{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Rates","ATO Statement of Formulas","Summary","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":1,"defined_names":276,"comments":13,"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":"Rates","index":0,"n_rows":26,"n_cols":29,"rows_kept":26,"cut":false,"hidden":true,"merged":[[4,0,4,1],[4,2,4,5],[4,15,4,16],[4,17,4,20],[5,7,5,8],[5,9,5,10],[5,11,5,12],[25,22,27,28],[5,22,5,23],[5,24,5,25],[5,26,5,27],[15,0,15,3],[16,0,16,3],[17,0,17,3],[18,0,19,3],[20,0,22,3],[25,0,25,5],[25,7,27,13],[25,15,25,20]]}
["PAYG Withholding Rates from 01/07/2017"]
[]
[null,null,null,null,null,null,null,"Test Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Data"]
["Scale 2 - With Tax Free Threshold",null,null,null,null,null,null,"Claim Tax Free Threshold",null,null,null,null,null,null,null,"Scale 1 - No Tax Free Threshold",null,null,null,null,null,null,"Do Not Claim Tax Free Threshold"]
["My Columns",null,"ATO Columns",null,null,null,null,null,null,null,null,null,null,null,null,"My Columns",null,"ATO Columns"]
["net from","net to","x","a","b","tax",null,"Test Brackets",null,"ATO Calcs",null,"My Calcs",null,"Result",null,"net from","net to","x","a","b","tax",null,"Test Brackets",null,"ATO Calcs",null,"My Calcs",null,"Result"]
[0,354,355,0,0,{"$f":"ROUND(((C7+0.99)*D7)-E7,0)","v":0},null,"Annual","Weekly","Tax","Net","Gross","Tax","Diff",null,0,65,66,0.19,0.19,{"$f":"ROUND(((R7+0.99)*S7)-T7,0)","v":13},null,"Annual","Weekly","Tax","Net","Gross","Tax","Diff"]
[{"$f":"B7+1","v":355},{"$f":"C8-1-F8","v":403},416,0.19,67.463499999999996,{"$f":"ROUND(((C8+0.99)*D8)-E8,0)","v":12},null,4000,{"$f":"ROUND(H8/52,0)","v":77},0,{"$f":"I8-J8","v":77},{"$f":"IF($H$4<>\"Select\",ROUND((K8+(0.99*VLOOKUP(K8,IF($H$4=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,PAYGW.NOTFT),4))-VLOOKUP(K8,IF($H$4=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,PAYGW.NOTFT),5))/(1-VLOOKUP(K8,IF($H$4=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,PAYGW.NOTFT),4)),0),0)","v":77},{"$f":"L8-K8","v":0},{"$f":"M8-J8","v":0},null,{"$f":"Q7+1","v":66},{"$f":"R8-1-U8","v":278},361,0.23369999999999999,2.9035000000000002,{"$f":"ROUND(((R8+0.99)*S8)-T8,0)","v":82},null,2000,{"$f":"ROUND(W8/52,0)","v":38},7,{"$f":"X8-Y8","v":31},{"$f":"IF($W$4<>\"Select\",ROUND((Z8+(0.99*VLOOKUP(Z8,IF($W$4=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(Z8,IF($W$4=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(Z8,IF($W$4=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0),0)","v":38},{"$f":"AA8-Z8","v":7},{"$f":"AB8-Y8","v":0}]
[{"$f":"B8+1","v":404},{"$f":"C9-1-F9","v":477},520,0.28999999999999998,109.10769999999999,42,null,17000,{"$f":"ROUND(H9/52,0)","v":327},0,327,327,{"$f":"L9-K9","v":0},{"$f":"M9-J9","v":0},null,{"$f":"Q8+1","v":279},{"$f":"R9-1-U9","v":651},932,0.34770000000000001,44.118899999999996,280,null,3000,{"$f":"ROUND(W9/52,0)","v":58},11,47,58,{"$f":"AA9-Z9","v":11},{"$f":"AB9-Y9","v":0}]
[478,628,711,0.21,67.464600000000004,82,null,{"$f":"370*52","v":19240},370,3,367,370,3,0,null,652,907,1323,0.34499999999999997,41.602400000000003,415,null,15000,288,65,223,288,65,0]
[629,1000,1282,0.34770000000000001,165.4435,281,null,{"$f":"430*52","v":22360},430,16,414,430,16,0,null,908,1997,3111,0.39,101.1408,1113,null,18000,346,78,268,346,78,0]
[1001,1256,1673,0.34499999999999997,161.9819,416,null,{"$f":"550*52","v":28600},550,48,502,550,48,0,null,1998,1060349,2000000,0.47,350.06389999999999,939650,null,30000,577,157,420,577,157,0]
[1257,2347,3461,0.39,237.2704,1113,null,37000,712,82,630,713,83,1,null,null,null,null,null,null,null,null,40000,769,224,545,768,223,-1]
[2348,1060513,2000000,0.47,514.19349999999997,939486,null,49000,942,162,780,943,163,1,null,null,null,null,null,null,null,null,50000,962,291,671,961,290,-1]
[null,null,null,null,null,null,null,75000,1442,336,1106,1442,336,0,null,null,null,null,null,null,null,null,65000,1250,390,860,1250,390,0]
["FORMULA",null,null,null,null,null,null,80000,1538,369,1169,1538,369,0,null,null,null,null,null,null,null,null,80000,1538,499,1039,1538,499,0]
["y = ax - b",null,null,null,null,null,null,95000,1827,476,1351,1826,475,-1,null,null,null,null,null,null,null,null,95000,1827,612,1215,1827,612,0]
["y is the weekly withholding amount expressed in dollars",null,null,null,null,null,null,165000,3173,1001,2172,3172,1000,-1,null,null,null,null,null,null,null,null,120000,2308,799,1509,2309,800,1]
["x is the number of whole dollars in the weekly earnings plus 99 cents",null,null,null,null,null,null,{"$f":"3350*52","v":174200},3350,{"$f":"1040+((I19-3275)*0.39)","v":1069.25},2280.75,3351,1070.25,1,null,null,null,null,null,null,null,null,170000,3269,1187,2082,3269,1187,0]
[null,null,null,null,null,null,null,200000,3846,{"$f":"1113+((I20-3460)*0.47)","v":1294.42},2551.58,3845,1293.42,-1,null,null,null,null,null,null,null,null,200000,3846,{"$f":"1190+(X20-3275)*0.47","v":1458.37},2387.63,3845,1457.37,-1]
["a and b are the values of the coefficients for each set of formulas for each range of weekly earnings (or, in the case of fortnightly, monthly or quarterly earnings, the weekly equivalent of these amounts).",null,null,null,null,null,null,300000,5769,{"$f":"1113+((I21-3460)*0.47)","v":2198.23},3570.77,5768,2197.23,-1,null,null,null,null,null,null,null,null,300000,5769,{"$f":"1190+(X21-3275)*0.47","v":2362.1799999999998},3406.82,5768,2361.1799999999998,-1]
[null,null,null,null,null,null,null,500000,9615,{"$f":"1113+((I22-3460)*0.47)","v":4005.85},5609.15,9614,4004.8500000000004,-0.99999999999954525,null,null,null,null,null,null,null,null,500000,9615,4169.7999999999993,5445.2000000000007,9614,4168.7999999999993,-1]
[]
[]
["Update 1 for This Tab",null,null,null,null,null,null,"Update 2 for This Tab",null,null,null,null,null,null,null,"Update 3 for This Tab",null,null,null,null,null,null,"Update 4 for This Tab"]
["Update above scale and check formula name parameters",null,null,null,null,null,null,"Make sure each bracket is represented in the testiing data above by calibrating annual amounts. My calculation above uses the formula from the Calculations worksheet.",null,null,null,null,null,null,null,"Update above scale and check formula name parameters",null,null,null,null,null,null,"Make sure each bracket is represented in the testiing data above by calibrating annual amounts. My calculation above uses the formula from the Calculations worksheet."]

{"sheet":"ATO Statement of Formulas","index":1,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":true,"merged":[[51,4,51,5],[51,7,51,8],[20,9,24,11]]}
["Coefficients for calculation of amounts to be withheld (withholding amounts) from weekly payments"]
["Where the tax-free threshold ",null,null,"Where the employee claimed",null,null,"Foreign residents",null,null,"Where a tax file number"]
["is not claimed in",null,null,"the tax-free threshold in",null,null,null,null,null,"was not provided by employee"]
["Tax file number declaration",null,null,"Tax file number declaration"]
["Scale 1",null,null,"Scale 2",null,null,"Scale 3",null,null,"Scale 4"]
[" Weekly earnings",null,null," Weekly earnings",null,null," Weekly earnings"]
[" (x) less than",null,null," (x) less than",null,null," (x) less than"]
["$","a","b","$","a","b","$","a","b","Earnings",null,"Tax rate"]
[66,0.19,0.19,355,0,0,1673,0.32500000000000001,0.32500000000000001," Resident"]
[361,0.23369999999999999,2.9035000000000002,416,0.19,67.463499999999996,3461,0.37,75.288499999999999," $1 & over",null,0.47]
[932,0.34770000000000001,44.118899999999996,520,0.28999999999999998,109.10769999999999,"3461  & over",0.45,352.2115]
[1323,0.34499999999999997,41.602400000000003,711,0.21,67.464600000000004]
[3111,0.39,101.1408,1282,0.34770000000000001,165.4435,null,null,null," Foreign resident"]
["3111  & over",0.47,350.06389999999999,1673,0.34499999999999997,161.9819,null,null,null," $1 & over",null,0.45]
[null,null,null,3461,0.39,237.2704]
[null,null,null,"3461  & over",0.47,514.19349999999997]
[]
[]
["Where the employee claimed the FULL",null,null,"Where the employee claimed the"]
["exemption from Medicare levy in ",null,null,"HALF exemption from Medicare levy in"]
["Medicare levy variation declaration",null,null,"Medicare levy variation declaration",null,null,null,null,null,"This worksheet has been downloaded from the ATO Developers Site for the year commencing 1 July 2017"]
["Scale 5",null,null,"Scale 6"]
[" Weekly earnings",null,null," Weekly earnings"]
[" (x) less than","",""," (x) less than"]
["$","a","b","$","a","b"]
[355,0,0,355,0,0]
[711,0.19,67.463499999999996,702,0.19,67.463499999999996]
[1282,0.32769999999999999,165.44229999999999,711,0.24,102.599]
[1673,0.32500000000000001,161.98079999999999,878,0.37769999999999998,200.5779]
[3461,0.37,237.26920000000001,1282,0.3377,165.4425]
["3461  & over",0.45,514.19230000000005,1673,0.33500000000000002,161.98099999999999]
[null,null,null,3461,0.38,237.26939999999999]
[null,null,null,"3461  & over",0.46,514.1925]
[]
[]
["Notes:"]
["       1.  If you have 27 fortnightly, or 53 weekly pays in a financial year additional withholding are necessary"]
["            from employee earnings"]
["       2.  Scales 1, 2, 3, 5 and 6 may be applied only where employees have provided their TFN."]
["       3.  For scale 4 no coefficents are necessary.  To calculate withholding, apply the tax rate to earnings, ignoring any cents in earnings and in the"]
["             withholding result."]
["       4.  Scales 1 and 2 apply whether or not the employee is entitled to any leave loading."]
["       5.  Tax offsets may be allowed only where scales 2, 5 or 6 are applied."]
["       6.  Scales 1, 2, 4 and 6 incorporate the Medicare levy. Scale 4 incorporates the Medicare levy for residents only."]
["       7.  For scale 2 no Medicare levy is payable by a person whose taxable income for the year is $21,655 ($416 per week) or less.  Where the"]
["            taxable income exceeds $21,655 but is less than $27,068 ($520 per week), the levy is shaded in at the rate of 10% of the"]
["            excess over $21,655.  Where a person's taxable income is $27,068 ($520 per week) or more, Medicare is levied at the rate of "]
["            2.00% of total taxable income."]
["       8.  The Medicare levy is also shaded in for Scale 6.  The Medicare levy parameters for Scales 2 and 6 are as follows:"]
[]
["Medicare Levy Parameters",null,null,null,null,null,""]
[null,null,null,null,"Scale 2",null,null,"Scale 6"]
[null,null,null,null,null,"NEW",null,null,"NEW"]
["Weekly earnings threshold",null,null,null,null,416,null,null,702]
["Weekly earnings shade-in threshold",null,null,null,null,520,null,null,878]
["Medicare levy family threshold",null,null,null,null,36541,null,null,36541]
["Weekly family threshold divisor",null,null,null,null,52,null,null,52]
["Additional child",null,null,null,null,3356,null,null,3356]
["Shading out point multiplier",null,null,null,null,0.1,null,null,0.05]
["Shading out point divisor",null,null,null,null,0.08,null,null,0.04]
["Weekly levy adjustment factor",null,null,null,null,416.44,null,null,702.71]
["Medicare levy",null,null,null,null,0.02,null,null,0.01]

{"sheet":"Summary","index":2,"n_rows":38,"n_cols":23,"rows_kept":38,"cut":false,"hidden":false,"merged":[[7,6,8,8],[7,10,8,12],[7,14,8,16],[24,6,25,8],[24,10,25,12],[27,14,31,16],[1,14,1,16],[2,14,2,16],[8,21,8,22],[7,21,7,22],[2,21,2,22],[3,21,4,21],[3,22,4,22]]}
[]
[null,null,null,null,"Gross Pay Estimate - Fortnightly Wages",null,null,null,null,null,null,null,null,null,"Entity Name",null,null,null,null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Annual & Quarterly Summary for the Year Ended \",TEXT(Month12End,\"mmmm yyyy\"))","v":"Annual & Quarterly Summary for the Year Ended June 2018"},null,null,null,null,null,null,null,null,null,"Preparer Name",null,null,null,null,null,null,"Rolling Forward"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATO link all tabs","Done2018"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First day of year","2017-07-01"]
[null,null,null,null,null,null,"Jul","Aug","Sep",null,"Oct","Nov","Dec",null,"Jan","Feb","Mar",null,null,null,null,"Update rates tab","Done2018"]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"Quarter Ended \",TEXT(Month3End,\"dd mmmm yyyy\"))","v":"Quarter Ended 30 September 2017"},null,null,null,{"$f":"CONCATENATE(\"Quarter Ended \",TEXT(Month6End,\"dd mmmm yyyy\"))","v":"Quarter Ended 31 December 2017"},null,null,null,{"$f":"CONCATENATE(\"Quarter Ended \",TEXT(Month9End,\"dd mmmm yyyy\"))","v":"Quarter Ended 31 March 2018"},null,null,null,null,null,null,"DO NOT CHECK MONTHLY SHEETS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Control"]
[null,null,null,null,null,null,"Gross","Tax","Net",null,"Gross","Tax","Net",null,"Gross","Tax","Net",null,null,null,null,{"$f":"W6","v":"2017-07-01"},{"$f":"EOMONTH(V10,0)","v":"2017-07-31"}]
[null,null,null,null,"Employee 1 Name",null,{"$f":"Jul!K14+Aug!K14+Sep!K14","v":0},{"$f":"Jul!K13+Aug!K13+Sep!K13","v":0},{"$f":"G11-H11","v":0},null,{"$f":"Oct!K14+Nov!K14+Dec!K14","v":0},{"$f":"Oct!K13+Nov!K13+Dec!K13","v":0},{"$f":"K11-L11","v":0},null,{"$f":"Jan!K14+Feb!K14+Mar!K14","v":0},{"$f":"Jan!K13+Feb!K13+Mar!K13","v":0},{"$f":"O11-P11","v":0},null,null,null,null,{"$f":"W10+1","v":"2017-08-01"},{"$f":"EOMONTH(V11,0)","v":"2017-08-31"}]
[null,null,null,null,"Employee 2 Name",null,{"$f":"Jul!K22+Aug!K22+Sep!K22","v":0},{"$f":"Jul!K21+Aug!K21+Sep!K21","v":0},{"$f":"G12-H12","v":0},null,{"$f":"Oct!K22+Nov!K22+Dec!K22","v":0},{"$f":"Oct!K21+Nov!K21+Dec!K21","v":0},{"$f":"K12-L12","v":0},null,{"$f":"Jan!K22+Feb!K22+Mar!K22","v":0},{"$f":"Jan!K21+Feb!K21+Mar!K21","v":0},{"$f":"O12-P12","v":0},null,null,null,null,{"$f":"W11+1","v":"2017-09-01"},{"$f":"EOMONTH(V12,0)","v":"2017-09-30"}]
[null,null,null,null,"Employee 3 Name",null,{"$f":"Jul!K30+Aug!K30+Sep!K30","v":0},{"$f":"Jul!K29+Aug!K29+Sep!K29","v":0},0,null,{"$f":"Oct!K30+Nov!K30+Dec!K30","v":0},{"$f":"Oct!K29+Nov!K29+Dec!K29","v":0},0,null,{"$f":"Jan!K30+Feb!K30+Mar!K30","v":0},{"$f":"Jan!K29+Feb!K29+Mar!K29","v":0},0,null,null,null,null,"2017-10-01","2017-10-31"]
[null,null,null,null,"Employee 4 Name",null,{"$f":"Jul!K38+Aug!K38+Sep!K38","v":0},{"$f":"Jul!K37+Aug!K37+Sep!K37","v":0},0,null,{"$f":"Oct!K38+Nov!K38+Dec!K38","v":0},{"$f":"Oct!K37+Nov!K37+Dec!K37","v":0},0,null,{"$f":"Jan!K38+Feb!K38+Mar!K38","v":0},{"$f":"Jan!K37+Feb!K37+Mar!K37","v":0},0,null,null,null,null,"2017-11-01","2017-11-30"]
[null,null,null,null,"Employee 5 Name",null,{"$f":"Jul!K46+Aug!K46+Sep!K46","v":0},{"$f":"Jul!K45+Aug!K45+Sep!K45","v":0},0,null,{"$f":"Oct!K46+Nov!K46+Dec!K46","v":0},{"$f":"Oct!K45+Nov!K45+Dec!K45","v":0},0,null,{"$f":"Jan!K46+Feb!K46+Mar!K46","v":0},{"$f":"Jan!K45+Feb!K45+Mar!K45","v":0},0,null,null,null,null,"2017-12-01","2017-12-31"]
[null,null,null,null,"Employee 6 Name",null,{"$f":"Jul!K54+Aug!K54+Sep!K54","v":0},{"$f":"Jul!K53+Aug!K53+Sep!K53","v":0},0,null,{"$f":"Oct!K54+Nov!K54+Dec!K54","v":0},{"$f":"Oct!K53+Nov!K53+Dec!K53","v":0},0,null,{"$f":"Jan!K54+Feb!K54+Mar!K54","v":0},{"$f":"Jan!K53+Feb!K53+Mar!K53","v":0},0,null,null,null,null,{"$f":"W15+1","v":"2018-01-01"},"2018-01-31"]
[null,null,null,null,"Employee 7 Name",null,{"$f":"Jul!K62+Aug!K62+Sep!K62","v":0},{"$f":"Jul!K61+Aug!K61+Sep!K61","v":0},0,null,{"$f":"Oct!K62+Nov!K62+Dec!K62","v":0},{"$f":"Oct!K61+Nov!K61+Dec!K61","v":0},0,null,{"$f":"Jan!K62+Feb!K62+Mar!K62","v":0},{"$f":"Jan!K61+Feb!K61+Mar!K61","v":0},0,null,null,null,null,"2018-02-01","2018-02-28"]
[null,null,null,null,"Employee 8 Name",null,{"$f":"Jul!K70+Aug!K70+Sep!K70","v":0},{"$f":"Jul!K69+Aug!K69+Sep!K69","v":0},0,null,{"$f":"Oct!K70+Nov!K70+Dec!K70","v":0},{"$f":"Oct!K69+Nov!K69+Dec!K69","v":0},0,null,{"$f":"Jan!K70+Feb!K70+Mar!K70","v":0},{"$f":"Jan!K69+Feb!K69+Mar!K69","v":0},0,null,null,null,null,"2018-03-01","2018-03-31"]
[null,null,null,null,"Employee 9 Name",null,{"$f":"Jul!K78+Aug!K78+Sep!K78","v":0},{"$f":"Jul!K77+Aug!K77+Sep!K77","v":0},0,null,{"$f":"Oct!K78+Nov!K78+Dec!K78","v":0},{"$f":"Oct!K77+Nov!K77+Dec!K77","v":0},0,null,{"$f":"Jan!K78+Feb!K78+Mar!K78","v":0},{"$f":"Jan!K77+Feb!K77+Mar!K77","v":0},0,null,null,null,null,"2018-04-01","2018-04-30"]
[null,null,null,null,"Employee 10 Name",null,{"$f":"Jul!K86+Aug!K86+Sep!K86","v":0},{"$f":"Jul!K85+Aug!K85+Sep!K85","v":0},0,null,{"$f":"Oct!K86+Nov!K86+Dec!K86","v":0},{"$f":"Oct!K85+Nov!K85+Dec!K85","v":0},0,null,{"$f":"Jan!K86+Feb!K86+Mar!K86","v":0},{"$f":"Jan!K85+Feb!K85+Mar!K85","v":0},0,null,null,null,null,"2018-05-01","2018-05-31"]
[null,null,null,null,"Totals",null,{"$f":"SUM(G11:G20)","v":0},{"$f":"SUM(H11:H20)","v":0},{"$f":"SUM(I11:I20)","v":0},null,{"$f":"SUM(K11:K20)","v":0},{"$f":"SUM(L11:L20)","v":0},{"$f":"SUM(M11:M20)","v":0},null,{"$f":"SUM(O11:O20)","v":0},{"$f":"SUM(P11:P20)","v":0},{"$f":"SUM(Q11:Q20)","v":0},null,null,null,null,"2018-06-01","2018-06-30"]
[]
[]
[null,null,null,null,null,null,"Apr","May","Jun"]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"Quarter Ended \",TEXT(Month12End,\"dd mmmm yyyy\"))","v":"Quarter Ended 30 June 2018"},null,null,null,{"$f":"CONCATENATE(\"Year Ended \",TEXT(Month12End,\"dd mmmm yyyy\"))","v":"Year Ended 30 June 2018"}]
[]
[null,null,null,null,null,null,"Gross","Tax","Net",null,"Gross","Tax","Net"]
[null,null,null,null,{"$f":"E11","v":"Employee 1 Name"},null,{"$f":"Apr!K14+May!K14+Jun!K14","v":0},{"$f":"Apr!K13+May!K13+Jun!K13","v":0},{"$f":"G28-+H28","v":0},null,{"$f":"G11+K11+O11+G28","v":0},{"$f":"H11+L11+P11+H28","v":0},{"$f":"K28-L28","v":0},null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy exemption or reduction"]
[null,null,null,null,"Employee 2 Name",null,{"$f":"Apr!K22+May!K22+Jun!K22","v":0},{"$f":"Apr!K21+May!K21+Jun!K21","v":0},{"$f":"G29-+H29","v":0},null,{"$f":"G12+K12+O12+G29","v":0},{"$f":"H12+L12+P12+H29","v":0},{"$f":"K29-L29","v":0}]
[null,null,null,null,"Employee 3 Name",null,{"$f":"Apr!K30+May!K30+Jun!K30","v":0},{"$f":"Apr!K29+May!K29+Jun!K29","v":0},0,null,0,0,0]
[null,null,null,null,"Employee 4 Name",null,{"$f":"Apr!K38+May!K38+Jun!K38","v":0},{"$f":"Apr!K37+May!K37+Jun!K37","v":0},0,null,0,0,0]
[null,null,null,null,"Employee 5 Name",null,{"$f":"Apr!K46+May!K46+Jun!K46","v":0},{"$f":"Apr!K45+May!K45+Jun!K45","v":0},0,null,0,0,0]
[null,null,null,null,"Employee 6 Name",null,{"$f":"Apr!K54+May!K54+Jun!K54","v":0},{"$f":"Apr!K53+May!K53+Jun!K53","v":0},0,null,0,0,0]
[null,null,null,null,"Employee 7 Name",null,{"$f":"Apr!K62+May!K62+Jun!K62","v":0},{"$f":"Apr!K61+May!K61+Jun!K61","v":0},0,null,0,0,0]
[null,null,null,null,"Employee 8 Name",null,{"$f":"Apr!K70+May!K70+Jun!K70","v":0},{"$f":"Apr!K69+May!K69+Jun!K69","v":0},0,null,0,0,0]
[null,null,null,null,"Employee 9 Name",null,{"$f":"Apr!K78+May!K78+Jun!K78","v":0},{"$f":"Apr!K77+May!K77+Jun!K77","v":0},0,null,0,0,0]
[null,null,null,null,"Employee 10 Name",null,{"$f":"Apr!K86+May!K86+Jun!K86","v":0},{"$f":"Apr!K85+May!K85+Jun!K85","v":0},0,null,0,0,0]
[null,null,null,null,"Totals",null,{"$f":"SUM(G28:G37)","v":0},{"$f":"SUM(H28:H37)","v":0},{"$f":"SUM(I28:I37)","v":0},null,{"$f":"SUM(K28:K37)","v":0},{"$f":"SUM(L28:L37)","v":0},{"$f":"SUM(M28:M37)","v":0}]

{"sheet":"Jul","index":3,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,5,5,9],[94,4,94,10]]}
[null,null,null,null,"Claim Tax Free Threshold",null,null,null,null,null,{"$f":"Summary!O2","v":"Entity Name"},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Wages for \",TEXT(Month1End,\"mmmm yyyy\"))","v":"Wages for July 2017"},null,null,null,null,null,{"$f":"Summary!O3","v":"Preparer Name"}]
[]
[]
[null,null,null,null,null,"Wages for Fortnight Ended"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,1,null,{"$f":"Summary!E11","v":"Employee 1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K10<>0,K11<>0,K12<>0,K13<>0,K14<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O8","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F10:J10)","v":0},null,null,null,{"$f":"O9","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F11:J11)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F10-F11","v":0},{"$f":"G10-G11","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E9<>\"Select\",F14-F12,0)","v":0},{"$f":"IF(E9<>\"Select\",G14-G12,0)","v":0},{"$f":"IF(E9<>\"Select\",H14-H12,0)","v":0},{"$f":"IF(E9<>\"Select\",I14-I12,0)","v":0},{"$f":"IF(E9<>\"Select\",J14-J12,0)","v":0},{"$f":"SUM(F13:J13)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(F12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(G12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(H12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(I12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(J12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F14:J14)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,2,null,{"$f":"Summary!E12","v":"Employee 2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K18<>0,K19<>0,K20<>0,K21<>0,K22<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O16","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F18:J18)","v":0},null,null,null,{"$f":"O17","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F19:J19)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F18-F19","v":0},{"$f":"G18-G19","v":0},{"$f":"H18-H19","v":0},{"$f":"I18-I19","v":0},{"$f":"J18-J19","v":0},{"$f":"SUM(F20:J20)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E17<>\"Select\",F22-F20,0)","v":0},{"$f":"IF(E17<>\"Select\",G22-G20,0)","v":0},{"$f":"IF(E17<>\"Select\",H22-H20,0)","v":0},{"$f":"IF(E17<>\"Select\",I22-I20,0)","v":0},{"$f":"IF(E17<>\"Select\",J22-J20,0)","v":0},{"$f":"SUM(F21:J21)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(F20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(G20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(H20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(I20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(J20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F22:J22)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,3,null,{"$f":"Summary!E13","v":"Employee 3 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K26<>0,K27<>0,K28<>0,K29<>0,K30<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O24","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F26:J26)","v":0},null,null,null,{"$f":"O25","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F27:J27)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F26-F27","v":0},{"$f":"G26-G27","v":0},{"$f":"H26-H27","v":0},{"$f":"I26-I27","v":0},{"$f":"J26-J27","v":0},{"$f":"SUM(F28:J28)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E25<>\"Select\",F30-F28,0)","v":0},{"$f":"IF(E25<>\"Select\",G30-G28,0)","v":0},{"$f":"IF(E25<>\"Select\",H30-H28,0)","v":0},{"$f":"IF(E25<>\"Select\",I30-I28,0)","v":0},{"$f":"IF(E25<>\"Select\",J30-J28,0)","v":0},{"$f":"SUM(F29:J29)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(F28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(G28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(H28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(I28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(J28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F30:J30)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,4,null,{"$f":"Summary!E14","v":"Employee 4 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34<>0,K35<>0,K36<>0,K37<>0,K38<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O32","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F34:J34)","v":0},null,null,null,{"$f":"O33","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F35:J35)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},{"$f":"H34-H35","v":0},{"$f":"I34-I35","v":0},{"$f":"J34-J35","v":0},{"$f":"SUM(F36:J36)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E33<>\"Select\",F38-F36,0)","v":0},{"$f":"IF(E33<>\"Select\",G38-G36,0)","v":0},{"$f":"IF(E33<>\"Select\",H38-H36,0)","v":0},{"$f":"IF(E33<>\"Select\",I38-I36,0)","v":0},{"$f":"IF(E33<>\"Select\",J38-J36,0)","v":0},{"$f":"SUM(F37:J37)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(F36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(G36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(H36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(I36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(J36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F38:J38)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,5,null,{"$f":"Summary!E15","v":"Employee 5 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K42<>0,K43<>0,K44<>0,K45<>0,K46<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O40","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F42:J42)","v":0},null,null,null,{"$f":"O41","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F43:J43)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F42-F43","v":0},{"$f":"G42-G43","v":0},{"$f":"H42-H43","v":0},{"$f":"I42-I43","v":0},{"$f":"J42-J43","v":0},{"$f":"SUM(F44:J44)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E41<>\"Select\",F46-F44,0)","v":0},{"$f":"IF(E41<>\"Select\",G46-G44,0)","v":0},{"$f":"IF(E41<>\"Select\",H46-H44,0)","v":0},{"$f":"IF(E41<>\"Select\",I46-I44,0)","v":0},{"$f":"IF(E41<>\"Select\",J46-J44,0)","v":0},{"$f":"SUM(F45:J45)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(F44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(G44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(H44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(I44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(J44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F46:J46)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,6,null,{"$f":"Summary!E16","v":"Employee 6 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50<>0,K51<>0,K52<>0,K53<>0,K54<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F50:J50)","v":0},null,null,null,{"$f":"O49","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F51:J51)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F50-F51","v":0},{"$f":"G50-G51","v":0},{"$f":"H50-H51","v":0},{"$f":"I50-I51","v":0},{"$f":"J50-J51","v":0},{"$f":"SUM(F52:J52)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E49<>\"Select\",F54-F52,0)","v":0},{"$f":"IF(E49<>\"Select\",G54-G52,0)","v":0},{"$f":"IF(E49<>\"Select\",H54-H52,0)","v":0},{"$f":"IF(E49<>\"Select\",I54-I52,0)","v":0},{"$f":"IF(E49<>\"Select\",J54-J52,0)","v":0},{"$f":"SUM(F53:J53)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(F52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(G52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(H52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(I52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(J52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F54:J54)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,7,null,{"$f":"Summary!E17","v":"Employee 7 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K58<>0,K59<>0,K60<>0,K61<>0,K62<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O56","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F58:J58)","v":0},null,null,null,{"$f":"O57","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F59:J59)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F58-F59","v":0},{"$f":"G58-G59","v":0},{"$f":"H58-H59","v":0},{"$f":"I58-I59","v":0},{"$f":"J58-J59","v":0},{"$f":"SUM(F60:J60)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E57<>\"Select\",F62-F60,0)","v":0},{"$f":"IF(E57<>\"Select\",G62-G60,0)","v":0},{"$f":"IF(E57<>\"Select\",H62-H60,0)","v":0},{"$f":"IF(E57<>\"Select\",I62-I60,0)","v":0},{"$f":"IF(E57<>\"Select\",J62-J60,0)","v":0},{"$f":"SUM(F61:J61)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(F60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(G60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(H60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(I60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(J60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F62:J62)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,8,null,{"$f":"Summary!E18","v":"Employee 8 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K66<>0,K67<>0,K68<>0,K69<>0,K70<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F66:J66)","v":0},null,null,null,{"$f":"O65","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F67:J67)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F66-F67","v":0},{"$f":"G66-G67","v":0},{"$f":"H66-H67","v":0},{"$f":"I66-I67","v":0},{"$f":"J66-J67","v":0},{"$f":"SUM(F68:J68)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E65<>\"Select\",F70-F68,0)","v":0},{"$f":"IF(E65<>\"Select\",G70-G68,0)","v":0},{"$f":"IF(E65<>\"Select\",H70-H68,0)","v":0},{"$f":"IF(E65<>\"Select\",I70-I68,0)","v":0},{"$f":"IF(E65<>\"Select\",J70-J68,0)","v":0},{"$f":"SUM(F69:J69)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(F68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(G68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(H68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(I68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(J68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F70:J70)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,9,null,{"$f":"Summary!E19","v":"Employee 9 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K74<>0,K75<>0,K76<>0,K77<>0,K78<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O72","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F74:J74)","v":0},null,null,null,{"$f":"O73","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F75:J75)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},{"$f":"H74-H75","v":0},{"$f":"I74-I75","v":0},{"$f":"J74-J75","v":0},{"$f":"SUM(F76:J76)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E73<>\"Select\",F78-F76,0)","v":0},{"$f":"IF(E73<>\"Select\",G78-G76,0)","v":0},{"$f":"IF(E73<>\"Select\",H78-H76,0)","v":0},{"$f":"IF(E73<>\"Select\",I78-I76,0)","v":0},{"$f":"IF(E73<>\"Select\",J78-J76,0)","v":0},{"$f":"SUM(F77:J77)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(F76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(G76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(H76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(I76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(J76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F78:J78)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,10,null,{"$f":"Summary!E20","v":"Employee 10 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K82<>0,K83<>0,K84<>0,K85<>0,K86<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O80","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F82:J82)","v":0},null,null,null,{"$f":"O81","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F83:J83)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F82-F83","v":0},{"$f":"G82-G83","v":0},{"$f":"H82-H83","v":0},{"$f":"I82-I83","v":0},{"$f":"J82-J83","v":0},{"$f":"SUM(F84:J84)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E81<>\"Select\",F86-F84,0)","v":0},{"$f":"IF(E81<>\"Select\",G86-G84,0)","v":0},{"$f":"IF(E81<>\"Select\",H86-H84,0)","v":0},{"$f":"IF(E81<>\"Select\",I86-I84,0)","v":0},{"$f":"IF(E81<>\"Select\",J86-J84,0)","v":0},{"$f":"SUM(F85:J85)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(F84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(G84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(H84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(I84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(J84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F86:J86)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,"Monthly Summary"]
[null,null,null,null,"Gross Wages  ",{"$f":"F14+F22+F30+F38+F46+F54+F62+F70+F78+F86","v":0},{"$f":"G14+G22+G30+G38+G46+G54+G62+G70+G78+G86","v":0},0,0,0,{"$f":"SUM(F90:J90)","v":0}]
[null,null,null,null,"PAYG Withholding",{"$f":"F13+F21+F29+F37+F45+F53+F61+F69+F77+F85","v":0},{"$f":"G13+G21+G29+G37+G45+G53+G61+G69+G77+G85","v":0},0,0,0,{"$f":"SUM(F91:J91)","v":0}]
[null,null,null,null,"Net Wages",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0},0,0,0,0]
[]
[]
[null,null,null,null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Aug","index":4,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,5,5,9],[94,4,94,10]]}
[null,null,null,null,"Gross Pay Estimate - Weekly Wages",null,null,null,null,null,{"$f":"Summary!O2","v":"Entity Name"},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Wages for \",TEXT(Month2End,\"mmmm yyyy\"))","v":"Wages for August 2017"},null,null,null,null,null,{"$f":"Summary!O3","v":"Preparer Name"}]
[]
[]
[null,null,null,null,null,"Wages for Fortnight Ended"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,1,null,{"$f":"Summary!E11","v":"Employee 1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K10<>0,K11<>0,K12<>0,K13<>0,K14<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O8","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F10:J10)","v":0},null,null,null,{"$f":"O9","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F11:J11)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F10-F11","v":0},{"$f":"G10-G11","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E9<>\"Select\",F14-F12,0)","v":0},{"$f":"IF(E9<>\"Select\",G14-G12,0)","v":0},{"$f":"IF(E9<>\"Select\",H14-H12,0)","v":0},{"$f":"IF(E9<>\"Select\",I14-I12,0)","v":0},{"$f":"IF(E9<>\"Select\",J14-J12,0)","v":0},{"$f":"SUM(F13:J13)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(F12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(G12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(H12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(I12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(J12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F14:J14)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,2,null,{"$f":"Summary!E12","v":"Employee 2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K18<>0,K19<>0,K20<>0,K21<>0,K22<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O16","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F18:J18)","v":0},null,null,null,{"$f":"O17","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F19:J19)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F18-F19","v":0},{"$f":"G18-G19","v":0},0,0,0,{"$f":"SUM(F20:J20)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E17<>\"Select\",F22-F20,0)","v":0},{"$f":"IF(E17<>\"Select\",G22-G20,0)","v":0},{"$f":"IF(E17<>\"Select\",H22-H20,0)","v":0},{"$f":"IF(E17<>\"Select\",I22-I20,0)","v":0},{"$f":"IF(E17<>\"Select\",J22-J20,0)","v":0},{"$f":"SUM(F21:J21)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(F20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(G20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(H20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(I20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(J20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F22:J22)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,3,null,{"$f":"Summary!E13","v":"Employee 3 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K26<>0,K27<>0,K28<>0,K29<>0,K30<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O24","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F26:J26)","v":0},null,null,null,{"$f":"O25","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F27:J27)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F26-F27","v":0},{"$f":"G26-G27","v":0},0,0,0,{"$f":"SUM(F28:J28)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E25<>\"Select\",F30-F28,0)","v":0},{"$f":"IF(E25<>\"Select\",G30-G28,0)","v":0},{"$f":"IF(E25<>\"Select\",H30-H28,0)","v":0},{"$f":"IF(E25<>\"Select\",I30-I28,0)","v":0},{"$f":"IF(E25<>\"Select\",J30-J28,0)","v":0},{"$f":"SUM(F29:J29)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(F28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(G28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(H28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(I28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(J28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F30:J30)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,4,null,{"$f":"Summary!E14","v":"Employee 4 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34<>0,K35<>0,K36<>0,K37<>0,K38<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O32","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F34:J34)","v":0},null,null,null,{"$f":"O33","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F35:J35)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},0,0,0,{"$f":"SUM(F36:J36)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E33<>\"Select\",F38-F36,0)","v":0},{"$f":"IF(E33<>\"Select\",G38-G36,0)","v":0},{"$f":"IF(E33<>\"Select\",H38-H36,0)","v":0},{"$f":"IF(E33<>\"Select\",I38-I36,0)","v":0},{"$f":"IF(E33<>\"Select\",J38-J36,0)","v":0},{"$f":"SUM(F37:J37)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(F36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(G36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(H36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(I36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(J36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F38:J38)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,5,null,{"$f":"Summary!E15","v":"Employee 5 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K42<>0,K43<>0,K44<>0,K45<>0,K46<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O40","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F42:J42)","v":0},null,null,null,{"$f":"O41","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F43:J43)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F42-F43","v":0},{"$f":"G42-G43","v":0},0,0,0,{"$f":"SUM(F44:J44)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E41<>\"Select\",F46-F44,0)","v":0},{"$f":"IF(E41<>\"Select\",G46-G44,0)","v":0},{"$f":"IF(E41<>\"Select\",H46-H44,0)","v":0},{"$f":"IF(E41<>\"Select\",I46-I44,0)","v":0},{"$f":"IF(E41<>\"Select\",J46-J44,0)","v":0},{"$f":"SUM(F45:J45)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(F44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(G44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(H44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(I44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(J44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F46:J46)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,6,null,{"$f":"Summary!E16","v":"Employee 6 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50<>0,K51<>0,K52<>0,K53<>0,K54<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F50:J50)","v":0},null,null,null,{"$f":"O49","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F51:J51)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F50-F51","v":0},{"$f":"G50-G51","v":0},0,0,0,{"$f":"SUM(F52:J52)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E49<>\"Select\",F54-F52,0)","v":0},{"$f":"IF(E49<>\"Select\",G54-G52,0)","v":0},{"$f":"IF(E49<>\"Select\",H54-H52,0)","v":0},{"$f":"IF(E49<>\"Select\",I54-I52,0)","v":0},{"$f":"IF(E49<>\"Select\",J54-J52,0)","v":0},{"$f":"SUM(F53:J53)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(F52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(G52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(H52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(I52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(J52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F54:J54)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,7,null,{"$f":"Summary!E17","v":"Employee 7 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K58<>0,K59<>0,K60<>0,K61<>0,K62<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O56","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F58:J58)","v":0},null,null,null,{"$f":"O57","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F59:J59)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F58-F59","v":0},{"$f":"G58-G59","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E57<>\"Select\",F62-F60,0)","v":0},{"$f":"IF(E57<>\"Select\",G62-G60,0)","v":0},{"$f":"IF(E57<>\"Select\",H62-H60,0)","v":0},{"$f":"IF(E57<>\"Select\",I62-I60,0)","v":0},{"$f":"IF(E57<>\"Select\",J62-J60,0)","v":0},{"$f":"SUM(F61:J61)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(F60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(G60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(H60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(I60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(J60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F62:J62)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,8,null,{"$f":"Summary!E18","v":"Employee 8 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K66<>0,K67<>0,K68<>0,K69<>0,K70<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F66:J66)","v":0},null,null,null,{"$f":"O65","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F67:J67)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F66-F67","v":0},{"$f":"G66-G67","v":0},0,0,0,{"$f":"SUM(F68:J68)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E65<>\"Select\",F70-F68,0)","v":0},{"$f":"IF(E65<>\"Select\",G70-G68,0)","v":0},{"$f":"IF(E65<>\"Select\",H70-H68,0)","v":0},{"$f":"IF(E65<>\"Select\",I70-I68,0)","v":0},{"$f":"IF(E65<>\"Select\",J70-J68,0)","v":0},{"$f":"SUM(F69:J69)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(F68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(G68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(H68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(I68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(J68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F70:J70)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,9,null,{"$f":"Summary!E19","v":"Employee 9 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K74<>0,K75<>0,K76<>0,K77<>0,K78<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O72","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F74:J74)","v":0},null,null,null,{"$f":"O73","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F75:J75)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},0,0,0,{"$f":"SUM(F76:J76)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E73<>\"Select\",F78-F76,0)","v":0},{"$f":"IF(E73<>\"Select\",G78-G76,0)","v":0},{"$f":"IF(E73<>\"Select\",H78-H76,0)","v":0},{"$f":"IF(E73<>\"Select\",I78-I76,0)","v":0},{"$f":"IF(E73<>\"Select\",J78-J76,0)","v":0},{"$f":"SUM(F77:J77)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(F76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(G76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(H76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(I76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(J76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F78:J78)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,10,null,{"$f":"Summary!E20","v":"Employee 10 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K82<>0,K83<>0,K84<>0,K85<>0,K86<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O80","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F82:J82)","v":0},null,null,null,{"$f":"O81","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F83:J83)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F82-F83","v":0},{"$f":"G82-G83","v":0},0,0,0,{"$f":"SUM(F84:J84)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E81<>\"Select\",F86-F84,0)","v":0},{"$f":"IF(E81<>\"Select\",G86-G84,0)","v":0},{"$f":"IF(E81<>\"Select\",H86-H84,0)","v":0},{"$f":"IF(E81<>\"Select\",I86-I84,0)","v":0},{"$f":"IF(E81<>\"Select\",J86-J84,0)","v":0},{"$f":"SUM(F85:J85)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(F84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(G84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(H84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(I84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(J84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F86:J86)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,"Monthly Summary"]
[null,null,null,null,"Gross Wages  ",{"$f":"F14+F22+F30+F38+F46+F54+F62+F70+F78+F86","v":0},{"$f":"G14+G22+G30+G38+G46+G54+G62+G70+G78+G86","v":0},0,0,0,{"$f":"SUM(F90:J90)","v":0}]
[null,null,null,null,"PAYG Withholding",{"$f":"F13+F21+F29+F37+F45+F53+F61+F69+F77+F85","v":0},{"$f":"G13+G21+G29+G37+G45+G53+G61+G69+G77+G85","v":0},0,0,0,{"$f":"SUM(F91:J91)","v":0}]
[null,null,null,null,"Net Wages",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0},0,0,0,0]
[]
[]
[null,null,null,null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Sep","index":5,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,5,5,9],[94,4,94,10]]}
[null,null,null,null,"Gross Pay Estimate - Weekly Wages",null,null,null,null,null,{"$f":"Summary!O2","v":"Entity Name"},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Wages for \",TEXT(Month3End,\"mmmm yyyy\"))","v":"Wages for September 2017"},null,null,null,null,null,{"$f":"Summary!O3","v":"Preparer Name"}]
[]
[]
[null,null,null,null,null,"Wages for Fortnight Ended"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,1,null,{"$f":"Summary!E11","v":"Employee 1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K10<>0,K11<>0,K12<>0,K13<>0,K14<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O8","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F10:J10)","v":0},null,null,null,{"$f":"O9","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F11:J11)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F10-F11","v":0},{"$f":"G10-G11","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E9<>\"Select\",F14-F12,0)","v":0},{"$f":"IF(E9<>\"Select\",G14-G12,0)","v":0},{"$f":"IF(E9<>\"Select\",H14-H12,0)","v":0},{"$f":"IF(E9<>\"Select\",I14-I12,0)","v":0},{"$f":"IF(E9<>\"Select\",J14-J12,0)","v":0},{"$f":"SUM(F13:J13)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(F12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(G12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(H12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(I12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(J12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F14:J14)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,2,null,{"$f":"Summary!E12","v":"Employee 2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K18<>0,K19<>0,K20<>0,K21<>0,K22<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O16","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F18:J18)","v":0},null,null,null,{"$f":"O17","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F19:J19)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F18-F19","v":0},{"$f":"G18-G19","v":0},0,0,0,{"$f":"SUM(F20:J20)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E17<>\"Select\",F22-F20,0)","v":0},{"$f":"IF(E17<>\"Select\",G22-G20,0)","v":0},{"$f":"IF(E17<>\"Select\",H22-H20,0)","v":0},{"$f":"IF(E17<>\"Select\",I22-I20,0)","v":0},{"$f":"IF(E17<>\"Select\",J22-J20,0)","v":0},{"$f":"SUM(F21:J21)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(F20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(G20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(H20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(I20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(J20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F22:J22)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,3,null,{"$f":"Summary!E13","v":"Employee 3 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K26<>0,K27<>0,K28<>0,K29<>0,K30<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O24","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F26:J26)","v":0},null,null,null,{"$f":"O25","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F27:J27)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F26-F27","v":0},{"$f":"G26-G27","v":0},0,0,0,{"$f":"SUM(F28:J28)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E25<>\"Select\",F30-F28,0)","v":0},{"$f":"IF(E25<>\"Select\",G30-G28,0)","v":0},{"$f":"IF(E25<>\"Select\",H30-H28,0)","v":0},{"$f":"IF(E25<>\"Select\",I30-I28,0)","v":0},{"$f":"IF(E25<>\"Select\",J30-J28,0)","v":0},{"$f":"SUM(F29:J29)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(F28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(G28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(H28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(I28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(J28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F30:J30)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,4,null,{"$f":"Summary!E14","v":"Employee 4 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34<>0,K35<>0,K36<>0,K37<>0,K38<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O32","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F34:J34)","v":0},null,null,null,{"$f":"O33","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F35:J35)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},0,0,0,{"$f":"SUM(F36:J36)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E33<>\"Select\",F38-F36,0)","v":0},{"$f":"IF(E33<>\"Select\",G38-G36,0)","v":0},{"$f":"IF(E33<>\"Select\",H38-H36,0)","v":0},{"$f":"IF(E33<>\"Select\",I38-I36,0)","v":0},{"$f":"IF(E33<>\"Select\",J38-J36,0)","v":0},{"$f":"SUM(F37:J37)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(F36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(G36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(H36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(I36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(J36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F38:J38)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,5,null,{"$f":"Summary!E15","v":"Employee 5 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K42<>0,K43<>0,K44<>0,K45<>0,K46<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O40","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F42:J42)","v":0},null,null,null,{"$f":"O41","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F43:J43)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F42-F43","v":0},{"$f":"G42-G43","v":0},0,0,0,{"$f":"SUM(F44:J44)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E41<>\"Select\",F46-F44,0)","v":0},{"$f":"IF(E41<>\"Select\",G46-G44,0)","v":0},{"$f":"IF(E41<>\"Select\",H46-H44,0)","v":0},{"$f":"IF(E41<>\"Select\",I46-I44,0)","v":0},{"$f":"IF(E41<>\"Select\",J46-J44,0)","v":0},{"$f":"SUM(F45:J45)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(F44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(G44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(H44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(I44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(J44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F46:J46)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,6,null,{"$f":"Summary!E16","v":"Employee 6 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50<>0,K51<>0,K52<>0,K53<>0,K54<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F50:J50)","v":0},null,null,null,{"$f":"O49","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F51:J51)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F50-F51","v":0},{"$f":"G50-G51","v":0},0,0,0,{"$f":"SUM(F52:J52)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E49<>\"Select\",F54-F52,0)","v":0},{"$f":"IF(E49<>\"Select\",G54-G52,0)","v":0},{"$f":"IF(E49<>\"Select\",H54-H52,0)","v":0},{"$f":"IF(E49<>\"Select\",I54-I52,0)","v":0},{"$f":"IF(E49<>\"Select\",J54-J52,0)","v":0},{"$f":"SUM(F53:J53)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(F52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(G52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(H52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(I52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(J52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F54:J54)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,7,null,{"$f":"Summary!E17","v":"Employee 7 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K58<>0,K59<>0,K60<>0,K61<>0,K62<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O56","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F58:J58)","v":0},null,null,null,{"$f":"O57","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F59:J59)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F58-F59","v":0},{"$f":"G58-G59","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E57<>\"Select\",F62-F60,0)","v":0},{"$f":"IF(E57<>\"Select\",G62-G60,0)","v":0},{"$f":"IF(E57<>\"Select\",H62-H60,0)","v":0},{"$f":"IF(E57<>\"Select\",I62-I60,0)","v":0},{"$f":"IF(E57<>\"Select\",J62-J60,0)","v":0},{"$f":"SUM(F61:J61)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(F60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(G60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(H60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(I60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(J60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F62:J62)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,8,null,{"$f":"Summary!E18","v":"Employee 8 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K66<>0,K67<>0,K68<>0,K69<>0,K70<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F66:J66)","v":0},null,null,null,{"$f":"O65","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F67:J67)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F66-F67","v":0},{"$f":"G66-G67","v":0},0,0,0,{"$f":"SUM(F68:J68)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E65<>\"Select\",F70-F68,0)","v":0},{"$f":"IF(E65<>\"Select\",G70-G68,0)","v":0},{"$f":"IF(E65<>\"Select\",H70-H68,0)","v":0},{"$f":"IF(E65<>\"Select\",I70-I68,0)","v":0},{"$f":"IF(E65<>\"Select\",J70-J68,0)","v":0},{"$f":"SUM(F69:J69)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(F68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(G68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(H68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(I68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(J68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F70:J70)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,9,null,{"$f":"Summary!E19","v":"Employee 9 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K74<>0,K75<>0,K76<>0,K77<>0,K78<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O72","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F74:J74)","v":0},null,null,null,{"$f":"O73","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F75:J75)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},0,0,0,{"$f":"SUM(F76:J76)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E73<>\"Select\",F78-F76,0)","v":0},{"$f":"IF(E73<>\"Select\",G78-G76,0)","v":0},{"$f":"IF(E73<>\"Select\",H78-H76,0)","v":0},{"$f":"IF(E73<>\"Select\",I78-I76,0)","v":0},{"$f":"IF(E73<>\"Select\",J78-J76,0)","v":0},{"$f":"SUM(F77:J77)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(F76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(G76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(H76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(I76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(J76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F78:J78)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,10,null,{"$f":"Summary!E20","v":"Employee 10 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K82<>0,K83<>0,K84<>0,K85<>0,K86<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O80","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F82:J82)","v":0},null,null,null,{"$f":"O81","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F83:J83)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F82-F83","v":0},{"$f":"G82-G83","v":0},0,0,0,{"$f":"SUM(F84:J84)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E81<>\"Select\",F86-F84,0)","v":0},{"$f":"IF(E81<>\"Select\",G86-G84,0)","v":0},{"$f":"IF(E81<>\"Select\",H86-H84,0)","v":0},{"$f":"IF(E81<>\"Select\",I86-I84,0)","v":0},{"$f":"IF(E81<>\"Select\",J86-J84,0)","v":0},{"$f":"SUM(F85:J85)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(F84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(G84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(H84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(I84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(J84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F86:J86)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,"Monthly Summary"]
[null,null,null,null,"Gross Wages  ",{"$f":"F14+F22+F30+F38+F46+F54+F62+F70+F78+F86","v":0},{"$f":"G14+G22+G30+G38+G46+G54+G62+G70+G78+G86","v":0},0,0,0,{"$f":"SUM(F90:J90)","v":0}]
[null,null,null,null,"PAYG Withholding",{"$f":"F13+F21+F29+F37+F45+F53+F61+F69+F77+F85","v":0},{"$f":"G13+G21+G29+G37+G45+G53+G61+G69+G77+G85","v":0},0,0,0,{"$f":"SUM(F91:J91)","v":0}]
[null,null,null,null,"Net Wages",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0},0,0,0,0]
[]
[]
[null,null,null,null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Oct","index":6,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,5,5,9],[94,4,94,10]]}
[null,null,null,null,"Gross Pay Estimate - Weekly Wages",null,null,null,null,null,{"$f":"Summary!O2","v":"Entity Name"},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Wages for \",TEXT(Month4End,\"mmmm yyyy\"))","v":"Wages for October 2017"},null,null,null,null,null,{"$f":"Summary!O3","v":"Preparer Name"}]
[]
[]
[null,null,null,null,null,"Wages for Fortnight Ended"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,1,null,{"$f":"Summary!E11","v":"Employee 1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K10<>0,K11<>0,K12<>0,K13<>0,K14<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O8","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F10:J10)","v":0},null,null,null,{"$f":"O9","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F11:J11)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F10-F11","v":0},{"$f":"G10-G11","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E9<>\"Select\",F14-F12,0)","v":0},{"$f":"IF(E9<>\"Select\",G14-G12,0)","v":0},{"$f":"IF(E9<>\"Select\",H14-H12,0)","v":0},{"$f":"IF(E9<>\"Select\",I14-I12,0)","v":0},{"$f":"IF(E9<>\"Select\",J14-J12,0)","v":0},{"$f":"SUM(F13:J13)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(F12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(G12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(H12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(I12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(J12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F14:J14)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,2,null,{"$f":"Summary!E12","v":"Employee 2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K18<>0,K19<>0,K20<>0,K21<>0,K22<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O16","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F18:J18)","v":0},null,null,null,{"$f":"O17","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F19:J19)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F18-F19","v":0},{"$f":"G18-G19","v":0},0,0,0,{"$f":"SUM(F20:J20)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E17<>\"Select\",F22-F20,0)","v":0},{"$f":"IF(E17<>\"Select\",G22-G20,0)","v":0},{"$f":"IF(E17<>\"Select\",H22-H20,0)","v":0},{"$f":"IF(E17<>\"Select\",I22-I20,0)","v":0},{"$f":"IF(E17<>\"Select\",J22-J20,0)","v":0},{"$f":"SUM(F21:J21)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(F20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(G20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(H20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(I20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(J20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F22:J22)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,3,null,{"$f":"Summary!E13","v":"Employee 3 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K26<>0,K27<>0,K28<>0,K29<>0,K30<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O24","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F26:J26)","v":0},null,null,null,{"$f":"O25","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F27:J27)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F26-F27","v":0},{"$f":"G26-G27","v":0},0,0,0,{"$f":"SUM(F28:J28)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E25<>\"Select\",F30-F28,0)","v":0},{"$f":"IF(E25<>\"Select\",G30-G28,0)","v":0},{"$f":"IF(E25<>\"Select\",H30-H28,0)","v":0},{"$f":"IF(E25<>\"Select\",I30-I28,0)","v":0},{"$f":"IF(E25<>\"Select\",J30-J28,0)","v":0},{"$f":"SUM(F29:J29)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(F28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(G28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(H28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(I28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(J28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F30:J30)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,4,null,{"$f":"Summary!E14","v":"Employee 4 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34<>0,K35<>0,K36<>0,K37<>0,K38<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O32","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F34:J34)","v":0},null,null,null,{"$f":"O33","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F35:J35)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},0,0,0,{"$f":"SUM(F36:J36)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E33<>\"Select\",F38-F36,0)","v":0},{"$f":"IF(E33<>\"Select\",G38-G36,0)","v":0},{"$f":"IF(E33<>\"Select\",H38-H36,0)","v":0},{"$f":"IF(E33<>\"Select\",I38-I36,0)","v":0},{"$f":"IF(E33<>\"Select\",J38-J36,0)","v":0},{"$f":"SUM(F37:J37)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(F36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(G36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(H36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(I36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(J36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F38:J38)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,5,null,{"$f":"Summary!E15","v":"Employee 5 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K42<>0,K43<>0,K44<>0,K45<>0,K46<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O40","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F42:J42)","v":0},null,null,null,{"$f":"O41","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F43:J43)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F42-F43","v":0},{"$f":"G42-G43","v":0},0,0,0,{"$f":"SUM(F44:J44)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E41<>\"Select\",F46-F44,0)","v":0},{"$f":"IF(E41<>\"Select\",G46-G44,0)","v":0},{"$f":"IF(E41<>\"Select\",H46-H44,0)","v":0},{"$f":"IF(E41<>\"Select\",I46-I44,0)","v":0},{"$f":"IF(E41<>\"Select\",J46-J44,0)","v":0},{"$f":"SUM(F45:J45)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(F44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(G44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(H44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(I44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(J44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F46:J46)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,6,null,{"$f":"Summary!E16","v":"Employee 6 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50<>0,K51<>0,K52<>0,K53<>0,K54<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F50:J50)","v":0},null,null,null,{"$f":"O49","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F51:J51)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F50-F51","v":0},{"$f":"G50-G51","v":0},0,0,0,{"$f":"SUM(F52:J52)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E49<>\"Select\",F54-F52,0)","v":0},{"$f":"IF(E49<>\"Select\",G54-G52,0)","v":0},{"$f":"IF(E49<>\"Select\",H54-H52,0)","v":0},{"$f":"IF(E49<>\"Select\",I54-I52,0)","v":0},{"$f":"IF(E49<>\"Select\",J54-J52,0)","v":0},{"$f":"SUM(F53:J53)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(F52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(G52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(H52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(I52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(J52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F54:J54)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,7,null,{"$f":"Summary!E17","v":"Employee 7 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K58<>0,K59<>0,K60<>0,K61<>0,K62<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O56","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F58:J58)","v":0},null,null,null,{"$f":"O57","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F59:J59)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F58-F59","v":0},{"$f":"G58-G59","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E57<>\"Select\",F62-F60,0)","v":0},{"$f":"IF(E57<>\"Select\",G62-G60,0)","v":0},{"$f":"IF(E57<>\"Select\",H62-H60,0)","v":0},{"$f":"IF(E57<>\"Select\",I62-I60,0)","v":0},{"$f":"IF(E57<>\"Select\",J62-J60,0)","v":0},{"$f":"SUM(F61:J61)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(F60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(G60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(H60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(I60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(J60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F62:J62)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,8,null,{"$f":"Summary!E18","v":"Employee 8 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K66<>0,K67<>0,K68<>0,K69<>0,K70<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F66:J66)","v":0},null,null,null,{"$f":"O65","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F67:J67)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F66-F67","v":0},{"$f":"G66-G67","v":0},0,0,0,{"$f":"SUM(F68:J68)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E65<>\"Select\",F70-F68,0)","v":0},{"$f":"IF(E65<>\"Select\",G70-G68,0)","v":0},{"$f":"IF(E65<>\"Select\",H70-H68,0)","v":0},{"$f":"IF(E65<>\"Select\",I70-I68,0)","v":0},{"$f":"IF(E65<>\"Select\",J70-J68,0)","v":0},{"$f":"SUM(F69:J69)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(F68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(G68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(H68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(I68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(J68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F70:J70)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,9,null,{"$f":"Summary!E19","v":"Employee 9 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K74<>0,K75<>0,K76<>0,K77<>0,K78<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O72","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F74:J74)","v":0},null,null,null,{"$f":"O73","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F75:J75)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},0,0,0,{"$f":"SUM(F76:J76)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E73<>\"Select\",F78-F76,0)","v":0},{"$f":"IF(E73<>\"Select\",G78-G76,0)","v":0},{"$f":"IF(E73<>\"Select\",H78-H76,0)","v":0},{"$f":"IF(E73<>\"Select\",I78-I76,0)","v":0},{"$f":"IF(E73<>\"Select\",J78-J76,0)","v":0},{"$f":"SUM(F77:J77)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(F76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(G76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(H76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(I76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(J76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F78:J78)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,10,null,{"$f":"Summary!E20","v":"Employee 10 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K82<>0,K83<>0,K84<>0,K85<>0,K86<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O80","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F82:J82)","v":0},null,null,null,{"$f":"O81","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F83:J83)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F82-F83","v":0},{"$f":"G82-G83","v":0},0,0,0,{"$f":"SUM(F84:J84)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E81<>\"Select\",F86-F84,0)","v":0},{"$f":"IF(E81<>\"Select\",G86-G84,0)","v":0},{"$f":"IF(E81<>\"Select\",H86-H84,0)","v":0},{"$f":"IF(E81<>\"Select\",I86-I84,0)","v":0},{"$f":"IF(E81<>\"Select\",J86-J84,0)","v":0},{"$f":"SUM(F85:J85)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(F84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(G84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(H84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(I84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(J84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F86:J86)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,"Monthly Summary"]
[null,null,null,null,"Gross Wages  ",{"$f":"F14+F22+F30+F38+F46+F54+F62+F70+F78+F86","v":0},{"$f":"G14+G22+G30+G38+G46+G54+G62+G70+G78+G86","v":0},0,0,0,{"$f":"SUM(F90:J90)","v":0}]
[null,null,null,null,"PAYG Withholding",{"$f":"F13+F21+F29+F37+F45+F53+F61+F69+F77+F85","v":0},{"$f":"G13+G21+G29+G37+G45+G53+G61+G69+G77+G85","v":0},0,0,0,{"$f":"SUM(F91:J91)","v":0}]
[null,null,null,null,"Net Wages",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0},0,0,0,0]
[]
[]
[null,null,null,null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Nov","index":7,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,5,5,9],[94,4,94,10]]}
[null,null,null,null,"Gross Pay Estimate - Weekly Wages",null,null,null,null,null,{"$f":"Summary!O2","v":"Entity Name"},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Wages for \",TEXT(Month5End,\"mmmm yyyy\"))","v":"Wages for November 2017"},null,null,null,null,null,{"$f":"Summary!O3","v":"Preparer Name"}]
[]
[]
[null,null,null,null,null,"Wages for Fortnight Ended"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,1,null,{"$f":"Summary!E11","v":"Employee 1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K10<>0,K11<>0,K12<>0,K13<>0,K14<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O8","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F10:J10)","v":0},null,null,null,{"$f":"O9","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F11:J11)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F10-F11","v":0},{"$f":"G10-G11","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E9<>\"Select\",F14-F12,0)","v":0},{"$f":"IF(E9<>\"Select\",G14-G12,0)","v":0},{"$f":"IF(E9<>\"Select\",H14-H12,0)","v":0},{"$f":"IF(E9<>\"Select\",I14-I12,0)","v":0},{"$f":"IF(E9<>\"Select\",J14-J12,0)","v":0},{"$f":"SUM(F13:J13)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(F12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(G12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(H12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(I12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(J12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F14:J14)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,2,null,{"$f":"Summary!E12","v":"Employee 2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K18<>0,K19<>0,K20<>0,K21<>0,K22<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O16","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F18:J18)","v":0},null,null,null,{"$f":"O17","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F19:J19)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F18-F19","v":0},{"$f":"G18-G19","v":0},0,0,0,{"$f":"SUM(F20:J20)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E17<>\"Select\",F22-F20,0)","v":0},{"$f":"IF(E17<>\"Select\",G22-G20,0)","v":0},{"$f":"IF(E17<>\"Select\",H22-H20,0)","v":0},{"$f":"IF(E17<>\"Select\",I22-I20,0)","v":0},{"$f":"IF(E17<>\"Select\",J22-J20,0)","v":0},{"$f":"SUM(F21:J21)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(F20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(G20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(H20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(I20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(J20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F22:J22)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,3,null,{"$f":"Summary!E13","v":"Employee 3 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K26<>0,K27<>0,K28<>0,K29<>0,K30<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O24","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F26:J26)","v":0},null,null,null,{"$f":"O25","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F27:J27)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F26-F27","v":0},{"$f":"G26-G27","v":0},0,0,0,{"$f":"SUM(F28:J28)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E25<>\"Select\",F30-F28,0)","v":0},{"$f":"IF(E25<>\"Select\",G30-G28,0)","v":0},{"$f":"IF(E25<>\"Select\",H30-H28,0)","v":0},{"$f":"IF(E25<>\"Select\",I30-I28,0)","v":0},{"$f":"IF(E25<>\"Select\",J30-J28,0)","v":0},{"$f":"SUM(F29:J29)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(F28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(G28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(H28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(I28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(J28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F30:J30)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,4,null,{"$f":"Summary!E14","v":"Employee 4 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34<>0,K35<>0,K36<>0,K37<>0,K38<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O32","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F34:J34)","v":0},null,null,null,{"$f":"O33","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F35:J35)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},0,0,0,{"$f":"SUM(F36:J36)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E33<>\"Select\",F38-F36,0)","v":0},{"$f":"IF(E33<>\"Select\",G38-G36,0)","v":0},{"$f":"IF(E33<>\"Select\",H38-H36,0)","v":0},{"$f":"IF(E33<>\"Select\",I38-I36,0)","v":0},{"$f":"IF(E33<>\"Select\",J38-J36,0)","v":0},{"$f":"SUM(F37:J37)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(F36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(G36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(H36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(I36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(J36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F38:J38)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,5,null,{"$f":"Summary!E15","v":"Employee 5 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K42<>0,K43<>0,K44<>0,K45<>0,K46<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O40","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F42:J42)","v":0},null,null,null,{"$f":"O41","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F43:J43)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F42-F43","v":0},{"$f":"G42-G43","v":0},0,0,0,{"$f":"SUM(F44:J44)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E41<>\"Select\",F46-F44,0)","v":0},{"$f":"IF(E41<>\"Select\",G46-G44,0)","v":0},{"$f":"IF(E41<>\"Select\",H46-H44,0)","v":0},{"$f":"IF(E41<>\"Select\",I46-I44,0)","v":0},{"$f":"IF(E41<>\"Select\",J46-J44,0)","v":0},{"$f":"SUM(F45:J45)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(F44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(G44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(H44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(I44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(J44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F46:J46)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,6,null,{"$f":"Summary!E16","v":"Employee 6 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50<>0,K51<>0,K52<>0,K53<>0,K54<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F50:J50)","v":0},null,null,null,{"$f":"O49","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F51:J51)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F50-F51","v":0},{"$f":"G50-G51","v":0},0,0,0,{"$f":"SUM(F52:J52)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E49<>\"Select\",F54-F52,0)","v":0},{"$f":"IF(E49<>\"Select\",G54-G52,0)","v":0},{"$f":"IF(E49<>\"Select\",H54-H52,0)","v":0},{"$f":"IF(E49<>\"Select\",I54-I52,0)","v":0},{"$f":"IF(E49<>\"Select\",J54-J52,0)","v":0},{"$f":"SUM(F53:J53)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(F52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(G52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(H52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(I52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(J52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F54:J54)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,7,null,{"$f":"Summary!E17","v":"Employee 7 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K58<>0,K59<>0,K60<>0,K61<>0,K62<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O56","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F58:J58)","v":0},null,null,null,{"$f":"O57","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F59:J59)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F58-F59","v":0},{"$f":"G58-G59","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E57<>\"Select\",F62-F60,0)","v":0},{"$f":"IF(E57<>\"Select\",G62-G60,0)","v":0},{"$f":"IF(E57<>\"Select\",H62-H60,0)","v":0},{"$f":"IF(E57<>\"Select\",I62-I60,0)","v":0},{"$f":"IF(E57<>\"Select\",J62-J60,0)","v":0},{"$f":"SUM(F61:J61)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(F60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(G60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(H60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(I60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(J60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F62:J62)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,8,null,{"$f":"Summary!E18","v":"Employee 8 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K66<>0,K67<>0,K68<>0,K69<>0,K70<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F66:J66)","v":0},null,null,null,{"$f":"O65","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F67:J67)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F66-F67","v":0},{"$f":"G66-G67","v":0},0,0,0,{"$f":"SUM(F68:J68)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E65<>\"Select\",F70-F68,0)","v":0},{"$f":"IF(E65<>\"Select\",G70-G68,0)","v":0},{"$f":"IF(E65<>\"Select\",H70-H68,0)","v":0},{"$f":"IF(E65<>\"Select\",I70-I68,0)","v":0},{"$f":"IF(E65<>\"Select\",J70-J68,0)","v":0},{"$f":"SUM(F69:J69)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(F68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(G68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(H68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(I68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(J68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F70:J70)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,9,null,{"$f":"Summary!E19","v":"Employee 9 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K74<>0,K75<>0,K76<>0,K77<>0,K78<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O72","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F74:J74)","v":0},null,null,null,{"$f":"O73","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F75:J75)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},0,0,0,{"$f":"SUM(F76:J76)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E73<>\"Select\",F78-F76,0)","v":0},{"$f":"IF(E73<>\"Select\",G78-G76,0)","v":0},{"$f":"IF(E73<>\"Select\",H78-H76,0)","v":0},{"$f":"IF(E73<>\"Select\",I78-I76,0)","v":0},{"$f":"IF(E73<>\"Select\",J78-J76,0)","v":0},{"$f":"SUM(F77:J77)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(F76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(G76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(H76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(I76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(J76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F78:J78)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,10,null,{"$f":"Summary!E20","v":"Employee 10 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K82<>0,K83<>0,K84<>0,K85<>0,K86<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O80","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F82:J82)","v":0},null,null,null,{"$f":"O81","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F83:J83)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F82-F83","v":0},{"$f":"G82-G83","v":0},0,0,0,{"$f":"SUM(F84:J84)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E81<>\"Select\",F86-F84,0)","v":0},{"$f":"IF(E81<>\"Select\",G86-G84,0)","v":0},{"$f":"IF(E81<>\"Select\",H86-H84,0)","v":0},{"$f":"IF(E81<>\"Select\",I86-I84,0)","v":0},{"$f":"IF(E81<>\"Select\",J86-J84,0)","v":0},{"$f":"SUM(F85:J85)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(F84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(G84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(H84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(I84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(J84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F86:J86)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,"Monthly Summary"]
[null,null,null,null,"Gross Wages  ",{"$f":"F14+F22+F30+F38+F46+F54+F62+F70+F78+F86","v":0},{"$f":"G14+G22+G30+G38+G46+G54+G62+G70+G78+G86","v":0},0,0,0,{"$f":"SUM(F90:J90)","v":0}]
[null,null,null,null,"PAYG Withholding",{"$f":"F13+F21+F29+F37+F45+F53+F61+F69+F77+F85","v":0},{"$f":"G13+G21+G29+G37+G45+G53+G61+G69+G77+G85","v":0},0,0,0,{"$f":"SUM(F91:J91)","v":0}]
[null,null,null,null,"Net Wages",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0},0,0,0,0]
[]
[]
[null,null,null,null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Dec","index":8,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,5,5,9],[94,4,94,10]]}
[null,null,null,null,"Gross Pay Estimate - Weekly Wages",null,null,null,null,null,{"$f":"Summary!O2","v":"Entity Name"},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Wages for \",TEXT(Month6End,\"mmmm yyyy\"))","v":"Wages for December 2017"},null,null,null,null,null,{"$f":"Summary!O3","v":"Preparer Name"}]
[]
[]
[null,null,null,null,null,"Wages for Fortnight Ended"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,1,null,{"$f":"Summary!E11","v":"Employee 1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K10<>0,K11<>0,K12<>0,K13<>0,K14<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O8","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F10:J10)","v":0},null,null,null,{"$f":"O9","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F11:J11)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F10-F11","v":0},{"$f":"G10-G11","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E9<>\"Select\",F14-F12,0)","v":0},{"$f":"IF(E9<>\"Select\",G14-G12,0)","v":0},{"$f":"IF(E9<>\"Select\",H14-H12,0)","v":0},{"$f":"IF(E9<>\"Select\",I14-I12,0)","v":0},{"$f":"IF(E9<>\"Select\",J14-J12,0)","v":0},{"$f":"SUM(F13:J13)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(F12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(G12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(H12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(I12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(J12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F14:J14)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,2,null,{"$f":"Summary!E12","v":"Employee 2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K18<>0,K19<>0,K20<>0,K21<>0,K22<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O16","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F18:J18)","v":0},null,null,null,{"$f":"O17","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F19:J19)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F18-F19","v":0},{"$f":"G18-G19","v":0},0,0,0,{"$f":"SUM(F20:J20)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E17<>\"Select\",F22-F20,0)","v":0},{"$f":"IF(E17<>\"Select\",G22-G20,0)","v":0},{"$f":"IF(E17<>\"Select\",H22-H20,0)","v":0},{"$f":"IF(E17<>\"Select\",I22-I20,0)","v":0},{"$f":"IF(E17<>\"Select\",J22-J20,0)","v":0},{"$f":"SUM(F21:J21)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(F20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(G20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(H20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(I20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(J20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F22:J22)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,3,null,{"$f":"Summary!E13","v":"Employee 3 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K26<>0,K27<>0,K28<>0,K29<>0,K30<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O24","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F26:J26)","v":0},null,null,null,{"$f":"O25","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F27:J27)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F26-F27","v":0},{"$f":"G26-G27","v":0},0,0,0,{"$f":"SUM(F28:J28)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E25<>\"Select\",F30-F28,0)","v":0},{"$f":"IF(E25<>\"Select\",G30-G28,0)","v":0},{"$f":"IF(E25<>\"Select\",H30-H28,0)","v":0},{"$f":"IF(E25<>\"Select\",I30-I28,0)","v":0},{"$f":"IF(E25<>\"Select\",J30-J28,0)","v":0},{"$f":"SUM(F29:J29)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(F28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(G28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(H28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(I28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(J28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F30:J30)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,4,null,{"$f":"Summary!E14","v":"Employee 4 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34<>0,K35<>0,K36<>0,K37<>0,K38<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O32","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F34:J34)","v":0},null,null,null,{"$f":"O33","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F35:J35)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},0,0,0,{"$f":"SUM(F36:J36)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E33<>\"Select\",F38-F36,0)","v":0},{"$f":"IF(E33<>\"Select\",G38-G36,0)","v":0},{"$f":"IF(E33<>\"Select\",H38-H36,0)","v":0},{"$f":"IF(E33<>\"Select\",I38-I36,0)","v":0},{"$f":"IF(E33<>\"Select\",J38-J36,0)","v":0},{"$f":"SUM(F37:J37)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(F36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(G36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(H36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(I36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(J36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F38:J38)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,5,null,{"$f":"Summary!E15","v":"Employee 5 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K42<>0,K43<>0,K44<>0,K45<>0,K46<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O40","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F42:J42)","v":0},null,null,null,{"$f":"O41","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F43:J43)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F42-F43","v":0},{"$f":"G42-G43","v":0},0,0,0,{"$f":"SUM(F44:J44)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E41<>\"Select\",F46-F44,0)","v":0},{"$f":"IF(E41<>\"Select\",G46-G44,0)","v":0},{"$f":"IF(E41<>\"Select\",H46-H44,0)","v":0},{"$f":"IF(E41<>\"Select\",I46-I44,0)","v":0},{"$f":"IF(E41<>\"Select\",J46-J44,0)","v":0},{"$f":"SUM(F45:J45)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(F44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(G44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(H44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(I44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(J44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F46:J46)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,6,null,{"$f":"Summary!E16","v":"Employee 6 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50<>0,K51<>0,K52<>0,K53<>0,K54<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F50:J50)","v":0},null,null,null,{"$f":"O49","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F51:J51)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F50-F51","v":0},{"$f":"G50-G51","v":0},0,0,0,{"$f":"SUM(F52:J52)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E49<>\"Select\",F54-F52,0)","v":0},{"$f":"IF(E49<>\"Select\",G54-G52,0)","v":0},{"$f":"IF(E49<>\"Select\",H54-H52,0)","v":0},{"$f":"IF(E49<>\"Select\",I54-I52,0)","v":0},{"$f":"IF(E49<>\"Select\",J54-J52,0)","v":0},{"$f":"SUM(F53:J53)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(F52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(G52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(H52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(I52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(J52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F54:J54)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,7,null,{"$f":"Summary!E17","v":"Employee 7 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K58<>0,K59<>0,K60<>0,K61<>0,K62<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O56","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F58:J58)","v":0},null,null,null,{"$f":"O57","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F59:J59)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F58-F59","v":0},{"$f":"G58-G59","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E57<>\"Select\",F62-F60,0)","v":0},{"$f":"IF(E57<>\"Select\",G62-G60,0)","v":0},{"$f":"IF(E57<>\"Select\",H62-H60,0)","v":0},{"$f":"IF(E57<>\"Select\",I62-I60,0)","v":0},{"$f":"IF(E57<>\"Select\",J62-J60,0)","v":0},{"$f":"SUM(F61:J61)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(F60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(G60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(H60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(I60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(J60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F62:J62)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,8,null,{"$f":"Summary!E18","v":"Employee 8 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K66<>0,K67<>0,K68<>0,K69<>0,K70<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F66:J66)","v":0},null,null,null,{"$f":"O65","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F67:J67)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F66-F67","v":0},{"$f":"G66-G67","v":0},0,0,0,{"$f":"SUM(F68:J68)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E65<>\"Select\",F70-F68,0)","v":0},{"$f":"IF(E65<>\"Select\",G70-G68,0)","v":0},{"$f":"IF(E65<>\"Select\",H70-H68,0)","v":0},{"$f":"IF(E65<>\"Select\",I70-I68,0)","v":0},{"$f":"IF(E65<>\"Select\",J70-J68,0)","v":0},{"$f":"SUM(F69:J69)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(F68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(G68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(H68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(I68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(J68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F70:J70)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,9,null,{"$f":"Summary!E19","v":"Employee 9 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K74<>0,K75<>0,K76<>0,K77<>0,K78<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O72","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F74:J74)","v":0},null,null,null,{"$f":"O73","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F75:J75)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},0,0,0,{"$f":"SUM(F76:J76)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E73<>\"Select\",F78-F76,0)","v":0},{"$f":"IF(E73<>\"Select\",G78-G76,0)","v":0},{"$f":"IF(E73<>\"Select\",H78-H76,0)","v":0},{"$f":"IF(E73<>\"Select\",I78-I76,0)","v":0},{"$f":"IF(E73<>\"Select\",J78-J76,0)","v":0},{"$f":"SUM(F77:J77)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(F76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(G76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(H76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(I76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(J76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F78:J78)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,10,null,{"$f":"Summary!E20","v":"Employee 10 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K82<>0,K83<>0,K84<>0,K85<>0,K86<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O80","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F82:J82)","v":0},null,null,null,{"$f":"O81","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F83:J83)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F82-F83","v":0},{"$f":"G82-G83","v":0},0,0,0,{"$f":"SUM(F84:J84)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E81<>\"Select\",F86-F84,0)","v":0},{"$f":"IF(E81<>\"Select\",G86-G84,0)","v":0},{"$f":"IF(E81<>\"Select\",H86-H84,0)","v":0},{"$f":"IF(E81<>\"Select\",I86-I84,0)","v":0},{"$f":"IF(E81<>\"Select\",J86-J84,0)","v":0},{"$f":"SUM(F85:J85)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(F84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(G84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(H84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(I84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(J84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F86:J86)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,"Monthly Summary"]
[null,null,null,null,"Gross Wages  ",{"$f":"F14+F22+F30+F38+F46+F54+F62+F70+F78+F86","v":0},{"$f":"G14+G22+G30+G38+G46+G54+G62+G70+G78+G86","v":0},0,0,0,{"$f":"SUM(F90:J90)","v":0}]
[null,null,null,null,"PAYG Withholding",{"$f":"F13+F21+F29+F37+F45+F53+F61+F69+F77+F85","v":0},{"$f":"G13+G21+G29+G37+G45+G53+G61+G69+G77+G85","v":0},0,0,0,{"$f":"SUM(F91:J91)","v":0}]
[null,null,null,null,"Net Wages",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0},0,0,0,0]
[]
[]
[null,null,null,null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Jan","index":9,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,5,5,9],[94,4,94,10]]}
[null,null,null,null,"Gross Pay Estimate - Weekly Wages",null,null,null,null,null,{"$f":"Summary!O2","v":"Entity Name"},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Wages for \",TEXT(Month7End,\"mmmm yyyy\"))","v":"Wages for January 2018"},null,null,null,null,null,{"$f":"Summary!O3","v":"Preparer Name"}]
[]
[]
[null,null,null,null,null,"Wages for Fortnight Ended"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,1,null,{"$f":"Summary!E11","v":"Employee 1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K10<>0,K11<>0,K12<>0,K13<>0,K14<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O8","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F10:J10)","v":0},null,null,null,{"$f":"O9","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F11:J11)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F10-F11","v":0},{"$f":"G10-G11","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E9<>\"Select\",F14-F12,0)","v":0},{"$f":"IF(E9<>\"Select\",G14-G12,0)","v":0},{"$f":"IF(E9<>\"Select\",H14-H12,0)","v":0},{"$f":"IF(E9<>\"Select\",I14-I12,0)","v":0},{"$f":"IF(E9<>\"Select\",J14-J12,0)","v":0},{"$f":"SUM(F13:J13)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(F12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(G12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(H12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(I12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(J12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F14:J14)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,2,null,{"$f":"Summary!E12","v":"Employee 2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K18<>0,K19<>0,K20<>0,K21<>0,K22<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O16","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F18:J18)","v":0},null,null,null,{"$f":"O17","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F19:J19)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F18-F19","v":0},{"$f":"G18-G19","v":0},0,0,0,{"$f":"SUM(F20:J20)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E17<>\"Select\",F22-F20,0)","v":0},{"$f":"IF(E17<>\"Select\",G22-G20,0)","v":0},{"$f":"IF(E17<>\"Select\",H22-H20,0)","v":0},{"$f":"IF(E17<>\"Select\",I22-I20,0)","v":0},{"$f":"IF(E17<>\"Select\",J22-J20,0)","v":0},{"$f":"SUM(F21:J21)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(F20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(G20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(H20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(I20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(J20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F22:J22)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,3,null,{"$f":"Summary!E13","v":"Employee 3 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K26<>0,K27<>0,K28<>0,K29<>0,K30<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O24","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F26:J26)","v":0},null,null,null,{"$f":"O25","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F27:J27)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F26-F27","v":0},{"$f":"G26-G27","v":0},0,0,0,{"$f":"SUM(F28:J28)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E25<>\"Select\",F30-F28,0)","v":0},{"$f":"IF(E25<>\"Select\",G30-G28,0)","v":0},{"$f":"IF(E25<>\"Select\",H30-H28,0)","v":0},{"$f":"IF(E25<>\"Select\",I30-I28,0)","v":0},{"$f":"IF(E25<>\"Select\",J30-J28,0)","v":0},{"$f":"SUM(F29:J29)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(F28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(G28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(H28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(I28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(J28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F30:J30)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,4,null,{"$f":"Summary!E14","v":"Employee 4 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34<>0,K35<>0,K36<>0,K37<>0,K38<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O32","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F34:J34)","v":0},null,null,null,{"$f":"O33","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F35:J35)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},0,0,0,{"$f":"SUM(F36:J36)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E33<>\"Select\",F38-F36,0)","v":0},{"$f":"IF(E33<>\"Select\",G38-G36,0)","v":0},{"$f":"IF(E33<>\"Select\",H38-H36,0)","v":0},{"$f":"IF(E33<>\"Select\",I38-I36,0)","v":0},{"$f":"IF(E33<>\"Select\",J38-J36,0)","v":0},{"$f":"SUM(F37:J37)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(F36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(G36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(H36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(I36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(J36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F38:J38)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,5,null,{"$f":"Summary!E15","v":"Employee 5 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K42<>0,K43<>0,K44<>0,K45<>0,K46<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O40","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F42:J42)","v":0},null,null,null,{"$f":"O41","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F43:J43)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F42-F43","v":0},{"$f":"G42-G43","v":0},0,0,0,{"$f":"SUM(F44:J44)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E41<>\"Select\",F46-F44,0)","v":0},{"$f":"IF(E41<>\"Select\",G46-G44,0)","v":0},{"$f":"IF(E41<>\"Select\",H46-H44,0)","v":0},{"$f":"IF(E41<>\"Select\",I46-I44,0)","v":0},{"$f":"IF(E41<>\"Select\",J46-J44,0)","v":0},{"$f":"SUM(F45:J45)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(F44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(G44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(H44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(I44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(J44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F46:J46)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,6,null,{"$f":"Summary!E16","v":"Employee 6 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50<>0,K51<>0,K52<>0,K53<>0,K54<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F50:J50)","v":0},null,null,null,{"$f":"O49","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F51:J51)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F50-F51","v":0},{"$f":"G50-G51","v":0},0,0,0,{"$f":"SUM(F52:J52)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E49<>\"Select\",F54-F52,0)","v":0},{"$f":"IF(E49<>\"Select\",G54-G52,0)","v":0},{"$f":"IF(E49<>\"Select\",H54-H52,0)","v":0},{"$f":"IF(E49<>\"Select\",I54-I52,0)","v":0},{"$f":"IF(E49<>\"Select\",J54-J52,0)","v":0},{"$f":"SUM(F53:J53)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(F52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(G52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(H52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(I52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(J52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F54:J54)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,7,null,{"$f":"Summary!E17","v":"Employee 7 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K58<>0,K59<>0,K60<>0,K61<>0,K62<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O56","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F58:J58)","v":0},null,null,null,{"$f":"O57","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F59:J59)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F58-F59","v":0},{"$f":"G58-G59","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E57<>\"Select\",F62-F60,0)","v":0},{"$f":"IF(E57<>\"Select\",G62-G60,0)","v":0},{"$f":"IF(E57<>\"Select\",H62-H60,0)","v":0},{"$f":"IF(E57<>\"Select\",I62-I60,0)","v":0},{"$f":"IF(E57<>\"Select\",J62-J60,0)","v":0},{"$f":"SUM(F61:J61)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(F60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(G60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(H60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(I60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(J60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F62:J62)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,8,null,{"$f":"Summary!E18","v":"Employee 8 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K66<>0,K67<>0,K68<>0,K69<>0,K70<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F66:J66)","v":0},null,null,null,{"$f":"O65","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F67:J67)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F66-F67","v":0},{"$f":"G66-G67","v":0},0,0,0,{"$f":"SUM(F68:J68)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E65<>\"Select\",F70-F68,0)","v":0},{"$f":"IF(E65<>\"Select\",G70-G68,0)","v":0},{"$f":"IF(E65<>\"Select\",H70-H68,0)","v":0},{"$f":"IF(E65<>\"Select\",I70-I68,0)","v":0},{"$f":"IF(E65<>\"Select\",J70-J68,0)","v":0},{"$f":"SUM(F69:J69)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(F68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(G68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(H68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(I68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(J68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F70:J70)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,9,null,{"$f":"Summary!E19","v":"Employee 9 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K74<>0,K75<>0,K76<>0,K77<>0,K78<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O72","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F74:J74)","v":0},null,null,null,{"$f":"O73","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F75:J75)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},0,0,0,{"$f":"SUM(F76:J76)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E73<>\"Select\",F78-F76,0)","v":0},{"$f":"IF(E73<>\"Select\",G78-G76,0)","v":0},{"$f":"IF(E73<>\"Select\",H78-H76,0)","v":0},{"$f":"IF(E73<>\"Select\",I78-I76,0)","v":0},{"$f":"IF(E73<>\"Select\",J78-J76,0)","v":0},{"$f":"SUM(F77:J77)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(F76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(G76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(H76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(I76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(J76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F78:J78)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,10,null,{"$f":"Summary!E20","v":"Employee 10 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K82<>0,K83<>0,K84<>0,K85<>0,K86<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O80","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F82:J82)","v":0},null,null,null,{"$f":"O81","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F83:J83)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F82-F83","v":0},{"$f":"G82-G83","v":0},0,0,0,{"$f":"SUM(F84:J84)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E81<>\"Select\",F86-F84,0)","v":0},{"$f":"IF(E81<>\"Select\",G86-G84,0)","v":0},{"$f":"IF(E81<>\"Select\",H86-H84,0)","v":0},{"$f":"IF(E81<>\"Select\",I86-I84,0)","v":0},{"$f":"IF(E81<>\"Select\",J86-J84,0)","v":0},{"$f":"SUM(F85:J85)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(F84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(G84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(H84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(I84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(J84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F86:J86)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,"Monthly Summary"]
[null,null,null,null,"Gross Wages  ",{"$f":"F14+F22+F30+F38+F46+F54+F62+F70+F78+F86","v":0},{"$f":"G14+G22+G30+G38+G46+G54+G62+G70+G78+G86","v":0},0,0,0,{"$f":"SUM(F90:J90)","v":0}]
[null,null,null,null,"PAYG Withholding",{"$f":"F13+F21+F29+F37+F45+F53+F61+F69+F77+F85","v":0},{"$f":"G13+G21+G29+G37+G45+G53+G61+G69+G77+G85","v":0},0,0,0,{"$f":"SUM(F91:J91)","v":0}]
[null,null,null,null,"Net Wages",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0},0,0,0,0]
[]
[]
[null,null,null,null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Feb","index":10,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,5,5,9],[94,4,94,10]]}
[null,null,null,null,"Gross Pay Estimate - Weekly Wages",null,null,null,null,null,{"$f":"Summary!O2","v":"Entity Name"},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Wages for \",TEXT(Month8End,\"mmmm yyyy\"))","v":"Wages for February 2018"},null,null,null,null,null,{"$f":"Summary!O3","v":"Preparer Name"}]
[]
[]
[null,null,null,null,null,"Wages for Fortnight Ended"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,1,null,{"$f":"Summary!E11","v":"Employee 1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K10<>0,K11<>0,K12<>0,K13<>0,K14<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O8","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F10:J10)","v":0},null,null,null,{"$f":"O9","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F11:J11)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F10-F11","v":0},{"$f":"G10-G11","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E9<>\"Select\",F14-F12,0)","v":0},{"$f":"IF(E9<>\"Select\",G14-G12,0)","v":0},{"$f":"IF(E9<>\"Select\",H14-H12,0)","v":0},{"$f":"IF(E9<>\"Select\",I14-I12,0)","v":0},{"$f":"IF(E9<>\"Select\",J14-J12,0)","v":0},{"$f":"SUM(F13:J13)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(F12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(G12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(H12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(I12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(J12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F14:J14)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,2,null,{"$f":"Summary!E12","v":"Employee 2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K18<>0,K19<>0,K20<>0,K21<>0,K22<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O16","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F18:J18)","v":0},null,null,null,{"$f":"O17","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F19:J19)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F18-F19","v":0},{"$f":"G18-G19","v":0},0,0,0,{"$f":"SUM(F20:J20)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E17<>\"Select\",F22-F20,0)","v":0},{"$f":"IF(E17<>\"Select\",G22-G20,0)","v":0},{"$f":"IF(E17<>\"Select\",H22-H20,0)","v":0},{"$f":"IF(E17<>\"Select\",I22-I20,0)","v":0},{"$f":"IF(E17<>\"Select\",J22-J20,0)","v":0},{"$f":"SUM(F21:J21)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(F20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(G20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(H20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(I20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(J20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F22:J22)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,3,null,{"$f":"Summary!E13","v":"Employee 3 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K26<>0,K27<>0,K28<>0,K29<>0,K30<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O24","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F26:J26)","v":0},null,null,null,{"$f":"O25","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F27:J27)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F26-F27","v":0},{"$f":"G26-G27","v":0},0,0,0,{"$f":"SUM(F28:J28)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E25<>\"Select\",F30-F28,0)","v":0},{"$f":"IF(E25<>\"Select\",G30-G28,0)","v":0},{"$f":"IF(E25<>\"Select\",H30-H28,0)","v":0},{"$f":"IF(E25<>\"Select\",I30-I28,0)","v":0},{"$f":"IF(E25<>\"Select\",J30-J28,0)","v":0},{"$f":"SUM(F29:J29)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(F28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(G28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(H28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(I28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(J28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F30:J30)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,4,null,{"$f":"Summary!E14","v":"Employee 4 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34<>0,K35<>0,K36<>0,K37<>0,K38<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O32","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F34:J34)","v":0},null,null,null,{"$f":"O33","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F35:J35)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},0,0,0,{"$f":"SUM(F36:J36)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E33<>\"Select\",F38-F36,0)","v":0},{"$f":"IF(E33<>\"Select\",G38-G36,0)","v":0},{"$f":"IF(E33<>\"Select\",H38-H36,0)","v":0},{"$f":"IF(E33<>\"Select\",I38-I36,0)","v":0},{"$f":"IF(E33<>\"Select\",J38-J36,0)","v":0},{"$f":"SUM(F37:J37)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(F36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(G36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(H36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(I36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(J36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F38:J38)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,5,null,{"$f":"Summary!E15","v":"Employee 5 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K42<>0,K43<>0,K44<>0,K45<>0,K46<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O40","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F42:J42)","v":0},null,null,null,{"$f":"O41","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F43:J43)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F42-F43","v":0},{"$f":"G42-G43","v":0},0,0,0,{"$f":"SUM(F44:J44)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E41<>\"Select\",F46-F44,0)","v":0},{"$f":"IF(E41<>\"Select\",G46-G44,0)","v":0},{"$f":"IF(E41<>\"Select\",H46-H44,0)","v":0},{"$f":"IF(E41<>\"Select\",I46-I44,0)","v":0},{"$f":"IF(E41<>\"Select\",J46-J44,0)","v":0},{"$f":"SUM(F45:J45)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(F44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(G44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(H44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(I44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(J44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F46:J46)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,6,null,{"$f":"Summary!E16","v":"Employee 6 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50<>0,K51<>0,K52<>0,K53<>0,K54<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F50:J50)","v":0},null,null,null,{"$f":"O49","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F51:J51)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F50-F51","v":0},{"$f":"G50-G51","v":0},0,0,0,{"$f":"SUM(F52:J52)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E49<>\"Select\",F54-F52,0)","v":0},{"$f":"IF(E49<>\"Select\",G54-G52,0)","v":0},{"$f":"IF(E49<>\"Select\",H54-H52,0)","v":0},{"$f":"IF(E49<>\"Select\",I54-I52,0)","v":0},{"$f":"IF(E49<>\"Select\",J54-J52,0)","v":0},{"$f":"SUM(F53:J53)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(F52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(G52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(H52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(I52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(J52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F54:J54)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,7,null,{"$f":"Summary!E17","v":"Employee 7 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K58<>0,K59<>0,K60<>0,K61<>0,K62<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O56","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F58:J58)","v":0},null,null,null,{"$f":"O57","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F59:J59)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F58-F59","v":0},{"$f":"G58-G59","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E57<>\"Select\",F62-F60,0)","v":0},{"$f":"IF(E57<>\"Select\",G62-G60,0)","v":0},{"$f":"IF(E57<>\"Select\",H62-H60,0)","v":0},{"$f":"IF(E57<>\"Select\",I62-I60,0)","v":0},{"$f":"IF(E57<>\"Select\",J62-J60,0)","v":0},{"$f":"SUM(F61:J61)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(F60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(G60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(H60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(I60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(J60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F62:J62)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,8,null,{"$f":"Summary!E18","v":"Employee 8 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K66<>0,K67<>0,K68<>0,K69<>0,K70<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F66:J66)","v":0},null,null,null,{"$f":"O65","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F67:J67)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F66-F67","v":0},{"$f":"G66-G67","v":0},0,0,0,{"$f":"SUM(F68:J68)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E65<>\"Select\",F70-F68,0)","v":0},{"$f":"IF(E65<>\"Select\",G70-G68,0)","v":0},{"$f":"IF(E65<>\"Select\",H70-H68,0)","v":0},{"$f":"IF(E65<>\"Select\",I70-I68,0)","v":0},{"$f":"IF(E65<>\"Select\",J70-J68,0)","v":0},{"$f":"SUM(F69:J69)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(F68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(G68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(H68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(I68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(J68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F70:J70)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,9,null,{"$f":"Summary!E19","v":"Employee 9 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K74<>0,K75<>0,K76<>0,K77<>0,K78<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O72","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F74:J74)","v":0},null,null,null,{"$f":"O73","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F75:J75)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},0,0,0,{"$f":"SUM(F76:J76)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E73<>\"Select\",F78-F76,0)","v":0},{"$f":"IF(E73<>\"Select\",G78-G76,0)","v":0},{"$f":"IF(E73<>\"Select\",H78-H76,0)","v":0},{"$f":"IF(E73<>\"Select\",I78-I76,0)","v":0},{"$f":"IF(E73<>\"Select\",J78-J76,0)","v":0},{"$f":"SUM(F77:J77)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(F76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(G76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(H76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(I76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(J76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F78:J78)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,10,null,{"$f":"Summary!E20","v":"Employee 10 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K82<>0,K83<>0,K84<>0,K85<>0,K86<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O80","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F82:J82)","v":0},null,null,null,{"$f":"O81","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F83:J83)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F82-F83","v":0},{"$f":"G82-G83","v":0},0,0,0,{"$f":"SUM(F84:J84)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E81<>\"Select\",F86-F84,0)","v":0},{"$f":"IF(E81<>\"Select\",G86-G84,0)","v":0},{"$f":"IF(E81<>\"Select\",H86-H84,0)","v":0},{"$f":"IF(E81<>\"Select\",I86-I84,0)","v":0},{"$f":"IF(E81<>\"Select\",J86-J84,0)","v":0},{"$f":"SUM(F85:J85)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(F84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(G84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(H84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(I84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(J84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F86:J86)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,"Monthly Summary"]
[null,null,null,null,"Gross Wages  ",{"$f":"F14+F22+F30+F38+F46+F54+F62+F70+F78+F86","v":0},{"$f":"G14+G22+G30+G38+G46+G54+G62+G70+G78+G86","v":0},0,0,0,{"$f":"SUM(F90:J90)","v":0}]
[null,null,null,null,"PAYG Withholding",{"$f":"F13+F21+F29+F37+F45+F53+F61+F69+F77+F85","v":0},{"$f":"G13+G21+G29+G37+G45+G53+G61+G69+G77+G85","v":0},0,0,0,{"$f":"SUM(F91:J91)","v":0}]
[null,null,null,null,"Net Wages",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0},0,0,0,0]
[]
[]
[null,null,null,null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Mar","index":11,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,5,5,9],[94,4,94,10]]}
[null,null,null,null,"Gross Pay Estimate - Weekly Wages",null,null,null,null,null,{"$f":"Summary!O2","v":"Entity Name"},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Wages for \",TEXT(Month9End,\"mmmm yyyy\"))","v":"Wages for March 2018"},null,null,null,null,null,{"$f":"Summary!O3","v":"Preparer Name"}]
[]
[]
[null,null,null,null,null,"Wages for Fortnight Ended"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,1,null,{"$f":"Summary!E11","v":"Employee 1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K10<>0,K11<>0,K12<>0,K13<>0,K14<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O8","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F10:J10)","v":0},null,null,null,{"$f":"O9","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F11:J11)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F10-F11","v":0},{"$f":"G10-G11","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E9<>\"Select\",F14-F12,0)","v":0},{"$f":"IF(E9<>\"Select\",G14-G12,0)","v":0},{"$f":"IF(E9<>\"Select\",H14-H12,0)","v":0},{"$f":"IF(E9<>\"Select\",I14-I12,0)","v":0},{"$f":"IF(E9<>\"Select\",J14-J12,0)","v":0},{"$f":"SUM(F13:J13)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(F12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(G12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(H12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(I12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(J12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F14:J14)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,2,null,{"$f":"Summary!E12","v":"Employee 2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K18<>0,K19<>0,K20<>0,K21<>0,K22<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O16","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F18:J18)","v":0},null,null,null,{"$f":"O17","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F19:J19)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F18-F19","v":0},{"$f":"G18-G19","v":0},0,0,0,{"$f":"SUM(F20:J20)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E17<>\"Select\",F22-F20,0)","v":0},{"$f":"IF(E17<>\"Select\",G22-G20,0)","v":0},{"$f":"IF(E17<>\"Select\",H22-H20,0)","v":0},{"$f":"IF(E17<>\"Select\",I22-I20,0)","v":0},{"$f":"IF(E17<>\"Select\",J22-J20,0)","v":0},{"$f":"SUM(F21:J21)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(F20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(G20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(H20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(I20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(J20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F22:J22)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,3,null,{"$f":"Summary!E13","v":"Employee 3 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K26<>0,K27<>0,K28<>0,K29<>0,K30<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O24","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F26:J26)","v":0},null,null,null,{"$f":"O25","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F27:J27)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F26-F27","v":0},{"$f":"G26-G27","v":0},0,0,0,{"$f":"SUM(F28:J28)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E25<>\"Select\",F30-F28,0)","v":0},{"$f":"IF(E25<>\"Select\",G30-G28,0)","v":0},{"$f":"IF(E25<>\"Select\",H30-H28,0)","v":0},{"$f":"IF(E25<>\"Select\",I30-I28,0)","v":0},{"$f":"IF(E25<>\"Select\",J30-J28,0)","v":0},{"$f":"SUM(F29:J29)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(F28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(G28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(H28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(I28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(J28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F30:J30)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,4,null,{"$f":"Summary!E14","v":"Employee 4 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34<>0,K35<>0,K36<>0,K37<>0,K38<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O32","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F34:J34)","v":0},null,null,null,{"$f":"O33","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F35:J35)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},0,0,0,{"$f":"SUM(F36:J36)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E33<>\"Select\",F38-F36,0)","v":0},{"$f":"IF(E33<>\"Select\",G38-G36,0)","v":0},{"$f":"IF(E33<>\"Select\",H38-H36,0)","v":0},{"$f":"IF(E33<>\"Select\",I38-I36,0)","v":0},{"$f":"IF(E33<>\"Select\",J38-J36,0)","v":0},{"$f":"SUM(F37:J37)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(F36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(G36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(H36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(I36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(J36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F38:J38)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,5,null,{"$f":"Summary!E15","v":"Employee 5 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K42<>0,K43<>0,K44<>0,K45<>0,K46<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O40","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F42:J42)","v":0},null,null,null,{"$f":"O41","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F43:J43)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F42-F43","v":0},{"$f":"G42-G43","v":0},0,0,0,{"$f":"SUM(F44:J44)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E41<>\"Select\",F46-F44,0)","v":0},{"$f":"IF(E41<>\"Select\",G46-G44,0)","v":0},{"$f":"IF(E41<>\"Select\",H46-H44,0)","v":0},{"$f":"IF(E41<>\"Select\",I46-I44,0)","v":0},{"$f":"IF(E41<>\"Select\",J46-J44,0)","v":0},{"$f":"SUM(F45:J45)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(F44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(G44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(H44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(I44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(J44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F46:J46)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,6,null,{"$f":"Summary!E16","v":"Employee 6 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50<>0,K51<>0,K52<>0,K53<>0,K54<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F50:J50)","v":0},null,null,null,{"$f":"O49","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F51:J51)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F50-F51","v":0},{"$f":"G50-G51","v":0},0,0,0,{"$f":"SUM(F52:J52)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E49<>\"Select\",F54-F52,0)","v":0},{"$f":"IF(E49<>\"Select\",G54-G52,0)","v":0},{"$f":"IF(E49<>\"Select\",H54-H52,0)","v":0},{"$f":"IF(E49<>\"Select\",I54-I52,0)","v":0},{"$f":"IF(E49<>\"Select\",J54-J52,0)","v":0},{"$f":"SUM(F53:J53)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(F52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(G52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(H52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(I52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(J52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F54:J54)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,7,null,{"$f":"Summary!E17","v":"Employee 7 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K58<>0,K59<>0,K60<>0,K61<>0,K62<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O56","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F58:J58)","v":0},null,null,null,{"$f":"O57","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F59:J59)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F58-F59","v":0},{"$f":"G58-G59","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E57<>\"Select\",F62-F60,0)","v":0},{"$f":"IF(E57<>\"Select\",G62-G60,0)","v":0},{"$f":"IF(E57<>\"Select\",H62-H60,0)","v":0},{"$f":"IF(E57<>\"Select\",I62-I60,0)","v":0},{"$f":"IF(E57<>\"Select\",J62-J60,0)","v":0},{"$f":"SUM(F61:J61)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(F60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(G60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(H60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(I60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(J60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F62:J62)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,8,null,{"$f":"Summary!E18","v":"Employee 8 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K66<>0,K67<>0,K68<>0,K69<>0,K70<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F66:J66)","v":0},null,null,null,{"$f":"O65","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F67:J67)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F66-F67","v":0},{"$f":"G66-G67","v":0},0,0,0,{"$f":"SUM(F68:J68)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E65<>\"Select\",F70-F68,0)","v":0},{"$f":"IF(E65<>\"Select\",G70-G68,0)","v":0},{"$f":"IF(E65<>\"Select\",H70-H68,0)","v":0},{"$f":"IF(E65<>\"Select\",I70-I68,0)","v":0},{"$f":"IF(E65<>\"Select\",J70-J68,0)","v":0},{"$f":"SUM(F69:J69)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(F68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(G68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(H68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(I68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(J68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F70:J70)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,9,null,{"$f":"Summary!E19","v":"Employee 9 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K74<>0,K75<>0,K76<>0,K77<>0,K78<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O72","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F74:J74)","v":0},null,null,null,{"$f":"O73","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F75:J75)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},0,0,0,{"$f":"SUM(F76:J76)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E73<>\"Select\",F78-F76,0)","v":0},{"$f":"IF(E73<>\"Select\",G78-G76,0)","v":0},{"$f":"IF(E73<>\"Select\",H78-H76,0)","v":0},{"$f":"IF(E73<>\"Select\",I78-I76,0)","v":0},{"$f":"IF(E73<>\"Select\",J78-J76,0)","v":0},{"$f":"SUM(F77:J77)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(F76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(G76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(H76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(I76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(J76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F78:J78)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,10,null,{"$f":"Summary!E20","v":"Employee 10 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K82<>0,K83<>0,K84<>0,K85<>0,K86<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O80","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F82:J82)","v":0},null,null,null,{"$f":"O81","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F83:J83)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F82-F83","v":0},{"$f":"G82-G83","v":0},0,0,0,{"$f":"SUM(F84:J84)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E81<>\"Select\",F86-F84,0)","v":0},{"$f":"IF(E81<>\"Select\",G86-G84,0)","v":0},{"$f":"IF(E81<>\"Select\",H86-H84,0)","v":0},{"$f":"IF(E81<>\"Select\",I86-I84,0)","v":0},{"$f":"IF(E81<>\"Select\",J86-J84,0)","v":0},{"$f":"SUM(F85:J85)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(F84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(G84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(H84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(I84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(J84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F86:J86)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,"Monthly Summary"]
[null,null,null,null,"Gross Wages  ",{"$f":"F14+F22+F30+F38+F46+F54+F62+F70+F78+F86","v":0},{"$f":"G14+G22+G30+G38+G46+G54+G62+G70+G78+G86","v":0},0,0,0,{"$f":"SUM(F90:J90)","v":0}]
[null,null,null,null,"PAYG Withholding",{"$f":"F13+F21+F29+F37+F45+F53+F61+F69+F77+F85","v":0},{"$f":"G13+G21+G29+G37+G45+G53+G61+G69+G77+G85","v":0},0,0,0,{"$f":"SUM(F91:J91)","v":0}]
[null,null,null,null,"Net Wages",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0},0,0,0,0]
[]
[]
[null,null,null,null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Apr","index":12,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,5,5,9],[94,4,94,10]]}
[null,null,null,null,"Gross Pay Estimate - Weekly Wages",null,null,null,null,null,{"$f":"Summary!O2","v":"Entity Name"},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Wages for \",TEXT(Month10End,\"mmmm yyyy\"))","v":"Wages for April 2018"},null,null,null,null,null,{"$f":"Summary!O3","v":"Preparer Name"}]
[]
[]
[null,null,null,null,null,"Wages for Fortnight Ended"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,1,null,{"$f":"Summary!E11","v":"Employee 1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K10<>0,K11<>0,K12<>0,K13<>0,K14<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O8","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F10:J10)","v":0},null,null,null,{"$f":"O9","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F11:J11)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F10-F11","v":0},{"$f":"G10-G11","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E9<>\"Select\",F14-F12,0)","v":0},{"$f":"IF(E9<>\"Select\",G14-G12,0)","v":0},{"$f":"IF(E9<>\"Select\",H14-H12,0)","v":0},{"$f":"IF(E9<>\"Select\",I14-I12,0)","v":0},{"$f":"IF(E9<>\"Select\",J14-J12,0)","v":0},{"$f":"SUM(F13:J13)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(F12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(G12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(H12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(I12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(J12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F14:J14)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,2,null,{"$f":"Summary!E12","v":"Employee 2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K18<>0,K19<>0,K20<>0,K21<>0,K22<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O16","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F18:J18)","v":0},null,null,null,{"$f":"O17","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F19:J19)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F18-F19","v":0},{"$f":"G18-G19","v":0},0,0,0,{"$f":"SUM(F20:J20)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E17<>\"Select\",F22-F20,0)","v":0},{"$f":"IF(E17<>\"Select\",G22-G20,0)","v":0},{"$f":"IF(E17<>\"Select\",H22-H20,0)","v":0},{"$f":"IF(E17<>\"Select\",I22-I20,0)","v":0},{"$f":"IF(E17<>\"Select\",J22-J20,0)","v":0},{"$f":"SUM(F21:J21)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(F20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(G20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(H20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(I20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(J20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F22:J22)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,3,null,{"$f":"Summary!E13","v":"Employee 3 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K26<>0,K27<>0,K28<>0,K29<>0,K30<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O24","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F26:J26)","v":0},null,null,null,{"$f":"O25","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F27:J27)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F26-F27","v":0},{"$f":"G26-G27","v":0},0,0,0,{"$f":"SUM(F28:J28)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E25<>\"Select\",F30-F28,0)","v":0},{"$f":"IF(E25<>\"Select\",G30-G28,0)","v":0},{"$f":"IF(E25<>\"Select\",H30-H28,0)","v":0},{"$f":"IF(E25<>\"Select\",I30-I28,0)","v":0},{"$f":"IF(E25<>\"Select\",J30-J28,0)","v":0},{"$f":"SUM(F29:J29)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(F28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(G28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(H28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(I28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(J28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F30:J30)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,4,null,{"$f":"Summary!E14","v":"Employee 4 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34<>0,K35<>0,K36<>0,K37<>0,K38<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O32","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F34:J34)","v":0},null,null,null,{"$f":"O33","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F35:J35)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},0,0,0,{"$f":"SUM(F36:J36)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E33<>\"Select\",F38-F36,0)","v":0},{"$f":"IF(E33<>\"Select\",G38-G36,0)","v":0},{"$f":"IF(E33<>\"Select\",H38-H36,0)","v":0},{"$f":"IF(E33<>\"Select\",I38-I36,0)","v":0},{"$f":"IF(E33<>\"Select\",J38-J36,0)","v":0},{"$f":"SUM(F37:J37)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(F36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(G36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(H36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(I36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(J36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F38:J38)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,5,null,{"$f":"Summary!E15","v":"Employee 5 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K42<>0,K43<>0,K44<>0,K45<>0,K46<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O40","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F42:J42)","v":0},null,null,null,{"$f":"O41","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F43:J43)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F42-F43","v":0},{"$f":"G42-G43","v":0},0,0,0,{"$f":"SUM(F44:J44)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E41<>\"Select\",F46-F44,0)","v":0},{"$f":"IF(E41<>\"Select\",G46-G44,0)","v":0},{"$f":"IF(E41<>\"Select\",H46-H44,0)","v":0},{"$f":"IF(E41<>\"Select\",I46-I44,0)","v":0},{"$f":"IF(E41<>\"Select\",J46-J44,0)","v":0},{"$f":"SUM(F45:J45)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(F44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(G44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(H44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(I44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(J44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F46:J46)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,6,null,{"$f":"Summary!E16","v":"Employee 6 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50<>0,K51<>0,K52<>0,K53<>0,K54<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F50:J50)","v":0},null,null,null,{"$f":"O49","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F51:J51)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F50-F51","v":0},{"$f":"G50-G51","v":0},0,0,0,{"$f":"SUM(F52:J52)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E49<>\"Select\",F54-F52,0)","v":0},{"$f":"IF(E49<>\"Select\",G54-G52,0)","v":0},{"$f":"IF(E49<>\"Select\",H54-H52,0)","v":0},{"$f":"IF(E49<>\"Select\",I54-I52,0)","v":0},{"$f":"IF(E49<>\"Select\",J54-J52,0)","v":0},{"$f":"SUM(F53:J53)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(F52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(G52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(H52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(I52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(J52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F54:J54)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,7,null,{"$f":"Summary!E17","v":"Employee 7 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K58<>0,K59<>0,K60<>0,K61<>0,K62<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O56","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F58:J58)","v":0},null,null,null,{"$f":"O57","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F59:J59)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F58-F59","v":0},{"$f":"G58-G59","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E57<>\"Select\",F62-F60,0)","v":0},{"$f":"IF(E57<>\"Select\",G62-G60,0)","v":0},{"$f":"IF(E57<>\"Select\",H62-H60,0)","v":0},{"$f":"IF(E57<>\"Select\",I62-I60,0)","v":0},{"$f":"IF(E57<>\"Select\",J62-J60,0)","v":0},{"$f":"SUM(F61:J61)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(F60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(G60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(H60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(I60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(J60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F62:J62)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,8,null,{"$f":"Summary!E18","v":"Employee 8 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K66<>0,K67<>0,K68<>0,K69<>0,K70<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F66:J66)","v":0},null,null,null,{"$f":"O65","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F67:J67)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F66-F67","v":0},{"$f":"G66-G67","v":0},0,0,0,{"$f":"SUM(F68:J68)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E65<>\"Select\",F70-F68,0)","v":0},{"$f":"IF(E65<>\"Select\",G70-G68,0)","v":0},{"$f":"IF(E65<>\"Select\",H70-H68,0)","v":0},{"$f":"IF(E65<>\"Select\",I70-I68,0)","v":0},{"$f":"IF(E65<>\"Select\",J70-J68,0)","v":0},{"$f":"SUM(F69:J69)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(F68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(G68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(H68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(I68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(J68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F70:J70)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,9,null,{"$f":"Summary!E19","v":"Employee 9 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K74<>0,K75<>0,K76<>0,K77<>0,K78<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O72","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F74:J74)","v":0},null,null,null,{"$f":"O73","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F75:J75)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},0,0,0,{"$f":"SUM(F76:J76)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E73<>\"Select\",F78-F76,0)","v":0},{"$f":"IF(E73<>\"Select\",G78-G76,0)","v":0},{"$f":"IF(E73<>\"Select\",H78-H76,0)","v":0},{"$f":"IF(E73<>\"Select\",I78-I76,0)","v":0},{"$f":"IF(E73<>\"Select\",J78-J76,0)","v":0},{"$f":"SUM(F77:J77)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(F76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(G76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(H76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(I76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(J76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F78:J78)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,10,null,{"$f":"Summary!E20","v":"Employee 10 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K82<>0,K83<>0,K84<>0,K85<>0,K86<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O80","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F82:J82)","v":0},null,null,null,{"$f":"O81","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F83:J83)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F82-F83","v":0},{"$f":"G82-G83","v":0},0,0,0,{"$f":"SUM(F84:J84)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E81<>\"Select\",F86-F84,0)","v":0},{"$f":"IF(E81<>\"Select\",G86-G84,0)","v":0},{"$f":"IF(E81<>\"Select\",H86-H84,0)","v":0},{"$f":"IF(E81<>\"Select\",I86-I84,0)","v":0},{"$f":"IF(E81<>\"Select\",J86-J84,0)","v":0},{"$f":"SUM(F85:J85)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(F84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(G84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(H84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(I84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(J84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F86:J86)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,"Monthly Summary"]
[null,null,null,null,"Gross Wages  ",{"$f":"F14+F22+F30+F38+F46+F54+F62+F70+F78+F86","v":0},{"$f":"G14+G22+G30+G38+G46+G54+G62+G70+G78+G86","v":0},0,0,0,{"$f":"SUM(F90:J90)","v":0}]
[null,null,null,null,"PAYG Withholding",{"$f":"F13+F21+F29+F37+F45+F53+F61+F69+F77+F85","v":0},{"$f":"G13+G21+G29+G37+G45+G53+G61+G69+G77+G85","v":0},0,0,0,{"$f":"SUM(F91:J91)","v":0}]
[null,null,null,null,"Net Wages",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0},0,0,0,0]
[]
[]
[null,null,null,null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"May","index":13,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,5,5,9],[94,4,94,10]]}
[null,null,null,null,"Gross Pay Estimate - Weekly Wages",null,null,null,null,null,{"$f":"Summary!O2","v":"Entity Name"},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Wages for \",TEXT(Month11End,\"mmmm yyyy\"))","v":"Wages for May 2018"},null,null,null,null,null,{"$f":"Summary!O3","v":"Preparer Name"}]
[]
[]
[null,null,null,null,null,"Wages for Fortnight Ended"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,1,null,{"$f":"Summary!E11","v":"Employee 1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K10<>0,K11<>0,K12<>0,K13<>0,K14<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O8","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F10:J10)","v":0},null,null,null,{"$f":"O9","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F11:J11)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F10-F11","v":0},{"$f":"G10-G11","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E9<>\"Select\",F14-F12,0)","v":0},{"$f":"IF(E9<>\"Select\",G14-G12,0)","v":0},{"$f":"IF(E9<>\"Select\",H14-H12,0)","v":0},{"$f":"IF(E9<>\"Select\",I14-I12,0)","v":0},{"$f":"IF(E9<>\"Select\",J14-J12,0)","v":0},{"$f":"SUM(F13:J13)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(F12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(G12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(H12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(I12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(J12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F14:J14)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,2,null,{"$f":"Summary!E12","v":"Employee 2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K18<>0,K19<>0,K20<>0,K21<>0,K22<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O16","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F18:J18)","v":0},null,null,null,{"$f":"O17","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F19:J19)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F18-F19","v":0},{"$f":"G18-G19","v":0},0,0,0,{"$f":"SUM(F20:J20)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E17<>\"Select\",F22-F20,0)","v":0},{"$f":"IF(E17<>\"Select\",G22-G20,0)","v":0},{"$f":"IF(E17<>\"Select\",H22-H20,0)","v":0},{"$f":"IF(E17<>\"Select\",I22-I20,0)","v":0},{"$f":"IF(E17<>\"Select\",J22-J20,0)","v":0},{"$f":"SUM(F21:J21)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(F20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(G20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(H20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(I20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(J20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F22:J22)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,3,null,{"$f":"Summary!E13","v":"Employee 3 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K26<>0,K27<>0,K28<>0,K29<>0,K30<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O24","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F26:J26)","v":0},null,null,null,{"$f":"O25","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F27:J27)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F26-F27","v":0},{"$f":"G26-G27","v":0},0,0,0,{"$f":"SUM(F28:J28)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E25<>\"Select\",F30-F28,0)","v":0},{"$f":"IF(E25<>\"Select\",G30-G28,0)","v":0},{"$f":"IF(E25<>\"Select\",H30-H28,0)","v":0},{"$f":"IF(E25<>\"Select\",I30-I28,0)","v":0},{"$f":"IF(E25<>\"Select\",J30-J28,0)","v":0},{"$f":"SUM(F29:J29)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(F28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(G28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(H28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(I28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(J28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F30:J30)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,4,null,{"$f":"Summary!E14","v":"Employee 4 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34<>0,K35<>0,K36<>0,K37<>0,K38<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O32","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F34:J34)","v":0},null,null,null,{"$f":"O33","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F35:J35)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},0,0,0,{"$f":"SUM(F36:J36)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E33<>\"Select\",F38-F36,0)","v":0},{"$f":"IF(E33<>\"Select\",G38-G36,0)","v":0},{"$f":"IF(E33<>\"Select\",H38-H36,0)","v":0},{"$f":"IF(E33<>\"Select\",I38-I36,0)","v":0},{"$f":"IF(E33<>\"Select\",J38-J36,0)","v":0},{"$f":"SUM(F37:J37)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(F36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(G36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(H36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(I36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(J36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F38:J38)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,5,null,{"$f":"Summary!E15","v":"Employee 5 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K42<>0,K43<>0,K44<>0,K45<>0,K46<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O40","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F42:J42)","v":0},null,null,null,{"$f":"O41","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F43:J43)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F42-F43","v":0},{"$f":"G42-G43","v":0},0,0,0,{"$f":"SUM(F44:J44)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E41<>\"Select\",F46-F44,0)","v":0},{"$f":"IF(E41<>\"Select\",G46-G44,0)","v":0},{"$f":"IF(E41<>\"Select\",H46-H44,0)","v":0},{"$f":"IF(E41<>\"Select\",I46-I44,0)","v":0},{"$f":"IF(E41<>\"Select\",J46-J44,0)","v":0},{"$f":"SUM(F45:J45)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(F44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(G44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(H44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(I44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(J44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F46:J46)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,6,null,{"$f":"Summary!E16","v":"Employee 6 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50<>0,K51<>0,K52<>0,K53<>0,K54<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F50:J50)","v":0},null,null,null,{"$f":"O49","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F51:J51)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F50-F51","v":0},{"$f":"G50-G51","v":0},0,0,0,{"$f":"SUM(F52:J52)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E49<>\"Select\",F54-F52,0)","v":0},{"$f":"IF(E49<>\"Select\",G54-G52,0)","v":0},{"$f":"IF(E49<>\"Select\",H54-H52,0)","v":0},{"$f":"IF(E49<>\"Select\",I54-I52,0)","v":0},{"$f":"IF(E49<>\"Select\",J54-J52,0)","v":0},{"$f":"SUM(F53:J53)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(F52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(G52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(H52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(I52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(J52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F54:J54)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,7,null,{"$f":"Summary!E17","v":"Employee 7 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K58<>0,K59<>0,K60<>0,K61<>0,K62<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O56","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F58:J58)","v":0},null,null,null,{"$f":"O57","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F59:J59)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F58-F59","v":0},{"$f":"G58-G59","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E57<>\"Select\",F62-F60,0)","v":0},{"$f":"IF(E57<>\"Select\",G62-G60,0)","v":0},{"$f":"IF(E57<>\"Select\",H62-H60,0)","v":0},{"$f":"IF(E57<>\"Select\",I62-I60,0)","v":0},{"$f":"IF(E57<>\"Select\",J62-J60,0)","v":0},{"$f":"SUM(F61:J61)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(F60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(G60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(H60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(I60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(J60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F62:J62)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,8,null,{"$f":"Summary!E18","v":"Employee 8 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K66<>0,K67<>0,K68<>0,K69<>0,K70<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F66:J66)","v":0},null,null,null,{"$f":"O65","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F67:J67)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F66-F67","v":0},{"$f":"G66-G67","v":0},0,0,0,{"$f":"SUM(F68:J68)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E65<>\"Select\",F70-F68,0)","v":0},{"$f":"IF(E65<>\"Select\",G70-G68,0)","v":0},{"$f":"IF(E65<>\"Select\",H70-H68,0)","v":0},{"$f":"IF(E65<>\"Select\",I70-I68,0)","v":0},{"$f":"IF(E65<>\"Select\",J70-J68,0)","v":0},{"$f":"SUM(F69:J69)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(F68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(G68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(H68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(I68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(J68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F70:J70)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,9,null,{"$f":"Summary!E19","v":"Employee 9 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K74<>0,K75<>0,K76<>0,K77<>0,K78<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O72","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F74:J74)","v":0},null,null,null,{"$f":"O73","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F75:J75)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},0,0,0,{"$f":"SUM(F76:J76)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E73<>\"Select\",F78-F76,0)","v":0},{"$f":"IF(E73<>\"Select\",G78-G76,0)","v":0},{"$f":"IF(E73<>\"Select\",H78-H76,0)","v":0},{"$f":"IF(E73<>\"Select\",I78-I76,0)","v":0},{"$f":"IF(E73<>\"Select\",J78-J76,0)","v":0},{"$f":"SUM(F77:J77)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(F76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(G76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(H76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(I76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(J76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F78:J78)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,10,null,{"$f":"Summary!E20","v":"Employee 10 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K82<>0,K83<>0,K84<>0,K85<>0,K86<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O80","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F82:J82)","v":0},null,null,null,{"$f":"O81","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F83:J83)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F82-F83","v":0},{"$f":"G82-G83","v":0},0,0,0,{"$f":"SUM(F84:J84)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E81<>\"Select\",F86-F84,0)","v":0},{"$f":"IF(E81<>\"Select\",G86-G84,0)","v":0},{"$f":"IF(E81<>\"Select\",H86-H84,0)","v":0},{"$f":"IF(E81<>\"Select\",I86-I84,0)","v":0},{"$f":"IF(E81<>\"Select\",J86-J84,0)","v":0},{"$f":"SUM(F85:J85)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(F84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(G84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(H84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(I84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(J84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F86:J86)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,"Monthly Summary"]
[null,null,null,null,"Gross Wages  ",{"$f":"F14+F22+F30+F38+F46+F54+F62+F70+F78+F86","v":0},{"$f":"G14+G22+G30+G38+G46+G54+G62+G70+G78+G86","v":0},0,0,0,{"$f":"SUM(F90:J90)","v":0}]
[null,null,null,null,"PAYG Withholding",{"$f":"F13+F21+F29+F37+F45+F53+F61+F69+F77+F85","v":0},{"$f":"G13+G21+G29+G37+G45+G53+G61+G69+G77+G85","v":0},0,0,0,{"$f":"SUM(F91:J91)","v":0}]
[null,null,null,null,"Net Wages",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0},0,0,0,0]
[]
[]
[null,null,null,null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]

{"sheet":"Jun","index":14,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,5,5,9],[94,4,94,10]]}
[null,null,null,null,"Gross Pay Estimate - Weekly Wages",null,null,null,null,null,{"$f":"Summary!O2","v":"Entity Name"},null,null,null,"HIDE"]
[null,null,null,null,{"$f":"CONCATENATE(\"Wages for \",TEXT(Month12End,\"mmmm yyyy\"))","v":"Wages for June 2018"},null,null,null,null,null,{"$f":"Summary!O3","v":"Preparer Name"}]
[]
[]
[null,null,null,null,null,"Wages for Fortnight Ended"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,1,null,{"$f":"Summary!E11","v":"Employee 1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K10<>0,K11<>0,K12<>0,K13<>0,K14<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O8","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F10:J10)","v":0},null,null,null,{"$f":"O9","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F11:J11)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F10-F11","v":0},{"$f":"G10-G11","v":0},0,0,0,{"$f":"SUM(F12:J12)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E9<>\"Select\",F14-F12,0)","v":0},{"$f":"IF(E9<>\"Select\",G14-G12,0)","v":0},{"$f":"IF(E9<>\"Select\",H14-H12,0)","v":0},{"$f":"IF(E9<>\"Select\",I14-I12,0)","v":0},{"$f":"IF(E9<>\"Select\",J14-J12,0)","v":0},{"$f":"SUM(F13:J13)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(F12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(G12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(H12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(I12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E9<>\"Select\",(ROUND((ROUNDDOWN(J12/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J12/2,0),IF(E9=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F14:J14)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,2,null,{"$f":"Summary!E12","v":"Employee 2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K18<>0,K19<>0,K20<>0,K21<>0,K22<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O16","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F18:J18)","v":0},null,null,null,{"$f":"O17","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F19:J19)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F18-F19","v":0},{"$f":"G18-G19","v":0},0,0,0,{"$f":"SUM(F20:J20)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E17<>\"Select\",F22-F20,0)","v":0},{"$f":"IF(E17<>\"Select\",G22-G20,0)","v":0},{"$f":"IF(E17<>\"Select\",H22-H20,0)","v":0},{"$f":"IF(E17<>\"Select\",I22-I20,0)","v":0},{"$f":"IF(E17<>\"Select\",J22-J20,0)","v":0},{"$f":"SUM(F21:J21)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(F20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(G20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(H20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(I20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E17<>\"Select\",(ROUND((ROUNDDOWN(J20/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J20/2,0),IF(E17=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F22:J22)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,3,null,{"$f":"Summary!E13","v":"Employee 3 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K26<>0,K27<>0,K28<>0,K29<>0,K30<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O24","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F26:J26)","v":0},null,null,null,{"$f":"O25","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F27:J27)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F26-F27","v":0},{"$f":"G26-G27","v":0},0,0,0,{"$f":"SUM(F28:J28)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E25<>\"Select\",F30-F28,0)","v":0},{"$f":"IF(E25<>\"Select\",G30-G28,0)","v":0},{"$f":"IF(E25<>\"Select\",H30-H28,0)","v":0},{"$f":"IF(E25<>\"Select\",I30-I28,0)","v":0},{"$f":"IF(E25<>\"Select\",J30-J28,0)","v":0},{"$f":"SUM(F29:J29)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(F28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(G28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(H28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(I28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E25<>\"Select\",(ROUND((ROUNDDOWN(J28/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J28/2,0),IF(E25=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F30:J30)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,4,null,{"$f":"Summary!E14","v":"Employee 4 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34<>0,K35<>0,K36<>0,K37<>0,K38<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O32","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F34:J34)","v":0},null,null,null,{"$f":"O33","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F35:J35)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},0,0,0,{"$f":"SUM(F36:J36)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E33<>\"Select\",F38-F36,0)","v":0},{"$f":"IF(E33<>\"Select\",G38-G36,0)","v":0},{"$f":"IF(E33<>\"Select\",H38-H36,0)","v":0},{"$f":"IF(E33<>\"Select\",I38-I36,0)","v":0},{"$f":"IF(E33<>\"Select\",J38-J36,0)","v":0},{"$f":"SUM(F37:J37)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(F36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(G36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(H36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(I36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E33<>\"Select\",(ROUND((ROUNDDOWN(J36/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J36/2,0),IF(E33=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F38:J38)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,5,null,{"$f":"Summary!E15","v":"Employee 5 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K42<>0,K43<>0,K44<>0,K45<>0,K46<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O40","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F42:J42)","v":0},null,null,null,{"$f":"O41","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F43:J43)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F42-F43","v":0},{"$f":"G42-G43","v":0},0,0,0,{"$f":"SUM(F44:J44)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E41<>\"Select\",F46-F44,0)","v":0},{"$f":"IF(E41<>\"Select\",G46-G44,0)","v":0},{"$f":"IF(E41<>\"Select\",H46-H44,0)","v":0},{"$f":"IF(E41<>\"Select\",I46-I44,0)","v":0},{"$f":"IF(E41<>\"Select\",J46-J44,0)","v":0},{"$f":"SUM(F45:J45)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(F44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(G44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(H44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(I44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E41<>\"Select\",(ROUND((ROUNDDOWN(J44/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J44/2,0),IF(E41=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F46:J46)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,6,null,{"$f":"Summary!E16","v":"Employee 6 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50<>0,K51<>0,K52<>0,K53<>0,K54<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F50:J50)","v":0},null,null,null,{"$f":"O49","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F51:J51)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F50-F51","v":0},{"$f":"G50-G51","v":0},0,0,0,{"$f":"SUM(F52:J52)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E49<>\"Select\",F54-F52,0)","v":0},{"$f":"IF(E49<>\"Select\",G54-G52,0)","v":0},{"$f":"IF(E49<>\"Select\",H54-H52,0)","v":0},{"$f":"IF(E49<>\"Select\",I54-I52,0)","v":0},{"$f":"IF(E49<>\"Select\",J54-J52,0)","v":0},{"$f":"SUM(F53:J53)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(F52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(G52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(H52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(I52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E49<>\"Select\",(ROUND((ROUNDDOWN(J52/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J52/2,0),IF(E49=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F54:J54)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,7,null,{"$f":"Summary!E17","v":"Employee 7 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K58<>0,K59<>0,K60<>0,K61<>0,K62<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O56","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F58:J58)","v":0},null,null,null,{"$f":"O57","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F59:J59)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F58-F59","v":0},{"$f":"G58-G59","v":0},0,0,0,{"$f":"SUM(F60:J60)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E57<>\"Select\",F62-F60,0)","v":0},{"$f":"IF(E57<>\"Select\",G62-G60,0)","v":0},{"$f":"IF(E57<>\"Select\",H62-H60,0)","v":0},{"$f":"IF(E57<>\"Select\",I62-I60,0)","v":0},{"$f":"IF(E57<>\"Select\",J62-J60,0)","v":0},{"$f":"SUM(F61:J61)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(F60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(G60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(H60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(I60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E57<>\"Select\",(ROUND((ROUNDDOWN(J60/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J60/2,0),IF(E57=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F62:J62)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,8,null,{"$f":"Summary!E18","v":"Employee 8 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K66<>0,K67<>0,K68<>0,K69<>0,K70<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O64","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F66:J66)","v":0},null,null,null,{"$f":"O65","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F67:J67)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F66-F67","v":0},{"$f":"G66-G67","v":0},0,0,0,{"$f":"SUM(F68:J68)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E65<>\"Select\",F70-F68,0)","v":0},{"$f":"IF(E65<>\"Select\",G70-G68,0)","v":0},{"$f":"IF(E65<>\"Select\",H70-H68,0)","v":0},{"$f":"IF(E65<>\"Select\",I70-I68,0)","v":0},{"$f":"IF(E65<>\"Select\",J70-J68,0)","v":0},{"$f":"SUM(F69:J69)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(F68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(G68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(H68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(I68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E65<>\"Select\",(ROUND((ROUNDDOWN(J68/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J68/2,0),IF(E65=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F70:J70)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,9,null,{"$f":"Summary!E19","v":"Employee 9 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K74<>0,K75<>0,K76<>0,K77<>0,K78<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O72","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F74:J74)","v":0},null,null,null,{"$f":"O73","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F75:J75)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},0,0,0,{"$f":"SUM(F76:J76)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E73<>\"Select\",F78-F76,0)","v":0},{"$f":"IF(E73<>\"Select\",G78-G76,0)","v":0},{"$f":"IF(E73<>\"Select\",H78-H76,0)","v":0},{"$f":"IF(E73<>\"Select\",I78-I76,0)","v":0},{"$f":"IF(E73<>\"Select\",J78-J76,0)","v":0},{"$f":"SUM(F77:J77)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(F76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(G76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(H76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(I76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E73<>\"Select\",(ROUND((ROUNDDOWN(J76/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J76/2,0),IF(E73=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F78:J78)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[null,null,10,null,{"$f":"Summary!E20","v":"Employee 10 Name"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K82<>0,K83<>0,K84<>0,K85<>0,K86<>0),0,\"blank\")","v":"blank"}]
[null,null,null,null,"Select",null,null,null,null,null,null,null,null,null,{"$f":"O80","v":"blank"}]
[null,null,null,null,"Wages Paid from Accounting Records",null,null,null,null,null,{"$f":"SUM(F82:J82)","v":0},null,null,null,{"$f":"O81","v":"blank"}]
[null,null,null,null,"Less PAYG Withholding Payments to the ATO (if incl above)",null,null,null,null,null,{"$f":"SUM(F83:J83)","v":0},null,null,null,"blank"]
[null,null,null,null,"Net Wages",{"$f":"F82-F83","v":0},{"$f":"G82-G83","v":0},0,0,0,{"$f":"SUM(F84:J84)","v":0},null,null,null,"blank"]
[null,null,null,null,"Add PAYG Withholding ",{"$f":"IF(E81<>\"Select\",F86-F84,0)","v":0},{"$f":"IF(E81<>\"Select\",G86-G84,0)","v":0},{"$f":"IF(E81<>\"Select\",H86-H84,0)","v":0},{"$f":"IF(E81<>\"Select\",I86-I84,0)","v":0},{"$f":"IF(E81<>\"Select\",J86-J84,0)","v":0},{"$f":"SUM(F85:J85)","v":0},null,null,null,"blank"]
[null,null,null,null,"Gross Wages",{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(F84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(F84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(G84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(G84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(H84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(H84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(I84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(I84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"IF(E81<>\"Select\",(ROUND((ROUNDDOWN(J84/2,0)+(0.99*VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4))-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),5))/(1-VLOOKUP(ROUNDDOWN(J84/2,0),IF(E81=\"Claim Tax Free Threshold\",NEWPAYGW.TFT,NEWPAYGW.NOTFT),4)),0))*2,0)","v":0},{"$f":"SUM(F86:J86)","v":0},null,null,null,"blank"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blank"]
[]
[null,null,null,null,"Monthly Summary"]
[null,null,null,null,"Gross Wages  ",{"$f":"F14+F22+F30+F38+F46+F54+F62+F70+F78+F86","v":0},{"$f":"G14+G22+G30+G38+G46+G54+G62+G70+G78+G86","v":0},0,0,0,{"$f":"SUM(F90:J90)","v":0}]
[null,null,null,null,"PAYG Withholding",{"$f":"F13+F21+F29+F37+F45+F53+F61+F69+F77+F85","v":0},{"$f":"G13+G21+G29+G37+G45+G53+G61+G69+G77+G85","v":0},0,0,0,{"$f":"SUM(F91:J91)","v":0}]
[null,null,null,null,"Net Wages",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0},0,0,0,0]
[]
[]
[null,null,null,null,"PAYG withholding calculations are for payments of fortnightly wages to resident individuals who have quoted their TFN and are not claiming any Medicare Levy reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"blank\"","v":"blank"}]