A customer (thanks Bill) has pointed out another couple of corrections:
In the Draft Tax Calculation cell E14 references the Admin sheets cell L19 where it should reference L20. To correct this change the formula in E14 from:
Code:
=IF(E5>Admin!N20,IF(E5<Admin!N$23,(E5-Admin!N20)*Admin!L$19,(Admin!N$23-Admin!N20)*D14),0)
To
Code:
=IF(E5>Admin!N20,IF(E5<Admin!N$23,(E5-Admin!N20)*Admin!L$20,(Admin!N$23-Admin!N20)*D14),0)
The wages forecast deducts capital allowances twice. To correct this delete the values in Wages Forecast from cells B33 and C33.
The wages forecast also doesn't predict expenditure well. The update requires a more advanced amendment you may wish us to apply for your.
Change the value in Wages Forecast > D24 from:
Code:
=IF($C5>0,IF(D5>0,D9,$C9/$C19),0)
to
Code:
=IF($C5>0,IF(D5>0,D9,($C9-'Profit & Loss Acc'!$B10)/$C19+'Profit & Loss Acc'!$B10/12),0)
Then drag this formula over through cells E24 through O24.
Thanks,
Antony.