":"IF($H$201=\"Select\",\"Loan 2\",$H$201)","v":"Loan 2"},null,null,null,null,null,null,{"$f":"CONCATENATE(\"FBT Interest Below\",\" @ \",TEXT(IntRate,\"0.00%\"))","v":"FBT Interest Below @ 5.65%"},null,null,{"$f":"L1458","v":0}]
[null,null,{"$f":"IF($H$400=\"Select\",\"Loan 3\",$H$400)","v":"Loan 3"},null,null,null,"Proportion Otherwise Deductible",null,null,"Interest Charged by Employer"]
[null,null,{"$f":"IF($H$599=\"Select\",\"Loan 4\",$H$599)","v":"Loan 4"},null,null,null,"Date Loan Originally Provided",null,null,{"$f":"IF(M1398>M1397,\"No Benefit\",\"Benefit\")","v":"Benefit"},null,null,{"$f":"IF(M1397>M1398,M1397-M1398,\"\")","v":""}]
[null,null,{"$f":"IF($H$798=\"Select\",\"Loan 5\",$H$798)","v":"Loan 5"},null,null,null,"Date Loan Paid Out (if applicable)",null,null,"Less Otherwise Deductible",null,null,{"$f":"IF(M1399<>\"\",M1399*I1398,\"\")","v":""}]
[null,null,{"$f":"IF($H$997=\"Select\",\"Loan 6\",$H$997)","v":"Loan 6"},null,null,null,"Total Days for Loan This Year",null,{"$f":"IF(OR(I1399>0,I1400>0),MIN(LastDay,I1400)-MAX(FirstDay,I1399)+1,0)","v":0},{"$f":"IF(M1401=\"\",\"No Benefit\",\"Taxable Value\")","v":"No Benefit"},null,null,{"$f":"IF(AND(M1399<>\"\",M1400<>\"\"),M1399-M1400,\"\")","v":""}]
[null,null,{"$f":"IF($H$1196=\"Select\",\"Loan 7\",$H$1196)","v":"Loan 7"},null,null,null,null,null,null,{"$f":"IF(K1459<0,\"Dates are out of order or blank rows between entries exist.  Click the 'Sort' button to fix.\",\"\")","v":""}]
[null,null,{"$f":"IF($H$1395=\"Select\",\"Loan 8\",$H$1395)","v":"Loan 8"}]
[null,null,{"$f":"IF($H$1594=\"Select\",\"Loan 9\",$H$1594)","v":"Loan 9"}]
[null,null,{"$f":"IF($H$1793=\"Select\",\"Loan 10\",$H$1793)","v":"Loan 10"},null,null,null,"Date","Description","Drawdowns","Repayments","Days","Interest","Balance"]
[null,null,null,null,null,null,{"$f":"MAX(I1399,FirstDay)","v":"2016-04-01"},"Opening Balance",null,null,null,null,{"$f":"IF(I1399<FirstDay,M1396,M1395)","v":0}]
[null,null,"VIP:  Enter transactions in date order otherwise a warning will display.  \n\nThe \"Sort by Date\" button will reorder entries or remove any blank rows between entries to fix those errors.",null,null,null,null,null,null,null,{"$f":"IF(AND(G1407>0,OR(I1407>0,J1407>0)),G1407-G1406,0)","v":0},{"$f":"IF(OR(I1407>0,J1407>0),M1406*K1407*IntRatePerDay,0)","v":0},{"$f":"M1406+I1407+L1407-J1407","v":0},null,null,null,null,null,{"$f":"IF(OR(G1407>0,H1407>0,I1407>0,J1407>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G1408>0,OR(I1408>0,J1408>0)),G1408-G1407,0)","v":0},0,{"$f":"M1407+I1408+L1408-J1408","v":0},null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(I1439>0,J1439>0),M1438*K1439*IntRatePerDay,0)","v":0},0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,{"$f":"MIN(LastDay,I1400)","v":"2017-03-31"},{"$f":"IF(I1400>0,\"Loan Payout\",\"Closing Balance\")","v":"Closing Balance"},null,{"$f":"IF(H1457=\"Loan Payout\",M1456+L1457,0)","v":0},{"$f":"I1401-SUM(K1406:K1456)","v":0},{"$f":"M1456*K1457*IntRatePerDay","v":0},{"$f":"IF(M1456+I1457+L1457-J1457=0,\"0.00 \",M1456+I1457-J1457+L1457)","v":"0.00 "}]
[null,null,null,null,null,null,null,"Totals",{"$f":"SUM(I1407:I1457)","v":0},{"$f":"SUM(J1407:J1457)","v":0},{"$f":"SUM(K1407:K1457)","v":0},{"$f":"SUM(L1407:L1457)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K1459<0,\"Negative days\",\"\")","v":""},{"$f":"SUMIF(K1407:K1457,\"<0\")","v":0},{"$f":"IF(K1459<0,\"to be fixed.  Click sort button above.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Loan Benefit List - Click to Select"]
[null,null,null,null,null,null,"Loan 9"]
[null,null,"Summary",null,null,null,"Employee","Select",null,"Original Loan Amount"]
[null,null,{"$f":"IF($H$7=\"Select\",\"Loan 1\",$H$7)","v":"Loan 1"},null,null,null,"Purpose\nof Loan",null,null,{"$f":"$J$8","v":"Loan Balance at 01/04/2016"}]
[null,null,{"$f":"IF($H$201=\"Select\",\"Loan 2\",$H$201)","v":"Loan 2"},null,null,null,null,null,null,{"$f":"CONCATENATE(\"FBT Interest Below\",\" @ \",TEXT(IntRate,\"0.00%\"))","v":"FBT Interest Below @ 5.65%"},null,null,{"$f":"L1657","v":0}]
[null,null,{"$f":"IF($H$400=\"Select\",\"Loan 3\",$H$400)","v":"Loan 3"},null,null,null,"Proportion Otherwise Deductible",null,null,"Interest Charged by Employer"]
[null,null,{"$f":"IF($H$599=\"Select\",\"Loan 4\",$H$599)","v":"Loan 4"},null,null,null,"Date Loan Originally Provided",null,null,{"$f":"IF(M1597>M1596,\"No Benefit\",\"Benefit\")","v":"Benefit"},null,null,{"$f":"IF(M1596>M1597,M1596-M1597,\"\")","v":""}]
[null,null,{"$f":"IF($H$798=\"Select\",\"Loan 5\",$H$798)","v":"Loan 5"},null,null,null,"Date Loan Paid Out (if applicable)",null,null,"Less Otherwise Deductible",null,null,{"$f":"IF(M1598<>\"\",M1598*I1597,\"\")","v":""}]
[null,null,{"$f":"IF($H$997=\"Select\",\"Loan 6\",$H$997)","v":"Loan 6"},null,null,null,"Total Days for Loan This Year",null,{"$f":"IF(OR(I1598>0,I1599>0),MIN(LastDay,I1599)-MAX(FirstDay,I1598)+1,0)","v":0},{"$f":"IF(M1600=\"\",\"No Benefit\",\"Taxable Value\")","v":"No Benefit"},null,null,{"$f":"IF(AND(M1598<>\"\",M1599<>\"\"),M1598-M1599,\"\")","v":""}]
[null,null,{"$f":"IF($H$1196=\"Select\",\"Loan 7\",$H$1196)","v":"Loan 7"},null,null,null,null,null,null,{"$f":"IF(K1658<0,\"Dates are out of order or blank rows between entries exist.  Click the 'Sort' button to fix.\",\"\")","v":""}]
[null,null,{"$f":"IF($H$1395=\"Select\",\"Loan 8\",$H$1395)","v":"Loan 8"}]
[null,null,{"$f":"IF($H$1594=\"Select\",\"Loan 9\",$H$1594)","v":"Loan 9"}]
[null,null,{"$f":"IF($H$1793=\"Select\",\"Loan 10\",$H$1793)","v":"Loan 10"},null,null,null,"Date","Description","Drawdowns","Repayments","Days","Interest","Balance"]
[null,null,null,null,null,null,{"$f":"MAX(I1598,FirstDay)","v":"2016-04-01"},"Opening Balance",null,null,null,null,{"$f":"IF(I1598<FirstDay,M1595,M1594)","v":0}]
[null,null,"VIP:  Enter transactions in date order otherwise a warning will display.  \n\nThe \"Sort by Date\" button will reorder entries or remove any blank rows between entries to fix those errors.",null,null,null,null,null,null,null,{"$f":"IF(AND(G1606>0,OR(I1606>0,J1606>0)),G1606-G1605,0)","v":0},{"$f":"IF(OR(I1606>0,J1606>0),M1605*K1606*IntRatePerDay,0)","v":0},{"$f":"M1605+I1606+L1606-J1606","v":0},null,null,null,null,null,{"$f":"IF(OR(G1606>0,H1606>0,I1606>0,J1606>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G1607>0,OR(I1607>0,J1607>0)),G1607-G1606,0)","v":0},0,{"$f":"M1606+I1607+L1607-J1607","v":0},null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(I1638>0,J1638>0),M1637*K1638*IntRatePerDay,0)","v":0},0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,{"$f":"MIN(LastDay,I1599)","v":"2017-03-31"},{"$f":"IF(I1599>0,\"Loan Payout\",\"Closing Balance\")","v":"Closing Balance"},null,{"$f":"IF(H1656=\"Loan Payout\",M1655+L1656,0)","v":0},{"$f":"I1600-SUM(K1605:K1655)","v":0},{"$f":"M1655*K1656*IntRatePerDay","v":0},{"$f":"IF(M1655+I1656+L1656-J1656=0,\"0.00 \",M1655+I1656-J1656+L1656)","v":"0.00 "}]
[null,null,null,null,null,null,null,"Totals",{"$f":"SUM(I1606:I1656)","v":0},{"$f":"SUM(J1606:J1656)","v":0},{"$f":"SUM(K1606:K1656)","v":0},{"$f":"SUM(L1606:L1656)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K1658<0,\"Negative days\",\"\")","v":""},{"$f":"SUMIF(K1606:K1656,\"<0\")","v":0},{"$f":"IF(K1658<0,\"to be fixed.  Click sort button above.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Loan Benefit List - Click to Select"]
[null,null,null,null,null,null,"Loan 10"]
[null,null,"Summary",null,null,null,"Employee","Select",null,"Original Loan Amount"]
[null,null,{"$f":"IF($H$7=\"Select\",\"Loan 1\",$H$7)","v":"Loan 1"},null,null,null,"Purpose\nof Loan",null,null,{"$f":"$J$8","v":"Loan Balance at 01/04/2016"}]
[null,null,{"$f":"IF($H$201=\"Select\",\"Loan 2\",$H$201)","v":"Loan 2"},null,null,null,null,null,null,{"$f":"CONCATENATE(\"FBT Interest Below\",\" @ \",TEXT(IntRate,\"0.00%\"))","v":"FBT Interest Below @ 5.65%"},null,null,{"$f":"L1856","v":0}]
[null,null,{"$f":"IF($H$400=\"Select\",\"Loan 3\",$H$400)","v":"Loan 3"},null,null,null,"Proportion Otherwise Deductible",null,null,"Interest Charged by Employer"]
[null,null,{"$f":"IF($H$599=\"Select\",\"Loan 4\",$H$599)","v":"Loan 4"},null,null,null,"Date Loan Originally Provided",null,null,{"$f":"IF(M1796>M1795,\"No Benefit\",\"Benefit\")","v":"Benefit"},null,null,{"$f":"IF(M1795>M1796,M1795-M1796,\"\")","v":""}]
[null,null,{"$f":"IF($H$798=\"Select\",\"Loan 5\",$H$798)","v":"Loan 5"},null,null,null,"Date Loan Paid Out (if applicable)",null,null,"Less Otherwise Deductible",null,null,{"$f":"IF(M1797<>\"\",M1797*I1796,\"\")","v":""}]
[null,null,{"$f":"IF($H$997=\"Select\",\"Loan 6\",$H$997)","v":"Loan 6"},null,null,null,"Total Days for Loan This Year",null,{"$f":"IF(OR(I1797>0,I1798>0),MIN(LastDay,I1798)-MAX(FirstDay,I1797)+1,0)","v":0},{"$f":"IF(M1799=\"\",\"No Benefit\",\"Taxable Value\")","v":"No Benefit"},null,null,{"$f":"IF(AND(M1797<>\"\",M1798<>\"\"),M1797-M1798,\"\")","v":""}]
[null,null,{"$f":"IF($H$1196=\"Select\",\"Loan 7\",$H$1196)","v":"Loan 7"},null,null,null,null,null,null,{"$f":"IF(K1857<0,\"Dates are out of order or blank rows between entries exist.  Click the 'Sort' button to fix.\",\"\")","v":""}]
[null,null,{"$f":"IF($H$1395=\"Select\",\"Loan 8\",$H$1395)","v":"Loan 8"}]
[null,null,{"$f":"IF($H$1594=\"Select\",\"Loan 9\",$H$1594)","v":"Loan 9"}]
[null,null,{"$f":"IF($H$1793=\"Select\",\"Loan 10\",$H$1793)","v":"Loan 10"},null,null,null,"Date","Description","Drawdowns","Repayments","Days","Interest","Balance"]
[null,null,null,null,null,null,{"$f":"MAX(I1797,FirstDay)","v":"2016-04-01"},"Opening Balance",null,null,null,null,{"$f":"IF(I1797<FirstDay,M1794,M1793)","v":0}]
[null,null,"VIP:  Enter transactions in date order otherwise a warning will display.  \n\nThe \"Sort by Date\" button will reorder entries or remove any blank rows between entries to fix those errors.",null,null,null,null,null,null,null,{"$f":"IF(AND(G1805>0,OR(I1805>0,J1805>0)),G1805-G1804,0)","v":0},{"$f":"IF(OR(I1805>0,J1805>0),M1804*K1805*IntRatePerDay,0)","v":0},{"$f":"M1804+I1805+L1805-J1805","v":0},null,null,null,null,null,{"$f":"IF(OR(G1805>0,H1805>0,I1805>0,J1805>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G1806>0,OR(I1806>0,J1806>0)),G1806-G1805,0)","v":0},0,{"$f":"M1805+I1806+L1806-J1806","v":0},null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(I1837>0,J1837>0),M1836*K1837*IntRatePerDay,0)","v":0},0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,"blank"]
[null,null,null,null,null,null,{"$f":"MIN(LastDay,I1798)","v":"2017-03-31"},{"$f":"IF(I1798>0,\"Loan Payout\",\"Closing Balance\")","v":"Closing Balance"},null,{"$f":"IF(H1855=\"Loan Payout\",M1854+L1855,0)","v":0},{"$f":"I1799-SUM(K1804:K1854)","v":0},{"$f":"M1854*K1855*IntRatePerDay","v":0},{"$f":"IF(M1854+I1855+L1855-J1855=0,\"0.00 \",M1854+I1855-J1855+L1855)","v":"0.00 "}]
[null,null,null,null,null,null,null,"Totals",{"$f":"SUM(I1805:I1855)","v":0},{"$f":"SUM(J1805:J1855)","v":0},{"$f":"SUM(K1805:K1855)","v":0},{"$f":"SUM(L1805:L1855)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K1857<0,\"Negative days\",\"\")","v":""},{"$f":"SUMIF(K1805:K1855,\"<0\")","v":0},{"$f":"IF(K1857<0,\"to be fixed.  Click sort button above.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Debt Waiver","index":7,"n_rows":30,"n_cols":11,"rows_kept":30,"cut":false,"hidden":false,"merged":[[6,6,6,7]]}
[]
[null,null,null,null,"Debt Waiver Fringe Benefits",null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""}]
[null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,{"$f":"Loans!M3","v":"Prepared by Preparer Name"}]
[]
[]
[]
[null,null,null,null,null,null,"Dates",null,"Original","Add Accum","Taxable"]
[null,null,null,null,"Employee","Loan Description","Granted","Forgiven","Debt","Interest Owing","Value"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I9+J9","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I10+J10","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K9:K29)","v":0}]

{"sheet":"Expenses","index":8,"n_rows":81,"n_cols":17,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"Expense Payment Fringe Benefits",null,null,null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""}]
[null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,{"$f":"'Debt Waiver'!K3","v":"Prepared by Preparer Name"}]
[]
[]
[]
[null,null,null,null,null,null,"Type","Date of","Otherwise","Expense","Less Employee","Less Otherwise","Taxable"]
[null,null,null,null,"Employee","Details of Expense Payment","(1 or 2)","Expense","Deductible %","Amount","Contribution","Deductible","Value"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J9*I9","v":0},{"$f":"J9-K9-L9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J10*I10","v":0},{"$f":"J10-K10-L10","v":0},null,null,{"$f":"IF(AND(M10>0,G10=\"\"),\"Select Type\",\"\")","v":""},{"$f":"IF(M10>0,0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"",{"$f":"IF(M11>0,0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J74*I74","v":0},{"$f":"J74-K74-L74","v":0},null,null,{"$f":"IF(AND(M74>0,G74=\"\"),\"Select Type\",\"\")","v":""},"blank"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J75*I75","v":0},{"$f":"J75-K75-L75","v":0},null,null,{"$f":"IF(AND(M75>0,G75=\"\"),\"Select Type\",\"\")","v":""},{"$f":"IF(M75>0,0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J76*I76","v":0},{"$f":"J76-K76-L76","v":0},null,null,{"$f":"IF(AND(M76>0,G76=\"\"),\"Select Type\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,"Totals",{"$f":"SUM(J9:J76)","v":0},{"$f":"SUM(K9:K76)","v":0},{"$f":"SUM(L9:L76)","v":0},{"$f":"SUM(M9:M76)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Housing","index":9,"n_rows":111,"n_cols":21,"rows_kept":111,"cut":false,"hidden":false,"merged":[[8,17,8,18],[9,4,12,4],[9,5,12,5],[10,9,10,12],[13,6,13,7],[14,4,17,4],[14,5,17,5],[15,9,15,12],[18,6,18,7],[19,4,22,4],[19,5,22,5],[20,9,20,12],[39,4,42,4],[39,5,42,5],[40,9,40,12],[23,6,23,7],[24,4,27,4],[24,5,27,5],[25,9,25,12],[28,6,28,7],[29,4,32,4],[29,5,32,5],[30,9,30,12],[33,6,33,7],[34,4,37,4],[34,5,37,5],[35,9,35,12],[38,6,38,7],[59,4,62,4],[59,5,62,5],[60,9,60,12],[43,6,43,7],[44,4,47,4],[44,5,47,5],[45,9,45,12],[48,6,48,7],[49,4,52,4],[49,5,52,5],[50,9,50,12],[53,6,53,7],[54,4,57,4],[54,5,57,5],[55,9,55,12],[58,6,58,7],[79,4,82,4],[79,5,82,5],[80,9,80,12],[63,6,63,7],[64,4,67,4],[64,5,67,5],[65,9,65,12],[68,6,68,7],[69,4,72,4],[69,5,72,5],[70,9,70,12],[73,6,73,7],[74,4,77,4],[74,5,77,5],[75,9,75,12],[78,6,78,7],[99,4,102,4],[99,5,102,5],[100,9,100,12],[83,6,83,7],[84,4,87,4],[84,5,87,5],[85,9,85,12],[88,6,88,7],[89,4,92,4],[89,5,92,5],[90,9,90,12],[93,6,93,7],[94,4,97,4],[94,5,97,5],[95,9,95,12],[98,6,98,7],[103,6,103,7],[104,4,107,4],[104,5,107,5],[105,9,105,12],[108,6,108,7]]}
[]
[null,null,null,null,"Housing Fringe Benefits",null,null,null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""},null,null,null,null,null,"HIDE"]
[null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,{"$f":"Expenses!M3","v":"Prepared by Preparer Name"}]
[]
[]
[]
[null,null,null,null,null,null,null,"Share","Period of","Type","Value of","Less","Taxable"]
[null,null,null,null,"Address of Unit of Accommodation","Notes","Employees Sharing Benefit","%","Occupancy","(1 or 2)","Benefit","Rent Paid","Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee Share",null,"Count Number","Type"]
[null,null,null,1,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K10>L10,K10-L10,0)","v":0},null,null,null,{"$f":"IF(K10>0,0,\"blank\")","v":"blank"},{"$f":"G10","v":"Select"},{"$f":"$M$10*H10","v":0},{"$f":"M10","v":0},{"$f":"J10","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M10>0,J10=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q10","v":"blank"},{"$f":"G11","v":0},{"$f":"$M$10*H11","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q11","v":"blank"},0,{"$f":"$M$10*H12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q12","v":"blank"},0,{"$f":"$M$10*H13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q13","v":"blank"}]
[null,null,null,2,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K15>L15,K15-L15,0)","v":0},null,null,null,{"$f":"IF(K15>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$15*H15","v":0},{"$f":"M15","v":0},{"$f":"J15","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M15>0,J15=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q15","v":"blank"},0,{"$f":"$M$15*H16","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q16","v":"blank"},0,{"$f":"$M$15*H17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q17","v":"blank"},0,{"$f":"$M$15*H18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q18","v":"blank"}]
[null,null,null,3,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K20>L20,K20-L20,0)","v":0},null,null,null,{"$f":"IF(K20>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$20*H20","v":0},{"$f":"M20","v":0},{"$f":"J20","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M20>0,J20=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q20","v":"blank"},0,{"$f":"$M$20*H21","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q21","v":"blank"},0,{"$f":"$M$20*H22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q22","v":"blank"},0,{"$f":"$M$20*H23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q23","v":"blank"}]
[null,null,null,4,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K25>L25,K25-L25,0)","v":0},null,null,null,{"$f":"IF(K25>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$25*H25","v":0},{"$f":"M25","v":0},{"$f":"J25","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M25>0,J25=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q25","v":"blank"},0,{"$f":"$M$25*H26","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q26","v":"blank"},0,{"$f":"$M$25*H27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q27","v":"blank"},0,{"$f":"$M$25*H28","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q28","v":"blank"}]
[null,null,null,5,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K30>L30,K30-L30,0)","v":0},null,null,null,{"$f":"IF(K30>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$30*H30","v":0},{"$f":"M30","v":0},{"$f":"J30","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M30>0,J30=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q30","v":"blank"},0,{"$f":"$M$30*H31","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q31","v":"blank"},0,{"$f":"$M$30*H32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q32","v":"blank"},0,{"$f":"$M$30*H33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q33","v":"blank"}]
[null,null,null,6,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K35>L35,K35-L35,0)","v":0},null,null,null,{"$f":"IF(K35>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$35*H35","v":0},{"$f":"M35","v":0},{"$f":"J35","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M35>0,J35=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q35","v":"blank"},0,{"$f":"$M$35*H36","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q36","v":"blank"},0,{"$f":"$M$35*H37","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q37","v":"blank"},0,{"$f":"$M$35*H38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q38","v":"blank"}]
[null,null,null,7,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K40>L40,K40-L40,0)","v":0},null,null,null,{"$f":"IF(K40>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$40*H40","v":0},{"$f":"M40","v":0},{"$f":"J40","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M40>0,J40=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q40","v":"blank"},0,{"$f":"$M$40*H41","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q41","v":"blank"},0,{"$f":"$M$40*H42","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q42","v":"blank"},0,{"$f":"$M$40*H43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q43","v":"blank"}]
[null,null,null,8,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K45>L45,K45-L45,0)","v":0},null,null,null,{"$f":"IF(K45>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$45*H45","v":0},{"$f":"M45","v":0},{"$f":"J45","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M45>0,J45=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q45","v":"blank"},0,{"$f":"$M$45*H46","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q46","v":"blank"},0,{"$f":"$M$45*H47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q47","v":"blank"},0,{"$f":"$M$45*H48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q48","v":"blank"}]
[null,null,null,9,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K50>L50,K50-L50,0)","v":0},null,null,null,{"$f":"IF(K50>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$50*H50","v":0},{"$f":"M50","v":0},{"$f":"J50","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M50>0,J50=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q50","v":"blank"},0,{"$f":"$M$50*H51","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q51","v":"blank"},0,{"$f":"$M$50*H52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q52","v":"blank"},0,{"$f":"$M$50*H53","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q53","v":"blank"}]
[null,null,null,10,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K55>L55,K55-L55,0)","v":0},null,null,null,{"$f":"IF(K55>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$55*H55","v":0},{"$f":"M55","v":0},{"$f":"J55","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M55>0,J55=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q55","v":"blank"},0,{"$f":"$M$55*H56","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q56","v":"blank"},0,{"$f":"$M$55*H57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q57","v":"blank"},0,{"$f":"$M$55*H58","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q58","v":"blank"}]
[null,null,null,11,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K60>L60,K60-L60,0)","v":0},null,null,null,{"$f":"IF(K60>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$60*H60","v":0},{"$f":"M60","v":0},{"$f":"J60","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M60>0,J60=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q60","v":"blank"},0,{"$f":"$M$60*H61","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q61","v":"blank"},0,{"$f":"$M$60*H62","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q62","v":"blank"},0,{"$f":"$M$60*H63","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q63","v":"blank"}]
[null,null,null,12,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K65>L65,K65-L65,0)","v":0},null,null,null,{"$f":"IF(K65>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$65*H65","v":0},{"$f":"M65","v":0},{"$f":"J65","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M65>0,J65=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q65","v":"blank"},0,{"$f":"$M$65*H66","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q66","v":"blank"},0,{"$f":"$M$65*H67","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q67","v":"blank"},0,{"$f":"$M$65*H68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q68","v":"blank"}]
[null,null,null,13,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K70>L70,K70-L70,0)","v":0},null,null,null,{"$f":"IF(K70>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$70*H70","v":0},{"$f":"M70","v":0},{"$f":"J70","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M70>0,J70=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q70","v":"blank"},0,{"$f":"$M$70*H71","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q71","v":"blank"},0,{"$f":"$M$70*H72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q72","v":"blank"},0,{"$f":"$M$70*H73","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q73","v":"blank"}]
[null,null,null,14,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K75>L75,K75-L75,0)","v":0},null,null,null,{"$f":"IF(K75>0,0,\"blank\")","v":"blank"},{"$f":"G75","v":"Select"},{"$f":"$M$75*H75","v":0},{"$f":"M75","v":0},{"$f":"J75","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M75>0,J75=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q75","v":"blank"},0,{"$f":"$M$75*H76","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q76","v":"blank"},0,{"$f":"$M$75*H77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q77","v":"blank"},0,{"$f":"$M$75*H78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q78","v":"blank"}]
[null,null,null,15,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K80>L80,K80-L80,0)","v":0},null,null,null,{"$f":"IF(K80>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$80*H80","v":0},{"$f":"M80","v":0},{"$f":"J80","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M80>0,J80=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q80","v":"blank"},0,{"$f":"$M$80*H81","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q81","v":"blank"},0,{"$f":"$M$80*H82","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q82","v":"blank"},0,{"$f":"$M$80*H83","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q83","v":"blank"}]
[null,null,null,16,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K85>L85,K85-L85,0)","v":0},null,null,null,{"$f":"IF(K85>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$85*H85","v":0},{"$f":"M85","v":0},{"$f":"J85","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M85>0,J85=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q85","v":"blank"},0,{"$f":"$M$85*H86","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q86","v":"blank"},0,{"$f":"$M$85*H87","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q87","v":"blank"},0,{"$f":"$M$85*H88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q88","v":"blank"}]
[null,null,null,17,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K90>L90,K90-L90,0)","v":0},null,null,null,{"$f":"IF(K90>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$90*H90","v":0},{"$f":"M90","v":0},{"$f":"J90","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M90>0,J90=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q90","v":"blank"},0,{"$f":"$M$90*H91","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q91","v":"blank"},0,{"$f":"$M$90*H92","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q92","v":"blank"},0,{"$f":"$M$90*H93","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q93","v":"blank"}]
[null,null,null,18,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K95>L95,K95-L95,0)","v":0},null,null,null,{"$f":"IF(K95>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$95*H95","v":0},{"$f":"M95","v":0},{"$f":"J95","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M95>0,J95=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q95","v":"blank"},0,{"$f":"$M$95*H96","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q96","v":"blank"},0,{"$f":"$M$95*H97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":"blank"},0,{"$f":"$M$95*H98","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q98","v":"blank"}]
[null,null,null,19,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K100>L100,K100-L100,0)","v":0},null,null,null,{"$f":"IF(K100>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$100*H100","v":0},{"$f":"M100","v":0},{"$f":"J100","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M100>0,J100=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q100","v":"blank"},0,{"$f":"$M$100*H101","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q101","v":"blank"},0,{"$f":"$M$100*H102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q102","v":"blank"},0,{"$f":"$M$100*H103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q103","v":"blank"}]
[null,null,null,20,null,null,"Select",1,"From",null,null,null,{"$f":"IF(K105>L105,K105-L105,0)","v":0},null,null,null,{"$f":"IF(K105>0,0,\"blank\")","v":"blank"},"Select",{"$f":"$M$105*H105","v":0},{"$f":"M105","v":0},{"$f":"J105","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M105>0,J105=\"\"),\"Warning: Benefit Type Not Selected\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Q105","v":"blank"},0,{"$f":"$M$105*H106","v":0}]
[null,null,null,null,null,null,null,null,"To",null,null,null,null,null,null,null,{"$f":"Q106","v":"blank"},0,{"$f":"$M$105*H107","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q107","v":"blank"},0,{"$f":"$M$105*H108","v":0}]
[null,null,null,null,null,null,{"$f":"IF(SUM(H105:H108)>1,\"Error - share exceeds 100%\",\"\")","v":""},null,null,"Totals",{"$f":"SUM(K10:K108)","v":0},{"$f":"SUM(L10:L108)","v":0},{"$f":"SUM(M10:M108)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"LAFHA","index":10,"n_rows":63,"n_cols":23,"rows_kept":63,"cut":false,"hidden":false,"merged":[[6,5,6,7],[6,8,6,12],[6,13,6,17]]}
[]
[null,null,null,null,"Living Away From Home Allowance Fringe Benefit (LAFHA)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Housing!M3","v":"Prepared by Preparer Name"}]
[]
[]
[]
[null,null,null,null,null,"Period Living Away From Home",null,null,"Accommodation Component of LAFHA",null,null,null,null,"Food Component of LAFHA",null,null,null,null,"Taxable"]
[null,null,null,null,"Employee","From","To","Weeks","Received/Wk","Total Rec'd","Exempt/Wk","Total Exempt","Taxable Val","Received/Wk","Total Rec'd","Exempt/Wk","Total Exempt","Taxable Val","Value"]
[null,null,null,null,null,null,null,{"$f":"IF(G9>F9,ROUND((G9-F9)/7,0),0)","v":0},null,{"$f":"I9*H9","v":0},null,{"$f":"K9*H9","v":0},{"$f":"IF(J9>L9,J9-L9,0)","v":0},null,{"$f":"N9*H9","v":0},null,{"$f":"P9*H9","v":0},{"$f":"IF(O9>Q9,O9-Q9,0)","v":0},{"$f":"M9+R9","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G10>F10,ROUND((G10-F10)/7,0),0)","v":0},null,{"$f":"I10*H10","v":0},null,{"$f":"K10*H10","v":0},{"$f":"IF(J10>L10,J10-L10,0)","v":0},null,{"$f":"N10*H10","v":0},null,{"$f":"P10*H10","v":0},{"$f":"IF(O10>Q10,O10-Q10,0)","v":0},{"$f":"M10+R10","v":0},null,null,null,{"$f":"IF(OR(E10>0,F10>0,G10>0,I10>0,K10>0,N10>0,P10>0,S10>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,0,null,0,null,0,0,null,0,null,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J9:J59)","v":0},null,{"$f":"SUM(L9:L59)","v":0},{"$f":"SUM(M9:M59)","v":0},null,{"$f":"SUM(O9:O59)","v":0},null,{"$f":"SUM(Q9:Q59)","v":0},{"$f":"SUM(R9:R59)","v":0},{"$f":"SUM(S9:S59)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Board","index":11,"n_rows":63,"n_cols":23,"rows_kept":63,"cut":false,"hidden":false,"merged":[[6,5,6,6],[6,7,6,10],[6,11,6,14],[6,16,6,17]]}
[]
[null,null,null,null,"Board Fringe Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAFHA!S3","v":"Prepared by Preparer Name"}]
[]
[]
[]
[null,null,null,null,null,"Period for Board Benefits",null,"Family Under 12 Years of Age",null,null,null,"Family 12 Years of Age or Older",null,null,null,"Total","Less Reductions",null,"Taxable"]
[null,null,null,null,"Employee","From","To","Members","Meals","Rate","Value","Members","Meals","Rate","Value","Value","Deductible","Contributions","Value"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(H9>0,I9>0),MealChild,0)","v":0},{"$f":"H9*I9*J9","v":0},null,null,{"$f":"IF(AND(L9>0,M9>0),MealAdult,0)","v":0},{"$f":"L9*M9*N9","v":0},{"$f":"K9+O9","v":0},null,null,{"$f":"P9-Q9-R9","v":0}]
[null,null,null,null,null,null,null,null,null,0,{"$f":"H10*I10*J10","v":0},null,null,0,{"$f":"L10*M10*N10","v":0},{"$f":"K10+O10","v":0},null,null,{"$f":"P10-Q10-R10","v":0},null,null,null,{"$f":"IF(OR(E10>0,F10>0,G10>0,H10>0,I10>0,L10>0,M10>0,R10>0,S10>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,{"$f":"IF(OR(E11>0,F11>0,G11>0,H11>0,I11>0,L11>0,M11>0,R11>0,S11>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(H41>0,I41>0),MealChild,0)","v":0},0,null,null,{"$f":"IF(AND(L41>0,M41>0),MealAdult,0)","v":0},0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:K59)","v":0},null,null,null,{"$f":"SUM(O9:O59)","v":0},{"$f":"SUM(P9:P59)","v":0},{"$f":"SUM(Q9:Q59)","v":0},{"$f":"SUM(R9:R59)","v":0},{"$f":"SUM(S9:S59)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Property","index":12,"n_rows":81,"n_cols":18,"rows_kept":81,"cut":false,"hidden":false,"merged":[[6,10,6,12],[3,4,5,7]]}
[]
[null,null,null,null,"Property Fringe Benefits",null,null,null,null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,null,{"$f":"Board!S3","v":"Prepared by Preparer Name"}]
[]
[]
[]
[null,null,null,null,null,null,"Type","Date of","Otherwise","Value of","Less Reductions",null,null,"Taxable"]
[null,null,null,null,"Employee","Details of Benefit","(1 or 2)","Payment","Deductible %","Benefit","Contribution","Exemption","Deductible","Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J9*I9","v":0},{"$f":"IF(J9>SUM(K9:M9),J9-SUM(K9:M9),0)","v":0},null,null,{"$f":"IF(AND(N9>0,G9=\"\"),\"Select Type\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(J10>SUM(K10:M10),J10-SUM(K10:M10),0)","v":0},null,null,{"$f":"IF(AND(N10>0,G10=\"\"),\"Select Type\",\"\")","v":""},{"$f":"IF(OR(N10>0,M10>0,L10>0,K10>0,J10>0,I10>0,H10>0,G10>0,F10>0,E10>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"",{"$f":"IF(OR(N11>0,M11>0,L11>0,K11>0,J11>0,I11>0,H11>0,G11>0,F11>0,E11>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J73*I73","v":0},0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(J74>SUM(K74:M74),J74-SUM(K74:M74),0)","v":0},null,null,{"$f":"IF(AND(N74>0,G74=\"\"),\"Select Type\",\"\")","v":""},"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(J75>SUM(K75:M75),J75-SUM(K75:M75),0)","v":0},null,null,{"$f":"IF(AND(N75>0,G75=\"\"),\"Select Type\",\"\")","v":""},{"$f":"IF(OR(N75>0,M75>0,L75>0,K75>0,J75>0,I75>0,H75>0,G75>0,F75>0,E75>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(J76>SUM(K76:M76),J76-SUM(K76:M76),0)","v":0},null,null,{"$f":"IF(AND(N76>0,G76=\"\"),\"Select Type\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J9:J76)","v":0},{"$f":"SUM(K9:K76)","v":0},{"$f":"SUM(L9:L76)","v":0},{"$f":"SUM(M9:M76)","v":0},{"$f":"SUM(N9:N76)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Other (Residual)","index":13,"n_rows":81,"n_cols":18,"rows_kept":81,"cut":false,"hidden":false,"merged":[[6,10,6,12]]}
[]
[null,null,null,null,"Other (Residual) Fringe Benefits",null,null,null,null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,null,{"$f":"Property!N3","v":"Prepared by Preparer Name"}]
[]
[]
[]
[null,null,null,null,null,null,"Type","Date of","Otherwise","Value of","Less Reductions",null,null,"Taxable"]
[null,null,null,null,"Employee","Description of Benefit","(1 or 2)","Benefit","Deductible %","Benefit","Contribution","Exemption","Deductible","Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J9*I9","v":0},{"$f":"IF(J9>SUM(K9:M9),J9-SUM(K9:M9),0)","v":0},null,null,{"$f":"IF(AND(N9>0,G9=\"\"),\"Select Type\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"IF(AND(N10>0,G10=\"\"),\"Select Type\",\"\")","v":""},{"$f":"IF(OR(N10>0,M10>0,L10>0,K10>0,J10>0,I10>0,H10>0,G10>0,F10>0,E10>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"",{"$f":"IF(OR(N11>0,M11>0,L11>0,K11>0,J11>0,I11>0,H11>0,G11>0,F11>0,E11>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J73*I73","v":0},0,null,null,"","blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J74*I74","v":0},{"$f":"IF(J74>SUM(K74:M74),J74-SUM(K74:M74),0)","v":0},null,null,{"$f":"IF(AND(N74>0,G74=\"\"),\"Select Type\",\"\")","v":""},"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J75*I75","v":0},{"$f":"IF(J75>SUM(K75:M75),J75-SUM(K75:M75),0)","v":0},null,null,{"$f":"IF(AND(N75>0,G75=\"\"),\"Select Type\",\"\")","v":""},{"$f":"IF(OR(N75>0,M75>0,L75>0,K75>0,J75>0,I75>0,H75>0,G75>0,F75>0,E75>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J76*I76","v":0},{"$f":"IF(J76>SUM(K76:M76),J76-SUM(K76:M76),0)","v":0},null,null,{"$f":"IF(AND(N76>0,G76=\"\"),\"Select Type\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J9:J76)","v":0},{"$f":"SUM(K9:K76)","v":0},{"$f":"SUM(L9:L76)","v":0},{"$f":"SUM(M9:M76)","v":0},{"$f":"SUM(N9:N76)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Car Parking","index":14,"n_rows":82,"n_cols":27,"rows_kept":82,"cut":false,"hidden":false,"merged":[[6,7,6,10],[6,11,6,13],[6,14,6,16],[7,24,7,26]]}
[]
[null,null,null,null,"Car Parking Fringe Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other (Residual)'!N3","v":"Prepared by Preparer Name"}]
[]
[]
[]
[null,null,null,null,null,null,null,"12 Week Register Method",null,null,null,"Actual Method",null,null,"Statutory Formula Method"]
[null,null,null,null,null,"Type","Days","No of","Value Per","Annual","Gross","No of","Value Per","Gross","No of","Value Per","Gross","Selected","Employee","Taxable",null,null,null,null,"Figures for Minimum"]
[null,null,null,null,"Location","(1 or 2)","Available","Benefits","Benefit","Value","Value","Benefits","Benefit","Value","Benefits","Benefit","Value","Value","Contributions","Value",null,null,null,null,"12 Week","Actual","Statutory"]
[null,null,null,null,null,null,null,null,null,{"$f":"H10*I10/12*52","v":0},{"$f":"J10/DaysInYear*G10","v":0},null,null,{"$f":"L10*M10","v":0},{"$f":"ROUND(IF(P10>0,228/DaysInYear*G10,0),0)","v":0},null,{"$f":"O10*P10","v":0},{"$f":"MIN(Y10:AA10)","v":0},null,{"$f":"IF(R10>S10,R10-S10,0)","v":0},null,null,{"$f":"IF(AND(T10>0,F10=\"\"),\"Select Type\",\"\")","v":""},null,{"$f":"IF(K10>0,K10,\"\")","v":""},{"$f":"IF(N10>0,N10,\"\")","v":""},{"$f":"IF(Q10>0,Q10,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"H11*I11/12*52","v":0},0,null,null,{"$f":"L11*M11","v":0},0,null,{"$f":"O11*P11","v":0},{"$f":"MIN(Y11:AA11)","v":0},null,{"$f":"IF(R11>S11,R11-S11,0)","v":0},null,null,{"$f":"IF(AND(T11>0,F11=\"\"),\"Select Type\",\"\")","v":""},{"$f":"IF(OR(T11>0,S11>0,P11>0,M11>0,L11>0,I11>0,H11>0,G11>0,F11>0,E11>0),0,\"blank\")","v":"blank"},{"$f":"IF(K11>0,K11,\"\")","v":""},{"$f":"IF(N11>0,N11,\"\")","v":""},{"$f":"IF(Q11>0,Q11,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"",{"$f":"IF(OR(T12>0,S12>0,P12>0,M12>0,L12>0,I12>0,H12>0,G12>0,F12>0,E12>0),0,\"blank\")","v":"blank"},"","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,{"$f":"J42/DaysInYear*G42","v":0},null,null,0,{"$f":"ROUND(IF(P42>0,228/DaysInYear*G42,0),0)","v":0},null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,0,{"$f":"J74/DaysInYear*G74","v":0},null,null,0,{"$f":"ROUND(IF(P74>0,228/DaysInYear*G74,0),0)","v":0},null,0,0,null,0,null,null,"","blank","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"H75*I75/12*52","v":0},0,null,null,{"$f":"L75*M75","v":0},0,null,{"$f":"O75*P75","v":0},{"$f":"MIN(Y75:AA75)","v":0},null,{"$f":"IF(R75>S75,R75-S75,0)","v":0},null,null,{"$f":"IF(AND(T75>0,F75=\"\"),\"Select Type\",\"\")","v":""},"blank",{"$f":"IF(K75>0,K75,\"\")","v":""},{"$f":"IF(N75>0,N75,\"\")","v":""},{"$f":"IF(Q75>0,Q75,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"H76*I76/12*52","v":0},0,null,null,{"$f":"L76*M76","v":0},0,null,{"$f":"O76*P76","v":0},{"$f":"MIN(Y76:AA76)","v":0},null,{"$f":"IF(R76>S76,R76-S76,0)","v":0},null,null,{"$f":"IF(AND(T76>0,F76=\"\"),\"Select Type\",\"\")","v":""},{"$f":"IF(OR(T76>0,S76>0,P76>0,M76>0,L76>0,I76>0,H76>0,G76>0,F76>0,E76>0),0,\"blank\")","v":"blank"},{"$f":"IF(K76>0,K76,\"\")","v":""},{"$f":"IF(N76>0,N76,\"\")","v":""},{"$f":"IF(Q76>0,Q76,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"H77*I77/12*52","v":0},0,null,null,{"$f":"L77*M77","v":0},0,null,{"$f":"O77*P77","v":0},{"$f":"MIN(Y77:AA77)","v":0},null,{"$f":"IF(R77>S77,R77-S77,0)","v":0},null,null,{"$f":"IF(AND(T77>0,F77=\"\"),\"Select Type\",\"\")","v":""},null,{"$f":"IF(K77>0,K77,\"\")","v":""},{"$f":"IF(N77>0,N77,\"\")","v":""},{"$f":"IF(Q77>0,Q77,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"Totals",{"$f":"SUM(K10:K77)","v":0},null,null,{"$f":"SUM(N10:N77)","v":0},null,null,{"$f":"SUM(Q10:Q77)","v":0},{"$f":"SUM(R10:R77)","v":0},{"$f":"SUM(S10:S77)","v":0},{"$f":"SUM(T10:T77)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Meal Entertainment","index":15,"n_rows":62,"n_cols":13,"rows_kept":62,"cut":false,"hidden":false,"merged":[[61,4,63,12],[46,4,46,8],[47,4,47,8],[48,4,48,8],[54,4,54,8],[58,4,58,12],[60,4,60,5],[6,4,14,12],[16,4,17,12],[45,4,45,8],[34,4,34,8],[35,4,35,8],[36,4,36,8],[37,4,37,8],[38,4,38,8],[39,4,39,8],[40,4,40,8],[41,4,41,8],[42,4,42,8],[43,4,43,8],[44,4,44,8],[33,4,33,8],[21,7,22,8],[29,4,29,8],[30,4,30,8],[31,4,31,8],[32,4,32,8],[21,11,21,12],[23,4,23,8],[24,4,24,8],[27,4,27,8],[28,4,28,8]]}
[]
[null,null,null,null,"Meal Entertainment (non salary-packaged)",null,null,null,null,null,null,null,{"$f":"IF(Home!I23<>\"\",Home!I23,\"\")","v":""}]
[null,null,null,null,{"$f":"Home!E3","v":"Year Ended 31 March 2017"},null,null,null,null,null,null,null,{"$f":"'Car Parking'!T3","v":"Prepared by Preparer Name"}]
[]
[null,null,null,null,"WARNING"]
[]
[null,null,null,null,"This worksheet is provided for two purposes -\n\n1.  To evaluate whether the Actual or 50/50 Method provides the lower taxable value; and\n2.  To transfer any meal entertainment benefits using the 50/50 Method, if lower than the Actual Method, to the Return Summary.\n\nNOTE:  This worksheet does not transfer meal entertainment benefits using the Actual Method to the Return Summary.  ATO instructions require that where this method is used, individual benefits need to be separately identified and shown as either Expense Payments (23E), Property (23K), Income Tax Exempt Body - Entertainment (23L) or Other Benefits (23M).\n\nIncome tax exempt body entertainment can be entered directly to the Rebatable or Exempt Summary.\n\nThe 12 week register method has not been included with this worksheet because it is rarely used owing to the extremely onerous record-keeping requirements."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"EXCLUDE SALARY PACKAGED MEAL ENTERTAINMENT"]
[null,null,null,null,"From 1 April 2016, FBT taxable employers are required to value all salary packaged meal entertainment and entertainment facility leasing expense benefits under the \"actual\" method and show these benefits at the labels referred to in the note above."]
[]
[]
[]
[null,null,null,null,"Otherwise Deductible %",null,null,"Cannot be used with the 50/50 method"]
[null,null,null,null,"Employee Contribution",null,null,"Reduces the gross amount (not taxable value) if using the 50/50 method",null,null,null,"Method"]
[null,null,null,null,null,null,null,null,null,null,null,"Actual ","50/50"]
[null,null,null,null,"Total meal entertainment  ",null,null,null,null,null,null,{"$f":"J24","v":0},{"$f":"J24","v":0}]
[null,null,null,null,"Less meal entertainment provided to non-employees",null,null,null,null,null,null,{"$f":"J25","v":0}]
[null,null,null,null,"Less employee contribution",null,null,null,null,null,null,null,{"$f":"G22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L24-L25","v":0},{"$f":"IF(M24>M26,M24-M26,0)","v":0}]
[]
[null,null,null,null,"Less Not Subject to FBT if Included Above"]
[null,null,null,null,"Employee amenities at work  (tea, coffee, water, food & drink vending machines)",null,null,null,null,null,null,{"$f":"J30","v":0},{"$f":"J30","v":0}]
[null,null,null,null,"Light meals & drinks at work (meetings, training sessions, overtime, working lunches)",null,null,null,null,null,null,0,{"$f":"J31","v":0}]
[null,null,null,null,"Social activities at work (excl associates) & related taxi travel (single trip to/from work)",null,null,null,null,null,null,0]
[null,null,null,null,"Meals consumed on overnight business travel (excl non-travelling employees)",null,null,null,null,null,null,0,{"$f":"J33","v":0}]
[null,null,null,null,"Overnight conferences (excl social activities such as golf, tennis, sight-seeing etc)",null,null,null,null,null,null,0,{"$f":"J34","v":0}]
[null,null,null,null,"Food & drink at seminars",null,null,null,null,null,null,0,{"$f":"J35","v":0}]
[null,null,null,null,"Minor benefit exemption (less than $300 incl GST)",null,null,null,null,null,null,0]
[null,null,null,null,"Property benefit exemption (food & drink provided to employee on working day at work)",null,null,null,null,null,null,{"$f":"J37","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Reductions",null,null,null,null,null,null,{"$f":"SUM(L30:L47)","v":0},{"$f":"SUM(M30:M47)","v":0}]
[null,null,null,null,"Value of Meal Entertainment",null,null,null,null,null,null,{"$f":"L27-L48","v":0},{"$f":"M27-M48","v":0}]
[null,null,null,null,"Less:"]
[null,null,null,null,"Otherwise Deductible (not available if using the 50/50 method)",null,null,null,null,null,null,{"$f":"L49*G21","v":0}]
[null,null,null,null,"Employee Contribution (reduces the gross meal entertainment expenditure if using the 50/50 method)",null,null,null,null,null,null,{"$f":"G22","v":0}]
[null,null,null,null,"50/50 Reduction (after deduction for any employee contribution)",null,null,null,null,null,null,null,{"$f":"M49/2","v":0}]
[null,null,null,null,"Total Deductions",null,null,null,null,null,null,{"$f":"SUM(L51:L53)","v":0},{"$f":"SUM(M51:M53)","v":0}]
[null,null,null,null,"Taxable Value of Meal Entertainment",null,null,null,null,null,null,{"$f":"L49-L54","v":0},{"$f":"M49-M54","v":0}]
[]
[null,null,null,null,{"$f":"IF(M57=\"Select\",\"Warning - benefit type not selected\",\"\")","v":"Warning - benefit type not selected"},null,null,null,null,"Benefit Type",null,null,"Select"]
[]
[null,null,null,null,{"$f":"IF(SUM(L55:M55)>0,IF(M55<=L55,\"Taxable Value Using the 50/50 Method has been transferred to the Return Summary\",\"Taxable Value is lower using the Actual Method.  Identify and enter individual amounts to worksheets as described below\"),\"\")","v":""}]
[]
[null,null,null,null,"Note For FBT Return"]
[null,null,null,null,"If the 50/50 Method above produces the lower taxable value, that amount will be transferred to the return summary at Meal Entertainment.  Where the Actual Expense Method produces the lower taxable value, you will need to separately identify and record at the relevant worksheets the taxable value of individual benefits as either Expense Payment, Property, Residual or Income Tax Exempt Body - Entertainment in accordance with ATO instructions."]