{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Disclaimer","Standing info","Control sheet","Time budget","Cover page","Contents","Calculation of taxable income","Tax calculation","Schedules","Assets & liabilities . recon","A&L Schedules","Tax tables & variables"],"not_rendered":{"charts":0,"images":16,"macros":1,"external_links":1,"defined_names":55,"comments":1,"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":"Disclaimer","index":0,"n_rows":5,"n_cols":1,"rows_kept":5,"cut":false,"hidden":false,"merged":[[4,0,4,6]]}
["The Core Group (Pty) Ltd always attempts to provide meaningful and practical information. However, no representation is made as to the accuracy, completeness or adequacy of the information contained in this tax calculator. Core Member Firms and Associates are therefore urged to confirm the calculations themselves. Each tax case is unique and the tax and welfare regulatory environment changes regularly. Therefore this tool may not always be applicable to your actual situation. This calculator will give you an estimate only, based on the information you enter at the time. The actual amount of your tax payable or refund will depend on the information you provide in your tax return and on the balance of your account at the time of assessment. The Core Group (Pty) Ltd, Core Tax (Pty) Ltd, as well as the other Core Associates, does not accept any liability for loss or damage, of whatsoever nature, which may be attributable to the reliance on or use of the calculator."]
[]
["Please report any errors or make suggestions on the tax calculator by clicking on the red cube:"]
["ALWAYS!"]
["Test the result of your calculation with the online calculation done by SARS E-filing for the specific client before signing of the calculation or discussing the results with the client."]

{"sheet":"Standing info","index":1,"n_rows":77,"n_cols":37,"rows_kept":77,"cut":false,"hidden":false,"merged":[[3,2,3,3]]}
[null,null,null,null,null,null,null,"AFRIKAANS",false,{"$f":"IF(C9=\"AFRIKAANS\",TRUE,FALSE)","v":false}]
[null,{"$f":"IF(C4=0,IF($J$1=TRUE,\"BELASTINGBEREKENING\",\"TAX CALCULATION\"),IF($J$1=TRUE,\"BELASTINGBEREKENING  VIR \"&UPPER(C4),\"TAX CALCULATION FOR \"&UPPER(C4)))","v":"TAX CALCULATION"},null,null,null,null,null,"ENGLISH",null,null,null,"2002-02-28","2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-28","2025-02-28","2026-02-28","2027-02-28"]
[null,{"$f":"IF(B43=\"00\",\"\",IF(C43=C48,IF($J$1=TRUE,\"Klient is geregistreer\",\"Client is registered\"),IF($J$1=TRUE,\"Klient is nie geregistreer nie:\",\"Client is not registered\")))","v":"Client is registered"},{"$f":"IF($J$1=TRUE,\"Firma naam:\",\"Firm name:\")","v":"Firm name:"},null,null,null,null,null,null,null,null,{"$f":"L2","v":"2002-02-28"},{"$f":"M2","v":"2003-02-28"},"2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28",{"$f":"V2","v":"2012-02-29"},{"$f":"W2","v":"2013-02-28"},{"$f":"X2","v":"2014-02-28"},{"$f":"Y2","v":"2015-02-28"},{"$f":"Z2","v":"2016-02-29"},{"$f":"AA2","v":"2017-02-28"},"2018-02-28",{"$f":"AC2","v":"2019-02-28"},"2020-02-29",{"$f":"AE2","v":"2021-02-28"},"2022-02-28",{"$f":"AG2","v":"2023-02-28"},{"$f":"AH2","v":"2024-02-28"},{"$f":"AI2","v":"2025-02-28"},"2026-02-28","2027-02-28"]
[null,{"$f":"IF($J$1=TRUE,\"Klient Naam:\",\"Client name:\")","v":"Client name:"},null,null,null,null,null,null,null,null,null,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,{"$f":"IF($J$1=TRUE,\"Belasting verwysingsnommer:\",\"Tax reference number:\")","v":"Tax reference number:"},null,null,null,null,null,{"$f":"LEFT(C5,4)","v":""}]
[null,{"$f":"IF($J$1=TRUE,\"Identiteitsnommer:\",\"Identification number:\")","v":"Identification number:"},null,null,null,null,null,{"$f":"RIGHT(I6,3)","v":""},{"$f":"LEFT(C5,7)","v":""},null,null,{"$f":"\"28 FEBRUARIE\"&\" \"&L4","v":"28 FEBRUARIE 2002"},{"$f":"\"28 FEBRUARIE\"&\" \"&M4","v":"28 FEBRUARIE 2003"},{"$f":"\"29 FEBRUARIE\"&\" \"&N4","v":"29 FEBRUARIE 2004"},{"$f":"\"28 FEBRUARIE\"&\" \"&O4","v":"28 FEBRUARIE 2005"},{"$f":"\"28 FEBRUARIE\"&\" \"&P4","v":"28 FEBRUARIE 2006"},{"$f":"\"28 FEBRUARIE\"&\" \"&Q4","v":"28 FEBRUARIE 2007"},{"$f":"\"29 FEBRUARIE\"&\" \"&R4","v":"29 FEBRUARIE 2008"},{"$f":"\"28 FEBRUARIE\"&\" \"&S4","v":"28 FEBRUARIE 2009"},{"$f":"\"28 FEBRUARIE\"&\" \"&T4","v":"28 FEBRUARIE 2010"},{"$f":"\"28 FEBRUARIE\"&\" \"&U4","v":"28 FEBRUARIE 2011"},{"$f":"\"29 FEBRUARIE\"&\" \"&V4","v":"29 FEBRUARIE 2012"},{"$f":"\"28 FEBRUARIE\"&\" \"&W4","v":"28 FEBRUARIE 2013"},{"$f":"\"28 FEBRUARIE\"&\" \"&X4","v":"28 FEBRUARIE 2014"},{"$f":"\"28 FEBRUARIE\"&\" \"&Y4","v":"28 FEBRUARIE 2015"},{"$f":"\"29 FEBRUARIE\"&\" \"&Z4","v":"29 FEBRUARIE 2016"},{"$f":"\"28 FEBRUARIE\"&\" \"&AA4","v":"28 FEBRUARIE 2017"},{"$f":"\"28 FEBRUARIE\"&\" \"&AB4","v":"28 FEBRUARIE 2018"},{"$f":"\"28 FEBRUARIE\"&\" \"&AC4","v":"28 FEBRUARIE 2019"},{"$f":"\"29 FEBRUARIE\"&\" \"&AD4","v":"29 FEBRUARIE 2020"},{"$f":"\"28 FEBRUARIE\"&\" \"&AE4","v":"28 FEBRUARIE 2021"},{"$f":"\"28 FEBRUARIE\"&\" \"&AF4","v":"28 FEBRUARIE 2022"},{"$f":"\"28 FEBRUARIE\"&\" \"&AG4","v":"28 FEBRUARIE 2023"},{"$f":"\"29 FEBRUARIE\"&\" \"&AH4","v":"29 FEBRUARIE 2024"},{"$f":"\"28 FEBRUARIE\"&\" \"&AI4","v":"28 FEBRUARIE 2025"},{"$f":"\"28 FEBRUARIE\"&\" \"&AJ4","v":"28 FEBRUARIE 2026"},{"$f":"\"28 FEBRUARIE\"&\" \"&AK4","v":"28 FEBRUARIE 2027"}]
[null,{"$f":"IF($J$1=TRUE,\"Jaar van aanslag:\",\"Year of assessment:\")","v":"Year of assessment:"},null,{"$f":"IF(C7=0,\"\",IF($J$1=TRUE,HLOOKUP(C7,L3:AK7,4),HLOOKUP(C7,L3:AK7,5)))","v":""},null,null,null,{"$f":"RIGHT(I7,2)","v":""},{"$f":"LEFT(C5,9)","v":""},null,null,{"$f":"\"28 FEBRUARY\"&\" \"&L4","v":"28 FEBRUARY 2002"},{"$f":"\"28 FEBRUARY\"&\" \"&M4","v":"28 FEBRUARY 2003"},{"$f":"\"29 FEBRUARY\"&\" \"&N4","v":"29 FEBRUARY 2004"},{"$f":"\"28 FEBRUARY\"&\" \"&O4","v":"28 FEBRUARY 2005"},{"$f":"\"28 FEBRUARY\"&\" \"&P4","v":"28 FEBRUARY 2006"},{"$f":"\"28 FEBRUARY\"&\" \"&Q4","v":"28 FEBRUARY 2007"},{"$f":"\"29 FEBRUARY\"&\" \"&R4","v":"29 FEBRUARY 2008"},{"$f":"\"28 FEBRUARY\"&\" \"&S4","v":"28 FEBRUARY 2009"},{"$f":"\"28 FEBRUARY\"&\" \"&T4","v":"28 FEBRUARY 2010"},{"$f":"\"28 FEBRUARY\"&\" \"&U4","v":"28 FEBRUARY 2011"},{"$f":"\"29 FEBRUARY\"&\" \"&V4","v":"29 FEBRUARY 2012"},{"$f":"\"28 FEBRUARY\"&\" \"&W4","v":"28 FEBRUARY 2013"},{"$f":"\"28 FEBRUARY\"&\" \"&X4","v":"28 FEBRUARY 2014"},{"$f":"\"28 FEBRUARY\"&\" \"&Y4","v":"28 FEBRUARY 2015"},{"$f":"\"29 FEBRUARY\"&\" \"&Z4","v":"29 FEBRUARY 2016"},{"$f":"\"28 FEBRUARY\"&\" \"&AA4","v":"28 FEBRUARY 2017"},{"$f":"\"28 FEBRUARY\"&\" \"&AB4","v":"28 FEBRUARY 2018"},{"$f":"\"28 FEBRUARY\"&\" \"&AC4","v":"28 FEBRUARY 2019"},{"$f":"\"29 FEBRUARY\"&\" \"&AD4","v":"29 FEBRUARY 2020"},{"$f":"\"28 FEBRUARY\"&\" \"&AE4","v":"28 FEBRUARY 2021"},{"$f":"\"28 FEBRUARY\"&\" \"&AF4","v":"28 FEBRUARY 2022"},{"$f":"\"28 FEBRUARY\"&\" \"&AG4","v":"28 FEBRUARY 2023"},{"$f":"\"29 FEBRUARY\"&\" \"&AH4","v":"29 FEBRUARY 2024"},{"$f":"\"28 FEBRUARY\"&\" \"&AI4","v":"28 FEBRUARY 2025"},{"$f":"\"28 FEBRUARY\"&\" \"&AJ4","v":"28 FEBRUARY 2026"},{"$f":"\"28 FEBRUARY\"&\" \"&AK4","v":"28 FEBRUARY 2027"}]
[null,null,null,null,null,null,null,{"$f":"RIGHT(I8,1)","v":""},{"$f":"LEFT(C5,10)","v":""}]
[null,{"$f":"IF($J$1=TRUE,\"Taal voorkeur:\",\"Language preference:\")","v":"Language preference:"},null,null,null,null,null,{"$f":"IF(I8=I9,\"\",RIGHT(I9,1))","v":""},{"$f":"LEFT(C5,11)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2026-04-07T21:27:38.880"}]
[null,{"$f":"IF($J$1=TRUE,\"Posadres:\",\"Postal address:\")","v":"Postal address:"},null,null,null,null,null,{"$f":"C6","v":0},null,null,null,null,{"$f":"NOW()","v":"2026-04-07T21:27:38.880"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$1=TRUE,\"Meneer\",\"Sir\")","v":"Sir"}]
[null,null,null,null,null,null,null,{"$f":"IF(C6<>0,IF(C7<>0,DATEDIF(DATE(IF(LEFT(H11,2)>TEXT(C7,\"YY\"),\"19\"&LEFT(H11,2),\"20\" &LEFT(H11,2)),MID(H11,3,2),MID(H11,5,2)),C7,\"y\"),0),0)","v":0},null,null,null,null,{"$f":"IF($J$1=TRUE,\"Mevrou\",\"Madam\")","v":"Madam"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$1=TRUE,\"Mejuffrou\",\"Miss\")","v":"Miss"}]
[null,{"$f":"IF($J$1=TRUE,\"Rig verslag aan:\",\"Address report to:\")","v":"Address report to:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$1=TRUE,\"Professor\",\"Professor\")","v":"Professor"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$1=TRUE,\"Dokter\",\"Doctor\")","v":"Doctor"}]
[null,{"$f":"IF($J$1=TRUE,\"Verslag onderteken deur:\",\"Report signed by:\")","v":"Report signed by:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$1=TRUE,\"Doktor\",\"Doctor\")","v":"Doctor"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$1=TRUE,\"Advokaat\",\"Advocate\")","v":"Advocate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$1=TRUE,\"Dominee\",\"Reverend\")","v":"Reverend"}]
[null,{"$f":"IF($J$1=TRUE,\"Ouderdom:\",\"Age:\")","v":"Age:"},{"$f":"H14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Bladsy",{"$f":"IF(O22=2,\"A\",IF(O22=3,\"B\",IF(O22=4,\"C\",IF(O22=5,\"D\"))))","v":"A"},{"$f":"MIN(Contents!$M$22:$M$25)","v":2}]
[null,{"$f":"IF($J$1=TRUE,\"Oorlede gedurende jaar van aanslag:\",\"Died during year of assessment:\")","v":"Died during year of assessment:"},null,null,null,null,null,false,null,null,null,"tot","Bladsy",{"$f":"IF(O23=2,\"A\",IF(O23=3,\"B\",IF(O23=4,\"C\",IF(O23=5,\"D\"))))","v":"D"},{"$f":"MAX(Contents!$M$22:$M$25)","v":5}]
[null,{"$f":"IF(H23=TRUE,IF($J$1=TRUE,\"Datum van afsterwe (Tik woorde bv. '5 September 2021' )\",\"Date of death (Type words ie. '5 September 2021' )\"),\"\")","v":""},null,null,null,null,null,false]
[null,null,null,null,null,null,null,{"$f":"IF(H23=TRUE,TRUE,IF(H24=TRUE,TRUE,FALSE))","v":false}]
[null,{"$f":"IF(H25=TRUE,IF($J$1=TRUE,\"Aantal dae gewerk\",\"Number of days worked\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($N$22<>$N$23,\"skedule \"&$N$22&\" tot \"&$N$23,\"skedule \"&$N$23)","v":"skedule A tot D"}]
[null,{"$f":"IF($J$1=TRUE,\"Gestremd of gestremde afhanklikes:\",\"Disabled or disabled dependants:\")","v":"Disabled or disabled dependants:"},null,"Core Taxcalc 2024_2025_2026_2027 v1",null,null,null,false,null,null,null,null,null,{"$f":"IF($N$22<>$N$23,\"schedule \"&$N$22&\" to \"&$N$23,\"schedule \"&$N$23)","v":"schedule A to D"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF($J$1=TRUE,\"Registrasie sleutel:\",\"Registration key:\")","v":"Registration key:"},{"$f":"IF($J$1=TRUE,\"Registrasie kode:\",\"Registration code:\")","v":"Registration code:"}]
[null,{"$f":"((ROUND((B50),0)+ROUND((B52),0)+ROUND((B51)+ROUND((B53),0),0))+999997)","v":999999},{"$f":"C48","v":0}]
[]
[]
[]
[null,{"$f":"MID(C4,5,3)","v":""},{"$f":"B43","v":999999}]
[null,{"$f":"LEFT(C4,5)","v":""},{"$f":"IF(B43=999999,0,IF(B50=0,0,ROUND(C47/2.3456*7/999*MID(C47,3,3),0)))","v":0},{"$f":"C47/C48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B47&B48","v":""},{"$f":"MID(C47,5,3)","v":"99"}]
[null,{"$f":"IF(C7=0,1,C7*2)","v":1}]
[null,{"$f":"IF(C5=0,1,LEFT(C5,5)*B50)","v":1}]
[null,{"$f":"IF(B49<>\"\",ROUND(CODE(B49)*10101/1000,0),0)","v":0}]
[null,{"$f":"IF(C4=0,0,C77)","v":0}]
[]
[]
[]
[null,{"$f":"RIGHT($C$4,1)","v":""},{"$f":"IF(B57<>\"\",CODE(B57),0)","v":0}]
[null,{"$f":"RIGHT($C$4,2)","v":""},{"$f":"IF(B58<>\"\",CODE(B58),0)","v":0}]
[null,{"$f":"RIGHT($C$4,3)","v":""},0]
[null,{"$f":"RIGHT($C$4,4)","v":""},0]
[null,{"$f":"RIGHT($C$4,5)","v":""},0]
[null,{"$f":"RIGHT($C$4,6)","v":""},0]
[null,{"$f":"RIGHT($C$4,7)","v":""},0]
[null,{"$f":"RIGHT($C$4,8)","v":""},0]
[null,{"$f":"RIGHT($C$4,9)","v":""},0]
[null,{"$f":"RIGHT($C$4,10)","v":""},0]
[null,{"$f":"RIGHT($C$4,11)","v":""},0]
[null,{"$f":"RIGHT($C$4,12)","v":""},0]
[null,{"$f":"RIGHT($C$4,13)","v":""},0]
[null,{"$f":"RIGHT($C$4,14)","v":""},0]
[null,{"$f":"RIGHT($C$4,15)","v":""},0]
[null,{"$f":"RIGHT($C$4,16)","v":""},0]
[null,{"$f":"RIGHT($C$4,17)","v":""},0]
[null,{"$f":"RIGHT($C$4,18)","v":""},0]
[null,{"$f":"RIGHT($C$4,19)","v":""},0]
[null,{"$f":"RIGHT($C$4,20)","v":""},0]
[null,null,{"$f":"SUM(C57:C76)","v":0}]

{"sheet":"Control sheet","index":2,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Standing info'!D3","v":0}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"KONTROLEBLAD\",\"CONTROL SHEET\")","v":"CONTROL SHEET"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"KLIëNT :\",\"CLIENT :\")","v":"CLIENT :"},{"$f":"'Standing info'!C4","v":0},null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Kliëntkode :\",\"Client code :\")","v":"Client code :"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"JAAREINDE :\",\"YEAR-END :\")","v":"YEAR-END :"},{"$f":"'Standing info'!D7","v":""},null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Opgestel deur :\",\"Prepared by :\")","v":"Prepared by :"}]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"GOEDKEURING\",\"APPROVAL\")","v":"APPROVAL"},null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Paraaf\",\"Initial\")","v":"Initial"},{"$f":"IF('Standing info'!$J$1=TRUE,\"Datum\",\"Date\")","v":"Date"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Nagesien\",\"Reviewed\")","v":"Reviewed"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Nagesien deur vennoot\",\"Reviewed by partner\")","v":"Reviewed by partner"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Tikwerk nagegaan\",\"Typing reviewed\")","v":"Typing reviewed"},null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"NA\",\"TO\")","v":"TO"}]
[null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"DEUR\",\"BY\")","v":"BY"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Akkuraatheid van berekeninge nagegaan\",\"Accuracy of calculations reviewed\")","v":"Accuracy of calculations reviewed"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Goedgekeur vir drukwerk\",\"Approved for printing\")","v":"Approved for printing"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"DRUKWERK\",\"PRINTING\")","v":"PRINTING"},null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Kopieë\",\"Copies\")","v":"Copies"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Aantal berekeninge om te druk\",\"Number of calculations to be printed\")","v":"Number of calculations to be printed"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"VENNOOT NAVRAE\",\"PARTNER ISSUES\")","v":"PARTNER ISSUES"},null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Kommentaar\",\"Comments\")","v":"Comments"},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afgehandel\",\"Completed\")","v":"Completed"}]

{"sheet":"Time budget","index":3,"n_rows":40,"n_cols":14,"rows_kept":40,"cut":false,"hidden":false,"merged":[[16,0,17,0]]}
[{"$f":"'Standing info'!D3","v":0}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"TYDSBEGROTING\",\"TIME BUDGET\")","v":"TIME BUDGET"}]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"KLIëNT:\",\"CLIENT:\")","v":"CLIENT:"},{"$f":"'Standing info'!C4","v":0},null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Opgestel deur:\",\"Prepared by:\")","v":"Prepared by:"},null,{"$f":"'Control sheet'!G4","v":0}]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"PERIODE:\",\"PERIOD:\")","v":"PERIOD:"},{"$f":"'Standing info'!D7","v":""}]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Fooi vir die vorige jaar:\",\"Previous year fee:\")","v":"Previous year fee:"},null,null,"R"]
[]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"BEGROTE FOOI:\",\"BUDGETED FEE:\")","v":"BUDGETED FEE:"},null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Begrote\",\"Budgeted\")","v":"Budgeted"},{"$f":"IF('Standing info'!$J$1=TRUE,\"Tarief per\",\"Tariff per\")","v":"Tariff per"},{"$f":"IF('Standing info'!$J$1=TRUE,\"Begrote\",\"Budgeted\")","v":"Budgeted"},{"$f":"IF('Standing info'!$J$1=TRUE,\"Werklike\",\"Actual\")","v":"Actual"}]
[null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"ure\",\"hours\")","v":"hours"},{"$f":"IF('Standing info'!$J$1=TRUE,\"uur\",\"hour\")","v":"hour"},{"$f":"IF('Standing info'!$J$1=TRUE,\"koste\",\"cost\")","v":"cost"},{"$f":"IF('Standing info'!$J$1=TRUE,\"koste\",\"cost\")","v":"cost"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Aanvanklike bespreking van werk\",\"Initial discussion of work\")","v":"Initial discussion of work"},null,null,null,null,null,{"$f":"E13*F13","v":0},null,null,null,null,null,null,{"$f":"G27","v":0}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Opstel van tydsbegroting\",\"Compilation of time budget\")","v":"Compilation of time budget"},null,null,null,null,null,{"$f":"E14*F14","v":0}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Klerk:\",\"Clerk:\")","v":"Clerk:"},{"$f":"IF('Standing info'!$J$1=TRUE,\"Verwerking & berekening\",\"Processing & calculation\")","v":"Processing & calculation"},null,null,null,null,0]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Regstellings op navrae\",\"Corrections on review notes\")","v":"Corrections on review notes"},null,null,null,null,0]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Oorlees en tel:\",\"Review typing & calculations:\")","v":"Review typing & calculations:"},{"$f":"IF('Standing info'!$J$1=TRUE,\"Klerk 1\",\"Clerk 1\")","v":"Clerk 1"},null,null,null,null,0]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Klerk 2\",\"Clerk 2\")","v":"Clerk 2"},null,null,null,null,0]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Nasien:\",\"Review:\")","v":"Review:"},{"$f":"IF('Standing info'!$J$1=TRUE,\"Senior\",\"Senior\")","v":"Senior"},null,null,null,null,0]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Vennoot\",\"Partner\")","v":"Partner"},null,null,null,null,0]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasting:\",\"Tax:\")","v":"Tax:"},{"$f":"IF('Standing info'!$J$1=TRUE,\"Invul van opgawe\",\"Complete return\")","v":"Complete return"},null,null,null,null,0]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Nagaan van aanslag\",\"Review assessment\")","v":"Review assessment"},null,null,null,null,0]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Vergadering:\",\"Meeting:\")","v":"Meeting:"},{"$f":"IF('Standing info'!$J$1=TRUE,\"Klerk\",\"Clerk\")","v":"Clerk"},null,null,null,null,0]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Vennoot\",\"Partner\")","v":"Partner"},null,null,null,null,0]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Subtotaal:\",\"Subtotal:\")","v":"Subtotal:"},null,null,null,null,null,{"$f":"SUM(G13:G24)","v":0},{"$f":"SUM(H13:H24)","v":0}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Koste op WIP:\",\"Cost on WIP:\")","v":"Cost on WIP:"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"TOTAAL\",\"TOTAL\")","v":"TOTAL"},null,null,null,null,null,{"$f":"G25+G26","v":0},{"$f":"H25+H26","v":0}]
[]
[]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhandelingsdatum:\",\"Completion date:\")","v":"Completion date:"},null,"………………………………"]
[]
[]
[]
[]
["…………………..………………",null,"……....………",null,"…………...…………………………",null,null,"……....………"]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Goedkeuring: Vennoot\",\"Approval: Partner\")","v":"Approval: Partner"},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Datum\",\"Date\")","v":"Date"},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Goedkeuring: Bestuurder\",\"Approval: Manager\")","v":"Approval: Manager"},null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Datum\",\"Date\")","v":"Date"}]
[]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"OPMERKINGS\",\"COMMENTS\")","v":"COMMENTS"}]

{"sheet":"Cover page","index":4,"n_rows":26,"n_cols":1,"rows_kept":26,"cut":false,"hidden":false,"merged":[[21,0,21,8],[23,0,23,8],[25,0,25,8],[22,0,22,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"UPPER(IF('Standing info'!H23=TRUE,IF('Standing info'!J1=FALSE,'Standing info'!D24,'Standing info'!D24),IF('Standing info'!J1=FALSE,'Standing info'!D7,'Standing info'!D7)))","v":""}]
[]
[]
[{"$f":"IF('Standing info'!C4=0,\"\",UPPER('Standing info'!C4))","v":""}]
[{"$f":"IF('Standing info'!C5=0,\"\",\"( \"&UPPER('Standing info'!H5&\" / \"&'Standing info'!H6&\" / \"&'Standing info'!H7&\" / \"&'Standing info'!H8&'Standing info'!H9)&\" )\")","v":""}]
[{"$f":"IF('Standing info'!J1=FALSE,\"TAX CALCULATION\",\"BELASTINGBEREKENING\")","v":"TAX CALCULATION"}]
[]
[{"$f":"UPPER(IF('Standing info'!H23=TRUE,IF('Standing info'!J1=FALSE,\"FOR THE PERIOD ENDED \"&'Standing info'!D24,\"VIR DIE PERIODE GEËINDIG \"&'Standing info'!D24),IF('Standing info'!J1=FALSE,\"FOR THE YEAR ENDED \"&'Standing info'!D7,\"VIR DIE JAAR GEËINDIG \"&'Standing info'!D7)))","v":"FOR THE YEAR ENDED "}]

{"sheet":"Contents","index":5,"n_rows":42,"n_cols":53,"rows_kept":42,"cut":false,"hidden":false,"merged":[[21,12,21,14],[22,12,22,14],[23,12,23,14],[24,12,24,14],[39,1,39,7],[25,12,25,14],[15,1,15,6],[16,1,16,6],[37,1,37,5],[31,1,31,6],[30,1,30,7],[19,1,19,5]]}
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(G21:G26)","v":0},null,null,null,null,null,null,null,null,null,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N"]
[]
[]
[]
[null,{"$f":"'Standing info'!M10","v":"2026-04-07T21:27:38.880"}]
[]
[null,{"$f":"IF('Standing info'!C4<>0,'Standing info'!C4,\"\")","v":""}]
[null,{"$f":"IF('Standing info'!C11<>0,'Standing info'!C11,\"\")","v":""}]
[null,{"$f":"IF('Standing info'!C12<>0,'Standing info'!C12,\"\")","v":""}]
[null,{"$f":"IF('Standing info'!C13<>0,'Standing info'!C13,\"\")","v":""}]
[null,{"$f":"IF('Standing info'!C14<>0,'Standing info'!C14,\"\")","v":""}]
[]
[null,{"$f":"IF('Standing info'!J1=TRUE,\"\"&'Standing info'!C16&\",\",\"\"&'Standing info'!C16&\",\")","v":","}]
[]
[null,{"$f":"'Cover page'!A24&\" -  \"","v":"TAX CALCULATION -  "}]
[null,{"$f":"'Cover page'!A22&\":\"","v":":"}]
[null,{"$f":"'Cover page'!A26","v":"FOR THE YEAR ENDED "},null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"}]
[]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Die volgende inligting word ingesluit:\",\"The following information is included:\")","v":"The following information is included:"}]
[null,null,null,null,null,null,null,null,null,null,1]
["Y",{"$f":"IF('Standing info'!$J$1=TRUE,\"Berekening van belasbare inkomste\",\"Calculation of taxable income\")","v":"Calculation of taxable income"},null,null,null,null,null,{"$f":"IF(M22=2,\"A\",IF(M22=3,\"B\",IF(M22=4,\"C\",IF(M22=5,\"D\",IF(M22=6,\"E\",\"\")))))","v":"A"},null,null,{"$f":"IF(A22=\"Y\",1,0)","v":1},null,{"$f":"IF(A22=\"Y\",SUM($K$21:K22),\"\")","v":2}]
["Y",{"$f":"IF('Standing info'!$J$1=TRUE,\"Belastingberekening\",\"Tax calculation\")","v":"Tax calculation"},null,null,null,null,null,{"$f":"IF(M23=2,\"A\",IF(M23=3,\"B\",IF(M23=4,\"C\",IF(M23=5,\"D\",IF(M23=6,\"E\",\"\")))))","v":"B"},null,null,{"$f":"IF(A23=\"Y\",1,0)","v":1},null,{"$f":"IF(A23=\"Y\",SUM($K$21:K23),\"\")","v":3}]
["Y",{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedules\",\"Schedules\")","v":"Schedules"},null,null,null,null,null,"C",null,null,{"$f":"IF(A24=\"Y\",1,0)","v":1},null,{"$f":"IF(A24=\"Y\",SUM($K$21:K24),\"\")","v":4}]
["Y",{"$f":"IF('Standing info'!$J$1=TRUE,\"Staat van bates en laste\",\"Statement of assets and liabilities\")","v":"Statement of assets and liabilities"},null,null,null,null,null,"D",null,null,{"$f":"IF(A25=\"Y\",1,0)","v":1},null,{"$f":"IF(A25=\"Y\",SUM($K$21:K25),\"\")","v":5}]
["Y",{"$f":"IF('Standing info'!$J$1=TRUE,\"Staat van bates en laste - Skedules\",\"Statement of assets and liabilities - Schedules\")","v":"Statement of assets and liabilities - Schedules"},null,null,null,null,null,"E",null,null,1,null,{"$f":"IF(A26=\"Y\",SUM($K$21:K26),\"\")","v":6}]
[null,{"$f":"IF('Standing info'!J1=TRUE,\"VERSLAG VAN DIE REKENMEESTERS\",\"REPORT OF THE ACCOUNTANTS\")","v":"REPORT OF THE ACCOUNTANTS"}]
[null,{"$f":"LOWER(IF('Standing info'!J1=TRUE,\"AAN\",\"TO\"))","v":"to"}]
[null,{"$f":"IF('Standing info'!C4<>0,'Standing info'!C4,\"\")","v":""}]
[]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Op grond van inligting en verduidelikings wat deur  \"&'Standing info'!C4&\" verskaf is, het ons die belastingberekening van \"&'Standing info'!C4&\" vir die \"&IF('Standing info'!H23=FALSE,\"jaar\",\"periode\")&\" geëindig \"&'Cover page'!A19&\" opgestel. Bogenoemde inligting wat gebruik is vir die berekening is nie deur ons geoudit nie.\",\"On the basis of information and explanations provided by \"&'Standing info'!C4&\", we have prepared the tax calculation of \"&'Standing info'!C4&\" for the \"&IF('Standing info'!H23=FALSE,\"year\",\"period\")&\" ended \"&'Cover page'!A19&\".  We have not audited the above-mentioned information that was used to prepare the calculation.\")","v":"On the basis of information and explanations provided by , we have prepared the tax calculation of  for the year ended .  We have not audited the above-mentioned information that was used to prepare the calculation."}]
[]
[null,"_________________________"]
[null,{"$f":"IF('Standing info'!C18<>0,'Standing info'!C18,\"\")","v":""}]
[null,{"$f":"IF('Standing info'!C19<>0,'Standing info'!C19,\"\")","v":""}]
[]
[]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Goedkeuring:\",\"Approval:\")","v":"Approval:"}]
[]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Die meegaande belastingberekening, soos uiteengesit op \"&'Standing info'!$N$26&\" , is op ____________________deur my goedgekeur vir indiening by die Suid Afrikaanse Inkomstediens vir inkomstebelasting doeleindes.\",\"The attached tax calculation, as set out on \"&'Standing info'!$N$27&\" , is approved by myself for submission to the South African Revenue Services for tax purposes on ____________________ \")","v":"The attached tax calculation, as set out on schedule A to D , is approved by myself for submission to the South African Revenue Services for tax purposes on ____________________ "}]
[null,"_________________________"]
[null,{"$f":"IF('Standing info'!C4<>0,'Standing info'!C4,\"\")","v":""},null,null,null,null,{"$f":"'Standing info'!D27","v":"Core Taxcalc 2024_2025_2026_2027 v1"}]

{"sheet":"Calculation of taxable income","index":6,"n_rows":258,"n_cols":24,"rows_kept":258,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Cover page'!A22","v":""},null,null,"PREVIOUS","CURRENT","WP",null,null,{"$f":"'Standing info'!I1","v":false},null,{"$f":"IF('Tax tables & variables'!I54=1,IF('Standing info'!$J$1=TRUE,\"Uittredingfunderingsdiens Inkomste\",\"Retirement Funding Income\"),IF('Standing info'!$J$1=TRUE,\"Besoldiging\",\"Remuneration\"))","v":"Remuneration"},null,null,null,null,null,"Yes",null,null,null,null,null,null,false]
[{"$f":"'Cover page'!A24&\" \"&'Cover page'!A26:I26","v":"TAX CALCULATION FOR THE YEAR ENDED "},null,null,"YEAR","YEAR","Ref",null,null,null,null,{"$f":"IF('Tax tables & variables'!I54=1,IF('Standing info'!$J$1=TRUE,\"Nie-Uittredingfunderingsdiens Inkomste\",\"Non-Retirement Funding Income\"),IF('Standing info'!$J$1=TRUE,\"Ander Inkomste\",\"Other Income\"))","v":"Other Income"},null,null,null,null,null,"No",null,null,null,null,null,null,false]
[{"$f":"UPPER(IF('Standing info'!$J$1=TRUE,\"Berekening van belasbare inkomste\",\"Calculation of taxable income\"))","v":"CALCULATION OF TAXABLE INCOME"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Belastingvrye Inkomste\",\"Non-Taxable Income\")","v":"Non-Taxable Income"}]
[]
[]
[null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},"R","R",null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Tipe inkomste\",\"Type of Income\")","v":"Type of Income"}]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Inkomste\",\"Income\")","v":"Income"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H10=\"Uittredingfunderingsdiens Inkomste\",1,IF(H10=\"Retirement Funding Income\",1,IF(H10=\"Belastingvrye Inkomste\",2,IF(H10=\"Non-Taxable Income\",2,0)))),IF(H10=\"Besoldiging\",1,IF(H10=\"Remuneration\",1,IF(H10=\"Belastingvrye Inkomste\",2,IF(H10=\"Non-Taxable Income\",2,0)))))","v":0},{"$f":"IF(E10+D10=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H11=\"Uittredingfunderingsdiens Inkomste\",1,IF(H11=\"Retirement Funding Income\",1,IF(H11=\"Belastingvrye Inkomste\",2,IF(H11=\"Non-Taxable Income\",2,0)))),IF(H11=\"Besoldiging\",1,IF(H11=\"Remuneration\",1,IF(H11=\"Belastingvrye Inkomste\",2,IF(H11=\"Non-Taxable Income\",2,0)))))","v":0},"y"]
[null,null,null,null,null,"A2",null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H12=\"Uittredingfunderingsdiens Inkomste\",1,IF(H12=\"Retirement Funding Income\",1,IF(H12=\"Belastingvrye Inkomste\",2,IF(H12=\"Non-Taxable Income\",2,0)))),IF(H12=\"Besoldiging\",1,IF(H12=\"Remuneration\",1,IF(H12=\"Belastingvrye Inkomste\",2,IF(H12=\"Non-Taxable Income\",2,0)))))","v":0},"y"]
[null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H13=\"Uittredingfunderingsdiens Inkomste\",1,IF(H13=\"Retirement Funding Income\",1,IF(H13=\"Belastingvrye Inkomste\",2,IF(H13=\"Non-Taxable Income\",2,0)))),IF(H13=\"Besoldiging\",1,IF(H13=\"Remuneration\",1,IF(H13=\"Belastingvrye Inkomste\",2,IF(H13=\"Non-Taxable Income\",2,0)))))","v":0},"y"]
[null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H14=\"Uittredingfunderingsdiens Inkomste\",1,IF(H14=\"Retirement Funding Income\",1,IF(H14=\"Belastingvrye Inkomste\",2,IF(H14=\"Non-Taxable Income\",2,0)))),IF(H14=\"Besoldiging\",1,IF(H14=\"Remuneration\",1,IF(H14=\"Belastingvrye Inkomste\",2,IF(H14=\"Non-Taxable Income\",2,0)))))","v":0},"y"]
[null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H15=\"Uittredingfunderingsdiens Inkomste\",1,IF(H15=\"Retirement Funding Income\",1,IF(H15=\"Belastingvrye Inkomste\",2,IF(H15=\"Non-Taxable Income\",2,0)))),IF(H15=\"Besoldiging\",1,IF(H15=\"Remuneration\",1,IF(H15=\"Belastingvrye Inkomste\",2,IF(H15=\"Non-Taxable Income\",2,0)))))","v":0},"y"]
[null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H16=\"Uittredingfunderingsdiens Inkomste\",1,IF(H16=\"Retirement Funding Income\",1,IF(H16=\"Belastingvrye Inkomste\",2,IF(H16=\"Non-Taxable Income\",2,0)))),IF(H16=\"Besoldiging\",1,IF(H16=\"Remuneration\",1,IF(H16=\"Belastingvrye Inkomste\",2,IF(H16=\"Non-Taxable Income\",2,0)))))","v":0},"y"]
[null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H17=\"Uittredingfunderingsdiens Inkomste\",1,IF(H17=\"Retirement Funding Income\",1,IF(H17=\"Belastingvrye Inkomste\",2,IF(H17=\"Non-Taxable Income\",2,0)))),IF(H17=\"Besoldiging\",1,IF(H17=\"Remuneration\",1,IF(H17=\"Belastingvrye Inkomste\",2,IF(H17=\"Non-Taxable Income\",2,0)))))","v":0},"y"]
[null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H18=\"Uittredingfunderingsdiens Inkomste\",1,IF(H18=\"Retirement Funding Income\",1,IF(H18=\"Belastingvrye Inkomste\",2,IF(H18=\"Non-Taxable Income\",2,0)))),IF(H18=\"Besoldiging\",1,IF(H18=\"Remuneration\",1,IF(H18=\"Belastingvrye Inkomste\",2,IF(H18=\"Non-Taxable Income\",2,0)))))","v":0},"y"]
[null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H19=\"Uittredingfunderingsdiens Inkomste\",1,IF(H19=\"Retirement Funding Income\",1,IF(H19=\"Belastingvrye Inkomste\",2,IF(H19=\"Non-Taxable Income\",2,0)))),IF(H19=\"Besoldiging\",1,IF(H19=\"Remuneration\",1,IF(H19=\"Belastingvrye Inkomste\",2,IF(H19=\"Non-Taxable Income\",2,0)))))","v":0},{"$f":"IF(E19+D19=0,\"y\",\"n\")","v":"y"}]
[null,null,{"$f":"IF(A20<>0,SUM($K$20:K20),\"\")","v":""},null,{"$f":"Schedules!J8","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H20=\"Uittredingfunderingsdiens Inkomste\",1,IF(H20=\"Retirement Funding Income\",1,IF(H20=\"Belastingvrye Inkomste\",2,IF(H20=\"Non-Taxable Income\",2,0)))),IF(H20=\"Besoldiging\",1,IF(H20=\"Remuneration\",1,IF(H20=\"Belastingvrye Inkomste\",2,IF(H20=\"Non-Taxable Income\",2,0)))))","v":0},"y",{"$f":"IF(A20<>0,1,0)","v":0}]
[null,null,{"$f":"IF(A21<>0,SUM($K$20:K21),\"\")","v":""},null,{"$f":"Schedules!J36","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H21=\"Uittredingfunderingsdiens Inkomste\",1,IF(H21=\"Retirement Funding Income\",1,IF(H21=\"Belastingvrye Inkomste\",2,IF(H21=\"Non-Taxable Income\",2,0)))),IF(H21=\"Besoldiging\",1,IF(H21=\"Remuneration\",1,IF(H21=\"Belastingvrye Inkomste\",2,IF(H21=\"Non-Taxable Income\",2,0)))))","v":0},"y",{"$f":"IF(A21<>0,1,0)","v":0}]
[null,null,{"$f":"IF(A22<>0,SUM($K$20:K22),\"\")","v":""},null,{"$f":"Schedules!J64","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H22=\"Uittredingfunderingsdiens Inkomste\",1,IF(H22=\"Retirement Funding Income\",1,IF(H22=\"Belastingvrye Inkomste\",2,IF(H22=\"Non-Taxable Income\",2,0)))),IF(H22=\"Besoldiging\",1,IF(H22=\"Remuneration\",1,IF(H22=\"Belastingvrye Inkomste\",2,IF(H22=\"Non-Taxable Income\",2,0)))))","v":0},"y",{"$f":"IF(A22<>0,1,0)","v":0}]
[null,null,{"$f":"IF(A23<>0,SUM($K$20:K23),\"\")","v":""},null,{"$f":"Schedules!J82","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H23=\"Uittredingfunderingsdiens Inkomste\",1,IF(H23=\"Retirement Funding Income\",1,IF(H23=\"Belastingvrye Inkomste\",2,IF(H23=\"Non-Taxable Income\",2,0)))),IF(H23=\"Besoldiging\",1,IF(H23=\"Remuneration\",1,IF(H23=\"Belastingvrye Inkomste\",2,IF(H23=\"Non-Taxable Income\",2,0)))))","v":0},"y",{"$f":"IF(A23<>0,1,0)","v":0}]
[null,null,{"$f":"IF(A24<>0,SUM($K$20:K24),\"\")","v":""},null,{"$f":"Schedules!J100","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H24=\"Uittredingfunderingsdiens Inkomste\",1,IF(H24=\"Retirement Funding Income\",1,IF(H24=\"Belastingvrye Inkomste\",2,IF(H24=\"Non-Taxable Income\",2,0)))),IF(H24=\"Besoldiging\",1,IF(H24=\"Remuneration\",1,IF(H24=\"Belastingvrye Inkomste\",2,IF(H24=\"Non-Taxable Income\",2,0)))))","v":0},"y",{"$f":"IF(A24<>0,1,0)","v":0}]
[null,null,null,{"$f":"SUM(D27:D36)","v":0},{"$f":"SUM(E27:E36)","v":0},null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H25=\"Uittredingfunderingsdiens Inkomste\",1,IF(H25=\"Retirement Funding Income\",1,IF(H25=\"Belastingvrye Inkomste\",2,IF(H25=\"Non-Taxable Income\",2,0)))),IF(H25=\"Besoldiging\",1,IF(H25=\"Remuneration\",1,IF(H25=\"Belastingvrye Inkomste\",2,IF(H25=\"Non-Taxable Income\",2,0)))))","v":0},"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E27+D27=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"y"}]
[null,null,null,{"$f":"SUM(D40:D49)","v":0},{"$f":"SUM(E40:E49)","v":0},null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H38=\"Uittredingfunderingsdiens Inkomste\",1,IF(H38=\"Retirement Funding Income\",1,IF(H38=\"Belastingvrye Inkomste\",2,IF(H38=\"Non-Taxable Income\",2,0)))),IF(H38=\"Besoldiging\",1,IF(H38=\"Remuneration\",1,IF(H38=\"Belastingvrye Inkomste\",2,IF(H38=\"Non-Taxable Income\",2,0)))))","v":0},{"$f":"IF(E38+D38=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J38","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E40+D40=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J38","v":"y"}]
[{"$f":"IF('Tax tables & variables'!I1<2016,IF('Standing info'!$J$1=TRUE,\"Moet nie gebruik! - Belastingvrye beleggings (a12T) eers van toepassing vanaf 1 Maart 2015\",\"Do not use! - Tax free investments (s12T) only applicable from 1 March 2015\"),IF('Standing info'!$J$1=TRUE,\"Inkomste ontvang op Belastingvrye beleggings itv a12T\",\"Income received on Tax free investments ito s12T\"))","v":"Do not use! - Tax free investments (s12T) only applicable from 1 March 2015"},null,null,{"$f":"SUM(D53:D62)","v":0},{"$f":"SUM(E53:E62)","v":0},null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H51=\"Uittredingfunderingsdiens Inkomste\",1,IF(H51=\"Retirement Funding Income\",1,IF(H51=\"Belastingvrye Inkomste\",2,IF(H51=\"Non-Taxable Income\",2,0)))),IF(H51=\"Besoldiging\",1,IF(H51=\"Remuneration\",1,IF(H51=\"Belastingvrye Inkomste\",2,IF(H51=\"Non-Taxable Income\",2,0)))))","v":0},{"$f":"IF(E51+D51=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J51","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E53+D53=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J51","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Rente ontvang - Buiteland\",\"Interest received - Foreign country\")","v":"Interest received - Foreign country"},null,null,{"$f":"SUM(D66:D75)","v":0},{"$f":"SUM(E66:E75)","v":0},null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H64=\"Uittredingfunderingsdiens Inkomste\",1,IF(H64=\"Retirement Funding Income\",1,IF(H64=\"Belastingvrye Inkomste\",2,IF(H64=\"Non-Taxable Income\",2,0)))),IF(H64=\"Besoldiging\",1,IF(H64=\"Remuneration\",1,IF(H64=\"Belastingvrye Inkomste\",2,IF(H64=\"Non-Taxable Income\",2,0)))))","v":0},{"$f":"IF(E64+D64=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J64","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E66+D66=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J64","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Dividende ontvang - Buiteland\",\"Dividends received - Foreign country\")","v":"Dividends received - Foreign country"},null,null,{"$f":"SUM(D79:D88)","v":0},{"$f":"SUM(E79:E88)","v":0},null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H77=\"Uittredingfunderingsdiens Inkomste\",1,IF(H77=\"Retirement Funding Income\",1,IF(H77=\"Belastingvrye Inkomste\",2,IF(H77=\"Non-Taxable Income\",2,0)))),IF(H77=\"Besoldiging\",1,IF(H77=\"Remuneration\",1,IF(H77=\"Belastingvrye Inkomste\",2,IF(H77=\"Non-Taxable Income\",2,0)))))","v":0},{"$f":"IF(E77+D77=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J77","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E79+D79=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J77","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Rente ontvang - RSA\",\"Interest received - RSA\")","v":"Interest received - RSA"},null,null,{"$f":"SUM(D92:D106)","v":0},{"$f":"SUM(E92:E106)","v":0},null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H90=\"Uittredingfunderingsdiens Inkomste\",1,IF(H90=\"Retirement Funding Income\",1,IF(H90=\"Belastingvrye Inkomste\",2,IF(H90=\"Non-Taxable Income\",2,0)))),IF(H90=\"Besoldiging\",1,IF(H90=\"Remuneration\",1,IF(H90=\"Belastingvrye Inkomste\",2,IF(H90=\"Non-Taxable Income\",2,0)))))","v":0},{"$f":"IF(E90+D90=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J90","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E92+D92=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J90","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Dividende ontvang - RSA\",\"Dividends received - RSA\")","v":"Dividends received - RSA"},null,null,{"$f":"SUM(D110:D124)","v":0},{"$f":"SUM(E110:E124)","v":0},null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H108=\"Uittredingfunderingsdiens Inkomste\",1,IF(H108=\"Retirement Funding Income\",1,IF(H108=\"Belastingvrye Inkomste\",2,IF(H108=\"Non-Taxable Income\",2,0)))),IF(H108=\"Besoldiging\",1,IF(H108=\"Remuneration\",1,IF(H108=\"Belastingvrye Inkomste\",2,IF(H108=\"Non-Taxable Income\",2,0)))))","v":0},{"$f":"IF(E108+D108=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J108","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E110+D110=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J108","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Byvoordele ontvang\",\"Fringe benefits received\")","v":"Fringe benefits received"},null,null,{"$f":"SUM(D128:D138)","v":0},{"$f":"SUM(E128:E138)","v":0},null,null,null,null,{"$f":"IF(E126+D126=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J126","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Gebruik van motorvoertuig 1\",\"Use of motor vehicle 1\")","v":"Use of motor vehicle 1"},{"$f":"IF(E128<>0,SUM($K$20:K128),\"\")","v":""},null,{"$f":"Schedules!J150","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H128=\"Uittredingfunderingsdiens Inkomste\",1,IF(H128=\"Retirement Funding Income\",1,IF(H128=\"Belastingvrye Inkomste\",2,IF(H128=\"Non-Taxable Income\",2,0)))),IF(H128=\"Besoldiging\",1,IF(H128=\"Remuneration\",1,IF(H128=\"Belastingvrye Inkomste\",2,IF(H128=\"Non-Taxable Income\",2,0)))))","v":0},{"$f":"IF(E128+D128=0,\"y\",\"n\")","v":"y"},{"$f":"IF(E128<>0,1,0)","v":0}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Gebruik van motorvoertuig 2\",\"Use of motor vehicle 2\")","v":"Use of motor vehicle 2"},{"$f":"IF(E129<>0,SUM($K$20:K129),\"\")","v":""},null,{"$f":"Schedules!J185","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H129=\"Uittredingfunderingsdiens Inkomste\",1,IF(H129=\"Retirement Funding Income\",1,IF(H129=\"Belastingvrye Inkomste\",2,IF(H129=\"Non-Taxable Income\",2,0)))),IF(H129=\"Besoldiging\",1,IF(H129=\"Remuneration\",1,IF(H129=\"Belastingvrye Inkomste\",2,IF(H129=\"Non-Taxable Income\",2,0)))))","v":0},"y",0]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Huisvesting\",\"Residential accommodation\")","v":"Residential accommodation"},{"$f":"IF(E130<>0,SUM($K$20:K130),\"\")","v":""},null,{"$f":"Schedules!J202","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H130=\"Uittredingfunderingsdiens Inkomste\",1,IF(H130=\"Retirement Funding Income\",1,IF(H130=\"Belastingvrye Inkomste\",2,IF(H130=\"Non-Taxable Income\",2,0)))),IF(H130=\"Besoldiging\",1,IF(H130=\"Remuneration\",1,IF(H130=\"Belastingvrye Inkomste\",2,IF(H130=\"Non-Taxable Income\",2,0)))))","v":0},"y",0]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Behuisings- en ander lenings\",\"Housing- and other loans\")","v":"Housing- and other loans"},{"$f":"IF(E131<>0,SUM($K$20:K131),\"\")","v":""},null,{"$f":"Schedules!J213","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H131=\"Uittredingfunderingsdiens Inkomste\",1,IF(H131=\"Retirement Funding Income\",1,IF(H131=\"Belastingvrye Inkomste\",2,IF(H131=\"Non-Taxable Income\",2,0)))),IF(H131=\"Besoldiging\",1,IF(H131=\"Remuneration\",1,IF(H131=\"Belastingvrye Inkomste\",2,IF(H131=\"Non-Taxable Income\",2,0)))))","v":0},"y",0]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Mediese fondsbydraes\",\"Medical fund contributions\")","v":"Medical fund contributions"},{"$f":"IF(E132<>0,SUM($K$20:K132),\"\")","v":""},null,{"$f":"Schedules!J236","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H132=\"Uittredingfunderingsdiens Inkomste\",1,IF(H132=\"Retirement Funding Income\",1,IF(H132=\"Belastingvrye Inkomste\",2,IF(H132=\"Non-Taxable Income\",2,0)))),IF(H132=\"Besoldiging\",1,IF(H132=\"Remuneration\",1,IF(H132=\"Belastingvrye Inkomste\",2,IF(H132=\"Non-Taxable Income\",2,0)))))","v":0},"y",0]
[null,{"$f":"IF('Tax tables & variables'!I54=1,IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"),IF('Standing info'!$J$1=TRUE,\"Pensioensfonds- en Voorsorgfondsbydrae - Werkgewer\",\"Pension and Provident Fund Contribution - Employer\"))","v":"Pension and Provident Fund Contribution - Employer"},{"$f":"IF(E133<>0,Schedules!A456,\"\")","v":""},null,{"$f":"Schedules!H459+Schedules!H461","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},{"$f":"IF('Tax tables & variables'!I54<>1,IF(E133<>0,K1,\"\"),\"\")","v":""},{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H133=\"Uittredingfunderingsdiens Inkomste\",1,IF(H133=\"Retirement Funding Income\",1,IF(H133=\"Belastingvrye Inkomste\",2,IF(H133=\"Non-Taxable Income\",2,0)))),IF(H133=\"Besoldiging\",1,IF(H133=\"Remuneration\",1,IF(H133=\"Belastingvrye Inkomste\",2,IF(H133=\"Non-Taxable Income\",2,0)))))","v":0},"y",0]
[null,null,{"$f":"IF(E134<>0,SUM($K$20:K134),\"\")","v":""},null,{"$f":"Schedules!J243","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H134=\"Uittredingfunderingsdiens Inkomste\",1,IF(H134=\"Retirement Funding Income\",1,IF(H134=\"Belastingvrye Inkomste\",2,IF(H134=\"Non-Taxable Income\",2,0)))),IF(H134=\"Besoldiging\",1,IF(H134=\"Remuneration\",1,IF(H134=\"Belastingvrye Inkomste\",2,IF(H134=\"Non-Taxable Income\",2,0)))))","v":0},"y",0]
[null,null,{"$f":"IF(E135<>0,SUM($K$20:K135),\"\")","v":""},null,{"$f":"Schedules!J250","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H135=\"Uittredingfunderingsdiens Inkomste\",1,IF(H135=\"Retirement Funding Income\",1,IF(H135=\"Belastingvrye Inkomste\",2,IF(H135=\"Non-Taxable Income\",2,0)))),IF(H135=\"Besoldiging\",1,IF(H135=\"Remuneration\",1,IF(H135=\"Belastingvrye Inkomste\",2,IF(H135=\"Non-Taxable Income\",2,0)))))","v":0},"y",0]
[null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H136=\"Uittredingfunderingsdiens Inkomste\",1,IF(H136=\"Retirement Funding Income\",1,IF(H136=\"Belastingvrye Inkomste\",2,IF(H136=\"Non-Taxable Income\",2,0)))),IF(H136=\"Besoldiging\",1,IF(H136=\"Remuneration\",1,IF(H136=\"Belastingvrye Inkomste\",2,IF(H136=\"Non-Taxable Income\",2,0)))))","v":0},"y",0]
[null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H137=\"Uittredingfunderingsdiens Inkomste\",1,IF(H137=\"Retirement Funding Income\",1,IF(H137=\"Belastingvrye Inkomste\",2,IF(H137=\"Non-Taxable Income\",2,0)))),IF(H137=\"Besoldiging\",1,IF(H137=\"Remuneration\",1,IF(H137=\"Belastingvrye Inkomste\",2,IF(H137=\"Non-Taxable Income\",2,0)))))","v":0},"y",0]
[null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$54=1,IF(H138=\"Uittredingfunderingsdiens Inkomste\",1,IF(H138=\"Retirement Funding Income\",1,IF(H138=\"Belastingvrye Inkomste\",2,IF(H138=\"Non-Taxable Income\",2,0)))),IF(H138=\"Besoldiging\",1,IF(H138=\"Remuneration\",1,IF(H138=\"Belastingvrye Inkomste\",2,IF(H138=\"Non-Taxable Income\",2,0)))))","v":0},"y",0]
[null,null,null,null,null,null,null,null,null,{"$f":"J126","v":"y"}]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Kapitaalwins - belasbare bedrag\",\"Capital Gain - taxable amount\")","v":"Capital Gain - taxable amount"},null,{"$f":"IF(Schedules!J279<>0,SUM($K$20:K141),\"\")","v":""},null,{"$f":"Schedules!J289","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,{"$f":"IF(E141+D141=0,\"y\",\"n\")","v":"y"},{"$f":"IF(Schedules!J279<>0,1,0)","v":0}]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale Inkomste\",\"Total Income\")","v":"Total Income"},null,null,{"$f":"SUM(D10:D24)+D25+D38+D51+D64+D77+D90+D108+D126+D141","v":0},{"$f":"SUM(E10:E24)+E25+E38+E51+E64+E77+E90+E108+E126+E141","v":0}]
[null,{"$f":"K1","v":"Remuneration"},null,{"$f":"SUMIF(H10:H138,1,D10:D141)","v":0},{"$f":"SUMIF(I10:I138,1,E10:E141)","v":0}]
[null,{"$f":"K2","v":"Other Income"},null,{"$f":"D143-D144-D147-D146","v":0},{"$f":"E143-E144-E147-E146","v":0}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Belastingvrye Inkomste\",\"Non-Taxable Income\")","v":"Non-Taxable Income"},null,{"$f":"SUMIF(H10:H138,2,D10:D141)","v":0},{"$f":"SUMIF(I10:I138,2,E10:E141)","v":0}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Kapitaalwins\",\"Capital Gain\")","v":"Capital Gain"},null,{"$f":"D141","v":0},{"$f":"E141","v":0}]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Uitgawes / Aftrekkings\",\"Expenses / Deductions\")","v":"Expenses / Deductions"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E151+D151=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,{"$f":"IF(A161<>0,SUM($K$20:K161),\"\")","v":""},null,{"$f":"Schedules!J292","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,"y",{"$f":"IF(A161<>0,1,0)","v":0}]
[null,null,{"$f":"IF(A162<>0,SUM($K$20:K162),\"\")","v":""},null,{"$f":"Schedules!J314","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,"y",{"$f":"IF(A162<>0,1,0)","v":0}]
[null,null,{"$f":"IF(A163<>0,SUM($K$20:K163),\"\")","v":""},null,{"$f":"Schedules!J332","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,"y",{"$f":"IF(A163<>0,1,0)","v":0}]
[null,null,{"$f":"IF(A164<>0,SUM($K$20:K164),\"\")","v":""},null,{"$f":"Schedules!J350","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,"y",{"$f":"IF(A164<>0,1,0)","v":0}]
[null,null,{"$f":"IF(A165<>0,SUM($K$20:K165),\"\")","v":""},null,{"$f":"Schedules!J368","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,"y",{"$f":"IF(A165<>0,1,0)","v":0}]
[null,null,null,{"$f":"-SUM(D168:D177)","v":0},{"$f":"-SUM(E168:E177)","v":0},null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J166","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E168+D168=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J166","v":"y"}]
[null,null,null,{"$f":"-SUM(D181:D190)","v":0},{"$f":"-SUM(E181:E190)","v":0},null,null,null,null,{"$f":"IF(E179+D179=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J179","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E181+D181=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J179","v":"y"}]
[null,null,null,{"$f":"-SUM(D194:D203)","v":0},{"$f":"-SUM(E194:E203)","v":0},null,null,null,null,{"$f":"IF(E192+D192=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J192","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E194+D194=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J192","v":"y"}]
[null,null,null,{"$f":"-SUM(D207:D216)","v":0},{"$f":"-SUM(E207:E216)","v":0},null,null,null,null,{"$f":"IF(E205+D205=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J205","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E207+D207=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J205","v":"y"}]
[null,null,null,{"$f":"-SUM(D220:D229)","v":0},{"$f":"-SUM(E220:E229)","v":0},null,null,null,null,{"$f":"IF(E218+D218=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J218","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(E220+D220=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,{"$f":"J218","v":"y"}]
[]
[{"$f":"A51&IF('Standing info'!$J$1=TRUE,\" vrystelling\",\" exemption\")","v":"Do not use! - Tax free investments (s12T) only applicable from 1 March 2015 exemption"},null,null,null,{"$f":"-E51","v":0},null,null,null,null,{"$f":"IF(E232+D232=0,\"y\",\"n\")","v":"y"}]
[{"$f":"B146","v":"Non-Taxable Income"},null,null,null,{"$f":"-E146","v":0},null,null,null,null,"y"]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Buitelandse dividend vrystelling\",\"Foreign dividend exemption\")","v":"Foreign dividend exemption"},null,null,null,{"$f":"IF('Tax tables & variables'!I1<2013,IF(E77<='Tax tables & variables'!I18,-'Calculation of taxable income'!E77,-'Tax tables & variables'!I18),-'Tax tables & variables'!I18)","v":0},null,null,null,null,"y"]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Dividend vrystelling\",\"Dividend exemption\")","v":"Dividend exemption"},null,null,null,{"$f":"-E108","v":0},null,null,null,null,"y"]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Buitelandse rente vrystelling\",\"Foreign interest exemption\")","v":"Foreign interest exemption"},null,null,null,{"$f":"IF(E64<=-IF(E77<='Tax tables & variables'!I18,-('Tax tables & variables'!I18-'Calculation of taxable income'!E77),0),-E64,IF(E77<='Tax tables & variables'!I18,-('Tax tables & variables'!I18-'Calculation of taxable income'!E77),0))","v":0},null,null,null,null,"y"]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Rente vrystelling\",\"Interest exemption\")","v":"Interest exemption"},null,null,null,{"$f":"IF('Tax tables & variables'!I1<2013,IF('Standing info'!C21<65,IF(E90>=('Tax tables & variables'!I16+'Calculation of taxable income'!E234+'Calculation of taxable income'!E236),-('Tax tables & variables'!I16+'Calculation of taxable income'!E234+'Calculation of taxable income'!E236),-'Calculation of taxable income'!E90),IF(E90>=('Tax tables & variables'!I17+'Calculation of taxable income'!E234+'Calculation of taxable income'!E236),-('Tax tables & variables'!I17+'Calculation of taxable income'!E234+'Calculation of taxable income'!E236),-'Calculation of taxable income'!E90)),IF('Standing info'!C21<65,IF(E90>=('Tax tables & variables'!I16),-('Tax tables & variables'!I16),-'Calculation of taxable income'!E90),IF(E90>=('Tax tables & variables'!I17),-('Tax tables & variables'!I17),-'Calculation of taxable income'!E90)))","v":0},null,null,null,null,"y"]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Reiskoste\",\"Travelling expenses\")","v":"Travelling expenses"},null,{"$f":"IF(K238<>0,SUM($K$20:K238),\"\")","v":""},null,{"$f":"-Schedules!J453","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,"y",{"$f":"IF((Schedules!D395+Schedules!D396+Schedules!F397+Schedules!F398+Schedules!D416+Schedules!D417+Schedules!F418+Schedules!F419)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(K242+K243+E241+D241=0,\"y\",\"n\")","v":"y"}]
[null,null,null,{"$f":"D143+SUM(D151:D165)+D166+D179+D192+D205+D218+SUM(D232:D238)","v":0},{"$f":"E143+SUM(E151:E165)+E166+E179+E192+E205+E218+SUM(E232:E238)","v":0},null,null,null,null,{"$f":"J239","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Aangeslane verlies vanaf vorige jaar\",\"Assessed loss from previous year\")","v":"Assessed loss from previous year"},null,null,null,null,null,null,null,null,{"$f":"IF(E241+D241=0,\"y\",\"n\")","v":"y"}]
[{"$f":"IF('Tax tables & variables'!I54=1,IF('Standing info'!$J$1=TRUE,\"Pensioenfondsbydraes\",\"Pension fund contributions\"),IF('Standing info'!$J$1=TRUE,\"Pensioenfonds-, Voorsorgfonds-, Uittree Annuiteitsfondsbydraes\",\"Pension fund-, Provident fund-, Retirement Annuity fund contributions\"))","v":"Pension fund-, Provident fund-, Retirement Annuity fund contributions"},null,{"$f":"IF(Schedules!D496+Schedules!H466<>0,SUM($K$20:K242),\"\")","v":""},null,{"$f":"-Schedules!J502","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,{"$f":"IF(E242+D242=0,\"y\",\"n\")","v":"y"},{"$f":"IF(Schedules!D496+Schedules!H466<>0,1,0)","v":0}]
[{"$f":"IF('Tax tables & variables'!I54<>1,IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"),IF('Standing info'!$J$1=TRUE,\"Pensioenfondsbydraes - agterstallig\",\"Pension fund contributions - arrear\"))","v":"Not applicable for this year"},null,{"$f":"IF(Schedules!D509<>0,SUM($K$20:K243),\"\")","v":""},null,{"$f":"-Schedules!J511","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,{"$f":"IF(E243+D243=0,\"y\",\"n\")","v":"y"},{"$f":"IF(Schedules!D509<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF((K246+K247)<>0,\"n\",\"y\")","v":"y"}]
[null,null,null,{"$f":"SUM(D240:D244)","v":0},{"$f":"SUM(E240:E244)","v":0},null,null,null,null,{"$f":"J244","v":"y"}]
[{"$f":"IF('Tax tables & variables'!I54<>1,IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"),IF('Standing info'!$J$1=TRUE,\"Annuiteitsfondsbydraes\",\"Annuity fund contributions\"))","v":"Not applicable for this year"},null,{"$f":"IF(Schedules!D528<>0,SUM($K$20:K246),\"\")","v":""},null,{"$f":"-Schedules!J535","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,{"$f":"IF(E246+D246=0,\"y\",\"n\")","v":"y"},{"$f":"IF(Schedules!D528<>0,1,0)","v":0}]
[{"$f":"IF('Tax tables & variables'!I54<>1,IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"),IF('Standing info'!$J$1=TRUE,\"Annuiteitsfondsbydraes - herinstelling\",\"Annuity fund contributions - reinstatement\"))","v":"Not applicable for this year"},null,{"$f":"IF(Schedules!D544<>0,SUM($K$20:K247),\"\")","v":""},null,{"$f":"-Schedules!J546","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,{"$f":"IF(E247+D247=0,\"y\",\"n\")","v":"y"},{"$f":"IF(Schedules!D544<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF((D250+K250)<>0,\"n\",\"y\")","v":"y"}]
[null,null,null,{"$f":"SUM(D245:D247)","v":0},{"$f":"SUM(E245:E247)","v":0},null,null,null,null,{"$f":"J248","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Donasies\",\"Donations\")","v":"Donations"},null,{"$f":"IF(Schedules!D553<>0,SUM($K$20:K250),\"\")","v":""},null,{"$f":"-Schedules!J555","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,{"$f":"IF(E250+D250=0,\"y\",\"n\")","v":"y"},{"$f":"IF(Schedules!D553<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF((D253+E253)<>0,\"n\",\"y\")","v":"y"}]
[null,null,null,{"$f":"SUM(D249:D250)","v":0},{"$f":"SUM(E249:E250)","v":0},null,null,null,null,{"$f":"J251","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Onthaalkoste\",\"Entertainment\")","v":"Entertainment"},null,null,null,null,null,null,null,null,{"$f":"IF(E253+D253=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF((D256+K256)<>0,\"n\",\"y\")","v":"y"}]
[null,null,null,{"$f":"D252+D253","v":0},{"$f":"E252+E253","v":0},null,null,null,null,{"$f":"J254","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Mediese uitgawes\",\"Medical expenses\")","v":"Medical expenses"},null,{"$f":"IF((Schedules!D597+Schedules!D563+Schedules!D562)<>0,SUM($K$20:K256),\"\")","v":""},null,{"$f":"-Schedules!J605","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,null,"n",{"$f":"IF((Schedules!D597+Schedules!D563+Schedules!D562)<>0,1,0)","v":0}]
[]
[{"$f":"IF(E258<0,IF('Standing info'!$J$1=TRUE,\"Berekende belastingverlies\",\"Calculated tax loss\"),IF('Standing info'!$J$1=TRUE,\"Belasbare inkomste\",\"Taxable income\"))","v":"Taxable income"},null,null,{"$f":"D255+D256","v":0},{"$f":"E255+E256","v":0}]

{"sheet":"Tax calculation","index":7,"n_rows":95,"n_cols":24,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Cover page'!A22","v":""},null,null,null,null,null,null,null,null,"WP",null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[{"$f":"'Cover page'!A24&\" \"&'Cover page'!A26:I26","v":"TAX CALCULATION FOR THE YEAR ENDED "},null,null,null,null,null,null,null,null,"Ref"]
[{"$f":"UPPER(IF('Standing info'!$J$1=TRUE,\"Berekening van belasting betaalbaar\",\"Calculation of tax payable\"))","v":"CALCULATION OF TAX PAYABLE"}]
[]
[]
[null,null,null,null,null,null,null,null,"R"]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasting betaalbaar:\",\"Tax payable:\")","v":"Tax payable:"}]
[]
[{"$f":"'Calculation of taxable income'!A258","v":"Taxable income"},null,null,null,null,null,null,null,{"$f":"'Calculation of taxable income'!E258","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I$10<=0,\"y\",\"n\")","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Basiese belasting op \",\"Base tax on \")","v":"Base tax on "},{"$f":"IF(I10>0,'Tax tables & variables'!I3,0)","v":0},null,null,null,null,null,null,{"$f":"IF(I10>0,'Tax tables & variables'!I2,0)","v":0},null,{"$f":"IF($I$10<=0,\"y\",IF(I13=0,\"y\",\"n\"))","v":"y"}]
[{"$f":"IF(I13<>0,\"Plus:\",\"\")","v":""},{"$f":"IF(I10>0,(I10-B13),0)","v":0},"x",{"$f":"IF(I10>0,'Tax tables & variables'!I4,0)","v":0},null,null,null,null,{"$f":"IF(I10>0,B14*D14,0)","v":0},null,{"$f":"IF($I$10<=0,\"y\",IF(I14=0,\"y\",\"n\"))","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I$10<=0,\"y\",\"n\")","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasting\",\"Tax\")","v":"Tax"},null,null,null,null,null,null,null,{"$f":"SUM(I13:I14)","v":0},null,{"$f":"IF($I$10<=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K36","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Primêre korting\",\"Less: Primary rebate\")","v":"Less: Primary rebate"},null,null,null,null,null,null,null,{"$f":"IF(I10>0,IF('Standing info'!$D$26=0,-'Tax tables & variables'!$I$5,-'Tax tables & variables'!$I$5*'Standing info'!$D$26/'Tax tables & variables'!$I$56),0)","v":0},null,{"$f":"IF($I$10<=0,\"y\",\"n\")","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Sekondêre korting (ouer as 65)\",\"Less: Secondary rebate (older than 65)\")","v":"Less: Secondary rebate (older than 65)"},null,null,null,null,null,null,null,{"$f":"IF(I10>0,-IF('Standing info'!$C$21>=65,IF('Standing info'!$D$26=0,'Tax tables & variables'!$I$6,'Tax tables & variables'!$I$6*'Standing info'!$D$26/'Tax tables & variables'!$I$56),0),0)","v":0},null,{"$f":"IF($I$19>=0,\"y\",\"n\")","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Tersiêre korting (ouer as 75)\",\"Less: Tertiary rebate (older than 75)\")","v":"Less: Tertiary rebate (older than 75)"},null,null,null,null,null,null,null,{"$f":"IF(I10>0,-IF('Standing info'!$C$21>=75,IF('Standing info'!$D$26=0,'Tax tables & variables'!$I$7,'Tax tables & variables'!$I$7*'Standing info'!$D$26/'Tax tables & variables'!$I$56),0),0)","v":0},null,{"$f":"IF($I$20>=0,\"y\",\"n\")","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Buitelandse Belastingkrediete:\",\"Less: Foreign Tax Credits:\")","v":"Less: Foreign Tax Credits:"},null,null,null,null,null,null,null,{"$f":"-SUM(I22:I30)","v":0},null,{"$f":"IF(I21=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K21","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terughoubelasting op buitelandse rente\",\"Withholding tax on foreign interest\")","v":"Withholding tax on foreign interest"},null,null,null,null,null,null,null,null,{"$f":"IF(I23=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terughoubelasting op buitelandse dividende\",\"Withholding tax on foreign dividends\")","v":"Withholding tax on foreign dividends"},null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Belastingkrediete op ander buitelandse inkomste\",\"Tax credits on other foreign income\")","v":"Tax credits on other foreign income"},null,null,null,null,null,null,null,null,{"$f":"K26","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"soos per Artikel 6quat berekeninge\",\"as per Section 6quat calculations\")","v":"as per Section 6quat calculations"},null,null,null,null,null,null,null,null,{"$f":"IF(I26=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K21","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Mediese Fonds Bydrae Belastingkrediet\",\"Less: Medical Scheme Fee Tax Credit\")","v":"Less: Medical Scheme Fee Tax Credit"},null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!I88=\"JA\",-'Tax tables & variables'!I84,IF('Tax tables & variables'!I89>=65,0,-'Tax tables & variables'!I84))","v":0},null,{"$f":"IF($I$31>=0,\"y\",\"n\")","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Kwalifiserende Mediese Koste Belastingkrediet\",\"Less: Qualifying Medical Cost Tax Credit\")","v":"Less: Qualifying Medical Cost Tax Credit"},null,null,null,null,null,null,null,{"$f":"IF('Standing info'!C21>=65,Schedules!J601*0.333,IF('Standing info'!C21<65,IF('Standing info'!H27=TRUE,Schedules!J603*0.333,Schedules!J599*0.25)))","v":0},null,{"$f":"IF($I$32>=0,\"y\",\"n\")","v":"y"}]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasting betaalbaar\",\"Tax payable\")","v":"Tax payable"},null,null,null,null,null,null,null,{"$f":"IF((SUM(I16:I21)+I31+I32)<0,0,(SUM(I16:I21)+I31+I32))","v":0}]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasting op enkelbedrae - sien berekening hieronder\",\"Tax on lump sums - see calculation below\")","v":"Tax on lump sums - see calculation below"},null,null,null,null,null,null,null,null,null,{"$f":"IF($I$36<=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K36","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Bedrae reeds betaal:\",\"Amounts paid:\")","v":"Amounts paid:"},null,null,null,null,null,null,null,null,null,{"$f":"IF((I40+I48)<>0,\"n\",\"y\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K38","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Voorlopige betalings:\",\"Provisional payments:\")","v":"Provisional payments:"},null,null,null,null,null,null,null,{"$f":"-SUM(I42:I45)","v":0},null,{"$f":"IF(I40=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K40","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Eerste voorlopige betaling:\",\"First provisional payment:\")","v":"First provisional payment:"},null,null,null,null,null,null,null,null,{"$f":"IF(I42=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Tweede voorlopige betaling:\",\"Second provisional payment:\")","v":"Second provisional payment:"},null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Derde voorlopige betaling:\",\"Third provisional payment:\")","v":"Third provisional payment:"},null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Ander betalings:\",\"Other payments:\")","v":"Other payments:"},null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K40","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,"y"]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"LBS & SIBW Betaal:\",\"PAYE & SITE Paid:\")","v":"PAYE & SITE Paid:"},null,null,null,null,null,null,null,{"$f":"-SUM(I50:I66)","v":0},null,"y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K48","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K48","v":"y"}]
[]
[{"$f":"IF(I69>=0,IF('Standing info'!$J$1=TRUE,\"Belasting verskuldig aan die Suid-Afrikaanse Inkomstediens\",\"Tax payable to the South African Revenue Service\"),IF('Standing info'!$J$1=TRUE,\"Belasting terugeisbaar vanaf die Suid-Afrikaanse Inkomstediens\",\"Tax receivable from the South African Revenue Service\"))","v":"Tax payable to the South African Revenue Service"},null,null,null,null,null,null,null,{"$f":"I34+I40+I48+I36","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K71","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K73","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasting op enkelbedrae - Berekeninge\",\"Tax on lump sums - Calculations\")","v":"Tax on lump sums - Calculations"},null,null,null,null,null,null,null,null,null,{"$f":"K36","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K73","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A75&B75&C75&D75&E75&F75&G75&I75=\"\",\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A76&B76&C76&D76&E76&F76&G76&I76=\"\",\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A77&B77&C77&D77&E77&F77&G77&I77=\"\",\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K73","v":"y"}]

{"sheet":"Schedules","index":8,"n_rows":607,"n_cols":24,"rows_kept":607,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Cover page'!A22","v":""},null,null,null,null,null,null,null,null,null,"WP",null,null,null,null,null,null,null,null,null,null,null,null,false]
[{"$f":"'Cover page'!A24&\" \"&'Cover page'!A26:I26","v":"TAX CALCULATION FOR THE YEAR ENDED "},null,null,null,null,null,null,null,null,null,"Ref"]
[{"$f":"UPPER(IF('Standing info'!$J$1=TRUE,\"Skedules\",\"Schedules\"))","v":"SCHEDULES"}]
[]
[]
[null,null,null,null,null,null,null,null,null,"R"]
[]
[{"$f":"IF('Calculation of taxable income'!C20<>0,'Calculation of taxable income'!C20,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A20<>0,'Calculation of taxable income'!A20,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(J10:J34)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J8=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M8","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J10=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M8","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C21<>0,'Calculation of taxable income'!C21,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A21<>0,'Calculation of taxable income'!A21,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(J38:J62)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J36=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M36","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J38=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M36","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C22<>0,'Calculation of taxable income'!C22,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A22<>0,'Calculation of taxable income'!A22,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(J66:J80)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J64=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M64","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J66=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M64","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C23<>0,'Calculation of taxable income'!C23,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A23<>0,'Calculation of taxable income'!A23,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(J84:J98)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J82=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M82","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J84=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M82","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C24<>0,'Calculation of taxable income'!C24,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A24<>0,'Calculation of taxable income'!A24,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(J102:J116)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J100=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M100","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J102=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M100","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C128<>0,'Calculation of taxable income'!C128,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!B128<>0,'Calculation of taxable income'!B128,\"\"))","v":"USE OF MOTOR VEHICLE 1"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(D120=0,\"y\",\"n\")","v":"y"},null,{"$f":"'Tax tables & variables'!I45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$118","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$31=\"Uit\",IF('Standing info'!$J$1=TRUE,\"Waarde van voertuig (BTW uitgesluit):\",\"Value of vehicle (Excluding VAT):\"),IF('Standing info'!$J$1=TRUE,\"Waarde van voertuig (BTW ingesluit):\",\"Value of vehicle (Including VAT):\"))","v":"Value of vehicle (Including VAT):"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$118","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B121=0,\"y\",\"n\")","v":"y"},null,{"$f":"IF('Tax tables & variables'!I35<>0,IF('Standing info'!$J$1=TRUE,\"(Onderhoudsplan is van toepassing)\",\"(Maintenance plan is applicable)\"),0)","v":0},{"$f":"IF('Tax tables & variables'!I35<>0,IF('Standing info'!$J$1=TRUE,\"(Onderhoudsplan is NIE van toepassing)\",\"(Maintenance plan is NOT applicable)\"),0)","v":0}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aantal maande in gebruik:\",\"Number of months in use:\")","v":"Number of months in use:"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$118","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Koers:\",\"Rate:\")","v":"Rate:"},null,{"$f":"'Tax tables & variables'!I33-(IF(D130=0,0,IF(Schedules!D129<>Schedules!D130,0,'Tax tables & variables'!$I$50)))-(IF(D136=0,0,IF(Schedules!D135<>Schedules!D136,0,'Tax tables & variables'!$I$51)))","v":0},null,null,null,null,null,null,null,null,{"$f":"$M$118","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$118","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Besigheids km gereis vir periode:\",\"Business km travelled for period:\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D125=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Privaat km gereis vir periode:\",\"Private km travelled for period:\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},10000,null,null,null,null,null,null,null,null,null,{"$f":"IF(D126=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Totale km gereis vir periode:\",\"Total km travelled for period:\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,{"$f":"D125+D126","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(D127=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$118","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale brandstofkoste\",\"Total fuel cost\")","v":"Total fuel cost"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D129=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Brandstofkoste deur werknemer betaal\",\"Fuel cost paid by employee\")","v":"Fuel cost paid by employee"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D130=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Totale lisensiekoste\",\"Total licence cost\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D131=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Lisensiekoste deur werknemer betaal\",\"Licence cost paid by employee\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Totale versekeringskoste\",\"Total insurance cost\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Versekeringskoste deur werknemer betaal\",\"Insurance cost paid by employee\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale onderhoudskoste\",\"Total maintenance cost\")","v":"Total maintenance cost"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Onderhoudskoste deur werknemer betaal\",\"Maintenance paid by employee\")","v":"Maintenance paid by employee"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$118","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Maandelikse byvoordeel:\",\"Monthly fringe benefit:\")","v":"Monthly fringe benefit:"},null,null,null,{"$f":"D120*D123","v":0},null,null,null,null,null,null,{"$f":"IF(F138=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Alle brandstof betaal deur werknemer\",\"Less: All fuel paid by employee\")","v":"Less: All fuel paid by employee"},null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,0,IF(D129+D130=0,0,IF(D129=D130,-'Tax tables & variables'!$I$48,0)))","v":0},null,null,null,null,null,null,{"$f":"IF(F139=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Alle onderhoud betaal deur werknemer\",\"Less: All maintenance paid by employee\")","v":"Less: All maintenance paid by employee"},null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,0,IF(D135+D136=0,0,IF(D135=D136,-'Tax tables & variables'!$I$49,0)))","v":0},null,null,null,null,null,null,{"$f":"IF(F140=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Maandelikse byvoordeel:\",\"Monthly fringe benefit:\")","v":"Monthly fringe benefit:"},null,null,null,{"$f":"SUM(F138:F140)","v":0},"x",{"$f":"D122","v":0},"=",{"$f":"F141*H141","v":0},null,null,{"$f":"$M$118","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Brandstof betaal deur werknemer\",\"Less: Fuel paid by employee\")","v":"Less: Fuel paid by employee"},null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,0,IF(D129<>D130,-D130,0))","v":0},null,null,{"$f":"IF(J142=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Onderhoud betaal deur werknemer\",\"Less: Maintenance paid by employee\")","v":"Less: Maintenance paid by employee"},null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,0,IF(D135<>D136,-D136,0))","v":0},null,null,{"$f":"IF(J143=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Brandstof betaal deur werknemer - privaat gedeelte\",\"Less: Fuel paid by employee - private portion\")","v":"Less: Fuel paid by employee - private portion"},null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF(D129=D130,D126&\" KM\",0),0)","v":0},{"$f":"IF(F144<>0,\"x\",\"\")","v":""},{"$f":"IF('Tax tables & variables'!$I$45=3,IF(Schedules!D129=Schedules!D130,IF(Schedules!D126<>0,'Tax tables & variables'!$I$37/100,0),0),0)","v":0},{"$f":"IF(F144<>0,\"=\",\"\")","v":""},{"$f":"IF(F144<>0,-D126*H144,0)","v":0},null,null,{"$f":"IF(J144=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Lisensiekoste betaal deur werknemer - privaat gedeelte\",\"Less: Licence cost paid by employee - private portion\")","v":"Less: Licence cost paid by employee - private portion"},null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF(D131=D132,D131,0),0)","v":0},{"$f":"IF(F145<>0,\"x\",\"\")","v":""},{"$f":"IF(F145<>0,IF(D127<>0,D126/D127,0),\"\")","v":""},{"$f":"IF(F145<>0,\"=\",\"\")","v":""},{"$f":"IF(F145<>0,-F145*H145,\"\")","v":""},null,null,{"$f":"IF(F145=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Versekeringskoste betaal deur werknemer - privaat gedeelte\",\"Less: Insurance cost paid by employee - private portion\")","v":"Less: Insurance cost paid by employee - private portion"},null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF(D133=D134,D133,0),0)","v":0},{"$f":"IF(F146<>0,\"x\",\"\")","v":""},{"$f":"IF(F146<>0,IF(D127<>0,D126/D127,0),\"\")","v":""},{"$f":"IF(F146<>0,\"=\",\"\")","v":""},{"$f":"IF(F146<>0,-F146*H146,\"\")","v":""},null,null,{"$f":"IF(F146=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Onderhoud betaal deur werknemer - privaat gedeelte\",\"Less: Maintenance paid by employee - private portion\")","v":"Less: Maintenance paid by employee - private portion"},null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF(D135=D136,D135,0),0)","v":0},{"$f":"IF(F147<>0,\"x\",\"\")","v":""},{"$f":"IF(F147<>0,IF(D127<>0,D126/D127,0),\"\")","v":""},{"$f":"IF(F147<>0,\"=\",\"\")","v":""},{"$f":"IF(F147<>0,-F147*H147,\"\")","v":""},null,null,{"$f":"IF(F147=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Bedrae deur werknemer betaal vir byvoordeel\",\"Less: Amounts paid by employee for benefit\")","v":"Less: Amounts paid by employee for benefit"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J148=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M150","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasbare byvoordeel\",\"Taxable fringe benefit\")","v":"Taxable fringe benefit"},null,null,null,null,null,null,null,{"$f":"SUM(J141:J148)","v":0},null,null,{"$f":"$M$118","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$118","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$118","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C129<>0,'Calculation of taxable income'!C129,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!B129<>0,'Calculation of taxable income'!B129,\"\"))","v":"USE OF MOTOR VEHICLE 2"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(D155=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$153","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$31=\"Uit\",IF('Standing info'!$J$1=TRUE,\"Waarde van voertuig (BTW uitgesluit):\",\"Value of vehicle (Excluding VAT):\"),IF('Standing info'!$J$1=TRUE,\"Waarde van voertuig (BTW ingesluit):\",\"Value of vehicle (Including VAT):\"))","v":"Value of vehicle (Including VAT):"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$153","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B156=0,\"y\",\"n\")","v":"y"},null,{"$f":"IF('Tax tables & variables'!I41<>0,IF('Standing info'!$J$1=TRUE,\"(Onderhoudsplan is van toepassing)\",\"(Maintenance plan is applicable)\"),0)","v":0},{"$f":"IF('Tax tables & variables'!I41<>0,IF('Standing info'!$J$1=TRUE,\"(Onderhoudsplan is NIE van toepassing)\",\"(Maintenance plan is NOT applicable)\"),0)","v":0}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aantal maande in gebruik:\",\"Number of months in use:\")","v":"Number of months in use:"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$153","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Koers:\",\"Rate:\")","v":"Rate:"},null,{"$f":"'Tax tables & variables'!I39-(IF(D165=0,0,IF(Schedules!D164<>Schedules!D165,0,'Tax tables & variables'!$I$50)))-(IF(D171=0,0,IF(Schedules!D170<>Schedules!D171,0,'Tax tables & variables'!$I$51)))","v":0},null,null,null,null,null,null,null,null,{"$f":"$M$153","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$153","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Besigheids km gereis vir periode:\",\"Business km travelled for period:\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D160=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Privaat km gereis vir periode:\",\"Private km travelled for period:\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D161=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Totale km gereis vir periode:\",\"Total km travelled for period:\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,{"$f":"D160+D161","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(D162=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$153","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale brandstofkoste\",\"Total fuel cost\")","v":"Total fuel cost"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D164=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Brandstofkoste deur werknemer betaal\",\"Fuel cost paid by employee\")","v":"Fuel cost paid by employee"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D165=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Totale lisensiekoste\",\"Total licence cost\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D166=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Lisensiekoste deur werknemer betaal\",\"Licence cost paid by employee\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Totale versekeringskoste\",\"Total insurance cost\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF('Standing info'!$J$1=TRUE,\"Versekeringskoste deur werknemer betaal\",\"Insurance cost paid by employee\"),IF('Standing info'!$J$1=TRUE,\"Nie van toepassing op die jaar nie\",\"Not applicable for this year\"))","v":"Not applicable for this year"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale onderhoudskoste\",\"Total maintenance cost\")","v":"Total maintenance cost"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Onderhoudskoste deur werknemer betaal\",\"Maintenance paid by employee\")","v":"Maintenance paid by employee"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$153","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Maandelikse byvoordeel:\",\"Monthly fringe benefit:\")","v":"Monthly fringe benefit:"},null,null,null,{"$f":"D155*D158","v":0},null,null,null,null,null,null,{"$f":"IF(F173=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Alle brandstof betaal deur werknemer\",\"Less: All fuel paid by employee\")","v":"Less: All fuel paid by employee"},null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,0,IF(D164+D165=0,0,IF(D164=D165,-'Tax tables & variables'!$I$48,0)))","v":0},null,null,null,null,null,null,{"$f":"IF(F174=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Alle onderhoud betaal deur werknemer\",\"Less: All maintenance paid by employee\")","v":"Less: All maintenance paid by employee"},null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,0,IF(D170+D171=0,0,IF(D170=D171,-'Tax tables & variables'!$I$49,0)))","v":0},null,null,null,null,null,null,{"$f":"IF(F175=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Maandelikse byvoordeel:\",\"Monthly fringe benefit:\")","v":"Monthly fringe benefit:"},null,null,null,{"$f":"SUM(F173:F175)","v":0},"x",{"$f":"D157","v":0},"=",{"$f":"F176*H176","v":0},null,null,{"$f":"$M$153","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Brandstof betaal deur werknemer\",\"Less: Fuel paid by employee\")","v":"Less: Fuel paid by employee"},null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,0,IF(D164<>D165,-D165,0))","v":0},null,null,{"$f":"IF(J177=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Onderhoud betaal deur werknemer\",\"Less: Maintenance paid by employee\")","v":"Less: Maintenance paid by employee"},null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,0,IF(D170<>D171,-D171,0))","v":0},null,null,{"$f":"IF(J178=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Brandstof betaal deur werknemer - privaat gedeelte\",\"Less: Fuel paid by employee - private portion\")","v":"Less: Fuel paid by employee - private portion"},null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF(D164=D165,D161&\" KM\",0),0)","v":0},{"$f":"IF(F179<>0,\"x\",\"\")","v":""},{"$f":"IF('Tax tables & variables'!$I$45=3,IF(Schedules!D164=Schedules!D165,IF(Schedules!D161<>0,'Tax tables & variables'!$I$43/100,0),0),0)","v":0},{"$f":"IF(F179<>0,\"=\",\"\")","v":""},{"$f":"IF(F179<>0,-D161*H179,0)","v":0},null,null,{"$f":"IF(J179=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Lisensiekoste betaal deur werknemer - privaat gedeelte\",\"Less: Licence cost paid by employee - private portion\")","v":"Less: Licence cost paid by employee - private portion"},null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF(D166=D167,D166,0),0)","v":0},{"$f":"IF(F180<>0,\"x\",\"\")","v":""},{"$f":"IF(F180<>0,IF(D162<>0,D161/D162,0),\"\")","v":""},{"$f":"IF(F180<>0,\"=\",\"\")","v":""},{"$f":"IF(F180<>0,-F180*H180,\"\")","v":""},null,null,{"$f":"IF(F180=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Versekeringskoste betaal deur werknemer - privaat gedeelte\",\"Less: Insurance cost paid by employee - private portion\")","v":"Less: Insurance cost paid by employee - private portion"},null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF(D168=D169,D168,0),0)","v":0},{"$f":"IF(F181<>0,\"x\",\"\")","v":""},{"$f":"IF(F181<>0,IF(D162<>0,D161/D162,0),\"\")","v":""},{"$f":"IF(F181<>0,\"=\",\"\")","v":""},{"$f":"IF(F181<>0,-F181*H181,\"\")","v":""},null,null,{"$f":"IF(F181=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Onderhoud betaal deur werknemer - privaat gedeelte\",\"Less: Maintenance paid by employee - private portion\")","v":"Less: Maintenance paid by employee - private portion"},null,null,null,{"$f":"IF('Tax tables & variables'!$I$45=3,IF(D170=D171,D170,0),0)","v":0},{"$f":"IF(F182<>0,\"x\",\"\")","v":""},{"$f":"IF(F182<>0,IF(D162<>0,D161/D162,0),\"\")","v":""},{"$f":"IF(F182<>0,\"=\",\"\")","v":""},{"$f":"IF(F182<>0,-F182*H182,\"\")","v":""},null,null,{"$f":"IF(F182=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Bedrae deur werknemer betaal vir byvoordeel\",\"Less: Amounts paid by employee for benefit\")","v":"Less: Amounts paid by employee for benefit"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J183=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M185","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasbare byvoordeel\",\"Taxable fringe benefit\")","v":"Taxable fringe benefit"},null,null,null,null,null,null,null,{"$f":"SUM(J176:J183)","v":0},null,null,{"$f":"$M$153","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$153","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$153","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C130<>0,'Calculation of taxable income'!C130,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!B130<>0,'Calculation of taxable income'!B130,\"\"))","v":"RESIDENTIAL ACCOMMODATION"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(D194=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$188","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Salaris: Voorafgaande jaar van aanslag:\",\"Salary: Preceding year of assessment:\")","v":"Salary: Preceding year of assessment:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D190=0,\"y\",\"n\")","v":"y"},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Ongemeubileerd en sonder krag\",\"Unfurnished and without power\")","v":"Unfurnished and without power"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Belasbare byvoordeel op voertuig\",\"Less: Taxable fringe benefit on vehicle\")","v":"Less: Taxable fringe benefit on vehicle"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D191=0,\"y\",\"n\")","v":"y"},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Gemeubileerd of met krag\",\"Either furnishing or power\")","v":"Either furnishing or power"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Reistoelaag\",\"Less: Travel allowance\")","v":"Less: Travel allowance"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D192=0,\"y\",\"n\")","v":"y"},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Gemeubileerd met krag\",\"Furnished with power\")","v":"Furnished with power"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Onthaaltoelaag\",\"Less: Entertainment allowance\")","v":"Less: Entertainment allowance"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D193=0,\"y\",\"n\")","v":"y"}]
[null,"A = ",null,{"$f":"SUM(D190:D193)","v":0},null,null,null,null,null,null,null,null,{"$f":"$M$188","v":"y"},null,"Ongemeubileerd en sonder krag"]
[null,"B = ",null,20000,null,null,null,null,null,null,null,null,"y",null,"Gemeubileerd of met krag"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aantal kamers:\",\"Number of rooms:\")","v":"Number of rooms:"},null,null,null,null,null,null,null,null,null,null,"y",null,"Gemeubileerd met krag"]
[null,"Ongemeubileerd en sonder krag",null,{"$f":"IF(B197=O194,1,IF(B197=O198,1,IF(B197=O195,2,IF(B197=O199,2,IF(B197=O196,3,IF(B197=O200,3))))))","v":1},null,null,null,null,null,null,null,null,"y"]
[null,"C = ",null,{"$f":"IF(D196<>0,IF(D196<4,17,IF(D197=1,17,IF(D197=2,18,IF(D197=3,19)))),\"\")","v":""},null,null,null,null,null,null,null,null,"y",null,"Unfurnished and without power"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"D (Maande) =\",\"D (Months) =\")","v":"D (Months) ="},null,12,null,null,null,null,null,null,null,null,"y",null,"Either furnishing or power"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Huurwaarde\",\"Rental value\")","v":"Rental value"},null,null,null,null,null,null,null,{"$f":"IF(D196<>0,IF(D194<>0,(D194-D195)*D198/100*D199/12,0),0)","v":0},null,null,{"$f":"IF(J201=0,\"y\",\"n\")","v":"y"},null,"Furnished with power"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Bedrae deur werknemer betaal vir byvoordeel\",\"Less: Amounts paid by employee for benefit\")","v":"Less: Amounts paid by employee for benefit"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J201=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasbare byvoordeel\",\"Taxable fringe benefit\")","v":"Taxable fringe benefit"},null,null,null,null,null,null,null,{"$f":"SUM(J200:J201)","v":0},null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[{"$f":"IF('Calculation of taxable income'!C131<>0,'Calculation of taxable income'!C131,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!B131<>0,'Calculation of taxable income'!B131,\"\"))","v":"HOUSING- AND OTHER LOANS"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(D207=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$205","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Bedrag van lening:\",\"Loan amount:\")","v":"Loan amount:"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$205","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Koers van lening:\",\"Interest rate on loan:\")","v":"Interest rate on loan:"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Amptelike koers:\",\"Official rate:\")","v":"Official rate:"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Rente gehef teen amptelike koers\",\"Interest charged at official rate\")","v":"Interest charged at official rate"},null,null,null,null,null,null,null,{"$f":"D207*D209","v":0},null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Rente betaal deur werknemer\",\"Interest paid by employee\")","v":"Interest paid by employee"},null,null,null,null,null,null,null,{"$f":"-D207*D208","v":0},null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasbare byvoordeel\",\"Taxable fringe benefit\")","v":"Taxable fringe benefit"},null,null,null,null,null,null,null,{"$f":"IF(-J212>J211,0,J211+J212)","v":0},null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[{"$f":"IF('Calculation of taxable income'!C132<>0,'Calculation of taxable income'!C132,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!B132<>0,'Calculation of taxable income'!B132,\"\"))","v":"MEDICAL FUND CONTRIBUTIONS"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(D218=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$216","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Mediesefondsbydraes deur werkgewer:\",\"Medical fund contributions by employer:\")","v":"Medical fund contributions by employer:"},null,{"$f":"D562","v":0},null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Med uitg\",\"Med exp\")","v":"Med exp"},{"$f":"$M$216","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Mediesefondsbydraes deur werknemer:\",\"Medical fund contributions by employee:\")","v":"Medical fund contributions by employee:"},null,{"$f":"D564","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"oud\",IF(D219=0,\"y\",\"n\"),\"y\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,{"$f":"B567","v":"Dependants (incl principle): March"},null,{"$f":"D567","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,{"$f":"B568","v":"Dependants (incl principle): April"},null,{"$f":"D568","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,"Dependants (incl principle): May",null,0,null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,"Dependants (incl principle): June",null,0,null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,"Dependants (incl principle): July",null,0,null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,"Dependants (incl principle): August",null,0,null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,"Dependants (incl principle): September",null,0,null,null,0,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,"Dependants (incl principle): October",null,0,null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,"Dependants (incl principle): November",null,0,null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,"Dependants (incl principle): December",null,0,null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,"Dependants (incl principle): January",null,0,null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,"Dependants (incl principle): February",null,0,null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aantal maande aan fonds bygedra:\",\"Number of months contributed to fund:\")","v":"Number of months contributed to fund:"},null,{"$f":"'Tax tables & variables'!I82","v":12},null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Werkgewer bydrae -  nie belasbaar:\",\"Employer contribution - not taxable:\")","v":"Employer contribution - not taxable:"},null,{"$f":"D218-J236","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!$I$87=\"nuut\",$M$216,\"y\")","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C134<>0,'Calculation of taxable income'!C134,\"\")","v":""},{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasbare byvoordeel\",\"Taxable fringe benefit\")","v":"Taxable fringe benefit"},null,null,null,null,null,null,null,{"$f":"'Tax tables & variables'!$I$86","v":0},null,null,{"$f":"$M$216","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$216","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$216","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C135<>0,'Calculation of taxable income'!C135,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!B135<>0,'Calculation of taxable income'!B135,\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J241=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M239","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Waarde van voordeel ontvang deur werknemer:\",\"Value of benefit received by employee:\")","v":"Value of benefit received by employee:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M239","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Bedrag betaal deur werknemer:\",\"Amount paid by employee:\")","v":"Amount paid by employee:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M239","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasbare byvoordeel\",\"Taxable fringe benefit\")","v":"Taxable fringe benefit"},null,null,null,null,null,null,null,{"$f":"IF(-J242<J241,J241+J242,0)","v":0},null,null,{"$f":"M239","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M239","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M239","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C136<>0,'Calculation of taxable income'!C136,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!B136<>0,'Calculation of taxable income'!B136,\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J248=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M246","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Waarde van voordeel ontvang deur werknemer:\",\"Value of benefit received by employee:\")","v":"Value of benefit received by employee:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M246","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Bedrag betaal deur werknemer:\",\"Amount paid by employee:\")","v":"Amount paid by employee:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M246","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasbare byvoordeel\",\"Taxable fringe benefit\")","v":"Taxable fringe benefit"},null,null,null,null,null,null,null,{"$f":"IF(-J249<J248,J248+J249,0)","v":0},null,null,{"$f":"M246","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M246","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M246","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C141<>0,'Calculation of taxable income'!C141,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A141<>0,'Calculation of taxable income'!A141,\"\"))","v":"CAPITAL GAIN - TAXABLE AMOUNT"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J281=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M253","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Beskrywing van primêre woning:\",\"Description of primary residence:\")","v":"Description of primary residence:"},null,null,null,null,null,null,null,{"$f":"J257+J258","v":0},null,null,{"$f":"IF(J255=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$255","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Opbrengs met beskikking van bate/geagte bate\",\"Return on disposal of asset/deemed asset\")","v":"Return on disposal of asset/deemed asset"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$255","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Basiskoste van bate/geagte bate\",\"Less: Base cost of asset/deemed asset\")","v":"Less: Base cost of asset/deemed asset"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$255","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$255","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$255","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Beskrywing van bate/geagte bate:\",\"Description of asset/deemed asset:\")","v":"Description of asset/deemed asset:"},null,null,null,null,null,null,null,{"$f":"J263+J264","v":0},null,null,{"$f":"IF(J261=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M261","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Opbrengs met beskikking van bate/geagte bate\",\"Return on disposal of asset/deemed asset\")","v":"Return on disposal of asset/deemed asset"},null,null,null,null,null,null,null,null,null,null,{"$f":"M261","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Basiskoste van bate/geagte bate\",\"Less: Base cost of asset/deemed asset\")","v":"Less: Base cost of asset/deemed asset"},null,null,null,null,null,null,null,null,null,null,{"$f":"M261","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M261","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M261","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Beskrywing van bate/geagte bate:\",\"Description of asset/deemed asset:\")","v":"Description of asset/deemed asset:"},null,null,null,null,null,null,null,{"$f":"J269+J270","v":0},null,null,{"$f":"IF(J267=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M267","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Opbrengs met beskikking van bate/geagte bate\",\"Return on disposal of asset/deemed asset\")","v":"Return on disposal of asset/deemed asset"},null,null,null,null,null,null,null,null,null,null,{"$f":"M267","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Basiskoste van bate/geagte bate\",\"Less: Base cost of asset/deemed asset\")","v":"Less: Base cost of asset/deemed asset"},null,null,null,null,null,null,null,null,null,null,{"$f":"M267","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M267","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M267","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Beskrywing van bate/geagte bate:\",\"Description of asset/deemed asset:\")","v":"Description of asset/deemed asset:"},null,null,null,null,null,null,null,{"$f":"J275+J276","v":0},null,null,{"$f":"IF(J273=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M273","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Opbrengs met beskikking van bate/geagte bate\",\"Return on disposal of asset/deemed asset\")","v":"Return on disposal of asset/deemed asset"},null,null,null,null,null,null,null,null,null,null,{"$f":"M273","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Basiskoste van bate/geagte bate\",\"Less: Base cost of asset/deemed asset\")","v":"Less: Base cost of asset/deemed asset"},null,null,null,null,null,null,null,0,null,null,{"$f":"M273","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M273","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M253","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J273+J267+J261+J255","v":0},null,null,{"$f":"IF(J279=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Primêre woning uitsluiting:\",\"Less: Primary residence exemption:\")","v":"Less: Primary residence exemption:"},null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!I14=0,IF(J255<0,0,IF(J255>='Tax tables & variables'!I13,-'Tax tables & variables'!I13,-J255)),IF(Schedules!J257<='Tax tables & variables'!I14,-Schedules!J255,IF(J255<0,0,IF(J255>='Tax tables & variables'!I13,-'Tax tables & variables'!I13,-J255))))","v":0},null,null,{"$f":"IF(J280=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J279+J280","v":0},null,null,{"$f":"M280","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Jaarlikse uitsluiting:\",\"Less: Annual exemption:\")","v":"Less: Annual exemption:"},null,null,null,null,null,null,null,{"$f":"IF(J281>=0,IF(J281<'Tax tables & variables'!I10,-J281,-'Tax tables & variables'!I10),IF(J281>-'Tax tables & variables'!I10,-J281,'Tax tables & variables'!I10))","v":0},null,null,{"$f":"IF(J282=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J281:J282)","v":0},null,null,{"$f":"M284","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Kapitaalverlies oorgedra vanaf vorige jaar:\",\"Capital loss brought forward from previous year:\")","v":"Capital loss brought forward from previous year:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J284=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF(J285<0,IF('Standing info'!$J$1=TRUE,\"Kapitaalverlies oorgedra na volgende jaar:\",\"Capital loss carried forward to following year:\"),IF('Standing info'!$J$1=TRUE,\"Kapitaalwins:\",\"Capital profit:\"))","v":"Capital profit:"},null,null,null,null,null,null,null,{"$f":"SUM(J283:J284)","v":0},null,null,{"$f":"IF(J282=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M285","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Insluitingskoers:\",\"Inclusion rate:\")","v":"Inclusion rate:"},null,null,null,null,null,null,null,{"$f":"IF(J285>0,'Tax tables & variables'!I15,0)","v":0},null,null,{"$f":"IF(J287=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M287","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasbare bedrag:\",\"Taxable amount:\")","v":"Taxable amount:"},null,null,null,null,null,null,null,{"$f":"IF(J285>0,J285*J287,0)","v":0},null,null,{"$f":"IF(J289=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M285","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M290","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C161<>0,'Calculation of taxable income'!C161,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A161<>0,'Calculation of taxable income'!A161,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"-SUM(J294:J312)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J292=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M292","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J294=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M292","v":"y"}]
["+",{"$f":"UPPER(IF('Calculation of taxable income'!A162<>0,'Calculation of taxable income'!A162,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"-SUM(J316:J330)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J314=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M314","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J316=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M314","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C163<>0,'Calculation of taxable income'!C163,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A163<>0,'Calculation of taxable income'!A163,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"-SUM(J334:J348)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J332=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M332","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J334=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M332","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C164<>0,'Calculation of taxable income'!C164,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A164<>0,'Calculation of taxable income'!A164,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"-SUM(J352:J366)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J350=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M350","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J352=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M350","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C165<>0,'Calculation of taxable income'!C165,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A165<>0,'Calculation of taxable income'!A165,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"-SUM(J370:J384)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(J368=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M368","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J370=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J382=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M368","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M368","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M368","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C238<>0,'Calculation of taxable income'!C238,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A238<>0,'Calculation of taxable income'!A238,\"\"))","v":"TRAVELLING EXPENSES"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(D396=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Voertuig 1:\",\"Motor vehicle 1:\")","v":"Motor vehicle 1:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Registrasienommer:\",\"Registration number:\")","v":"Registration number:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Maak:\",\"Make:\")","v":"Make:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Model:\",\"Model:\")","v":"Model:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Vervaardigingsjaar:\",\"Manufacturing year:\")","v":"Manufacturing year:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Dae in gebruik:\",\"Period used (number of days):\")","v":"Period used (number of days):"},null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Waarde van voertuig (BTW ingesluit):\",\"Value of vehicle (Including VAT):\")","v":"Value of vehicle (Including VAT):"},null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Kilometer lesing - Einde van periode:\",\"Kilometer reading - End of period:\")","v":"Kilometer reading - End of period:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Kilometer lesing - Begin van periode:\",\"Less: Kilometer - Beginning of period:\")","v":"Less: Kilometer - Beginning of period:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale km gereis vir periode:\",\"Total km travelled for period:\")","v":"Total km travelled for period:"},null,null,null,{"$f":"F398+F397","v":0},null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$29=0,\"\",IF(F399>'Tax tables & variables'!$I$29*D395/'Tax tables & variables'!$I$56,IF('Standing info'!$J$1=TRUE,\"Totale km beperk tot:\",\"Total km travelled limited to:\"),\"\"))","v":""},null,null,null,{"$f":"IF(F401<>0,0,IF(F399>'Tax tables & variables'!$I$29*D395/'Tax tables & variables'!$I$56,'Tax tables & variables'!$I$29*D395/'Tax tables & variables'!$I$56,0))","v":0},null,null,null,null,null,null,{"$f":"IF(F400=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Privaat km per logboek:\",\"Private km per logbook:\")","v":"Private km per logbook:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F401=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$28=0,\"\",IF('Standing info'!$J$1=TRUE,\"Geagte privaat km:\",\"Assumed private km:\"))","v":""},null,null,null,{"$f":"IF('Tax tables & variables'!$I$28=0,0,IF(F401=0,IF('Tax tables & variables'!$I$28*Schedules!D395/'Tax tables & variables'!$I$56>=F399,-F399,-'Tax tables & variables'!$I$28*Schedules!D395/'Tax tables & variables'!$I$56),0))","v":0},null,null,null,null,null,null,{"$f":"IF(F402=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Besigheids km gereis vir periode:\",\"Business km travelled for period:\")","v":"Business km travelled for period:"},null,null,null,{"$f":"IF(F401<>0,F399+F401,IF(F399>'Tax tables & variables'!$I$29*D395/'Tax tables & variables'!$I$56,Schedules!F400+Schedules!F401+Schedules!F402,Schedules!F399+Schedules!F401+Schedules!F402))","v":0},null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Tarief per km:\",\"Tariff per km:\")","v":"Tariff per km:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Vaste koste\",\"Fixed cost\")&\"  (\"&'Tax tables & variables'!I19&\" / \"&Schedules!F399&\" x \"&D395&\" / \"&'Tax tables & variables'!$I$56&\" )\"","v":"Fixed cost  (0 / 0 x  / 1 )"},null,null,null,{"$f":"IF(F399<>0,LEFT('Tax tables & variables'!I19/Schedules!F399*D395/'Tax tables & variables'!$I$56,5)*1,0)","v":0},null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Brandstofkoste\",\"Fuel cost\")","v":"Fuel cost"},null,null,null,{"$f":"'Tax tables & variables'!I20/100","v":0},null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Onderhoudskoste\",\"Maintenance cost\")","v":"Maintenance cost"},null,null,null,{"$f":"'Tax tables & variables'!I21/100","v":0},null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,null,null,null,null,{"$f":"SUM(F405:F407)","v":0},null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Besigheidskoste vir periode - voertuig 1:\",\"Business cost for period - vehicle 1:\")","v":"Business cost for period - vehicle 1:"},null,null,null,null,null,{"$f":"F403*F408","v":0},null,null,null,null,{"$f":"M388","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Voertuig 2:\",\"Motor vehicle 2:\")","v":"Motor vehicle 2:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D417=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Registrasienommer:\",\"Registration number:\")","v":"Registration number:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Maak:\",\"Make:\")","v":"Make:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Model:\",\"Model:\")","v":"Model:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Vervaardigingsjaar:\",\"Manufacturing year:\")","v":"Manufacturing year:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Dae in gebruik:\",\"Period used (number of days):\")","v":"Period used (number of days):"},null,null,null,null,null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Waarde van voertuig (BTW ingesluit):\",\"Value of vehicle (Including VAT):\")","v":"Value of vehicle (Including VAT):"},null,null,null,null,null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Kilometer lesing - Einde van periode:\",\"Kilometer reading - End of period:\")","v":"Kilometer reading - End of period:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Kilometer lesing - Begin van periode:\",\"Less: Kilometer - Beginning of period:\")","v":"Less: Kilometer - Beginning of period:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale km gereis vir periode:\",\"Total km travelled for period:\")","v":"Total km travelled for period:"},null,null,null,{"$f":"F419+F418","v":0},null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$29=0,\"\",IF(F420>'Tax tables & variables'!$I$29*D416/'Tax tables & variables'!$I$56,IF('Standing info'!$J$1=TRUE,\"Totale km beperk tot:\",\"Total km travelled limited to:\"),\"\"))","v":""},null,null,null,{"$f":"IF(F422<>0,0,IF(F420>'Tax tables & variables'!$I$29*D416/'Tax tables & variables'!$I$56,'Tax tables & variables'!$I$29*D416/'Tax tables & variables'!$I$56,0))","v":0},null,null,null,null,null,null,{"$f":"IF(F421=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Privaat km per logboek:\",\"Private km per logbook:\")","v":"Private km per logbook:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F422=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$28=0,\"\",IF('Standing info'!$J$1=TRUE,\"Geagte privaat km:\",\"Assumed private km:\"))","v":""},null,null,null,{"$f":"IF('Tax tables & variables'!$I$28=0,0,IF(F422=0,IF('Tax tables & variables'!$I$28*Schedules!D416/'Tax tables & variables'!$I$56>=F420,-F420,-'Tax tables & variables'!$I$28*Schedules!D416/'Tax tables & variables'!$I$56),0))","v":0},null,null,null,null,null,null,{"$f":"IF(F423=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Besigheids km gereis vir periode:\",\"Business km travelled for period:\")","v":"Business km travelled for period:"},null,null,null,{"$f":"IF(F422<>0,F420+F422,IF(F420>'Tax tables & variables'!$I$29*D416/'Tax tables & variables'!$I$56,Schedules!F421+Schedules!F422+Schedules!F423,Schedules!F420+Schedules!F422+Schedules!F423))","v":0},null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Tarief per km:\",\"Tariff per km:\")","v":"Tariff per km:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Vaste koste\",\"Fixed cost\")&\"  (\"&'Tax tables & variables'!I22&\" / \"&Schedules!F420&\" x \"&D416&\" / \"&'Tax tables & variables'!$I$56&\" )\"","v":"Fixed cost  (0 / 0 x  / 1 )"},null,null,null,{"$f":"IF(F420<>0,LEFT('Tax tables & variables'!I22/Schedules!F420*D416/'Tax tables & variables'!$I$56,5)*1,0)","v":0},null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Brandstofkoste\",\"Fuel cost\")","v":"Fuel cost"},null,null,null,{"$f":"'Tax tables & variables'!I23/100","v":0},null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Onderhoudskoste\",\"Maintenance cost\")","v":"Maintenance cost"},null,null,null,{"$f":"'Tax tables & variables'!I24/100","v":0},null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,null,null,null,null,{"$f":"SUM(F426:F428)","v":0},null,null,null,null,null,null,{"$f":"M411","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Besigheidskoste vir periode - voertuig 2:\",\"Business cost for period - vehicle 2:\")","v":"Business cost for period - vehicle 2:"},null,null,null,null,null,{"$f":"F424*F429","v":0},null,null,null,null,{"$f":"M411","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M409","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Voertuig 3:\",\"Motor vehicle 3:\")","v":"Motor vehicle 3:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D438=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Registrasienommer:\",\"Registration number:\")","v":"Registration number:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Maak:\",\"Make:\")","v":"Make:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Model:\",\"Model:\")","v":"Model:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Vervaardigingsjaar:\",\"Manufacturing year:\")","v":"Manufacturing year:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Dae in gebruik:\",\"Period used (number of days):\")","v":"Period used (number of days):"},null,null,null,null,null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Waarde van voertuig (BTW ingesluit):\",\"Value of vehicle (Including VAT):\")","v":"Value of vehicle (Including VAT):"},null,null,null,null,null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Kilometer lesing - Einde van periode:\",\"Kilometer reading - End of period:\")","v":"Kilometer reading - End of period:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Kilometer lesing - Begin van periode:\",\"Less: Kilometer - Beginning of period:\")","v":"Less: Kilometer - Beginning of period:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale km gereis vir periode:\",\"Total km travelled for period:\")","v":"Total km travelled for period:"},null,null,null,{"$f":"F440+F439","v":0},null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$29=0,\"\",IF(F441>'Tax tables & variables'!$I$29*D437/'Tax tables & variables'!$I$56,IF('Standing info'!$J$1=TRUE,\"Totale km beperk tot:\",\"Total km travelled limited to:\"),\"\"))","v":""},null,null,null,{"$f":"IF(F443<>0,0,IF(F441>'Tax tables & variables'!$I$29*D437/'Tax tables & variables'!$I$56,'Tax tables & variables'!$I$29*D437/'Tax tables & variables'!$I$56,0))","v":0},null,null,null,null,null,null,{"$f":"IF(F442=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Privaat km per logboek:\",\"Private km per logbook:\")","v":"Private km per logbook:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F443=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!$I$28=0,\"\",IF('Standing info'!$J$1=TRUE,\"Geagte privaat km:\",\"Assumed private km:\"))","v":""},null,null,null,{"$f":"IF('Tax tables & variables'!$I$28=0,0,IF(F443=0,IF('Tax tables & variables'!$I$28*Schedules!D437/'Tax tables & variables'!$I$56>=F441,-F441,-'Tax tables & variables'!$I$28*Schedules!D437/'Tax tables & variables'!$I$56),0))","v":0},null,null,null,null,null,null,{"$f":"IF(F444=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Besigheids km gereis vir periode:\",\"Business km travelled for period:\")","v":"Business km travelled for period:"},null,null,null,{"$f":"IF(F443<>0,F441+F443,IF(F441>'Tax tables & variables'!$I$29*D437/'Tax tables & variables'!$I$56,Schedules!F442+Schedules!F443+Schedules!F444,Schedules!F441+Schedules!F443+Schedules!F444))","v":0},null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Tarief per km:\",\"Tariff per km:\")","v":"Tariff per km:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Vaste koste\",\"Fixed cost\")&\"  (\"&'Tax tables & variables'!I25&\" / \"&Schedules!F441&\" x \"&D437&\" / \"&'Tax tables & variables'!$I$56&\" )\"","v":"Fixed cost  (0 / 0 x  / 1 )"},null,null,null,{"$f":"IF(F441<>0,LEFT('Tax tables & variables'!I25/Schedules!F441*D437/'Tax tables & variables'!$I$56,5)*1,0)","v":0},null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Brandstofkoste\",\"Fuel cost\")","v":"Fuel cost"},null,null,null,{"$f":"'Tax tables & variables'!I26/100","v":0},null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Onderhoudskoste\",\"Maintenance cost\")","v":"Maintenance cost"},null,null,null,{"$f":"'Tax tables & variables'!I27/100","v":0},null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,null,null,null,null,{"$f":"SUM(F447:F449)","v":0},null,null,null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Besigheidskoste vir periode - voertuig 3:\",\"Business cost for period - vehicle 3:\")","v":"Business cost for period - vehicle 3:"},null,null,null,null,null,{"$f":"F445*F450","v":0},null,null,null,null,{"$f":"M432","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale reistoelae ontvang:\",\"Total travel allowances received:\")","v":"Total travel allowances received:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J452=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale reiskoste:\",\"Total travelling cost:\")","v":"Total travelling cost:"},null,null,null,null,null,null,null,{"$f":"IF(J452=0,0,IF(IF((H430+H409+H451)<>0,H409+H430+H451,0)<J452,IF((H430+H409+H451)<>0,H409+H430+H451,0),J452))","v":0},null,null,{"$f":"M388","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M453","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M453","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C242<>0,'Calculation of taxable income'!C242,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A242<>0,'Calculation of taxable income'!A242,\"\"))","v":"PENSION FUND-, PROVIDENT FUND-, RETIREMENT ANNUITY FUND CONTRIBUTIONS"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(D496+H466=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$456","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Pensioensfondsbydrae - Werknemer\",\"Pension Fund Contribution - Employee\")","v":"Pension Fund Contribution - Employee"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H458=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Pensioensfondsbydrae - Werkgewer\",\"Pension Fund Contribution - Employer\")","v":"Pension Fund Contribution - Employer"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H459=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Voorsorgfondsbydrae - Werknemer\",\"Provident Fund Contribution - Employee\")","v":"Provident Fund Contribution - Employee"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H460=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Voorsorgfondsbydrae - Werkgewer\",\"Provident Fund Contribution - Employer\")","v":"Provident Fund Contribution - Employer"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H461=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Annuiteitsfondsbydrae\",\"Annuity Fund Contribution\")","v":"Annuity Fund Contribution"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H462=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M466","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Oorgedra vanaf vorige jaar\",\"Carry forward from previous year\")","v":"Carry forward from previous year"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H464=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M466","v":"y"}]
[null,null,null,null,null,null,null,{"$f":"SUM(H458:H464)","v":0},null,null,null,null,{"$f":"IF(H466=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M466","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekking beperk tot die minste van:\",\"Deduction limited to the lesser of:\")","v":"Deduction limited to the lesser of:"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$466","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"1)Maksimum aftrekking voorgeskryf\",\"1)Maximum deduction prescribed\")","v":"1)Maximum deduction prescribed"},null,null,null,null,null,350000,null,null,null,null,"y"]
[null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"    OF\",\"    OR\")","v":"    OR"},null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"2)27.5% van die hoogste van besoldiging OF belasbare inkomste soos onder getoon\",\"2)27.5% of the highest of remuneration OR taxable income as shown below\")","v":"2)27.5% of the highest of remuneration OR taxable income as shown below"},null,null,null,null,null,{"$f":"IF(F488>F482,IF(F488<0,0,F488),IF(F482<0,0,F482))","v":0},null,null,null,null,"y",{"$f":"IF(H472<H470,H472,H470)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"    OF\",\"    OR\")","v":"    OR"},null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"3)Belasbare inkomste voor aftrekking uitgesluit belasbare kapitaalwinste\",\"3)Taxable income before deduction excluding taxable capital gains\")","v":"3)Taxable income before deduction excluding taxable capital gains"},null,null,null,null,null,{"$f":"IF(F484<0,0,F484)","v":0},null,null,null,null,"y",{"$f":"IF(H474<N472,H474,N472)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Besoldiging:\",\"Remuneration:\")","v":"Remuneration:"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Besoldiging volgens berekening van belasbare inkomste\",\"Remuneration as per calculation of taxable income\")","v":"Remuneration as per calculation of taxable income"},null,null,null,{"$f":"'Calculation of taxable income'!E144","v":0},null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Totale reistoelae\",\"Less: Total travel allowances\")","v":"Less: Total travel allowances"},null,null,null,{"$f":"-J452","v":0},null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Plus: Reistoelaag vir LBS soos per IRP5 kode 4582\",\"Plus: Travel allowance for PAYE as per IRP5 code 4582\")","v":"Plus: Travel allowance for PAYE as per IRP5 code 4582"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,{"$f":"SUM(F477:F480)","v":0},null,null,null,null,null,null,"y"]
[null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"x 27.5%\",\"x 27.5%\")","v":"x 27.5%"},null,{"$f":"F481*0.275","v":0},null,null,null,null,null,null,{"$f":"$M$466","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasbare inkomste:\",\"Taxable Income:\")","v":"Taxable Income:"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasbare inkomste voor bydrae aftrekking\",\"Taxable Income before deduction of contribution\")","v":"Taxable Income before deduction of contribution"},null,null,null,{"$f":"'Calculation of taxable income'!E240-'Calculation of taxable income'!E141","v":0},null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Kapitaalwins - belasbaar\",\"Capital Gain - taxable\")","v":"Capital Gain - taxable"},null,null,null,{"$f":"'Calculation of taxable income'!E147","v":0},null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,{"$f":"SUM(F484:F486)","v":0},null,null,null,null,null,null,"y"]
[null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"x 27.5%\",\"x 27.5%\")","v":"x 27.5%"},null,{"$f":"F487*0.275","v":0},null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale bydraes\",\"Total contributions\")","v":"Total contributions"},null,null,null,null,null,{"$f":"H466","v":0},null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekking toegelaat in huidige jaar\",\"Deduction allowed in current year\")","v":"Deduction allowed in current year"},null,null,null,null,null,{"$f":"-J502","v":0},null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekking oorgedra na volgende jaar\",\"Deduction carried over to following year\")","v":"Deduction carried over to following year"},null,null,null,null,null,{"$f":"SUM(H490:H491)","v":0},null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M494","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Pensioenfondsbydrae - huidige jaar:\",\"Pension fund contribution - current year:\")","v":"Pension fund contribution - current year:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D494=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Oorgedra vanaf vorige jaar:\",\"Carry forward from previous year:\")","v":"Carry forward from previous year:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D495=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale bydrae:\",\"Total contribution:\")","v":"Total contribution:"},null,{"$f":"SUM(D494:D495)","v":0},null,null,null,null,null,null,null,null,{"$f":"M495","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$494","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Beperk tot die grootste van:\",\"Limited to the greater of:\")","v":"Limited to the greater of:"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$494","v":"y"}]
[null,1750,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$494","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"           of     \",\"           or     \")","v":"           or     "},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$494","v":"y"}]
[null,{"$f":"'Calculation of taxable income'!E144*0.075","v":0},null,{"$f":"IF(B499>B501,B499,B501)","v":1750},null,null,null,null,null,null,null,null,{"$f":"$M$494","v":"y"}]
[null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekbaar:\",\"Deductible:\")","v":"Deductible:"},null,null,null,{"$f":"IF((IF('Tax tables & variables'!I54=1,IF(D496<=D501,D496,D501),N474))>H466,H466,IF('Tax tables & variables'!I54=1,IF(D496<=D501,D496,D501),N474))","v":0},null,null,{"$f":"M456","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M502","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M503","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C243<>0,'Calculation of taxable income'!C243,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A243<>0,'Calculation of taxable income'!A243,\"\"))","v":"NOT APPLICABLE FOR THIS YEAR"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(D507=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$505","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Pensioenfondsbydrae - agterstallig:\",\"Pension fund contribution - arrear:\")","v":"Pension fund contribution - arrear:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D507=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Oorgedra vanaf vorige jaar:\",\"Carry forward from previous year:\")","v":"Carry forward from previous year:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D508=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale bydrae:\",\"Total contribution:\")","v":"Total contribution:"},null,{"$f":"SUM(D507:D508)","v":0},null,null,null,null,null,null,null,null,{"$f":"M508","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$505","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Beperk tot:\",\"Limited to:\")","v":"Limited to:"},null,1800,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekbaar:\",\"Deductible:\")","v":"Deductible:"},null,null,null,{"$f":"IF(D509<=D511,D509,D511)","v":0},null,null,{"$f":"$M$505","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$505","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$505","v":"y"}]
[{"$f":"IF('Calculation of taxable income'!C246<>0,'Calculation of taxable income'!C246,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A246<>0,'Calculation of taxable income'!A246,\"\"))","v":"NOT APPLICABLE FOR THIS YEAR"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(D528=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$514","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Annuiteitsfondsbydrae - huidige jaar:\",\"Annuity fund contribution - current year:\")","v":"Annuity fund contribution - current year:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D528=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D517=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D518=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Oorgedra vanaf vorige jaar:\",\"Carry forward from previous year:\")","v":"Carry forward from previous year:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D527=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale bydrae:\",\"Total contribution:\")","v":"Total contribution:"},null,{"$f":"SUM(D516:D527)","v":0},null,null,null,null,null,null,null,null,{"$f":"M514","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$514","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Beperk tot die grootste van:\",\"Limited to the greater of:\")","v":"Limited to the greater of:"},null,null,null,null,null,null,null,null,null,null,"y"]
[null,1750,null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"           of     \",\"           or     \")","v":"           or     "},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF(D496=0,3500,3500-J502)","v":3500},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"           of     \",\"           or     \")","v":"           or     "},null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"(('Calculation of taxable income'!E240+'Calculation of taxable income'!E241)-'Calculation of taxable income'!E144-'Calculation of taxable income'!E147)*0.15","v":0},null,{"$f":"MAX(B531:B535)","v":3500},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekbaar:\",\"Deductible:\")","v":"Deductible:"},null,{"$f":"IF(D528<=D535,D528,D535)","v":0},null,{"$f":"IF('Calculation of taxable income'!E245>0,IF(H535>='Calculation of taxable income'!E245,'Calculation of taxable income'!E245,Schedules!H535),0)","v":0},null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Dra oor na volgende jaar:\",\"Carry forward to next year:\")","v":"Carry forward to next year:"},null,null,null,{"$f":"IF((D528-J535)>0,D528-J535,0)","v":0},null,null,{"$f":"IF(J537=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[{"$f":"IF('Calculation of taxable income'!C247<>0,'Calculation of taxable income'!C247,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A247<>0,'Calculation of taxable income'!A247,\"\"))","v":"NOT APPLICABLE FOR THIS YEAR"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(D544=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$540","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Annuiteitsfondsbydrae - herinstelling:\",\"Annuity fund contribution - reinstatement:\")","v":"Annuity fund contribution - reinstatement:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D542=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Oorgedra vanaf vorige jaar:\",\"Carry forward from previous year:\")","v":"Carry forward from previous year:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D543=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale bydrae:\",\"Total contribution:\")","v":"Total contribution:"},null,{"$f":"SUM(D542:D543)","v":0},null,null,null,null,null,null,null,null,{"$f":"M543","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$540","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Beperk tot:\",\"Limited to:\")","v":"Limited to:"},null,1800,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekbaar:\",\"Deductible:\")","v":"Deductible:"},null,{"$f":"IF(D544<=D546,D544,D546)","v":0},null,{"$f":"IF(('Calculation of taxable income'!E245+'Calculation of taxable income'!E246)>0,IF(H546>=('Calculation of taxable income'!E245+'Calculation of taxable income'!E246),('Calculation of taxable income'!E245+'Calculation of taxable income'!E246),Schedules!H546),0)","v":0},null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Dra oor na volgende jaar:\",\"Carry forward to next year:\")","v":"Carry forward to next year:"},null,null,null,{"$f":"IF((D544-J546)>0,D544-J546,0)","v":0},null,null,{"$f":"IF(J548=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[{"$f":"IF('Calculation of taxable income'!C250<>0,'Calculation of taxable income'!C250,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A250<>0,'Calculation of taxable income'!A250,\"\"))","v":"DONATIONS"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF(D553=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$551","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Donasies:\",\"Donations:\")","v":"Donations:"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$551","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Beperk tot:\",\"Limited to:\")","v":"Limited to:"},null,{"$f":"IF('Calculation of taxable income'!E249*'Tax tables & variables'!I94<0,0,'Calculation of taxable income'!E249*'Tax tables & variables'!I94)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekbaar:\",\"Deductible:\")","v":"Deductible:"},null,null,null,{"$f":"IF(D553<=D555,D553,D555)","v":0},null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[{"$f":"IF('Calculation of taxable income'!C256<>0,'Calculation of taxable income'!C256,\"\")","v":""},{"$f":"UPPER(IF('Calculation of taxable income'!A256<>0,'Calculation of taxable income'!A256,\"\"))","v":"MEDICAL EXPENSES"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF((D597+D563)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Byvoordeel\",\"Fringe Ben\")","v":"Fringe Ben"},{"$f":"$M$559","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Deel 1:\",\"Part 1:\")","v":"Part 1:"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$559","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Mediesefondsbydraes deur werkgewer:\",\"Medical fund contributions by employer:\")","v":"Medical fund contributions by employer:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D562=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Kwalifiserende bydraes deur werknemer:\",\"Qualifying contributions by employee:\")","v":"Qualifying contributions by employee:"},null,{"$f":"SUM(D564:D565)","v":0},null,null,null,null,null,null,null,null,{"$f":"$M$559","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Mediesefondsbydraes deur werknemer:\",\"Medical fund contributions by employee:\")","v":"Medical fund contributions by employee:"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$559","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Geagte bydrae deur werknemer:\",\"Deemed contributions by employee:\")","v":"Deemed contributions by employee:"},null,{"$f":"'Tax tables & variables'!I85","v":0},null,null,null,null,null,null,null,null,{"$f":"$M$559","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$559","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhanklikes (hooflid ingesluit): Maart\",\"Dependants (incl principle): March\")","v":"Dependants (incl principle): March"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhanklikes (hooflid ingesluit): April\",\"Dependants (incl principle): April\")","v":"Dependants (incl principle): April"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhanklikes (hooflid ingesluit): Mei\",\"Dependants (incl principle): May\")","v":"Dependants (incl principle): May"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhanklikes (hooflid ingesluit): Junie\",\"Dependants (incl principle): June\")","v":"Dependants (incl principle): June"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhanklikes (hooflid ingesluit): Julie\",\"Dependants (incl principle): July\")","v":"Dependants (incl principle): July"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhanklikes (hooflid ingesluit): Augustus\",\"Dependants (incl principle): August\")","v":"Dependants (incl principle): August"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhanklikes (hooflid ingesluit): September\",\"Dependants (incl principle): September\")","v":"Dependants (incl principle): September"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhanklikes (hooflid ingesluit): Oktober\",\"Dependants (incl principle): October\")","v":"Dependants (incl principle): October"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhanklikes (hooflid ingesluit): November\",\"Dependants (incl principle): November\")","v":"Dependants (incl principle): November"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhanklikes (hooflid ingesluit): Desember\",\"Dependants (incl principle): December\")","v":"Dependants (incl principle): December"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhanklikes (hooflid ingesluit): Januarie\",\"Dependants (incl principle): January\")","v":"Dependants (incl principle): January"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Afhanklikes (hooflid ingesluit): Februarie\",\"Dependants (incl principle): February\")","v":"Dependants (incl principle): February"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($M$559=\"n\",IF('Tax tables & variables'!$I$87=\"oud\",\"y\",\"n\"),\"y\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Kwalifiserende bydraes beperk tot:\",\"Qualifying contributions limited to:\")","v":"Qualifying contributions limited to:"},null,{"$f":"IF('Tax tables & variables'!I88<>\"JA\",IF('Tax tables & variables'!I70=\"Tax CT\",IF('Tax tables & variables'!I89>=65,Schedules!D563,IF((Schedules!D563-('Tax tables & variables'!I84*4))>0,Schedules!D563-('Tax tables & variables'!I84*4),0)),IF(('Tax tables & variables'!$I$83-D235)<0,0,('Tax tables & variables'!$I$83-D235))),0)","v":0},null,null,null,null,null,{"$f":"IF('Tax tables & variables'!I70=\"Tax CT\",\"\",IF(D563>D580,D580,D563))","v":0},null,null,{"$f":"IF(D580=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Kwalifiserende bydraes beperk tot:\",\"Qualifying contributions limited to:\")","v":"Qualifying contributions limited to:"},null,{"$f":"IF('Tax tables & variables'!I88=\"JA\",IF('Tax tables & variables'!I70=\"Tax CT\",IF('Tax tables & variables'!I92=\"JA\",IF((Schedules!D563-('Tax tables & variables'!I84*3))>0,Schedules!D563-('Tax tables & variables'!I84*3),0),IF((Schedules!D563-('Tax tables & variables'!I84*4))>0,Schedules!D563-('Tax tables & variables'!I84*4),0)),IF(('Tax tables & variables'!$I$83-D235)<0,0,('Tax tables & variables'!$I$83-D235))),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(D581=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$559","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Deel 2:\",\"Part 2:\")","v":"Part 2:"},null,null,null,null,null,null,null,null,null,null,{"$f":"$M$559","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Bydraes nie afgetrek in deel 1:\",\"Contributions not deducted in part 1:\")","v":"Contributions not deducted in part 1:"},null,{"$f":"IF('Tax tables & variables'!I70=\"Tax CT\",0,D563-J580)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Tax tables & variables'!I70=\"Tax CT\",\"y\",$M$559)","v":"y"}]
[null,{"$f":"IF('Tax tables & variables'!I70=\"Tax CT\",B580,\"\")","v":""},null,{"$f":"IF('Tax tables & variables'!I88=\"JA\",IF('Tax tables & variables'!I70=\"Tax CT\",D581,0),IF('Tax tables & variables'!I70=\"Tax CT\",D580,0))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(D585=0,\"y\",\"n\")","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Ander mediese kostes:\",\"Other medical cost:\")","v":"Other medical cost:"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D587:D595)>0,\"n\",\"y\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D587=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$559","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale mediese koste:\",\"Total medical cost:\")","v":"Total medical cost:"},null,{"$f":"SUM(D584:D596)","v":0},null,null,null,null,null,null,null,null,{"$f":"$M$559","v":"y"}]
[null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekbaar:\",\"Deductible:\")","v":"Deductible:"},null,null,null,null,null,{"$f":"IF('Tax tables & variables'!I70=\"Tax CT\",IF('Tax tables & variables'!$I$92=\"NEE\",IF('Calculation of taxable income'!E255>0,IF(D597<=('Tax tables & variables'!$I$57*('Calculation of taxable income'!E255)),0,(D597-('Tax tables & variables'!$I$57*('Calculation of taxable income'!E255)))),Schedules!D597),0),IF('Tax tables & variables'!$I$92=\"NEE\",IF('Calculation of taxable income'!E255>0,IF(D597<=('Tax tables & variables'!$I$57*('Calculation of taxable income'!E255-J580)),0,(D597-('Tax tables & variables'!$I$57*('Calculation of taxable income'!E255-J580)))),Schedules!D597),0))","v":0},null,null,{"$f":"IF(J598=0,\"y\",\"n\")","v":"y"}]
[null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekking omgeskakel na belastingkrediet:\",\"Deductible amount converted to tax credit:\")","v":"Deductible amount converted to tax credit:"},null,null,null,null,null,{"$f":"IF('Tax tables & variables'!I88=\"JA\",IF('Standing info'!C21<65,-Schedules!J598,0),0)","v":0},null,null,"y"]
[null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekbaar - ouer as 65:\",\"Deductible - older than 65:\")","v":"Deductible - older than 65:"},null,null,null,null,null,{"$f":"IF('Tax tables & variables'!I89>=65,Schedules!D597,0)","v":0},null,null,"y"]
[null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekking omgeskakel na belastingkrediet:\",\"Deductible amount converted to tax credit:\")","v":"Deductible amount converted to tax credit:"},null,null,null,null,null,{"$f":"IF('Tax tables & variables'!I88=\"JA\",IF('Standing info'!C21>=65,-Schedules!J600,0),0)","v":0},null,null,"y"]
[null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekbaar - gestremd:\",\"Deductible - disabled:\")","v":"Deductible - disabled:"},null,null,null,null,null,{"$f":"IF(J600=0,IF('Tax tables & variables'!$I$90=\"JA\",'Tax tables & variables'!$I$91,0),0)","v":0},null,null,"y"]
[null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aftrekking omgeskakel na belastingkrediet:\",\"Deductible amount converted to tax credit:\")","v":"Deductible amount converted to tax credit:"},null,null,null,null,null,{"$f":"IF('Tax tables & variables'!I88=\"JA\",IF('Standing info'!H27=TRUE,-Schedules!J602,0),0)","v":0},null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$559","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Totale aftrekbare mediese koste:\",\"Total deductible medical cost:\")","v":"Total deductible medical cost:"},null,null,null,null,null,null,null,{"$f":"SUM(J580:J604)","v":0},null,null,{"$f":"$M$559","v":"y"}]
[null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Aard van gestremdheid:\",\"Nature of disablement:\")","v":"Nature of disablement:"},null,null,null,null,null,null,null,null,null,null,{"$f":"M602","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M559","v":"y"}]

{"sheet":"Assets & liabilities . recon","index":9,"n_rows":70,"n_cols":24,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Cover page'!A22","v":""},null,null,null,null,null,null,null,null,null,null,"WP",null,null,null,null,null,null,null,null,null,null,null,false]
[{"$f":"'Cover page'!A24&\" \"&'Cover page'!A26:I26","v":"TAX CALCULATION FOR THE YEAR ENDED "},null,null,null,null,null,null,null,null,null,null,"Ref"]
[{"$f":"UPPER(IF('Standing info'!$J$1=TRUE,\"Staat van bates en laste\",\"Statement of assets and liabilities\"))","v":"STATEMENT OF ASSETS AND LIABILITIES"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"YEAR('Standing info'!C7)","v":1900},null,{"$f":"I5-1","v":1899},null,null,null,false]
[null,null,null,null,null,null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"},null,"R",null,"R"]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"BATES:\",\"ASSETS:\")","v":"ASSETS:"},null,null,null,null,null,null,null,{"$f":"SUM(I10:I29)","v":0},null,{"$f":"SUM(K10:K29)","v":0},null,{"$f":"IF((I8+K8)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M8","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I10+K10)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I11+K11)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,{"$f":"IF(A20<>0,SUM($O$20:O20),\"\")","v":""},null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,{"$f":"IF(A25<>0,SUM($O$20:O25),\"\")","v":""},null,{"$f":"'A&L Schedules'!I8","v":0},null,{"$f":"'A&L Schedules'!K8","v":0},null,"y",null,{"$f":"IF(A25<>0,1,0)","v":0},{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"}]
[null,null,null,null,null,null,{"$f":"IF(A26<>0,SUM($O$20:O26),\"\")","v":""},null,{"$f":"'A&L Schedules'!I21","v":0},null,{"$f":"'A&L Schedules'!K21","v":0},null,"y",null,0,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"}]
[null,null,null,null,null,null,{"$f":"IF(A27<>0,SUM($O$20:O27),\"\")","v":""},null,{"$f":"'A&L Schedules'!I34","v":0},null,{"$f":"'A&L Schedules'!K34","v":0},null,"y",null,0,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"}]
[null,null,null,null,null,null,{"$f":"IF(A28<>0,SUM($O$20:O28),\"\")","v":""},null,{"$f":"'A&L Schedules'!I47","v":0},null,{"$f":"'A&L Schedules'!K47","v":0},null,"y",null,0,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasting ontvangbaar\",\"Tax refund receivable\")","v":"Tax refund receivable"},null,null,null,null,null,null,null,{"$f":"-IF(('Tax calculation'!$I$69+'Tax calculation'!$I$44)<0,'Tax calculation'!$I$69+'Tax calculation'!$I$44,0)","v":0},null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M8","v":"y"}]
[]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"LASTE:\",\"LIABILITIES:\")","v":"LIABILITIES:"},null,null,null,null,null,null,null,{"$f":"-SUM(I34:I53)","v":0},null,{"$f":"-SUM(K34:K53)","v":0},null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M32","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,{"$f":"IF(A49<>0,SUM($O$20:O49),\"\")","v":""},null,{"$f":"'A&L Schedules'!I60","v":0},null,{"$f":"'A&L Schedules'!K60","v":0},null,"y",null,{"$f":"IF(A49<>0,1,0)","v":0},{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"}]
[null,null,null,null,null,null,{"$f":"IF(A50<>0,SUM($O$20:O50),\"\")","v":""},null,{"$f":"'A&L Schedules'!I73","v":0},null,{"$f":"'A&L Schedules'!K73","v":0},null,"y",null,0,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"}]
[null,null,null,null,null,null,{"$f":"IF(A51<>0,SUM($O$20:O51),\"\")","v":""},null,{"$f":"'A&L Schedules'!I86","v":0},null,{"$f":"'A&L Schedules'!K86","v":0},null,"y",null,0,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"}]
[null,null,null,null,null,null,{"$f":"IF(A52<>0,SUM($O$20:O52),\"\")","v":""},null,{"$f":"'A&L Schedules'!I99","v":0},null,{"$f":"'A&L Schedules'!K99","v":0},null,"y",null,0,{"$f":"IF('Standing info'!$J$1=TRUE,\"Skedule\",\"Schedule\")","v":"Schedule"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Belasting verskuldig\",\"Tax payable\")","v":"Tax payable"},null,null,null,null,null,null,null,{"$f":"IF(('Tax calculation'!$I$69+'Tax calculation'!$I$44)>0,'Tax calculation'!$I$69+'Tax calculation'!$I$44,0)","v":0},null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M32","v":"y"}]
[]
[{"$f":"IF(I56>=0,IF('Standing info'!$J$1=TRUE,\"NETTO BATES:\",\"NETT ASSETS:\"),IF('Standing info'!$J$1=TRUE,\"NETTO LASTE:\",\"NETT LIABILITIES:\"))","v":"NETT ASSETS:"},null,null,null,null,null,null,null,{"$f":"I32+I8","v":0},null,{"$f":"K32+K8","v":0},null,"y"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"BATE REKONSILIASIE:\",\"ASSET RECONCILIATION:\")","v":"ASSET RECONCILIATION:"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O58=TRUE,\"n\",\"y\")","v":"n"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M59","v":"n"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Netto bates/(laste) aan begin van periode\",\"Nett assets/(liabilities) at beginning of period\")","v":"Nett assets/(liabilities) at beginning of period"},null,null,null,null,null,null,null,{"$f":"K56","v":0},null,null,null,{"$f":"IF($M$59=\"n\",IF((I61+K61)=0,\"y\",\"n\"),\"y\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M59","v":"n"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Inkomste verklaar vir die periode\",\"Income declared for period\")","v":"Income declared for period"},null,null,null,null,null,null,null,{"$f":"'Calculation of taxable income'!E143","v":0},null,null,null,{"$f":"IF($M$59=\"n\",IF((I63+K63)=0,\"y\",\"n\"),\"y\")","v":"y"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Kapitaalwins - nie belasbaar\",\"Capital gain - non taxable\")","v":"Capital gain - non taxable"},null,null,null,null,null,null,null,{"$f":"Schedules!J281-Schedules!J289","v":0},null,null,null,"y"]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Belasting betaal vir periode\",\"Less: Tax paid for period\")","v":"Less: Tax paid for period"},null,null,null,null,null,null,null,{"$f":"-'Tax calculation'!I34","v":0},null,null,null,"y"]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Billike waarde aanpassings\",\"Fair value adjustments\")","v":"Fair value adjustments"},null,null,null,null,null,null,null,null,null,null,null,"y"]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Ander:\",\"Other:\")","v":"Other:"},null,null,null,null,null,null,null,null,null,null,null,"y"]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Min: Onttrekkings\",\"Less: Drawings\")","v":"Less: Drawings"},null,null,null,null,null,null,null,{"$f":"-((I61+I63+I64+I65+I66)-I70)","v":0},null,{"$f":"-((K61+K63+K64+K65+K66)-K70)","v":0},null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M59","v":"n"}]
[{"$f":"IF('Standing info'!$J$1=TRUE,\"Netto bates/(laste) aan einde van periode\",\"Nett assets/(liabilities) at end of period\")","v":"Nett assets/(liabilities) at end of period"},null,null,null,null,null,null,null,{"$f":"I56","v":0},null,{"$f":"K56","v":0},null,{"$f":"M59","v":"n"}]

{"sheet":"A&L Schedules","index":10,"n_rows":112,"n_cols":25,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Cover page'!A22","v":""},null,null,null,null,null,null,null,null,null,null,"WP",null,null,null,null,null,null,null,null,null,null,null,null,false]
[{"$f":"'Cover page'!A24&\" \"&'Cover page'!A26:I26","v":"TAX CALCULATION FOR THE YEAR ENDED "},null,null,null,null,null,null,null,null,null,null,"Ref"]
[{"$f":"UPPER(IF('Standing info'!$J$1=TRUE,\"Staat van bates en laste - Skedules\",\"Statement of assets and liabilities - Schedules\"))","v":"STATEMENT OF ASSETS AND LIABILITIES - SCHEDULES"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"YEAR('Standing info'!C7)","v":1900},null,{"$f":"I5-1","v":1899},null,null,null,null,false]
[null,null,null,null,null,null,null,null,"R",null,"R"]
[]
[{"$f":"UPPER(IF('Assets & liabilities . recon'!A25<>0,'Assets & liabilities . recon'!A25,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(I10:I19)","v":0},null,{"$f":"SUM(K10:K19)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF((I8+K8)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N8","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I10+K10)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I11+K11)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N8","v":"y"}]
[{"$f":"UPPER(IF('Assets & liabilities . recon'!A26<>0,'Assets & liabilities . recon'!A26,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(I23:I32)","v":0},null,{"$f":"SUM(K23:K32)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF((I21+K21)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N21","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I23+K23)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I24+K24)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N21","v":"y"}]
[{"$f":"UPPER(IF('Assets & liabilities . recon'!A27<>0,'Assets & liabilities . recon'!A27,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(I36:I45)","v":0},null,{"$f":"SUM(K36:K45)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF((I34+K34)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N34","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I36+K36)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I37+K37)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N34","v":"y"}]
[{"$f":"UPPER(IF('Assets & liabilities . recon'!A28<>0,'Assets & liabilities . recon'!A28,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(I49:I58)","v":0},null,{"$f":"SUM(K49:K58)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF((I47+K47)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N47","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I49+K49)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I50+K50)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N47","v":"y"}]
[{"$f":"UPPER(IF('Assets & liabilities . recon'!A49<>0,'Assets & liabilities . recon'!A49,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(I62:I71)","v":0},null,{"$f":"SUM(K62:K71)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF((I60+K60)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N60","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I62+K62)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I63+K63)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N60","v":"y"}]
[{"$f":"UPPER(IF('Assets & liabilities . recon'!A50<>0,'Assets & liabilities . recon'!A50,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(I75:I84)","v":0},null,{"$f":"SUM(K75:K84)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF((I73+K73)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N73","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I75+K75)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I76+K76)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N73","v":"y"}]
[{"$f":"UPPER(IF('Assets & liabilities . recon'!A51<>0,'Assets & liabilities . recon'!A51,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(I88:I97)","v":0},null,{"$f":"SUM(K88:K97)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF((I86+K86)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N86","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I88+K88)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I89+K89)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N86","v":"y"}]
[{"$f":"UPPER(IF('Assets & liabilities . recon'!A52<>0,'Assets & liabilities . recon'!A52,\"\"))","v":""},null,null,null,null,null,null,null,{"$f":"SUM(I101:I110)","v":0},null,{"$f":"SUM(K101:K110)","v":0},null,{"$f":"IF('Standing info'!$J$1=TRUE,\"Terug\",\"Back\")","v":"Back"},{"$f":"IF((I99+K99)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N99","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I101+K101)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I102+K102)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((I111+K111)=0,\"y\",\"n\")","v":"y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N8","v":"y"}]

{"sheet":"Tax tables & variables","index":11,"n_rows":575,"n_cols":34,"rows_kept":575,"cut":false,"hidden":true,"merged":[]}
["BELASBARE INKOMSTE",null,null,null,{"$f":"'Tax calculation'!I10","v":0},null,null,null,{"$f":"YEAR('Standing info'!C7)","v":1900},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,null,null,null,null,null,"Basisbelasting",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH2,2))","v":0},{"$f":"IF($E$1>=$A$20,$D$20,IF($E$1>=$A$19,$D$19,IF($E$1>=$A$18,$D$18,IF($E$1>=$A$17,$D$17,IF($E$1>=$A$16,$D$16,IF($E$1>=$A$15,$D$15,IF($E$1>=$A$14,$D$14)))))))","v":0},{"$f":"IF($E$1>=$A$37,$D$37,IF($E$1>=$A$36,$D$36,IF($E$1>=$A$35,$D$35,IF($E$1>=$A$34,$D$34,IF($E$1>=$A$33,$D$33,IF($E$1>=$A$32,$D$32,IF($E$1>=$A$31,$D$31)))))))","v":0},{"$f":"IF($E$1>=$A$54,$D$54,IF($E$1>=$A$53,$D$53,IF($E$1>=$A$52,$D$52,IF($E$1>=$A$51,$D$51,IF($E$1>=$A$50,$D$50,IF($E$1>=$A$49,$D$49,IF($E$1>=$A$48,$D$48)))))))","v":0},{"$f":"IF($E$1>=$A$71,$D$71,IF($E$1>=$A$70,$D$70,IF($E$1>=$A$69,$D$69,IF($E$1>=$A$68,$D$68,IF($E$1>=$A$67,$D$67,IF($E$1>=$A$66,$D$66,IF($E$1>=$A$65,$D$65)))))))","v":0},{"$f":"IF($E$1>=$A$88,$D$88,IF($E$1>=$A$87,$D$87,IF($E$1>=$A$86,$D$86,IF($E$1>=$A$85,$D$85,IF($E$1>=$A$84,$D$84,IF($E$1>=$A$83,$D$83,IF($E$1>=$A$82,$D$82)))))))","v":0},{"$f":"IF($E$1>=$A$105,$D$105,IF($E$1>=$A$104,$D$104,IF($E$1>=$A$103,$D$103,IF($E$1>=$A$102,$D$102,IF($E$1>=$A$101,$D$101,IF($E$1>=$A$100,$D$100,IF($E$1>=$A$99,$D$99)))))))","v":0},{"$f":"IF($E$1>=$A$122,$D$122,IF($E$1>=$A$121,$D$121,IF($E$1>=$A$120,$D$120,IF($E$1>=$A$119,$D$119,IF($E$1>=$A$118,$D$118,IF($E$1>=$A$117,$D$117,IF($E$1>=$A$116,$D$116)))))))","v":0},{"$f":"IF($E$1>=$A$139,$D$139,IF($E$1>=$A$138,$D$138,IF($E$1>=$A$137,$D$137,IF($E$1>=$A$136,$D$136,IF($E$1>=$A$135,$D$135,IF($E$1>=$A$134,$D$134,IF($E$1>=$A$133,$D$133)))))))","v":0},{"$f":"IF($E$1>=$A$156,$D$156,IF($E$1>=$A$155,$D$155,IF($E$1>=$A$154,$D$154,IF($E$1>=$A$153,$D$153,IF($E$1>=$A$152,$D$152,IF($E$1>=$A$151,$D$151,IF($E$1>=$A$150,$D$150)))))))","v":0},{"$f":"IF($E$1>=$A$173,$D$173,IF($E$1>=$A$172,$D$172,IF($E$1>=$A$171,$D$171,IF($E$1>=$A$170,$D$170,IF($E$1>=$A$169,$D$169,IF($E$1>=$A$168,$D$168,IF($E$1>=$A$167,$D$167)))))))","v":0},{"$f":"IF($E$1>=$A$190,$D$190,IF($E$1>=$A$189,$D$189,IF($E$1>=$A$188,$D$188,IF($E$1>=$A$187,$D$187,IF($E$1>=$A$186,$D$186,IF($E$1>=$A$185,$D$185,IF($E$1>=$A$184,$D$184)))))))","v":0},{"$f":"IF($E$1>=$A$207,$D$207,IF($E$1>=$A$206,$D$206,IF($E$1>=$A$205,$D$205,IF($E$1>=$A$204,$D$204,IF($E$1>=$A$203,$D$203,IF($E$1>=$A$202,$D$202,IF($E$1>=$A$201,$D$201)))))))","v":0},{"$f":"IF($E$1>=$A$224,$D$224,IF($E$1>=$A$223,$D$223,IF($E$1>=$A$222,$D$222,IF($E$1>=$A$221,$D$221,IF($E$1>=$A$220,$D$220,IF($E$1>=$A$219,$D$219,IF($E$1>=$A$218,$D$218)))))))","v":0},{"$f":"IF($E$1>=$A$241,$D$241,IF($E$1>=$A$240,$D$240,IF($E$1>=$A$239,$D$239,IF($E$1>=$A$238,$D$238,IF($E$1>=$A$237,$D$237,IF($E$1>=$A$236,$D$236,IF($E$1>=$A$235,$D$235)))))))","v":0},{"$f":"IF($E$1>=$A$258,$D$258,IF($E$1>=$A$257,$D$257,IF($E$1>=$A$256,$D$256,IF($E$1>=$A$255,$D$255,IF($E$1>=$A$254,$D$254,IF($E$1>=$A$253,$D$253,IF($E$1>=$A$252,$D$252)))))))","v":0},{"$f":"IF($E$1>=$A$276,$D$276,IF($E$1>=$A$275,$D$275,IF($E$1>=$A$274,$D$274,IF($E$1>=$A$273,$D$273,IF($E$1>=$A$272,$D$272,IF($E$1>=$A$271,$D$271,IF($E$1>=$A$270,$D$270,IF($E$1>=$A$269,$D$269))))))))","v":0},{"$f":"IF($E$1>=$A$293,$D$293,IF($E$1>=$A$292,$D$292,IF($E$1>=$A$291,$D$291,IF($E$1>=$A$290,$D$290,IF($E$1>=$A$289,$D$289,IF($E$1>=$A$288,$D$288,IF($E$1>=$A$287,$D$287,IF($E$1>=$A$286,$D$286))))))))","v":0},{"$f":"IF($E$1>=$A$310,$D$310,IF($E$1>=$A$309,$D$309,IF($E$1>=$A$308,$D$308,IF($E$1>=$A$307,$D$307,IF($E$1>=$A$306,$D$306,IF($E$1>=$A$305,$D$305,IF($E$1>=$A$304,$D$304,IF($E$1>=$A$303,$D$303))))))))","v":0},{"$f":"IF($E$1>=$A$327,$D$327,IF($E$1>=$A$326,$D$326,IF($E$1>=$A$325,$D$325,IF($E$1>=$A$324,$D$324,IF($E$1>=$A$323,$D$323,IF($E$1>=$A$322,$D$322,IF($E$1>=$A$321,$D$321,IF($E$1>=$A$320,$D$320))))))))","v":0},{"$f":"IF($E$1>=$A$344,$D$344,IF($E$1>=$A$343,$D$343,IF($E$1>=$A$342,$D$342,IF($E$1>=$A$341,$D$341,IF($E$1>=$A$340,$D$340,IF($E$1>=$A$339,$D$339,IF($E$1>=$A$338,$D$338,IF($E$1>=$A$337,$D$337))))))))","v":0},{"$f":"IF($E$1>=$A$361,$D$361,IF($E$1>=$A$360,$D$360,IF($E$1>=$A$359,$D$359,IF($E$1>=$A$358,$D$358,IF($E$1>=$A$357,$D$357,IF($E$1>=$A$356,$D$356,IF($E$1>=$A$355,$D$355,IF($E$1>=$A$354,$D$354))))))))","v":0},{"$f":"IF($E$1>=$A$378,$D$378,IF($E$1>=$A$377,$D$377,IF($E$1>=$A$376,$D$376,IF($E$1>=$A$375,$D$375,IF($E$1>=$A$374,$D$374,IF($E$1>=$A$373,$D$373,IF($E$1>=$A$372,$D$372,IF($E$1>=$A$371,$D$371))))))))","v":0},{"$f":"IF($E$1>=$A$378,$D$378,IF($E$1>=$A$377,$D$377,IF($E$1>=$A$376,$D$376,IF($E$1>=$A$375,$D$375,IF($E$1>=$A$374,$D$374,IF($E$1>=$A$373,$D$373,IF($E$1>=$A$372,$D$372,IF($E$1>=$A$371,$D$371))))))))","v":0},{"$f":"IF($E$1>=$A$378,$D$378,IF($E$1>=$A$377,$D$377,IF($E$1>=$A$376,$D$376,IF($E$1>=$A$375,$D$375,IF($E$1>=$A$374,$D$374,IF($E$1>=$A$373,$D$373,IF($E$1>=$A$372,$D$372,IF($E$1>=$A$371,$D$371))))))))","v":0},{"$f":"IF($E$1>=$A$395,$D$395,IF($E$1>=$A$394,$D$394,IF($E$1>=$A$393,$D$393,IF($E$1>=$A$392,$D$392,IF($E$1>=$A$391,$D$391,IF($E$1>=$A$390,$D$390,IF($E$1>=$A$389,$D$389,IF($E$1>=$A$388,$D$388))))))))","v":0}]
[null,null,null,null,null,null,"Basisbedrag",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH3,3))","v":0},{"$f":"IF($E$1>=$A$20,$C$20,IF($E$1>=$A$19,$C$19,IF($E$1>=$A$18,$C$18,IF($E$1>=$A$17,$C$17,IF($E$1>=$A$16,$C$16,IF($E$1>=$A$15,$C$15,IF($E$1>=$A$14,$C$14)))))))","v":0},{"$f":"IF($E$1>=$A$37,$C$37,IF($E$1>=$A$36,$C$36,IF($E$1>=$A$35,$C$35,IF($E$1>=$A$34,$C$34,IF($E$1>=$A$33,$C$33,IF($E$1>=$A$32,$C$32,IF($E$1>=$A$31,$C$31)))))))","v":0},{"$f":"IF($E$1>=$A$54,$C$54,IF($E$1>=$A$53,$C$53,IF($E$1>=$A$52,$C$52,IF($E$1>=$A$51,$C$51,IF($E$1>=$A$50,$C$50,IF($E$1>=$A$49,$C$49,IF($E$1>=$A$48,$C$48)))))))","v":0},{"$f":"IF($E$1>=$A$71,$C$71,IF($E$1>=$A$70,$C$70,IF($E$1>=$A$69,$C$69,IF($E$1>=$A$68,$C$68,IF($E$1>=$A$67,$C$67,IF($E$1>=$A$66,$C$66,IF($E$1>=$A$65,$C$65)))))))","v":0},{"$f":"IF($E$1>=$A$88,$C$88,IF($E$1>=$A$87,$C$87,IF($E$1>=$A$86,$C$86,IF($E$1>=$A$85,$C$85,IF($E$1>=$A$84,$C$84,IF($E$1>=$A$83,$C$83,IF($E$1>=$A$82,$C$82)))))))","v":0},{"$f":"IF($E$1>=$A$105,$C$105,IF($E$1>=$A$104,$C$104,IF($E$1>=$A$103,$C$103,IF($E$1>=$A$102,$C$102,IF($E$1>=$A$101,$C$101,IF($E$1>=$A$100,$C$100,IF($E$1>=$A$99,$C$99)))))))","v":0},{"$f":"IF($E$1>=$A$122,$C$122,IF($E$1>=$A$121,$C$121,IF($E$1>=$A$120,$C$120,IF($E$1>=$A$119,$C$119,IF($E$1>=$A$118,$C$118,IF($E$1>=$A$117,$C$117,IF($E$1>=$A$116,$C$116)))))))","v":0},{"$f":"IF($E$1>=$A$139,$C$139,IF($E$1>=$A$138,$C$138,IF($E$1>=$A$137,$C$137,IF($E$1>=$A$136,$C$136,IF($E$1>=$A$135,$C$135,IF($E$1>=$A$134,$C$134,IF($E$1>=$A$133,$C$133)))))))","v":0},{"$f":"IF($E$1>=$A$156,$C$156,IF($E$1>=$A$155,$C$155,IF($E$1>=$A$154,$C$154,IF($E$1>=$A$153,$C$153,IF($E$1>=$A$152,$C$152,IF($E$1>=$A$151,$C$151,IF($E$1>=$A$150,$C$150)))))))","v":0},{"$f":"IF($E$1>=$A$173,$C$173,IF($E$1>=$A$172,$C$172,IF($E$1>=$A$171,$C$171,IF($E$1>=$A$170,$C$170,IF($E$1>=$A$169,$C$169,IF($E$1>=$A$168,$C$168,IF($E$1>=$A$167,$C$167)))))))","v":0},{"$f":"IF($E$1>=$A$190,$C$190,IF($E$1>=$A$189,$C$189,IF($E$1>=$A$188,$C$188,IF($E$1>=$A$187,$C$187,IF($E$1>=$A$186,$C$186,IF($E$1>=$A$185,$C$185,IF($E$1>=$A$184,$C$184)))))))","v":0},{"$f":"IF($E$1>=$A$207,$C$207,IF($E$1>=$A$206,$C$206,IF($E$1>=$A$205,$C$205,IF($E$1>=$A$204,$C$204,IF($E$1>=$A$203,$C$203,IF($E$1>=$A$202,$C$202,IF($E$1>=$A$201,$C$201)))))))","v":0},{"$f":"IF($E$1>=$A$224,$C$224,IF($E$1>=$A$223,$C$223,IF($E$1>=$A$222,$C$222,IF($E$1>=$A$221,$C$221,IF($E$1>=$A$220,$C$220,IF($E$1>=$A$219,$C$219,IF($E$1>=$A$218,$C$218)))))))","v":0},{"$f":"IF($E$1>=$A$241,$C$241,IF($E$1>=$A$240,$C$240,IF($E$1>=$A$239,$C$239,IF($E$1>=$A$238,$C$238,IF($E$1>=$A$237,$C$237,IF($E$1>=$A$236,$C$236,IF($E$1>=$A$235,$C$235)))))))","v":0},{"$f":"IF($E$1>=$A$258,$C$258,IF($E$1>=$A$257,$C$257,IF($E$1>=$A$256,$C$256,IF($E$1>=$A$255,$C$255,IF($E$1>=$A$254,$C$254,IF($E$1>=$A$253,$C$253,IF($E$1>=$A$252,$C$252)))))))","v":0},{"$f":"IF($E$1>=$A$276,$C$276,IF($E$1>=$A$275,$C$275,IF($E$1>=$A$274,$C$274,IF($E$1>=$A$273,$C$273,IF($E$1>=$A$272,$C$272,IF($E$1>=$A$271,$C$271,IF($E$1>=$A$270,$C$270,IF($E$1>=$A$269,$C$269))))))))","v":0},{"$f":"IF($E$1>=$A$293,$C$293,IF($E$1>=$A$292,$C$292,IF($E$1>=$A$291,$C$291,IF($E$1>=$A$290,$C$290,IF($E$1>=$A$289,$C$289,IF($E$1>=$A$288,$C$288,IF($E$1>=$A$287,$C$287,IF($E$1>=$A$286,$C$286))))))))","v":0},{"$f":"IF($E$1>=$A$310,$C$310,IF($E$1>=$A$309,$C$309,IF($E$1>=$A$308,$C$308,IF($E$1>=$A$307,$C$307,IF($E$1>=$A$306,$C$306,IF($E$1>=$A$305,$C$305,IF($E$1>=$A$304,$C$304,IF($E$1>=$A$303,$C$303))))))))","v":0},{"$f":"IF($E$1>=$A$327,$C$327,IF($E$1>=$A$326,$C$326,IF($E$1>=$A$325,$C$325,IF($E$1>=$A$324,$C$324,IF($E$1>=$A$323,$C$323,IF($E$1>=$A$322,$C$322,IF($E$1>=$A$321,$C$321,IF($E$1>=$A$320,$C$320))))))))","v":0},{"$f":"IF($E$1>=$A$344,$C$344,IF($E$1>=$A$343,$C$343,IF($E$1>=$A$342,$C$342,IF($E$1>=$A$341,$C$341,IF($E$1>=$A$340,$C$340,IF($E$1>=$A$339,$C$339,IF($E$1>=$A$338,$C$338,IF($E$1>=$A$337,$C$337))))))))","v":0},{"$f":"IF($E$1>=$A$361,$C$361,IF($E$1>=$A$360,$C$360,IF($E$1>=$A$359,$C$359,IF($E$1>=$A$358,$C$358,IF($E$1>=$A$357,$C$357,IF($E$1>=$A$356,$C$356,IF($E$1>=$A$355,$C$355,IF($E$1>=$A$354,$C$354))))))))","v":0},{"$f":"IF($E$1>=$A$378,$C$378,IF($E$1>=$A$377,$C$377,IF($E$1>=$A$376,$C$376,IF($E$1>=$A$375,$C$375,IF($E$1>=$A$374,$C$374,IF($E$1>=$A$373,$C$373,IF($E$1>=$A$372,$C$372,IF($E$1>=$A$371,$C$371))))))))","v":0},{"$f":"IF($E$1>=$A$378,$C$378,IF($E$1>=$A$377,$C$377,IF($E$1>=$A$376,$C$376,IF($E$1>=$A$375,$C$375,IF($E$1>=$A$374,$C$374,IF($E$1>=$A$373,$C$373,IF($E$1>=$A$372,$C$372,IF($E$1>=$A$371,$C$371))))))))","v":0},{"$f":"IF($E$1>=$A$378,$C$378,IF($E$1>=$A$377,$C$377,IF($E$1>=$A$376,$C$376,IF($E$1>=$A$375,$C$375,IF($E$1>=$A$374,$C$374,IF($E$1>=$A$373,$C$373,IF($E$1>=$A$372,$C$372,IF($E$1>=$A$371,$C$371))))))))","v":0},{"$f":"IF($E$1>=$A$395,$C$395,IF($E$1>=$A$394,$C$394,IF($E$1>=$A$393,$C$393,IF($E$1>=$A$392,$C$392,IF($E$1>=$A$391,$C$391,IF($E$1>=$A$390,$C$390,IF($E$1>=$A$389,$C$389,IF($E$1>=$A$388,$C$388))))))))","v":0}]
[null,null,null,null,null,null,"Koers",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH4,4))","v":0},{"$f":"IF($E$1>=$A$20,$E$20,IF($E$1>=$A$19,$E$19,IF($E$1>=$A$18,$E$18,IF($E$1>=$A$17,$E$17,IF($E$1>=$A$16,$E$16,IF($E$1>=$A$15,$E$15,IF($E$1>=$A$14,$E$14)))))))","v":0.18},{"$f":"IF($E$1>=$A$37,$E$37,IF($E$1>=$A$36,$E$36,IF($E$1>=$A$35,$E$35,IF($E$1>=$A$34,$E$34,IF($E$1>=$A$33,$E$33,IF($E$1>=$A$32,$E$32,IF($E$1>=$A$31,$E$31)))))))","v":0.18},{"$f":"IF($E$1>=$A$54,$E$54,IF($E$1>=$A$53,$E$53,IF($E$1>=$A$52,$E$52,IF($E$1>=$A$51,$E$51,IF($E$1>=$A$50,$E$50,IF($E$1>=$A$49,$E$49,IF($E$1>=$A$48,$E$48)))))))","v":0.18},{"$f":"IF($E$1>=$A$71,$E$71,IF($E$1>=$A$70,$E$70,IF($E$1>=$A$69,$E$69,IF($E$1>=$A$68,$E$68,IF($E$1>=$A$67,$E$67,IF($E$1>=$A$66,$E$66,IF($E$1>=$A$65,$E$65)))))))","v":0.18},{"$f":"IF($E$1>=$A$88,$E$88,IF($E$1>=$A$87,$E$87,IF($E$1>=$A$86,$E$86,IF($E$1>=$A$85,$E$85,IF($E$1>=$A$84,$E$84,IF($E$1>=$A$83,$E$83,IF($E$1>=$A$82,$E$82)))))))","v":0.18},{"$f":"IF($E$1>=$A$105,$E$105,IF($E$1>=$A$104,$E$104,IF($E$1>=$A$103,$E$103,IF($E$1>=$A$102,$E$102,IF($E$1>=$A$101,$E$101,IF($E$1>=$A$100,$E$100,IF($E$1>=$A$99,$E$99)))))))","v":0.18},{"$f":"IF($E$1>=$A$122,$E$122,IF($E$1>=$A$121,$E$121,IF($E$1>=$A$120,$E$120,IF($E$1>=$A$119,$E$119,IF($E$1>=$A$118,$E$118,IF($E$1>=$A$117,$E$117,IF($E$1>=$A$116,$E$116)))))))","v":0.18},{"$f":"IF($E$1>=$A$139,$E$139,IF($E$1>=$A$138,$E$138,IF($E$1>=$A$137,$E$137,IF($E$1>=$A$136,$E$136,IF($E$1>=$A$135,$E$135,IF($E$1>=$A$134,$E$134,IF($E$1>=$A$133,$E$133)))))))","v":0.18},{"$f":"IF($E$1>=$A$156,$E$156,IF($E$1>=$A$155,$E$155,IF($E$1>=$A$154,$E$154,IF($E$1>=$A$153,$E$153,IF($E$1>=$A$152,$E$152,IF($E$1>=$A$151,$E$151,IF($E$1>=$A$150,$E$150)))))))","v":0.18},{"$f":"IF($E$1>=$A$173,$E$173,IF($E$1>=$A$172,$E$172,IF($E$1>=$A$171,$E$171,IF($E$1>=$A$170,$E$170,IF($E$1>=$A$169,$E$169,IF($E$1>=$A$168,$E$168,IF($E$1>=$A$167,$E$167)))))))","v":0.18},{"$f":"IF($E$1>=$A$190,$E$190,IF($E$1>=$A$189,$E$189,IF($E$1>=$A$188,$E$188,IF($E$1>=$A$187,$E$187,IF($E$1>=$A$186,$E$186,IF($E$1>=$A$185,$E$185,IF($E$1>=$A$184,$E$184)))))))","v":0.18},{"$f":"IF($E$1>=$A$207,$E$207,IF($E$1>=$A$206,$E$206,IF($E$1>=$A$205,$E$205,IF($E$1>=$A$204,$E$204,IF($E$1>=$A$203,$E$203,IF($E$1>=$A$202,$E$202,IF($E$1>=$A$201,$E$201)))))))","v":0.18},{"$f":"IF($E$1>=$A$224,$E$224,IF($E$1>=$A$223,$E$223,IF($E$1>=$A$222,$E$222,IF($E$1>=$A$221,$E$221,IF($E$1>=$A$220,$E$220,IF($E$1>=$A$219,$E$219,IF($E$1>=$A$218,$E$218)))))))","v":0.18},{"$f":"IF($E$1>=$A$241,$E$241,IF($E$1>=$A$240,$E$240,IF($E$1>=$A$239,$E$239,IF($E$1>=$A$238,$E$238,IF($E$1>=$A$237,$E$237,IF($E$1>=$A$236,$E$236,IF($E$1>=$A$235,$E$235)))))))","v":0.18},{"$f":"IF($E$1>=$A$258,$E$258,IF($E$1>=$A$257,$E$257,IF($E$1>=$A$256,$E$256,IF($E$1>=$A$255,$E$255,IF($E$1>=$A$254,$E$254,IF($E$1>=$A$253,$E$253,IF($E$1>=$A$252,$E$252)))))))","v":0.18},{"$f":"IF($E$1>=$A$276,$E$276,IF($E$1>=$A$275,$E$275,IF($E$1>=$A$274,$E$274,IF($E$1>=$A$273,$E$273,IF($E$1>=$A$272,$E$272,IF($E$1>=$A$271,$E$271,IF($E$1>=$A$270,$E$270,IF($E$1>=$A$269,$E$269))))))))","v":0.18},{"$f":"IF($E$1>=$A$293,$E$293,IF($E$1>=$A$292,$E$292,IF($E$1>=$A$291,$E$291,IF($E$1>=$A$290,$E$290,IF($E$1>=$A$289,$E$289,IF($E$1>=$A$288,$E$288,IF($E$1>=$A$287,$E$287,IF($E$1>=$A$286,$E$286))))))))","v":0.18},{"$f":"IF($E$1>=$A$310,$E$310,IF($E$1>=$A$309,$E$309,IF($E$1>=$A$308,$E$308,IF($E$1>=$A$307,$E$307,IF($E$1>=$A$306,$E$306,IF($E$1>=$A$305,$E$305,IF($E$1>=$A$304,$E$304,IF($E$1>=$A$303,$E$303))))))))","v":0.18},{"$f":"IF($E$1>=$A$327,$E$327,IF($E$1>=$A$326,$E$326,IF($E$1>=$A$325,$E$325,IF($E$1>=$A$324,$E$324,IF($E$1>=$A$323,$E$323,IF($E$1>=$A$322,$E$322,IF($E$1>=$A$321,$E$321,IF($E$1>=$A$320,$E$320))))))))","v":0.18},{"$f":"IF($E$1>=$A$344,$E$344,IF($E$1>=$A$343,$E$343,IF($E$1>=$A$342,$E$342,IF($E$1>=$A$341,$E$341,IF($E$1>=$A$340,$E$340,IF($E$1>=$A$339,$E$339,IF($E$1>=$A$338,$E$338,IF($E$1>=$A$337,$E$337))))))))","v":0.18},{"$f":"IF($E$1>=$A$361,$E$361,IF($E$1>=$A$360,$E$360,IF($E$1>=$A$359,$E$359,IF($E$1>=$A$358,$E$358,IF($E$1>=$A$357,$E$357,IF($E$1>=$A$356,$E$356,IF($E$1>=$A$355,$E$355,IF($E$1>=$A$354,$E$354))))))))","v":0.18},{"$f":"IF($E$1>=$A$378,$E$378,IF($E$1>=$A$377,$E$377,IF($E$1>=$A$376,$E$376,IF($E$1>=$A$375,$E$375,IF($E$1>=$A$374,$E$374,IF($E$1>=$A$373,$E$373,IF($E$1>=$A$372,$E$372,IF($E$1>=$A$371,$E$371))))))))","v":0.18},{"$f":"IF($E$1>=$A$378,$E$378,IF($E$1>=$A$377,$E$377,IF($E$1>=$A$376,$E$376,IF($E$1>=$A$375,$E$375,IF($E$1>=$A$374,$E$374,IF($E$1>=$A$373,$E$373,IF($E$1>=$A$372,$E$372,IF($E$1>=$A$371,$E$371))))))))","v":0.18},{"$f":"IF($E$1>=$A$378,$E$378,IF($E$1>=$A$377,$E$377,IF($E$1>=$A$376,$E$376,IF($E$1>=$A$375,$E$375,IF($E$1>=$A$374,$E$374,IF($E$1>=$A$373,$E$373,IF($E$1>=$A$372,$E$372,IF($E$1>=$A$371,$E$371))))))))","v":0.18},{"$f":"IF($E$1>=$A$395,$E$395,IF($E$1>=$A$394,$E$394,IF($E$1>=$A$393,$E$393,IF($E$1>=$A$392,$E$392,IF($E$1>=$A$391,$E$391,IF($E$1>=$A$390,$E$390,IF($E$1>=$A$389,$E$389,IF($E$1>=$A$388,$E$388))))))))","v":0.18}]
[null,null,null,null,null,null,"Primere korting",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH5,5))","v":0},{"$f":"E24","v":4860},{"$f":"E41","v":5400},{"$f":"E58","v":5800},{"$f":"E75","v":6300},{"$f":"E92","v":7200},{"$f":"E109","v":7740},{"$f":"E126","v":8280},{"$f":"E143","v":9756},{"$f":"E160","v":10260},{"$f":"E177","v":10755},{"$f":"E194","v":11440},{"$f":"E211","v":12080},{"$f":"E228","v":12726},{"$f":"E245","v":13257},{"$f":"E262","v":13500},{"$f":"E279","v":13635},{"$f":"E296","v":14067},{"$f":"E313","v":14220},{"$f":"E330","v":14958},{"$f":"E347","v":15714},{"$f":"E364","v":16425},{"$f":"E381","v":17235},{"$f":"E381","v":17235},{"$f":"E381","v":17235},{"$f":"E398","v":17820}]
[null,null,null,null,null,null,"Sekondere korting",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH6,6))","v":0},{"$f":"E25","v":3000},{"$f":"E42","v":3100},{"$f":"E59","v":3200},{"$f":"E76","v":4500},{"$f":"E93","v":4500},{"$f":"E110","v":4680},{"$f":"E127","v":5040},{"$f":"E144","v":5400},{"$f":"E161","v":5675},{"$f":"E178","v":6012},{"$f":"E195","v":6390},{"$f":"E212","v":6750},{"$f":"E229","v":7110},{"$f":"E246","v":7407},{"$f":"E263","v":7407},{"$f":"E280","v":7479},{"$f":"E297","v":7713},{"$f":"E314","v":7794},{"$f":"E331","v":8199},{"$f":"E348","v":8613},{"$f":"E365","v":9000},{"$f":"E382","v":9444},{"$f":"E382","v":9444},{"$f":"E382","v":9444},{"$f":"E399","v":9765}]
[null,null,null,null,null,null,"Tersiere korting",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH7,7))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E179","v":2000},{"$f":"E196","v":2130},{"$f":"E213","v":2250},{"$f":"E230","v":2367},{"$f":"E247","v":2466},{"$f":"E264","v":2466},{"$f":"E281","v":2493},{"$f":"E298","v":2574},{"$f":"E315","v":2601},{"$f":"E332","v":2736},{"$f":"E349","v":2871},{"$f":"E366","v":2997},{"$f":"E383","v":3145},{"$f":"E383","v":3145},{"$f":"E383","v":3145},{"$f":"E400","v":3249}]
[null,null,null,null,null,null,"Rentevrystelling",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH8,8))","v":0},6000,10000,11000,15000,16500,18000,19000,21000,22300,22800,22800,23800,23800,23800,23800,23800,23800,23800,23800,23800,23800,23800,23800,23800,23800]
[null,null,null,null,null,null,"Rentevrystelling - 65 en ouer",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH9,9))","v":0},10000,15000,16000,22000,24500,26000,27500,30000,32000,33000,33000,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500]
[2003,null,null,null,null,null,"KWB-Jaarlikse uitsluiting",null,{"$f":"IF('Standing info'!H23=TRUE,'Tax tables & variables'!I12,'Tax tables & variables'!I11)","v":0}]
[null,null,null,null,null,null,"KWB-Jaarlikse uitsluiting standaard",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH11,11))","v":0},{"$f":"IF('Standing info'!$H$23=TRUE,50000,10000)","v":10000},{"$f":"IF('Standing info'!$H$23=TRUE,50000,10000)","v":10000},{"$f":"IF('Standing info'!$H$23=TRUE,50000,10000)","v":10000},{"$f":"IF('Standing info'!$H$23=TRUE,50000,10000)","v":10000},{"$f":"IF('Standing info'!$H$23=TRUE,60000,12500)","v":12500},{"$f":"IF('Standing info'!$H$23=TRUE,120000,15000)","v":15000},{"$f":"IF('Standing info'!$H$23=TRUE,120000,16000)","v":16000},17500,17500,20000,30000,30000,30000,30000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,50000]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,"KWB-Jaarlikse uitsluiting in jaar van afsterwe",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH12,12))","v":0},null,null,null,50000,60000,60000,120000,120000,120000,200000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,440000]
[null,null,null,null,null,null,"KWB-Jaarlikse korting op primere woning",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH13,13))","v":0},1000000,1000000,1000000,1000000,1500000,1500000,1500000,1500000,1500000,1500000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,3000000]
[0,40000,{"$f":"A14","v":0},0,0.18,null,"KWB-Geen KWB op primêre woning indien opbrengs kleiner is as",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH14,14))","v":0},null,null,null,null,null,null,null,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000]
[40001,80000,{"$f":"A15-1","v":40000},7200,0.25,null,"KWB-Insluitingskoers",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH15,15))","v":0},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.33300000000000002,0.33300000000000002,0.33300000000000002,0.33300000000000002,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[80001,110000,80000,17200,0.3,null,"Rente & div vrystelling",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH16,16))","v":0},6000,10000,11000,15000,16500,18000,19000,21000,22300,22800,22800,23800,23800,23800,23800,23800,23800,23800,23800,23800,23800,23800,23800,23800,23800]
[110001,170000,110000,26200,0.35,null,"Rente & div vrystelling - 65 en ouer",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH17,17))","v":0},10000,15000,16000,22000,24500,26000,27500,30000,32000,33000,33000,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500]
[170001,240000,170000,47200,0.38,null,"Buitelandse rente & div maks vrystelling",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH18,18))","v":0},1000,1000,1000,2000,2500,3000,3200,3500,3700,3700,{"$f":"'Calculation of taxable income'!$E$77*25/40","v":0},{"$f":"'Calculation of taxable income'!$E$77*25/40","v":0},{"$f":"'Calculation of taxable income'!$E$77*25/40","v":0},{"$f":"'Calculation of taxable income'!$E$77*26/41","v":0},{"$f":"'Calculation of taxable income'!$E$77*26/41","v":0},{"$f":"'Calculation of taxable income'!$E$77*25/45","v":0},{"$f":"'Calculation of taxable income'!$E$77*25/45","v":0},{"$f":"'Calculation of taxable income'!$E$77*25/45","v":0},{"$f":"'Calculation of taxable income'!$E$77*25/45","v":0},{"$f":"'Calculation of taxable income'!$E$77*25/45","v":0},{"$f":"'Calculation of taxable income'!$E$77*25/45","v":0},{"$f":"'Calculation of taxable income'!$E$77*25/45","v":0},{"$f":"'Calculation of taxable income'!$E$77*25/45","v":0},{"$f":"'Calculation of taxable income'!$E$77*25/45","v":0},{"$f":"'Calculation of taxable income'!$E$77*25/45","v":0}]
[240001,99999999,240000,73800,0.4,null,"Voertuig 1 - vaste koste",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH19,19))","v":0},{"$f":"$K$101","v":0},{"$f":"$K$101","v":0},{"$f":"$K$101","v":0},{"$f":"$K$211","v":0},{"$f":"$K$238","v":0},{"$f":"$K$238","v":0},{"$f":"$K$265","v":0},{"$f":"$K$265","v":0},{"$f":"$K$265","v":0},{"$f":"$K$285","v":0},{"$f":"$K$304","v":0},{"$f":"$K$323","v":0},{"$f":"$K$342","v":0},{"$f":"$K$361","v":0},{"$f":"$K$381","v":0},{"$f":"$K$401","v":0},{"$f":"$K$421","v":0},{"$f":"$K$421","v":0},{"$f":"$K$441","v":0},{"$f":"$K$461","v":0},{"$f":"$K$481","v":0},{"$f":"$K$501","v":0},{"$f":"$K$521","v":0},{"$f":"$K$541","v":0},{"$f":"$K$561","v":0}]
[99999999,99999999,99999998,null,null,null,"Voertuig 1 - brandstofkoste",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH20,20))","v":0},{"$f":"$L$101","v":0},{"$f":"$L$101","v":0},{"$f":"$L$101","v":0},{"$f":"$L$211","v":0},{"$f":"$L$238","v":0},{"$f":"$L$238","v":0},{"$f":"$L$265","v":0},{"$f":"$L$265","v":0},{"$f":"$L$265","v":0},{"$f":"$L$285","v":0},{"$f":"$L$304","v":0},{"$f":"$L$323","v":0},{"$f":"$L$342","v":0},{"$f":"$L$361","v":0},{"$f":"$L$381","v":0},{"$f":"$L$401","v":0},{"$f":"$L$421","v":0},{"$f":"$L$421","v":0},{"$f":"$L$441","v":0},{"$f":"$L$461","v":0},{"$f":"$L$481","v":0},{"$f":"$L$501","v":0},{"$f":"$L$521","v":0},{"$f":"$L$541","v":0},{"$f":"$L$561","v":0}]
[null,null,null,null,null,null,"Voertuig 1 - onderhoudskoste",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH21,21))","v":0},{"$f":"$M$101","v":0},{"$f":"$M$101","v":0},{"$f":"$M$101","v":0},{"$f":"$M$211","v":0},{"$f":"$M$238","v":0},{"$f":"$M$238","v":0},{"$f":"$M$265","v":0},{"$f":"$M$265","v":0},{"$f":"$M$265","v":0},{"$f":"$M$285","v":0},{"$f":"$M$304","v":0},{"$f":"$M$323","v":0},{"$f":"$M$342","v":0},{"$f":"$M$361","v":0},{"$f":"$M$381","v":0},{"$f":"$M$401","v":0},{"$f":"$M$421","v":0},{"$f":"$M$421","v":0},{"$f":"$M$441","v":0},{"$f":"$M$461","v":0},{"$f":"$M$481","v":0},{"$f":"$M$501","v":0},{"$f":"$M$521","v":0},{"$f":"$M$541","v":0},{"$f":"$M$561","v":0}]
["KORTINGS",null,null,null,null,null,"Voertuig 2 - vaste koste",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH22,22))","v":0},{"$f":"$K$102","v":0},{"$f":"$K$102","v":0},{"$f":"$K$102","v":0},{"$f":"$K$212","v":0},{"$f":"$K$239","v":0},{"$f":"$K$239","v":0},{"$f":"$K$266","v":0},{"$f":"$K$266","v":0},{"$f":"$K$266","v":0},{"$f":"$K$286","v":0},{"$f":"$K$305","v":0},{"$f":"$K$324","v":0},{"$f":"$K$343","v":0},{"$f":"$K$362","v":0},{"$f":"$K$382","v":0},{"$f":"$K$402","v":0},{"$f":"$K$422","v":0},{"$f":"$K$422","v":0},{"$f":"$K$442","v":0},{"$f":"$K$462","v":0},{"$f":"$K$482","v":0},{"$f":"$K$502","v":0},{"$f":"$K$522","v":0},{"$f":"$K$542","v":0},{"$f":"$K$562","v":0}]
[null,null,null,null,null,null,"Voertuig 2 - brandstofkoste",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH23,23))","v":0},{"$f":"$L$102","v":0},{"$f":"$L$102","v":0},{"$f":"$L$102","v":0},{"$f":"$L$212","v":0},{"$f":"$L$239","v":0},{"$f":"$L$239","v":0},{"$f":"$L$266","v":0},{"$f":"$L$266","v":0},{"$f":"$L$266","v":0},{"$f":"$L$286","v":0},{"$f":"$L$305","v":0},{"$f":"$L$324","v":0},{"$f":"$L$343","v":0},{"$f":"$L$362","v":0},{"$f":"$L$382","v":0},{"$f":"$L$402","v":0},{"$f":"$L$422","v":0},{"$f":"$L$422","v":0},{"$f":"$L$442","v":0},{"$f":"$L$462","v":0},{"$f":"$L$482","v":0},{"$f":"$L$502","v":0},{"$f":"$L$522","v":0},{"$f":"$L$542","v":0},{"$f":"$L$562","v":0}]
["PRIMER",null,null,null,4860,null,"Voertuig 2 - onderhoudskoste",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH24,24))","v":0},{"$f":"$M$102","v":0},{"$f":"$M$102","v":0},{"$f":"$M$102","v":0},{"$f":"$M$212","v":0},{"$f":"$M$239","v":0},{"$f":"$M$239","v":0},{"$f":"$M$266","v":0},{"$f":"$M$266","v":0},{"$f":"$M$266","v":0},{"$f":"$M$286","v":0},{"$f":"$M$305","v":0},{"$f":"$M$324","v":0},{"$f":"$M$343","v":0},{"$f":"$M$362","v":0},{"$f":"$M$382","v":0},{"$f":"$M$402","v":0},{"$f":"$M$422","v":0},{"$f":"$M$422","v":0},{"$f":"$M$442","v":0},{"$f":"$M$462","v":0},{"$f":"$M$482","v":0},{"$f":"$M$502","v":0},{"$f":"$M$522","v":0},{"$f":"$M$542","v":0},{"$f":"$M$562","v":0}]
["SEKONDER",null,null,null,3000,null,"Voertuig 3 - vaste koste",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH25,25))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K$363","v":0},{"$f":"$K$383","v":0},{"$f":"$K$403","v":0},{"$f":"$K$423","v":0},{"$f":"$K$423","v":0},{"$f":"$K$443","v":0},{"$f":"$K$463","v":0},{"$f":"$K$483","v":0},{"$f":"$K$503","v":0},{"$f":"$K$523","v":0},{"$f":"$K$543","v":0},{"$f":"$K$563","v":0}]
[null,null,null,null,null,null,"Voertuig 3 - brandstofkoste",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH26,26))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$363","v":0},{"$f":"$L$383","v":0},{"$f":"$L$403","v":0},{"$f":"$L$423","v":0},{"$f":"$L$423","v":0},{"$f":"$L$443","v":0},{"$f":"$L$463","v":0},{"$f":"$L$483","v":0},{"$f":"$L$503","v":0},{"$f":"$L$523","v":0},{"$f":"$L$543","v":0},{"$f":"$L$563","v":0}]
[2004,null,null,null,null,null,"Voertuig 3 - onderhoudskoste",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH27,27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$M$363","v":0},{"$f":"$M$383","v":0},{"$f":"$M$403","v":0},{"$f":"$M$423","v":0},{"$f":"$M$423","v":0},{"$f":"$M$443","v":0},{"$f":"$M$463","v":0},{"$f":"$M$483","v":0},{"$f":"$M$503","v":0},{"$f":"$M$523","v":0},{"$f":"$M$543","v":0},{"$f":"$M$563","v":0}]
[null,null,null,null,null,null,"Geagte privaat kilometers",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH28,28))","v":0},14000,14000,14000,16000,18000,18000,18000,18000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,"Maks km per jaar",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH29,29))","v":0},32000,32000,32000,32000,32000,32000,32000,32000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,70000,{"$f":"A31","v":0},0,0.18,null,"BTW Uitgesuit of ingesluit",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH31,31))","v":0},"Uit","Uit","Uit","Uit","Uit","Uit","Uit","Uit","Uit","In","In","In","In","In","In","In","In","In","In","In","In"]
[70001,110000,{"$f":"A32-1","v":70000},12600,0.25]
[110001,140000,110000,22600,0.3,null,"Voertuig 1 - byvoordeelkoers in berekening gebruik",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH33,33))","v":0},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"IF(S36=\"JA\",S35,S34)","v":3.5000000000000003E-2},{"$f":"IF(T36=\"JA\",T35,T34)","v":3.5000000000000003E-2},{"$f":"IF(U36=\"JA\",U35,U34)","v":3.5000000000000003E-2},{"$f":"IF(V36=\"JA\",V35,V34)","v":3.5000000000000003E-2},{"$f":"IF(W36=\"JA\",W35,W34)","v":3.5000000000000003E-2},{"$f":"IF(X36=\"JA\",X35,X34)","v":3.5000000000000003E-2},3.5000000000000003E-2,{"$f":"IF(Z36=\"JA\",Z35,Z34)","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"IF(AD36=\"JA\",AD35,AD34)","v":3.5000000000000003E-2},{"$f":"IF(AE36=\"JA\",AE35,AE34)","v":3.5000000000000003E-2},{"$f":"IF(AF36=\"JA\",AF35,AF34)","v":3.5000000000000003E-2},{"$f":"IF(AG36=\"JA\",AG35,AG34)","v":3.5000000000000003E-2},{"$f":"IF(AH36=\"JA\",AH35,AH34)","v":3.5000000000000003E-2}]
[140001,180000,140000,31600,0.35,null,"Voertuig 1 - byvoordeelkoers voor diensplanaanpassing",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH34,34))","v":0},null,null,null,null,null,null,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[180001,255000,180000,45600,0.38,null,"Voertuig 1 - byvoordeelkoers - indien diensplan van toepassing",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH35,35))","v":0},null,null,null,null,null,null,null,null,null,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2]
[255001,99999999,255000,74100,0.4,null,"Voertuig 1 - Diensplan van toepassing",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH36,36))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$121=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$121=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"}]
[99999999,99999999,99999998,null,null,null,"Voertuig 1 - Brandstofkoers per privaat km (sent)",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH37,37))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L287","v":0},{"$f":"L306","v":0},{"$f":"L325","v":0},{"$f":"L344","v":0},{"$f":"L364","v":0},{"$f":"L384","v":0},{"$f":"L404","v":0},{"$f":"L424","v":0},{"$f":"L424","v":0},{"$f":"L444","v":0},{"$f":"L464","v":0},{"$f":"L484","v":0},{"$f":"L504","v":0},{"$f":"L524","v":0},{"$f":"L544","v":0},{"$f":"L564","v":0}]
[]
["KORTINGS",null,null,null,null,null,"Voertuig 2 - byvoordeelkoers  in berekening gebruik",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH39,39))","v":0},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"IF(S42=\"JA\",S41,S40)","v":3.5000000000000003E-2},{"$f":"IF(T42=\"JA\",T41,T40)","v":3.5000000000000003E-2},{"$f":"IF(U42=\"JA\",U41,U40)","v":3.5000000000000003E-2},{"$f":"IF(V42=\"JA\",V41,V40)","v":3.5000000000000003E-2},{"$f":"IF(W42=\"JA\",W41,W40)","v":3.5000000000000003E-2},{"$f":"IF(X42=\"JA\",X41,X40)","v":3.5000000000000003E-2},3.5000000000000003E-2,{"$f":"IF(Z42=\"JA\",Z41,Z40)","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"IF(AD42=\"JA\",AD41,AD40)","v":3.5000000000000003E-2},3.5000000000000003E-2,{"$f":"IF(AF42=\"JA\",AF41,AF40)","v":3.5000000000000003E-2},{"$f":"IF(AG42=\"JA\",AG41,AG40)","v":3.5000000000000003E-2},{"$f":"IF(AH42=\"JA\",AH41,AH40)","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,"Voertuig 2 - byvoordeelkoers voor diensplanaanpassing",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH40,40))","v":0},null,null,null,null,null,null,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
["PRIMER",null,null,null,5400,null,"Voertuig 2 - byvoordeelkoers - indien diensplan van toepassing",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH41,41))","v":0},null,null,null,null,null,null,null,null,null,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2]
["SEKONDER",null,null,null,3100,null,"Voertuig 2 - Diensplan van toepassing",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH42,42))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(Schedules!$B$156=\"(Onderhoudsplan is van toepassing)\",\"JA\",IF(Schedules!$B$156=\"(Maintenance plan is applicable)\",\"JA\",\"NEE\"))","v":"NEE"}]
[null,null,null,null,null,null,"Voertuig 2 - Brandstofkoers per privaat km (sent)",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH43,43))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L288","v":0},{"$f":"L307","v":0},{"$f":"L326","v":0},{"$f":"L345","v":0},{"$f":"L365","v":0},{"$f":"L385","v":0},{"$f":"L405","v":0},{"$f":"L425","v":0},{"$f":"L425","v":0},{"$f":"L445","v":0},{"$f":"L465","v":0},{"$f":"L485","v":0},{"$f":"L505","v":0},{"$f":"L525","v":0},{"$f":"L545","v":0},{"$f":"L565","v":0}]
[2005]
[null,null,null,null,null,null,"Voertuie - Byvoordeel METODE",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH45,45))","v":0},1,1,1,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
["INKOMSTE",null,null,"BELASTINGKOERSE"]
[]
[0,74000,{"$f":"A48","v":0},0,0.18,null,"Voertuie - byvoordeel maandelikse brandstof korting",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH48,48))","v":0},120,120,120,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74001,115000,{"$f":"A49-1","v":74000},13320,0.25,null,"Voertuie - byvoordeel maandelikse onderhoudskorting",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH49,49))","v":0},85,85,85,85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115001,155000,115000,23570,0.3,null,"Voertuie - byvoordeel brandstof koersverminderings %",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH50,50))","v":0},0,0,0,0,2.2000000000000001E-3,2.2000000000000001E-3,2.2000000000000001E-3,2.2000000000000001E-3,2.2000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155001,195000,155000,35570,0.35,null,"Voertuie - byvoordeel onderhouds koersverminderings %",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH51,51))","v":0},0,0,0,0,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195001,270000,195000,49570,0.38]
[270001,99999999,270000,78070,0.4]
[99999999,99999999,99999998,null,null,null,"Pensioen, Voorsorg & Annuiteitsbydrae metode",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH54,54))","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2]
[]
["KORTINGS",null,null,null,null,null,"Dae in jaar",null,{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH56,56))","v":1},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365]
[null,null,null,null,null,null,"Medies beperking persentasie",null,{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH57,57))","v":1},0.05,0.05,0.05,0.05,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
["PRIMER",null,null,null,5800,null,"Afhanklikes op fonds insluitend hooflid -  Maart",{"$f":"Schedules!D567","v":0},{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH58,58))","v":1},{"$f":"SUMIF($H$71:$H$81,$H58,J$71:J$81)","v":0},{"$f":"SUMIF($H$71:$H$81,$H58,K$71:K$81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$71:$H$81,$H58,AA$71:AA$81)","v":0},0,0,{"$f":"SUMIF($H$71:$H$81,$H58,AD$71:AD$81)","v":0},{"$f":"SUMIF($H$71:$H$81,$H58,AE$71:AE$81)","v":0},{"$f":"SUMIF($H$71:$H$81,$H58,AF$71:AF$81)","v":0},{"$f":"SUMIF($H$71:$H$81,$H58,AG$71:AG$81)","v":0},{"$f":"SUMIF($H$71:$H$81,$H58,AH$71:AH$81)","v":0}]
["SEKONDER",null,null,null,3200,null,"Afhanklikes op fonds insluitend hooflid -  April",{"$f":"Schedules!D568","v":0},{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH59,59))","v":1},{"$f":"SUMIF($H$71:$H$81,$H59,J$71:J$81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Afhanklikes op fonds insluitend hooflid -  Mei",{"$f":"Schedules!D569","v":0},{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH60,60))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,null,null,null,null,"Afhanklikes op fonds insluitend hooflid -  Junie",{"$f":"Schedules!D570","v":0},{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH61,61))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Afhanklikes op fonds insluitend hooflid -  Julie",{"$f":"Schedules!D571","v":0},{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH62,62))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,"Afhanklikes op fonds insluitend hooflid -  Augustus",{"$f":"Schedules!D572","v":0},{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH63,63))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Afhanklikes op fonds insluitend hooflid -  September",{"$f":"Schedules!D573","v":0},{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH64,64))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,80000,{"$f":"A65","v":0},0,0.18,null,"Afhanklikes op fonds insluitend hooflid -  Oktober",{"$f":"Schedules!D574","v":0},{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH65,65))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$71:$H$81,$H65,AH$71:AH$81)","v":0}]
[80001,130000,{"$f":"A66-1","v":80000},14400,0.25,null,"Afhanklikes op fonds insluitend hooflid -  November",{"$f":"Schedules!D575","v":0},{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH66,66))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130001,180000,130000,26900,0.3,null,"Afhanklikes op fonds insluitend hooflid -  Desember",{"$f":"Schedules!D576","v":0},{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH67,67))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180001,230000,180000,41900,0.35,null,"Afhanklikes op fonds insluitend hooflid -  Januarie",{"$f":"Schedules!D577","v":0},{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH68,68))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230001,300000,230000,59400,0.38,null,"Afhanklikes op fonds insluitend hooflid -  Februarie",{"$f":"Schedules!D578","v":0},{"$f":"IF('Standing info'!$C$7=0,1,HLOOKUP($I$1,$J$1:AH69,69))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300001,99999999,300000,86000,0.4,null,"Metode",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH70,70))","v":0},null,null,null,null,null,null,null,null,null,null,"Tax CT","Tax CT","Tax CT","Tax CT","Tax CT","Tax CT","Tax CT","Tax CT","Tax CT","Tax CT","Tax CT","Tax CT","Tax CT","Tax CT","Tax CT"]
[99999999,99999999,99999998,null,null,null,"       Capped bedrag (kumulatief) - hooflid",1,null,0,0,0,0,500,530,570,625,670,720,230,242,257,270,286,303,310,310,319,332,347,364,364,364,376]
[null,null,null,null,null,null,"       Capped bedrag (kumulatief) - Afhanklike 1",2,null,0,0,0,0,{"$f":"N71+500","v":1000},{"$f":"O71+530","v":1060},{"$f":"P71+570","v":1140},{"$f":"Q71+625","v":1250},{"$f":"R71+670","v":1340},{"$f":"S71+720","v":1440},{"$f":"T71+230","v":460},{"$f":"U71+242","v":484},{"$f":"V71+257","v":514},{"$f":"W71+270","v":540},{"$f":"X71+286","v":572},{"$f":"Y71+303","v":606},{"$f":"Z71+310","v":620},{"$f":"AA71+310","v":620},{"$f":"AB71+319","v":638},{"$f":"AC71+332","v":664},{"$f":"AD71+347","v":694},{"$f":"AE71+364","v":728},{"$f":"AF71+364","v":728},{"$f":"AG71+364","v":728},{"$f":"AH71+376","v":752}]
["KORTINGS",null,null,null,null,null,"       Capped bedrag (kumulatief) - Afhanklike 2",3,null,0,0,0,0,{"$f":"N72+300","v":1300},{"$f":"O72+320","v":1380},{"$f":"P72+345","v":1485},{"$f":"Q72+380","v":1630},{"$f":"R72+410","v":1750},{"$f":"S72+440","v":1880},{"$f":"T72+154","v":614},{"$f":"U72+162","v":646},{"$f":"V72+172","v":686},{"$f":"W72+181","v":721},{"$f":"X72+192","v":764},{"$f":"Y72+204","v":810},{"$f":"Z72+209","v":829},{"$f":"AA72+209","v":829},{"$f":"AB72+215","v":853},{"$f":"AC72+224","v":888},{"$f":"AD72+234","v":928},{"$f":"AE72+246","v":974},{"$f":"AF72+246","v":974},{"$f":"AG72+246","v":974},{"$f":"AH72+254","v":1006}]
[null,null,null,null,null,null,"       Capped bedrag (kumulatief) - Afhanklike 3",4,null,0,0,0,0,{"$f":"N73+300","v":1600},1700,{"$f":"P73+345","v":1830},{"$f":"Q73+380","v":2010},{"$f":"R73+410","v":2160},2320,{"$f":"T73+154","v":768},{"$f":"U73+162","v":808},{"$f":"V73+172","v":858},{"$f":"W73+181","v":902},{"$f":"X73+192","v":956},{"$f":"Y73+204","v":1014},1038,1038,{"$f":"AB73+215","v":1068},{"$f":"AC73+224","v":1112},1162,1220,1220,1220,{"$f":"AH73+254","v":1260}]
["PRIMER",null,null,null,6300,null,"       Capped bedrag (kumulatief) - Afhanklike 4",5,null,0,0,0,0,1900,2020,2175,2390,2570,2760,922,970,1030,1083,1148,1218,1247,1247,1283,1336,1396,1466,1466,1466,1514]
["SEKONDER",null,null,null,4500,null,"       Capped bedrag (kumulatief) - Afhanklike 5",6,null,0,0,0,0,2200,2340,2520,2770,2980,3200,1076,1132,1202,1264,1340,1422,1456,1456,1498,1560,1630,1712,1712,1712,1768]
[null,null,null,null,null,null,"       Capped bedrag (kumulatief) - Afhanklike 6",7,null,0,0,0,0,2500,2660,2865,3150,3390,3640,1230,1294,1374,1445,1532,1626,1665,1665,1713,1784,1864,1958,1958,1958,2022]
[2007,null,null,null,null,null,"       Capped bedrag (kumulatief) - Afhanklike 7",8,null,0,0,0,0,2800,2980,3210,3530,3800,4080,1384,1456,1546,1626,1724,1830,1874,1874,1928,2008,2098,2204,2204,2204,2276]
[null,null,null,null,null,null,"       Capped bedrag (kumulatief) - Afhanklike 8",9,null,0,0,0,0,3100,3300,3555,3910,4210,4520,1538,1618,1718,1807,1916,2034,2083,2083,2143,2232,2332,2450,2450,2450,2530]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,"       Capped bedrag (kumulatief) - Afhanklike 9",10,null,0,0,0,0,3400,3620,3900,4290,4620,4960,1692,1780,1890,1988,2108,2238,2292,2292,2358,2456,2566,2696,2696,2696,2784]
[null,null,null,null,null,null,"       Capped bedrag (kumulatief) - Afhanklike 10",11,null,0,0,0,0,3700,3940,4245,4670,5030,5400,1846,1942,2062,2169,2300,2442,2501,2501,2573,2680,2800,2942,2942,2942,3038]
[0,100000,{"$f":"A82","v":0},0,0.18,null,"Aantal maande aan fonds bygedra",null,{"$f":"COUNTIF(I58:I69,\">0\")","v":12}]
[100001,160000,{"$f":"A83-1","v":100000},18000,0.25,null,"Capped bedrag totaal - vir doeleindes van berekening",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH83,83))","v":0},null,null,null,null,{"$f":"SUM($I$58:$I$69)","v":12},12,12,12,12,12]
[160001,220000,160000,33000,0.3,null,"Mediese Tax Credit vir berekening",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH84,84))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($I$58:$I$69)","v":12},{"$f":"SUM($I$58:$I$69)","v":12},{"$f":"SUM($I$58:$I$69)","v":12},{"$f":"SUM($I$58:$I$69)","v":12},{"$f":"SUM($I$58:$I$69)","v":12},12,{"$f":"SUM($I$58:$I$69)","v":12},12,12,12,12,12,{"$f":"SUM($I$58:$I$69)","v":12},{"$f":"SUM($I$58:$I$69)","v":12},{"$f":"SUM($I$58:$I$69)","v":12}]
[220001,300000,220000,51000,0.35,null,"Geagte bydrae deur werknemer (gelyk aan belasbare byvoordeel)",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH85,85))","v":0},0,0,0,0,{"$f":"N86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300001,400000,300000,79000,0.38,null,"Byvoordeel",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH86,86))","v":0},{"$f":"IF(((Schedules!$D$218+Schedules!$D$219)/3)-Schedules!$D$219<0,0,((Schedules!$D$218+Schedules!$D$219)/3)-Schedules!$D$219)","v":0},{"$f":"IF(((Schedules!$D$218+Schedules!$D$219)/3)-Schedules!$D$219<0,0,((Schedules!$D$218+Schedules!$D$219)/3)-Schedules!$D$219)","v":0},{"$f":"IF(((Schedules!$D$218+Schedules!$D$219)/3)-Schedules!$D$219<0,0,((Schedules!$D$218+Schedules!$D$219)/3)-Schedules!$D$219)","v":0},{"$f":"IF(((Schedules!$D$218+Schedules!$D$219)/3)-Schedules!$D$219<0,0,((Schedules!$D$218+Schedules!$D$219)/3)-Schedules!$D$219)","v":0},{"$f":"IF(N89>=65,0,IF((Schedules!$D$218-'Tax tables & variables'!$I$83)<0,0,(Schedules!$D$218-'Tax tables & variables'!$I$83)))","v":0},{"$f":"IF(O89>=65,0,IF((Schedules!$D$218-'Tax tables & variables'!$I$83)<0,0,(Schedules!$D$218-'Tax tables & variables'!$I$83)))","v":0},{"$f":"IF(P89>=65,0,IF((Schedules!$D$218-'Tax tables & variables'!$I$83)<0,0,(Schedules!$D$218-'Tax tables & variables'!$I$83)))","v":0},{"$f":"IF(Q89>=65,0,IF((Schedules!$D$218-'Tax tables & variables'!$I$83)<0,0,(Schedules!$D$218-'Tax tables & variables'!$I$83)))","v":0},{"$f":"IF(R89>=65,0,Schedules!$D$218)","v":0},{"$f":"IF(S89>=65,0,Schedules!$D$218)","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0},{"$f":"Schedules!$D$218","v":0}]
[400001,99999999,400000,117000,0.4,null,"Byvoordeel metode",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH87,87))","v":0},"oud","oud","oud","oud","nuut","nuut","nuut","nuut","nuut11","nuut11","nuut111","nuut111","nuut111","nuut111","nuut111","nuut111","nuut111","nuut111","nuut111","nuut111","nuut111","nuut111","nuut111","nuut111","nuut111"]
[99999999,99999999,99999998,null,null,null,"Skakel aftrekking om na mediese belastingkrediet na 1 Maart 2014",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH88,88))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","JA","JA"]
[null,null,null,null,null,null,"Ouderdom van belastingpligtige",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH89,89))","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0},{"$f":"'Standing info'!$C$21","v":0}]
["KORTINGS",null,null,null,null,null,"Gestremd of gestremde afhanklikes",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH90,90))","v":0},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$27=TRUE,\"JA\",\"NEE\")","v":"NEE"}]
[null,null,null,null,null,null,"Gestremde aftrekking",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH91,91))","v":0},{"$f":"IF(IF(J90=\"JA\",Schedules!$D$597-500,0)<0,0,IF(J90=\"JA\",Schedules!$D$597-500,0))","v":0},{"$f":"IF(IF(K90=\"JA\",Schedules!$D$597-500,0)<0,0,IF(K90=\"JA\",Schedules!$D$597-500,0))","v":0},{"$f":"IF(IF(L90=\"JA\",Schedules!$D$597-500,0)<0,0,IF(L90=\"JA\",Schedules!$D$597-500,0))","v":0},{"$f":"IF(IF(M90=\"JA\",Schedules!$D$597-500,0)<0,0,IF(M90=\"JA\",Schedules!$D$597-500,0))","v":0},{"$f":"IF(IF(N90=\"JA\",Schedules!$D$597,0)<0,0,IF(N90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(O90=\"JA\",Schedules!$D$597,0)<0,0,IF(O90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(P90=\"JA\",Schedules!$D$597,0)<0,0,IF(P90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(Q90=\"JA\",Schedules!$D$597,0)<0,0,IF(Q90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(R90=\"JA\",Schedules!$D$597,0)<0,0,IF(R90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(S90=\"JA\",Schedules!$D$597,0)<0,0,IF(S90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(T90=\"JA\",Schedules!$D$597,0)<0,0,IF(T90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(U90=\"JA\",Schedules!$D$597,0)<0,0,IF(U90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(V90=\"JA\",Schedules!$D$597,0)<0,0,IF(V90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(W90=\"JA\",Schedules!$D$597,0)<0,0,IF(W90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(X90=\"JA\",Schedules!$D$597,0)<0,0,IF(X90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(Y90=\"JA\",Schedules!$D$597,0)<0,0,IF(Y90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(Z90=\"JA\",Schedules!$D$597,0)<0,0,IF(Z90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(AA90=\"JA\",Schedules!$D$597,0)<0,0,IF(AA90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(AB90=\"JA\",Schedules!$D$597,0)<0,0,IF(AB90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(AC90=\"JA\",Schedules!$D$597,0)<0,0,IF(AC90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(AD90=\"JA\",Schedules!$D$597,0)<0,0,IF(AD90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(AE90=\"JA\",Schedules!$D$597,0)<0,0,IF(AE90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(AF90=\"JA\",Schedules!$D$597,0)<0,0,IF(AF90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(AG90=\"JA\",Schedules!$D$597,0)<0,0,IF(AG90=\"JA\",Schedules!$D$597,0))","v":0},{"$f":"IF(IF(AH90=\"JA\",Schedules!$D$597,0)<0,0,IF(AH90=\"JA\",Schedules!$D$597,0))","v":0}]
["PRIMER",null,null,null,7200,null,"Gestremd OF bo 65",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH92,92))","v":0},{"$f":"IF(J90=\"JA\",\"JA\",IF(J89>=65,\"JA\",\"NEE\"))","v":"NEE"},"NEE","NEE","NEE","NEE","NEE","NEE","NEE","NEE","NEE","NEE","NEE","NEE","NEE",{"$f":"IF(X90=\"JA\",\"JA\",IF(X89>=65,\"JA\",\"NEE\"))","v":"NEE"},"NEE",{"$f":"IF(Z90=\"JA\",\"JA\",IF(Z89>=65,\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(AA90=\"JA\",\"JA\",IF(AA89>=65,\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(AB90=\"JA\",\"JA\",IF(AB89>=65,\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(AC90=\"JA\",\"JA\",IF(AC89>=65,\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(AD90=\"JA\",\"JA\",IF(AD89>=65,\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(AE90=\"JA\",\"JA\",IF(AE89>=65,\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(AF90=\"JA\",\"JA\",IF(AF89>=65,\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(AG90=\"JA\",\"JA\",IF(AG89>=65,\"JA\",\"NEE\"))","v":"NEE"},{"$f":"IF(AH90=\"JA\",\"JA\",IF(AH89>=65,\"JA\",\"NEE\"))","v":"NEE"}]
["SEKONDER",null,null,null,4500,null,"Dood gedurende die jaar",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH93,93))","v":0},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"},{"$f":"IF('Standing info'!$H$23=TRUE,\"JA\",\"NEE\")","v":"NEE"}]
[null,null,null,null,null,null,"Skenkingsbeperking persentasie",null,{"$f":"IF('Standing info'!$C$7=0,0,HLOOKUP($I$1,$J$1:AH94,94))","v":0},0.05,0.05,0.05,0.05,0.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[2008]
[]
["INKOMSTE",null,null,"BELASTINGKOERSE"]
[null,null,null,null,null,null,null,null,"2002 - 2005"]
[0,112500,{"$f":"A99","v":0},0,0.18,null,null,null,"REISKOSTE"]
[112501,180000,{"$f":"A100-1","v":112500},20250,0.25,null,null,null,null,"WDE"]
[180001,250000,180000,37125,0.3,null,null,null,"Voertuig1",{"$f":"Schedules!D396","v":0},{"$f":"IF(J101<>0,VLOOKUP(J101,I104:M204,3),0)","v":0},{"$f":"IF(K101<>0,VLOOKUP(J101,I104:M204,4),0)","v":0},{"$f":"IF(L101<>0,VLOOKUP(J101,I104:M204,5),0)","v":0}]
[250001,350000,250000,58125,0.35,null,null,null,"Voertuig2",{"$f":"Schedules!D417","v":0},{"$f":"IF(J102<>0,VLOOKUP(J102,I104:M204,3),0)","v":0},{"$f":"IF(K102<>0,VLOOKUP(J102,I104:M204,4),0)","v":0},{"$f":"IF(L102<>0,VLOOKUP(J102,I104:M204,5),0)","v":0}]
[350001,450000,350000,93125,0.38,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[450001,99999999,450000,131125,0.4,null,null,null,1,30000,16916,23.1,17.100000000000001]
[99999999,99999999,99999998,null,null,null,null,null,30001,35000,18984,23.5,17.3]
[null,null,null,null,null,null,null,null,35001,40000,21051,23.8,17.8]
["KORTINGS",null,null,null,null,null,null,null,40001,45000,23116,24.3,18.5]
[null,null,null,null,null,null,null,null,45001,50000,25197,24.8,19.2]
["PRIMER",null,null,null,7740,null,null,null,50001,55000,27670,25.3,19.899999999999999]
["SEKONDER",null,null,null,4680,null,null,null,55001,60000,29778,25.5,20.6]
[null,null,null,null,null,null,null,null,60001,70000,33873,25.9,21.3]
[2009,null,null,null,null,null,null,null,70001,80000,38102,26.1,22.2]
[null,null,null,null,null,null,null,null,80001,90000,40538,26.3,22.7]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,90001,100000,44535,26.5,23.4]
[null,null,null,null,null,null,null,null,100001,110000,48533,26.8,24.1]
[0,122000,{"$f":"A116","v":0},0,0.18,null,null,null,110001,120000,51110,27.5,24.8]
[{"$f":"B116+1","v":122001},195000,{"$f":"A117-1","v":122000},21960,0.25,null,null,null,120001,130000,54990,28.1,25.5]
[{"$f":"B117+1","v":195001},270000,195000,40210,0.3,null,null,null,130001,140000,58803,28.9,26.2]
[{"$f":"B118+1","v":270001},380000,270000,62710,0.35,null,null,null,140001,150000,62677,29.4,26.9]
[{"$f":"B119+1","v":380001},490000,380000,101210,0.38,null,null,null,{"$f":"I119+10000","v":150001},{"$f":"J119+10000","v":160000},{"$f":"K119+3874","v":66551},29.4,26.9]
[{"$f":"B120+1","v":490001},99999999,490000,143010,0.4,null,null,null,{"$f":"I120+10000","v":160001},{"$f":"J120+10000","v":170000},{"$f":"K120+3874","v":70425},29.4,26.9]
[99999999,99999999,99999998,null,null,null,null,null,170001,180000,74299,29.4,26.9]
[null,null,null,null,null,null,null,null,180001,190000,78173,29.4,26.9]
["KORTINGS",null,null,null,null,null,null,null,190001,200000,82047,29.4,26.9]
[null,null,null,null,null,null,null,null,200001,210000,85921,29.4,26.9]
["PRIMER",null,null,null,8280,null,null,null,210001,220000,89795,29.4,26.9]
["SEKONDER",null,null,null,5040,null,null,null,220001,230000,93669,29.4,26.9]
[null,null,null,null,null,null,null,null,230001,240000,97543,29.4,26.9]
[2010,null,null,null,null,null,null,null,240001,250000,101417,29.4,26.9]
[null,null,null,null,null,null,null,null,250001,260000,105291,29.4,26.9]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,260001,270000,109165,29.4,26.9]
[null,null,null,null,null,null,null,null,270001,280000,113039,29.4,26.9]
[0,132000,{"$f":"A133","v":0},0,0.18,null,null,null,280001,290000,116913,29.4,26.9]
[{"$f":"B133+1","v":132001},210000,{"$f":"A134-1","v":132000},23760,0.25,null,null,null,290001,300000,120787,29.4,26.9]
[{"$f":"B134+1","v":210001},290000,210000,43260,0.3,null,null,null,300001,310000,124661,29.4,26.9]
[{"$f":"B135+1","v":290001},410000,290000,67260,0.35,null,null,null,310001,320000,128535,29.4,26.9]
[{"$f":"B136+1","v":410001},525000,410000,109260,0.38,null,null,null,320001,330000,132409,29.4,26.9]
[{"$f":"B137+1","v":525001},99999999,525000,152960,0.4,null,null,null,330001,340000,136283,29.4,26.9]
[99999999,99999999,99999998,null,null,null,null,null,340001,350000,140157,29.4,26.9]
[null,null,null,null,null,null,null,null,350001,360000,144031,29.4,26.9]
["KORTINGS",null,null,null,null,null,null,null,360001,370000,147905,29.4,26.9]
[null,null,null,null,null,null,null,null,370001,380000,151779,29.4,26.9]
["PRIMER",null,null,null,9756,null,null,null,380001,390000,155653,29.4,26.9]
["SEKONDER",null,null,null,5400,null,null,null,390001,400000,159527,29.4,26.9]
[null,null,null,null,null,null,null,null,400001,410000,163401,29.4,26.9]
[2011,null,null,null,null,null,null,null,410001,420000,167275,29.4,26.9]
[null,null,null,null,null,null,null,null,420001,430000,171149,29.4,26.9]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,430001,440000,175023,29.4,26.9]
[null,null,null,null,null,null,null,null,440001,450000,178897,29.4,26.9]
[0,140000,{"$f":"A150","v":0},0,0.18,null,null,null,450001,460000,182771,29.4,26.9]
[{"$f":"B150+1","v":140001},221000,{"$f":"A151-1","v":140000},25200,0.25,null,null,null,460001,470000,186645,29.4,26.9]
[{"$f":"B151+1","v":221001},305000,221000,45450,0.3,null,null,null,470001,480000,190519,29.4,26.9]
[{"$f":"B152+1","v":305001},431000,305000,70650,0.35,null,null,null,480001,490000,194393,29.4,26.9]
[{"$f":"B153+1","v":431001},552000,431000,114750,0.38,null,null,null,490001,500000,198267,29.4,26.9]
[{"$f":"B154+1","v":552001},99999999,552000,160730,0.4,null,null,null,500001,510000,202141,29.4,26.9]
[99999999,99999999,99999998,null,null,null,null,null,510001,520000,206015,29.4,26.9]
[null,null,null,null,null,null,null,null,520001,530000,209889,29.4,26.9]
["KORTINGS",null,null,null,null,null,null,null,530001,540000,213763,29.4,26.9]
[null,null,null,null,null,null,null,null,540001,550000,217637,29.4,26.9]
["PRIMER",null,null,null,10260,null,null,null,550001,560000,221511,29.4,26.9]
["SEKONDER",null,null,null,5675,null,null,null,560001,570000,225385,29.4,26.9]
[null,null,null,null,null,null,null,null,570001,580000,229259,29.4,26.9]
[2012,null,null,null,null,null,null,null,580001,590000,233133,29.4,26.9]
[null,null,null,null,null,null,null,null,590001,600000,237007,29.4,26.9]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,600001,610000,240881,29.4,26.9]
[null,null,null,null,null,null,null,null,610001,620000,244755,29.4,26.9]
[0,150000,{"$f":"A167","v":0},0,0.18,null,null,null,620001,630000,248629,29.4,26.9]
[{"$f":"B167+1","v":150001},235000,{"$f":"A168-1","v":150000},27000,0.25,null,null,null,630001,640000,252503,29.4,26.9]
[{"$f":"B168+1","v":235001},325000,235000,48250,0.3,null,null,null,640001,650000,256377,29.4,26.9]
[{"$f":"B169+1","v":325001},455000,325000,75250,0.35,null,null,null,650001,660000,260251,29.4,26.9]
[{"$f":"B170+1","v":455001},580000,455000,120750,0.38,null,null,null,660001,670000,264125,29.4,26.9]
[{"$f":"B171+1","v":580001},99999999,580000,168250,0.4,null,null,null,670001,680000,267999,29.4,26.9]
[99999999,99999999,99999998,null,null,null,null,null,680001,690000,271873,29.4,26.9]
[null,null,null,null,null,null,null,null,690001,700000,275747,29.4,26.9]
["KORTINGS",null,null,null,null,null,null,null,700001,710000,279621,29.4,26.9]
[null,null,null,null,null,null,null,null,710001,720000,283495,29.4,26.9]
["PRIMER",null,null,null,10755,null,null,null,720001,730000,287369,29.4,26.9]
["SEKONDER",null,null,null,6012,null,null,null,730001,740000,291243,29.4,26.9]
["TERSIER",null,null,null,2000,null,null,null,740001,750000,295117,29.4,26.9]
[2013,null,null,null,null,null,null,null,750001,760000,298991,29.4,26.9]
[null,null,null,null,null,null,null,null,760001,770000,302865,29.4,26.9]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,770001,780000,306739,29.4,26.9]
[null,null,null,null,null,null,null,null,780001,790000,310613,29.4,26.9]
[0,160000,{"$f":"A184","v":0},0,0.18,null,null,null,790001,800000,314487,29.4,26.9]
[{"$f":"B184+1","v":160001},250000,{"$f":"A185-1","v":160000},28800,0.25,null,null,null,{"$f":"I184+10000","v":800001},{"$f":"J184+10000","v":810000},{"$f":"K184+3874","v":318361},29.4,26.9]
[{"$f":"B185+1","v":250001},346000,250000,51300,0.3,null,null,null,810001,820000,322235,29.4,26.9]
[{"$f":"B186+1","v":346001},484000,346000,80100,0.35,null,null,null,820001,830000,326109,29.4,26.9]
[{"$f":"B187+1","v":484001},617000,484000,128400,0.38,null,null,null,830001,840000,329983,29.4,26.9]
[{"$f":"B188+1","v":617001},99999999,617000,178940,0.4,null,null,null,840001,850000,333857,29.4,26.9]
[99999999,99999999,99999998,null,null,null,null,null,850001,860000,337731,29.4,26.9]
[null,null,null,null,null,null,null,null,860001,870000,341605,29.4,26.9]
["KORTINGS",null,null,null,null,null,null,null,870001,880000,345479,29.4,26.9]
[null,null,null,null,null,null,null,null,880001,890000,349353,29.4,26.9]
["PRIMER",null,null,null,11440,null,null,null,890001,900000,353227,29.4,26.9]
["SEKONDER",null,null,null,6390,null,null,null,900001,910000,357101,29.4,26.9]
["TERSIER",null,null,null,2130,null,null,null,910001,920000,360975,29.4,26.9]
[2014,null,null,null,null,null,null,null,{"$f":"I196+10000","v":920001},930000,364849,29.4,26.9]
[null,null,null,null,null,null,null,null,930001,940000,368723,29.4,26.9]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,940001,950000,372597,29.4,26.9]
[null,null,null,null,null,null,null,null,950001,960000,376471,29.4,26.9]
[0,165600,{"$f":"A201","v":0},0,0.18,null,null,null,960001,970000,380345,29.4,26.9]
[{"$f":"B201+1","v":165601},258750,{"$f":"A202-1","v":165600},29808,0.25,null,null,null,970001,980000,384219,29.4,26.9]
[{"$f":"B202+1","v":258751},358110,258750,53096,0.3,null,null,null,980001,990000,388093,29.4,26.9]
[{"$f":"B203+1","v":358111},500940,358110,82904,0.35,null,null,null,990001,1000000,391967,29.4,26.9]
[{"$f":"B204+1","v":500941},638600,500940,132894,0.38]
[{"$f":"B205+1","v":638601},99999999,638600,185205,0.4]
[99999999,99999999,99999998]
[null,null,null,null,null,null,null,null,2006]
["KORTINGS",null,null,null,null,null,null,null,"REISKOSTE"]
[null,null,null,null,null,null,null,null,null,"WDE"]
["PRIMER",null,null,null,12080,null,null,null,"Voertuig1",{"$f":"$J$101","v":0},{"$f":"IF(J211<>0,VLOOKUP(J211,I214:M231,3),0)","v":0},{"$f":"IF(K211<>0,VLOOKUP(J211,I214:M231,4),0)","v":0},{"$f":"IF(L211<>0,VLOOKUP(J211,I214:M231,5),0)","v":0}]
["SEKONDER",null,null,null,6750,null,null,null,"Voertuig2",{"$f":"$J$102","v":0},{"$f":"IF(J212<>0,VLOOKUP(J212,I214:M231,3),0)","v":0},{"$f":"IF(K212<>0,VLOOKUP(J212,I214:M231,4),0)","v":0},{"$f":"IF(L212<>0,VLOOKUP(J212,I214:M231,5),0)","v":0}]
["TERSIER",null,null,null,2250,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[2015,null,null,null,null,null,null,null,1,40000,14489,34.5,21.6]
[null,null,null,null,null,null,null,null,40001,60000,19869,36.200000000000003,22.4]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,60001,80000,25068,36.200000000000003,22.4]
[null,null,null,null,null,null,null,null,80001,100000,30893,40.700000000000003,27.8]
[0,174550,{"$f":"A218","v":0},0,0.18,null,null,null,100001,120000,35578,40.700000000000003,27.8]
[{"$f":"B218+1","v":174551},272700,{"$f":"A219-1","v":174550},31419,0.25,null,null,null,120001,140000,40732,40.700000000000003,27.8]
[{"$f":"B219+1","v":272701},377450,272700,55957,0.3,null,null,null,140001,160000,46157,45,37.700000000000003]
[{"$f":"B220+1","v":377451},528000,377450,87382,0.35,null,null,null,160001,180000,51930,45,37.700000000000003]
[{"$f":"B221+1","v":528001},673100,528000,140074,0.38,null,null,null,180001,200000,57332,51.1,41.6]
[{"$f":"B222+1","v":673101},99999999,673100,195212,0.4,null,null,null,200001,220000,63287,51.1,41.6]
[99999999,99999999,99999998,null,null,null,null,null,220001,240000,68697,51.1,41.6]
[null,null,null,null,null,null,null,null,240001,260000,74287,51.1,41.6]
["KORTINGS",null,null,null,null,null,null,null,260001,280000,78992,53.9,49.8]
[null,null,null,null,null,null,null,null,280001,300000,83744,53.9,49.8]
["PRIMER",null,null,null,12726,null,null,null,300001,320000,88854,53.9,49.8]
["SEKONDER",null,null,null,7110,null,null,null,320001,340000,94322,53.9,49.8]
["TERSIER",null,null,null,2367,null,null,null,340001,360000,99240,59.8,65.5]
[2016,null,null,null,null,null,null,null,360001,999999,99240,59.8,65.5]
[]
["INKOMSTE",null,null,"BELASTINGKOERSE"]
[]
[0,181900,{"$f":"A235","v":0},0,0.18,null,null,null,"2007 en 2008"]
[{"$f":"B235+1","v":181901},284100,{"$f":"A236-1","v":181900},32742,0.26,null,null,null,"REISKOSTE"]
[{"$f":"B236+1","v":284101},393200,284100,59314,0.31,null,null,null,null,"WDE"]
[{"$f":"B237+1","v":393201},550100,393200,93135,0.36,null,null,null,"Voertuig1",{"$f":"$J$101","v":0},{"$f":"IF(J238<>0,VLOOKUP(J238,I241:M258,3),0)","v":0},{"$f":"IF(K238<>0,VLOOKUP(J238,I241:M258,4),0)","v":0},{"$f":"IF(L238<>0,VLOOKUP(J238,I241:M258,5),0)","v":0}]
[{"$f":"B238+1","v":550101},701300,550100,149619,0.39,null,null,null,"Voertuig2",{"$f":"$J$102","v":0},{"$f":"IF(J239<>0,VLOOKUP(J239,I241:M258,3),0)","v":0},{"$f":"IF(K239<>0,VLOOKUP(J239,I241:M258,4),0)","v":0},{"$f":"IF(L239<>0,VLOOKUP(J239,I241:M258,5),0)","v":0}]
[{"$f":"B239+1","v":701301},99999999,701300,208587,0.41,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[99999999,99999999,99999998,null,null,null,null,null,1,40000,15364,47.3,22.5]
[null,null,null,null,null,null,null,null,40001,60000,20910,49.4,26.2]
["KORTINGS",null,null,null,null,null,null,null,60001,80000,25979,49.4,26.2]
[null,null,null,null,null,null,null,null,80001,100000,31513,54.8,30.5]
["PRIMER",null,null,null,13257,null,null,null,100001,120000,36978,54.8,30.5]
["SEKONDER",null,null,null,7407,null,null,null,120001,140000,41771,54.8,30.5]
["TERSIER",null,null,null,2466,null,null,null,140001,160000,47512,57.2,39.799999999999997]
[2017,null,null,null,null,null,null,null,160001,180000,52629,57.2,39.799999999999997]
[null,null,null,null,null,null,null,null,180001,200000,58334,65.900000000000006,43.8]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,200001,220000,64591,65.900000000000006,43.8]
[null,null,null,null,null,null,null,null,220001,240000,69072,65.900000000000006,43.8]
[0,188000,{"$f":"A252","v":0},0,0.18,null,null,null,240001,260000,74777,65.900000000000006,43.8]
[{"$f":"B252+1","v":188001},293600,{"$f":"A253-1","v":188000},33840,0.26,null,null,null,260001,280000,79918,69.3,52.5]
[{"$f":"B253+1","v":293601},406400,293600,61296,0.31,null,null,null,280001,300000,85440,69.3,52.5]
[{"$f":"B254+1","v":406401},550100,406400,96264,0.36,null,null,null,300001,320000,88793,69.3,52.5]
[{"$f":"B255+1","v":550101},701300,550100,147996,0.39,null,null,null,320001,340000,95218,69.3,52.5]
[{"$f":"B256+1","v":701301},99999999,701300,206964,0.41,null,null,null,340001,360000,100011,77.099999999999994,68]
[99999999,99999999,99999998,null,null,null,null,null,360001,999999,100011,77.099999999999994,68]
[]
["KORTINGS"]
[]
["PRIMER",null,null,null,13500,null,null,null,"2009 - 2011"]
["SEKONDER",null,null,null,7407,null,null,null,"REISKOSTE"]
["TERSIER",null,null,null,2466,null,null,null,null,"WDE"]
[2018,null,null,null,null,null,null,null,"Voertuig1",{"$f":"$J$101","v":0},{"$f":"IF(J265<>0,VLOOKUP(J265,I268:M278,3),0)","v":0},{"$f":"IF(K265<>0,VLOOKUP(J265,I268:M278,4),0)","v":0},{"$f":"IF(L265<>0,VLOOKUP(J265,I268:M278,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig2",{"$f":"$J$102","v":0},{"$f":"IF(J266<>0,VLOOKUP(J266,I268:M278,3),0)","v":0},{"$f":"IF(K266<>0,VLOOKUP(J266,I268:M278,4),0)","v":0},{"$f":"IF(L266<>0,VLOOKUP(J266,I268:M278,5),0)","v":0}]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[null,null,null,null,null,null,null,null,1,40000,14672,58.6,21.7]
[0,189880,{"$f":"A269","v":0},0,0.18,null,null,null,{"$f":"J268+1","v":40001},80000,29106,58.6,21.7]
[{"$f":"B269+1","v":189881},296540,{"$f":"A270-1","v":189880},34178,0.26,null,null,null,{"$f":"J269+1","v":80001},120000,39928,62.5,24.2]
[296541,410460,296540,61910,0.31,null,null,null,120001,160000,50749,68.599999999999994,28]
[410461,555600,410460,97225,0.36,null,null,null,160001,200000,63424,68.8,41.1]
[555601,708310,555600,149475,0.39,null,null,null,200001,240000,76041,81.5,46.4]
[708311,1500000,708310,209032,0.41,null,null,null,240001,280000,86211,81.5,46.4]
[1500001,99999999,1500000,533625,0.45,null,null,null,280001,320000,96260,85.7,49.4]
[99999999,99999999,{"$f":"A276-1","v":99999998},null,null,null,null,null,320001,360000,106367,94.6,56.2]
["KORTINGS",null,null,null,null,null,null,null,360001,400000,116012,110.3,75.2]
[null,null,null,null,null,null,null,null,400001,999999,116012,110.3,75.2]
["PRIMER",null,null,null,13635]
["SEKONDER",null,null,null,7479]
["TERSIER",null,null,null,2493]
[2019,null,null,null,null,null,null,null,2012]
[null,null,null,null,null,null,null,null,"REISKOSTE"]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,null,"WDE"]
[null,null,null,null,null,null,null,null,"Voertuig1-Reisk",{"$f":"$J$101","v":0},{"$f":"IF(J285<>0,VLOOKUP(J285,I290:M298,3),0)","v":0},{"$f":"IF(K285<>0,VLOOKUP(J285,I290:M298,4),0)","v":0},{"$f":"IF(L285<>0,VLOOKUP(J285,I290:M298,5),0)","v":0}]
[0,195850,{"$f":"A286","v":0},0,0.18,null,null,null,"Voertuig2-Reisk",{"$f":"$J$102","v":0},{"$f":"IF(J286<>0,VLOOKUP(J286,I290:M298,3),0)","v":0},{"$f":"IF(K286<>0,VLOOKUP(J286,I290:M298,4),0)","v":0},{"$f":"IF(L286<>0,VLOOKUP(J286,I290:M298,5),0)","v":0}]
[{"$f":"B286+1","v":195851},305850,{"$f":"A287-1","v":195850},35253,0.26,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J287<>0,VLOOKUP(J287,I290:M298,4),0)","v":0},"nvt"]
[305851,423300,305850,63853,0.31,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J288<>0,VLOOKUP(J288,I290:M298,4),0)","v":0},"nvt"]
[423301,555600,423300,100263,0.36,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[555601,708310,555600,147891,0.39,null,null,null,1,60000,19492,64.599999999999994,26.4]
[708311,1500000,708310,207448,0.41,null,null,null,{"$f":"J290+1","v":60001},120000,38726,68,29.2]
[1500001,99999999,1500000,532041,0.45,null,null,null,{"$f":"J291+1","v":120001},180000,52594,71.3,31.9]
[99999999,99999999,99999998,null,null,null,null,null,180001,240000,66440,77.7,35]
["KORTINGS",null,null,null,null,null,null,null,240001,300000,79185,87,44.7]
[null,null,null,null,null,null,null,null,300001,360000,91873,93.9,54.2]
["PRIMER",null,null,null,14067,null,null,null,360001,420000,105809,100.9,65.8]
["SEKONDER",null,null,null,7713,null,null,null,420001,480000,119683,113.1,67.599999999999994]
["TERSIER",null,null,null,2574,null,null,null,480001,999999,119683,113.1,67.599999999999994]
[2020]
[]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,2013]
[null,null,null,null,null,null,null,null,"REISKOSTE"]
[0,195850,{"$f":"A303","v":0},0,0.18,null,null,null,null,"WDE"]
[{"$f":"B303+1","v":195851},305850,{"$f":"A304-1","v":195850},35253,0.26,null,null,null,"Voertuig1-Reisk",{"$f":"$J$101","v":0},{"$f":"IF(J304<>0,VLOOKUP(J304,I309:M317,3),0)","v":0},{"$f":"IF(K304<>0,VLOOKUP(J304,I309:M317,4),0)","v":0},{"$f":"IF(L304<>0,VLOOKUP(J304,I309:M317,5),0)","v":0}]
[305851,423300,305850,63853,0.31,null,null,null,"Voertuig2-Reisk",{"$f":"$J$102","v":0},{"$f":"IF(J305<>0,VLOOKUP(J305,I309:M317,3),0)","v":0},{"$f":"IF(K305<>0,VLOOKUP(J305,I309:M317,4),0)","v":0},{"$f":"IF(L305<>0,VLOOKUP(J305,I309:M317,5),0)","v":0}]
[423301,555600,423300,100263,0.36,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J306<>0,VLOOKUP(J306,I309:M317,4),0)","v":0},"nvt"]
[555601,708310,555600,147891,0.39,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J307<>0,VLOOKUP(J307,I309:M317,4),0)","v":0},"nvt"]
[708311,1500000,708310,207448,0.41,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[1500001,99999999,1500000,532041,0.45,null,null,null,1,60000,19492,73.7,25.7]
[99999999,99999999,99999998,null,null,null,null,null,{"$f":"J309+1","v":60001},120000,38726,77.599999999999994,29]
["KORTINGS",null,null,null,null,null,null,null,{"$f":"J310+1","v":120001},180000,52594,81.5,32.299999999999997]
[null,null,null,null,null,null,null,null,180001,240000,66440,89.6,36.9]
["PRIMER",null,null,null,14220,null,null,null,240001,300000,79185,102.7,45.2]
["SEKONDER",null,null,null,7794,null,null,null,300001,360000,91873,117.1,53.7]
["TERSIER",null,null,null,2601,null,null,null,360001,420000,105809,119.3,65.2]
[2021,null,null,null,null,null,null,null,420001,480000,119683,133.6,68.3]
[null,null,null,null,null,null,null,null,480001,999999,119683,133.6,68.3]
["INKOMSTE",null,null,"BELASTINGKOERSE"]
[]
[0,205900,{"$f":"A320","v":0},0,0.18,null,null,null,2014]
[{"$f":"B320+1","v":205901},321600,{"$f":"A321-1","v":205900},37062,0.26,null,null,null,"REISKOSTE"]
[321601,445100,321600,67144,0.31,null,null,null,null,"WDE"]
[445101,584200,445100,105429,0.36,null,null,null,"Voertuig1-Reisk",{"$f":"$J$101","v":0},{"$f":"IF(J323<>0,VLOOKUP(J323,I328:M336,3),0)","v":0},{"$f":"IF(K323<>0,VLOOKUP(J323,I328:M336,4),0)","v":0},{"$f":"IF(L323<>0,VLOOKUP(J323,I328:M336,5),0)","v":0}]
[584201,744800,584200,155505,0.39,null,null,null,"Voertuig2-Reisk",{"$f":"$J$102","v":0},{"$f":"IF(J324<>0,VLOOKUP(J324,I328:M336,3),0)","v":0},{"$f":"IF(K324<>0,VLOOKUP(J324,I328:M336,4),0)","v":0},{"$f":"IF(L324<>0,VLOOKUP(J324,I328:M336,5),0)","v":0}]
[744801,1577300,744800,218139,0.41,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J325<>0,VLOOKUP(J325,I328:M336,4),0)","v":0},"nvt"]
[1577301,99999999,1577300,559464,0.45,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J326<>0,VLOOKUP(J326,I328:M336,4),0)","v":0},"nvt"]
[99999999,99999999,99999998,null,null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
["KORTINGS",null,null,null,null,null,null,null,1,60000,19310,81.400000000000006,26.2]
[null,null,null,null,null,null,null,null,{"$f":"J328+1","v":60001},120000,38333,86.1,29.5]
["PRIMER",null,null,null,14958,null,null,null,{"$f":"J329+1","v":120001},180000,52033,90.8,32.799999999999997]
["SEKONDER",null,null,null,8199,null,null,null,180001,240000,65667,98.7,39.4]
["TERSIER",null,null,null,2736,null,null,null,240001,300000,78192,113.6,46.3]
[2022,null,null,null,null,null,null,null,300001,360000,90668,130.30000000000001,54.4]
[null,null,null,null,null,null,null,null,360001,420000,104374,134.69999999999999,67.7]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,420001,480000,118078,147.69999999999999,70.5]
[null,null,null,null,null,null,null,null,480001,999999,118078,147.69999999999999,70.5]
[0,216200,{"$f":"A337","v":0},0,0.18]
[{"$f":"B337+1","v":216201},337800,{"$f":"A338-1","v":216200},38916,0.26]
[337801,467500,337800,70532,0.31,null,null,null,2015]
[467501,613600,467500,110739,0.36,null,null,null,"REISKOSTE"]
[613601,782200,613600,163335,0.39,null,null,null,null,"WDE"]
[782201,1656600,782200,229089,0.41,null,null,null,"Voertuig1-Reisk",{"$f":"$J$101","v":0},{"$f":"IF(J342<>0,VLOOKUP(J342,I347:M355,3),0)","v":0},{"$f":"IF(K342<>0,VLOOKUP(J342,I347:M355,4),0)","v":0},{"$f":"IF(L342<>0,VLOOKUP(J342,I347:M355,5),0)","v":0}]
[1656601,99999999,1656600,587593,0.45,null,null,null,"Voertuig2-Reisk",{"$f":"$J$102","v":0},{"$f":"IF(J343<>0,VLOOKUP(J343,I347:M355,3),0)","v":0},{"$f":"IF(K343<>0,VLOOKUP(J343,I347:M355,4),0)","v":0},{"$f":"IF(L343<>0,VLOOKUP(J343,I347:M355,5),0)","v":0}]
[99999999,99999999,99999998,null,null,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J344<>0,VLOOKUP(J344,I347:M355,4),0)","v":0},"nvt"]
["KORTINGS",null,null,null,null,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J345<>0,VLOOKUP(J345,I347:M355,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
["PRIMER",null,null,null,15714,null,null,null,1,80000,25946,92.3,27.6]
["SEKONDER",null,null,null,8613,null,null,null,{"$f":"J347+1","v":80001},160000,46203,103.1,34.6]
["TERSIER",null,null,null,2871,null,null,null,{"$f":"J348+1","v":160001},240000,66530,112,38.1]
[2023,null,null,null,null,null,null,null,240001,320000,84351,120.5,41.6]
[null,null,null,null,null,null,null,null,320001,400000,102233,128.9,48.8]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,400001,480000,120997,147.9,57.3]
[null,null,null,null,null,null,null,null,480001,560000,139760,152.9,71.3]
[0,226000,{"$f":"A354","v":0},0,0.18,null,null,null,560001,999999,139760,152.9,71.3]
[{"$f":"B354+1","v":226001},353100,{"$f":"A355-1","v":226000},40680,0.26]
[353101,488700,353100,73726,0.31]
[488701,641400,488700,115762,0.36]
[641401,817600,641400,170734,0.39,null,null,null,2016]
[817601,1731600,817600,239452,0.41,null,null,null,"REISKOSTE"]
[1731601,99999999,1731600,614192,0.45,null,null,null,null,"WDE"]
[99999999,99999999,99999998,null,null,null,null,null,"Voertuig1-Reisk",{"$f":"Schedules!$D$396","v":0},{"$f":"IF(J361<>0,VLOOKUP(J361,I367:M375,3),0)","v":0},{"$f":"IF(K361<>0,VLOOKUP(J361,I367:M375,4),0)","v":0},{"$f":"IF(L361<>0,VLOOKUP(J361,I367:M375,5),0)","v":0}]
["KORTINGS",null,null,null,null,null,null,null,"Voertuig2-Reisk",{"$f":"Schedules!$D$417","v":0},{"$f":"IF(J362<>0,VLOOKUP(J362,I367:M375,3),0)","v":0},{"$f":"IF(K362<>0,VLOOKUP(J362,I367:M375,4),0)","v":0},{"$f":"IF(L362<>0,VLOOKUP(J362,I367:M375,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig3-Reisk",{"$f":"Schedules!$D$438","v":0},{"$f":"IF(J363<>0,VLOOKUP(J363,I367:M375,3),0)","v":0},{"$f":"IF(K363<>0,VLOOKUP(J363,I367:M375,4),0)","v":0},{"$f":"IF(L363<>0,VLOOKUP(J363,I367:M375,5),0)","v":0}]
["PRIMER",null,null,null,16425,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J364<>0,VLOOKUP(J364,I367:M375,4),0)","v":0},"nvt"]
["SEKONDER",null,null,null,9000,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J365<>0,VLOOKUP(J365,I367:M375,4),0)","v":0},"nvt"]
["TERSIER",null,null,null,2997,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
["2024 & 2025 & 2026",null,null,null,null,null,null,null,1,80000,26105,78.7,29.3]
[null,null,null,null,null,null,null,null,{"$f":"J367+1","v":80001},160000,46505,87.9,36.700000000000003]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,{"$f":"J368+1","v":160001},240000,66976,95.5,40.4]
[null,null,null,null,null,null,null,null,240001,320000,84945,102.7,44.1]
[0,237100,{"$f":"A371","v":0},0,0.18,null,null,null,320001,400000,102974,109.9,51.8]
[{"$f":"B371+1","v":237101},370500,{"$f":"A372-1","v":237100},42678,0.26,null,null,null,400001,480000,121886,126.1,60.8]
[370501,512800,370500,77362,0.31,null,null,null,480001,560000,140797,130.4,75.599999999999994]
[512801,673000,512800,121475,0.36,null,null,null,560001,999999,140797,130.4,75.599999999999994]
[673001,857900,673000,179147,0.39]
[857901,1817000,857900,251258,0.41]
[1817001,99999999,1817000,644489,0.45]
[99999999,99999999,99999998,null,null,null,null,null,2017]
["KORTINGS",null,null,null,null,null,null,null,"REISKOSTE"]
[null,null,null,null,null,null,null,null,null,"WDE"]
["PRIMER",null,null,null,17235,null,null,null,"Voertuig1-Reisk",{"$f":"Schedules!$D$396","v":0},{"$f":"IF(J381<>0,VLOOKUP(J381,I387:M395,3),0)","v":0},{"$f":"IF(K381<>0,VLOOKUP(J381,I387:M395,4),0)","v":0},{"$f":"IF(L381<>0,VLOOKUP(J381,I387:M395,5),0)","v":0}]
["SEKONDER",null,null,null,9444,null,null,null,"Voertuig2-Reisk",{"$f":"Schedules!$D$417","v":0},{"$f":"IF(J382<>0,VLOOKUP(J382,I387:M395,3),0)","v":0},{"$f":"IF(K382<>0,VLOOKUP(J382,I387:M395,4),0)","v":0},{"$f":"IF(L382<>0,VLOOKUP(J382,I387:M395,5),0)","v":0}]
["TERSIER",null,null,null,3145,null,null,null,"Voertuig3-Reisk",{"$f":"Schedules!$D$438","v":0},{"$f":"IF(J383<>0,VLOOKUP(J383,I387:M395,3),0)","v":0},{"$f":"IF(K383<>0,VLOOKUP(J383,I387:M395,4),0)","v":0},{"$f":"IF(L383<>0,VLOOKUP(J383,I387:M395,5),0)","v":0}]
[2027,null,null,null,null,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J384<>0,VLOOKUP(J384,I387:M395,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J385<>0,VLOOKUP(J385,I387:M395,4),0)","v":0},"nvt"]
["INKOMSTE",null,null,"BELASTINGKOERSE",null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[null,null,null,null,null,null,null,null,1,80000,26675,82.4,30.8]
[0,245100,{"$f":"A388","v":0},0,0.18,null,null,null,{"$f":"J387+1","v":80001},160000,47644,92,38.6]
[{"$f":"B388+1","v":245101},383100,{"$f":"A389-1","v":245100},44118,0.26,null,null,null,{"$f":"J388+1","v":160001},240000,68684,100,42.5]
[383101,530200,383100,79998,0.31,null,null,null,240001,320000,87223,107.5,46.4]
[530201,695800,530200,125599,0.36,null,null,null,320001,400000,105822,115,54.5]
[695801,887000,695800,185215,0.39,null,null,null,400001,480000,125303,132,64]
[887001,1878600,887000,259783,0.41,null,null,null,480001,560000,144784,136.5,79.5]
[1878601,99999999,1878600,644489,0.45,null,null,null,560001,999999,144784,136.5,79.5]
[99999999,99999999,99999998]
["KORTINGS"]
[]
["PRIMER",null,null,null,17820,null,null,null,2018]
["SEKONDER",null,null,null,9765,null,null,null,"REISKOSTE"]
["TERSIER",null,null,null,3249,null,null,null,null,"WDE"]
[null,null,null,null,null,null,null,null,"Voertuig1-Reisk",{"$f":"Schedules!$D$396","v":0},{"$f":"IF(J401<>0,VLOOKUP(J401,I407:M415,3),0)","v":0},{"$f":"IF(K401<>0,VLOOKUP(J401,I407:M415,4),0)","v":0},{"$f":"IF(L401<>0,VLOOKUP(J401,I407:M415,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig2-Reisk",{"$f":"Schedules!$D$417","v":0},{"$f":"IF(J402<>0,VLOOKUP(J402,I407:M415,3),0)","v":0},{"$f":"IF(K402<>0,VLOOKUP(J402,I407:M415,4),0)","v":0},{"$f":"IF(L402<>0,VLOOKUP(J402,I407:M415,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig3-Reisk",{"$f":"Schedules!$D$438","v":0},{"$f":"IF(J403<>0,VLOOKUP(J403,I407:M415,3),0)","v":0},{"$f":"IF(K403<>0,VLOOKUP(J403,I407:M415,4),0)","v":0},{"$f":"IF(L403<>0,VLOOKUP(J403,I407:M415,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J404<>0,VLOOKUP(J404,I407:M415,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J405<>0,VLOOKUP(J405,I407:M415,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[null,null,null,null,null,null,null,null,1,85000,28492,91.2,32.9]
[null,null,null,null,null,null,null,null,{"$f":"J407+1","v":85001},170000,50924,101.8,41.2]
[null,null,null,null,null,null,null,null,{"$f":"J408+1","v":170001},255000,73427,110.6,45.4]
[null,null,null,null,null,null,null,null,255001,340000,93267,118.9,49.6]
[null,null,null,null,null,null,null,null,340001,425000,113179,127.2,58.2]
[null,null,null,null,null,null,null,null,425001,510000,134035,146,68.400000000000006]
[null,null,null,null,null,null,null,null,510001,595000,154879,150.9,84.9]
[null,null,null,null,null,null,null,null,595001,999999,154879,150.9,84.9]
[]
[]
[]
[null,null,null,null,null,null,null,null,"2019 en 2020"]
[null,null,null,null,null,null,null,null,"REISKOSTE"]
[null,null,null,null,null,null,null,null,null,"WDE"]
[null,null,null,null,null,null,null,null,"Voertuig1-Reisk",{"$f":"Schedules!$D$396","v":0},{"$f":"IF(J421<>0,VLOOKUP(J421,I427:M435,3),0)","v":0},{"$f":"IF(K421<>0,VLOOKUP(J421,I427:M435,4),0)","v":0},{"$f":"IF(L421<>0,VLOOKUP(J421,I427:M435,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig2-Reisk",{"$f":"Schedules!$D$417","v":0},{"$f":"IF(J422<>0,VLOOKUP(J422,I427:M435,3),0)","v":0},{"$f":"IF(K422<>0,VLOOKUP(J422,I427:M435,4),0)","v":0},{"$f":"IF(L422<>0,VLOOKUP(J422,I427:M435,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig3-Reisk",{"$f":"Schedules!$D$438","v":0},{"$f":"IF(J423<>0,VLOOKUP(J423,I427:M435,3),0)","v":0},{"$f":"IF(K423<>0,VLOOKUP(J423,I427:M435,4),0)","v":0},{"$f":"IF(L423<>0,VLOOKUP(J423,I427:M435,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J424<>0,VLOOKUP(J424,I427:M435,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J425<>0,VLOOKUP(J425,I427:M435,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[null,null,null,null,null,null,null,null,1,85000,28352,95.7,34.4]
[null,null,null,null,null,null,null,null,{"$f":"J427+1","v":85001},170000,50631,106.8,43.1]
[null,null,null,null,null,null,null,null,{"$f":"J428+1","v":170001},255000,72983,116,47.5]
[null,null,null,null,null,null,null,null,255001,340000,92683,124.8,51.9]
[null,null,null,null,null,null,null,null,340001,425000,112443,133.5,60.9]
[null,null,null,null,null,null,null,null,425001,510000,133147,153.19999999999999,71.599999999999994]
[null,null,null,null,null,null,null,null,510001,595000,153850,158.4,88.9]
[null,null,null,null,null,null,null,null,595001,999999,153850,158.4,88.9]
[]
[]
[]
[null,null,null,null,null,null,null,null,2021]
[null,null,null,null,null,null,null,null,"REISKOSTE"]
[null,null,null,null,null,null,null,null,null,"WDE"]
[null,null,null,null,null,null,null,null,"Voertuig1-Reisk",{"$f":"Schedules!$D$396","v":0},{"$f":"IF(J441<>0,VLOOKUP(J441,I447:M455,3),0)","v":0},{"$f":"IF(K441<>0,VLOOKUP(J441,I447:M455,4),0)","v":0},{"$f":"IF(L441<>0,VLOOKUP(J441,I447:M455,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig2-Reisk",{"$f":"Schedules!$D$417","v":0},{"$f":"IF(J442<>0,VLOOKUP(J442,I447:M455,3),0)","v":0},{"$f":"IF(K442<>0,VLOOKUP(J442,I447:M455,4),0)","v":0},{"$f":"IF(L442<>0,VLOOKUP(J442,I447:M455,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig3-Reisk",{"$f":"Schedules!$D$438","v":0},{"$f":"IF(J443<>0,VLOOKUP(J443,I447:M455,3),0)","v":0},{"$f":"IF(K443<>0,VLOOKUP(J443,I447:M455,4),0)","v":0},{"$f":"IF(L443<>0,VLOOKUP(J443,I447:M455,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J444<>0,VLOOKUP(J444,I447:M455,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J445<>0,VLOOKUP(J445,I447:M455,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[null,null,null,null,null,null,null,null,1,95000,31332,105.8,37.4]
[null,null,null,null,null,null,null,null,{"$f":"J447+1","v":95001},190000,55894,118.1,46.8]
[null,null,null,null,null,null,null,null,{"$f":"J448+1","v":190001},285000,80539,128.30000000000001,51.6]
[null,null,null,null,null,null,null,null,285001,380000,102211,138,56.4]
[null,null,null,null,null,null,null,null,380001,475000,123955,147.69999999999999,66.2]
[null,null,null,null,null,null,null,null,475001,570000,146753,169.4,77.8]
[null,null,null,null,null,null,null,null,570001,665000,169552,175.1,96.6]
[null,null,null,null,null,null,null,null,665001,999999,169552,175.1,96.6]
[]
[]
[]
[null,null,null,null,null,null,null,null,2022]
[null,null,null,null,null,null,null,null,"REISKOSTE"]
[null,null,null,null,null,null,null,null,null,"WDE"]
[null,null,null,null,null,null,null,null,"Voertuig1-Reisk",{"$f":"Schedules!$D$396","v":0},{"$f":"IF(J461<>0,VLOOKUP(J461,I467:M475,3),0)","v":0},{"$f":"IF(K461<>0,VLOOKUP(J461,I467:M475,4),0)","v":0},{"$f":"IF(L461<>0,VLOOKUP(J461,I467:M475,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig2-Reisk",{"$f":"Schedules!$D$417","v":0},{"$f":"IF(J462<>0,VLOOKUP(J462,I467:M475,3),0)","v":0},{"$f":"IF(K462<>0,VLOOKUP(J462,I467:M475,4),0)","v":0},{"$f":"IF(L462<>0,VLOOKUP(J462,I467:M475,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig3-Reisk",{"$f":"Schedules!$D$438","v":0},{"$f":"IF(J463<>0,VLOOKUP(J463,I467:M475,3),0)","v":0},{"$f":"IF(K463<>0,VLOOKUP(J463,I467:M475,4),0)","v":0},{"$f":"IF(L463<>0,VLOOKUP(J463,I467:M475,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J464<>0,VLOOKUP(J464,I467:M475,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J465<>0,VLOOKUP(J465,I467:M475,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[null,null,null,null,null,null,null,null,1,95000,29504,104.1,38.6]
[null,null,null,null,null,null,null,null,{"$f":"J467+1","v":95001},190000,52226,116.2,48.3]
[null,null,null,null,null,null,null,null,{"$f":"J468+1","v":190001},285000,75039,126.3,53.2]
[null,null,null,null,null,null,null,null,285001,380000,94871,135.80000000000001,58.1]
[null,null,null,null,null,null,null,null,380001,475000,114781,145.30000000000001,68.3]
[null,null,null,null,null,null,null,null,475001,570000,135746,166.7,80.2]
[null,null,null,null,null,null,null,null,570001,665000,156711,172.4,99.6]
[null,null,null,null,null,null,null,null,665001,999999,156711,172.4,99.6]
[]
[]
[]
[null,null,null,null,null,null,null,null,2023]
[null,null,null,null,null,null,null,null,"REISKOSTE"]
[null,null,null,null,null,null,null,null,null,"WDE"]
[null,null,null,null,null,null,null,null,"Voertuig1-Reisk",{"$f":"Schedules!$D$396","v":0},{"$f":"IF(J481<>0,VLOOKUP(J481,I487:M495,3),0)","v":0},{"$f":"IF(K481<>0,VLOOKUP(J481,I487:M495,4),0)","v":0},{"$f":"IF(L481<>0,VLOOKUP(J481,I487:M495,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig2-Reisk",{"$f":"Schedules!$D$417","v":0},{"$f":"IF(J482<>0,VLOOKUP(J482,I487:M495,3),0)","v":0},{"$f":"IF(K482<>0,VLOOKUP(J482,I487:M495,4),0)","v":0},{"$f":"IF(L482<>0,VLOOKUP(J482,I487:M495,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig3-Reisk",{"$f":"Schedules!$D$438","v":0},{"$f":"IF(J483<>0,VLOOKUP(J483,I487:M495,3),0)","v":0},{"$f":"IF(K483<>0,VLOOKUP(J483,I487:M495,4),0)","v":0},{"$f":"IF(L483<>0,VLOOKUP(J483,I487:M495,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J484<>0,VLOOKUP(J484,I487:M495,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J485<>0,VLOOKUP(J485,I487:M495,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[null,null,null,null,null,null,null,null,1,95000,29836,131.69999999999999,40.9]
[null,null,null,null,null,null,null,null,{"$f":"J487+1","v":95001},190000,52889,147,51.1]
[null,null,null,null,null,null,null,null,{"$f":"J488+1","v":190001},285000,76033,159.69999999999999,56.3]
[null,null,null,null,null,null,null,null,285001,380000,96197,171.8,61.5]
[null,null,null,null,null,null,null,null,380001,475000,116438,183.8,72.3]
[null,null,null,null,null,null,null,null,475001,570000,137735,210.8,84.9]
[null,null,null,null,null,null,null,null,570001,665000,159031,218,105.5]
[null,null,null,null,null,null,null,null,665001,999999,159031,218,105.5]
[]
[]
[]
[null,null,null,null,null,null,null,null,2024]
[null,null,null,null,null,null,null,null,"REISKOSTE"]
[null,null,null,null,null,null,null,null,null,"WDE"]
[null,null,null,null,null,null,null,null,"Voertuig1-Reisk",{"$f":"Schedules!$D$396","v":0},{"$f":"IF(J501<>0,VLOOKUP(J501,I507:M515,3),0)","v":0},{"$f":"IF(K501<>0,VLOOKUP(J501,I507:M515,4),0)","v":0},{"$f":"IF(L501<>0,VLOOKUP(J501,I507:M515,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig2-Reisk",{"$f":"Schedules!$D$417","v":0},{"$f":"IF(J502<>0,VLOOKUP(J502,I507:M515,3),0)","v":0},{"$f":"IF(K502<>0,VLOOKUP(J502,I507:M515,4),0)","v":0},{"$f":"IF(L502<>0,VLOOKUP(J502,I507:M515,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig3-Reisk",{"$f":"Schedules!$D$438","v":0},{"$f":"IF(J503<>0,VLOOKUP(J503,I507:M515,3),0)","v":0},{"$f":"IF(K503<>0,VLOOKUP(J503,I507:M515,4),0)","v":0},{"$f":"IF(L503<>0,VLOOKUP(J503,I507:M515,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J504<>0,VLOOKUP(J504,I507:M515,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J505<>0,VLOOKUP(J505,I507:M515,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[null,null,null,null,null,null,null,null,1,100000,33760,141.5,43.8]
[null,null,null,null,null,null,null,null,{"$f":"J507+1","v":100001},200000,60329,158,54.8]
[null,null,null,null,null,null,null,null,{"$f":"J508+1","v":200001},300000,86958,171.7,60.4]
[null,null,null,null,null,null,null,null,300001,400000,110554,184.6,65.900000000000006]
[null,null,null,null,null,null,null,null,400001,500000,134150,197.6,77.5]
[null,null,null,null,null,null,null,null,500001,600000,158856,226.6,91]
[null,null,null,null,null,null,null,null,600001,700000,183611,230.5,102.1]
[null,null,null,null,null,null,null,null,700001,800000,209685,234.3,113.1]
[null,null,null,null,null,null,null,null,800001,9999999,209685,234.3,113.1]
[]
[]
[null,null,null,null,null,null,null,null,2025]
[null,null,null,null,null,null,null,null,"REISKOSTE"]
[null,null,null,null,null,null,null,null,null,"WDE"]
[null,null,null,null,null,null,null,null,"Voertuig1-Reisk",{"$f":"Schedules!$D$396","v":0},{"$f":"IF(J521<>0,VLOOKUP(J521,I527:M535,3),0)","v":0},{"$f":"IF(K521<>0,VLOOKUP(J521,I527:M535,4),0)","v":0},{"$f":"IF(L521<>0,VLOOKUP(J521,I527:M535,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig2-Reisk",{"$f":"Schedules!$D$417","v":0},{"$f":"IF(J522<>0,VLOOKUP(J522,I527:M535,3),0)","v":0},{"$f":"IF(K522<>0,VLOOKUP(J522,I527:M535,4),0)","v":0},{"$f":"IF(L522<>0,VLOOKUP(J522,I527:M535,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig3-Reisk",{"$f":"Schedules!$D$438","v":0},{"$f":"IF(J523<>0,VLOOKUP(J523,I527:M535,3),0)","v":0},{"$f":"IF(K523<>0,VLOOKUP(J523,I527:M535,4),0)","v":0},{"$f":"IF(L523<>0,VLOOKUP(J523,I527:M535,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J524<>0,VLOOKUP(J524,I527:M535,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J525<>0,VLOOKUP(J525,I527:M535,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[null,null,null,null,null,null,null,null,1,100000,34480,151.69999999999999,46]
[null,null,null,null,null,null,null,null,{"$f":"J527+1","v":100001},200000,61770,169.4,57.6]
[null,null,null,null,null,null,null,null,{"$f":"J528+1","v":200001},300000,89119,184,63.5]
[null,null,null,null,null,null,null,null,300001,400000,113436,197.9,69.3]
[null,null,null,null,null,null,null,null,400001,500000,137752,211.8,81.5]
[null,null,null,null,null,null,null,null,500001,600000,163178,243,95.6]
[null,null,null,null,null,null,null,null,600001,700000,188653,247.1,107.3]
[null,null,null,null,null,null,null,null,700001,800000,215447,251.2,118.9]
[null,null,null,null,null,null,null,null,800001,9999999,215447,251.2,118.9]
[]
[]
[null,null,null,null,null,null,null,null,2026]
[null,null,null,null,null,null,null,null,"REISKOSTE"]
[null,null,null,null,null,null,null,null,null,"WDE"]
[null,null,null,null,null,null,null,null,"Voertuig1-Reisk",{"$f":"Schedules!$D$396","v":0},{"$f":"IF(J541<>0,VLOOKUP(J541,I547:M555,3),0)","v":0},{"$f":"IF(K541<>0,VLOOKUP(J541,I547:M555,4),0)","v":0},{"$f":"IF(L541<>0,VLOOKUP(J541,I547:M555,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig2-Reisk",{"$f":"Schedules!$D$417","v":0},{"$f":"IF(J542<>0,VLOOKUP(J542,I547:M555,3),0)","v":0},{"$f":"IF(K542<>0,VLOOKUP(J542,I547:M555,4),0)","v":0},{"$f":"IF(L542<>0,VLOOKUP(J542,I547:M555,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig3-Reisk",{"$f":"Schedules!$D$438","v":0},{"$f":"IF(J543<>0,VLOOKUP(J543,I547:M555,3),0)","v":0},{"$f":"IF(K543<>0,VLOOKUP(J543,I547:M555,4),0)","v":0},{"$f":"IF(L543<>0,VLOOKUP(J543,I547:M555,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J544<>0,VLOOKUP(J544,I547:M555,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J545<>0,VLOOKUP(J545,I547:M555,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[null,null,null,null,null,null,null,null,1,100000,33940,146.69999999999999,47.4]
[null,null,null,null,null,null,null,null,{"$f":"J547+1","v":100001},200000,60688,163.80000000000001,59.3]
[null,null,null,null,null,null,null,null,{"$f":"J548+1","v":200001},300000,87497,177.9,65.400000000000006]
[null,null,null,null,null,null,null,null,300001,400000,111273,191.4,71.400000000000006]
[null,null,null,null,null,null,null,null,400001,500000,135048,204.8,83.9]
[null,null,null,null,null,null,null,null,500001,600000,159934,234.9,98.5]
[null,null,null,null,null,null,null,null,600001,700000,184867,238.9,110.5]
[null,null,null,null,null,null,null,null,700001,800000,211121,242.9,122.5]
[null,null,null,null,null,null,null,null,800001,9999999,211121,242.9,122.5]
[]
[]
[null,null,null,null,null,null,null,null,2027]
[null,null,null,null,null,null,null,null,"REISKOSTE"]
[null,null,null,null,null,null,null,null,null,"WDE"]
[null,null,null,null,null,null,null,null,"Voertuig1-Reisk",{"$f":"Schedules!$D$396","v":0},{"$f":"IF(J561<>0,VLOOKUP(J561,I567:M575,3),0)","v":0},{"$f":"IF(K561<>0,VLOOKUP(J561,I567:M575,4),0)","v":0},{"$f":"IF(L561<>0,VLOOKUP(J561,I567:M575,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig2-Reisk",{"$f":"Schedules!$D$417","v":0},{"$f":"IF(J562<>0,VLOOKUP(J562,I567:M575,3),0)","v":0},{"$f":"IF(K562<>0,VLOOKUP(J562,I567:M575,4),0)","v":0},{"$f":"IF(L562<>0,VLOOKUP(J562,I567:M575,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig3-Reisk",{"$f":"Schedules!$D$438","v":0},{"$f":"IF(J563<>0,VLOOKUP(J563,I567:M575,3),0)","v":0},{"$f":"IF(K563<>0,VLOOKUP(J563,I567:M575,4),0)","v":0},{"$f":"IF(L563<>0,VLOOKUP(J563,I567:M575,5),0)","v":0}]
[null,null,null,null,null,null,null,null,"Voertuig1-Byvoord",{"$f":"Schedules!$D$120","v":0},"nvt",{"$f":"IF(J564<>0,VLOOKUP(J564,I567:M575,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Voertuig2-Byvoord",{"$f":"Schedules!$D$155","v":0},"nvt",{"$f":"IF(J565<>0,VLOOKUP(J565,I567:M575,4),0)","v":0},"nvt"]
[null,null,null,null,null,null,null,null,"Waarde",null,"Vaste koste","Brandstof","Onderhoud"]
[null,null,null,null,null,null,null,null,1,115000,38344,132.9,49.1]
[null,null,null,null,null,null,null,null,{"$f":"J567+1","v":115001},230000,68487,148.4,61.4]
[null,null,null,null,null,null,null,null,{"$f":"J568+1","v":230001},345000,98689,161.19999999999999,67.8]
[null,null,null,null,null,null,null,null,345001,460000,125393,173.4,74]
[null,null,null,null,null,null,null,null,460001,575000,152097,185.5,86.9]
[null,null,null,null,null,null,null,null,575001,690000,180078,212.8,102]
[null,null,null,null,null,null,null,null,690001,805000,208106,216.5,114.5]
[null,null,null,null,null,null,null,null,805001,920000,237679,220.1,126.9]
[null,null,null,null,null,null,null,null,920001,9999999,237679,220.1,126.9]