{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Change Log","Calculator","Rental Income","Negative Gearing","Commitments","NIS","Parameters","HEM"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":22,"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":"Change Log","index":0,"n_rows":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Version","Date","Description","Preparer","Authoriser","Sign-Off"]
[4,"2018-03-01","1. Model output changed from NSR / DSR to NIS\n2. NIS figure hidden from user with Pass / Fail outcome displayed and Green / Red colouring\n3. Maximum Loan Amount formula updated to use NIS\n4. Updated drop down options for Residential Status of Applicants to align with application form\n5. Added Application Status field\n6. Added Application Last Updated field\n7. Added CCAS ID field\n8. Added Interest Only Term field with drop down options from 0 to 5 years\n9. Income fields expanded to capture a  wider number of categories (Rental Income Distribution macro removed accordingly)\n10. Income category haircut parameters included with automatic calculation of haircuts\n11. Medicare Levy Surcharge is now included in assessment\n12. Declared Expenses fields expanded to capture a wider number of categories\n13. Displays relevant HEM for greater transparency in comparison against Declared Expenses\n14. Maximum number of existing mortgages that can be assessed increased from 1 to 3\n15. Overdraft accounts can now be assessed\n16. HEM data now stored in database format to utilise output of HEM data cleaning tool\n17. HEM data lookup formula no longer requires updating of income band parameters\n18. HEM data updated to 2017 Q4","KPMG"]
[4.0999999999999996,"2011-09-01","1. HEM data updated to 2018 Q1\n2. Tax data updated to 2018-2019"]
["5.2 (5.0&5.1 Obsolete)","2019-08-07","1. Updated HEM data to Q1 2019\n2. Updated Floor Rate to 5.75%\n3. Updated Buffer Rate to 2.5%\n4. Credit Commitment Section - Assessment Rate made available for edit to accomendate the change of floor and buffer rate","William Wang PBD\nValidated by DDT Team"]
[null,"2020-04-02","1. Added Income repayment frequency category\n2. Added additional pages for rental income and negative gearing input\n3. Added a column to display the effects of haircuts on income\n4. Added calculations for negative gearing, postcode, rental yield, frequency and ownership percentage\n5. Added logic for high density/risk property rental income shading\n6. Enhanced HEM Look-up and calculation flexibility for source data structure changes\n7. Implemented extrapolation for HEM where dependents are greater than 3\n8. Added HEM/declared repayments indicator\n9. Added HECS bands and HECS repayments\n10. Updated HEM income bands to include all income categories\n11. Implemented dynamic applicant marriage status fields\n12. Added granular commitment breakdowns (assessment rate/term/limit/declared repayments)\n13. Implemented additional commitments such as Line of Credit, Equity Loans and Commercial Loans.\n14. Implemented dropdown list commitment selector\n15. Removed limit on number of commitments that can be added\n16. Implemented DTI and LTI output\n17. HEM data updated to Q4 2019\n18. Updated Floor rate to 5.50%","KPMG\nVallidated by 2 rounds of internal testing and Model Validation by KPMG"]
[null,"2020-05-28","1. Fixed Formular Bug for \"Taxable Income Haircut\" do not recognise High Density Property Rental haircut 30%;\n2. Fixed Formular Bug for \"DTI\" & \"LTI\" not including \"Non-Taxable Income\" in calculation;","KPMG\nValidated by William Wang PBD"]
[null,"2020-06-19","1. Negative input controls implemented for Commitments\n2. Negative input controls implemented for Rental Income Ownership Percentage\n3. Negative input controls implemented for Negative Gearing Ownership Percentage, Outstanding Balance, Interest Rate\n4. Removed cap on number of income bands that can be accepted when updating HEM","KPMG"]
[null,"2020-06-24","1. Improved user experience for selected Commitments allowing either limit/term/interest inputs or declared repayment input or both\n2. Combined Line of Credit and Overdraft categories in commitments and aligned calculation methodology to Credit Cards\n3. Verified Commitment calculation for Commercial Loans","KPMG"]
[null,"2020-06-25","1. Renamed \"Taxable Income after Haircuts / Deductions\" to \"Taxable Income\"","KPMG"]
[null,"2020-07-17","1 Adjust DTI Parameters to display RED when DTI above 6 times, and Amber when DTI above 5.5 times","William Wang PBD"]
["V6.2.4","2020-11-30","Approved by CRMC to make the following adjustments:\n1, Serviceability floor rate change from 5.5% to 5.3%;\n2, HEM reviewed, remain unchanged;\n3, Tax Rate to adopt ATO published 20/21 rates;\n4, reviewed and NO other changes;","William Wang PBD changed in accordance with CRMC meeting resolution. \nValidated by DDT Thomas Liu"]
["V6.2.5\nTaking Effect from 11 Oct 2021","2021-09-13","Annual Model Risk Review:\n1, Check and Confirm ATO individual Tax Rate 2021-22, updated with no change to previous year;\n2, Updated HEM to Q2 2021;\n3, Updated HELP,HECS Repayment Thresholds 2021-22\n4, As per APRA announcement on 6 Oct 2021, lift Product Buffer from 2.5% to 3% (regulatory requirement)\n","William Wang PBD changed in accordance with CRMC meeting resolution(Ref20210928). \nValidated by DDT Thomas Liu"]
["V6.2.6\nTaking Effect from 6 May 2022","2022-05-05","Board Approval for Credit Policy V2022.1 in which NIS buffer has reduced to $100 per month.","William PBD changed in accordance with Board Resoltion 5 May 2022 Validated by DDT Thomas Liu"]
["V6.2.7\n","2022-12-19","Updated HEM Table by geographic location to Q3 2022"]
["V6.2.8","2023-12-30","Updated HEM Table by geographic location to Q3 2023","Kylie changed in accordance with Board Resoltion 15 Dec 2023 Validated by DDT lily Huang"]
["V6.2.9","2024-06-30","Updated HEMTable by geographic location to Q1 2024,Tax rate 2024-2025 and HECS repayment rate 2024","Kylie Zheng PBD"]

{"sheet":"Calculator","index":1,"n_rows":150,"n_cols":31,"rows_kept":150,"cut":false,"hidden":false,"merged":[[149,2,151,12],[131,14,132,14],[2,4,4,12],[88,14,89,14],[5,4,5,12],[57,14,58,14],[36,14,37,14]]}
[]
[]
[null,null,"Bank of China (Australia) Limited",null,"APPROVED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status",null,null,null,null,"Applicant 1","Applicant 2","Applicant 3","Applicant 4","Index"]
[null,null,"Loan Serviceability Calculator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Couple","Single","Applicant 1",null,{"$f":"IF(AND($M$11=\"\", $M$12=\"\", $M$13=\"\", $M$14=\"\"),1,0)","v":1},null,null,null,null,{"$f":"SUM(Z5:Z20)","v":1}]
[null,null,"Version 6.2.9",null,{"$f":"\"Application last updated \"&TEXT(LastSavedTimeStamp(),\"dd/mm/yyyy\")","v":"Application last updated 20/06/2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$11=\"Couple\", IF(COUNTIF($M$11:$M$14, $X5) > 0, INDEX($K$11:$K$14, MATCH($X5, $M$11:$M$14, 0)), IF(OR(CC=1, CC=2, CC=3, CC=5, CC=6, CC=8, CC=10, CC=13), \"Applicant 2\", IF(OR(CC=4, CC=7, CC=11, CC=14), \"Applicant 3\", IF(OR(CC=9, CC=15), \"Applicant 4\", \"\")))), \"\")","v":""},null,null,null,{"$f":"IF(AND($M$11=\"\", $M$12=\"\", $M$13=\"\", $M$14<>\"\"),2, 0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$11=\"Couple\", IF(COUNTIF($M$11:$M$14,$X5) > 0, \"\", IF(OR(CC=1, CC=2, CC=5, CC=8), \"Applicant 3\", IF(OR(CC=3, CC=4, CC = 10, CC=11), \"Applicant 4\", \"\"))),\"\")","v":""},null,null,null,{"$f":"IF(AND($M$11=\"\", $M$12=\"\", $M$13<>\"\", $M$14=\"\"),3,0)","v":0}]
[null,null,"Applicant Details",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$11=\"Couple\", IF(COUNTIF($M$11:$M$14,$X5) > 0, \"\", IF(OR(CC=1, CC=5), \"Applicant 4\", \"\")), \"\")","v":""},null,null,null,{"$f":"IF(AND($M$11=\"\", $M$12<>\"\", $M$13=\"\", $M$14=\"\"),4,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Couple","Single","Applicant 2",null,{"$f":"IF(AND($M$11<>\"\", $M$12=\"\", $M$13=\"\", $M$14=\"\"),5,0)","v":0}]
[null,null,"CCAS ID",null,null,null,null,null,null,null,null,"Status","Married to",null,"Number of Dependents",null,"Living Location",null,null,null,null,{"$f":"IF($L$12=\"Couple\", IF(COUNTIF($M$11:$M$14, $X9) > 0, INDEX($K$11:$K$14, MATCH($X9, $M$11:$M$14, 0)), IF(OR(CC=1, CC=2, CC=3, CC=4, CC=6, CC=7, CC=9, CC=12), \"Applicant 1\", IF(OR(CC=5, CC=8, CC=11, CC=14), \"Applicant 3\", IF(OR(CC=10, CC=15), \"Applicant 4\", \"\")))), \"\")","v":""},null,null,null,{"$f":"IF(AND($M$11=\"\", $M$12=\"\", $M$13<>\"\", $M$14<>\"\"),6,0)","v":0}]
[null,null,"Applicant 1 Name",null,null,null,"Loan Amount",null,0,null,"Applicant 1",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$12=\"Couple\", IF(COUNTIF($M$11:$M$14,$X9) > 0, \"\", IF(OR(CC=1, CC=2, CC=4, CC=7), \"Applicant 3\", IF(OR(CC=3, CC=5, CC=9, CC=11), \"Applicant 4\", \"\"))),\"\")","v":""},null,null,null,{"$f":"IF(AND($M$11=\"\", $M$12<>\"\", $M$13=\"\", $M$14<>\"\"),7,0)","v":0}]
[null,null,"Applicant 2 Name",null,null,null,"Term",null,null,null,"Applicant 2",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$12=\"Couple\", IF(COUNTIF($M$11:$M$14,$X9) > 0, \"\", IF(OR(CC=1, CC=4), \"Applicant 4\", \"\")), \"\")","v":""},null,null,null,{"$f":"IF(AND($M$11<>\"\", $M$12=\"\", $M$13=\"\", $M$14<>\"\"),8,0)","v":0}]
[null,null,"Applicant 3 Name",null,null,null,"Interest Only Term",null,null,null,"Applicant 3",null,null,null,null,null,null,null,null,null,null,"Couple","Single","Applicant 3",null,{"$f":"IF(AND($M$11=\"\", $M$12<>\"\", $M$13<>\"\", $M$14=\"\"),9,0)","v":0}]
[null,null,"Applicant 4 Name",null,null,null,"Product Rate",null,null,null,"Applicant 4",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$13=\"Couple\", IF(COUNTIF($M$11:$M$14, $X13) > 0, INDEX($K$11:$K$14, MATCH($X13, $M$11:$M$14, 0)), IF(OR(CC=1, CC=2, CC=3, CC=4, CC=6, CC=7, CC=9, CC=12), \"Applicant 1\", IF(OR(CC=5, CC=8, CC=10, CC=13), \"Applicant 2\", IF(OR(CC=11, CC=15), \"Applicant 4\", \"\")))), \"\")","v":""},null,null,null,{"$f":"IF(AND($M$11<>\"\", $M$12=\"\", $M$13<>\"\", $M$14=\"\"),10,0)","v":0}]
[null,null,"Loan Purpose",null,null,null,"Assessment Rate",null,{"$f":"MAX($I$14+Parameters!$Q$2,Parameters!$R$2)","v":5.2999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$13=\"Couple\", IF(COUNTIF($M$11:$M$14,$X13) > 0, \"\", IF(OR(CC=1, CC=2, CC=3, CC=6), \"Applicant 2\", IF(OR(CC=4, CC=5, CC=9, CC=10), \"Applicant 4\", \"\"))),\"\")","v":""},null,null,null,{"$f":"IF(AND($M$11<>\"\", $M$12<>\"\", $M$13=\"\", $M$14=\"\"),11,0)","v":0}]
[null,null,"Residential Status of Applicants",null,null,null,null,null,null,null,null,null,"DTI",null,{"$f":"IFERROR((SUM($E$96:$E$130)+$I$11)/($E$37+$G$37+$I$37+$K$37+$E$42+$G$42+$I$42+$K$42), \"\")","v":""},null,null,null,null,null,null,{"$f":"IF($L$13=\"Couple\", IF(COUNTIF($M$11:$M$14,$X13) > 0, \"\", IF(OR(CC=1, CC=3), \"Applicant 4\", \"\")), \"\")","v":""},null,null,null,{"$f":"IF(AND($M$11=\"\", $M$12<>\"\", $M$13<>\"\", $M$14<>\"\"),12,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"LTI",null,{"$f":"IFERROR($I$11/($E$37+$G$37+$I$37+$K$37+$E$42+$G$42+$I$42+$K$42),\"\")","v":""},null,null,null,null,null,null,"Couple","Single","Applicant 4",null,{"$f":"IF(AND($M$11<>\"\", $M$12=\"\", $M$13<>\"\", $M$14<>\"\"),13,0)","v":0}]
[null,null,"Security Value",null,0,null,"Max. Loan Amount",null,{"$f":"IFERROR(MAX(0,PV($I$15/12,($I$12-$I$13)*12,-($O$60-$O$91-$O$134+$E$134-Parameters!$N$2))), 0)","v":0},null,null,null,"LVR",null,{"$f":"IFERROR($I$11/E18,0)","v":0},null,null,null,null,null,null,{"$f":"IF($L$14=\"Couple\", IF(COUNTIF($M$11:$M$14, $X17) > 0, INDEX($K$11:$K$14, MATCH($X17, $M$11:$M$14, 0)), IF(OR(CC=1, CC=2, CC=3, CC=4, CC=6, CC=7, CC=9, CC=12), \"Applicant 1\", IF(OR(CC=5, CC=8, CC=10, CC=13), \"Applicant 2\", IF(OR(CC=11, CC=14), \"Applicant 3\", \"\")))), \"\")","v":""},null,null,null,{"$f":"IF(AND($M$11<>\"\", $M$12<>\"\", $M$13=\"\", $M$14<>\"\"),14,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$14=\"Couple\", IF(COUNTIF($M$11:$M$14,$X17) > 0, \"\", IF(OR(CC=1, CC=2, CC=3, CC=6), \"Applicant 2\", IF(OR(CC=4, CC=5, CC=7, CC=8), \"Applicant 3\", \"\"))),\"\")","v":""},null,null,null,{"$f":"IF(AND($M$11<>\"\", $M$12<>\"\", $M$13<>\"\", $M$14=\"\"),15,0)","v":0}]
[null,null,"Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$12=\"Couple\", IF(COUNTIF($M$11:$M$14,$X17) > 0, \"\", IF(OR(CC=1, CC=2), \"Applicant 3\", \"\")), \"\")","v":""},null,null,null,{"$f":"IF(AND($M$11<>\"\", $M$12<>\"\", $M$13<>\"\", $M$14<>\"\"),16,0)","v":0}]
[]
[null,null,"Gross Taxable Income",null,"Applicant 1","Frequency","Applicant 2","Frequency","Applicant 3","Frequency","Applicant 4","Frequency",null,null,"Post-Haircut Income",null,null,null,null,null,null,null,null,"Cycle","Pays","Annualised Pay","Applicant 1","Applicant 2","Applicant 3","Applicant 4"]
[null,null,"Base",null,0,null,0,null,0,null,0,null,null,null,{"$f":"SUM(AA38:AD38)","v":0},null,null,null,null,null,null,null,null,null,null,"Base",{"$f":"IFERROR(VLOOKUP(F23,$X$24:$Y$29,2, FALSE)*E23,0)","v":0},{"$f":"IFERROR(VLOOKUP(H23,$X$24:$Y$29,2, FALSE)*G23,0)","v":0},{"$f":"IFERROR(VLOOKUP(J23,$X$24:$Y$29,2, FALSE)*I23,0)","v":0},{"$f":"IFERROR(VLOOKUP(L23,$X$24:$Y$29,2, FALSE)*K23,0)","v":0}]
[null,null,"Overtime",null,0,null,0,null,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,"Annually",1,"Overtime",{"$f":"IFERROR(VLOOKUP(F24,$X$24:$Y$29,2, FALSE)*E24,0)","v":0},0,0,0]
[null,null,"Commission",null,0,null,0,null,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,"Half-Yearly",2,"Commission",0,0,0,0]
[null,null,"Bonus (irregular)",null,0,null,0,null,0,null,0,null,null,0,0,null,null,null,null,null,null,null,null,"Quarterly",4,"Bonus (irregular)",0,0,0,0]
[null,null,"Rental",null,{"$f":"'Rental Income'!V104","v":0},"Annually",{"$f":"'Rental Income'!W104","v":0},"Annually",{"$f":"'Rental Income'!X104","v":0},"Annually",{"$f":"'Rental Income'!Y104","v":0},"Annually",null,null,0,null,null,null,null,null,null,null,null,"Monthly",12,"Rental",{"$f":"'Rental Income'!V104","v":0},{"$f":"'Rental Income'!W104","v":0},{"$f":"'Rental Income'!X104","v":0},{"$f":"'Rental Income'!Y104","v":0}]
[null,null,"Dividend",null,0,null,0,null,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,"Fortnightly",26,"Dividend",0,0,0,0]
[null,null,"Interest",null,0,null,0,null,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,"Weekly",52,"Interest",0,0,0,0]
[null,null,"Trust Deed",null,0,null,0,null,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"Trust Deed",0,0,0,0]
[null,null,"Managed Fund",null,0,null,0,null,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"Managed Fund",0,0,0,0]
[null,null,"Foreign",null,0,null,0,null,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"Foreign",0,0,0,0]
[null,null,"Maintenance",null,0,null,0,null,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"Maintenance",0,0,0,0]
[null,null,"Government Payments",null,0,null,0,null,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"Government Payments",0,0,0,0]
[null,null,"Other",null,0,null,0,null,0,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"Other",0,0,0,0]
[]
[null,null,"Total Annual Gross Taxable Income",null,{"$f":"SUM($AA$23:$AA$35)","v":0},null,{"$f":"SUM($AB$23:$AB$35)","v":0},null,{"$f":"SUM($AC$23:$AC$35)","v":0},null,{"$f":"SUM($AD$23:$AD$35)","v":0},null,null,null,"Total Post-Haircut Income",null,null,null,null,null,null,null,null,null,null,"Haircut Annualised Pay","Applicant 1","Applicant 2","Applicant 3","Applicant 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base",{"$f":"AA23","v":0},{"$f":"AB23","v":0},{"$f":"AC23","v":0},{"$f":"AD23","v":0}]
[null,null,"Non-Taxable Income (per annum)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O23:O35)","v":0},null,null,null,null,null,null,null,null,null,null,"Overtime",{"$f":"AA24*(1-Parameters!$X$2)","v":0},{"$f":"AB24*(1-Parameters!$X$2)","v":0},{"$f":"AC24*(1-Parameters!$X$2)","v":0},{"$f":"AD24*(1-Parameters!$X$2)","v":0}]
[null,null,"Other",null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commission",{"$f":"AA25*(1-Parameters!$Y$2)","v":0},{"$f":"AB25*(1-Parameters!$Y$2)","v":0},{"$f":"AC25*(1-Parameters!$Y$2)","v":0},{"$f":"AD25*(1-Parameters!$Y$2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonus (irregular)",{"$f":"AA26*(1-Parameters!$Z$2)","v":0},{"$f":"AB26*(1-Parameters!$Z$2)","v":0},{"$f":"AC26*(1-Parameters!$Z$2)","v":0},{"$f":"AD26*(1-Parameters!$Z$2)","v":0}]
[null,null,"Total Annual Non-Taxable Income",null,{"$f":"SUM($E$40)","v":0},null,{"$f":"SUM($G$40)","v":0},null,{"$f":"SUM($I$40)","v":0},null,{"$f":"SUM($K$40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental",{"$f":"'Rental Income'!E104","v":0},{"$f":"'Rental Income'!F104","v":0},{"$f":"'Rental Income'!G104","v":0},{"$f":"'Rental Income'!H104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend",{"$f":"AA28*(1-Parameters!$AE$2)","v":0},{"$f":"AB28*(1-Parameters!$AE$2)","v":0},{"$f":"AC28*(1-Parameters!$AE$2)","v":0},{"$f":"AD28*(1-Parameters!$AE$2)","v":0}]
[null,null,"Income Haircuts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",{"$f":"AA29*(1-Parameters!$AF$2)","v":0},{"$f":"AB29*(1-Parameters!$AF$2)","v":0},{"$f":"AC29*(1-Parameters!$AF$2)","v":0},{"$f":"AD29*(1-Parameters!$AF$2)","v":0}]
[null,null,"Taxable Income Haircuts",null,{"$f":"IFERROR($AA$24*Parameters!$X$2+$AA$25*Parameters!$Y$2+$AA$26*Parameters!$Z$2+($AA$27-$AA$42)+$AA$28*Parameters!$AE$2+$AA$29*Parameters!$AF$2+$AA$30*Parameters!$AG$2+$AA$31*Parameters!$AH$2+$AA$32*Parameters!$AI$2+$AA$33*Parameters!$AJ$2+Calculator!$AA$34*Parameters!$AK$2, 0)","v":0},null,{"$f":"IFERROR($AB$24*Parameters!$X$2+$AB$25*Parameters!$Y$2+$AB$26*Parameters!$Z$2+($AB$27-$AB$42)+$AB$28*Parameters!$AE$2+$AB$29*Parameters!$AF$2+$AB$30*Parameters!$AG$2+$AB$31*Parameters!$AH$2+$AB$32*Parameters!$AI$2+$AB$33*Parameters!$AJ$2+Calculator!$AB$34*Parameters!$AK$2, 0)","v":0},null,{"$f":"IFERROR($AC$24*Parameters!$X$2+$AC$25*Parameters!$Y$2+$AC$26*Parameters!$Z$2+($AC$27-$AC$42)+$AC$28*Parameters!$AE$2+$AC$29*Parameters!$AF$2+$AC$30*Parameters!$AG$2+$AC$31*Parameters!$AH$2+$AC$32*Parameters!$AI$2+$AC$33*Parameters!$AJ$2+Calculator!$AC$34*Parameters!$AK$2, 0)","v":0},null,{"$f":"IFERROR($AD$24*Parameters!$X$2+$AD$25*Parameters!$Y$2+$AD$26*Parameters!$Z$2+($AD$27-$AD$42)+$AD$28*Parameters!$AE$2+$AD$29*Parameters!$AF$2+$AD$30*Parameters!$AG$2+$AD$31*Parameters!$AH$2+$AD$32*Parameters!$AI$2+$AD$33*Parameters!$AJ$2+Calculator!$AD$34*Parameters!$AK$2, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trust Deed",{"$f":"AA30*(1-Parameters!$AG$2)","v":0},{"$f":"AB30*(1-Parameters!$AG$2)","v":0},{"$f":"AC30*(1-Parameters!$AG$2)","v":0},{"$f":"AD30*(1-Parameters!$AG$2)","v":0}]
[null,null,"Non-Taxable Income Haircuts",null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Managed Fund",{"$f":"AA31*(1-Parameters!$AH$2)","v":0},{"$f":"AB31*(1-Parameters!$AH$2)","v":0},{"$f":"AC31*(1-Parameters!$AH$2)","v":0},{"$f":"AD31*(1-Parameters!$AH$2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foreign",{"$f":"AA32*(1-Parameters!$AI$2)","v":0},{"$f":"AB32*(1-Parameters!$AI$2)","v":0},{"$f":"AC32*(1-Parameters!$AI$2)","v":0},{"$f":"AD32*(1-Parameters!$AI$2)","v":0}]
[null,null,"Negative Gearing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"AA33*(1-Parameters!$AJ$2)","v":0},{"$f":"AB33*(1-Parameters!$AJ$2)","v":0},{"$f":"AC33*(1-Parameters!$AJ$2)","v":0},{"$f":"AD33*(1-Parameters!$AJ$2)","v":0}]
[null,null,"Interest Expense",null,{"$f":"IF('Negative Gearing'!G22 = \"\", 0, 'Negative Gearing'!G22)","v":0},null,{"$f":"IF('Negative Gearing'!H22 = \"\", 0, 'Negative Gearing'!H22)","v":0},null,{"$f":"IF('Negative Gearing'!I22 = \"\", 0, 'Negative Gearing'!I22)","v":0},null,{"$f":"IF('Negative Gearing'!J22 = \"\", 0, 'Negative Gearing'!J22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Payments",{"$f":"AA34*(1-Parameters!$AK$2)","v":0},{"$f":"AB34*(1-Parameters!$AK$2)","v":0},{"$f":"AC34*(1-Parameters!$AK$2)","v":0},{"$f":"AD34*(1-Parameters!$AK$2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"AA35","v":0},{"$f":"AB35","v":0},{"$f":"AC35","v":0},{"$f":"AD35","v":0}]
[null,null,"Tax Liability"]
[null,null,"Taxable Income",null,{"$f":"SUM($AA$38:$AA$50)-E49","v":0},null,{"$f":"SUM($AB$38:$AB$50)-G49","v":0},null,{"$f":"SUM($AC$38:$AC$50)-I49","v":0},null,{"$f":"SUM($AD$38:$AD$50)-K49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Income Sum","Applicant 1","Applicant 2","Applicant 3","Applicant 4"]
[null,null,"Tax",null,{"$f":"IF($E$52<=Parameters!$F$2,Parameters!$G$2,IF($E$52<=Parameters!$F$3,Parameters!$G$3+($E$52-Parameters!$F$2)*Parameters!$H$3,IF($E$52<=Parameters!$F$4,Parameters!$G$4+($E$52-Parameters!$F$3)*Parameters!$H$4,IF($E$52<=Parameters!$F$5,Parameters!$G$5+($E$52-Parameters!$F$4)*Parameters!$H$5,IF($E$52<=Parameters!$F$6,Parameters!$G$6+($E$52-Parameters!$F$5)*Parameters!$H$6)))))","v":0},null,{"$f":"IF($G$52<=Parameters!$F$2,Parameters!$G$2,IF($G$52<=Parameters!$F$3,Parameters!$G$3+($G$52-Parameters!$F$2)*Parameters!$H$3,IF($G$52<=Parameters!$F$4,Parameters!$G$4+($G$52-Parameters!$F$3)*Parameters!$H$4,IF($G$52<=Parameters!$F$5,Parameters!$G$5+($G$52-Parameters!$F$4)*Parameters!$H$5,IF($G$52<=Parameters!$F$6,Parameters!$G$6+($G$52-Parameters!$F$5)*Parameters!$H$6)))))","v":0},null,{"$f":"IF($I$52<=Parameters!$F$2,Parameters!$G$2,IF($I$52<=Parameters!$F$3,Parameters!$G$3+($I$52-Parameters!$F$2)*Parameters!$H$3,IF($I$52<=Parameters!$F$4,Parameters!$G$4+($I$52-Parameters!$F$3)*Parameters!$H$4,IF($I$52<=Parameters!$F$5,Parameters!$G$5+($I$52-Parameters!$F$4)*Parameters!$H$5,IF($I$52<=Parameters!$F$6,Parameters!$G$6+($I$52-Parameters!$F$5)*Parameters!$H$6)))))","v":0},null,{"$f":"IF($K$52<=Parameters!$F$2,Parameters!$G$2,IF($K$52<=Parameters!$F$3,Parameters!$G$3+($K$52-Parameters!$F$2)*Parameters!$H$3,IF($K$52<=Parameters!$F$4,Parameters!$G$4+($K$52-Parameters!$F$3)*Parameters!$H$4,IF($K$52<=Parameters!$F$5,Parameters!$G$5+($K$52-Parameters!$F$4)*Parameters!$H$5,IF($K$52<=Parameters!$F$6,Parameters!$G$6+($K$52-Parameters!$F$5)*Parameters!$H$6)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E52","v":0},{"$f":"G52","v":0},{"$f":"I52","v":0},{"$f":"K52","v":0}]
[null,null,"Medicare Levy",null,{"$f":"$E$52*Parameters!$I$2","v":0},null,{"$f":"$G$52*Parameters!$I$2","v":0},null,{"$f":"$I$52*Parameters!$I$2","v":0},null,{"$f":"$K$52*Parameters!$I$2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Income for Medicare Surcharge",{"$f":"IFERROR(IF(AND(L11=\"Couple\", M11<>\"\"), Y53+HLOOKUP(M11, $Y$52:$AB$53, 2), Y53), 0)","v":0},{"$f":"IFERROR(IF(AND(L12=\"Couple\", M12<>\"\"), Z53+HLOOKUP(M12, $Y$52:$AB$53, 2), Z53), 0)","v":0},{"$f":"IFERROR(IF(AND(L13=\"Couple\", M13<>\"\"), AA53+HLOOKUP(M13, $Y$52:$AB$53, 2), AA53), 0)","v":0},{"$f":"IFERROR(IF(AND(L14=\"Couple\", M14<>\"\"), AB53+HLOOKUP(M14, $Y$52:$AB$53, 2), AB53), 0)","v":0}]
[null,null,"Medicare Levy Surcharge Applicable",null,"Yes",null,"Yes",null,"Yes",null,"Yes"]
[null,null,"Medicare Levy Surcharge",null,{"$f":"IF(E55=\"Yes\",IFERROR(IF(L11=\"Couple\", Y54*VLOOKUP(Y54, Parameters!$K$2:$L$5, 2, TRUE), Y54*VLOOKUP(Y54, Parameters!$J$2:$L$5, 3, TRUE)), 0),0)","v":0},null,{"$f":"IF(G55=\"Yes\",IFERROR(IF(L12=\"Couple\", Z54*VLOOKUP(Z54, Parameters!$K$2:$L$5, 2, TRUE), Z54*VLOOKUP(Z54, Parameters!$J$2:$L$5, 3, TRUE)), 0),0)","v":0},null,{"$f":"IF(I55=\"Yes\",IFERROR(IF(L13=\"Couple\", AA54*VLOOKUP(AA54, Parameters!$K$2:$L$5, 2, TRUE), AA54*VLOOKUP(AA54, Parameters!$J$2:$L$5, 3, TRUE)), 0),0)","v":0},null,{"$f":"IF(K55=\"Yes\",IFERROR(IF(L14=\"Couple\", AB54*VLOOKUP(AB54, Parameters!$K$2:$L$5, 2, TRUE), AB54*VLOOKUP(AB54, Parameters!$J$2:$L$5, 3, TRUE)), 0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Income Sum","Applicant 1","Applicant 2","Applicant 3","Applicant 4"]
[null,null,"Annual Net Income",null,{"$f":"$E$37-$E$45+$E$42-$E$46-$E$53-$E$54-$E$56","v":0},null,{"$f":"$G$37-$G$45+$G$42-$G$46-$G$53-$G$54-$G$56","v":0},null,{"$f":"$I$37-$I$45+$I$42-$I$46-$I$53-$I$54-$I$56","v":0},null,{"$f":"$K$37-$K$45+$K$42-$K$46-$K$53-$K$54-$K$56","v":0},null,null,null,"Total Monthly Net Income",null,null,null,null,null,null,null,null,null,{"$f":"E37-E49","v":0},{"$f":"G37-G49","v":0},{"$f":"I37-I49","v":0},{"$f":"K37-K49","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(L11=\"Couple\", Y58+HLOOKUP(M11, $Y$57:$AB$58, 2), Y58), 0)","v":0},{"$f":"IFERROR(IF(L12=\"Couple\", Z58+HLOOKUP(M12, $Y$57:$AB$58, 2), Z58), 0)","v":0},{"$f":"IFERROR(IF(L13=\"Couple\", AA58+HLOOKUP(M13, $Y$57:$AB$58, 2), AA58), 0)","v":0},{"$f":"IFERROR(IF(L14=\"Couple\", AB58+HLOOKUP(M14, $Y$57:$AB$58, 2), AB58), 0)","v":0}]
[null,null,"Monthly Net Income",null,{"$f":"$E$58/12","v":0},null,{"$f":"$G$58/12","v":0},null,{"$f":"$I$58/12","v":0},null,{"$f":"$K$58/12","v":0},null,null,null,{"$f":"$E$60+$G$60+$I$60+$K$60","v":0}]
[]
[null,null,"Expenses (Monthly)"]
[]
[null,null,"Declared Expenses (per month)",null,"Applicant 1",null,"Applicant 2",null,"Applicant 3",null,"Applicant 4",null,null,null,null,null,null,null,null,null,null,null,null,"Expense Sum","Applicant 1","Applicant 2","Applicant 3","Applicant 4"]
[null,null,"Rent / Board",null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E65:E77)","v":0},{"$f":"SUM(G65:G77)","v":0},{"$f":"SUM(I65:I77)","v":0},{"$f":"SUM(K65:K77)","v":0}]
[null,null,"Childcare",null,0,null,0,null,0,null,0]
[null,null,"Clothing and Personal Care",null,0,null,0,null,0,null,0]
[null,null,"Education",null,0,null,0,null,0,null,0]
[null,null,"Groceries",null,0,null,0,null,0,null,0]
[null,null,"Insurance",null,0,null,0,null,0,null,0]
[null,null,"Owner Occupied Property, Utilities, Rates",null,0,null,0,null,0,null,0]
[null,null,"Investment Property Utilities, Rates",null,0,null,0,null,0,null,0]
[null,null,"Medical and Health",null,0,null,0,null,0,null,0]
[null,null,"Recreation and Entertainment",null,0,null,0,null,0,null,0]
[null,null,"Telephone, Internet, Pay TV and Media",null,0,null,0,null,0,null,0]
[null,null,"Transport",null,0,null,0,null,0,null,0]
[null,null,"Other",null,0,null,0,null,0,null,0]
[]
[null,null,"Declared Expenses vs. HEM"]
[null,null,"Total Borrower Declared Expenses",null,{"$f":"IFERROR(IF(AND(L11=\"Couple\", M11<>\"\"), Y65+HLOOKUP(M11, $Y$64:$AB$65, 2), Y65), 0)","v":0},null,{"$f":"IFERROR(IF(AND(L12=\"Couple\", M12<>\"\"), Z65+HLOOKUP(M12, $Y$64:$AB$65, 2), Z65), 0)","v":0},null,{"$f":"IFERROR(IF(AND(L13=\"Couple\", M13<>\"\"), AA65+HLOOKUP(M13, $Y$64:$AB$65, 2), AA65), 0)","v":0},null,{"$f":"IFERROR(IF(AND(L14=\"Couple\", M14<>\"\"), AB65+HLOOKUP(M14, $Y$64:$AB$65, 2), AB65), 0)","v":0}]
[null,null,"Apportioned HEM",null,1,null,1,null,1,null,1]
[null,null,"HEM with Buffer",null,{"$f":"IFERROR(IF(AND(L11=\"Couple\", M11=\"\"), HEM!Q8*(1+Parameters!$U$2), HEM!O8*(1+Parameters!$U$2)), 0)","v":0},null,{"$f":"IFERROR(IF(AND(L12=\"Couple\", M12=\"\"), HEM!Q17*(1+Parameters!$U$2), HEM!O17*(1+Parameters!$U$2)), 0)","v":0},null,{"$f":"IFERROR(IF(AND(L13=\"Couple\", M13=\"\"), HEM!Q26*(1+Parameters!$U$2), HEM!O26*(1+Parameters!$U$2)), 0)","v":0},null,{"$f":"IFERROR(IF(AND(L14=\"Couple\", M14=\"\"), HEM!Q35*(1+Parameters!$U$2), HEM!O35*(1+Parameters!$U$2)), 0)","v":0}]
[null,null,"Expense used for Calculation",null,{"$f":"IF(E80>E82, \"Declared Expense\", IF(E80<E82, \"HEM\", \"\"))","v":""},null,{"$f":"IF(G80>G82, \"Declared Expense\", IF(G80<G82, \"HEM\", \"\"))","v":""},null,{"$f":"IF(I80>I82, \"Declared Expense\", IF(I80<I82, \"HEM\", \"\"))","v":""},null,{"$f":"IF(K80>K82, \"Declared Expense\", IF(K80<K82, \"HEM\", \"\"))","v":""}]
[]
[null,null,"Additional Expenses (per month)"]
[null,null,"Other Non Declared Expenses",null,0,null,0,null,0,null,0]
[null,null,"HECS Applicable"]
[null,null,"HECS",null,{"$f":"IF(E87=\"Yes\", E37*VLOOKUP(E37, Parameters!$AL$2:$AM$20, 2, TRUE)/12, 0)","v":0},null,{"$f":"IF(G87=\"Yes\", G37*VLOOKUP(G37, Parameters!$AL$2:$AM$20, 2, TRUE)/12, 0)","v":0},null,{"$f":"IF(I87=\"Yes\", I37*VLOOKUP(I37, Parameters!$AL$2:$AM$20, 2, TRUE)/12, 0)","v":0},null,{"$f":"IF(K87=\"Yes\", K37*VLOOKUP(K37, Parameters!$AL$2:$AM$20, 2, TRUE)/12, 0)","v":0}]
[null,null,"Notional Rental Expense",null,{"$f":"IF($L$11=\"Couple\", IF(AND($E$15=Parameters!$B$3, $E$16=Parameters!$C$6), Parameters!$W$2,0)*52/12, IF($L$11=\"Single\", IF(AND($E$15=Parameters!$B$3, $E$16=Parameters!$C$6), Parameters!$V$2, 0)*52/12, 0))","v":0},null,{"$f":"IF($L$12=\"Couple\", IF(AND($E$15=Parameters!$B$3, $E$16=Parameters!$C$6), Parameters!$W$2,0)*52/12, IF($L$12=\"Single\", IF(AND($E$15=Parameters!$B$3, $E$16=Parameters!$C$6), Parameters!$V$2, 0)*52/12, 0))","v":0},null,{"$f":"IF($L$13=\"Couple\", IF(AND($E$15=Parameters!$B$3, $E$16=Parameters!$C$6), Parameters!$W$2,0)*52/12, IF($L$13=\"Single\", IF(AND($E$15=Parameters!$B$3, $E$16=Parameters!$C$6), Parameters!$V$2, 0)*52/12, 0))","v":0},null,{"$f":"IF($L$14=\"Couple\", IF(AND($E$15=Parameters!$B$3, $E$16=Parameters!$C$6), Parameters!$W$2,0)*52/12, IF($L$14=\"Single\", IF(AND($E$15=Parameters!$B$3, $E$16=Parameters!$C$6), Parameters!$V$2, 0)*52/12,0))","v":0},null,null,null,"Total Monthly Expenses"]
[]
[null,null,"Monthly Expenses",null,{"$f":"MAX($E$80,$E$82)+$E$86+$E$88+$E$89","v":0},null,{"$f":"MAX($G$80,$G$82)+$G$86+$G$88+$G$89","v":0},null,{"$f":"MAX($I$80,$I$82)+$I$86+$I$88+$I$89","v":0},null,{"$f":"MAX($K$80,$K$82)+$K$86+$K$88+$K$89","v":0},null,null,null,{"$f":"IF(M11<>\"\", E91/2, E91)+IF(M12<>\"\", G91/2, G91)+IF(M13<>\"\", I91/2, I91)+IF(M14<>\"\", K91/2, K91)","v":0}]
[]
[null,null,"Credit Commitments (Monthly)"]
[]
[null,null,"Existing Credit Products",null,"Limit",null,"Remaining Term",null,"Interest Rate",null,"Declared Repayments",null,null,null,"Total"]
[null,null,"-",null,null,null,null,null,null,null,null,1,null,null,{"$f":"IFERROR(MAX(K96, IFERROR(SUM(Commitments!J:J),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,2,null,null,{"$f":"IFERROR(MAX(K97, IFERROR(SUM(Commitments!K:K),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,3,null,null,{"$f":"IFERROR(MAX(K98, IFERROR(SUM(Commitments!L:L),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,4,null,null,{"$f":"IFERROR(MAX(K99, IFERROR(SUM(Commitments!M:M),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,5,null,null,{"$f":"IFERROR(MAX(K100, IFERROR(SUM(Commitments!N:N),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,6,null,null,{"$f":"IFERROR(MAX(K101, IFERROR(SUM(Commitments!O:O),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,7,null,null,{"$f":"IFERROR(MAX(K102, IFERROR(SUM(Commitments!P:P),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,8,null,null,{"$f":"IFERROR(MAX(K103, IFERROR(SUM(Commitments!Q:Q),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,9,null,null,{"$f":"IFERROR(MAX(K104, IFERROR(SUM(Commitments!R:R),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,10,null,null,{"$f":"IFERROR(MAX(K105, IFERROR(SUM(Commitments!S:S),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K106, IFERROR(SUM(Commitments!T:T),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K107, IFERROR(SUM(Commitments!U:U),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K108, IFERROR(SUM(Commitments!V:V),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K109, IFERROR(SUM(Commitments!W:W),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K110, IFERROR(SUM(Commitments!X:X),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K111, IFERROR(SUM(Commitments!Y:Y),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K112, IFERROR(SUM(Commitments!Z:Z),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K113, IFERROR(SUM(Commitments!AA:AA),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K114, IFERROR(SUM(Commitments!AB:AB),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K115, IFERROR(SUM(Commitments!AC:AC),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K116, IFERROR(SUM(Commitments!AD:AD),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K117, IFERROR(SUM(Commitments!AE:AE),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K118, IFERROR(SUM(Commitments!AF:AF),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K119, IFERROR(SUM(Commitments!AG:AG),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K120, IFERROR(SUM(Commitments!AH:AH),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K121, IFERROR(SUM(Commitments!AI:AI),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K122, IFERROR(SUM(Commitments!AJ:AJ),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K123, IFERROR(SUM(Commitments!AK:AK),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K124, IFERROR(SUM(Commitments!AL:AL),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K125, IFERROR(SUM(Commitments!AM:AM),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K126, IFERROR(SUM(Commitments!AN:AN),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K127, IFERROR(SUM(Commitments!AO:AO),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K128, IFERROR(SUM(Commitments!AP:AP),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K129, IFERROR(SUM(Commitments!AQ:AQ),0)),0)","v":0}]
[null,null,"-",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(K130, IFERROR(SUM(Commitments!AR:AR),0)),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Monthly Credit Commitments"]
[]
[null,null,"Monthly Commitment for New Loan",null,{"$f":"IFERROR(IF($I$11>0,PMT($I$15/12,($I$12-$I$13)*12,$I$11*-1),0), 0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O96:O130)+E134","v":0}]
[]
[null,null,"Serviceability Assessment"]
[]
[null,null,"Total Monthly Net Income",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NIS!G5","v":0}]
[null,null,"Total Monthly Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NIS!G6","v":0}]
[null,null,"Total Monthly Credit Commitments",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NIS!G7","v":0}]
[]
[null,null,"Net Income Surplus",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NIS!G9","v":0}]
[null,null,"Net Income Surplus w/o Proposed Loan",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NIS!G11","v":0}]
[]
[null,null,"Outcome of NIS Serviceability Assessment",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NIS!G9>=Parameters!N2,\"Pass\",\"Fail\")","v":"Fail"}]
[null,null,"Max Loan Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MAX(0,PV($I$15/12,($I$12-$I$13)*12,-($O$60-$O$91-$O$134+$E$134-Parameters!$N$2))), \"\")","v":0}]
[null,null,"Debt to Income Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((SUM($E$96:$E$130)+$I$11)/($E$37+$G$37+$I$37+$K$37+$E$42+$G$42+$I$42+$K$42), \"\")","v":""}]
[]
[]
[null,null,"The information contained in this calculator is by way of example only and should not be regarded as a prediction. Interest rates and living expenses  contained herein are for information purposes only and are subject to change. The information in this printout does not constitute an offer to lend. If you wish to apply for a loan, then you need to complete the application form available from our staff.",null,null,null,null,null,null,null,null,null,null,null,"Print Date",null,{"$f":"TODAY()","v":"2024-06-26"}]

{"sheet":"Rental Income","index":2,"n_rows":104,"n_cols":25,"rows_kept":104,"cut":false,"hidden":false,"merged":[[5,5,5,9],[62,4,62,7],[2,3,4,6]]}
[]
[]
[null,null,"Bank of China (Australia) Limited","Rental Income Calculator"]
[]
[null,null,"Loan Serviceability Calculator"]
[null,null,{"$f":"Calculator!C6","v":"Version 6.2.9"}]
[]
[null,null,"Property Details"]
[]
[null,null,"Property Address","Postcode","State","More than 35 units","High Density","Declared Rent","Frequency","Eligible Rental Income",null,null,null,null,"State List",null,"Cycle","Pays","Rent Calculation"]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D11)=TRUE, ISBLANK(E11)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D11)>0, COUNTIF(Parameters!AD:AD, E11)>0), F11 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S11>0, IF(G11=\"Yes\",S11*(1-Parameters!$AB$2),IF(G11=\"No\",S11*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(I11, $Q$12:$R$17, 2, FALSE)*H11, 0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D12)=TRUE, ISBLANK(E12)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D12)>0, COUNTIF(Parameters!AD:AD, E12)>0), F12 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S12>0, IF(G12=\"Yes\",S12*(1-Parameters!$AB$2),IF(G12=\"No\",S12*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,"NSW",null,"Annually",1,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D13)=TRUE, ISBLANK(E13)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D13)>0, COUNTIF(Parameters!AD:AD, E13)>0), F13 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S13>0, IF(G13=\"Yes\",S13*(1-Parameters!$AB$2),IF(G13=\"No\",S13*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,"VIC",null,"Half-Yearly",2,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D14)=TRUE, ISBLANK(E14)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D14)>0, COUNTIF(Parameters!AD:AD, E14)>0), F14 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S14>0, IF(G14=\"Yes\",S14*(1-Parameters!$AB$2),IF(G14=\"No\",S14*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,"SA",null,"Quarterly",4,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D15)=TRUE, ISBLANK(E15)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D15)>0, COUNTIF(Parameters!AD:AD, E15)>0), F15 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S15>0, IF(G15=\"Yes\",S15*(1-Parameters!$AB$2),IF(G15=\"No\",S15*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,"WA",null,"Monthly",12,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D16)=TRUE, ISBLANK(E16)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D16)>0, COUNTIF(Parameters!AD:AD, E16)>0), F16 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S16>0, IF(G16=\"Yes\",S16*(1-Parameters!$AB$2),IF(G16=\"No\",S16*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,"NT",null,"Fortnightly",26,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D17)=TRUE, ISBLANK(E17)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D17)>0, COUNTIF(Parameters!AD:AD, E17)>0), F17 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S17>0, IF(G17=\"Yes\",S17*(1-Parameters!$AB$2),IF(G17=\"No\",S17*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,"QLD",null,"Weekly",52,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D18)=TRUE, ISBLANK(E18)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D18)>0, COUNTIF(Parameters!AD:AD, E18)>0), F18 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S18>0, IF(G18=\"Yes\",S18*(1-Parameters!$AB$2),IF(G18=\"No\",S18*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,"ACT",null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D19)=TRUE, ISBLANK(E19)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D19)>0, COUNTIF(Parameters!AD:AD, E19)>0), F19 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S19>0, IF(G19=\"Yes\",S19*(1-Parameters!$AB$2),IF(G19=\"No\",S19*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D20)=TRUE, ISBLANK(E20)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D20)>0, COUNTIF(Parameters!AD:AD, E20)>0), F20 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S20>0, IF(G20=\"Yes\",S20*(1-Parameters!$AB$2),IF(G20=\"No\",S20*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,"More than 35 units",null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D21)=TRUE, ISBLANK(E21)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D21)>0, COUNTIF(Parameters!AD:AD, E21)>0), F21 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S21>0, IF(G21=\"Yes\",S21*(1-Parameters!$AB$2),IF(G21=\"No\",S21*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D22)=TRUE, ISBLANK(E22)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D22)>0, COUNTIF(Parameters!AD:AD, E22)>0), F22 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S22>0, IF(G22=\"Yes\",S22*(1-Parameters!$AB$2),IF(G22=\"No\",S22*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,"Yes",null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D23)=TRUE, ISBLANK(E23)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D23)>0, COUNTIF(Parameters!AD:AD, E23)>0), F23 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S23>0, IF(G23=\"Yes\",S23*(1-Parameters!$AB$2),IF(G23=\"No\",S23*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,"No",null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D24)=TRUE, ISBLANK(E24)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D24)>0, COUNTIF(Parameters!AD:AD, E24)>0), F24 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S24>0, IF(G24=\"Yes\",S24*(1-Parameters!$AB$2),IF(G24=\"No\",S24*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D25)=TRUE, ISBLANK(E25)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D25)>0, COUNTIF(Parameters!AD:AD, E25)>0), F25 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S25>0, IF(G25=\"Yes\",S25*(1-Parameters!$AB$2),IF(G25=\"No\",S25*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D26)=TRUE, ISBLANK(E26)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D26)>0, COUNTIF(Parameters!AD:AD, E26)>0), F26 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S26>0, IF(G26=\"Yes\",S26*(1-Parameters!$AB$2),IF(G26=\"No\",S26*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D27)=TRUE, ISBLANK(E27)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D27)>0, COUNTIF(Parameters!AD:AD, E27)>0), F27 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S27>0, IF(G27=\"Yes\",S27*(1-Parameters!$AB$2),IF(G27=\"No\",S27*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D28)=TRUE, ISBLANK(E28)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D28)>0, COUNTIF(Parameters!AD:AD, E28)>0), F28 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S28>0, IF(G28=\"Yes\",S28*(1-Parameters!$AB$2),IF(G28=\"No\",S28*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D29)=TRUE, ISBLANK(E29)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D29)>0, COUNTIF(Parameters!AD:AD, E29)>0), F29 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S29>0, IF(G29=\"Yes\",S29*(1-Parameters!$AB$2),IF(G29=\"No\",S29*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D30)=TRUE, ISBLANK(E30)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D30)>0, COUNTIF(Parameters!AD:AD, E30)>0), F30 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S30>0, IF(G30=\"Yes\",S30*(1-Parameters!$AB$2),IF(G30=\"No\",S30*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D31)=TRUE, ISBLANK(E31)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D31)>0, COUNTIF(Parameters!AD:AD, E31)>0), F31 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S31>0, IF(G31=\"Yes\",S31*(1-Parameters!$AB$2),IF(G31=\"No\",S31*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D32)=TRUE, ISBLANK(E32)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D32)>0, COUNTIF(Parameters!AD:AD, E32)>0), F32 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S32>0, IF(G32=\"Yes\",S32*(1-Parameters!$AB$2),IF(G32=\"No\",S32*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D33)=TRUE, ISBLANK(E33)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D33)>0, COUNTIF(Parameters!AD:AD, E33)>0), F33 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S33>0, IF(G33=\"Yes\",S33*(1-Parameters!$AB$2),IF(G33=\"No\",S33*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D34)=TRUE, ISBLANK(E34)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D34)>0, COUNTIF(Parameters!AD:AD, E34)>0), F34 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S34>0, IF(G34=\"Yes\",S34*(1-Parameters!$AB$2),IF(G34=\"No\",S34*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D35)=TRUE, ISBLANK(E35)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D35)>0, COUNTIF(Parameters!AD:AD, E35)>0), F35 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S35>0, IF(G35=\"Yes\",S35*(1-Parameters!$AB$2),IF(G35=\"No\",S35*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D36)=TRUE, ISBLANK(E36)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D36)>0, COUNTIF(Parameters!AD:AD, E36)>0), F36 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S36>0, IF(G36=\"Yes\",S36*(1-Parameters!$AB$2),IF(G36=\"No\",S36*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D37)=TRUE, ISBLANK(E37)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D37)>0, COUNTIF(Parameters!AD:AD, E37)>0), F37 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S37>0, IF(G37=\"Yes\",S37*(1-Parameters!$AB$2),IF(G37=\"No\",S37*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D38)=TRUE, ISBLANK(E38)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D38)>0, COUNTIF(Parameters!AD:AD, E38)>0), F38 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S38>0, IF(G38=\"Yes\",S38*(1-Parameters!$AB$2),IF(G38=\"No\",S38*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D39)=TRUE, ISBLANK(E39)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D39)>0, COUNTIF(Parameters!AD:AD, E39)>0), F39 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S39>0, IF(G39=\"Yes\",S39*(1-Parameters!$AB$2),IF(G39=\"No\",S39*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D40)=TRUE, ISBLANK(E40)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D40)>0, COUNTIF(Parameters!AD:AD, E40)>0), F40 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S40>0, IF(G40=\"Yes\",S40*(1-Parameters!$AB$2),IF(G40=\"No\",S40*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D41)=TRUE, ISBLANK(E41)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D41)>0, COUNTIF(Parameters!AD:AD, E41)>0), F41 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S41>0, IF(G41=\"Yes\",S41*(1-Parameters!$AB$2),IF(G41=\"No\",S41*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D42)=TRUE, ISBLANK(E42)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D42)>0, COUNTIF(Parameters!AD:AD, E42)>0), F42 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S42>0, IF(G42=\"Yes\",S42*(1-Parameters!$AB$2),IF(G42=\"No\",S42*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D43)=TRUE, ISBLANK(E43)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D43)>0, COUNTIF(Parameters!AD:AD, E43)>0), F43 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S43>0, IF(G43=\"Yes\",S43*(1-Parameters!$AB$2),IF(G43=\"No\",S43*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D44)=TRUE, ISBLANK(E44)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D44)>0, COUNTIF(Parameters!AD:AD, E44)>0), F44 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S44>0, IF(G44=\"Yes\",S44*(1-Parameters!$AB$2),IF(G44=\"No\",S44*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D45)=TRUE, ISBLANK(E45)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D45)>0, COUNTIF(Parameters!AD:AD, E45)>0), F45 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S45>0, IF(G45=\"Yes\",S45*(1-Parameters!$AB$2),IF(G45=\"No\",S45*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D46)=TRUE, ISBLANK(E46)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D46)>0, COUNTIF(Parameters!AD:AD, E46)>0), F46 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S46>0, IF(G46=\"Yes\",S46*(1-Parameters!$AB$2),IF(G46=\"No\",S46*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D47)=TRUE, ISBLANK(E47)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D47)>0, COUNTIF(Parameters!AD:AD, E47)>0), F47 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S47>0, IF(G47=\"Yes\",S47*(1-Parameters!$AB$2),IF(G47=\"No\",S47*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D48)=TRUE, ISBLANK(E48)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D48)>0, COUNTIF(Parameters!AD:AD, E48)>0), F48 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S48>0, IF(G48=\"Yes\",S48*(1-Parameters!$AB$2),IF(G48=\"No\",S48*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D49)=TRUE, ISBLANK(E49)=TRUE), \"\", IF(AND(OR(COUNTIF(Parameters!AC:AC, 'Rental Income'!D49)>0, COUNTIF(Parameters!AD:AD, E49)>0), F49 = \"Yes\"), \"Yes\", \"No\"))","v":""},null,null,{"$f":"IF(S49>0, IF(G49=\"Yes\",S49*(1-Parameters!$AB$2),IF(G49=\"No\",S49*(1-Parameters!$AA$2), \"\")),\"\")","v":""},null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Percentage of Ownership"]
[null,null,"Property Address","Eligible Rental Income","Applicant 1","Applicant 2","Applicant 3","Applicant 4",null,null,null,null,null,"Eligible","Applicant 1","Applicant 2","Applicant 3","Applicant 4",null,null,"Unshaded","Applicant 1","Applicant 2","Applicant 3","Applicant 4"]
[null,null,{"$f":"IF(C11 <> \"\", C11, \"\")","v":""},{"$f":"J11","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(E65*$D65, \"\")","v":""},{"$f":"IFERROR(F65*$D65, \"\")","v":""},{"$f":"IFERROR(G65*$D65, \"\")","v":""},{"$f":"IFERROR(H65*$D65, \"\")","v":""},null,null,null,{"$f":"$S11*E65","v":0},{"$f":"$S11*F65","v":0},0,{"$f":"$S11*H65","v":0}]
[null,null,{"$f":"IF(C12 <> \"\", C12, \"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(E66*$D66, \"\")","v":""},{"$f":"IFERROR(F66*$D66, \"\")","v":""},{"$f":"IFERROR(G66*$D66, \"\")","v":""},{"$f":"IFERROR(H66*$D66, \"\")","v":""},null,null,null,{"$f":"$S12*E66","v":0},{"$f":"$S12*F66","v":0},{"$f":"$S12*G66","v":0},0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,{"$f":"$S13*H67","v":0}]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,{"$f":"$S28*G82","v":0},0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,0,0,0,0]
[null,null,"Total Eligible Rental Income",{"$f":"IF(N104<>0, N104, \"\")","v":""},{"$f":"IF(O104<>0, O104, 0)","v":0},{"$f":"IF(P104<>0, P104, 0)","v":0},{"$f":"IF(Q104<>0, Q104, 0)","v":0},{"$f":"IF(R104<>0, R104, 0)","v":0},null,null,null,null,null,{"$f":"SUM(D65:D103)","v":0},{"$f":"SUM(O65:O103)","v":0},{"$f":"SUM(P65:P103)","v":0},{"$f":"SUM(Q65:Q103)","v":0},{"$f":"SUM(R65:R103)","v":0},null,null,"Sum",{"$f":"SUM(V65:V103)","v":0},{"$f":"SUM(W65:W103)","v":0},0,0]

{"sheet":"Negative Gearing","index":3,"n_rows":27,"n_cols":19,"rows_kept":27,"cut":false,"hidden":false,"merged":[[5,7,5,9],[9,6,9,9],[2,4,4,6]]}
[]
[]
[null,null,"Bank of China (Australia) Limited",null,"Negative Gearing Calculator"]
[]
[null,null,"Loan Serviceability Calculator"]
[null,null,{"$f":"Calculator!C6","v":"Version 6.2.9"}]
[]
[null,null,"Negative Gearing Details"]
[]
[null,null,null,null,null,null,"Percentage of Ownership"]
[null,null,"Outstanding Balance","Loan Purpose","Interest Rate","Interest","Applicant 1","Applicant 2","Applicant 3","Applicant 4",null,null,null,null,null,"Applicant 1","Applicant 2","Applicant 3","Applicant 4"]
[null,null,null,null,null,{"$f":"IF(E12<>\"\", C12*E12, \"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(G12*$F12, \"\")","v":""},{"$f":"IFERROR(H12*$F12, \"\")","v":""},{"$f":"IFERROR(I12*$F12, \"\")","v":""},{"$f":"IFERROR(J12*$F12, \"\")","v":""}]
[null,null,null,null,null,{"$f":"IF(E13<>\"\", C13*E13, \"\")","v":""},null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,"Interest Expense",null,null,null,{"$f":"IF(P22<>0, P22, \"\")","v":""},{"$f":"IF(Q22<>0, Q22, \"\")","v":""},{"$f":"IF(R22<>0, R22, \"\")","v":""},{"$f":"IF(S22<>0, S22, \"\")","v":""},null,null,null,null,null,{"$f":"SUM(P12:P21)","v":0},{"$f":"SUM(Q12:Q21)","v":0},0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan Purpose"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner occupied"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment"]

{"sheet":"Commitments","index":4,"n_rows":327,"n_cols":44,"rows_kept":327,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,"Product Type",null,"Index","Commitment Matrix",null,"Subtotal"]
[null,null,"-",null,1,{"$f":"Calculator!$C96","v":"-"},"Existing Mortgage",{"$f":"IF(F5=G5,-PMT(IF(Calculator!I96<>0, MAX(Calculator!I96+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G96,Calculator!E96,0,0),0)","v":0},"Index"]
[null,null,"Existing Mortgage",null,2,{"$f":"Calculator!$C97","v":"-"},"Existing Mortgage",{"$f":"IF(F6=G6,-PMT(IF(Calculator!I97<>0, MAX(Calculator!I97+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G97,Calculator!E97,0,0),0)","v":0},"Existing Mortgage",{"$f":"TRANSPOSE(H5:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Personal Loan",null,3,{"$f":"Calculator!$C98","v":"-"},"Existing Mortgage",{"$f":"IF(F7=G7,-PMT(IF(Calculator!I98<>0, MAX(Calculator!I98+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G98,Calculator!E98,0,0),0)","v":0},"Personal Loan",{"$f":"TRANSPOSE(H41:H75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Line of Credit and Overdraft",null,4,{"$f":"Calculator!$C99","v":"-"},"Existing Mortgage",{"$f":"IF(F8=G8,-PMT(IF(Calculator!I99<>0, MAX(Calculator!I99+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G99,Calculator!E99,0,0),0)","v":0},"Overdraft",{"$f":"TRANSPOSE(H77:H111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Credit Card",null,5,{"$f":"Calculator!$C100","v":"-"},"Existing Mortgage",{"$f":"IF(F9=G9,-PMT(IF(Calculator!I100<>0, MAX(Calculator!I100+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G100,Calculator!E100,0,0),0)","v":0},"Credit Card",{"$f":"TRANSPOSE(H113:H147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Obligations",null,6,{"$f":"Calculator!$C101","v":"-"},"Existing Mortgage",{"$f":"IF(F10=G10,-PMT(IF(Calculator!I101<>0, MAX(Calculator!I101+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G101,Calculator!E101,0,0),0)","v":0},"Tax Obligations",{"$f":"TRANSPOSE(H149:H183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Home Equity Loan",null,7,{"$f":"Calculator!$C102","v":"-"},"Existing Mortgage",{"$f":"IF(F11=G11,-PMT(IF(Calculator!I102<>0, MAX(Calculator!I102+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G102,Calculator!E102,0,0),0)","v":0},"Line of Credit",{"$f":"TRANSPOSE(H185:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial Loan",null,8,{"$f":"Calculator!$C103","v":"-"},"Existing Mortgage",{"$f":"IF(F12=G12,-PMT(IF(Calculator!I103<>0, MAX(Calculator!I103+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G103,Calculator!E103,0,0),0)","v":0},"Home Equity Loan",{"$f":"TRANSPOSE(H221:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Commitments",null,9,{"$f":"Calculator!$C104","v":"-"},"Existing Mortgage",{"$f":"IF(F13=G13,-PMT(IF(Calculator!I104<>0, MAX(Calculator!I104+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G104,Calculator!E104,0,0),0)","v":0},"Commercial Loan",{"$f":"TRANSPOSE(H257:H291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,{"$f":"Calculator!$C105","v":"-"},"Existing Mortgage",{"$f":"IF(F14=G14,-PMT(IF(Calculator!I105<>0, MAX(Calculator!I105+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G105,Calculator!E105,0,0),0)","v":0},"Other Commitments",{"$f":"TRANSPOSE(H293:H327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,{"$f":"Calculator!$C106","v":"-"},"Existing Mortgage",{"$f":"IF(F15=G15,-PMT(IF(Calculator!I106<>0, MAX(Calculator!I106+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G106,Calculator!E106,0,0),0)","v":0}]
[null,null,null,null,12,{"$f":"Calculator!$C107","v":"-"},"Existing Mortgage",{"$f":"IF(F16=G16,-PMT(IF(Calculator!I107<>0, MAX(Calculator!I107+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G107,Calculator!E107,0,0),0)","v":0}]
[null,null,null,null,13,{"$f":"Calculator!$C108","v":"-"},"Existing Mortgage",{"$f":"IF(F17=G17,-PMT(IF(Calculator!I108<>0, MAX(Calculator!I108+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G108,Calculator!E108,0,0),0)","v":0}]
[null,null,null,null,14,{"$f":"Calculator!$C109","v":"-"},"Existing Mortgage",{"$f":"IF(F18=G18,-PMT(IF(Calculator!I109<>0, MAX(Calculator!I109+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G109,Calculator!E109,0,0),0)","v":0}]
[null,null,null,null,15,{"$f":"Calculator!$C110","v":"-"},"Existing Mortgage",{"$f":"IF(F19=G19,-PMT(IF(Calculator!I110<>0, MAX(Calculator!I110+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G110,Calculator!E110,0,0),0)","v":0}]
[null,null,null,null,16,{"$f":"Calculator!$C111","v":"-"},"Existing Mortgage",{"$f":"IF(F20=G20,-PMT(IF(Calculator!I111<>0, MAX(Calculator!I111+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G111,Calculator!E111,0,0),0)","v":0}]
[null,null,null,null,17,{"$f":"Calculator!$C112","v":"-"},"Existing Mortgage",{"$f":"IF(F21=G21,-PMT(IF(Calculator!I112<>0, MAX(Calculator!I112+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G112,Calculator!E112,0,0),0)","v":0}]
[null,null,null,null,18,{"$f":"Calculator!$C113","v":"-"},"Existing Mortgage",{"$f":"IF(F22=G22,-PMT(IF(Calculator!I113<>0, MAX(Calculator!I113+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G113,Calculator!E113,0,0),0)","v":0}]
[null,null,null,null,19,{"$f":"Calculator!$C114","v":"-"},"Existing Mortgage",{"$f":"IF(F23=G23,-PMT(IF(Calculator!I114<>0, MAX(Calculator!I114+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G114,Calculator!E114,0,0),0)","v":0}]
[null,null,null,null,20,{"$f":"Calculator!$C115","v":"-"},"Existing Mortgage",{"$f":"IF(F24=G24,-PMT(IF(Calculator!I115<>0, MAX(Calculator!I115+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G115,Calculator!E115,0,0),0)","v":0}]
[null,null,null,null,21,{"$f":"Calculator!$C116","v":"-"},"Existing Mortgage",{"$f":"IF(F25=G25,-PMT(IF(Calculator!I116<>0, MAX(Calculator!I116+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G116,Calculator!E116,0,0),0)","v":0}]
[null,null,null,null,22,{"$f":"Calculator!$C117","v":"-"},"Existing Mortgage",{"$f":"IF(F26=G26,-PMT(IF(Calculator!I117<>0, MAX(Calculator!I117+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G117,Calculator!E117,0,0),0)","v":0}]
[null,null,null,null,23,{"$f":"Calculator!$C118","v":"-"},"Existing Mortgage",{"$f":"IF(F27=G27,-PMT(IF(Calculator!I118<>0, MAX(Calculator!I118+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G118,Calculator!E118,0,0),0)","v":0}]
[null,null,null,null,24,{"$f":"Calculator!$C119","v":"-"},"Existing Mortgage",{"$f":"IF(F28=G28,-PMT(IF(Calculator!I119<>0, MAX(Calculator!I119+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G119,Calculator!E119,0,0),0)","v":0}]
[null,null,null,null,25,{"$f":"Calculator!$C120","v":"-"},"Existing Mortgage",{"$f":"IF(F29=G29,-PMT(IF(Calculator!I120<>0, MAX(Calculator!I120+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G120,Calculator!E120,0,0),0)","v":0}]
[null,null,null,null,26,{"$f":"Calculator!$C121","v":"-"},"Existing Mortgage",{"$f":"IF(F30=G30,-PMT(IF(Calculator!I121<>0, MAX(Calculator!I121+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G121,Calculator!E121,0,0),0)","v":0}]
[null,null,null,null,27,{"$f":"Calculator!$C122","v":"-"},"Existing Mortgage",{"$f":"IF(F31=G31,-PMT(IF(Calculator!I122<>0, MAX(Calculator!I122+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G122,Calculator!E122,0,0),0)","v":0}]
[null,null,null,null,28,{"$f":"Calculator!$C123","v":"-"},"Existing Mortgage",{"$f":"IF(F32=G32,-PMT(IF(Calculator!I123<>0, MAX(Calculator!I123+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G123,Calculator!E123,0,0),0)","v":0}]
[null,null,null,null,29,{"$f":"Calculator!$C124","v":"-"},"Existing Mortgage",{"$f":"IF(F33=G33,-PMT(IF(Calculator!I124<>0, MAX(Calculator!I124+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G124,Calculator!E124,0,0),0)","v":0}]
[null,null,null,null,30,{"$f":"Calculator!$C125","v":"-"},"Existing Mortgage",{"$f":"IF(F34=G34,-PMT(IF(Calculator!I125<>0, MAX(Calculator!I125+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G125,Calculator!E125,0,0),0)","v":0}]
[null,null,null,null,31,{"$f":"Calculator!$C126","v":"-"},"Existing Mortgage",{"$f":"IF(F35=G35,-PMT(IF(Calculator!I126<>0, MAX(Calculator!I126+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G126,Calculator!E126,0,0),0)","v":0}]
[null,null,null,null,32,{"$f":"Calculator!$C127","v":"-"},"Existing Mortgage",{"$f":"IF(F36=G36,-PMT(IF(Calculator!I127<>0, MAX(Calculator!I127+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G127,Calculator!E127,0,0),0)","v":0}]
[null,null,null,null,33,{"$f":"Calculator!$C128","v":"-"},"Existing Mortgage",{"$f":"IF(F37=G37,-PMT(IF(Calculator!I128<>0, MAX(Calculator!I128+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G128,Calculator!E128,0,0),0)","v":0}]
[null,null,null,null,34,{"$f":"Calculator!$C129","v":"-"},"Existing Mortgage",{"$f":"IF(F38=G38,-PMT(IF(Calculator!I129<>0, MAX(Calculator!I129+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G129,Calculator!E129,0,0),0)","v":0}]
[null,null,null,null,35,{"$f":"Calculator!$C130","v":"-"},"Existing Mortgage",{"$f":"IF(F39=G39,-PMT(IF(Calculator!I130<>0, MAX(Calculator!I130+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G130,Calculator!E130,0,0),0)","v":0}]
[]
[null,null,null,null,1,{"$f":"Calculator!$C96","v":"-"},"Personal Loan",{"$f":"IF(F41=G41,-PMT(IF(Calculator!I96<>0, MAX(Calculator!I96+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G96,Calculator!E96,0,0),0)","v":0}]
[null,null,null,null,2,{"$f":"Calculator!$C97","v":"-"},"Personal Loan",{"$f":"IF(F42=G42,-PMT(IF(Calculator!I97<>0, MAX(Calculator!I97+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G97,Calculator!E97,0,0),0)","v":0}]
[null,null,null,null,3,{"$f":"Calculator!$C98","v":"-"},"Personal Loan",{"$f":"IF(F43=G43,-PMT(IF(Calculator!I98<>0, MAX(Calculator!I98+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G98,Calculator!E98,0,0),0)","v":0}]
[null,null,null,null,4,{"$f":"Calculator!$C99","v":"-"},"Personal Loan",{"$f":"IF(F44=G44,-PMT(IF(Calculator!I99<>0, MAX(Calculator!I99+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G99,Calculator!E99,0,0),0)","v":0}]
[null,null,null,null,5,{"$f":"Calculator!$C100","v":"-"},"Personal Loan",{"$f":"IF(F45=G45,-PMT(IF(Calculator!I100<>0, MAX(Calculator!I100+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G100,Calculator!E100,0,0),0)","v":0}]
[null,null,null,null,6,{"$f":"Calculator!$C101","v":"-"},"Personal Loan",{"$f":"IF(F46=G46,-PMT(IF(Calculator!I101<>0, MAX(Calculator!I101+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G101,Calculator!E101,0,0),0)","v":0}]
[null,null,null,null,7,{"$f":"Calculator!$C102","v":"-"},"Personal Loan",{"$f":"IF(F47=G47,-PMT(IF(Calculator!I102<>0, MAX(Calculator!I102+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G102,Calculator!E102,0,0),0)","v":0}]
[null,null,null,null,8,{"$f":"Calculator!$C103","v":"-"},"Personal Loan",{"$f":"IF(F48=G48,-PMT(IF(Calculator!I103<>0, MAX(Calculator!I103+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G103,Calculator!E103,0,0),0)","v":0}]
[null,null,null,null,9,{"$f":"Calculator!$C104","v":"-"},"Personal Loan",{"$f":"IF(F49=G49,-PMT(IF(Calculator!I104<>0, MAX(Calculator!I104+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G104,Calculator!E104,0,0),0)","v":0}]
[null,null,null,null,10,{"$f":"Calculator!$C105","v":"-"},"Personal Loan",{"$f":"IF(F50=G50,-PMT(IF(Calculator!I105<>0, MAX(Calculator!I105+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G105,Calculator!E105,0,0),0)","v":0}]
[null,null,null,null,11,{"$f":"Calculator!$C106","v":"-"},"Personal Loan",{"$f":"IF(F51=G51,-PMT(IF(Calculator!I106<>0, MAX(Calculator!I106+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G106,Calculator!E106,0,0),0)","v":0}]
[null,null,null,null,12,{"$f":"Calculator!$C107","v":"-"},"Personal Loan",{"$f":"IF(F52=G52,-PMT(IF(Calculator!I107<>0, MAX(Calculator!I107+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G107,Calculator!E107,0,0),0)","v":0}]
[null,null,null,null,13,{"$f":"Calculator!$C108","v":"-"},"Personal Loan",{"$f":"IF(F53=G53,-PMT(IF(Calculator!I108<>0, MAX(Calculator!I108+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G108,Calculator!E108,0,0),0)","v":0}]
[null,null,null,null,14,{"$f":"Calculator!$C109","v":"-"},"Personal Loan",{"$f":"IF(F54=G54,-PMT(IF(Calculator!I109<>0, MAX(Calculator!I109+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G109,Calculator!E109,0,0),0)","v":0}]
[null,null,null,null,15,{"$f":"Calculator!$C110","v":"-"},"Personal Loan",{"$f":"IF(F55=G55,-PMT(IF(Calculator!I110<>0, MAX(Calculator!I110+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G110,Calculator!E110,0,0),0)","v":0}]
[null,null,null,null,16,{"$f":"Calculator!$C111","v":"-"},"Personal Loan",{"$f":"IF(F56=G56,-PMT(IF(Calculator!I111<>0, MAX(Calculator!I111+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G111,Calculator!E111,0,0),0)","v":0}]
[null,null,null,null,17,{"$f":"Calculator!$C112","v":"-"},"Personal Loan",{"$f":"IF(F57=G57,-PMT(IF(Calculator!I112<>0, MAX(Calculator!I112+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G112,Calculator!E112,0,0),0)","v":0}]
[null,null,null,null,18,{"$f":"Calculator!$C113","v":"-"},"Personal Loan",{"$f":"IF(F58=G58,-PMT(IF(Calculator!I113<>0, MAX(Calculator!I113+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G113,Calculator!E113,0,0),0)","v":0}]
[null,null,null,null,19,{"$f":"Calculator!$C114","v":"-"},"Personal Loan",{"$f":"IF(F59=G59,-PMT(IF(Calculator!I114<>0, MAX(Calculator!I114+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G114,Calculator!E114,0,0),0)","v":0}]
[null,null,null,null,20,{"$f":"Calculator!$C115","v":"-"},"Personal Loan",{"$f":"IF(F60=G60,-PMT(IF(Calculator!I115<>0, MAX(Calculator!I115+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G115,Calculator!E115,0,0),0)","v":0}]
[null,null,null,null,21,{"$f":"Calculator!$C116","v":"-"},"Personal Loan",{"$f":"IF(F61=G61,-PMT(IF(Calculator!I116<>0, MAX(Calculator!I116+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G116,Calculator!E116,0,0),0)","v":0}]
[null,null,null,null,22,{"$f":"Calculator!$C117","v":"-"},"Personal Loan",{"$f":"IF(F62=G62,-PMT(IF(Calculator!I117<>0, MAX(Calculator!I117+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G117,Calculator!E117,0,0),0)","v":0}]
[null,null,null,null,23,{"$f":"Calculator!$C118","v":"-"},"Personal Loan",{"$f":"IF(F63=G63,-PMT(IF(Calculator!I118<>0, MAX(Calculator!I118+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G118,Calculator!E118,0,0),0)","v":0}]
[null,null,null,null,24,{"$f":"Calculator!$C119","v":"-"},"Personal Loan",{"$f":"IF(F64=G64,-PMT(IF(Calculator!I119<>0, MAX(Calculator!I119+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G119,Calculator!E119,0,0),0)","v":0}]
[null,null,null,null,25,{"$f":"Calculator!$C120","v":"-"},"Personal Loan",{"$f":"IF(F65=G65,-PMT(IF(Calculator!I120<>0, MAX(Calculator!I120+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G120,Calculator!E120,0,0),0)","v":0}]
[null,null,null,null,26,{"$f":"Calculator!$C121","v":"-"},"Personal Loan",{"$f":"IF(F66=G66,-PMT(IF(Calculator!I121<>0, MAX(Calculator!I121+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G121,Calculator!E121,0,0),0)","v":0}]
[null,null,null,null,27,{"$f":"Calculator!$C122","v":"-"},"Personal Loan",{"$f":"IF(F67=G67,-PMT(IF(Calculator!I122<>0, MAX(Calculator!I122+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G122,Calculator!E122,0,0),0)","v":0}]
[null,null,null,null,28,{"$f":"Calculator!$C123","v":"-"},"Personal Loan",{"$f":"IF(F68=G68,-PMT(IF(Calculator!I123<>0, MAX(Calculator!I123+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G123,Calculator!E123,0,0),0)","v":0}]
[null,null,null,null,29,{"$f":"Calculator!$C124","v":"-"},"Personal Loan",{"$f":"IF(F69=G69,-PMT(IF(Calculator!I124<>0, MAX(Calculator!I124+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G124,Calculator!E124,0,0),0)","v":0}]
[null,null,null,null,30,{"$f":"Calculator!$C125","v":"-"},"Personal Loan",{"$f":"IF(F70=G70,-PMT(IF(Calculator!I125<>0, MAX(Calculator!I125+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G125,Calculator!E125,0,0),0)","v":0}]
[null,null,null,null,31,{"$f":"Calculator!$C126","v":"-"},"Personal Loan",{"$f":"IF(F71=G71,-PMT(IF(Calculator!I126<>0, MAX(Calculator!I126+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G126,Calculator!E126,0,0),0)","v":0}]
[null,null,null,null,32,{"$f":"Calculator!$C127","v":"-"},"Personal Loan",{"$f":"IF(F72=G72,-PMT(IF(Calculator!I127<>0, MAX(Calculator!I127+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G127,Calculator!E127,0,0),0)","v":0}]
[null,null,null,null,33,{"$f":"Calculator!$C128","v":"-"},"Personal Loan",{"$f":"IF(F73=G73,-PMT(IF(Calculator!I128<>0, MAX(Calculator!I128+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G128,Calculator!E128,0,0),0)","v":0}]
[null,null,null,null,34,{"$f":"Calculator!$C129","v":"-"},"Personal Loan",{"$f":"IF(F74=G74,-PMT(IF(Calculator!I129<>0, MAX(Calculator!I129+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G129,Calculator!E129,0,0),0)","v":0}]
[null,null,null,null,35,{"$f":"Calculator!$C130","v":"-"},"Personal Loan",{"$f":"IF(F75=G75,-PMT(IF(Calculator!I130<>0, MAX(Calculator!I130+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G130,Calculator!E130,0,0),0)","v":0}]
[]
[null,null,null,null,1,{"$f":"Calculator!$C96","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F77=G77,Calculator!E96*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,2,{"$f":"Calculator!$C97","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F78=G78,Calculator!E97*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,3,{"$f":"Calculator!$C98","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F79=G79,Calculator!E98*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,4,{"$f":"Calculator!$C99","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F80=G80,Calculator!E99*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,5,{"$f":"Calculator!$C100","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F81=G81,Calculator!E100*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,6,{"$f":"Calculator!$C101","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F82=G82,Calculator!E101*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,7,{"$f":"Calculator!$C102","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F83=G83,Calculator!E102*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,8,{"$f":"Calculator!$C103","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F84=G84,Calculator!E103*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,9,{"$f":"Calculator!$C104","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F85=G85,Calculator!E104*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,10,{"$f":"Calculator!$C105","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F86=G86,Calculator!E105*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,11,{"$f":"Calculator!$C106","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F87=G87,Calculator!E106*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,12,{"$f":"Calculator!$C107","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F88=G88,Calculator!E107*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,13,{"$f":"Calculator!$C108","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F89=G89,Calculator!E108*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,14,{"$f":"Calculator!$C109","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F90=G90,Calculator!E109*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,15,{"$f":"Calculator!$C110","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F91=G91,Calculator!E110*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,16,{"$f":"Calculator!$C111","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F92=G92,Calculator!E111*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,17,{"$f":"Calculator!$C112","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F93=G93,Calculator!E112*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,18,{"$f":"Calculator!$C113","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F94=G94,Calculator!E113*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,19,{"$f":"Calculator!$C114","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F95=G95,Calculator!E114*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,20,{"$f":"Calculator!$C115","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F96=G96,Calculator!E115*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,21,{"$f":"Calculator!$C116","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F97=G97,Calculator!E116*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,22,{"$f":"Calculator!$C117","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F98=G98,Calculator!E117*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,23,{"$f":"Calculator!$C118","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F99=G99,Calculator!E118*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,24,{"$f":"Calculator!$C119","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F100=G100,Calculator!E119*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,25,{"$f":"Calculator!$C120","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F101=G101,Calculator!E120*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,26,{"$f":"Calculator!$C121","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F102=G102,Calculator!E121*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,27,{"$f":"Calculator!$C122","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F103=G103,Calculator!E122*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,28,{"$f":"Calculator!$C123","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F104=G104,Calculator!E123*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,29,{"$f":"Calculator!$C124","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F105=G105,Calculator!E124*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,30,{"$f":"Calculator!$C125","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F106=G106,Calculator!E125*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,31,{"$f":"Calculator!$C126","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F107=G107,Calculator!E126*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,32,{"$f":"Calculator!$C127","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F108=G108,Calculator!E127*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,33,{"$f":"Calculator!$C128","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F109=G109,Calculator!E128*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,34,{"$f":"Calculator!$C129","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F110=G110,Calculator!E129*Payment_on_Overdraft_Limit,0)","v":0}]
[null,null,null,null,35,{"$f":"Calculator!$C130","v":"-"},"Line of Credit and Overdraft",{"$f":"IF(F111=G111,Calculator!E130*Payment_on_Overdraft_Limit,0)","v":0}]
[]
[null,null,null,null,1,{"$f":"Calculator!$C96","v":"-"},"Credit Card",{"$f":"IF(F113=G113,Calculator!E96*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,2,{"$f":"Calculator!$C97","v":"-"},"Credit Card",{"$f":"IF(F114=G114,Calculator!E97*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,3,{"$f":"Calculator!$C98","v":"-"},"Credit Card",{"$f":"IF(F115=G115,Calculator!E98*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,4,{"$f":"Calculator!$C99","v":"-"},"Credit Card",{"$f":"IF(F116=G116,Calculator!E99*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,5,{"$f":"Calculator!$C100","v":"-"},"Credit Card",{"$f":"IF(F117=G117,Calculator!E100*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,6,{"$f":"Calculator!$C101","v":"-"},"Credit Card",{"$f":"IF(F118=G118,Calculator!E101*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,7,{"$f":"Calculator!$C102","v":"-"},"Credit Card",{"$f":"IF(F119=G119,Calculator!E102*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,8,{"$f":"Calculator!$C103","v":"-"},"Credit Card",{"$f":"IF(F120=G120,Calculator!E103*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,9,{"$f":"Calculator!$C104","v":"-"},"Credit Card",{"$f":"IF(F121=G121,Calculator!E104*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,10,{"$f":"Calculator!$C105","v":"-"},"Credit Card",{"$f":"IF(F122=G122,Calculator!E105*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,11,{"$f":"Calculator!$C106","v":"-"},"Credit Card",{"$f":"IF(F123=G123,Calculator!E106*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,12,{"$f":"Calculator!$C107","v":"-"},"Credit Card",{"$f":"IF(F124=G124,Calculator!E107*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,13,{"$f":"Calculator!$C108","v":"-"},"Credit Card",{"$f":"IF(F125=G125,Calculator!E108*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,14,{"$f":"Calculator!$C109","v":"-"},"Credit Card",{"$f":"IF(F126=G126,Calculator!E109*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,15,{"$f":"Calculator!$C110","v":"-"},"Credit Card",{"$f":"IF(F127=G127,Calculator!E110*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,16,{"$f":"Calculator!$C111","v":"-"},"Credit Card",{"$f":"IF(F128=G128,Calculator!E111*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,17,{"$f":"Calculator!$C112","v":"-"},"Credit Card",{"$f":"IF(F129=G129,Calculator!E112*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,18,{"$f":"Calculator!$C113","v":"-"},"Credit Card",{"$f":"IF(F130=G130,Calculator!E113*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,19,{"$f":"Calculator!$C114","v":"-"},"Credit Card",{"$f":"IF(F131=G131,Calculator!E114*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,20,{"$f":"Calculator!$C115","v":"-"},"Credit Card",{"$f":"IF(F132=G132,Calculator!E115*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,21,{"$f":"Calculator!$C116","v":"-"},"Credit Card",{"$f":"IF(F133=G133,Calculator!E116*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,22,{"$f":"Calculator!$C117","v":"-"},"Credit Card",{"$f":"IF(F134=G134,Calculator!E117*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,23,{"$f":"Calculator!$C118","v":"-"},"Credit Card",{"$f":"IF(F135=G135,Calculator!E118*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,24,{"$f":"Calculator!$C119","v":"-"},"Credit Card",{"$f":"IF(F136=G136,Calculator!E119*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,25,{"$f":"Calculator!$C120","v":"-"},"Credit Card",{"$f":"IF(F137=G137,Calculator!E120*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,26,{"$f":"Calculator!$C121","v":"-"},"Credit Card",{"$f":"IF(F138=G138,Calculator!E121*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,27,{"$f":"Calculator!$C122","v":"-"},"Credit Card",{"$f":"IF(F139=G139,Calculator!E122*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,28,{"$f":"Calculator!$C123","v":"-"},"Credit Card",{"$f":"IF(F140=G140,Calculator!E123*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,29,{"$f":"Calculator!$C124","v":"-"},"Credit Card",{"$f":"IF(F141=G141,Calculator!E124*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,30,{"$f":"Calculator!$C125","v":"-"},"Credit Card",{"$f":"IF(F142=G142,Calculator!E125*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,31,{"$f":"Calculator!$C126","v":"-"},"Credit Card",{"$f":"IF(F143=G143,Calculator!E126*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,32,{"$f":"Calculator!$C127","v":"-"},"Credit Card",{"$f":"IF(F144=G144,Calculator!E127*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,33,{"$f":"Calculator!$C128","v":"-"},"Credit Card",{"$f":"IF(F145=G145,Calculator!E128*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,34,{"$f":"Calculator!$C129","v":"-"},"Credit Card",{"$f":"IF(F146=G146,Calculator!E129*Payment_on_Credit_Card_Limit,0)","v":0}]
[null,null,null,null,35,{"$f":"Calculator!$C130","v":"-"},"Credit Card",{"$f":"IF(F147=G147,Calculator!E130*Payment_on_Credit_Card_Limit,0)","v":0}]
[]
[null,null,null,null,1,{"$f":"Calculator!$C96","v":"-"},"Tax Obligations"]
[null,null,null,null,2,{"$f":"Calculator!$C97","v":"-"},"Tax Obligations"]
[null,null,null,null,3,{"$f":"Calculator!$C98","v":"-"},"Tax Obligations"]
[null,null,null,null,4,{"$f":"Calculator!$C99","v":"-"},"Tax Obligations"]
[null,null,null,null,5,{"$f":"Calculator!$C100","v":"-"},"Tax Obligations"]
[null,null,null,null,6,{"$f":"Calculator!$C101","v":"-"},"Tax Obligations"]
[null,null,null,null,7,{"$f":"Calculator!$C102","v":"-"},"Tax Obligations"]
[null,null,null,null,8,{"$f":"Calculator!$C103","v":"-"},"Tax Obligations"]
[null,null,null,null,9,{"$f":"Calculator!$C104","v":"-"},"Tax Obligations"]
[null,null,null,null,10,{"$f":"Calculator!$C105","v":"-"},"Tax Obligations"]
[null,null,null,null,11,{"$f":"Calculator!$C106","v":"-"},"Tax Obligations"]
[null,null,null,null,12,{"$f":"Calculator!$C107","v":"-"},"Tax Obligations"]
[null,null,null,null,13,{"$f":"Calculator!$C108","v":"-"},"Tax Obligations"]
[null,null,null,null,14,{"$f":"Calculator!$C109","v":"-"},"Tax Obligations"]
[null,null,null,null,15,{"$f":"Calculator!$C110","v":"-"},"Tax Obligations"]
[null,null,null,null,16,{"$f":"Calculator!$C111","v":"-"},"Tax Obligations"]
[null,null,null,null,17,{"$f":"Calculator!$C112","v":"-"},"Tax Obligations"]
[null,null,null,null,18,{"$f":"Calculator!$C113","v":"-"},"Tax Obligations"]
[null,null,null,null,19,{"$f":"Calculator!$C114","v":"-"},"Tax Obligations"]
[null,null,null,null,20,{"$f":"Calculator!$C115","v":"-"},"Tax Obligations"]
[null,null,null,null,21,{"$f":"Calculator!$C116","v":"-"},"Tax Obligations"]
[null,null,null,null,22,{"$f":"Calculator!$C117","v":"-"},"Tax Obligations"]
[null,null,null,null,23,{"$f":"Calculator!$C118","v":"-"},"Tax Obligations"]
[null,null,null,null,24,{"$f":"Calculator!$C119","v":"-"},"Tax Obligations"]
[null,null,null,null,25,{"$f":"Calculator!$C120","v":"-"},"Tax Obligations"]
[null,null,null,null,26,{"$f":"Calculator!$C121","v":"-"},"Tax Obligations"]
[null,null,null,null,27,{"$f":"Calculator!$C122","v":"-"},"Tax Obligations"]
[null,null,null,null,28,{"$f":"Calculator!$C123","v":"-"},"Tax Obligations"]
[null,null,null,null,29,{"$f":"Calculator!$C124","v":"-"},"Tax Obligations"]
[null,null,null,null,30,{"$f":"Calculator!$C125","v":"-"},"Tax Obligations"]
[null,null,null,null,31,{"$f":"Calculator!$C126","v":"-"},"Tax Obligations"]
[null,null,null,null,32,{"$f":"Calculator!$C127","v":"-"},"Tax Obligations"]
[null,null,null,null,33,{"$f":"Calculator!$C128","v":"-"},"Tax Obligations"]
[null,null,null,null,34,{"$f":"Calculator!$C129","v":"-"},"Tax Obligations"]
[null,null,null,null,35,{"$f":"Calculator!$C130","v":"-"},"Tax Obligations"]
[]
[null,null,null,null,1,{"$f":"Calculator!$C96","v":"-"},"Line of Credit"]
[null,null,null,null,2,{"$f":"Calculator!$C97","v":"-"},"Line of Credit"]
[null,null,null,null,3,{"$f":"Calculator!$C98","v":"-"},"Line of Credit"]
[null,null,null,null,4,{"$f":"Calculator!$C99","v":"-"},"Line of Credit"]
[null,null,null,null,5,{"$f":"Calculator!$C100","v":"-"},"Line of Credit"]
[null,null,null,null,6,{"$f":"Calculator!$C101","v":"-"},"Line of Credit"]
[null,null,null,null,7,{"$f":"Calculator!$C102","v":"-"},"Line of Credit"]
[null,null,null,null,8,{"$f":"Calculator!$C103","v":"-"},"Line of Credit"]
[null,null,null,null,9,{"$f":"Calculator!$C104","v":"-"},"Line of Credit"]
[null,null,null,null,10,{"$f":"Calculator!$C105","v":"-"},"Line of Credit"]
[null,null,null,null,11,{"$f":"Calculator!$C106","v":"-"},"Line of Credit"]
[null,null,null,null,12,{"$f":"Calculator!$C107","v":"-"},"Line of Credit"]
[null,null,null,null,13,{"$f":"Calculator!$C108","v":"-"},"Line of Credit"]
[null,null,null,null,14,{"$f":"Calculator!$C109","v":"-"},"Line of Credit"]
[null,null,null,null,15,{"$f":"Calculator!$C110","v":"-"},"Line of Credit"]
[null,null,null,null,16,{"$f":"Calculator!$C111","v":"-"},"Line of Credit"]
[null,null,null,null,17,{"$f":"Calculator!$C112","v":"-"},"Line of Credit"]
[null,null,null,null,18,{"$f":"Calculator!$C113","v":"-"},"Line of Credit"]
[null,null,null,null,19,{"$f":"Calculator!$C114","v":"-"},"Line of Credit"]
[null,null,null,null,20,{"$f":"Calculator!$C115","v":"-"},"Line of Credit"]
[null,null,null,null,21,{"$f":"Calculator!$C116","v":"-"},"Line of Credit"]
[null,null,null,null,22,{"$f":"Calculator!$C117","v":"-"},"Line of Credit"]
[null,null,null,null,23,{"$f":"Calculator!$C118","v":"-"},"Line of Credit"]
[null,null,null,null,24,{"$f":"Calculator!$C119","v":"-"},"Line of Credit"]
[null,null,null,null,25,{"$f":"Calculator!$C120","v":"-"},"Line of Credit"]
[null,null,null,null,26,{"$f":"Calculator!$C121","v":"-"},"Line of Credit"]
[null,null,null,null,27,{"$f":"Calculator!$C122","v":"-"},"Line of Credit"]
[null,null,null,null,28,{"$f":"Calculator!$C123","v":"-"},"Line of Credit"]
[null,null,null,null,29,{"$f":"Calculator!$C124","v":"-"},"Line of Credit"]
[null,null,null,null,30,{"$f":"Calculator!$C125","v":"-"},"Line of Credit"]
[null,null,null,null,31,{"$f":"Calculator!$C126","v":"-"},"Line of Credit"]
[null,null,null,null,32,{"$f":"Calculator!$C127","v":"-"},"Line of Credit"]
[null,null,null,null,33,{"$f":"Calculator!$C128","v":"-"},"Line of Credit"]
[null,null,null,null,34,{"$f":"Calculator!$C129","v":"-"},"Line of Credit"]
[null,null,null,null,35,{"$f":"Calculator!$C130","v":"-"},"Line of Credit"]
[]
[null,null,null,null,1,{"$f":"Calculator!$C96","v":"-"},"Home Equity Loan",{"$f":"IF(F221=G221,-PMT(IF(Calculator!I96<>0, MAX(Calculator!I96+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G96,Calculator!E96,0,0),0)","v":0}]
[null,null,null,null,2,{"$f":"Calculator!$C97","v":"-"},"Home Equity Loan",{"$f":"IF(F222=G222,-PMT(IF(Calculator!I97<>0, MAX(Calculator!I97+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G97,Calculator!E97,0,0),0)","v":0}]
[null,null,null,null,3,{"$f":"Calculator!$C98","v":"-"},"Home Equity Loan",{"$f":"IF(F223=G223,-PMT(IF(Calculator!I98<>0, MAX(Calculator!I98+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G98,Calculator!E98,0,0),0)","v":0}]
[null,null,null,null,4,{"$f":"Calculator!$C99","v":"-"},"Home Equity Loan",{"$f":"IF(F224=G224,-PMT(IF(Calculator!I99<>0, MAX(Calculator!I99+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G99,Calculator!E99,0,0),0)","v":0}]
[null,null,null,null,5,{"$f":"Calculator!$C100","v":"-"},"Home Equity Loan",{"$f":"IF(F225=G225,-PMT(IF(Calculator!I100<>0, MAX(Calculator!I100+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G100,Calculator!E100,0,0),0)","v":0}]
[null,null,null,null,6,{"$f":"Calculator!$C101","v":"-"},"Home Equity Loan",{"$f":"IF(F226=G226,-PMT(IF(Calculator!I101<>0, MAX(Calculator!I101+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G101,Calculator!E101,0,0),0)","v":0}]
[null,null,null,null,7,{"$f":"Calculator!$C102","v":"-"},"Home Equity Loan",{"$f":"IF(F227=G227,-PMT(IF(Calculator!I102<>0, MAX(Calculator!I102+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G102,Calculator!E102,0,0),0)","v":0}]
[null,null,null,null,8,{"$f":"Calculator!$C103","v":"-"},"Home Equity Loan",{"$f":"IF(F228=G228,-PMT(IF(Calculator!I103<>0, MAX(Calculator!I103+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G103,Calculator!E103,0,0),0)","v":0}]
[null,null,null,null,9,{"$f":"Calculator!$C104","v":"-"},"Home Equity Loan",{"$f":"IF(F229=G229,-PMT(IF(Calculator!I104<>0, MAX(Calculator!I104+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G104,Calculator!E104,0,0),0)","v":0}]
[null,null,null,null,10,{"$f":"Calculator!$C105","v":"-"},"Home Equity Loan",{"$f":"IF(F230=G230,-PMT(IF(Calculator!I105<>0, MAX(Calculator!I105+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G105,Calculator!E105,0,0),0)","v":0}]
[null,null,null,null,11,{"$f":"Calculator!$C106","v":"-"},"Home Equity Loan",{"$f":"IF(F231=G231,-PMT(IF(Calculator!I106<>0, MAX(Calculator!I106+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G106,Calculator!E106,0,0),0)","v":0}]
[null,null,null,null,12,{"$f":"Calculator!$C107","v":"-"},"Home Equity Loan",{"$f":"IF(F232=G232,-PMT(IF(Calculator!I107<>0, MAX(Calculator!I107+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G107,Calculator!E107,0,0),0)","v":0}]
[null,null,null,null,13,{"$f":"Calculator!$C108","v":"-"},"Home Equity Loan",{"$f":"IF(F233=G233,-PMT(IF(Calculator!I108<>0, MAX(Calculator!I108+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G108,Calculator!E108,0,0),0)","v":0}]
[null,null,null,null,14,{"$f":"Calculator!$C109","v":"-"},"Home Equity Loan",{"$f":"IF(F234=G234,-PMT(IF(Calculator!I109<>0, MAX(Calculator!I109+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G109,Calculator!E109,0,0),0)","v":0}]
[null,null,null,null,15,{"$f":"Calculator!$C110","v":"-"},"Home Equity Loan",{"$f":"IF(F235=G235,-PMT(IF(Calculator!I110<>0, MAX(Calculator!I110+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G110,Calculator!E110,0,0),0)","v":0}]
[null,null,null,null,16,{"$f":"Calculator!$C111","v":"-"},"Home Equity Loan",{"$f":"IF(F236=G236,-PMT(IF(Calculator!I111<>0, MAX(Calculator!I111+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G111,Calculator!E111,0,0),0)","v":0}]
[null,null,null,null,17,{"$f":"Calculator!$C112","v":"-"},"Home Equity Loan",{"$f":"IF(F237=G237,-PMT(IF(Calculator!I112<>0, MAX(Calculator!I112+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G112,Calculator!E112,0,0),0)","v":0}]
[null,null,null,null,18,{"$f":"Calculator!$C113","v":"-"},"Home Equity Loan",{"$f":"IF(F238=G238,-PMT(IF(Calculator!I113<>0, MAX(Calculator!I113+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G113,Calculator!E113,0,0),0)","v":0}]
[null,null,null,null,19,{"$f":"Calculator!$C114","v":"-"},"Home Equity Loan",{"$f":"IF(F239=G239,-PMT(IF(Calculator!I114<>0, MAX(Calculator!I114+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G114,Calculator!E114,0,0),0)","v":0}]
[null,null,null,null,20,{"$f":"Calculator!$C115","v":"-"},"Home Equity Loan",{"$f":"IF(F240=G240,-PMT(IF(Calculator!I115<>0, MAX(Calculator!I115+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G115,Calculator!E115,0,0),0)","v":0}]
[null,null,null,null,21,{"$f":"Calculator!$C116","v":"-"},"Home Equity Loan",{"$f":"IF(F241=G241,-PMT(IF(Calculator!I116<>0, MAX(Calculator!I116+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G116,Calculator!E116,0,0),0)","v":0}]
[null,null,null,null,22,{"$f":"Calculator!$C117","v":"-"},"Home Equity Loan",{"$f":"IF(F242=G242,-PMT(IF(Calculator!I117<>0, MAX(Calculator!I117+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G117,Calculator!E117,0,0),0)","v":0}]
[null,null,null,null,23,{"$f":"Calculator!$C118","v":"-"},"Home Equity Loan",{"$f":"IF(F243=G243,-PMT(IF(Calculator!I118<>0, MAX(Calculator!I118+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G118,Calculator!E118,0,0),0)","v":0}]
[null,null,null,null,24,{"$f":"Calculator!$C119","v":"-"},"Home Equity Loan",{"$f":"IF(F244=G244,-PMT(IF(Calculator!I119<>0, MAX(Calculator!I119+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G119,Calculator!E119,0,0),0)","v":0}]
[null,null,null,null,25,{"$f":"Calculator!$C120","v":"-"},"Home Equity Loan",{"$f":"IF(F245=G245,-PMT(IF(Calculator!I120<>0, MAX(Calculator!I120+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G120,Calculator!E120,0,0),0)","v":0}]
[null,null,null,null,26,{"$f":"Calculator!$C121","v":"-"},"Home Equity Loan",{"$f":"IF(F246=G246,-PMT(IF(Calculator!I121<>0, MAX(Calculator!I121+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G121,Calculator!E121,0,0),0)","v":0}]
[null,null,null,null,27,{"$f":"Calculator!$C122","v":"-"},"Home Equity Loan",{"$f":"IF(F247=G247,-PMT(IF(Calculator!I122<>0, MAX(Calculator!I122+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G122,Calculator!E122,0,0),0)","v":0}]
[null,null,null,null,28,{"$f":"Calculator!$C123","v":"-"},"Home Equity Loan",{"$f":"IF(F248=G248,-PMT(IF(Calculator!I123<>0, MAX(Calculator!I123+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G123,Calculator!E123,0,0),0)","v":0}]
[null,null,null,null,29,{"$f":"Calculator!$C124","v":"-"},"Home Equity Loan",{"$f":"IF(F249=G249,-PMT(IF(Calculator!I124<>0, MAX(Calculator!I124+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G124,Calculator!E124,0,0),0)","v":0}]
[null,null,null,null,30,{"$f":"Calculator!$C125","v":"-"},"Home Equity Loan",{"$f":"IF(F250=G250,-PMT(IF(Calculator!I125<>0, MAX(Calculator!I125+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G125,Calculator!E125,0,0),0)","v":0}]
[null,null,null,null,31,{"$f":"Calculator!$C126","v":"-"},"Home Equity Loan",{"$f":"IF(F251=G251,-PMT(IF(Calculator!I126<>0, MAX(Calculator!I126+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G126,Calculator!E126,0,0),0)","v":0}]
[null,null,null,null,32,{"$f":"Calculator!$C127","v":"-"},"Home Equity Loan",{"$f":"IF(F252=G252,-PMT(IF(Calculator!I127<>0, MAX(Calculator!I127+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G127,Calculator!E127,0,0),0)","v":0}]
[null,null,null,null,33,{"$f":"Calculator!$C128","v":"-"},"Home Equity Loan",{"$f":"IF(F253=G253,-PMT(IF(Calculator!I128<>0, MAX(Calculator!I128+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G128,Calculator!E128,0,0),0)","v":0}]
[null,null,null,null,34,{"$f":"Calculator!$C129","v":"-"},"Home Equity Loan",{"$f":"IF(F254=G254,-PMT(IF(Calculator!I129<>0, MAX(Calculator!I129+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G129,Calculator!E129,0,0),0)","v":0}]
[null,null,null,null,35,{"$f":"Calculator!$C130","v":"-"},"Home Equity Loan",{"$f":"IF(F255=G255,-PMT(IF(Calculator!I130<>0, MAX(Calculator!I130+Interest_Rate_Buffer,Interest_Rate_Floor)/12, (Interest_Rate_Floor/12)),Calculator!G130,Calculator!E130,0,0),0)","v":0}]
[]
[null,null,null,null,1,{"$f":"Calculator!C96","v":"-"},"Commercial Loan",{"$f":"IF(F257=G257,-PMT((Calculator!I96+Commercial_Buffer)/12,Calculator!G96,Calculator!E96,0,0),0)","v":0}]
[null,null,null,null,2,{"$f":"Calculator!C97","v":"-"},"Commercial Loan",{"$f":"IF(F258=G258,-PMT((Calculator!I97+Commercial_Buffer)/12,Calculator!G97,Calculator!E97,0,0),0)","v":0}]
[null,null,null,null,3,{"$f":"Calculator!C98","v":"-"},"Commercial Loan",{"$f":"IF(F259=G259,-PMT((Calculator!I98+Commercial_Buffer)/12,Calculator!G98,Calculator!E98,0,0),0)","v":0}]
[null,null,null,null,4,{"$f":"Calculator!C99","v":"-"},"Commercial Loan",{"$f":"IF(F260=G260,-PMT((Calculator!I99+Commercial_Buffer)/12,Calculator!G99,Calculator!E99,0,0),0)","v":0}]
[null,null,null,null,5,{"$f":"Calculator!C100","v":"-"},"Commercial Loan",{"$f":"IF(F261=G261,-PMT((Calculator!I100+Commercial_Buffer)/12,Calculator!G100,Calculator!E100,0,0),0)","v":0}]
[null,null,null,null,6,{"$f":"Calculator!C101","v":"-"},"Commercial Loan",{"$f":"IF(F262=G262,-PMT((Calculator!I101+Commercial_Buffer)/12,Calculator!G101,Calculator!E101,0,0),0)","v":0}]
[null,null,null,null,7,{"$f":"Calculator!C102","v":"-"},"Commercial Loan",{"$f":"IF(F263=G263,-PMT((Calculator!I102+Commercial_Buffer)/12,Calculator!G102,Calculator!E102,0,0),0)","v":0}]
[null,null,null,null,8,{"$f":"Calculator!C103","v":"-"},"Commercial Loan",{"$f":"IF(F264=G264,-PMT((Calculator!I103+Commercial_Buffer)/12,Calculator!G103,Calculator!E103,0,0),0)","v":0}]
[null,null,null,null,9,{"$f":"Calculator!C104","v":"-"},"Commercial Loan",{"$f":"IF(F265=G265,-PMT((Calculator!I104+Commercial_Buffer)/12,Calculator!G104,Calculator!E104,0,0),0)","v":0}]
[null,null,null,null,10,{"$f":"Calculator!C105","v":"-"},"Commercial Loan",{"$f":"IF(F266=G266,-PMT((Calculator!I105+Commercial_Buffer)/12,Calculator!G105,Calculator!E105,0,0),0)","v":0}]
[null,null,null,null,11,{"$f":"Calculator!C106","v":"-"},"Commercial Loan",{"$f":"IF(F267=G267,-PMT((Calculator!I106+Commercial_Buffer)/12,Calculator!G106,Calculator!E106,0,0),0)","v":0}]
[null,null,null,null,12,{"$f":"Calculator!C107","v":"-"},"Commercial Loan",{"$f":"IF(F268=G268,-PMT((Calculator!I107+Commercial_Buffer)/12,Calculator!G107,Calculator!E107,0,0),0)","v":0}]
[null,null,null,null,13,{"$f":"Calculator!C108","v":"-"},"Commercial Loan",{"$f":"IF(F269=G269,-PMT((Calculator!I108+Commercial_Buffer)/12,Calculator!G108,Calculator!E108,0,0),0)","v":0}]
[null,null,null,null,14,{"$f":"Calculator!C109","v":"-"},"Commercial Loan",{"$f":"IF(F270=G270,-PMT((Calculator!I109+Commercial_Buffer)/12,Calculator!G109,Calculator!E109,0,0),0)","v":0}]
[null,null,null,null,15,{"$f":"Calculator!C110","v":"-"},"Commercial Loan",{"$f":"IF(F271=G271,-PMT((Calculator!I110+Commercial_Buffer)/12,Calculator!G110,Calculator!E110,0,0),0)","v":0}]
[null,null,null,null,16,{"$f":"Calculator!C111","v":"-"},"Commercial Loan",{"$f":"IF(F272=G272,-PMT((Calculator!I111+Commercial_Buffer)/12,Calculator!G111,Calculator!E111,0,0),0)","v":0}]
[null,null,null,null,17,{"$f":"Calculator!C112","v":"-"},"Commercial Loan",{"$f":"IF(F273=G273,-PMT((Calculator!I112+Commercial_Buffer)/12,Calculator!G112,Calculator!E112,0,0),0)","v":0}]
[null,null,null,null,18,{"$f":"Calculator!C113","v":"-"},"Commercial Loan",{"$f":"IF(F274=G274,-PMT((Calculator!I113+Commercial_Buffer)/12,Calculator!G113,Calculator!E113,0,0),0)","v":0}]
[null,null,null,null,19,{"$f":"Calculator!C114","v":"-"},"Commercial Loan",{"$f":"IF(F275=G275,-PMT((Calculator!I114+Commercial_Buffer)/12,Calculator!G114,Calculator!E114,0,0),0)","v":0}]
[null,null,null,null,20,{"$f":"Calculator!C115","v":"-"},"Commercial Loan",{"$f":"IF(F276=G276,-PMT((Calculator!I115+Commercial_Buffer)/12,Calculator!G115,Calculator!E115,0,0),0)","v":0}]
[null,null,null,null,21,{"$f":"Calculator!C116","v":"-"},"Commercial Loan",{"$f":"IF(F277=G277,-PMT((Calculator!I116+Commercial_Buffer)/12,Calculator!G116,Calculator!E116,0,0),0)","v":0}]
[null,null,null,null,22,{"$f":"Calculator!C117","v":"-"},"Commercial Loan",{"$f":"IF(F278=G278,-PMT((Calculator!I117+Commercial_Buffer)/12,Calculator!G117,Calculator!E117,0,0),0)","v":0}]
[null,null,null,null,23,{"$f":"Calculator!C118","v":"-"},"Commercial Loan",{"$f":"IF(F279=G279,-PMT((Calculator!I118+Commercial_Buffer)/12,Calculator!G118,Calculator!E118,0,0),0)","v":0}]
[null,null,null,null,24,{"$f":"Calculator!C119","v":"-"},"Commercial Loan",{"$f":"IF(F280=G280,-PMT((Calculator!I119+Commercial_Buffer)/12,Calculator!G119,Calculator!E119,0,0),0)","v":0}]
[null,null,null,null,25,{"$f":"Calculator!C120","v":"-"},"Commercial Loan",{"$f":"IF(F281=G281,-PMT((Calculator!I120+Commercial_Buffer)/12,Calculator!G120,Calculator!E120,0,0),0)","v":0}]
[null,null,null,null,26,{"$f":"Calculator!C121","v":"-"},"Commercial Loan",{"$f":"IF(F282=G282,-PMT((Calculator!I121+Commercial_Buffer)/12,Calculator!G121,Calculator!E121,0,0),0)","v":0}]
[null,null,null,null,27,{"$f":"Calculator!C122","v":"-"},"Commercial Loan",{"$f":"IF(F283=G283,-PMT((Calculator!I122+Commercial_Buffer)/12,Calculator!G122,Calculator!E122,0,0),0)","v":0}]
[null,null,null,null,28,{"$f":"Calculator!C123","v":"-"},"Commercial Loan",{"$f":"IF(F284=G284,-PMT((Calculator!I123+Commercial_Buffer)/12,Calculator!G123,Calculator!E123,0,0),0)","v":0}]
[null,null,null,null,29,{"$f":"Calculator!C124","v":"-"},"Commercial Loan",{"$f":"IF(F285=G285,-PMT((Calculator!I124+Commercial_Buffer)/12,Calculator!G124,Calculator!E124,0,0),0)","v":0}]
[null,null,null,null,30,{"$f":"Calculator!C125","v":"-"},"Commercial Loan",{"$f":"IF(F286=G286,-PMT((Calculator!I125+Commercial_Buffer)/12,Calculator!G125,Calculator!E125,0,0),0)","v":0}]
[null,null,null,null,31,{"$f":"Calculator!C126","v":"-"},"Commercial Loan",{"$f":"IF(F287=G287,-PMT((Calculator!I126+Commercial_Buffer)/12,Calculator!G126,Calculator!E126,0,0),0)","v":0}]
[null,null,null,null,32,{"$f":"Calculator!C127","v":"-"},"Commercial Loan",{"$f":"IF(F288=G288,-PMT((Calculator!I127+Commercial_Buffer)/12,Calculator!G127,Calculator!E127,0,0),0)","v":0}]
[null,null,null,null,33,{"$f":"Calculator!C128","v":"-"},"Commercial Loan",{"$f":"IF(F289=G289,-PMT((Calculator!I128+Commercial_Buffer)/12,Calculator!G128,Calculator!E128,0,0),0)","v":0}]
[null,null,null,null,34,{"$f":"Calculator!C129","v":"-"},"Commercial Loan",{"$f":"IF(F290=G290,-PMT((Calculator!I129+Commercial_Buffer)/12,Calculator!G129,Calculator!E129,0,0),0)","v":0}]
[null,null,null,null,35,{"$f":"Calculator!C130","v":"-"},"Commercial Loan",{"$f":"IF(F291=G291,-PMT((Calculator!I130+Commercial_Buffer)/12,Calculator!G130,Calculator!E130,0,0),0)","v":0}]
[]
[null,null,null,null,1,{"$f":"Calculator!C96","v":"-"},"Other Commitments",{"$f":"IF(F293=G293,-PMT((Calculator!I96+Other_Commitment_Buffer)/12,Calculator!G96,Calculator!E96,0,0),0)","v":0}]
[null,null,null,null,2,{"$f":"Calculator!C97","v":"-"},"Other Commitments",{"$f":"IF(F294=G294,-PMT((Calculator!I97+Other_Commitment_Buffer)/12,Calculator!G97,Calculator!E97,0,0),0)","v":0}]
[null,null,null,null,3,{"$f":"Calculator!C98","v":"-"},"Other Commitments",{"$f":"IF(F295=G295,-PMT((Calculator!I98+Other_Commitment_Buffer)/12,Calculator!G98,Calculator!E98,0,0),0)","v":0}]
[null,null,null,null,4,{"$f":"Calculator!C99","v":"-"},"Other Commitments",{"$f":"IF(F296=G296,-PMT((Calculator!I99+Other_Commitment_Buffer)/12,Calculator!G99,Calculator!E99,0,0),0)","v":0}]
[null,null,null,null,5,{"$f":"Calculator!C100","v":"-"},"Other Commitments",{"$f":"IF(F297=G297,-PMT((Calculator!I100+Other_Commitment_Buffer)/12,Calculator!G100,Calculator!E100,0,0),0)","v":0}]
[null,null,null,null,6,{"$f":"Calculator!C101","v":"-"},"Other Commitments",{"$f":"IF(F298=G298,-PMT((Calculator!I101+Other_Commitment_Buffer)/12,Calculator!G101,Calculator!E101,0,0),0)","v":0}]
[null,null,null,null,7,{"$f":"Calculator!C102","v":"-"},"Other Commitments",{"$f":"IF(F299=G299,-PMT((Calculator!I102+Other_Commitment_Buffer)/12,Calculator!G102,Calculator!E102,0,0),0)","v":0}]
[null,null,null,null,8,{"$f":"Calculator!C103","v":"-"},"Other Commitments",{"$f":"IF(F300=G300,-PMT((Calculator!I103+Other_Commitment_Buffer)/12,Calculator!G103,Calculator!E103,0,0),0)","v":0}]
[null,null,null,null,9,{"$f":"Calculator!C104","v":"-"},"Other Commitments",{"$f":"IF(F301=G301,-PMT((Calculator!I104+Other_Commitment_Buffer)/12,Calculator!G104,Calculator!E104,0,0),0)","v":0}]
[null,null,null,null,10,{"$f":"Calculator!C105","v":"-"},"Other Commitments",{"$f":"IF(F302=G302,-PMT((Calculator!I105+Other_Commitment_Buffer)/12,Calculator!G105,Calculator!E105,0,0),0)","v":0}]
[null,null,null,null,11,{"$f":"Calculator!C106","v":"-"},"Other Commitments",{"$f":"IF(F303=G303,-PMT((Calculator!I106+Other_Commitment_Buffer)/12,Calculator!G106,Calculator!E106,0,0),0)","v":0}]
[null,null,null,null,12,{"$f":"Calculator!C107","v":"-"},"Other Commitments",{"$f":"IF(F304=G304,-PMT((Calculator!I107+Other_Commitment_Buffer)/12,Calculator!G107,Calculator!E107,0,0),0)","v":0}]
[null,null,null,null,13,{"$f":"Calculator!C108","v":"-"},"Other Commitments",{"$f":"IF(F305=G305,-PMT((Calculator!I108+Other_Commitment_Buffer)/12,Calculator!G108,Calculator!E108,0,0),0)","v":0}]
[null,null,null,null,14,{"$f":"Calculator!C109","v":"-"},"Other Commitments",{"$f":"IF(F306=G306,-PMT((Calculator!I109+Other_Commitment_Buffer)/12,Calculator!G109,Calculator!E109,0,0),0)","v":0}]
[null,null,null,null,15,{"$f":"Calculator!C110","v":"-"},"Other Commitments",{"$f":"IF(F307=G307,-PMT((Calculator!I110+Other_Commitment_Buffer)/12,Calculator!G110,Calculator!E110,0,0),0)","v":0}]
[null,null,null,null,16,{"$f":"Calculator!C111","v":"-"},"Other Commitments",{"$f":"IF(F308=G308,-PMT((Calculator!I111+Other_Commitment_Buffer)/12,Calculator!G111,Calculator!E111,0,0),0)","v":0}]
[null,null,null,null,17,{"$f":"Calculator!C112","v":"-"},"Other Commitments",{"$f":"IF(F309=G309,-PMT((Calculator!I112+Other_Commitment_Buffer)/12,Calculator!G112,Calculator!E112,0,0),0)","v":0}]
[null,null,null,null,18,{"$f":"Calculator!C113","v":"-"},"Other Commitments",{"$f":"IF(F310=G310,-PMT((Calculator!I113+Other_Commitment_Buffer)/12,Calculator!G113,Calculator!E113,0,0),0)","v":0}]
[null,null,null,null,19,{"$f":"Calculator!C114","v":"-"},"Other Commitments",{"$f":"IF(F311=G311,-PMT((Calculator!I114+Other_Commitment_Buffer)/12,Calculator!G114,Calculator!E114,0,0),0)","v":0}]
[null,null,null,null,20,{"$f":"Calculator!C115","v":"-"},"Other Commitments",{"$f":"IF(F312=G312,-PMT((Calculator!I115+Other_Commitment_Buffer)/12,Calculator!G115,Calculator!E115,0,0),0)","v":0}]
[null,null,null,null,21,{"$f":"Calculator!C116","v":"-"},"Other Commitments",{"$f":"IF(F313=G313,-PMT((Calculator!I116+Other_Commitment_Buffer)/12,Calculator!G116,Calculator!E116,0,0),0)","v":0}]
[null,null,null,null,22,{"$f":"Calculator!C117","v":"-"},"Other Commitments",{"$f":"IF(F314=G314,-PMT((Calculator!I117+Other_Commitment_Buffer)/12,Calculator!G117,Calculator!E117,0,0),0)","v":0}]
[null,null,null,null,23,{"$f":"Calculator!C118","v":"-"},"Other Commitments",{"$f":"IF(F315=G315,-PMT((Calculator!I118+Other_Commitment_Buffer)/12,Calculator!G118,Calculator!E118,0,0),0)","v":0}]
[null,null,null,null,24,{"$f":"Calculator!C119","v":"-"},"Other Commitments",{"$f":"IF(F316=G316,-PMT((Calculator!I119+Other_Commitment_Buffer)/12,Calculator!G119,Calculator!E119,0,0),0)","v":0}]
[null,null,null,null,25,{"$f":"Calculator!C120","v":"-"},"Other Commitments",{"$f":"IF(F317=G317,-PMT((Calculator!I120+Other_Commitment_Buffer)/12,Calculator!G120,Calculator!E120,0,0),0)","v":0}]
[null,null,null,null,26,{"$f":"Calculator!C121","v":"-"},"Other Commitments",{"$f":"IF(F318=G318,-PMT((Calculator!I121+Other_Commitment_Buffer)/12,Calculator!G121,Calculator!E121,0,0),0)","v":0}]
[null,null,null,null,27,{"$f":"Calculator!C122","v":"-"},"Other Commitments",{"$f":"IF(F319=G319,-PMT((Calculator!I122+Other_Commitment_Buffer)/12,Calculator!G122,Calculator!E122,0,0),0)","v":0}]
[null,null,null,null,28,{"$f":"Calculator!C123","v":"-"},"Other Commitments",{"$f":"IF(F320=G320,-PMT((Calculator!I123+Other_Commitment_Buffer)/12,Calculator!G123,Calculator!E123,0,0),0)","v":0}]
[null,null,null,null,29,{"$f":"Calculator!C124","v":"-"},"Other Commitments",{"$f":"IF(F321=G321,-PMT((Calculator!I124+Other_Commitment_Buffer)/12,Calculator!G124,Calculator!E124,0,0),0)","v":0}]
[null,null,null,null,30,{"$f":"Calculator!C125","v":"-"},"Other Commitments",{"$f":"IF(F322=G322,-PMT((Calculator!I125+Other_Commitment_Buffer)/12,Calculator!G125,Calculator!E125,0,0),0)","v":0}]
[null,null,null,null,31,{"$f":"Calculator!C126","v":"-"},"Other Commitments",{"$f":"IF(F323=G323,-PMT((Calculator!I126+Other_Commitment_Buffer)/12,Calculator!G126,Calculator!E126,0,0),0)","v":0}]
[null,null,null,null,32,{"$f":"Calculator!C127","v":"-"},"Other Commitments",{"$f":"IF(F324=G324,-PMT((Calculator!I127+Other_Commitment_Buffer)/12,Calculator!G127,Calculator!E127,0,0),0)","v":0}]
[null,null,null,null,33,{"$f":"Calculator!C128","v":"-"},"Other Commitments",{"$f":"IF(F325=G325,-PMT((Calculator!I128+Other_Commitment_Buffer)/12,Calculator!G128,Calculator!E128,0,0),0)","v":0}]
[null,null,null,null,34,{"$f":"Calculator!C129","v":"-"},"Other Commitments",{"$f":"IF(F326=G326,-PMT((Calculator!I129+Other_Commitment_Buffer)/12,Calculator!G129,Calculator!E129,0,0),0)","v":0}]
[null,null,null,null,35,{"$f":"Calculator!C130","v":"-"},"Other Commitments",{"$f":"IF(F327=G327,-PMT((Calculator!I130+Other_Commitment_Buffer)/12,Calculator!G130,Calculator!E130,0,0),0)","v":0}]

{"sheet":"NIS","index":5,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Serviceability Assessment"]
[]
[null,null,"Total Monthly Net Income",null,null,null,{"$f":"Calculator!$O$60","v":0}]
[null,null,"Total Monthly Expenses",null,null,null,{"$f":"Calculator!$O$91","v":0}]
[null,null,"Total Monthly Credit Commitments",null,null,null,{"$f":"Calculator!$O$134","v":0}]
[]
[null,null,"Net Income Surplus",null,null,null,{"$f":"$G$5-$G$6-$G$7","v":0}]
[]
[null,null,"Net Income Surplus w/o Proposed Loan",null,null,null,{"$f":"$G$9+Calculator!$E$134","v":0}]

{"sheet":"Parameters","index":6,"n_rows":40,"n_cols":41,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
["Application Status","Loan Purpose","Residential Status","Interest Only Term","Living Location","Tax Upper Income Threshold","Base Tax","Marginal Tax Rate","Medicare Levy","MLS Upper Single Income Threshold","MLS Upper Family Income Threshold","Medicare Levy Surcharge","Binary","NIS Buffer","Payment on Overdraft Limit","Payment on Credit Card Limit","Interest Rate Buffer","Interest Rate Floor","Commercial Buffer","Other Commitment Buffer","Living Expense Buffer","Notional Rental Individual","Notional Rental Couple","Overtime Income Haircut","Commission Income Haircut","Bonus (Irregular) Income Haircut","Rental Income Haircut","High Density Rental Income Haircut","High Risk Postcodes","High Risk States","Dividend Income Haircut","Interest Income Haircut","Trust Deed Income Haircut","Managed Fund Income Haircut","Foreign Income Haircut","Maintenance Income Haircut","Government Payments Income Haircut","HECS Band Threshold","HECS Repayment Rate","DTI","DTI Color Code"]
["DRAFT","Owner occupied","Owner no mortgage",0,"Australia",18200,0,0,0.02,0,0,0,"Yes",100,3.7999999999999999E-2,3.7999999999999999E-2,0.03,5.2999999999999999E-2,0,0,0,150,180,0.2,0.2,0.2,0.2,0.3,2000,"QLD",0.2,0.2,0.2,0.2,0.2,0,0,0,0,6,"Green"]
["APPROVED","Investment","Owner with mortgage",1,"Sydney",45000,0,0.16,null,90000,180000,0.01,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,null,null,null,null,null,null,null,null,51550,0.01,6.5,"Amber"]
["DECLINED",null,"Boarding",2,"Balance of NSW",135000,4288,0.3,null,105000,210000,1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002,null,null,null,null,null,null,null,null,59519,0.02,">7","Red"]
["TEST",null,"Renting",3,"Melbourne",190000,31288,0.37,null,140000,280000,1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,null,null,null,null,null,null,null,null,63090,2.5000000000000001E-2]
[null,null,"Live with parents/relatives",4,"Balance of VIC",{"$f":"1000000000","v":1000000000},51638,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,null,null,null,null,null,null,null,null,66876,0.03]
[null,null,"Supplied by employer",5,"Brisbane",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,null,null,null,null,null,null,null,null,70889,3.5000000000000003E-2]
[null,null,null,null,"Balance of QLD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,null,null,null,null,null,null,null,null,75141,0.04]
[null,null,null,null,"Adelaide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,null,null,null,null,null,null,null,null,79650,4.4999999999999998E-2]
[null,null,null,null,"Balance of SA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,null,null,null,null,null,null,null,null,84430,0.05]
[null,null,null,null,"Perth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,null,null,null,null,null,null,null,null,89495,5.5E-2]
[null,null,null,null,"Balance of WA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,null,null,null,null,null,null,null,null,94866,0.06]
[null,null,null,null,"Hobart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2077,null,null,null,null,null,null,null,null,100558,6.5000000000000002E-2]
[null,null,null,null,"Balance of TAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2205,null,null,null,null,null,null,null,null,106591,7.0000000000000007E-2]
[null,null,null,null,"ACT & NT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,null,null,null,null,null,null,null,null,112986,7.4999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,null,null,null,null,null,null,null,null,119765,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2127,null,null,null,null,null,null,null,null,126951,8.5000000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2138,null,null,null,null,null,null,null,null,134569,0.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2140,null,null,null,null,null,null,null,null,142643,9.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,null,null,null,null,null,null,null,null,151201,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0800"]

{"sheet":"HEM","index":7,"n_rows":1681,"n_cols":47,"rows_kept":1681,"cut":false,"hidden":true,"merged":[]}
["Location","Status","Income","HEM","HEM Lookup","Applicant Details","Dependent Index","Dependents",null,"Income Band","Index","Number Index",null,"Applicant 1",null,null,"Dependent Expense Addition","Index Size","Index",3,{"$f":"T1+4","v":7},{"$f":"U1+4","v":11},15,19,23,27,31,35,39,43,47,51,55,59,63,67,71,75,79,83,87,91,95,99,103,107,111]
["Australia","Couple",25000,0,{"$f":"VLOOKUP(C2, $J$2:$K$100, 2)","v":"A"},{"$f":"A2&\"_\"&LEFT(B2, 6)&\"_\"&H2&\"_\"&E2","v":"Australia_Couple_0_A"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B2)),FIND({1,2,3,4,5,6,7,8,9,0},B2)))","v":0},{"$f":"IF(RIGHT(LEFT(B2, G2), 1)=\"\", 0, RIGHT(LEFT(B2, G2), 1))","v":0},null,25000,"A",0,null,"Location",{"$f":"Calculator!Q11","v":0},null,null,{"$f":"COUNTA(K2:K100)","v":15},"Country_Status","Australia_Couple","Australia_Single","Sydney_Couple","Sydney_Single","Balance of NSW_Couple","Balance of NSW_Single","Melbourne_Couple","Melbourne_Single","Balance of VIC_Couple","Balance of VIC_Single","Brisbane_Couple","Brisbane_Single","Balance of QLD_Couple","Balance of QLD_Single","Adelaide_Couple","Adelaide_Single","Balance of SA_Couple","Balance of SA_Single","Perth_Couple","Perth_Single","Balance of WA_Couple","Balance of WA_Single","Hobart_Couple","Hobart_Single","Balance of TAS_Couple","Balance of TAS_Single","ACT & NT_Couple","ACT & NT_Single"]
["Australia","Couple",38000,2526.3549187816966,{"$f":"VLOOKUP(C3, $J$2:$K$100, 2)","v":"B"},{"$f":"A3&\"_\"&LEFT(B3, 6)&\"_\"&H3&\"_\"&E3","v":"Australia_Couple_0_B"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B3)),FIND({1,2,3,4,5,6,7,8,9,0},B3)))","v":0},{"$f":"IF(RIGHT(LEFT(B3, G3), 1)=\"\", 0, RIGHT(LEFT(B3, G3), 1))","v":0},null,38000,"B",1,null,"Marriage Status",{"$f":"Calculator!L11","v":0},null,{"$f":"O2&\"_\"&O3","v":"0_0"},{"$f":"IF(L2<>\"\", L2, \"\")","v":0},{"$f":"IF(K2<>\"\", K2, \"\")","v":"A"},{"$f":"IF($R3<>\"\", OFFSET($D$1, 1+$R$2*(T$1)+$R3, 0) - OFFSET($D$1, 1+$R$2*(T$1-1)+$R3, 0), \"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($R3<>\"\", OFFSET($D$1, 1+$R$2*(AD$1)+$R3, 0) - OFFSET($D$1, 1+$R$2*(AD$1-1)+$R3, 0), \"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($R3<>\"\", OFFSET($D$1, 1+$R$2*(AN$1)+$R3, 0) - OFFSET($D$1, 1+$R$2*(AN$1-1)+$R3, 0), \"\")","v":0},0,0,0,0,0,0,0]
["Australia","Couple",50000,2599.2465057471277,"C","Australia_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B4)),FIND({1,2,3,4,5,6,7,8,9,0},B4)))","v":0},0,null,50000,"C",2,null,"Dependents",{"$f":"Calculator!O11","v":0},null,{"$f":"O4-3","v":-3},1,"B",0,-2291.1278790236843,0,-2231.2185300508672,0,-2334.9814183515768,0,-2294.4788973363466,0,-2460.0214079185248,0,-2171.6622512660374,0,-2434.2807342166443,0,-2379.4933696079029,0,-2182.0227335573049,0,-2051.0122761744037,0,-2292.3530963476251,0,-2391.5173286737686,0,-2365.0811833077169,0,-2392.0990943305637]
["Australia","Couple",63000,2700.8712387234705,"D","Australia_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B5)),FIND({1,2,3,4,5,6,7,8,9,0},B5)))","v":0},0,null,63000,"D",3,null,"Gross Income",{"$f":"IF(AND(Calculator!L11=\"Couple\", Calculator!M11=\"\"), Calculator!E37/Calculator!E81, Calculator!Y59)","v":0},null,{"$f":"VLOOKUP(O6, $S$2:$AU$72, MATCH(Q3, $S$2:$AU$2, 0),0)","v":{"$error":"#N/A"}},2,"C",-3287.0708282660403,477.87825015411318,-3236.130356314176,473.48311504938829,-3339.7925658950121,473.66396847431906,-3299.329245820747,473.59325457335126,-3464.7110389238296,473.88174673425237,-3176.6319555957707,473.3793114512614,-3438.9953805595892,473.83704218692719,-3384.2614197602506,473.74155084594804,-3186.9825296244449,473.39740956840024,-3056.0991906632771,473.16894446762853,-3297.2055107309247,473.58966952325864,-3396.2735334094982,473.7623475700143,-3369.8630792553336,473.71643120009276,-3396.8545333491688,473.7633615582904]
["Australia","Couple",75000,2863.4994252673928,"E","Australia_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B6)),FIND({1,2,3,4,5,6,7,8,9,0},B6)))","v":0},0,null,75000,"E",4,null,"Gross Income Index",{"$f":"IF(O5<$J$2, $K$2, INDEX($K$2:INDIRECT(\"K\"&(R2+1)), MATCH(O5, $J$2:INDIRECT(\"J\"&(R2+1)))+1))","v":"A"},null,null,3,"D",268.28433225782101,478.05550991790506,282.59037882319853,473.660535244936,282.26509616698741,473.84142877780596,282.39205001198343,473.77079488299705,281.87352029179237,474.0593671898705,282.77717650045952,473.5567316468082,281.95384443318653,474.01450249041318,282.12557383677404,473.91885071767774,282.74454162431539,473.57462929415806,283.15519180438923,473.34632441542453,282.39911373114865,473.76692928704961,282.08820502466142,473.93996802563288,282.17106847165269,473.89369096388327,282.08614145514593,473.94098201390898]
["Australia","Couple",100000,3141.6735942918494,"F","Australia_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B7)),FIND({1,2,3,4,5,6,7,8,9,0},B7)))","v":0},0,null,100000,"F",5,null,"Applicant Details",{"$f":"IF(O4>3, O2&\"_\"&O3&\"_\"&\"3\"&\"_\"&O6, O2&\"_\"&O3&\"_\"&O4&\"_\"&O6)","v":"0_0_0_A"},null,"HEM Apportioning",4,"E",267.77401397425592,478.33943166838844,282.08006053963254,473.94449710335903,281.75481795238375,474.12531049025711,281.88185168386826,474.0547166334818,281.36256191058555,474.3432489023221,282.26641846405892,473.84069350523123,281.44356621858151,474.29838420286433,281.61529562216947,474.20273243012889,282.23434329620022,473.85855104464281,282.64479325718321,473.63020612787568,281.88819541890416,474.0508510375339,281.57728671241603,474.22384973808403,281.6601501594082,474.17765282230721,281.57578310262033,474.22490383429931]
["Australia","Couple",125000,3502.7541338610718,"G","Australia_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B8)),FIND({1,2,3,4,5,6,7,8,9,0},B8)))","v":0},0,null,125000,"G",6,null,"HEM",{"$f":"IF(O4>3, INDEX($D:$D, MATCH(O7,$F:$F, 0))+Q4*Q5, INDEX($D:$D, MATCH(O7,$F:$F, 0)))","v":{"$error":"#N/A"}},null,{"$f":"O8*Calculator!E81","v":{"$error":"#N/A"}},5,"F",266.90072003888417,478.82527792563997,281.20644605256939,474.43010271297499,280.88112332739775,474.61091609987216,281.00839772408563,474.54020219890481,280.48918808872759,474.82873446774556,281.39344407463796,474.32629911484855,280.56987159359687,474.78402992041993,280.74160099718392,474.68849847150113,281.36088933641804,474.34439730189342,281.77121909051721,474.11601227718711,281.01506100507368,474.53669729478543,280.70391263912188,474.70929519556876,280.78717576998724,474.66341886367945,280.70240928076055,474.71034929178404]
["Australia","Couple",150000,3804.1680112208683,"H","Australia_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B9)),FIND({1,2,3,4,5,6,7,8,9,0},B9)))","v":0},0,null,150000,"H",7,null,null,null,null,null,6,"G",265.76672674710699,479.4555044628064,280.07277331248315,475.06044964386592,279.7474505873106,475.24138328467416,279.87440443230844,475.17078942789885,279.35591478107926,475.45932162683312,280.2596911966275,474.95664604573767,279.43619885351018,475.41445699728183,279.60792825709814,475.31880522454594,280.2268960446404,474.97462383905849,280.63754635043097,474.74623881435309,279.88138826498562,475.1669238319505,279.57055944498643,475.33992253250108,279.65342289197815,475.29360536281183,279.56849587547185,475.3408563748053]
["Australia","Couple",175000,4163.014545594523,"I",{"$f":"A10&\"_\"&LEFT(B10, 6)&\"_\"&H10&\"_\"&E10","v":"Australia_Couple_0_I"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B10)),FIND({1,2,3,4,5,6,7,8,9,0},B10)))","v":0},0,null,175000,"I",8,null,"Applicant 2",null,null,null,7,"H",264.82038797438508,479.9816425679619,279.12667419922309,475.58674804096654,278.80151149846279,475.76752138983011,278.92814579750939,475.6969275330548,278.40949612186887,475.98553994786744,279.31311201013887,475.48294444283783,278.49025976466237,475.94059510243778,278.66166962229727,475.84494332970235,279.28063740984089,475.50076194421626,279.69120757770816,475.27265760517776,278.93504949226281,475.69314215298618,278.62430081018647,475.86606063765748,278.70708437069061,475.81990375991336,278.62207721626055,475.86699461977287]
["Australia","Couple",200000,4358.9256536431831,"J","Australia_Couple_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B11)),FIND({1,2,3,4,5,6,7,8,9,0},B11)))","v":0},0,null,200000,"J",9,null,"Location",{"$f":"Calculator!Q12","v":0},null,null,8,"I",263.69404881316768,480.6079691824857,277.99969494036668,476.21323508724663,277.67453223960365,476.39400843611111,277.8017267498044,476.32325414757861,277.28259674949913,476.61202699414662,278.18669296243388,476.10927105736209,277.36320061931656,476.56708214871787,277.53500990939119,476.47143009635784,278.15397769693482,476.12740914262804,278.56454786480208,475.89898421970156,277.80838977935764,476.3197893513975,277.49716152691963,476.49254768393757,277.58034451986259,476.44655095832513,277.49549738984297,476.49348138642836]
["Australia","Couple",251000,4602.7029016908282,"K","Australia_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B12)),FIND({1,2,3,4,5,6,7,8,9,0},B12)))","v":0},0,null,251000,"K",10,null,"Marriage Status",{"$f":"Calculator!L12","v":0},null,{"$f":"O11&\"_\"&O12","v":"0_0"},9,"J",263.07903326374162,480.95015761159721,277.38459925301777,476.55510265284329,277.05943655225565,476.73595607777497,277.18663106245549,476.66544257669011,276.6675010621484,476.95421542325857,277.57159727508588,476.45145948647269,276.74810493196674,476.90902979038219,276.92023477373277,476.81353844940077,277.53920256127458,476.46927698785021,277.94945217745135,476.24101221705632,277.19337422992976,476.66173741249804,276.8820658395689,476.83465603698278,276.96492928656153,476.7885792353045,276.88072225418273,476.83550966340772]
["Australia","Couple",313000,5088.673188911057,"L","Australia_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B13)),FIND({1,2,3,4,5,6,7,8,9,0},B13)))","v":0},0,null,313000,"L",11,null,"Dependents",{"$f":"Calculator!O12","v":0},null,{"$f":"O13-3","v":-3},10,"K",{"$f":"IF($R13<>\"\", OFFSET($D$1, 1+$R$2*(T$1)+$R13, 0) - OFFSET($D$1, 1+$R$2*(T$1-1)+$R13, 0), \"\")","v":262.31317400306762},481.37599259211765,276.61962000088351,476.9808575572988,276.29437766506908,477.16155083009744,276.42101171268041,477.09095669369708,275.90244217496092,477.37940909619101,{"$f":"IF($R13<>\"\", OFFSET($D$1, 1+$R$2*(AD$1)+$R13, 0) - OFFSET($D$1, 1+$R$2*(AD$1-1)+$R13, 0), \"\")","v":276.80629847700038},476.87689352741563,275.98312567983248,477.33462454270466,276.15453578890538,477.23937329011096,276.7733433006033,476.89511196837066,277.18399360639251,476.66668690563165,{"$f":"IF($R13<>\"\", OFFSET($D$1, 1+$R$2*(AN$1)+$R13, 0) - OFFSET($D$1, 1+$R$2*(AN$1-1)+$R13, 0), \"\")","v":276.42783552094807},477.08733174538429,276.11716672535749,477.26025023005514,276.20003017235103,477.21401327624517,276.11502326935533,477.26134450411701]
["Australia","Couple",376000,5797.8931186523505,"M","Australia_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B14)),FIND({1,2,3,4,5,6,7,8,9,0},B14)))","v":0},0,null,376000,"M",12,null,"Gross Income",{"$f":"IF(AND(Calculator!L12=\"Couple\", Calculator!M12=\"\"), Calculator!G37/Calculator!G81, Calculator!Z59)","v":0},null,{"$f":"VLOOKUP(O15, $S$2:$AU$72, MATCH(Q12, $S$2:$AU$2, 0),0)","v":{"$error":"#N/A"}},11,"L",260.78770855996754,482.22425603907141,275.09383501183129,477.82904078837419,274.76843240017206,478.00989407349516,274.89554626957943,477.93930063615517,274.37633663422093,478.22783255546346,275.280512482208,477.72523746987099,274.45734069078117,478.18296792591264,274.6289100699596,478.08747644512187,275.2478778575005,477.74329505963578,275.65852816329061,477.5151105047189,274.90172998020626,477.93607606817113,274.59106118461568,478.10843346113234,274.67392463160832,478.06267752296753,274.58955782625435,478.10944765912791]
["Australia","Couple",626000,5980.1602658041338,"N","Australia_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B15)),FIND({1,2,3,4,5,6,7,8,9,0},B15)))","v":0},0,null,626000,"N",13,null,"Gross Income Index",{"$f":"IF(O14<$J$2, $K$2, INDEX($K$2:INDIRECT(\"K\"&(R2+1)), MATCH(O14, $J$2:INDIRECT(\"J\"&(R2+1)))+1))","v":"A"},null,null,12,"M",258.56115425841472,483.46243603919083,272.86696066145669,479.06722078849452,272.54187809861833,479.24807435323783,272.6683523732554,479.1779613722947,272.1499426085129,479.46601283520795,273.05331858588579,478.96341691074213,272.23046634040656,479.4213083577888,272.40203622245463,479.32597702912881,273.02100400999734,478.98179564364364,273.43197386173779,478.75313035270756,272.6751756786507,479.17377505264631,272.36450738593066,479.3467738930085,272.44737083292239,479.30053665957257,272.36252370290549,479.34794824313576]
["Australia","Couple",1000000000,5980.1602658041338,"O","Australia_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B16)),FIND({1,2,3,4,5,6,7,8,9,0},B16)))","v":0},0,null,1000000000,"O",14,null,"Applicant Details",{"$f":"IF(O13>3, O11&\"_\"&O12&\"_\"&\"3\"&\"_\"&O15, O11&\"_\"&O12&\"_\"&O13&\"_\"&O15)","v":"0_0_0_A"},null,"HEM Apportioning",13,"N",257.98889606807734,483.78064422509397,272.29438191943063,479.38574983790932,271.96929935659136,479.56660340265171,272.09641372886927,479.49584925393265,271.57736386648503,479.78454188462274,272.48137994149874,479.28162565589446,271.65788759838142,479.7398374072045,271.829777026378,479.64386491076857,272.44874481392071,479.29968352528067,272.85939511971355,479.07165940212144,272.10323703426729,479.49198379779682,271.7919286439037,479.6653029424233,271.87511163684758,479.61874540472309,271.79026450682795,479.6658361247737]
["Australia","Couple with 1 child",25000,0,"A","Australia_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B17)),FIND({1,2,3,4,5,6,7,8,9,0},B17)))","v":13},"1",null,null,null,null,null,"HEM",{"$f":"IF(O13>3, INDEX($D:$D, MATCH(O16,$F:$F, 0))+Q13*Q14, INDEX($D:$D, MATCH(O16,$F:$F, 0)))","v":{"$error":"#N/A"}},null,{"$f":"O17*Calculator!G81","v":{"$error":"#N/A"}},14,"O",257.98889606807734,483.78064422509397,272.29438191943063,479.38574983790932,271.96929935659136,479.56660340265171,272.09641372886927,479.49584925393265,271.57736386648503,479.78454188462274,272.48137994149874,479.28162565589446,271.65788759838142,479.7398374072045,271.829777026378,479.64386491076857,272.44874481392071,479.29968352528067,272.85939511971355,479.07165940212144,272.10323703426729,479.49198379779682,271.7919286439037,479.6653029424233,271.87511163684758,479.61874540472309,271.79026450682795,479.6658361247737]
["Australia","Couple with 1 child",38000,0,"B","Australia_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B18)),FIND({1,2,3,4,5,6,7,8,9,0},B18)))","v":13},"1",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 1 child",50000,3002.5965292478268,"C","Australia_Couple_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B19)),FIND({1,2,3,4,5,6,7,8,9,0},B19)))","v":13},"1",null,null,null,null,null,"Applicant 3",null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 1 child",63000,3105.2013897139673,"D","Australia_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B20)),FIND({1,2,3,4,5,6,7,8,9,0},B20)))","v":13},"1",null,null,null,null,null,"Location",{"$f":"Calculator!Q13","v":0},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 1 child",75000,3269.3977569981339,"E","Australia_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B21)),FIND({1,2,3,4,5,6,7,8,9,0},B21)))","v":13},"1",null,null,null,null,null,"Marriage Status",{"$f":"Calculator!L13","v":0},null,{"$f":"O20&\"_\"&O21","v":"0_0"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 1 child",100000,3550.2542745141909,"F","Australia_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B22)),FIND({1,2,3,4,5,6,7,8,9,0},B22)))","v":13},"1",null,null,null,null,null,"Dependents",{"$f":"Calculator!O13","v":0},null,{"$f":"O22-3","v":-3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 1 child",125000,3914.816708320534,"G","Australia_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B23)),FIND({1,2,3,4,5,6,7,8,9,0},B23)))","v":13},"1",null,null,null,null,null,"Gross Income",{"$f":"IF(AND(Calculator!L13=\"Couple\", Calculator!M13=\"\"), Calculator!I37/Calculator!I81, Calculator!AA59)","v":0},null,{"$f":"VLOOKUP(O24, $S$2:$AU$72, MATCH(Q21, $S$2:$AU$2, 0),0)","v":{"$error":"#N/A"}},"","",{"$f":"IF($R23<>\"\", OFFSET($D$1, 1+$R$2*(T$1)+$R23, 0) - OFFSET($D$1, 1+$R$2*(T$1-1)+$R23, 0), \"\")","v":""},"","","","","","","","","",{"$f":"IF($R23<>\"\", OFFSET($D$1, 1+$R$2*(AD$1)+$R23, 0) - OFFSET($D$1, 1+$R$2*(AD$1-1)+$R23, 0), \"\")","v":""},"","","","","","","","","",{"$f":"IF($R23<>\"\", OFFSET($D$1, 1+$R$2*(AN$1)+$R23, 0) - OFFSET($D$1, 1+$R$2*(AN$1-1)+$R23, 0), \"\")","v":""},"","","","","","",""]
["Australia","Couple with 1 child",150000,4219.1369534758778,"H","Australia_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B24)),FIND({1,2,3,4,5,6,7,8,9,0},B24)))","v":13},"1",null,null,null,null,null,"Gross Income Index",{"$f":"IF(O23<$J$2, $K$2, INDEX($K$2:INDIRECT(\"K\"&(R2+1)), MATCH(O23, $J$2:INDIRECT(\"J\"&(R2+1)))+1))","v":"A"},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 1 child",175000,4581.4441630303772,"I","Australia_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B25)),FIND({1,2,3,4,5,6,7,8,9,0},B25)))","v":13},"1",null,null,null,null,null,"Applicant Details",{"$f":"IF(O22>3, O20&\"_\"&O21&\"_\"&\"3\"&\"_\"&O24, O20&\"_\"&O21&\"_\"&O22&\"_\"&O24)","v":"0_0_0_A"},null,"HEM Apportioning","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 1 child",200000,4779.2443581052567,"J","Australia_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B26)),FIND({1,2,3,4,5,6,7,8,9,0},B26)))","v":13},"1",null,null,null,null,null,"HEM",{"$f":"IF(O22>3, INDEX($D:$D, MATCH(O25,$F:$F, 0))+Q22*Q23, INDEX($D:$D, MATCH(O25,$F:$F, 0)))","v":{"$error":"#N/A"}},null,{"$f":"O26*Calculator!I81","v":{"$error":"#N/A"}},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 1 child",251000,5025.3721847949046,"K","Australia_Couple_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B27)),FIND({1,2,3,4,5,6,7,8,9,0},B27)))","v":13},"1",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 1 child",313000,5516.0289996414349,{"$f":"VLOOKUP(C28, $J$2:$K$100, 2)","v":"L"},"Australia_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B28)),FIND({1,2,3,4,5,6,7,8,9,0},B28)))","v":13},"1",null,null,null,null,null,"Applicant 4",null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 1 child",376000,6232.0874414135096,"M","Australia_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B29)),FIND({1,2,3,4,5,6,7,8,9,0},B29)))","v":13},"1",null,null,null,null,null,"Location",{"$f":"Calculator!Q14","v":0},null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 1 child",626000,6416.1125113588305,"N","Australia_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B30)),FIND({1,2,3,4,5,6,7,8,9,0},B30)))","v":13},"1",null,null,null,null,null,"Marriage Status",{"$f":"Calculator!L14","v":0},null,{"$f":"O29&\"_\"&O30","v":"0_0"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 1 child",1000000000,6416.1125113588305,"O","Australia_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B31)),FIND({1,2,3,4,5,6,7,8,9,0},B31)))","v":13},"1",null,null,null,null,null,"Dependents",{"$f":"Calculator!O14","v":0},null,{"$f":"O31-3","v":-3},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",25000,0,"A","Australia_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B32)),FIND({1,2,3,4,5,6,7,8,9,0},B32)))","v":13},"2",null,null,null,null,null,"Gross Income",{"$f":"IF(AND(Calculator!L14=\"Couple\", Calculator!M14=\"\"), Calculator!K37/Calculator!K81, Calculator!AB59)","v":0},null,{"$f":"VLOOKUP(O33, $S$2:$AU$72, MATCH(Q30, $S$2:$AU$2, 0),0)","v":{"$error":"#N/A"}},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",38000,0,"B","Australia_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B33)),FIND({1,2,3,4,5,6,7,8,9,0},B33)))","v":13},"2",null,null,null,null,null,"Gross Income Index",{"$f":"IF(O32<$J$2, $K$2, INDEX($K$2:INDIRECT(\"K\"&(R2+1)), MATCH(O32, $J$2:INDIRECT(\"J\"&(R2+1)))+1))","v":"A"},null,null,"","",{"$f":"IF($R33<>\"\", OFFSET($D$1, 1+$R$2*(T$1)+$R33, 0) - OFFSET($D$1, 1+$R$2*(T$1-1)+$R33, 0), \"\")","v":""},"","","","","","","","","",{"$f":"IF($R33<>\"\", OFFSET($D$1, 1+$R$2*(AD$1)+$R33, 0) - OFFSET($D$1, 1+$R$2*(AD$1-1)+$R33, 0), \"\")","v":""},"","","","","","","","","",{"$f":"IF($R33<>\"\", OFFSET($D$1, 1+$R$2*(AN$1)+$R33, 0) - OFFSET($D$1, 1+$R$2*(AN$1-1)+$R33, 0), \"\")","v":""},"","","","","","",""]
["Australia","Couple with 2 children",50000,3287.0708282660403,"C","Australia_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B34)),FIND({1,2,3,4,5,6,7,8,9,0},B34)))","v":13},"2",null,null,null,null,null,"Applicant Details",{"$f":"IF(O31>3, O29&\"_\"&O30&\"_\"&\"3\"&\"_\"&O33, O29&\"_\"&O30&\"_\"&O31&\"_\"&O33)","v":"0_0_0_A"},null,"HEM Apportioning","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",63000,3388.7649706719244,"D","Australia_Couple_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B35)),FIND({1,2,3,4,5,6,7,8,9,0},B35)))","v":13},"2",null,null,null,null,null,"HEM",{"$f":"IF(O31>3, INDEX($D:$D, MATCH(O34,$F:$F, 0))+Q31*Q32, INDEX($D:$D, MATCH(O34,$F:$F, 0)))","v":{"$error":"#N/A"}},null,{"$f":"O35*Calculator!K81","v":{"$error":"#N/A"}},{"$f":"IF(L34<>\"\", L34, \"\")","v":""},{"$f":"IF(K34<>\"\", K34, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",75000,3551.5038150839268,"E","Australia_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B36)),FIND({1,2,3,4,5,6,7,8,9,0},B36)))","v":13},"2",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",100000,3829.8673773518531,"F","Australia_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B37)),FIND({1,2,3,4,5,6,7,8,9,0},B37)))","v":13},"2",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",125000,4191.1942850740652,"G","Australia_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B38)),FIND({1,2,3,4,5,6,7,8,9,0},B38)))","v":13},"2",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",150000,4492.8133916858214,"H","Australia_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B39)),FIND({1,2,3,4,5,6,7,8,9,0},B39)))","v":13},"2",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",175000,4851.9044513643375,"I","Australia_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B40)),FIND({1,2,3,4,5,6,7,8,9,0},B40)))","v":13},"2",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",200000,5047.9489770765913,"J","Australia_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B41)),FIND({1,2,3,4,5,6,7,8,9,0},B41)))","v":13},"2",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",251000,5291.8925001599773,"K","Australia_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B42)),FIND({1,2,3,4,5,6,7,8,9,0},B42)))","v":13},"2",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",313000,5778.1939373879441,"L","Australia_Couple_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B43)),FIND({1,2,3,4,5,6,7,8,9,0},B43)))","v":13},"2",null,null,null,null,null,null,null,null,null,"","",{"$f":"IF($R43<>\"\", OFFSET($D$1, 1+$R$2*(T$1)+$R43, 0) - OFFSET($D$1, 1+$R$2*(T$1-1)+$R43, 0), \"\")","v":""},"","","","","","","","","",{"$f":"IF($R43<>\"\", OFFSET($D$1, 1+$R$2*(AD$1)+$R43, 0) - OFFSET($D$1, 1+$R$2*(AD$1-1)+$R43, 0), \"\")","v":""},"","","","","","","","","",{"$f":"IF($R43<>\"\", OFFSET($D$1, 1+$R$2*(AN$1)+$R43, 0) - OFFSET($D$1, 1+$R$2*(AN$1-1)+$R43, 0), \"\")","v":""},"","","","","","",""]
["Australia","Couple with 2 children",376000,6487.8969836943807,"M","Australia_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B44)),FIND({1,2,3,4,5,6,7,8,9,0},B44)))","v":13},"2",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",626000,6670.2883313760676,"N","Australia_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B45)),FIND({1,2,3,4,5,6,7,8,9,0},B45)))","v":13},"2",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 2 children",1000000000,6670.2883313760676,"O","Australia_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B46)),FIND({1,2,3,4,5,6,7,8,9,0},B46)))","v":13},"2",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",25000,0,"A","Australia_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B47)),FIND({1,2,3,4,5,6,7,8,9,0},B47)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",38000,0,"B","Australia_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B48)),FIND({1,2,3,4,5,6,7,8,9,0},B48)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",50000,0,"C","Australia_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B49)),FIND({1,2,3,4,5,6,7,8,9,0},B49)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",63000,3657.0493029297454,"D","Australia_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B50)),FIND({1,2,3,4,5,6,7,8,9,0},B50)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",75000,3819.2778290581828,"E","Australia_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B51)),FIND({1,2,3,4,5,6,7,8,9,0},B51)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",100000,4096.7680973907372,"F","Australia_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B52)),FIND({1,2,3,4,5,6,7,8,9,0},B52)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",125000,4456.9610118211722,"G","Australia_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B53)),FIND({1,2,3,4,5,6,7,8,9,0},B53)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","",{"$f":"IF($R53<>\"\", OFFSET($D$1, 1+$R$2*(T$1)+$R53, 0) - OFFSET($D$1, 1+$R$2*(T$1-1)+$R53, 0), \"\")","v":""},"","","","","","","","","",{"$f":"IF($R53<>\"\", OFFSET($D$1, 1+$R$2*(AD$1)+$R53, 0) - OFFSET($D$1, 1+$R$2*(AD$1-1)+$R53, 0), \"\")","v":""},"","","","","","","","","",{"$f":"IF($R53<>\"\", OFFSET($D$1, 1+$R$2*(AN$1)+$R53, 0) - OFFSET($D$1, 1+$R$2*(AN$1-1)+$R53, 0), \"\")","v":""},"","","","","","",""]
["Australia","Couple with 3 children",150000,4757.6337796602065,"H","Australia_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B54)),FIND({1,2,3,4,5,6,7,8,9,0},B54)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",175000,5115.5985001775052,"I","Australia_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B55)),FIND({1,2,3,4,5,6,7,8,9,0},B55)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",200000,5311.0280103403329,"J","Australia_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B56)),FIND({1,2,3,4,5,6,7,8,9,0},B56)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",251000,5554.2056741630449,"K","Australia_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B57)),FIND({1,2,3,4,5,6,7,8,9,0},B57)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",313000,6038.9816459479116,"L","Australia_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B58)),FIND({1,2,3,4,5,6,7,8,9,0},B58)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",376000,6746.4581379527954,"M","Australia_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B59)),FIND({1,2,3,4,5,6,7,8,9,0},B59)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",626000,6928.277227444145,"N","Australia_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B60)),FIND({1,2,3,4,5,6,7,8,9,0},B60)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Couple with 3 children",1000000000,6928.277227444145,"O","Australia_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B61)),FIND({1,2,3,4,5,6,7,8,9,0},B61)))","v":13},"3",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Single person",25000,1279.0648194334556,"A","Australia_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B62)),FIND({1,2,3,4,5,6,7,8,9,0},B62)))","v":0},0,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Single person",38000,1360.5413204231183,"B","Australia_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B63)),FIND({1,2,3,4,5,6,7,8,9,0},B63)))","v":0},0,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF($R63<>\"\", OFFSET($D$1, 1+$R$2*(T$1)+$R63, 0) - OFFSET($D$1, 1+$R$2*(T$1-1)+$R63, 0), \"\")","v":""},"","","","","","","","","",{"$f":"IF($R63<>\"\", OFFSET($D$1, 1+$R$2*(AD$1)+$R63, 0) - OFFSET($D$1, 1+$R$2*(AD$1-1)+$R63, 0), \"\")","v":""},"","","","","","","","","",{"$f":"IF($R63<>\"\", OFFSET($D$1, 1+$R$2*(AN$1)+$R63, 0) - OFFSET($D$1, 1+$R$2*(AN$1-1)+$R63, 0), \"\")","v":""},"","","","","","",""]
["Australia","Single person",50000,1432.6021482314961,"C","Australia_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B64)),FIND({1,2,3,4,5,6,7,8,9,0},B64)))","v":0},0,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Single person",63000,1533.0686137611174,"D","Australia_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B65)),FIND({1,2,3,4,5,6,7,8,9,0},B65)))","v":0},0,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Single person",75000,1693.8430997770431,"E","Australia_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B66)),FIND({1,2,3,4,5,6,7,8,9,0},B66)))","v":0},0,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Single person",100000,1968.8464444678068,{"$f":"VLOOKUP(C67, $J$2:$K$100, 2)","v":"F"},{"$f":"A67&\"_\"&LEFT(B67, 6)&\"_\"&H67&\"_\"&E67","v":"Australia_Single_0_F"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B67)),FIND({1,2,3,4,5,6,7,8,9,0},B67)))","v":0},{"$f":"IF(RIGHT(LEFT(B67, G67), 1)=\"\", 0, RIGHT(LEFT(B67, G67), 1))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(L66<>\"\", L66, \"\")","v":""},{"$f":"IF(K66<>\"\", K66, \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Single person",125000,2325.8114472188795,"G","Australia_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B68)),FIND({1,2,3,4,5,6,7,8,9,0},B68)))","v":0},0,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Single person",150000,2623.7895284961492,"H","Australia_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B69)),FIND({1,2,3,4,5,6,7,8,9,0},B69)))","v":0},0,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Single person",175000,2978.546148197513,"I","Australia_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B70)),FIND({1,2,3,4,5,6,7,8,9,0},B70)))","v":0},0,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Single person",200000,3172.2240492894102,"J","Australia_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B71)),FIND({1,2,3,4,5,6,7,8,9,0},B71)))","v":0},0,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Single person",251000,3413.2225781408924,"K","Australia_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B72)),FIND({1,2,3,4,5,6,7,8,9,0},B72)))","v":0},0,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Australia","Single person",313000,3893.6537217282712,"L","Australia_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B73)),FIND({1,2,3,4,5,6,7,8,9,0},B73)))","v":0},0]
["Australia","Single person",376000,4594.7897679261623,"M","Australia_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B74)),FIND({1,2,3,4,5,6,7,8,9,0},B74)))","v":0},0]
["Australia","Single person",626000,4774.9793840758202,"N","Australia_Single_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B75)),FIND({1,2,3,4,5,6,7,8,9,0},B75)))","v":0},0]
["Australia","Single person",1000000000,4774.9793840758202,"O","Australia_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B76)),FIND({1,2,3,4,5,6,7,8,9,0},B76)))","v":0},0]
["Australia","Single parent with 1 child",25000,0,"A","Australia_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B77)),FIND({1,2,3,4,5,6,7,8,9,0},B77)))","v":20},"1"]
["Australia","Single parent with 1 child",38000,1813.3770459134937,"B","Australia_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B78)),FIND({1,2,3,4,5,6,7,8,9,0},B78)))","v":20},"1"]
["Australia","Single parent with 1 child",50000,1886.2620009020764,"C","Australia_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B79)),FIND({1,2,3,4,5,6,7,8,9,0},B79)))","v":20},"1"]
["Australia","Single parent with 1 child",63000,1987.8776477937163,"D","Australia_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B80)),FIND({1,2,3,4,5,6,7,8,9,0},B80)))","v":20},"1"]
["Australia","Single parent with 1 child",75000,2150.4909977172706,"E","Australia_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B81)),FIND({1,2,3,4,5,6,7,8,9,0},B81)))","v":20},"1"]
["Australia","Single parent with 1 child",100000,2428.6397371958324,"F","Australia_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B82)),FIND({1,2,3,4,5,6,7,8,9,0},B82)))","v":20},"1"]
["Australia","Single parent with 1 child",125000,2789.6875843222783,"G","Australia_Single_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B83)),FIND({1,2,3,4,5,6,7,8,9,0},B83)))","v":20},"1"]
["Australia","Single parent with 1 child",150000,3091.0738776537487,"H","Australia_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B84)),FIND({1,2,3,4,5,6,7,8,9,0},B84)))","v":20},"1"]
["Australia","Single parent with 1 child",175000,3449.8880829957543,"I","Australia_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B85)),FIND({1,2,3,4,5,6,7,8,9,0},B85)))","v":20},"1"]
["Australia","Single parent with 1 child",200000,3645.7812060926458,"J","Australia_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B86)),FIND({1,2,3,4,5,6,7,8,9,0},B86)))","v":20},"1"]
["Australia","Single parent with 1 child",251000,3889.5361141299268,"K","Australia_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B87)),FIND({1,2,3,4,5,6,7,8,9,0},B87)))","v":20},"1"]
["Australia","Single parent with 1 child",313000,4375.4624259997381,"L","Australia_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B88)),FIND({1,2,3,4,5,6,7,8,9,0},B88)))","v":20},"1"]
["Australia","Single parent with 1 child",376000,5084.6176678381626,"M","Australia_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B89)),FIND({1,2,3,4,5,6,7,8,9,0},B89)))","v":20},"1"]
["Australia","Single parent with 1 child",626000,5266.8682315740753,"N","Australia_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B90)),FIND({1,2,3,4,5,6,7,8,9,0},B90)))","v":20},"1"]
["Australia","Single parent with 1 child",1000000000,5266.8682315740753,"O","Australia_Single_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B91)),FIND({1,2,3,4,5,6,7,8,9,0},B91)))","v":20},"1"]
["Australia","Single parent with 2 children",25000,0,"A","Australia_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B92)),FIND({1,2,3,4,5,6,7,8,9,0},B92)))","v":20},"2"]
["Australia","Single parent with 2 children",38000,2291.1278790236843,"B","Australia_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B93)),FIND({1,2,3,4,5,6,7,8,9,0},B93)))","v":20},"2"]
["Australia","Single parent with 2 children",50000,2364.1402510561902,"C","Australia_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B94)),FIND({1,2,3,4,5,6,7,8,9,0},B94)))","v":20},"2"]
["Australia","Single parent with 2 children",63000,2465.9331577116209,"D","Australia_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B95)),FIND({1,2,3,4,5,6,7,8,9,0},B95)))","v":20},"2"]
["Australia","Single parent with 2 children",75000,2628.830429385659,"E","Australia_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B96)),FIND({1,2,3,4,5,6,7,8,9,0},B96)))","v":20},"2"]
["Australia","Single parent with 2 children",100000,2907.4650151214719,"F","Australia_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B97)),FIND({1,2,3,4,5,6,7,8,9,0},B97)))","v":20},"2"]
["Australia","Single parent with 2 children",125000,3269.1430887850843,"G","Australia_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B98)),FIND({1,2,3,4,5,6,7,8,9,0},B98)))","v":20},"2"]
["Australia","Single parent with 2 children",150000,3571.055520221711,"H","Australia_Single_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B99)),FIND({1,2,3,4,5,6,7,8,9,0},B99)))","v":20},"2"]
["Australia","Single parent with 2 children",175000,3930.49605217824,"I","Australia_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B100)),FIND({1,2,3,4,5,6,7,8,9,0},B100)))","v":20},"2"]
["Australia","Single parent with 2 children",200000,4126.7313637042425,"J","Australia_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B101)),FIND({1,2,3,4,5,6,7,8,9,0},B101)))","v":20},"2"]
["Australia","Single parent with 2 children",251000,4370.9121067220431,"K","Australia_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B102)),FIND({1,2,3,4,5,6,7,8,9,0},B102)))","v":20},"2"]
["Australia","Single parent with 2 children",313000,4857.6866820388104,"L","Australia_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B103)),FIND({1,2,3,4,5,6,7,8,9,0},B103)))","v":20},"2"]
["Australia","Single parent with 2 children",376000,5568.0801038773534,"M","Australia_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B104)),FIND({1,2,3,4,5,6,7,8,9,0},B104)))","v":20},"2"]
["Australia","Single parent with 2 children",626000,5750.6488757991683,"N","Australia_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B105)),FIND({1,2,3,4,5,6,7,8,9,0},B105)))","v":20},"2"]
["Australia","Single parent with 2 children",1000000000,5750.6488757991683,"O","Australia_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B106)),FIND({1,2,3,4,5,6,7,8,9,0},B106)))","v":20},"2"]
["Australia","Single parent with 3 children",25000,0,"A","Australia_Single_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B107)),FIND({1,2,3,4,5,6,7,8,9,0},B107)))","v":20},"3"]
["Australia","Single parent with 3 children",38000,0,"B","Australia_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B108)),FIND({1,2,3,4,5,6,7,8,9,0},B108)))","v":20},"3"]
["Australia","Single parent with 3 children",50000,2842.0185012103034,"C","Australia_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B109)),FIND({1,2,3,4,5,6,7,8,9,0},B109)))","v":20},"3"]
["Australia","Single parent with 3 children",63000,2943.9886676295259,"D","Australia_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B110)),FIND({1,2,3,4,5,6,7,8,9,0},B110)))","v":20},"3"]
["Australia","Single parent with 3 children",75000,3107.1698610540475,"E","Australia_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B111)),FIND({1,2,3,4,5,6,7,8,9,0},B111)))","v":20},"3"]
["Australia","Single parent with 3 children",100000,3386.2902930471118,"F","Australia_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B112)),FIND({1,2,3,4,5,6,7,8,9,0},B112)))","v":20},"3"]
["Australia","Single parent with 3 children",125000,3748.5985932478907,"G","Australia_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B113)),FIND({1,2,3,4,5,6,7,8,9,0},B113)))","v":20},"3"]
["Australia","Single parent with 3 children",150000,4051.0371627896729,"H","Australia_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B114)),FIND({1,2,3,4,5,6,7,8,9,0},B114)))","v":20},"3"]
["Australia","Single parent with 3 children",175000,4411.1040213607257,"I","Australia_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B115)),FIND({1,2,3,4,5,6,7,8,9,0},B115)))","v":20},"3"]
["Australia","Single parent with 3 children",200000,4607.6815213158397,"J","Australia_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B116)),FIND({1,2,3,4,5,6,7,8,9,0},B116)))","v":20},"3"]
["Australia","Single parent with 3 children",251000,4852.2880993141607,"K","Australia_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B117)),FIND({1,2,3,4,5,6,7,8,9,0},B117)))","v":20},"3"]
["Australia","Single parent with 3 children",313000,5339.9109380778818,"L","Australia_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B118)),FIND({1,2,3,4,5,6,7,8,9,0},B118)))","v":20},"3"]
["Australia","Single parent with 3 children",376000,6051.5425399165442,"M","Australia_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B119)),FIND({1,2,3,4,5,6,7,8,9,0},B119)))","v":20},"3"]
["Australia","Single parent with 3 children",626000,6234.4295200242623,"N","Australia_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B120)),FIND({1,2,3,4,5,6,7,8,9,0},B120)))","v":20},"3"]
["Australia","Single parent with 3 children",1000000000,6234.4295200242623,"O","Australia_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B121)),FIND({1,2,3,4,5,6,7,8,9,0},B121)))","v":20},"3"]
["Sydney","Couple",25000,0,"A","Sydney_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B122)),FIND({1,2,3,4,5,6,7,8,9,0},B122)))","v":0},0]
["Sydney","Couple",38000,2478.1414952886639,"B","Sydney_Couple_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B123)),FIND({1,2,3,4,5,6,7,8,9,0},B123)))","v":0},0]
["Sydney","Couple",50000,2551.0330821941839,"C","Sydney_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B124)),FIND({1,2,3,4,5,6,7,8,9,0},B124)))","v":0},0]
["Sydney","Couple",63000,2652.6579752537041,"D","Sydney_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B125)),FIND({1,2,3,4,5,6,7,8,9,0},B125)))","v":0},0]
["Sydney","Couple",75000,2815.2861216222832,"E","Sydney_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B126)),FIND({1,2,3,4,5,6,7,8,9,0},B126)))","v":0},0]
["Sydney","Couple",100000,3093.4602103347515,"F","Sydney_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B127)),FIND({1,2,3,4,5,6,7,8,9,0},B127)))","v":0},0]
["Sydney","Couple",125000,3454.5409097739007,"G","Sydney_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B128)),FIND({1,2,3,4,5,6,7,8,9,0},B128)))","v":0},0]
["Sydney","Couple",150000,3755.9545466359014,"H","Sydney_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B129)),FIND({1,2,3,4,5,6,7,8,9,0},B129)))","v":0},0]
["Sydney","Couple",175000,4114.8014010480229,"I","Sydney_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B130)),FIND({1,2,3,4,5,6,7,8,9,0},B130)))","v":0},0]
["Sydney","Couple",200000,4310.7121886022514,{"$f":"VLOOKUP(C131, $J$2:$K$100, 2)","v":"J"},{"$f":"A131&\"_\"&LEFT(B131, 6)&\"_\"&H131&\"_\"&E131","v":"Sydney_Couple_0_J"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B131)),FIND({1,2,3,4,5,6,7,8,9,0},B131)))","v":0},{"$f":"IF(RIGHT(LEFT(B131, G131), 1)=\"\", 0, RIGHT(LEFT(B131, G131), 1))","v":0}]
["Sydney","Couple",251000,4554.4895165328844,"K","Sydney_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B132)),FIND({1,2,3,4,5,6,7,8,9,0},B132)))","v":0},0]
["Sydney","Couple",313000,5040.4598033536849,"L","Sydney_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B133)),FIND({1,2,3,4,5,6,7,8,9,0},B133)))","v":0},0]
["Sydney","Couple",376000,5749.6797325120579,"M","Sydney_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B134)),FIND({1,2,3,4,5,6,7,8,9,0},B134)))","v":0},0]
["Sydney","Couple",626000,5931.947199847441,"N","Sydney_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B135)),FIND({1,2,3,4,5,6,7,8,9,0},B135)))","v":0},0]
["Sydney","Couple",1000000000,5931.947199847441,"O","Sydney_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B136)),FIND({1,2,3,4,5,6,7,8,9,0},B136)))","v":0},0]
["Sydney","Couple with 1 child",25000,0,"A","Sydney_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B137)),FIND({1,2,3,4,5,6,7,8,9,0},B137)))","v":13},"1"]
["Sydney","Couple with 1 child",38000,0,"B","Sydney_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B138)),FIND({1,2,3,4,5,6,7,8,9,0},B138)))","v":13},"1"]
["Sydney","Couple with 1 child",50000,2949.063859141726,"C","Sydney_Couple_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B139)),FIND({1,2,3,4,5,6,7,8,9,0},B139)))","v":13},"1"]
["Sydney","Couple with 1 child",63000,3051.6685983244738,"D","Sydney_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B140)),FIND({1,2,3,4,5,6,7,8,9,0},B140)))","v":13},"1"]
["Sydney","Couple with 1 child",75000,3215.8649656086404,"E","Sydney_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B141)),FIND({1,2,3,4,5,6,7,8,9,0},B141)))","v":13},"1"]
["Sydney","Couple with 1 child",100000,3496.721563980293,"F","Sydney_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B142)),FIND({1,2,3,4,5,6,7,8,9,0},B142)))","v":13},"1"]
["Sydney","Couple with 1 child",125000,3861.2840786422307,"G","Sydney_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B143)),FIND({1,2,3,4,5,6,7,8,9,0},B143)))","v":13},"1"]
["Sydney","Couple with 1 child",150000,4165.6042429419795,"H","Sydney_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B144)),FIND({1,2,3,4,5,6,7,8,9,0},B144)))","v":13},"1"]
["Sydney","Couple with 1 child",175000,4527.9114524964789,"I","Sydney_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B145)),FIND({1,2,3,4,5,6,7,8,9,0},B145)))","v":13},"1"]
["Sydney","Couple with 1 child",200000,4725.7117284269534,"J","Sydney_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B146)),FIND({1,2,3,4,5,6,7,8,9,0},B146)))","v":13},"1"]
["Sydney","Couple with 1 child",251000,4971.8394742610062,"K","Sydney_Couple_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B147)),FIND({1,2,3,4,5,6,7,8,9,0},B147)))","v":13},"1"]
["Sydney","Couple with 1 child",313000,5462.4962891075365,"L","Sydney_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B148)),FIND({1,2,3,4,5,6,7,8,9,0},B148)))","v":13},"1"]
["Sydney","Couple with 1 child",376000,6178.5548925908015,"M","Sydney_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B149)),FIND({1,2,3,4,5,6,7,8,9,0},B149)))","v":13},"1"]
["Sydney","Couple with 1 child",626000,6362.5799625361215,"N","Sydney_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B150)),FIND({1,2,3,4,5,6,7,8,9,0},B150)))","v":13},"1"]
["Sydney","Couple with 1 child",1000000000,6362.5799625361215,"O","Sydney_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B151)),FIND({1,2,3,4,5,6,7,8,9,0},B151)))","v":13},"1"]
["Sydney","Couple with 2 children",25000,0,"A","Sydney_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B152)),FIND({1,2,3,4,5,6,7,8,9,0},B152)))","v":13},"2"]
["Sydney","Couple with 2 children",38000,0,"B","Sydney_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B153)),FIND({1,2,3,4,5,6,7,8,9,0},B153)))","v":13},"2"]
["Sydney","Couple with 2 children",50000,3236.130356314176,"C","Sydney_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B154)),FIND({1,2,3,4,5,6,7,8,9,0},B154)))","v":13},"2"]
["Sydney","Couple with 2 children",63000,3337.8244987200601,"D","Sydney_Couple_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B155)),FIND({1,2,3,4,5,6,7,8,9,0},B155)))","v":13},"2"]
["Sydney","Couple with 2 children",75000,3500.5633431320625,"E","Sydney_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B156)),FIND({1,2,3,4,5,6,7,8,9,0},B156)))","v":13},"2"]
["Sydney","Couple with 2 children",100000,3778.9272259516802,"F","Sydney_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B157)),FIND({1,2,3,4,5,6,7,8,9,0},B157)))","v":13},"2"]
["Sydney","Couple with 2 children",125000,4140.2538131222018,"G","Sydney_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B158)),FIND({1,2,3,4,5,6,7,8,9,0},B158)))","v":13},"2"]
["Sydney","Couple with 2 children",150000,4441.872919733958,"H","Sydney_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B159)),FIND({1,2,3,4,5,6,7,8,9,0},B159)))","v":13},"2"]
["Sydney","Couple with 2 children",175000,4800.9642999641628,"I","Sydney_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B160)),FIND({1,2,3,4,5,6,7,8,9,0},B160)))","v":13},"2"]
["Sydney","Couple with 2 children",200000,4997.0089058143403,"J","Sydney_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B161)),FIND({1,2,3,4,5,6,7,8,9,0},B161)))","v":13},"2"]
["Sydney","Couple with 2 children",251000,5240.9520282081121,"K","Sydney_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B162)),FIND({1,2,3,4,5,6,7,8,9,0},B162)))","v":13},"2"]
["Sydney","Couple with 2 children",313000,5727.2534654360788,"L","Sydney_Couple_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B163)),FIND({1,2,3,4,5,6,7,8,9,0},B163)))","v":13},"2"]
["Sydney","Couple with 2 children",376000,6436.956672018362,"M","Sydney_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B164)),FIND({1,2,3,4,5,6,7,8,9,0},B164)))","v":13},"2"]
["Sydney","Couple with 2 children",626000,6619.3483402517404,"N","Sydney_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B165)),FIND({1,2,3,4,5,6,7,8,9,0},B165)))","v":13},"2"]
["Sydney","Couple with 2 children",1000000000,6619.3483402517404,"O","Sydney_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B166)),FIND({1,2,3,4,5,6,7,8,9,0},B166)))","v":13},"2"]
["Sydney","Couple with 3 children",25000,0,"A","Sydney_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B167)),FIND({1,2,3,4,5,6,7,8,9,0},B167)))","v":13},"3"]
["Sydney","Couple with 3 children",38000,0,"B","Sydney_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B168)),FIND({1,2,3,4,5,6,7,8,9,0},B168)))","v":13},"3"]
["Sydney","Couple with 3 children",50000,0,"C","Sydney_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B169)),FIND({1,2,3,4,5,6,7,8,9,0},B169)))","v":13},"3"]
["Sydney","Couple with 3 children",63000,3620.4148775432586,"D","Sydney_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B170)),FIND({1,2,3,4,5,6,7,8,9,0},B170)))","v":13},"3"]
["Sydney","Couple with 3 children",75000,3782.6434036716951,"E","Sydney_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B171)),FIND({1,2,3,4,5,6,7,8,9,0},B171)))","v":13},"3"]
["Sydney","Couple with 3 children",100000,4060.1336720042495,"F","Sydney_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B172)),FIND({1,2,3,4,5,6,7,8,9,0},B172)))","v":13},"3"]
["Sydney","Couple with 3 children",125000,4420.3265864346849,"G","Sydney_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B173)),FIND({1,2,3,4,5,6,7,8,9,0},B173)))","v":13},"3"]
["Sydney","Couple with 3 children",150000,4720.9995939331811,"H","Sydney_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B174)),FIND({1,2,3,4,5,6,7,8,9,0},B174)))","v":13},"3"]
["Sydney","Couple with 3 children",175000,5078.9639949045295,"I","Sydney_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B175)),FIND({1,2,3,4,5,6,7,8,9,0},B175)))","v":13},"3"]
["Sydney","Couple with 3 children",200000,5274.3935050673581,"J","Sydney_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B176)),FIND({1,2,3,4,5,6,7,8,9,0},B176)))","v":13},"3"]
["Sydney","Couple with 3 children",251000,5517.5716482089956,"K","Sydney_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B177)),FIND({1,2,3,4,5,6,7,8,9,0},B177)))","v":13},"3"]
["Sydney","Couple with 3 children",313000,6002.3473004479101,"L","Sydney_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B178)),FIND({1,2,3,4,5,6,7,8,9,0},B178)))","v":13},"3"]
["Sydney","Couple with 3 children",376000,6709.8236326798187,"M","Sydney_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B179)),FIND({1,2,3,4,5,6,7,8,9,0},B179)))","v":13},"3"]
["Sydney","Couple with 3 children",626000,6891.642722171171,"N","Sydney_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B180)),FIND({1,2,3,4,5,6,7,8,9,0},B180)))","v":13},"3"]
["Sydney","Couple with 3 children",1000000000,6891.642722171171,"O","Sydney_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B181)),FIND({1,2,3,4,5,6,7,8,9,0},B181)))","v":13},"3"]
["Sydney","Single person",25000,1230.0036075538571,"A","Sydney_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B182)),FIND({1,2,3,4,5,6,7,8,9,0},B182)))","v":0},0]
["Sydney","Single person",38000,1311.4801085435201,"B","Sydney_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B183)),FIND({1,2,3,4,5,6,7,8,9,0},B183)))","v":0},0]
["Sydney","Single person",50000,1383.5409165592628,"C","Sydney_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B184)),FIND({1,2,3,4,5,6,7,8,9,0},B184)))","v":0},0]
["Sydney","Single person",63000,1484.0074018815194,"D","Sydney_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B185)),FIND({1,2,3,4,5,6,7,8,9,0},B185)))","v":0},0]
["Sydney","Single person",75000,1644.78186810481,"E","Sydney_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B186)),FIND({1,2,3,4,5,6,7,8,9,0},B186)))","v":0},0]
["Sydney","Single person",100000,1919.7852127955737,"F","Sydney_Single_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B187)),FIND({1,2,3,4,5,6,7,8,9,0},B187)))","v":0},0]
["Sydney","Single person",125000,2276.7502155466468,"G","Sydney_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B188)),FIND({1,2,3,4,5,6,7,8,9,0},B188)))","v":0},0]
["Sydney","Single person",150000,2574.7283364091859,"H","Sydney_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B189)),FIND({1,2,3,4,5,6,7,8,9,0},B189)))","v":0},0]
["Sydney","Single person",175000,2929.4849561105507,"I","Sydney_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B190)),FIND({1,2,3,4,5,6,7,8,9,0},B190)))","v":0},0]
["Sydney","Single person",200000,3123.162857202447,"J","Sydney_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B191)),FIND({1,2,3,4,5,6,7,8,9,0},B191)))","v":0},0]
["Sydney","Single person",251000,3364.161306883389,"K","Sydney_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B192)),FIND({1,2,3,4,5,6,7,8,9,0},B192)))","v":0},0]
["Sydney","Single person",313000,3844.5925296413084,"L","Sydney_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B193)),FIND({1,2,3,4,5,6,7,8,9,0},B193)))","v":0},0]
["Sydney","Single person",376000,4545.7284174981187,"M","Sydney_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B194)),FIND({1,2,3,4,5,6,7,8,9,0},B194)))","v":0},0]
["Sydney","Single person",626000,4725.9183503299373,{"$f":"VLOOKUP(C195, $J$2:$K$100, 2)","v":"N"},{"$f":"A195&\"_\"&LEFT(B195, 6)&\"_\"&H195&\"_\"&E195","v":"Sydney_Single_0_N"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B195)),FIND({1,2,3,4,5,6,7,8,9,0},B195)))","v":0},{"$f":"IF(RIGHT(LEFT(B195, G195), 1)=\"\", 0, RIGHT(LEFT(B195, G195), 1))","v":0}]
["Sydney","Single person",1000000000,4725.9183503299373,"O","Sydney_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B196)),FIND({1,2,3,4,5,6,7,8,9,0},B196)))","v":0},0]
["Sydney","Single parent with 1 child",25000,0,"A","Sydney_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B197)),FIND({1,2,3,4,5,6,7,8,9,0},B197)))","v":20},"1"]
["Sydney","Single parent with 1 child",38000,1757.862671613645,"B","Sydney_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B198)),FIND({1,2,3,4,5,6,7,8,9,0},B198)))","v":20},"1"]
["Sydney","Single parent with 1 child",50000,1830.7476266022277,"C","Sydney_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B199)),FIND({1,2,3,4,5,6,7,8,9,0},B199)))","v":20},"1"]
["Sydney","Single parent with 1 child",63000,1932.3632734938676,"D","Sydney_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B200)),FIND({1,2,3,4,5,6,7,8,9,0},B200)))","v":20},"1"]
["Sydney","Single parent with 1 child",75000,2094.9766234174217,"E","Sydney_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B201)),FIND({1,2,3,4,5,6,7,8,9,0},B201)))","v":20},"1"]
["Sydney","Single parent with 1 child",100000,2373.1253628959839,"F","Sydney_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B202)),FIND({1,2,3,4,5,6,7,8,9,0},B202)))","v":20},"1"]
["Sydney","Single parent with 1 child",125000,2734.1732500604626,"G","Sydney_Single_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B203)),FIND({1,2,3,4,5,6,7,8,9,0},B203)))","v":20},"1"]
["Sydney","Single parent with 1 child",150000,3035.5594633158671,"H","Sydney_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B204)),FIND({1,2,3,4,5,6,7,8,9,0},B204)))","v":20},"1"]
["Sydney","Single parent with 1 child",175000,3394.3736686578727,"I","Sydney_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B205)),FIND({1,2,3,4,5,6,7,8,9,0},B205)))","v":20},"1"]
["Sydney","Single parent with 1 child",200000,3590.2667917547637,"J","Sydney_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B206)),FIND({1,2,3,4,5,6,7,8,9,0},B206)))","v":20},"1"]
["Sydney","Single parent with 1 child",251000,3834.021779868111,"K","Sydney_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B207)),FIND({1,2,3,4,5,6,7,8,9,0},B207)))","v":20},"1"]
["Sydney","Single parent with 1 child",313000,4319.9480917379224,"L","Sydney_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B208)),FIND({1,2,3,4,5,6,7,8,9,0},B208)))","v":20},"1"]
["Sydney","Single parent with 1 child",376000,5029.1033335763468,"M","Sydney_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B209)),FIND({1,2,3,4,5,6,7,8,9,0},B209)))","v":20},"1"]
["Sydney","Single parent with 1 child",626000,5211.3538973122595,"N","Sydney_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B210)),FIND({1,2,3,4,5,6,7,8,9,0},B210)))","v":20},"1"]
["Sydney","Single parent with 1 child",1000000000,5211.3538973122595,"O","Sydney_Single_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B211)),FIND({1,2,3,4,5,6,7,8,9,0},B211)))","v":20},"1"]
["Sydney","Single parent with 2 children",25000,0,"A","Sydney_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B212)),FIND({1,2,3,4,5,6,7,8,9,0},B212)))","v":20},"2"]
["Sydney","Single parent with 2 children",38000,2231.2185300508672,"B","Sydney_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B213)),FIND({1,2,3,4,5,6,7,8,9,0},B213)))","v":20},"2"]
["Sydney","Single parent with 2 children",50000,2304.2307416516164,"C","Sydney_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B214)),FIND({1,2,3,4,5,6,7,8,9,0},B214)))","v":20},"2"]
["Sydney","Single parent with 2 children",63000,2406.0238087388034,"D","Sydney_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B215)),FIND({1,2,3,4,5,6,7,8,9,0},B215)))","v":20},"2"]
["Sydney","Single parent with 2 children",75000,2568.9211205207807,"E","Sydney_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B216)),FIND({1,2,3,4,5,6,7,8,9,0},B216)))","v":20},"2"]
["Sydney","Single parent with 2 children",100000,2847.5554656089589,"F","Sydney_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B217)),FIND({1,2,3,4,5,6,7,8,9,0},B217)))","v":20},"2"]
["Sydney","Single parent with 2 children",125000,3209.2336997043276,"G","Sydney_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B218)),FIND({1,2,3,4,5,6,7,8,9,0},B218)))","v":20},"2"]
["Sydney","Single parent with 2 children",150000,3511.1462113568327,"H","Sydney_Single_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B219)),FIND({1,2,3,4,5,6,7,8,9,0},B219)))","v":20},"2"]
["Sydney","Single parent with 2 children",175000,3870.5869037451189,"I","Sydney_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B220)),FIND({1,2,3,4,5,6,7,8,9,0},B220)))","v":20},"2"]
["Sydney","Single parent with 2 children",200000,4066.8218944076075,"J","Sydney_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B221)),FIND({1,2,3,4,5,6,7,8,9,0},B221)))","v":20},"2"]
["Sydney","Single parent with 2 children",251000,4311.0026374254094,"K","Sydney_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B222)),FIND({1,2,3,4,5,6,7,8,9,0},B222)))","v":20},"2"]
["Sydney","Single parent with 2 children",313000,4797.7771325262975,"L","Sydney_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B223)),FIND({1,2,3,4,5,6,7,8,9,0},B223)))","v":20},"2"]
["Sydney","Single parent with 2 children",376000,5508.1705543648413,"M","Sydney_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B224)),FIND({1,2,3,4,5,6,7,8,9,0},B224)))","v":20},"2"]
["Sydney","Single parent with 2 children",626000,5690.7396471501679,"N","Sydney_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B225)),FIND({1,2,3,4,5,6,7,8,9,0},B225)))","v":20},"2"]
["Sydney","Single parent with 2 children",1000000000,5690.7396471501679,"O","Sydney_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B226)),FIND({1,2,3,4,5,6,7,8,9,0},B226)))","v":20},"2"]
["Sydney","Single parent with 3 children",25000,0,"A","Sydney_Single_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B227)),FIND({1,2,3,4,5,6,7,8,9,0},B227)))","v":20},"3"]
["Sydney","Single parent with 3 children",38000,0,"B","Sydney_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B228)),FIND({1,2,3,4,5,6,7,8,9,0},B228)))","v":20},"3"]
["Sydney","Single parent with 3 children",50000,2777.7138567010047,"C","Sydney_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B229)),FIND({1,2,3,4,5,6,7,8,9,0},B229)))","v":20},"3"]
["Sydney","Single parent with 3 children",63000,2879.6843439837394,"D","Sydney_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B230)),FIND({1,2,3,4,5,6,7,8,9,0},B230)))","v":20},"3"]
["Sydney","Single parent with 3 children",75000,3042.8656176241398,"E","Sydney_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B231)),FIND({1,2,3,4,5,6,7,8,9,0},B231)))","v":20},"3"]
["Sydney","Single parent with 3 children",100000,3321.9855683219339,"F","Sydney_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B232)),FIND({1,2,3,4,5,6,7,8,9,0},B232)))","v":20},"3"]
["Sydney","Single parent with 3 children",125000,3684.2941493481935,"G","Sydney_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B233)),FIND({1,2,3,4,5,6,7,8,9,0},B233)))","v":20},"3"]
["Sydney","Single parent with 3 children",150000,3986.7329593977993,"H","Sydney_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B234)),FIND({1,2,3,4,5,6,7,8,9,0},B234)))","v":20},"3"]
["Sydney","Single parent with 3 children",175000,4346.8001388323655,"I","Sydney_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B235)),FIND({1,2,3,4,5,6,7,8,9,0},B235)))","v":20},"3"]
["Sydney","Single parent with 3 children",200000,4543.3769970604508,"J","Sydney_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B236)),FIND({1,2,3,4,5,6,7,8,9,0},B236)))","v":20},"3"]
["Sydney","Single parent with 3 children",251000,4787.9834949827082,"K","Sydney_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B237)),FIND({1,2,3,4,5,6,7,8,9,0},B237)))","v":20},"3"]
["Sydney","Single parent with 3 children",313000,5275.6061733146717,"L","Sydney_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B238)),FIND({1,2,3,4,5,6,7,8,9,0},B238)))","v":20},"3"]
["Sydney","Single parent with 3 children",376000,5987.2377751533359,"M","Sydney_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B239)),FIND({1,2,3,4,5,6,7,8,9,0},B239)))","v":20},"3"]
["Sydney","Single parent with 3 children",626000,6170.1253969880772,"N","Sydney_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B240)),FIND({1,2,3,4,5,6,7,8,9,0},B240)))","v":20},"3"]
["Sydney","Single parent with 3 children",1000000000,6170.1253969880772,"O","Sydney_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B241)),FIND({1,2,3,4,5,6,7,8,9,0},B241)))","v":20},"3"]
["Balance of NSW","Couple",25000,0,"A","Balance of NSW_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B242)),FIND({1,2,3,4,5,6,7,8,9,0},B242)))","v":0},0]
["Balance of NSW","Couple",38000,2581.7329151454769,"B","Balance of NSW_Couple_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B243)),FIND({1,2,3,4,5,6,7,8,9,0},B243)))","v":0},0]
["Balance of NSW","Couple",50000,2654.6245020509964,"C","Balance of NSW_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B244)),FIND({1,2,3,4,5,6,7,8,9,0},B244)))","v":0},0]
["Balance of NSW","Couple",63000,2756.2493951105166,"D","Balance of NSW_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B245)),FIND({1,2,3,4,5,6,7,8,9,0},B245)))","v":0},0]
["Balance of NSW","Couple",75000,2918.8775815207719,"E","Balance of NSW_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B246)),FIND({1,2,3,4,5,6,7,8,9,0},B246)))","v":0},0]
["Balance of NSW","Couple",100000,3197.0516301915636,"F","Balance of NSW_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B247)),FIND({1,2,3,4,5,6,7,8,9,0},B247)))","v":0},0]
["Balance of NSW","Couple",125000,3558.1323296307128,"G","Balance of NSW_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B248)),FIND({1,2,3,4,5,6,7,8,9,0},B248)))","v":0},0]
["Balance of NSW","Couple",150000,3859.5460465760661,"H","Balance of NSW_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B249)),FIND({1,2,3,4,5,6,7,8,9,0},B249)))","v":0},0]
["Balance of NSW","Couple",175000,4218.3929009881876,"I","Balance of NSW_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B250)),FIND({1,2,3,4,5,6,7,8,9,0},B250)))","v":0},0]
["Balance of NSW","Couple",200000,4414.303608459064,"J","Balance of NSW_Couple_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B251)),FIND({1,2,3,4,5,6,7,8,9,0},B251)))","v":0},0]
["Balance of NSW","Couple",251000,4658.0810164730501,"K","Balance of NSW_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B252)),FIND({1,2,3,4,5,6,7,8,9,0},B252)))","v":0},0]
["Balance of NSW","Couple",313000,5144.0513032938497,"L","Balance of NSW_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B253)),FIND({1,2,3,4,5,6,7,8,9,0},B253)))","v":0},0]
["Balance of NSW","Couple",376000,5853.271072285519,"M","Balance of NSW_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B254)),FIND({1,2,3,4,5,6,7,8,9,0},B254)))","v":0},0]
["Balance of NSW","Couple",626000,6035.5385396209022,"N","Balance of NSW_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B255)),FIND({1,2,3,4,5,6,7,8,9,0},B255)))","v":0},0]
["Balance of NSW","Couple",1000000000,6035.5385396209022,"O","Balance of NSW_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B256)),FIND({1,2,3,4,5,6,7,8,9,0},B256)))","v":0},0]
["Balance of NSW","Couple with 1 child",25000,0,"A","Balance of NSW_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B257)),FIND({1,2,3,4,5,6,7,8,9,0},B257)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",38000,0,"B","Balance of NSW_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B258)),FIND({1,2,3,4,5,6,7,8,9,0},B258)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",50000,3053.6542500230521,{"$f":"VLOOKUP(C259, $J$2:$K$100, 2)","v":"C"},{"$f":"A259&\"_\"&LEFT(B259, 6)&\"_\"&H259&\"_\"&E259","v":"Balance of NSW_Couple_1_C"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B259)),FIND({1,2,3,4,5,6,7,8,9,0},B259)))","v":13},{"$f":"IF(RIGHT(LEFT(B259, G259), 1)=\"\", 0, RIGHT(LEFT(B259, G259), 1))","v":"1"}]
["Balance of NSW","Couple with 1 child",63000,3156.2589487780028,"D","Balance of NSW_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B260)),FIND({1,2,3,4,5,6,7,8,9,0},B260)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",75000,3320.4553160621704,"E","Balance of NSW_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B261)),FIND({1,2,3,4,5,6,7,8,9,0},B261)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",100000,3601.3119952894172,"F","Balance of NSW_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B262)),FIND({1,2,3,4,5,6,7,8,9,0},B262)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",125000,3965.8744290957588,"G","Balance of NSW_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B263)),FIND({1,2,3,4,5,6,7,8,9,0},B263)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",150000,4270.1945933955076,"H","Balance of NSW_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B264)),FIND({1,2,3,4,5,6,7,8,9,0},B264)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",175000,4632.5018029500088,"I","Balance of NSW_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B265)),FIND({1,2,3,4,5,6,7,8,9,0},B265)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",200000,4830.3020788804824,"J","Balance of NSW_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B266)),FIND({1,2,3,4,5,6,7,8,9,0},B266)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",251000,5076.4299055701313,"K","Balance of NSW_Couple_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B267)),FIND({1,2,3,4,5,6,7,8,9,0},B267)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",313000,5567.0867204166607,"L","Balance of NSW_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B268)),FIND({1,2,3,4,5,6,7,8,9,0},B268)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",376000,6283.1451621887354,"M","Balance of NSW_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B269)),FIND({1,2,3,4,5,6,7,8,9,0},B269)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",626000,6467.1702321340563,"N","Balance of NSW_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B270)),FIND({1,2,3,4,5,6,7,8,9,0},B270)))","v":13},"1"]
["Balance of NSW","Couple with 1 child",1000000000,6467.1702321340563,"O","Balance of NSW_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B271)),FIND({1,2,3,4,5,6,7,8,9,0},B271)))","v":13},"1"]
["Balance of NSW","Couple with 2 children",25000,0,"A","Balance of NSW_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B272)),FIND({1,2,3,4,5,6,7,8,9,0},B272)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",38000,0,"B","Balance of NSW_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B273)),FIND({1,2,3,4,5,6,7,8,9,0},B273)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",50000,3339.7925658950121,"C","Balance of NSW_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B274)),FIND({1,2,3,4,5,6,7,8,9,0},B274)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",63000,3441.4865480250505,"D","Balance of NSW_Couple_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B275)),FIND({1,2,3,4,5,6,7,8,9,0},B275)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",75000,3604.2253523680915,"E","Balance of NSW_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B276)),FIND({1,2,3,4,5,6,7,8,9,0},B276)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",100000,3882.5893153256316,"F","Balance of NSW_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B277)),FIND({1,2,3,4,5,6,7,8,9,0},B277)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",125000,4243.9159024961527,"G","Balance of NSW_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B278)),FIND({1,2,3,4,5,6,7,8,9,0},B278)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",150000,4545.534928969987,"H","Balance of NSW_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B279)),FIND({1,2,3,4,5,6,7,8,9,0},B279)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",175000,4904.6263092001927,"I","Balance of NSW_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B280)),FIND({1,2,3,4,5,6,7,8,9,0},B280)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",200000,5100.6709150503693,"J","Balance of NSW_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B281)),FIND({1,2,3,4,5,6,7,8,9,0},B281)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",251000,5344.6139573062192,"K","Balance of NSW_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B282)),FIND({1,2,3,4,5,6,7,8,9,0},B282)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",313000,5830.9155548100316,"L","Balance of NSW_Couple_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B283)),FIND({1,2,3,4,5,6,7,8,9,0},B283)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",376000,6540.6186011164691,"M","Balance of NSW_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B284)),FIND({1,2,3,4,5,6,7,8,9,0},B284)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",626000,6723.0102693498457,"N","Balance of NSW_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B285)),FIND({1,2,3,4,5,6,7,8,9,0},B285)))","v":13},"2"]
["Balance of NSW","Couple with 2 children",1000000000,6723.0102693498457,"O","Balance of NSW_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B286)),FIND({1,2,3,4,5,6,7,8,9,0},B286)))","v":13},"2"]
["Balance of NSW","Couple with 3 children",25000,0,"A","Balance of NSW_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B287)),FIND({1,2,3,4,5,6,7,8,9,0},B287)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",38000,0,"B","Balance of NSW_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B288)),FIND({1,2,3,4,5,6,7,8,9,0},B288)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",50000,0,"C","Balance of NSW_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B289)),FIND({1,2,3,4,5,6,7,8,9,0},B289)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",63000,3723.7516441920379,"D","Balance of NSW_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B290)),FIND({1,2,3,4,5,6,7,8,9,0},B290)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",75000,3885.9801703204753,"E","Balance of NSW_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B291)),FIND({1,2,3,4,5,6,7,8,9,0},B291)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",100000,4163.4704386530293,"F","Balance of NSW_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B292)),FIND({1,2,3,4,5,6,7,8,9,0},B292)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",125000,4523.6633530834633,"G","Balance of NSW_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B293)),FIND({1,2,3,4,5,6,7,8,9,0},B293)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",150000,4824.3364404684498,"H","Balance of NSW_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B294)),FIND({1,2,3,4,5,6,7,8,9,0},B294)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",175000,5182.3008414397964,"I","Balance of NSW_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B295)),FIND({1,2,3,4,5,6,7,8,9,0},B295)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",200000,5377.730351602625,"J","Balance of NSW_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B296)),FIND({1,2,3,4,5,6,7,8,9,0},B296)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",251000,5620.9083349712882,"K","Balance of NSW_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B297)),FIND({1,2,3,4,5,6,7,8,9,0},B297)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",313000,6105.6839872102037,"L","Balance of NSW_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B298)),FIND({1,2,3,4,5,6,7,8,9,0},B298)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",376000,6813.1604792150874,"M","Balance of NSW_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B299)),FIND({1,2,3,4,5,6,7,8,9,0},B299)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",626000,6994.979568706437,"N","Balance of NSW_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B300)),FIND({1,2,3,4,5,6,7,8,9,0},B300)))","v":13},"3"]
["Balance of NSW","Couple with 3 children",1000000000,6994.979568706437,"O","Balance of NSW_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B301)),FIND({1,2,3,4,5,6,7,8,9,0},B301)))","v":13},"3"]
["Balance of NSW","Single person",25000,1332.414283833011,"A","Balance of NSW_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B302)),FIND({1,2,3,4,5,6,7,8,9,0},B302)))","v":0},0]
["Balance of NSW","Single person",38000,1413.8907848226736,"B","Balance of NSW_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B303)),FIND({1,2,3,4,5,6,7,8,9,0},B303)))","v":0},0]
["Balance of NSW","Single person",50000,1485.9515928384162,"C","Balance of NSW_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B304)),FIND({1,2,3,4,5,6,7,8,9,0},B304)))","v":0},0]
["Balance of NSW","Single person",63000,1586.4180781606728,"D","Balance of NSW_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B305)),FIND({1,2,3,4,5,6,7,8,9,0},B305)))","v":0},0]
["Balance of NSW","Single person",75000,1747.1925641765986,"E","Balance of NSW_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B306)),FIND({1,2,3,4,5,6,7,8,9,0},B306)))","v":0},0]
["Balance of NSW","Single person",100000,2022.1959088673623,"F","Balance of NSW_Single_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B307)),FIND({1,2,3,4,5,6,7,8,9,0},B307)))","v":0},0]
["Balance of NSW","Single person",125000,2379.160911618435,"G","Balance of NSW_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B308)),FIND({1,2,3,4,5,6,7,8,9,0},B308)))","v":0},0]
["Balance of NSW","Single person",150000,2677.1389928957046,"H","Balance of NSW_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B309)),FIND({1,2,3,4,5,6,7,8,9,0},B309)))","v":0},0]
["Balance of NSW","Single person",175000,3031.895612597069,"I","Balance of NSW_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B310)),FIND({1,2,3,4,5,6,7,8,9,0},B310)))","v":0},0]
["Balance of NSW","Single person",200000,3225.5735136889652,"J","Balance of NSW_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B311)),FIND({1,2,3,4,5,6,7,8,9,0},B311)))","v":0},0]
["Balance of NSW","Single person",251000,3466.5720425404484,"K","Balance of NSW_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B312)),FIND({1,2,3,4,5,6,7,8,9,0},B312)))","v":0},0]
["Balance of NSW","Single person",313000,3947.0032652983678,"L","Balance of NSW_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B313)),FIND({1,2,3,4,5,6,7,8,9,0},B313)))","v":0},0]
["Balance of NSW","Single person",376000,4648.1389948140977,"M","Balance of NSW_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B314)),FIND({1,2,3,4,5,6,7,8,9,0},B314)))","v":0},0]
["Balance of NSW","Single person",626000,4828.3289276459154,"N","Balance of NSW_Single_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B315)),FIND({1,2,3,4,5,6,7,8,9,0},B315)))","v":0},0]
["Balance of NSW","Single person",1000000000,4828.3289276459154,"O","Balance of NSW_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B316)),FIND({1,2,3,4,5,6,7,8,9,0},B316)))","v":0},0]
["Balance of NSW","Single parent with 1 child",25000,0,"A","Balance of NSW_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B317)),FIND({1,2,3,4,5,6,7,8,9,0},B317)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",38000,1861.4446864005013,"B","Balance of NSW_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B318)),FIND({1,2,3,4,5,6,7,8,9,0},B318)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",50000,1934.3296213700676,"C","Balance of NSW_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B319)),FIND({1,2,3,4,5,6,7,8,9,0},B319)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",63000,2035.9452682617075,"D","Balance of NSW_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B320)),FIND({1,2,3,4,5,6,7,8,9,0},B320)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",75000,2198.5586582232945,"E","Balance of NSW_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B321)),FIND({1,2,3,4,5,6,7,8,9,0},B321)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",100000,2476.7073977018567,"F","Balance of NSW_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B322)),FIND({1,2,3,4,5,6,7,8,9,0},B322)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",125000,2837.7552448283022,{"$f":"VLOOKUP(C323, $J$2:$K$100, 2)","v":"G"},{"$f":"A323&\"_\"&LEFT(B323, 6)&\"_\"&H323&\"_\"&E323","v":"Balance of NSW_Single_1_G"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B323)),FIND({1,2,3,4,5,6,7,8,9,0},B323)))","v":20},{"$f":"IF(RIGHT(LEFT(B323, G323), 1)=\"\", 0, RIGHT(LEFT(B323, G323), 1))","v":"1"}]
["Balance of NSW","Single parent with 1 child",150000,3139.1415381597731,"H","Balance of NSW_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B324)),FIND({1,2,3,4,5,6,7,8,9,0},B324)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",175000,3497.9557435017791,"I","Balance of NSW_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B325)),FIND({1,2,3,4,5,6,7,8,9,0},B325)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",200000,3693.8487865226034,"J","Balance of NSW_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B326)),FIND({1,2,3,4,5,6,7,8,9,0},B326)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",251000,3937.6039347880828,"K","Balance of NSW_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B327)),FIND({1,2,3,4,5,6,7,8,9,0},B327)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",313000,4423.5300064296962,"L","Balance of NSW_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B328)),FIND({1,2,3,4,5,6,7,8,9,0},B328)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",376000,5132.6854084202532,"M","Balance of NSW_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B329)),FIND({1,2,3,4,5,6,7,8,9,0},B329)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",626000,5314.935972156165,"N","Balance of NSW_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B330)),FIND({1,2,3,4,5,6,7,8,9,0},B330)))","v":20},"1"]
["Balance of NSW","Single parent with 1 child",1000000000,5314.935972156165,"O","Balance of NSW_Single_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B331)),FIND({1,2,3,4,5,6,7,8,9,0},B331)))","v":20},"1"]
["Balance of NSW","Single parent with 2 children",25000,0,"A","Balance of NSW_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B332)),FIND({1,2,3,4,5,6,7,8,9,0},B332)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",38000,2334.9814183515768,"B","Balance of NSW_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B333)),FIND({1,2,3,4,5,6,7,8,9,0},B333)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",50000,2407.9935898443864,"C","Balance of NSW_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B334)),FIND({1,2,3,4,5,6,7,8,9,0},B334)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",63000,2509.786697039513,"D","Balance of NSW_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B335)),FIND({1,2,3,4,5,6,7,8,9,0},B335)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",75000,2672.6839687135512,"E","Balance of NSW_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B336)),FIND({1,2,3,4,5,6,7,8,9,0},B336)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",100000,2951.3183138017298,"F","Balance of NSW_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B337)),FIND({1,2,3,4,5,6,7,8,9,0},B337)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",125000,3312.9966281129764,"G","Balance of NSW_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B338)),FIND({1,2,3,4,5,6,7,8,9,0},B338)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",150000,3614.9090595496032,"H","Balance of NSW_Single_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B339)),FIND({1,2,3,4,5,6,7,8,9,0},B339)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",175000,3974.3497519378889,"I","Balance of NSW_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B340)),FIND({1,2,3,4,5,6,7,8,9,0},B340)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",200000,4170.5847426003775,"J","Balance of NSW_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B341)),FIND({1,2,3,4,5,6,7,8,9,0},B341)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",251000,4414.7654856181789,"K","Balance of NSW_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B342)),FIND({1,2,3,4,5,6,7,8,9,0},B342)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",313000,4901.5399005031904,"L","Balance of NSW_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B343)),FIND({1,2,3,4,5,6,7,8,9,0},B343)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",376000,5611.9334827734901,"M","Balance of NSW_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B344)),FIND({1,2,3,4,5,6,7,8,9,0},B344)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",626000,5794.5025755588176,"N","Balance of NSW_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B345)),FIND({1,2,3,4,5,6,7,8,9,0},B345)))","v":20},"2"]
["Balance of NSW","Single parent with 2 children",1000000000,5794.5025755588176,"O","Balance of NSW_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B346)),FIND({1,2,3,4,5,6,7,8,9,0},B346)))","v":20},"2"]
["Balance of NSW","Single parent with 3 children",25000,0,"A","Balance of NSW_Single_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B347)),FIND({1,2,3,4,5,6,7,8,9,0},B347)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",38000,0,"B","Balance of NSW_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B348)),FIND({1,2,3,4,5,6,7,8,9,0},B348)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",50000,2881.6575583187055,"C","Balance of NSW_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B349)),FIND({1,2,3,4,5,6,7,8,9,0},B349)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",63000,2983.628125817319,"D","Balance of NSW_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B350)),FIND({1,2,3,4,5,6,7,8,9,0},B350)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",75000,3146.8092792038083,"E","Balance of NSW_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B351)),FIND({1,2,3,4,5,6,7,8,9,0},B351)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",100000,3425.929229901602,"F","Balance of NSW_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B352)),FIND({1,2,3,4,5,6,7,8,9,0},B352)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",125000,3788.2380113976506,"G","Balance of NSW_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B353)),FIND({1,2,3,4,5,6,7,8,9,0},B353)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",150000,4090.6765809394333,"H","Balance of NSW_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B354)),FIND({1,2,3,4,5,6,7,8,9,0},B354)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",175000,4450.743760374,"I","Balance of NSW_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B355)),FIND({1,2,3,4,5,6,7,8,9,0},B355)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",200000,4647.3206986781524,"J","Balance of NSW_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B356)),FIND({1,2,3,4,5,6,7,8,9,0},B356)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",251000,4891.9270364482763,"K","Balance of NSW_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B357)),FIND({1,2,3,4,5,6,7,8,9,0},B357)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",313000,5379.5497945766856,"L","Balance of NSW_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B358)),FIND({1,2,3,4,5,6,7,8,9,0},B358)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",376000,6091.181557126728,"M","Balance of NSW_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B359)),FIND({1,2,3,4,5,6,7,8,9,0},B359)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",626000,6274.0691789614693,"N","Balance of NSW_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B360)),FIND({1,2,3,4,5,6,7,8,9,0},B360)))","v":20},"3"]
["Balance of NSW","Single parent with 3 children",1000000000,6274.0691789614693,"O","Balance of NSW_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B361)),FIND({1,2,3,4,5,6,7,8,9,0},B361)))","v":20},"3"]
["Melbourne","Couple",25000,0,"A","Melbourne_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B362)),FIND({1,2,3,4,5,6,7,8,9,0},B362)))","v":0},0]
["Melbourne","Couple",38000,2541.2973090222399,"B","Melbourne_Couple_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B363)),FIND({1,2,3,4,5,6,7,8,9,0},B363)))","v":0},0]
["Melbourne","Couple",50000,2614.1888959277599,"C","Melbourne_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B364)),FIND({1,2,3,4,5,6,7,8,9,0},B364)))","v":0},0]
["Melbourne","Couple",63000,2715.8137889872801,"D","Melbourne_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B365)),FIND({1,2,3,4,5,6,7,8,9,0},B365)))","v":0},0]
["Melbourne","Couple",75000,2878.4419753975358,"E","Melbourne_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B366)),FIND({1,2,3,4,5,6,7,8,9,0},B366)))","v":0},0]
["Melbourne","Couple",100000,3156.6160240683275,"F","Melbourne_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B367)),FIND({1,2,3,4,5,6,7,8,9,0},B367)))","v":0},0]
["Melbourne","Couple",125000,3517.6967235074767,"G","Melbourne_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B368)),FIND({1,2,3,4,5,6,7,8,9,0},B368)))","v":0},0]
["Melbourne","Couple",150000,3819.1102802861246,"H","Melbourne_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B369)),FIND({1,2,3,4,5,6,7,8,9,0},B369)))","v":0},0]
["Melbourne","Couple",175000,4177.9571346982475,"I","Melbourne_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B370)),FIND({1,2,3,4,5,6,7,8,9,0},B370)))","v":0},0]
["Melbourne","Couple",200000,4373.868162502532,"J","Melbourne_Couple_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B371)),FIND({1,2,3,4,5,6,7,8,9,0},B371)))","v":0},0]
["Melbourne","Couple",251000,4617.6451700997559,"K","Melbourne_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B372)),FIND({1,2,3,4,5,6,7,8,9,0},B372)))","v":0},0]
["Melbourne","Couple",313000,5103.6157772539664,"L","Melbourne_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B373)),FIND({1,2,3,4,5,6,7,8,9,0},B373)))","v":0},0]
["Melbourne","Couple",376000,5812.8357064123384,"M","Melbourne_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B374)),FIND({1,2,3,4,5,6,7,8,9,0},B374)))","v":0},0]
["Melbourne","Couple",626000,5995.1028534143143,"N","Melbourne_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B375)),FIND({1,2,3,4,5,6,7,8,9,0},B375)))","v":0},0]
["Melbourne","Couple",1000000000,5995.1028534143143,"O","Melbourne_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B376)),FIND({1,2,3,4,5,6,7,8,9,0},B376)))","v":0},0]
["Melbourne","Couple with 1 child",25000,0,"A","Melbourne_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B377)),FIND({1,2,3,4,5,6,7,8,9,0},B377)))","v":13},"1"]
["Melbourne","Couple with 1 child",38000,0,"B","Melbourne_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B378)),FIND({1,2,3,4,5,6,7,8,9,0},B378)))","v":13},"1"]
["Melbourne","Couple with 1 child",50000,3012.8287239217989,"C","Melbourne_Couple_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B379)),FIND({1,2,3,4,5,6,7,8,9,0},B379)))","v":13},"1"]
["Melbourne","Couple with 1 child",63000,3115.4334226767501,"D","Melbourne_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B380)),FIND({1,2,3,4,5,6,7,8,9,0},B380)))","v":13},"1"]
["Melbourne","Couple with 1 child",75000,3279.6298303887143,"E","Melbourne_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B381)),FIND({1,2,3,4,5,6,7,8,9,0},B381)))","v":13},"1"]
["Melbourne","Couple with 1 child",100000,3560.4863074769742,"F","Melbourne_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B382)),FIND({1,2,3,4,5,6,7,8,9,0},B382)))","v":13},"1"]
["Melbourne","Couple with 1 child",125000,3925.0490647056959,"G","Melbourne_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B383)),FIND({1,2,3,4,5,6,7,8,9,0},B383)))","v":13},"1"]
["Melbourne","Couple with 1 child",150000,4229.3693098610393,"H","Melbourne_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B384)),FIND({1,2,3,4,5,6,7,8,9,0},B384)))","v":13},"1"]
["Melbourne","Couple with 1 child",175000,4591.6765194155396,"I","Melbourne_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B385)),FIND({1,2,3,4,5,6,7,8,9,0},B385)))","v":13},"1"]
["Melbourne","Couple with 1 child",200000,4789.4763910680404,"J","Melbourne_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B386)),FIND({1,2,3,4,5,6,7,8,9,0},B386)))","v":13},"1"]
["Melbourne","Couple with 1 child",251000,5035.6044603244727,{"$f":"VLOOKUP(C387, $J$2:$K$100, 2)","v":"K"},{"$f":"A387&\"_\"&LEFT(B387, 6)&\"_\"&H387&\"_\"&E387","v":"Melbourne_Couple_1_K"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B387)),FIND({1,2,3,4,5,6,7,8,9,0},B387)))","v":13},{"$f":"IF(RIGHT(LEFT(B387, G387), 1)=\"\", 0, RIGHT(LEFT(B387, G387), 1))","v":"1"}]
["Melbourne","Couple with 1 child",313000,5526.2609517486235,"L","Melbourne_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B388)),FIND({1,2,3,4,5,6,7,8,9,0},B388)))","v":13},"1"]
["Melbourne","Couple with 1 child",376000,6242.3198786542671,"M","Melbourne_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B389)),FIND({1,2,3,4,5,6,7,8,9,0},B389)))","v":13},"1"]
["Melbourne","Couple with 1 child",626000,6426.344948599587,"N","Melbourne_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B390)),FIND({1,2,3,4,5,6,7,8,9,0},B390)))","v":13},"1"]
["Melbourne","Couple with 1 child",1000000000,6426.344948599587,"O","Melbourne_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B391)),FIND({1,2,3,4,5,6,7,8,9,0},B391)))","v":13},"1"]
["Melbourne","Couple with 2 children",25000,0,"A","Melbourne_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B392)),FIND({1,2,3,4,5,6,7,8,9,0},B392)))","v":13},"2"]
["Melbourne","Couple with 2 children",38000,0,"B","Melbourne_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B393)),FIND({1,2,3,4,5,6,7,8,9,0},B393)))","v":13},"2"]
["Melbourne","Couple with 2 children",50000,3299.329245820747,"C","Melbourne_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B394)),FIND({1,2,3,4,5,6,7,8,9,0},B394)))","v":13},"2"]
["Melbourne","Couple with 2 children",63000,3401.0235485024768,"D","Melbourne_Couple_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B395)),FIND({1,2,3,4,5,6,7,8,9,0},B395)))","v":13},"2"]
["Melbourne","Couple with 2 children",75000,3563.7623528455174,"E","Melbourne_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B396)),FIND({1,2,3,4,5,6,7,8,9,0},B396)))","v":13},"2"]
["Melbourne","Couple with 2 children",100000,3842.1259952513665,"F","Melbourne_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B397)),FIND({1,2,3,4,5,6,7,8,9,0},B397)))","v":13},"2"]
["Melbourne","Couple with 2 children",125000,4203.4529029735786,"G","Melbourne_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B398)),FIND({1,2,3,4,5,6,7,8,9,0},B398)))","v":13},"2"]
["Melbourne","Couple with 2 children",150000,4505.071929447412,"H","Melbourne_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B399)),FIND({1,2,3,4,5,6,7,8,9,0},B399)))","v":13},"2"]
["Melbourne","Couple with 2 children",175000,4864.1629891259272,"I","Melbourne_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B400)),FIND({1,2,3,4,5,6,7,8,9,0},B400)))","v":13},"2"]
["Melbourne","Couple with 2 children",200000,5060.2075949761047,"J","Melbourne_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B401)),FIND({1,2,3,4,5,6,7,8,9,0},B401)))","v":13},"2"]
["Melbourne","Couple with 2 children",251000,5304.151037921567,"K","Melbourne_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B402)),FIND({1,2,3,4,5,6,7,8,9,0},B402)))","v":13},"2"]
["Melbourne","Couple with 2 children",313000,5790.4524751495346,"L","Melbourne_Couple_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B403)),FIND({1,2,3,4,5,6,7,8,9,0},B403)))","v":13},"2"]
["Melbourne","Couple with 2 children",376000,6500.1556817318169,"M","Melbourne_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B404)),FIND({1,2,3,4,5,6,7,8,9,0},B404)))","v":13},"2"]
["Melbourne","Couple with 2 children",626000,6682.5470294135039,"N","Melbourne_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B405)),FIND({1,2,3,4,5,6,7,8,9,0},B405)))","v":13},"2"]
["Melbourne","Couple with 2 children",1000000000,6682.5470294135039,"O","Melbourne_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B406)),FIND({1,2,3,4,5,6,7,8,9,0},B406)))","v":13},"2"]
["Melbourne","Couple with 3 children",25000,0,"A","Melbourne_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B407)),FIND({1,2,3,4,5,6,7,8,9,0},B407)))","v":13},"3"]
["Melbourne","Couple with 3 children",38000,0,"B","Melbourne_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B408)),FIND({1,2,3,4,5,6,7,8,9,0},B408)))","v":13},"3"]
["Melbourne","Couple with 3 children",50000,0,"C","Melbourne_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B409)),FIND({1,2,3,4,5,6,7,8,9,0},B409)))","v":13},"3"]
["Melbourne","Couple with 3 children",63000,3683.4155985144603,"D","Melbourne_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B410)),FIND({1,2,3,4,5,6,7,8,9,0},B410)))","v":13},"3"]
["Melbourne","Couple with 3 children",75000,3845.6442045293857,"E","Melbourne_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B411)),FIND({1,2,3,4,5,6,7,8,9,0},B411)))","v":13},"3"]
["Melbourne","Couple with 3 children",100000,4123.1343929754521,"F","Melbourne_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B412)),FIND({1,2,3,4,5,6,7,8,9,0},B412)))","v":13},"3"]
["Melbourne","Couple with 3 children",125000,4483.327307405887,"G","Melbourne_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B413)),FIND({1,2,3,4,5,6,7,8,9,0},B413)))","v":13},"3"]
["Melbourne","Couple with 3 children",150000,4784.0000752449214,"H","Melbourne_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B414)),FIND({1,2,3,4,5,6,7,8,9,0},B414)))","v":13},"3"]
["Melbourne","Couple with 3 children",175000,5141.9647158757316,"I","Melbourne_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B415)),FIND({1,2,3,4,5,6,7,8,9,0},B415)))","v":13},"3"]
["Melbourne","Couple with 3 children",200000,5337.3942260385602,"J","Melbourne_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B416)),FIND({1,2,3,4,5,6,7,8,9,0},B416)))","v":13},"3"]
["Melbourne","Couple with 3 children",251000,5580.5720496342474,"K","Melbourne_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B417)),FIND({1,2,3,4,5,6,7,8,9,0},B417)))","v":13},"3"]
["Melbourne","Couple with 3 children",313000,6065.348021419114,"L","Melbourne_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B418)),FIND({1,2,3,4,5,6,7,8,9,0},B418)))","v":13},"3"]
["Melbourne","Couple with 3 children",376000,6772.8240341050723,"M","Melbourne_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B419)),FIND({1,2,3,4,5,6,7,8,9,0},B419)))","v":13},"3"]
["Melbourne","Couple with 3 children",626000,6954.6434431423731,"N","Melbourne_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B420)),FIND({1,2,3,4,5,6,7,8,9,0},B420)))","v":13},"3"]
["Melbourne","Couple with 3 children",1000000000,6954.6434431423731,"O","Melbourne_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B421)),FIND({1,2,3,4,5,6,7,8,9,0},B421)))","v":13},"3"]
["Melbourne","Single person",25000,1292.4395738209771,"A","Melbourne_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B422)),FIND({1,2,3,4,5,6,7,8,9,0},B422)))","v":0},0]
["Melbourne","Single person",38000,1373.9161539811796,"B","Melbourne_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B423)),FIND({1,2,3,4,5,6,7,8,9,0},B423)))","v":0},0]
["Melbourne","Single person",50000,1445.9768828263823,"C","Melbourne_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B424)),FIND({1,2,3,4,5,6,7,8,9,0},B424)))","v":0},0]
["Melbourne","Single person",63000,1546.4433681486389,"D","Melbourne_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B425)),FIND({1,2,3,4,5,6,7,8,9,0},B425)))","v":0},0]
["Melbourne","Single person",75000,1707.2178541645646,"E","Melbourne_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B426)),FIND({1,2,3,4,5,6,7,8,9,0},B426)))","v":0},0]
["Melbourne","Single person",100000,1982.2211988553281,"F","Melbourne_Single_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B427)),FIND({1,2,3,4,5,6,7,8,9,0},B427)))","v":0},0]
["Melbourne","Single person",125000,2339.1862016064006,"G","Melbourne_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B428)),FIND({1,2,3,4,5,6,7,8,9,0},B428)))","v":0},0]
["Melbourne","Single person",150000,2637.1642828836707,"H","Melbourne_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B429)),FIND({1,2,3,4,5,6,7,8,9,0},B429)))","v":0},0]
["Melbourne","Single person",175000,2991.9209025850346,"I","Melbourne_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B430)),FIND({1,2,3,4,5,6,7,8,9,0},B430)))","v":0},0]
["Melbourne","Single person",200000,3185.5988036769318,"J","Melbourne_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B431)),FIND({1,2,3,4,5,6,7,8,9,0},B431)))","v":0},0]
["Melbourne","Single person",251000,3426.597332528414,"K","Melbourne_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B432)),FIND({1,2,3,4,5,6,7,8,9,0},B432)))","v":0},0]
["Melbourne","Single person",313000,3907.0284761157927,"L","Melbourne_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B433)),FIND({1,2,3,4,5,6,7,8,9,0},B433)))","v":0},0]
["Melbourne","Single person",376000,4608.1645223136838,"M","Melbourne_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B434)),FIND({1,2,3,4,5,6,7,8,9,0},B434)))","v":0},0]
["Melbourne","Single person",626000,4788.3541384633418,"N","Melbourne_Single_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B435)),FIND({1,2,3,4,5,6,7,8,9,0},B435)))","v":0},0]
["Melbourne","Single person",1000000000,4788.3541384633418,"O","Melbourne_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B436)),FIND({1,2,3,4,5,6,7,8,9,0},B436)))","v":0},0]
["Melbourne","Single parent with 1 child",25000,0,"A","Melbourne_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B437)),FIND({1,2,3,4,5,6,7,8,9,0},B437)))","v":20},"1"]
["Melbourne","Single parent with 1 child",38000,1821.0127592420467,"B","Melbourne_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B438)),FIND({1,2,3,4,5,6,7,8,9,0},B438)))","v":20},"1"]
["Melbourne","Single parent with 1 child",50000,1893.897854363745,"C","Melbourne_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B439)),FIND({1,2,3,4,5,6,7,8,9,0},B439)))","v":20},"1"]
["Melbourne","Single parent with 1 child",63000,1995.5133811412861,"D","Melbourne_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B440)),FIND({1,2,3,4,5,6,7,8,9,0},B440)))","v":20},"1"]
["Melbourne","Single parent with 1 child",75000,2158.1267310648404,"E","Melbourne_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B441)),FIND({1,2,3,4,5,6,7,8,9,0},B441)))","v":20},"1"]
["Melbourne","Single parent with 1 child",100000,2436.2756306955339,"F","Melbourne_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B442)),FIND({1,2,3,4,5,6,7,8,9,0},B442)))","v":20},"1"]
["Melbourne","Single parent with 1 child",125000,2797.3233176698482,"G","Melbourne_Single_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B443)),FIND({1,2,3,4,5,6,7,8,9,0},B443)))","v":20},"1"]
["Melbourne","Single parent with 1 child",150000,3098.709611001319,"H","Melbourne_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B444)),FIND({1,2,3,4,5,6,7,8,9,0},B444)))","v":20},"1"]
["Melbourne","Single parent with 1 child",175000,3457.5238163433246,"I","Melbourne_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B445)),FIND({1,2,3,4,5,6,7,8,9,0},B445)))","v":20},"1"]
["Melbourne","Single parent with 1 child",200000,3653.4169394402147,"J","Melbourne_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B446)),FIND({1,2,3,4,5,6,7,8,9,0},B446)))","v":20},"1"]
["Melbourne","Single parent with 1 child",251000,3897.1718474774966,"K","Melbourne_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B447)),FIND({1,2,3,4,5,6,7,8,9,0},B447)))","v":20},"1"]
["Melbourne","Single parent with 1 child",313000,4383.0983194994396,"L","Melbourne_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B448)),FIND({1,2,3,4,5,6,7,8,9,0},B448)))","v":20},"1"]
["Melbourne","Single parent with 1 child",376000,5092.2532410336007,"M","Melbourne_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B449)),FIND({1,2,3,4,5,6,7,8,9,0},B449)))","v":20},"1"]
["Melbourne","Single parent with 1 child",626000,5274.5041250737768,"N","Melbourne_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B450)),FIND({1,2,3,4,5,6,7,8,9,0},B450)))","v":20},"1"]
["Melbourne","Single parent with 1 child",1000000000,5274.5041250737768,{"$f":"VLOOKUP(C451, $J$2:$K$100, 2)","v":"O"},{"$f":"A451&\"_\"&LEFT(B451, 6)&\"_\"&H451&\"_\"&E451","v":"Melbourne_Single_1_O"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B451)),FIND({1,2,3,4,5,6,7,8,9,0},B451)))","v":20},{"$f":"IF(RIGHT(LEFT(B451, G451), 1)=\"\", 0, RIGHT(LEFT(B451, G451), 1))","v":"1"}]
["Melbourne","Single parent with 2 children",25000,0,"A","Melbourne_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B452)),FIND({1,2,3,4,5,6,7,8,9,0},B452)))","v":20},"2"]
["Melbourne","Single parent with 2 children",38000,2294.4788973363466,"B","Melbourne_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B453)),FIND({1,2,3,4,5,6,7,8,9,0},B453)))","v":20},"2"]
["Melbourne","Single parent with 2 children",50000,2367.4911089370958,"C","Melbourne_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B454)),FIND({1,2,3,4,5,6,7,8,9,0},B454)))","v":20},"2"]
["Melbourne","Single parent with 2 children",63000,2469.2841760242832,"D","Melbourne_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B455)),FIND({1,2,3,4,5,6,7,8,9,0},B455)))","v":20},"2"]
["Melbourne","Single parent with 2 children",75000,2632.1814476983213,"E","Melbourne_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B456)),FIND({1,2,3,4,5,6,7,8,9,0},B456)))","v":20},"2"]
["Melbourne","Single parent with 2 children",100000,2910.8158328944392,"F","Melbourne_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B457)),FIND({1,2,3,4,5,6,7,8,9,0},B457)))","v":20},"2"]
["Melbourne","Single parent with 2 children",125000,3272.494107097747,"G","Melbourne_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B458)),FIND({1,2,3,4,5,6,7,8,9,0},B458)))","v":20},"2"]
["Melbourne","Single parent with 2 children",150000,3574.4065385343733,"H","Melbourne_Single_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B459)),FIND({1,2,3,4,5,6,7,8,9,0},B459)))","v":20},"2"]
["Melbourne","Single parent with 2 children",175000,3933.8470704909028,"I","Melbourne_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B460)),FIND({1,2,3,4,5,6,7,8,9,0},B460)))","v":20},"2"]
["Melbourne","Single parent with 2 children",200000,4130.0823820169053,"J","Melbourne_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B461)),FIND({1,2,3,4,5,6,7,8,9,0},B461)))","v":20},"2"]
["Melbourne","Single parent with 2 children",251000,4374.2628041711932,"K","Melbourne_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B462)),FIND({1,2,3,4,5,6,7,8,9,0},B462)))","v":20},"2"]
["Melbourne","Single parent with 2 children",313000,4861.0376201355948,"L","Melbourne_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B463)),FIND({1,2,3,4,5,6,7,8,9,0},B463)))","v":20},"2"]
["Melbourne","Single parent with 2 children",376000,5571.4312024058954,"M","Melbourne_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B464)),FIND({1,2,3,4,5,6,7,8,9,0},B464)))","v":20},"2"]
["Melbourne","Single parent with 2 children",626000,5753.9999743277085,"N","Melbourne_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B465)),FIND({1,2,3,4,5,6,7,8,9,0},B465)))","v":20},"2"]
["Melbourne","Single parent with 2 children",1000000000,5753.9999743277085,"O","Melbourne_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B466)),FIND({1,2,3,4,5,6,7,8,9,0},B466)))","v":20},"2"]
["Melbourne","Single parent with 3 children",25000,0,"A","Melbourne_Single_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B467)),FIND({1,2,3,4,5,6,7,8,9,0},B467)))","v":20},"3"]
["Melbourne","Single parent with 3 children",38000,0,"B","Melbourne_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B468)),FIND({1,2,3,4,5,6,7,8,9,0},B468)))","v":20},"3"]
["Melbourne","Single parent with 3 children",50000,2841.084363510447,"C","Melbourne_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B469)),FIND({1,2,3,4,5,6,7,8,9,0},B469)))","v":20},"3"]
["Melbourne","Single parent with 3 children",63000,2943.0549709072802,"D","Melbourne_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B470)),FIND({1,2,3,4,5,6,7,8,9,0},B470)))","v":20},"3"]
["Melbourne","Single parent with 3 children",75000,3106.2361643318031,"E","Melbourne_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B471)),FIND({1,2,3,4,5,6,7,8,9,0},B471)))","v":20},"3"]
["Melbourne","Single parent with 3 children",100000,3385.356035093344,"F","Melbourne_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B472)),FIND({1,2,3,4,5,6,7,8,9,0},B472)))","v":20},"3"]
["Melbourne","Single parent with 3 children",125000,3747.6648965256459,"G","Melbourne_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B473)),FIND({1,2,3,4,5,6,7,8,9,0},B473)))","v":20},"3"]
["Melbourne","Single parent with 3 children",150000,4050.1034660674281,"H","Melbourne_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B474)),FIND({1,2,3,4,5,6,7,8,9,0},B474)))","v":20},"3"]
["Melbourne","Single parent with 3 children",175000,4410.1703246384814,"I","Melbourne_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B475)),FIND({1,2,3,4,5,6,7,8,9,0},B475)))","v":20},"3"]
["Melbourne","Single parent with 3 children",200000,4606.7478245935954,"J","Melbourne_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B476)),FIND({1,2,3,4,5,6,7,8,9,0},B476)))","v":20},"3"]
["Melbourne","Single parent with 3 children",251000,4851.3537608648903,"K","Melbourne_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B477)),FIND({1,2,3,4,5,6,7,8,9,0},B477)))","v":20},"3"]
["Melbourne","Single parent with 3 children",313000,5338.97692077175,"L","Melbourne_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B478)),FIND({1,2,3,4,5,6,7,8,9,0},B478)))","v":20},"3"]
["Melbourne","Single parent with 3 children",376000,6050.6091637781901,"M","Melbourne_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B479)),FIND({1,2,3,4,5,6,7,8,9,0},B479)))","v":20},"3"]
["Melbourne","Single parent with 3 children",626000,6233.4958235816412,"N","Melbourne_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B480)),FIND({1,2,3,4,5,6,7,8,9,0},B480)))","v":20},"3"]
["Melbourne","Single parent with 3 children",1000000000,6233.4958235816412,"O","Melbourne_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B481)),FIND({1,2,3,4,5,6,7,8,9,0},B481)))","v":20},"3"]
["Balance of VIC","Couple",25000,0,"A","Balance of VIC_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B482)),FIND({1,2,3,4,5,6,7,8,9,0},B482)))","v":0},0]
["Balance of VIC","Couple",38000,2706.5663240555418,"B","Balance of VIC_Couple_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B483)),FIND({1,2,3,4,5,6,7,8,9,0},B483)))","v":0},0]
["Balance of VIC","Couple",50000,2779.4579109610618,"C","Balance of VIC_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B484)),FIND({1,2,3,4,5,6,7,8,9,0},B484)))","v":0},0]
["Balance of VIC","Couple",63000,2881.0828040205815,"D","Balance of VIC_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B485)),FIND({1,2,3,4,5,6,7,8,9,0},B485)))","v":0},0]
["Balance of VIC","Couple",75000,3043.7109904308368,"E","Balance of VIC_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B486)),FIND({1,2,3,4,5,6,7,8,9,0},B486)))","v":0},0]
["Balance of VIC","Couple",100000,3321.8849990599524,"F","Balance of VIC_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B487)),FIND({1,2,3,4,5,6,7,8,9,0},B487)))","v":0},0]
["Balance of VIC","Couple",125000,3682.9656984991011,"G","Balance of VIC_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B488)),FIND({1,2,3,4,5,6,7,8,9,0},B488)))","v":0},0]
["Balance of VIC","Couple",150000,3984.3794154444549,"H","Balance of VIC_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B489)),FIND({1,2,3,4,5,6,7,8,9,0},B489)))","v":0},0]
["Balance of VIC","Couple",175000,4343.2262698565764,"I","Balance of VIC_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B490)),FIND({1,2,3,4,5,6,7,8,9,0},B490)))","v":0},0]
["Balance of VIC","Couple",200000,4539.137377744215,"J","Balance of VIC_Couple_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B491)),FIND({1,2,3,4,5,6,7,8,9,0},B491)))","v":0},0]
["Balance of VIC","Couple",251000,4782.9143052580857,"K","Balance of VIC_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B492)),FIND({1,2,3,4,5,6,7,8,9,0},B492)))","v":0},0]
["Balance of VIC","Couple",313000,5268.8845920788872,"L","Balance of VIC_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B493)),FIND({1,2,3,4,5,6,7,8,9,0},B493)))","v":0},0]
["Balance of VIC","Couple",376000,5978.1045212372592,"M","Balance of VIC_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B494)),FIND({1,2,3,4,5,6,7,8,9,0},B494)))","v":0},0]
["Balance of VIC","Couple",626000,6160.3719885726432,"N","Balance of VIC_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B495)),FIND({1,2,3,4,5,6,7,8,9,0},B495)))","v":0},0]
["Balance of VIC","Couple",1000000000,6160.3719885726432,"O","Balance of VIC_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B496)),FIND({1,2,3,4,5,6,7,8,9,0},B496)))","v":0},0]
["Balance of VIC","Couple with 1 child",25000,0,"A","Balance of VIC_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B497)),FIND({1,2,3,4,5,6,7,8,9,0},B497)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",38000,0,"B","Balance of VIC_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B498)),FIND({1,2,3,4,5,6,7,8,9,0},B498)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",50000,3179.6914257298758,"C","Balance of VIC_Couple_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B499)),FIND({1,2,3,4,5,6,7,8,9,0},B499)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",63000,3282.2961244848266,"D","Balance of VIC_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B500)),FIND({1,2,3,4,5,6,7,8,9,0},B500)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",75000,3446.4926939079801,"E","Balance of VIC_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B501)),FIND({1,2,3,4,5,6,7,8,9,0},B501)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",100000,3727.3491305684424,"F","Balance of VIC_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B502)),FIND({1,2,3,4,5,6,7,8,9,0},B502)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",125000,4091.911564374785,"G","Balance of VIC_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B503)),FIND({1,2,3,4,5,6,7,8,9,0},B503)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",150000,4396.2318095301289,"H","Balance of VIC_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B504)),FIND({1,2,3,4,5,6,7,8,9,0},B504)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",175000,4758.5390190846292,"I","Balance of VIC_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B505)),FIND({1,2,3,4,5,6,7,8,9,0},B505)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",200000,4956.3392950151037,"J","Balance of VIC_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B506)),FIND({1,2,3,4,5,6,7,8,9,0},B506)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",251000,5202.4669599935614,"K","Balance of VIC_Couple_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B507)),FIND({1,2,3,4,5,6,7,8,9,0},B507)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",313000,5693.1237748400918,"L","Balance of VIC_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B508)),FIND({1,2,3,4,5,6,7,8,9,0},B508)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",376000,6409.1823783233567,"M","Balance of VIC_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B509)),FIND({1,2,3,4,5,6,7,8,9,0},B509)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",626000,6593.2074482686767,"N","Balance of VIC_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B510)),FIND({1,2,3,4,5,6,7,8,9,0},B510)))","v":13},"1"]
["Balance of VIC","Couple with 1 child",1000000000,6593.2074482686767,"O","Balance of VIC_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B511)),FIND({1,2,3,4,5,6,7,8,9,0},B511)))","v":13},"1"]
["Balance of VIC","Couple with 2 children",25000,0,"A","Balance of VIC_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B512)),FIND({1,2,3,4,5,6,7,8,9,0},B512)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",38000,0,"B","Balance of VIC_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B513)),FIND({1,2,3,4,5,6,7,8,9,0},B513)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",50000,3464.7110389238296,"C","Balance of VIC_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B514)),FIND({1,2,3,4,5,6,7,8,9,0},B514)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",63000,3566.4050210538694,{"$f":"VLOOKUP(C515, $J$2:$K$100, 2)","v":"D"},{"$f":"A515&\"_\"&LEFT(B515, 6)&\"_\"&H515&\"_\"&E515","v":"Balance of VIC_Couple_2_D"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B515)),FIND({1,2,3,4,5,6,7,8,9,0},B515)))","v":13},{"$f":"IF(RIGHT(LEFT(B515, G515), 1)=\"\", 0, RIGHT(LEFT(B515, G515), 1))","v":"2"}]
["Balance of VIC","Couple with 2 children",75000,3729.1441860175619,"E","Balance of VIC_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B516)),FIND({1,2,3,4,5,6,7,8,9,0},B516)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",100000,4007.5077482854881,"F","Balance of VIC_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B517)),FIND({1,2,3,4,5,6,7,8,9,0},B517)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",125000,4368.8343354560093,"G","Balance of VIC_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B518)),FIND({1,2,3,4,5,6,7,8,9,0},B518)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",150000,4670.4534420677655,"H","Balance of VIC_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B519)),FIND({1,2,3,4,5,6,7,8,9,0},B519)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",175000,5029.5448222979712,"I","Balance of VIC_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B520)),FIND({1,2,3,4,5,6,7,8,9,0},B520)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",200000,5225.5894281481487,"J","Balance of VIC_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B521)),FIND({1,2,3,4,5,6,7,8,9,0},B521)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",251000,5469.5324704039995,"K","Balance of VIC_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B522)),FIND({1,2,3,4,5,6,7,8,9,0},B522)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",313000,5955.8342281836558,"L","Balance of VIC_Couple_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B523)),FIND({1,2,3,4,5,6,7,8,9,0},B523)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",376000,6665.5371142142476,"M","Balance of VIC_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B524)),FIND({1,2,3,4,5,6,7,8,9,0},B524)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",626000,6847.928782447626,"N","Balance of VIC_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B525)),FIND({1,2,3,4,5,6,7,8,9,0},B525)))","v":13},"2"]
["Balance of VIC","Couple with 2 children",1000000000,6847.928782447626,"O","Balance of VIC_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B526)),FIND({1,2,3,4,5,6,7,8,9,0},B526)))","v":13},"2"]
["Balance of VIC","Couple with 3 children",25000,0,"A","Balance of VIC_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B527)),FIND({1,2,3,4,5,6,7,8,9,0},B527)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",38000,0,"B","Balance of VIC_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B528)),FIND({1,2,3,4,5,6,7,8,9,0},B528)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",50000,0,"C","Balance of VIC_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B529)),FIND({1,2,3,4,5,6,7,8,9,0},B529)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",63000,3848.2785413456618,"D","Balance of VIC_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B530)),FIND({1,2,3,4,5,6,7,8,9,0},B530)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",75000,4010.5067479281474,"E","Balance of VIC_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B531)),FIND({1,2,3,4,5,6,7,8,9,0},B531)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",100000,4287.9969363742157,"F","Balance of VIC_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B532)),FIND({1,2,3,4,5,6,7,8,9,0},B532)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",125000,4648.1902502370885,"G","Balance of VIC_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B533)),FIND({1,2,3,4,5,6,7,8,9,0},B533)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",150000,4948.8629381896344,"H","Balance of VIC_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B534)),FIND({1,2,3,4,5,6,7,8,9,0},B534)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",175000,5306.8274190474704,"I","Balance of VIC_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B535)),FIND({1,2,3,4,5,6,7,8,9,0},B535)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",200000,5502.2569292102971,"J","Balance of VIC_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B536)),FIND({1,2,3,4,5,6,7,8,9,0},B536)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",251000,5745.4349125789604,"K","Balance of VIC_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B537)),FIND({1,2,3,4,5,6,7,8,9,0},B537)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",313000,6230.2105648178767,"L","Balance of VIC_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B538)),FIND({1,2,3,4,5,6,7,8,9,0},B538)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",376000,6937.6870568227605,"M","Balance of VIC_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B539)),FIND({1,2,3,4,5,6,7,8,9,0},B539)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",626000,7119.506146314111,"N","Balance of VIC_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B540)),FIND({1,2,3,4,5,6,7,8,9,0},B540)))","v":13},"3"]
["Balance of VIC","Couple with 3 children",1000000000,7119.506146314111,"O","Balance of VIC_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B541)),FIND({1,2,3,4,5,6,7,8,9,0},B541)))","v":13},"3"]
["Balance of VIC","Single person",25000,1455.8248865353323,"A","Balance of VIC_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B542)),FIND({1,2,3,4,5,6,7,8,9,0},B542)))","v":0},0]
["Balance of VIC","Single person",38000,1537.3013875249953,"B","Balance of VIC_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B543)),FIND({1,2,3,4,5,6,7,8,9,0},B543)))","v":0},0]
["Balance of VIC","Single person",50000,1609.3621163701973,"C","Balance of VIC_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B544)),FIND({1,2,3,4,5,6,7,8,9,0},B544)))","v":0},0]
["Balance of VIC","Single person",63000,1709.828601692454,"D","Balance of VIC_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B545)),FIND({1,2,3,4,5,6,7,8,9,0},B545)))","v":0},0]
["Balance of VIC","Single person",75000,1870.6030877083801,"E","Balance of VIC_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B546)),FIND({1,2,3,4,5,6,7,8,9,0},B546)))","v":0},0]
["Balance of VIC","Single person",100000,2145.6065511549536,"F","Balance of VIC_Single_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B547)),FIND({1,2,3,4,5,6,7,8,9,0},B547)))","v":0},0]
["Balance of VIC","Single person",125000,2502.5714351502161,"G","Balance of VIC_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B548)),FIND({1,2,3,4,5,6,7,8,9,0},B548)))","v":0},0]
["Balance of VIC","Single person",150000,2800.5495560127561,"H","Balance of VIC_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B549)),FIND({1,2,3,4,5,6,7,8,9,0},B549)))","v":0},0]
["Balance of VIC","Single person",175000,3155.3061757141204,"I","Balance of VIC_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B550)),FIND({1,2,3,4,5,6,7,8,9,0},B550)))","v":0},0]
["Balance of VIC","Single person",200000,3348.983997635476,"J","Balance of VIC_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B551)),FIND({1,2,3,4,5,6,7,8,9,0},B551)))","v":0},0]
["Balance of VIC","Single person",251000,3589.9825264869592,"K","Balance of VIC_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B552)),FIND({1,2,3,4,5,6,7,8,9,0},B552)))","v":0},0]
["Balance of VIC","Single person",313000,4070.4139867564991,"L","Balance of VIC_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B553)),FIND({1,2,3,4,5,6,7,8,9,0},B553)))","v":0},0]
["Balance of VIC","Single person",376000,4771.5495579311482,"M","Balance of VIC_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B554)),FIND({1,2,3,4,5,6,7,8,9,0},B554)))","v":0},0]
["Balance of VIC","Single person",626000,4951.7394907629669,"N","Balance of VIC_Single_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B555)),FIND({1,2,3,4,5,6,7,8,9,0},B555)))","v":0},0]
["Balance of VIC","Single person",1000000000,4951.7394907629669,"O","Balance of VIC_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B556)),FIND({1,2,3,4,5,6,7,8,9,0},B556)))","v":0},0]
["Balance of VIC","Single parent with 1 child",25000,0,"A","Balance of VIC_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B557)),FIND({1,2,3,4,5,6,7,8,9,0},B557)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",38000,1986.2668977075161,"B","Balance of VIC_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B558)),FIND({1,2,3,4,5,6,7,8,9,0},B558)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",50000,2059.1518326770824,"C","Balance of VIC_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B559)),FIND({1,2,3,4,5,6,7,8,9,0},B559)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",63000,2160.7673194165905,"D","Balance of VIC_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B560)),FIND({1,2,3,4,5,6,7,8,9,0},B560)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",75000,2323.3807093781775,"E","Balance of VIC_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B561)),FIND({1,2,3,4,5,6,7,8,9,0},B561)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",100000,2601.5296090088709,"F","Balance of VIC_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B562)),FIND({1,2,3,4,5,6,7,8,9,0},B562)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",125000,2962.577255945152,"G","Balance of VIC_Single_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B563)),FIND({1,2,3,4,5,6,7,8,9,0},B563)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",150000,3263.9635492766233,"H","Balance of VIC_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B564)),FIND({1,2,3,4,5,6,7,8,9,0},B564)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",175000,3622.7777546186285,"I","Balance of VIC_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B565)),FIND({1,2,3,4,5,6,7,8,9,0},B565)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",200000,3818.6708777155195,"J","Balance of VIC_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B566)),FIND({1,2,3,4,5,6,7,8,9,0},B566)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",251000,4062.426025980998,"K","Balance of VIC_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B567)),FIND({1,2,3,4,5,6,7,8,9,0},B567)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",313000,4548.3520976226118,"L","Balance of VIC_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B568)),FIND({1,2,3,4,5,6,7,8,9,0},B568)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",376000,5257.5074996131689,"M","Balance of VIC_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B569)),FIND({1,2,3,4,5,6,7,8,9,0},B569)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",626000,5439.7580633490816,"N","Balance of VIC_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B570)),FIND({1,2,3,4,5,6,7,8,9,0},B570)))","v":20},"1"]
["Balance of VIC","Single parent with 1 child",1000000000,5439.7580633490816,"O","Balance of VIC_Single_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B571)),FIND({1,2,3,4,5,6,7,8,9,0},B571)))","v":20},"1"]
["Balance of VIC","Single parent with 2 children",25000,0,"A","Balance of VIC_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B572)),FIND({1,2,3,4,5,6,7,8,9,0},B572)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",38000,2460.0214079185248,"B","Balance of VIC_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B573)),FIND({1,2,3,4,5,6,7,8,9,0},B573)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",50000,2533.0335794113348,"C","Balance of VIC_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B574)),FIND({1,2,3,4,5,6,7,8,9,0},B574)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",63000,2634.826686606461,"D","Balance of VIC_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B575)),FIND({1,2,3,4,5,6,7,8,9,0},B575)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",75000,2797.7239582804996,"E","Balance of VIC_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B576)),FIND({1,2,3,4,5,6,7,8,9,0},B576)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",100000,3076.3583434766165,"F","Balance of VIC_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B577)),FIND({1,2,3,4,5,6,7,8,9,0},B577)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",125000,3438.0365775719852,"G","Balance of VIC_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B578)),FIND({1,2,3,4,5,6,7,8,9,0},B578)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",150000,3739.9490892244903,{"$f":"VLOOKUP(C579, $J$2:$K$100, 2)","v":"H"},{"$f":"A579&\"_\"&LEFT(B579, 6)&\"_\"&H579&\"_\"&E579","v":"Balance of VIC_Single_2_H"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B579)),FIND({1,2,3,4,5,6,7,8,9,0},B579)))","v":20},{"$f":"IF(RIGHT(LEFT(B579, G579), 1)=\"\", 0, RIGHT(LEFT(B579, G579), 1))","v":"2"}]
["Balance of VIC","Single parent with 2 children",175000,4099.3897816127756,"I","Balance of VIC_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B580)),FIND({1,2,3,4,5,6,7,8,9,0},B580)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",200000,4295.6250931387776,"J","Balance of VIC_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B581)),FIND({1,2,3,4,5,6,7,8,9,0},B581)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",251000,4539.8054350771881,"K","Balance of VIC_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B582)),FIND({1,2,3,4,5,6,7,8,9,0},B582)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",313000,5026.5799301780762,"L","Balance of VIC_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B583)),FIND({1,2,3,4,5,6,7,8,9,0},B583)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",376000,5736.9735124483768,"M","Balance of VIC_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B584)),FIND({1,2,3,4,5,6,7,8,9,0},B584)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",626000,5919.5426052337052,"N","Balance of VIC_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B585)),FIND({1,2,3,4,5,6,7,8,9,0},B585)))","v":20},"2"]
["Balance of VIC","Single parent with 2 children",1000000000,5919.5426052337052,"O","Balance of VIC_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B586)),FIND({1,2,3,4,5,6,7,8,9,0},B586)))","v":20},"2"]
["Balance of VIC","Single parent with 3 children",25000,0,"A","Balance of VIC_Single_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B587)),FIND({1,2,3,4,5,6,7,8,9,0},B587)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",38000,0,"B","Balance of VIC_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B588)),FIND({1,2,3,4,5,6,7,8,9,0},B588)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",50000,3006.9153261455872,"C","Balance of VIC_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B589)),FIND({1,2,3,4,5,6,7,8,9,0},B589)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",63000,3108.8860537963315,"D","Balance of VIC_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B590)),FIND({1,2,3,4,5,6,7,8,9,0},B590)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",75000,3272.0672071828217,"E","Balance of VIC_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B591)),FIND({1,2,3,4,5,6,7,8,9,0},B591)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",100000,3551.187077944362,"F","Balance of VIC_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B592)),FIND({1,2,3,4,5,6,7,8,9,0},B592)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",125000,3913.4958991988183,"G","Balance of VIC_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B593)),FIND({1,2,3,4,5,6,7,8,9,0},B593)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",150000,4215.9346291723577,"H","Balance of VIC_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B594)),FIND({1,2,3,4,5,6,7,8,9,0},B594)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",175000,4576.0018086069222,"I","Balance of VIC_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B595)),FIND({1,2,3,4,5,6,7,8,9,0},B595)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",200000,4772.5793085620362,"J","Balance of VIC_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B596)),FIND({1,2,3,4,5,6,7,8,9,0},B596)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",251000,5017.1848441733791,"K","Balance of VIC_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B597)),FIND({1,2,3,4,5,6,7,8,9,0},B597)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",313000,5504.8077627335397,"L","Balance of VIC_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B598)),FIND({1,2,3,4,5,6,7,8,9,0},B598)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",376000,6216.4395252835848,"M","Balance of VIC_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B599)),FIND({1,2,3,4,5,6,7,8,9,0},B599)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",626000,6399.327147118328,"N","Balance of VIC_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B600)),FIND({1,2,3,4,5,6,7,8,9,0},B600)))","v":20},"3"]
["Balance of VIC","Single parent with 3 children",1000000000,6399.327147118328,"O","Balance of VIC_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B601)),FIND({1,2,3,4,5,6,7,8,9,0},B601)))","v":20},"3"]
["Brisbane","Couple",25000,0,"A","Brisbane_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B602)),FIND({1,2,3,4,5,6,7,8,9,0},B602)))","v":0},0]
["Brisbane","Couple",38000,2418.6836104275349,"B","Brisbane_Couple_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B603)),FIND({1,2,3,4,5,6,7,8,9,0},B603)))","v":0},0]
["Brisbane","Couple",50000,2491.5751973330539,"C","Brisbane_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B604)),FIND({1,2,3,4,5,6,7,8,9,0},B604)))","v":0},0]
["Brisbane","Couple",63000,2593.2000903925741,"D","Brisbane_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B605)),FIND({1,2,3,4,5,6,7,8,9,0},B605)))","v":0},0]
["Brisbane","Couple",75000,2755.8282367611532,"E","Brisbane_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B606)),FIND({1,2,3,4,5,6,7,8,9,0},B606)))","v":0},0]
["Brisbane","Couple",100000,3034.0023254736211,"F","Brisbane_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B607)),FIND({1,2,3,4,5,6,7,8,9,0},B607)))","v":0},0]
["Brisbane","Couple",125000,3395.0830249127703,"G","Brisbane_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B608)),FIND({1,2,3,4,5,6,7,8,9,0},B608)))","v":0},0]
["Brisbane","Couple",150000,3696.4966617747709,"H","Brisbane_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B609)),FIND({1,2,3,4,5,6,7,8,9,0},B609)))","v":0},0]
["Brisbane","Couple",175000,4055.3433560201888,"I","Brisbane_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B610)),FIND({1,2,3,4,5,6,7,8,9,0},B610)))","v":0},0]
["Brisbane","Couple",200000,4251.2544639078269,"J","Brisbane_Couple_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B611)),FIND({1,2,3,4,5,6,7,8,9,0},B611)))","v":0},0]
["Brisbane","Couple",251000,4495.0314715050508,"K","Brisbane_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B612)),FIND({1,2,3,4,5,6,7,8,9,0},B612)))","v":0},0]
["Brisbane","Couple",313000,4981.0020786592604,"L","Brisbane_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B613)),FIND({1,2,3,4,5,6,7,8,9,0},B613)))","v":0},0]
["Brisbane","Couple",376000,5690.2216874842243,"M","Brisbane_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B614)),FIND({1,2,3,4,5,6,7,8,9,0},B614)))","v":0},0]
["Brisbane","Couple",626000,5872.4891548196074,"N","Brisbane_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B615)),FIND({1,2,3,4,5,6,7,8,9,0},B615)))","v":0},0]
["Brisbane","Couple",1000000000,5872.4891548196074,"O","Brisbane_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B616)),FIND({1,2,3,4,5,6,7,8,9,0},B616)))","v":0},0]
["Brisbane","Couple with 1 child",25000,0,"A","Brisbane_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B617)),FIND({1,2,3,4,5,6,7,8,9,0},B617)))","v":13},"1"]
["Brisbane","Couple with 1 child",38000,0,"B","Brisbane_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B618)),FIND({1,2,3,4,5,6,7,8,9,0},B618)))","v":13},"1"]
["Brisbane","Couple with 1 child",50000,2889.0326631655153,"C","Brisbane_Couple_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B619)),FIND({1,2,3,4,5,6,7,8,9,0},B619)))","v":13},"1"]
["Brisbane","Couple with 1 child",63000,2991.637361920466,"D","Brisbane_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B620)),FIND({1,2,3,4,5,6,7,8,9,0},B620)))","v":13},"1"]
["Brisbane","Couple with 1 child",75000,3155.8337292046331,"E","Brisbane_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B621)),FIND({1,2,3,4,5,6,7,8,9,0},B621)))","v":13},"1"]
["Brisbane","Couple with 1 child",100000,3436.6904084318799,"F","Brisbane_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B622)),FIND({1,2,3,4,5,6,7,8,9,0},B622)))","v":13},"1"]
["Brisbane","Couple with 1 child",125000,3801.2530039494122,"G","Brisbane_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B623)),FIND({1,2,3,4,5,6,7,8,9,0},B623)))","v":13},"1"]
["Brisbane","Couple with 1 child",150000,4105.5731682491614,"H","Brisbane_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B624)),FIND({1,2,3,4,5,6,7,8,9,0},B624)))","v":13},"1"]
["Brisbane","Couple with 1 child",175000,4467.8800543812813,"I","Brisbane_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B625)),FIND({1,2,3,4,5,6,7,8,9,0},B625)))","v":13},"1"]
["Brisbane","Couple with 1 child",200000,4665.6803303117567,"J","Brisbane_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B626)),FIND({1,2,3,4,5,6,7,8,9,0},B626)))","v":13},"1"]
["Brisbane","Couple with 1 child",251000,4911.8083995681891,"K","Brisbane_Couple_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B627)),FIND({1,2,3,4,5,6,7,8,9,0},B627)))","v":13},"1"]
["Brisbane","Couple with 1 child",313000,5402.464890992339,"L","Brisbane_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B628)),FIND({1,2,3,4,5,6,7,8,9,0},B628)))","v":13},"1"]
["Brisbane","Couple with 1 child",376000,6118.5238178979826,"M","Brisbane_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B629)),FIND({1,2,3,4,5,6,7,8,9,0},B629)))","v":13},"1"]
["Brisbane","Couple with 1 child",626000,6302.548564420923,"N","Brisbane_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B630)),FIND({1,2,3,4,5,6,7,8,9,0},B630)))","v":13},"1"]
["Brisbane","Couple with 1 child",1000000000,6302.548564420923,"O","Brisbane_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B631)),FIND({1,2,3,4,5,6,7,8,9,0},B631)))","v":13},"1"]
["Brisbane","Couple with 2 children",25000,0,"A","Brisbane_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B632)),FIND({1,2,3,4,5,6,7,8,9,0},B632)))","v":13},"2"]
["Brisbane","Couple with 2 children",38000,0,"B","Brisbane_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B633)),FIND({1,2,3,4,5,6,7,8,9,0},B633)))","v":13},"2"]
["Brisbane","Couple with 2 children",50000,3176.6319555957707,"C","Brisbane_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B634)),FIND({1,2,3,4,5,6,7,8,9,0},B634)))","v":13},"2"]
["Brisbane","Couple with 2 children",63000,3278.3261380706158,"D","Brisbane_Couple_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B635)),FIND({1,2,3,4,5,6,7,8,9,0},B635)))","v":13},"2"]
["Brisbane","Couple with 2 children",75000,3441.0651026895025,"E","Brisbane_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B636)),FIND({1,2,3,4,5,6,7,8,9,0},B636)))","v":13},"2"]
["Brisbane","Couple with 2 children",100000,3719.4286649574283,"F","Brisbane_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B637)),FIND({1,2,3,4,5,6,7,8,9,0},B637)))","v":13},"2"]
["Brisbane","Couple with 2 children",125000,4080.7553322658732,"G","Brisbane_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B638)),FIND({1,2,3,4,5,6,7,8,9,0},B638)))","v":13},"2"]
["Brisbane","Couple with 2 children",150000,4382.3746792913971,"H","Brisbane_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B639)),FIND({1,2,3,4,5,6,7,8,9,0},B639)))","v":13},"2"]
["Brisbane","Couple with 2 children",175000,4741.4657389699123,"I","Brisbane_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B640)),FIND({1,2,3,4,5,6,7,8,9,0},B640)))","v":13},"2"]
["Brisbane","Couple with 2 children",200000,4937.5103448200889,"J","Brisbane_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B641)),FIND({1,2,3,4,5,6,7,8,9,0},B641)))","v":13},"2"]
["Brisbane","Couple with 2 children",251000,5181.4534672138616,"K","Brisbane_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B642)),FIND({1,2,3,4,5,6,7,8,9,0},B642)))","v":13},"2"]
["Brisbane","Couple with 2 children",313000,5667.7552249935206,{"$f":"VLOOKUP(C643, $J$2:$K$100, 2)","v":"L"},{"$f":"A643&\"_\"&LEFT(B643, 6)&\"_\"&H643&\"_\"&E643","v":"Brisbane_Couple_2_L"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B643)),FIND({1,2,3,4,5,6,7,8,9,0},B643)))","v":13},{"$f":"IF(RIGHT(LEFT(B643, G643), 1)=\"\", 0, RIGHT(LEFT(B643, G643), 1))","v":"2"}]
["Brisbane","Couple with 2 children",376000,6377.4584315758011,"M","Brisbane_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B644)),FIND({1,2,3,4,5,6,7,8,9,0},B644)))","v":13},"2"]
["Brisbane","Couple with 2 children",626000,6559.8497792574881,"N","Brisbane_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B645)),FIND({1,2,3,4,5,6,7,8,9,0},B645)))","v":13},"2"]
["Brisbane","Couple with 2 children",1000000000,6559.8497792574881,"O","Brisbane_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B646)),FIND({1,2,3,4,5,6,7,8,9,0},B646)))","v":13},"2"]
["Brisbane","Couple with 3 children",25000,0,"A","Brisbane_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B647)),FIND({1,2,3,4,5,6,7,8,9,0},B647)))","v":13},"3"]
["Brisbane","Couple with 3 children",38000,0,"B","Brisbane_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B648)),FIND({1,2,3,4,5,6,7,8,9,0},B648)))","v":13},"3"]
["Brisbane","Couple with 3 children",50000,0,"C","Brisbane_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B649)),FIND({1,2,3,4,5,6,7,8,9,0},B649)))","v":13},"3"]
["Brisbane","Couple with 3 children",63000,3561.1033145710753,"D","Brisbane_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B650)),FIND({1,2,3,4,5,6,7,8,9,0},B650)))","v":13},"3"]
["Brisbane","Couple with 3 children",75000,3723.3315211535614,"E","Brisbane_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B651)),FIND({1,2,3,4,5,6,7,8,9,0},B651)))","v":13},"3"]
["Brisbane","Couple with 3 children",100000,4000.8221090320662,"F","Brisbane_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B652)),FIND({1,2,3,4,5,6,7,8,9,0},B652)))","v":13},"3"]
["Brisbane","Couple with 3 children",125000,4361.0150234625007,"G","Brisbane_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B653)),FIND({1,2,3,4,5,6,7,8,9,0},B653)))","v":13},"3"]
["Brisbane","Couple with 3 children",150000,4661.687791301536,"H","Brisbane_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B654)),FIND({1,2,3,4,5,6,7,8,9,0},B654)))","v":13},"3"]
["Brisbane","Couple with 3 children",175000,5019.6524319323462,"I","Brisbane_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B655)),FIND({1,2,3,4,5,6,7,8,9,0},B655)))","v":13},"3"]
["Brisbane","Couple with 3 children",200000,5215.0819420951748,"J","Brisbane_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B656)),FIND({1,2,3,4,5,6,7,8,9,0},B656)))","v":13},"3"]
["Brisbane","Couple with 3 children",251000,5458.259765690862,"K","Brisbane_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B657)),FIND({1,2,3,4,5,6,7,8,9,0},B657)))","v":13},"3"]
["Brisbane","Couple with 3 children",313000,5943.0357374757286,"L","Brisbane_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B658)),FIND({1,2,3,4,5,6,7,8,9,0},B658)))","v":13},"3"]
["Brisbane","Couple with 3 children",376000,6650.5117501616869,"M","Brisbane_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B659)),FIND({1,2,3,4,5,6,7,8,9,0},B659)))","v":13},"3"]
["Brisbane","Couple with 3 children",626000,6832.3311591989868,"N","Brisbane_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B660)),FIND({1,2,3,4,5,6,7,8,9,0},B660)))","v":13},"3"]
["Brisbane","Couple with 3 children",1000000000,6832.3311591989868,"O","Brisbane_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B661)),FIND({1,2,3,4,5,6,7,8,9,0},B661)))","v":13},"3"]
["Brisbane","Single person",25000,1171.2234399459151,"A","Brisbane_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B662)),FIND({1,2,3,4,5,6,7,8,9,0},B662)))","v":0},0]
["Brisbane","Single person",38000,1252.6999409355776,"B","Brisbane_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B663)),FIND({1,2,3,4,5,6,7,8,9,0},B663)))","v":0},0]
["Brisbane","Single person",50000,1324.7607489513202,"C","Brisbane_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B664)),FIND({1,2,3,4,5,6,7,8,9,0},B664)))","v":0},0]
["Brisbane","Single person",63000,1425.2272342735769,"D","Brisbane_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B665)),FIND({1,2,3,4,5,6,7,8,9,0},B665)))","v":0},0]
["Brisbane","Single person",75000,1586.0017004968674,"E","Brisbane_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B666)),FIND({1,2,3,4,5,6,7,8,9,0},B666)))","v":0},0]
["Brisbane","Single person",100000,1861.0050451876314,"F","Brisbane_Single_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B667)),FIND({1,2,3,4,5,6,7,8,9,0},B667)))","v":0},0]
["Brisbane","Single person",125000,2217.9700479387043,"G","Brisbane_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B668)),FIND({1,2,3,4,5,6,7,8,9,0},B668)))","v":0},0]
["Brisbane","Single person",150000,2515.9481688012438,"H","Brisbane_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B669)),FIND({1,2,3,4,5,6,7,8,9,0},B669)))","v":0},0]
["Brisbane","Single person",175000,2870.7047885026082,"I","Brisbane_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B670)),FIND({1,2,3,4,5,6,7,8,9,0},B670)))","v":0},0]
["Brisbane","Single person",200000,3064.382689594504,"J","Brisbane_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B671)),FIND({1,2,3,4,5,6,7,8,9,0},B671)))","v":0},0]
["Brisbane","Single person",251000,3305.3811392754469,"K","Brisbane_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B672)),FIND({1,2,3,4,5,6,7,8,9,0},B672)))","v":0},0]
["Brisbane","Single person",313000,3785.8123620333663,"L","Brisbane_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B673)),FIND({1,2,3,4,5,6,7,8,9,0},B673)))","v":0},0]
["Brisbane","Single person",376000,4486.9484082312565,"M","Brisbane_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B674)),FIND({1,2,3,4,5,6,7,8,9,0},B674)))","v":0},0]
["Brisbane","Single person",626000,4667.1380243809144,"N","Brisbane_Single_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B675)),FIND({1,2,3,4,5,6,7,8,9,0},B675)))","v":0},0]
["Brisbane","Single person",1000000000,4667.1380243809144,"O","Brisbane_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B676)),FIND({1,2,3,4,5,6,7,8,9,0},B676)))","v":0},0]
["Brisbane","Single parent with 1 child",25000,0,"A","Brisbane_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B677)),FIND({1,2,3,4,5,6,7,8,9,0},B677)))","v":20},"1"]
["Brisbane","Single parent with 1 child",38000,1698.4101964269428,"B","Brisbane_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B678)),FIND({1,2,3,4,5,6,7,8,9,0},B678)))","v":20},"1"]
["Brisbane","Single parent with 1 child",50000,1771.2951514155254,"C","Brisbane_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B679)),FIND({1,2,3,4,5,6,7,8,9,0},B679)))","v":20},"1"]
["Brisbane","Single parent with 1 child",63000,1872.9107983071654,"D","Brisbane_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B680)),FIND({1,2,3,4,5,6,7,8,9,0},B680)))","v":20},"1"]
["Brisbane","Single parent with 1 child",75000,2035.5241482307194,"E","Brisbane_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B681)),FIND({1,2,3,4,5,6,7,8,9,0},B681)))","v":20},"1"]
["Brisbane","Single parent with 1 child",100000,2313.6728877092814,"F","Brisbane_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B682)),FIND({1,2,3,4,5,6,7,8,9,0},B682)))","v":20},"1"]
["Brisbane","Single parent with 1 child",125000,2674.7207748737601,"G","Brisbane_Single_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B683)),FIND({1,2,3,4,5,6,7,8,9,0},B683)))","v":20},"1"]
["Brisbane","Single parent with 1 child",150000,2976.1069881291646,"H","Brisbane_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B684)),FIND({1,2,3,4,5,6,7,8,9,0},B684)))","v":20},"1"]
["Brisbane","Single parent with 1 child",175000,3334.9211934711707,"I","Brisbane_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B685)),FIND({1,2,3,4,5,6,7,8,9,0},B685)))","v":20},"1"]
["Brisbane","Single parent with 1 child",200000,3530.8143165680613,"J","Brisbane_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B686)),FIND({1,2,3,4,5,6,7,8,9,0},B686)))","v":20},"1"]
["Brisbane","Single parent with 1 child",251000,3774.5693046814085,"K","Brisbane_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B687)),FIND({1,2,3,4,5,6,7,8,9,0},B687)))","v":20},"1"]
["Brisbane","Single parent with 1 child",313000,4260.4957767033529,"L","Brisbane_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B688)),FIND({1,2,3,4,5,6,7,8,9,0},B688)))","v":20},"1"]
["Brisbane","Single parent with 1 child",376000,4969.6506982375131,"M","Brisbane_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B689)),FIND({1,2,3,4,5,6,7,8,9,0},B689)))","v":20},"1"]
["Brisbane","Single parent with 1 child",626000,5151.9015822776901,"N","Brisbane_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B690)),FIND({1,2,3,4,5,6,7,8,9,0},B690)))","v":20},"1"]
["Brisbane","Single parent with 1 child",1000000000,5151.9015822776901,"O","Brisbane_Single_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B691)),FIND({1,2,3,4,5,6,7,8,9,0},B691)))","v":20},"1"]
["Brisbane","Single parent with 2 children",25000,0,"A","Brisbane_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B692)),FIND({1,2,3,4,5,6,7,8,9,0},B692)))","v":20},"2"]
["Brisbane","Single parent with 2 children",38000,2171.6622512660374,"B","Brisbane_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B693)),FIND({1,2,3,4,5,6,7,8,9,0},B693)))","v":20},"2"]
["Brisbane","Single parent with 2 children",50000,2244.6744628667861,"C","Brisbane_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B694)),FIND({1,2,3,4,5,6,7,8,9,0},B694)))","v":20},"2"]
["Brisbane","Single parent with 2 children",63000,2346.4675299539736,"D","Brisbane_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B695)),FIND({1,2,3,4,5,6,7,8,9,0},B695)))","v":20},"2"]
["Brisbane","Single parent with 2 children",75000,2509.3648417359514,"E","Brisbane_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B696)),FIND({1,2,3,4,5,6,7,8,9,0},B696)))","v":20},"2"]
["Brisbane","Single parent with 2 children",100000,2787.9991868241291,"F","Brisbane_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B697)),FIND({1,2,3,4,5,6,7,8,9,0},B697)))","v":20},"2"]
["Brisbane","Single parent with 2 children",125000,3149.6774209194987,"G","Brisbane_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B698)),FIND({1,2,3,4,5,6,7,8,9,0},B698)))","v":20},"2"]
["Brisbane","Single parent with 2 children",150000,3451.5899325720034,"H","Brisbane_Single_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B699)),FIND({1,2,3,4,5,6,7,8,9,0},B699)))","v":20},"2"]
["Brisbane","Single parent with 2 children",175000,3811.0304645285323,"I","Brisbane_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B700)),FIND({1,2,3,4,5,6,7,8,9,0},B700)))","v":20},"2"]
["Brisbane","Single parent with 2 children",200000,4007.2657760545339,"J","Brisbane_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B701)),FIND({1,2,3,4,5,6,7,8,9,0},B701)))","v":20},"2"]
["Brisbane","Single parent with 2 children",251000,4251.4461982088233,"K","Brisbane_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B702)),FIND({1,2,3,4,5,6,7,8,9,0},B702)))","v":20},"2"]
["Brisbane","Single parent with 2 children",313000,4738.2210141732239,"L","Brisbane_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B703)),FIND({1,2,3,4,5,6,7,8,9,0},B703)))","v":20},"2"]
["Brisbane","Single parent with 2 children",376000,5448.6141151482552,"M","Brisbane_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B704)),FIND({1,2,3,4,5,6,7,8,9,0},B704)))","v":20},"2"]
["Brisbane","Single parent with 2 children",626000,5631.1832079335827,"N","Brisbane_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B705)),FIND({1,2,3,4,5,6,7,8,9,0},B705)))","v":20},"2"]
["Brisbane","Single parent with 2 children",1000000000,5631.1832079335827,"O","Brisbane_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B706)),FIND({1,2,3,4,5,6,7,8,9,0},B706)))","v":20},"2"]
["Brisbane","Single parent with 3 children",25000,0,{"$f":"VLOOKUP(C707, $J$2:$K$100, 2)","v":"A"},{"$f":"A707&\"_\"&LEFT(B707, 6)&\"_\"&H707&\"_\"&E707","v":"Brisbane_Single_3_A"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B707)),FIND({1,2,3,4,5,6,7,8,9,0},B707)))","v":20},{"$f":"IF(RIGHT(LEFT(B707, G707), 1)=\"\", 0, RIGHT(LEFT(B707, G707), 1))","v":"3"}]
["Brisbane","Single parent with 3 children",38000,0,"B","Brisbane_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B708)),FIND({1,2,3,4,5,6,7,8,9,0},B708)))","v":20},"3"]
["Brisbane","Single parent with 3 children",50000,2718.0537743180475,"C","Brisbane_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B709)),FIND({1,2,3,4,5,6,7,8,9,0},B709)))","v":20},"3"]
["Brisbane","Single parent with 3 children",63000,2820.0242616007818,"D","Brisbane_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B710)),FIND({1,2,3,4,5,6,7,8,9,0},B710)))","v":20},"3"]
["Brisbane","Single parent with 3 children",75000,2983.2055352411826,"E","Brisbane_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B711)),FIND({1,2,3,4,5,6,7,8,9,0},B711)))","v":20},"3"]
["Brisbane","Single parent with 3 children",100000,3262.3254859389776,"F","Brisbane_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B712)),FIND({1,2,3,4,5,6,7,8,9,0},B712)))","v":20},"3"]
["Brisbane","Single parent with 3 children",125000,3624.6340669652363,"G","Brisbane_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B713)),FIND({1,2,3,4,5,6,7,8,9,0},B713)))","v":20},"3"]
["Brisbane","Single parent with 3 children",150000,3927.0728770148412,"H","Brisbane_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B714)),FIND({1,2,3,4,5,6,7,8,9,0},B714)))","v":20},"3"]
["Brisbane","Single parent with 3 children",175000,4287.1397355858944,"I","Brisbane_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B715)),FIND({1,2,3,4,5,6,7,8,9,0},B715)))","v":20},"3"]
["Brisbane","Single parent with 3 children",200000,4483.7172355410066,"J","Brisbane_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B716)),FIND({1,2,3,4,5,6,7,8,9,0},B716)))","v":20},"3"]
["Brisbane","Single parent with 3 children",251000,4728.3230917362389,"K","Brisbane_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B717)),FIND({1,2,3,4,5,6,7,8,9,0},B717)))","v":20},"3"]
["Brisbane","Single parent with 3 children",313000,5215.9462516430949,"L","Brisbane_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B718)),FIND({1,2,3,4,5,6,7,8,9,0},B718)))","v":20},"3"]
["Brisbane","Single parent with 3 children",376000,5927.5775320589973,"M","Brisbane_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B719)),FIND({1,2,3,4,5,6,7,8,9,0},B719)))","v":20},"3"]
["Brisbane","Single parent with 3 children",626000,6110.4648335894772,"N","Brisbane_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B720)),FIND({1,2,3,4,5,6,7,8,9,0},B720)))","v":20},"3"]
["Brisbane","Single parent with 3 children",1000000000,6110.4648335894772,"O","Brisbane_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B721)),FIND({1,2,3,4,5,6,7,8,9,0},B721)))","v":20},"3"]
["Balance of QLD","Couple",25000,0,"A","Balance of QLD_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B722)),FIND({1,2,3,4,5,6,7,8,9,0},B722)))","v":0},0]
["Balance of QLD","Couple",38000,2680.8681769509553,"B","Balance of QLD_Couple_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B723)),FIND({1,2,3,4,5,6,7,8,9,0},B723)))","v":0},0]
["Balance of QLD","Couple",50000,2753.7597638564753,"C","Balance of QLD_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B724)),FIND({1,2,3,4,5,6,7,8,9,0},B724)))","v":0},0]
["Balance of QLD","Couple",63000,2855.3846569159955,"D","Balance of QLD_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B725)),FIND({1,2,3,4,5,6,7,8,9,0},B725)))","v":0},0]
["Balance of QLD","Couple",75000,3018.0128433262503,"E","Balance of QLD_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B726)),FIND({1,2,3,4,5,6,7,8,9,0},B726)))","v":0},0]
["Balance of QLD","Couple",100000,3296.1868919970425,"F","Balance of QLD_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B727)),FIND({1,2,3,4,5,6,7,8,9,0},B727)))","v":0},0]
["Balance of QLD","Couple",125000,3657.2675914361912,"G","Balance of QLD_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B728)),FIND({1,2,3,4,5,6,7,8,9,0},B728)))","v":0},0]
["Balance of QLD","Couple",150000,3958.6813083815446,"H","Balance of QLD_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B729)),FIND({1,2,3,4,5,6,7,8,9,0},B729)))","v":0},0]
["Balance of QLD","Couple",175000,4317.5281627936665,"I","Balance of QLD_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B730)),FIND({1,2,3,4,5,6,7,8,9,0},B730)))","v":0},0]
["Balance of QLD","Couple",200000,4513.4388702645429,"J","Balance of QLD_Couple_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B731)),FIND({1,2,3,4,5,6,7,8,9,0},B731)))","v":0},0]
["Balance of QLD","Couple",251000,4757.2161981951758,"K","Balance of QLD_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B732)),FIND({1,2,3,4,5,6,7,8,9,0},B732)))","v":0},0]
["Balance of QLD","Couple",313000,5243.1864850159773,"L","Balance of QLD_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B733)),FIND({1,2,3,4,5,6,7,8,9,0},B733)))","v":0},0]
["Balance of QLD","Couple",376000,5952.4064141743484,"M","Balance of QLD_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B734)),FIND({1,2,3,4,5,6,7,8,9,0},B734)))","v":0},0]
["Balance of QLD","Couple",626000,6134.6738815097333,"N","Balance of QLD_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B735)),FIND({1,2,3,4,5,6,7,8,9,0},B735)))","v":0},0]
["Balance of QLD","Couple",1000000000,6134.6738815097333,"O","Balance of QLD_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B736)),FIND({1,2,3,4,5,6,7,8,9,0},B736)))","v":0},0]
["Balance of QLD","Couple with 1 child",25000,0,"A","Balance of QLD_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B737)),FIND({1,2,3,4,5,6,7,8,9,0},B737)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",38000,0,"B","Balance of QLD_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B738)),FIND({1,2,3,4,5,6,7,8,9,0},B738)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",50000,3153.7454717561764,"C","Balance of QLD_Couple_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B739)),FIND({1,2,3,4,5,6,7,8,9,0},B739)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",63000,3256.3501705111266,"D","Balance of QLD_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B740)),FIND({1,2,3,4,5,6,7,8,9,0},B740)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",75000,3420.5466995064835,"E","Balance of QLD_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B741)),FIND({1,2,3,4,5,6,7,8,9,0},B741)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",100000,3701.4032170225405,"F","Balance of QLD_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B742)),FIND({1,2,3,4,5,6,7,8,9,0},B742)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",125000,4065.9656508288831,"G","Balance of QLD_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B743)),FIND({1,2,3,4,5,6,7,8,9,0},B743)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",150000,4370.2858151286327,"H","Balance of QLD_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B744)),FIND({1,2,3,4,5,6,7,8,9,0},B744)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",175000,4732.5930246831313,"I","Balance of QLD_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B745)),FIND({1,2,3,4,5,6,7,8,9,0},B745)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",200000,4930.3933006136076,"J","Balance of QLD_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B746)),FIND({1,2,3,4,5,6,7,8,9,0},B746)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",251000,5176.5210464476604,"K","Balance of QLD_Couple_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B747)),FIND({1,2,3,4,5,6,7,8,9,0},B747)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",313000,5667.1778612941898,"L","Balance of QLD_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B748)),FIND({1,2,3,4,5,6,7,8,9,0},B748)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",376000,6383.2364647774548,"M","Balance of QLD_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B749)),FIND({1,2,3,4,5,6,7,8,9,0},B749)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",626000,6567.2615347227738,"N","Balance of QLD_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B750)),FIND({1,2,3,4,5,6,7,8,9,0},B750)))","v":13},"1"]
["Balance of QLD","Couple with 1 child",1000000000,6567.2615347227738,"O","Balance of QLD_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B751)),FIND({1,2,3,4,5,6,7,8,9,0},B751)))","v":13},"1"]
["Balance of QLD","Couple with 2 children",25000,0,"A","Balance of QLD_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B752)),FIND({1,2,3,4,5,6,7,8,9,0},B752)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",38000,0,"B","Balance of QLD_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B753)),FIND({1,2,3,4,5,6,7,8,9,0},B753)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",50000,3438.9953805595892,"C","Balance of QLD_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B754)),FIND({1,2,3,4,5,6,7,8,9,0},B754)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",63000,3540.6893626896276,"D","Balance of QLD_Couple_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B755)),FIND({1,2,3,4,5,6,7,8,9,0},B755)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",75000,3703.4281670326686,"E","Balance of QLD_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B756)),FIND({1,2,3,4,5,6,7,8,9,0},B756)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",100000,3981.7921299902082,"F","Balance of QLD_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B757)),FIND({1,2,3,4,5,6,7,8,9,0},B757)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",125000,4343.1187171607298,"G","Balance of QLD_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B758)),FIND({1,2,3,4,5,6,7,8,9,0},B758)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",150000,4644.7377436345623,"H","Balance of QLD_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B759)),FIND({1,2,3,4,5,6,7,8,9,0},B759)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",175000,5003.8291238647689,"I","Balance of QLD_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B760)),FIND({1,2,3,4,5,6,7,8,9,0},B760)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",200000,5199.8737297149464,"J","Balance of QLD_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B761)),FIND({1,2,3,4,5,6,7,8,9,0},B761)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",251000,5443.8168521087191,"K","Balance of QLD_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B762)),FIND({1,2,3,4,5,6,7,8,9,0},B762)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",313000,5930.1182893366858,"L","Balance of QLD_Couple_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B763)),FIND({1,2,3,4,5,6,7,8,9,0},B763)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",376000,6639.8214959189681,"M","Balance of QLD_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B764)),FIND({1,2,3,4,5,6,7,8,9,0},B764)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",626000,6822.2131641523456,"N","Balance of QLD_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B765)),FIND({1,2,3,4,5,6,7,8,9,0},B765)))","v":13},"2"]
["Balance of QLD","Couple with 2 children",1000000000,6822.2131641523456,"O","Balance of QLD_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B766)),FIND({1,2,3,4,5,6,7,8,9,0},B766)))","v":13},"2"]
["Balance of QLD","Couple with 3 children",25000,0,"A","Balance of QLD_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B767)),FIND({1,2,3,4,5,6,7,8,9,0},B767)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",38000,0,"B","Balance of QLD_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B768)),FIND({1,2,3,4,5,6,7,8,9,0},B768)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",50000,0,"C","Balance of QLD_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B769)),FIND({1,2,3,4,5,6,7,8,9,0},B769)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",63000,3822.6432071228141,"D","Balance of QLD_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B770)),FIND({1,2,3,4,5,6,7,8,9,0},B770)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",75000,3984.8717332512501,{"$f":"VLOOKUP(C771, $J$2:$K$100, 2)","v":"E"},{"$f":"A771&\"_\"&LEFT(B771, 6)&\"_\"&H771&\"_\"&E771","v":"Balance of QLD_Couple_3_E"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B771)),FIND({1,2,3,4,5,6,7,8,9,0},B771)))","v":13},{"$f":"IF(RIGHT(LEFT(B771, G771), 1)=\"\", 0, RIGHT(LEFT(B771, G771), 1))","v":"3"}]
["Balance of QLD","Couple with 3 children",100000,4262.3620015838051,"F","Balance of QLD_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B772)),FIND({1,2,3,4,5,6,7,8,9,0},B772)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",125000,4622.55491601424,"G","Balance of QLD_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B773)),FIND({1,2,3,4,5,6,7,8,9,0},B773)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",150000,4923.2280033992247,"H","Balance of QLD_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B774)),FIND({1,2,3,4,5,6,7,8,9,0},B774)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",175000,5281.1923244840855,"I","Balance of QLD_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B775)),FIND({1,2,3,4,5,6,7,8,9,0},B775)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",200000,5476.6218346469132,"J","Balance of QLD_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B776)),FIND({1,2,3,4,5,6,7,8,9,0},B776)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",251000,5719.7999777885516,"K","Balance of QLD_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B777)),FIND({1,2,3,4,5,6,7,8,9,0},B777)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",313000,6204.575630027467,"L","Balance of QLD_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B778)),FIND({1,2,3,4,5,6,7,8,9,0},B778)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",376000,6912.0519622593747,"M","Balance of QLD_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B779)),FIND({1,2,3,4,5,6,7,8,9,0},B779)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",626000,7093.871051750727,"N","Balance of QLD_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B780)),FIND({1,2,3,4,5,6,7,8,9,0},B780)))","v":13},"3"]
["Balance of QLD","Couple with 3 children",1000000000,7093.871051750727,"O","Balance of QLD_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B781)),FIND({1,2,3,4,5,6,7,8,9,0},B781)))","v":13},"3"]
["Balance of QLD","Single person",25000,1430.4195747779088,"A","Balance of QLD_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B782)),FIND({1,2,3,4,5,6,7,8,9,0},B782)))","v":0},0]
["Balance of QLD","Single person",38000,1511.8960757675713,"B","Balance of QLD_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B783)),FIND({1,2,3,4,5,6,7,8,9,0},B783)))","v":0},0]
["Balance of QLD","Single person",50000,1583.956883783314,"C","Balance of QLD_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B784)),FIND({1,2,3,4,5,6,7,8,9,0},B784)))","v":0},0]
["Balance of QLD","Single person",63000,1684.4233493129357,"D","Balance of QLD_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B785)),FIND({1,2,3,4,5,6,7,8,9,0},B785)))","v":0},0]
["Balance of QLD","Single person",75000,1845.1978551214968,"E","Balance of QLD_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B786)),FIND({1,2,3,4,5,6,7,8,9,0},B786)))","v":0},0]
["Balance of QLD","Single person",100000,2120.2011602269899,"F","Balance of QLD_Single_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B787)),FIND({1,2,3,4,5,6,7,8,9,0},B787)))","v":0},0]
["Balance of QLD","Single person",125000,2477.1662025633327,"G","Balance of QLD_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B788)),FIND({1,2,3,4,5,6,7,8,9,0},B788)))","v":0},0]
["Balance of QLD","Single person",150000,2775.1442838406024,"H","Balance of QLD_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B789)),FIND({1,2,3,4,5,6,7,8,9,0},B789)))","v":0},0]
["Balance of QLD","Single person",175000,3129.9009035419672,"I","Balance of QLD_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B790)),FIND({1,2,3,4,5,6,7,8,9,0},B790)))","v":0},0]
["Balance of QLD","Single person",200000,3323.5788046338625,"J","Balance of QLD_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B791)),FIND({1,2,3,4,5,6,7,8,9,0},B791)))","v":0},0]
["Balance of QLD","Single person",251000,3564.5773334853457,"K","Balance of QLD_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B792)),FIND({1,2,3,4,5,6,7,8,9,0},B792)))","v":0},0]
["Balance of QLD","Single person",313000,4045.0083187316445,"L","Balance of QLD_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B793)),FIND({1,2,3,4,5,6,7,8,9,0},B793)))","v":0},0]
["Balance of QLD","Single person",376000,4746.1443649295352,"M","Balance of QLD_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B794)),FIND({1,2,3,4,5,6,7,8,9,0},B794)))","v":0},0]
["Balance of QLD","Single person",626000,4926.3342977613547,"N","Balance of QLD_Single_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B795)),FIND({1,2,3,4,5,6,7,8,9,0},B795)))","v":0},0]
["Balance of QLD","Single person",1000000000,4926.3342977613547,"O","Balance of QLD_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B796)),FIND({1,2,3,4,5,6,7,8,9,0},B796)))","v":0},0]
["Balance of QLD","Single parent with 1 child",25000,0,"A","Balance of QLD_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B797)),FIND({1,2,3,4,5,6,7,8,9,0},B797)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",38000,1960.570928552961,"B","Balance of QLD_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B798)),FIND({1,2,3,4,5,6,7,8,9,0},B798)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",50000,2033.4558635225274,"C","Balance of QLD_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B799)),FIND({1,2,3,4,5,6,7,8,9,0},B799)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",63000,2135.0715104141673,"D","Balance of QLD_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B800)),FIND({1,2,3,4,5,6,7,8,9,0},B800)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",75000,2297.6849003757548,"E","Balance of QLD_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B801)),FIND({1,2,3,4,5,6,7,8,9,0},B801)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",100000,2575.8336398543161,"F","Balance of QLD_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B802)),FIND({1,2,3,4,5,6,7,8,9,0},B802)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",125000,2936.8814869807625,"G","Balance of QLD_Single_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B803)),FIND({1,2,3,4,5,6,7,8,9,0},B803)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",150000,3238.2677803122333,"H","Balance of QLD_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B804)),FIND({1,2,3,4,5,6,7,8,9,0},B804)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",175000,3597.0819856542389,"I","Balance of QLD_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B805)),FIND({1,2,3,4,5,6,7,8,9,0},B805)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",200000,3792.9750286750636,"J","Balance of QLD_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B806)),FIND({1,2,3,4,5,6,7,8,9,0},B806)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",251000,4036.7301769405426,"K","Balance of QLD_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B807)),FIND({1,2,3,4,5,6,7,8,9,0},B807)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",313000,4522.6563286582223,"L","Balance of QLD_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B808)),FIND({1,2,3,4,5,6,7,8,9,0},B808)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",376000,5231.8115704966467,"M","Balance of QLD_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B809)),FIND({1,2,3,4,5,6,7,8,9,0},B809)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",626000,5414.0621342325585,"N","Balance of QLD_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B810)),FIND({1,2,3,4,5,6,7,8,9,0},B810)))","v":20},"1"]
["Balance of QLD","Single parent with 1 child",1000000000,5414.0621342325585,"O","Balance of QLD_Single_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B811)),FIND({1,2,3,4,5,6,7,8,9,0},B811)))","v":20},"1"]
["Balance of QLD","Single parent with 2 children",25000,0,"A","Balance of QLD_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B812)),FIND({1,2,3,4,5,6,7,8,9,0},B812)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",38000,2434.2807342166443,"B","Balance of QLD_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B813)),FIND({1,2,3,4,5,6,7,8,9,0},B813)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",50000,2507.2929057094543,"C","Balance of QLD_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B814)),FIND({1,2,3,4,5,6,7,8,9,0},B814)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",63000,2609.0860129045805,"D","Balance of QLD_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B815)),FIND({1,2,3,4,5,6,7,8,9,0},B815)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",75000,2771.9832845786191,"E","Balance of QLD_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B816)),FIND({1,2,3,4,5,6,7,8,9,0},B816)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",100000,3050.617669774736,"F","Balance of QLD_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B817)),FIND({1,2,3,4,5,6,7,8,9,0},B817)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",125000,3412.2959439780439,"G","Balance of QLD_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B818)),FIND({1,2,3,4,5,6,7,8,9,0},B818)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",150000,3714.2083754146711,"H","Balance of QLD_Single_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B819)),FIND({1,2,3,4,5,6,7,8,9,0},B819)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",175000,4073.6490678029563,"I","Balance of QLD_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B820)),FIND({1,2,3,4,5,6,7,8,9,0},B820)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",200000,4269.8840584654454,"J","Balance of QLD_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B821)),FIND({1,2,3,4,5,6,7,8,9,0},B821)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",251000,4514.0648014832468,"K","Balance of QLD_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B822)),FIND({1,2,3,4,5,6,7,8,9,0},B822)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",313000,5000.8392965841349,"L","Balance of QLD_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B823)),FIND({1,2,3,4,5,6,7,8,9,0},B823)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",376000,5711.2328788544355,"M","Balance of QLD_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B824)),FIND({1,2,3,4,5,6,7,8,9,0},B824)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",626000,5893.8019716397639,"N","Balance of QLD_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B825)),FIND({1,2,3,4,5,6,7,8,9,0},B825)))","v":20},"2"]
["Balance of QLD","Single parent with 2 children",1000000000,5893.8019716397639,"O","Balance of QLD_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B826)),FIND({1,2,3,4,5,6,7,8,9,0},B826)))","v":20},"2"]
["Balance of QLD","Single parent with 3 children",25000,0,"A","Balance of QLD_Single_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B827)),FIND({1,2,3,4,5,6,7,8,9,0},B827)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",38000,0,"B","Balance of QLD_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B828)),FIND({1,2,3,4,5,6,7,8,9,0},B828)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",50000,2981.1299478963815,"C","Balance of QLD_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B829)),FIND({1,2,3,4,5,6,7,8,9,0},B829)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",63000,3083.1005153949936,"D","Balance of QLD_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B830)),FIND({1,2,3,4,5,6,7,8,9,0},B830)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",75000,3246.2816687814834,"E","Balance of QLD_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B831)),FIND({1,2,3,4,5,6,7,8,9,0},B831)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",100000,3525.4016996951559,"F","Balance of QLD_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B832)),FIND({1,2,3,4,5,6,7,8,9,0},B832)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",125000,3887.7104009753257,"G","Balance of QLD_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B833)),FIND({1,2,3,4,5,6,7,8,9,0},B833)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",150000,4190.1489705171089,"H","Balance of QLD_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B834)),FIND({1,2,3,4,5,6,7,8,9,0},B834)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",175000,4550.2161499516742,{"$f":"VLOOKUP(C835, $J$2:$K$100, 2)","v":"I"},{"$f":"A835&\"_\"&LEFT(B835, 6)&\"_\"&H835&\"_\"&E835","v":"Balance of QLD_Single_3_I"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B835)),FIND({1,2,3,4,5,6,7,8,9,0},B835)))","v":20},{"$f":"IF(RIGHT(LEFT(B835, G835), 1)=\"\", 0, RIGHT(LEFT(B835, G835), 1))","v":"3"}]
["Balance of QLD","Single parent with 3 children",200000,4746.7930882558276,"J","Balance of QLD_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B836)),FIND({1,2,3,4,5,6,7,8,9,0},B836)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",251000,4991.3994260259515,"K","Balance of QLD_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B837)),FIND({1,2,3,4,5,6,7,8,9,0},B837)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",313000,5479.0222645100475,"L","Balance of QLD_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B838)),FIND({1,2,3,4,5,6,7,8,9,0},B838)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",376000,6190.6541872122243,"M","Balance of QLD_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B839)),FIND({1,2,3,4,5,6,7,8,9,0},B839)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",626000,6373.5418090469684,"N","Balance of QLD_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B840)),FIND({1,2,3,4,5,6,7,8,9,0},B840)))","v":20},"3"]
["Balance of QLD","Single parent with 3 children",1000000000,6373.5418090469684,"O","Balance of QLD_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B841)),FIND({1,2,3,4,5,6,7,8,9,0},B841)))","v":20},"3"]
["Adelaide","Couple",25000,0,"A","Adelaide_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B842)),FIND({1,2,3,4,5,6,7,8,9,0},B842)))","v":0},0]
["Adelaide","Couple",38000,2626.1714876297929,"B","Adelaide_Couple_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B843)),FIND({1,2,3,4,5,6,7,8,9,0},B843)))","v":0},0]
["Adelaide","Couple",50000,2699.0630745353124,"C","Adelaide_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B844)),FIND({1,2,3,4,5,6,7,8,9,0},B844)))","v":0},0]
["Adelaide","Couple",63000,2800.6878074281281,"D","Adelaide_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B845)),FIND({1,2,3,4,5,6,7,8,9,0},B845)))","v":0},0]
["Adelaide","Couple",75000,2963.3159537967072,"E","Adelaide_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B846)),FIND({1,2,3,4,5,6,7,8,9,0},B846)))","v":0},0]
["Adelaide","Couple",100000,3241.4902026758796,"F","Adelaide_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B847)),FIND({1,2,3,4,5,6,7,8,9,0},B847)))","v":0},0]
["Adelaide","Couple",125000,3602.5709021150287,"G","Adelaide_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B848)),FIND({1,2,3,4,5,6,7,8,9,0},B848)))","v":0},0]
["Adelaide","Couple",150000,3903.9846190603821,"H","Adelaide_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B849)),FIND({1,2,3,4,5,6,7,8,9,0},B849)))","v":0},0]
["Adelaide","Couple",175000,4262.8311531390946,"I","Adelaide_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B850)),FIND({1,2,3,4,5,6,7,8,9,0},B850)))","v":0},0]
["Adelaide","Couple",200000,4458.7421809433808,"J","Adelaide_Couple_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B851)),FIND({1,2,3,4,5,6,7,8,9,0},B851)))","v":0},0]
["Adelaide","Couple",251000,4702.5195889573652,"K","Adelaide_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B852)),FIND({1,2,3,4,5,6,7,8,9,0},B852)))","v":0},0]
["Adelaide","Couple",313000,5188.4898757781657,"L","Adelaide_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B853)),FIND({1,2,3,4,5,6,7,8,9,0},B853)))","v":0},0]
["Adelaide","Couple",376000,5897.709644769835,"M","Adelaide_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B854)),FIND({1,2,3,4,5,6,7,8,9,0},B854)))","v":0},0]
["Adelaide","Couple",626000,6079.9767917718091,"N","Adelaide_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B855)),FIND({1,2,3,4,5,6,7,8,9,0},B855)))","v":0},0]
["Adelaide","Couple",1000000000,6079.9767917718091,"O","Adelaide_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B856)),FIND({1,2,3,4,5,6,7,8,9,0},B856)))","v":0},0]
["Adelaide","Couple with 1 child",25000,0,"A","Adelaide_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B857)),FIND({1,2,3,4,5,6,7,8,9,0},B857)))","v":13},"1"]
["Adelaide","Couple with 1 child",38000,0,"B","Adelaide_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B858)),FIND({1,2,3,4,5,6,7,8,9,0},B858)))","v":13},"1"]
["Adelaide","Couple with 1 child",50000,3098.5211813222068,"C","Adelaide_Couple_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B859)),FIND({1,2,3,4,5,6,7,8,9,0},B859)))","v":13},"1"]
["Adelaide","Couple with 1 child",63000,3201.1260417883464,"D","Adelaide_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B860)),FIND({1,2,3,4,5,6,7,8,9,0},B860)))","v":13},"1"]
["Adelaide","Couple with 1 child",75000,3365.322409072513,"E","Adelaide_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B861)),FIND({1,2,3,4,5,6,7,8,9,0},B861)))","v":13},"1"]
["Adelaide","Couple with 1 child",100000,3646.1790882997598,"F","Adelaide_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B862)),FIND({1,2,3,4,5,6,7,8,9,0},B862)))","v":13},"1"]
["Adelaide","Couple with 1 child",125000,4010.7415221061033,"G","Adelaide_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B863)),FIND({1,2,3,4,5,6,7,8,9,0},B863)))","v":13},"1"]
["Adelaide","Couple with 1 child",150000,4315.0617672614471,"H","Adelaide_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B864)),FIND({1,2,3,4,5,6,7,8,9,0},B864)))","v":13},"1"]
["Adelaide","Couple with 1 child",175000,4677.3689768159466,"I","Adelaide_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B865)),FIND({1,2,3,4,5,6,7,8,9,0},B865)))","v":13},"1"]
["Adelaide","Couple with 1 child",200000,4875.169171890826,"J","Adelaide_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B866)),FIND({1,2,3,4,5,6,7,8,9,0},B866)))","v":13},"1"]
["Adelaide","Couple with 1 child",251000,5121.2969985804748,"K","Adelaide_Couple_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B867)),FIND({1,2,3,4,5,6,7,8,9,0},B867)))","v":13},"1"]
["Adelaide","Couple with 1 child",313000,5611.9534900046237,"L","Adelaide_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B868)),FIND({1,2,3,4,5,6,7,8,9,0},B868)))","v":13},"1"]
["Adelaide","Couple with 1 child",376000,6328.0122551990798,"M","Adelaide_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B869)),FIND({1,2,3,4,5,6,7,8,9,0},B869)))","v":13},"1"]
["Adelaide","Couple with 1 child",626000,6512.0373251443998,"N","Adelaide_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B870)),FIND({1,2,3,4,5,6,7,8,9,0},B870)))","v":13},"1"]
["Adelaide","Couple with 1 child",1000000000,6512.0373251443998,"O","Adelaide_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B871)),FIND({1,2,3,4,5,6,7,8,9,0},B871)))","v":13},"1"]
["Adelaide","Couple with 2 children",25000,0,"A","Adelaide_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B872)),FIND({1,2,3,4,5,6,7,8,9,0},B872)))","v":13},"2"]
["Adelaide","Couple with 2 children",38000,0,"B","Adelaide_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B873)),FIND({1,2,3,4,5,6,7,8,9,0},B873)))","v":13},"2"]
["Adelaide","Couple with 2 children",50000,3384.2614197602506,"C","Adelaide_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B874)),FIND({1,2,3,4,5,6,7,8,9,0},B874)))","v":13},"2"]
["Adelaide","Couple with 2 children",63000,3485.9554018902891,"D","Adelaide_Couple_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B875)),FIND({1,2,3,4,5,6,7,8,9,0},B875)))","v":13},"2"]
["Adelaide","Couple with 2 children",75000,3648.6942062333305,"E","Adelaide_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B876)),FIND({1,2,3,4,5,6,7,8,9,0},B876)))","v":13},"2"]
["Adelaide","Couple with 2 children",100000,3927.0581691908701,"F","Adelaide_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B877)),FIND({1,2,3,4,5,6,7,8,9,0},B877)))","v":13},"2"]
["Adelaide","Couple with 2 children",125000,4288.3847563613908,"G","Adelaide_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B878)),FIND({1,2,3,4,5,6,7,8,9,0},B878)))","v":13},"2"]
["Adelaide","Couple with 2 children",150000,4590.003782835226,"H","Adelaide_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B879)),FIND({1,2,3,4,5,6,7,8,9,0},B879)))","v":13},"2"]
["Adelaide","Couple with 2 children",175000,4949.0951630654308,"I","Adelaide_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B880)),FIND({1,2,3,4,5,6,7,8,9,0},B880)))","v":13},"2"]
["Adelaide","Couple with 2 children",200000,5145.1394483639169,"J","Adelaide_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B881)),FIND({1,2,3,4,5,6,7,8,9,0},B881)))","v":13},"2"]
["Adelaide","Couple with 2 children",251000,5389.0828111714573,"K","Adelaide_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B882)),FIND({1,2,3,4,5,6,7,8,9,0},B882)))","v":13},"2"]
["Adelaide","Couple with 2 children",313000,5875.3844086752697,"L","Adelaide_Couple_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B883)),FIND({1,2,3,4,5,6,7,8,9,0},B883)))","v":13},"2"]
["Adelaide","Couple with 2 children",376000,6585.0874549817081,"M","Adelaide_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B884)),FIND({1,2,3,4,5,6,7,8,9,0},B884)))","v":13},"2"]
["Adelaide","Couple with 2 children",626000,6767.4791232150847,"N","Adelaide_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B885)),FIND({1,2,3,4,5,6,7,8,9,0},B885)))","v":13},"2"]
["Adelaide","Couple with 2 children",1000000000,6767.4791232150847,"O","Adelaide_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B886)),FIND({1,2,3,4,5,6,7,8,9,0},B886)))","v":13},"2"]
["Adelaide","Couple with 3 children",25000,0,"A","Adelaide_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B887)),FIND({1,2,3,4,5,6,7,8,9,0},B887)))","v":13},"3"]
["Adelaide","Couple with 3 children",38000,0,"B","Adelaide_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B888)),FIND({1,2,3,4,5,6,7,8,9,0},B888)))","v":13},"3"]
["Adelaide","Couple with 3 children",50000,0,"C","Adelaide_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B889)),FIND({1,2,3,4,5,6,7,8,9,0},B889)))","v":13},"3"]
["Adelaide","Couple with 3 children",63000,3768.0809757270631,"D","Adelaide_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B890)),FIND({1,2,3,4,5,6,7,8,9,0},B890)))","v":13},"3"]
["Adelaide","Couple with 3 children",75000,3930.3095018555,"E","Adelaide_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B891)),FIND({1,2,3,4,5,6,7,8,9,0},B891)))","v":13},"3"]
["Adelaide","Couple with 3 children",100000,4207.799770188054,"F","Adelaide_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B892)),FIND({1,2,3,4,5,6,7,8,9,0},B892)))","v":13},"3"]
["Adelaide","Couple with 3 children",125000,4567.992684618489,"G","Adelaide_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B893)),FIND({1,2,3,4,5,6,7,8,9,0},B893)))","v":13},"3"]
["Adelaide","Couple with 3 children",150000,4868.6654524575233,"H","Adelaide_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B894)),FIND({1,2,3,4,5,6,7,8,9,0},B894)))","v":13},"3"]
["Adelaide","Couple with 3 children",175000,5226.630172974822,"I","Adelaide_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B895)),FIND({1,2,3,4,5,6,7,8,9,0},B895)))","v":13},"3"]
["Adelaide","Couple with 3 children",200000,5422.0596831376497,"J","Adelaide_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B896)),FIND({1,2,3,4,5,6,7,8,9,0},B896)))","v":13},"3"]
["Adelaide","Couple with 3 children",251000,5665.2373469603626,"K","Adelaide_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B897)),FIND({1,2,3,4,5,6,7,8,9,0},B897)))","v":13},"3"]
["Adelaide","Couple with 3 children",313000,6150.0133187452293,"L","Adelaide_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B898)),FIND({1,2,3,4,5,6,7,8,9,0},B898)))","v":13},"3"]
["Adelaide","Couple with 3 children",376000,6857.4894912041627,{"$f":"VLOOKUP(C899, $J$2:$K$100, 2)","v":"M"},{"$f":"A899&\"_\"&LEFT(B899, 6)&\"_\"&H899&\"_\"&E899","v":"Adelaide_Couple_3_M"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B899)),FIND({1,2,3,4,5,6,7,8,9,0},B899)))","v":13},{"$f":"IF(RIGHT(LEFT(B899, G899), 1)=\"\", 0, RIGHT(LEFT(B899, G899), 1))","v":"3"}]
["Adelaide","Couple with 3 children",626000,7039.3089002414627,"N","Adelaide_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B900)),FIND({1,2,3,4,5,6,7,8,9,0},B900)))","v":13},"3"]
["Adelaide","Couple with 3 children",1000000000,7039.3089002414627,"O","Adelaide_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B901)),FIND({1,2,3,4,5,6,7,8,9,0},B901)))","v":13},"3"]
["Adelaide","Single person",25000,1376.3462541288557,"A","Adelaide_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B902)),FIND({1,2,3,4,5,6,7,8,9,0},B902)))","v":0},0]
["Adelaide","Single person",38000,1457.8228342890586,"B","Adelaide_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B903)),FIND({1,2,3,4,5,6,7,8,9,0},B903)))","v":0},0]
["Adelaide","Single person",50000,1529.8835631342611,"C","Adelaide_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B904)),FIND({1,2,3,4,5,6,7,8,9,0},B904)))","v":0},0]
["Adelaide","Single person",63000,1630.3500286638828,"D","Adelaide_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B905)),FIND({1,2,3,4,5,6,7,8,9,0},B905)))","v":0},0]
["Adelaide","Single person",75000,1791.1246136429838,"E","Adelaide_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B906)),FIND({1,2,3,4,5,6,7,8,9,0},B906)))","v":0},0]
["Adelaide","Single person",100000,2066.1279583337473,"F","Adelaide_Single_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B907)),FIND({1,2,3,4,5,6,7,8,9,0},B907)))","v":0},0]
["Adelaide","Single person",125000,2423.092802743739,"G","Adelaide_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B908)),FIND({1,2,3,4,5,6,7,8,9,0},B908)))","v":0},0]
["Adelaide","Single person",150000,2721.0710423620894,"H","Adelaide_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B909)),FIND({1,2,3,4,5,6,7,8,9,0},B909)))","v":0},0]
["Adelaide","Single person",175000,3075.8275037223739,"I","Adelaide_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B910)),FIND({1,2,3,4,5,6,7,8,9,0},B910)))","v":0},0]
["Adelaide","Single person",200000,3269.50556315535,"J","Adelaide_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B911)),FIND({1,2,3,4,5,6,7,8,9,0},B911)))","v":0},0]
["Adelaide","Single person",251000,3510.5040920068332,"K","Adelaide_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B912)),FIND({1,2,3,4,5,6,7,8,9,0},B912)))","v":0},0]
["Adelaide","Single person",313000,3990.9353147647525,"L","Adelaide_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B913)),FIND({1,2,3,4,5,6,7,8,9,0},B913)))","v":0},0]
["Adelaide","Single person",376000,4692.071044280483,"M","Adelaide_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B914)),FIND({1,2,3,4,5,6,7,8,9,0},B914)))","v":0},0]
["Adelaide","Single person",626000,4872.2611354533819,"N","Adelaide_Single_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B915)),FIND({1,2,3,4,5,6,7,8,9,0},B915)))","v":0},0]
["Adelaide","Single person",1000000000,4872.2611354533819,"O","Adelaide_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B916)),FIND({1,2,3,4,5,6,7,8,9,0},B916)))","v":0},0]
["Adelaide","Single parent with 1 child",25000,0,"A","Adelaide_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B917)),FIND({1,2,3,4,5,6,7,8,9,0},B917)))","v":20},"1"]
["Adelaide","Single parent with 1 child",38000,1905.8792357359723,"B","Adelaide_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B918)),FIND({1,2,3,4,5,6,7,8,9,0},B918)))","v":20},"1"]
["Adelaide","Single parent with 1 child",50000,1978.764150686522,"C","Adelaide_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B919)),FIND({1,2,3,4,5,6,7,8,9,0},B919)))","v":20},"1"]
["Adelaide","Single parent with 1 child",63000,2080.3797975781622,"D","Adelaide_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B920)),FIND({1,2,3,4,5,6,7,8,9,0},B920)))","v":20},"1"]
["Adelaide","Single parent with 1 child",75000,2242.9931875397492,"E","Adelaide_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B921)),FIND({1,2,3,4,5,6,7,8,9,0},B921)))","v":20},"1"]
["Adelaide","Single parent with 1 child",100000,2521.1419270183114,"F","Adelaide_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B922)),FIND({1,2,3,4,5,6,7,8,9,0},B922)))","v":20},"1"]
["Adelaide","Single parent with 1 child",125000,2882.1897741447569,"G","Adelaide_Single_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B923)),FIND({1,2,3,4,5,6,7,8,9,0},B923)))","v":20},"1"]
["Adelaide","Single parent with 1 child",150000,3183.5760674762278,"H","Adelaide_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B924)),FIND({1,2,3,4,5,6,7,8,9,0},B924)))","v":20},"1"]
["Adelaide","Single parent with 1 child",175000,3542.3901126661008,"I","Adelaide_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B925)),FIND({1,2,3,4,5,6,7,8,9,0},B925)))","v":20},"1"]
["Adelaide","Single parent with 1 child",200000,3738.2833158390586,"J","Adelaide_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B926)),FIND({1,2,3,4,5,6,7,8,9,0},B926)))","v":20},"1"]
["Adelaide","Single parent with 1 child",251000,3982.0381438002732,"K","Adelaide_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B927)),FIND({1,2,3,4,5,6,7,8,9,0},B927)))","v":20},"1"]
["Adelaide","Single parent with 1 child",313000,4467.9645357461513,"L","Adelaide_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B928)),FIND({1,2,3,4,5,6,7,8,9,0},B928)))","v":20},"1"]
["Adelaide","Single parent with 1 child",376000,5177.1196174324441,"M","Adelaide_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B929)),FIND({1,2,3,4,5,6,7,8,9,0},B929)))","v":20},"1"]
["Adelaide","Single parent with 1 child",626000,5359.3705014726193,"N","Adelaide_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B930)),FIND({1,2,3,4,5,6,7,8,9,0},B930)))","v":20},"1"]
["Adelaide","Single parent with 1 child",1000000000,5359.3705014726193,"O","Adelaide_Single_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B931)),FIND({1,2,3,4,5,6,7,8,9,0},B931)))","v":20},"1"]
["Adelaide","Single parent with 2 children",25000,0,"A","Adelaide_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B932)),FIND({1,2,3,4,5,6,7,8,9,0},B932)))","v":20},"2"]
["Adelaide","Single parent with 2 children",38000,2379.4933696079029,"B","Adelaide_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B933)),FIND({1,2,3,4,5,6,7,8,9,0},B933)))","v":20},"2"]
["Adelaide","Single parent with 2 children",50000,2452.5057015324696,"C","Adelaide_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B934)),FIND({1,2,3,4,5,6,7,8,9,0},B934)))","v":20},"2"]
["Adelaide","Single parent with 2 children",63000,2554.2986482958399,"D","Adelaide_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B935)),FIND({1,2,3,4,5,6,7,8,9,0},B935)))","v":20},"2"]
["Adelaide","Single parent with 2 children",75000,2717.1959199698781,"E","Adelaide_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B936)),FIND({1,2,3,4,5,6,7,8,9,0},B936)))","v":20},"2"]
["Adelaide","Single parent with 2 children",100000,2995.8304254898121,"F","Adelaide_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B937)),FIND({1,2,3,4,5,6,7,8,9,0},B937)))","v":20},"2"]
["Adelaide","Single parent with 2 children",125000,3357.5085793693029,"G","Adelaide_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B938)),FIND({1,2,3,4,5,6,7,8,9,0},B938)))","v":20},"2"]
["Adelaide","Single parent with 2 children",150000,3659.4210108059301,"H","Adelaide_Single_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B939)),FIND({1,2,3,4,5,6,7,8,9,0},B939)))","v":20},"2"]
["Adelaide","Single parent with 2 children",175000,4018.8615427624591,"I","Adelaide_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B940)),FIND({1,2,3,4,5,6,7,8,9,0},B940)))","v":20},"2"]
["Adelaide","Single parent with 2 children",200000,4215.0968542884611,"J","Adelaide_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B941)),FIND({1,2,3,4,5,6,7,8,9,0},B941)))","v":20},"2"]
["Adelaide","Single parent with 2 children",251000,4459.2775170903833,"K","Adelaide_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B942)),FIND({1,2,3,4,5,6,7,8,9,0},B942)))","v":20},"2"]
["Adelaide","Single parent with 2 children",313000,4946.0520121912732,"L","Adelaide_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B943)),FIND({1,2,3,4,5,6,7,8,9,0},B943)))","v":20},"2"]
["Adelaide","Single parent with 2 children",376000,5656.4455944615729,"M","Adelaide_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B944)),FIND({1,2,3,4,5,6,7,8,9,0},B944)))","v":20},"2"]
["Adelaide","Single parent with 2 children",626000,5839.0143663833878,"N","Adelaide_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B945)),FIND({1,2,3,4,5,6,7,8,9,0},B945)))","v":20},"2"]
["Adelaide","Single parent with 2 children",1000000000,5839.0143663833878,"O","Adelaide_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B946)),FIND({1,2,3,4,5,6,7,8,9,0},B946)))","v":20},"2"]
["Adelaide","Single parent with 3 children",25000,0,"A","Adelaide_Single_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B947)),FIND({1,2,3,4,5,6,7,8,9,0},B947)))","v":20},"3"]
["Adelaide","Single parent with 3 children",38000,0,"B","Adelaide_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B948)),FIND({1,2,3,4,5,6,7,8,9,0},B948)))","v":20},"3"]
["Adelaide","Single parent with 3 children",50000,2926.2472523784177,"C","Adelaide_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B949)),FIND({1,2,3,4,5,6,7,8,9,0},B949)))","v":20},"3"]
["Adelaide","Single parent with 3 children",63000,3028.2174990135177,"D","Adelaide_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B950)),FIND({1,2,3,4,5,6,7,8,9,0},B950)))","v":20},"3"]
["Adelaide","Single parent with 3 children",75000,3191.398652400007,"E","Adelaide_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B951)),FIND({1,2,3,4,5,6,7,8,9,0},B951)))","v":20},"3"]
["Adelaide","Single parent with 3 children",100000,3470.5189239613132,"F","Adelaide_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B952)),FIND({1,2,3,4,5,6,7,8,9,0},B952)))","v":20},"3"]
["Adelaide","Single parent with 3 children",125000,3832.8273845938488,"G","Adelaide_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B953)),FIND({1,2,3,4,5,6,7,8,9,0},B953)))","v":20},"3"]
["Adelaide","Single parent with 3 children",150000,4135.2659541356325,"H","Adelaide_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B954)),FIND({1,2,3,4,5,6,7,8,9,0},B954)))","v":20},"3"]
["Adelaide","Single parent with 3 children",175000,4495.3329728588169,"I","Adelaide_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B955)),FIND({1,2,3,4,5,6,7,8,9,0},B955)))","v":20},"3"]
["Adelaide","Single parent with 3 children",200000,4691.9103927378619,"J","Adelaide_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B956)),FIND({1,2,3,4,5,6,7,8,9,0},B956)))","v":20},"3"]
["Adelaide","Single parent with 3 children",251000,4936.5168903804943,"K","Adelaide_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B957)),FIND({1,2,3,4,5,6,7,8,9,0},B957)))","v":20},"3"]
["Adelaide","Single parent with 3 children",313000,5424.1394886363951,"L","Adelaide_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B958)),FIND({1,2,3,4,5,6,7,8,9,0},B958)))","v":20},"3"]
["Adelaide","Single parent with 3 children",376000,6135.7715714907017,"M","Adelaide_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B959)),FIND({1,2,3,4,5,6,7,8,9,0},B959)))","v":20},"3"]
["Adelaide","Single parent with 3 children",626000,6318.6582312941564,"N","Adelaide_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B960)),FIND({1,2,3,4,5,6,7,8,9,0},B960)))","v":20},"3"]
["Adelaide","Single parent with 3 children",1000000000,6318.6582312941564,"O","Adelaide_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B961)),FIND({1,2,3,4,5,6,7,8,9,0},B961)))","v":20},"3"]
["Balance of SA","Couple",25000,0,"A","Balance of SA_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B962)),FIND({1,2,3,4,5,6,7,8,9,0},B962)))","v":0},0]
["Balance of SA","Couple",38000,2429.0269759928269,{"$f":"VLOOKUP(C963, $J$2:$K$100, 2)","v":"B"},{"$f":"A963&\"_\"&LEFT(B963, 6)&\"_\"&H963&\"_\"&E963","v":"Balance of SA_Couple_0_B"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B963)),FIND({1,2,3,4,5,6,7,8,9,0},B963)))","v":0},{"$f":"IF(RIGHT(LEFT(B963, G963), 1)=\"\", 0, RIGHT(LEFT(B963, G963), 1))","v":0}]
["Balance of SA","Couple",50000,2501.9186830233753,"C","Balance of SA_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B964)),FIND({1,2,3,4,5,6,7,8,9,0},B964)))","v":0},0]
["Balance of SA","Couple",63000,2603.5434559578666,"D","Balance of SA_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B965)),FIND({1,2,3,4,5,6,7,8,9,0},B965)))","v":0},0]
["Balance of SA","Couple",75000,2766.1716023264457,"E","Balance of SA_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B966)),FIND({1,2,3,4,5,6,7,8,9,0},B966)))","v":0},0]
["Balance of SA","Couple",100000,3044.3458111639416,"F","Balance of SA_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B967)),FIND({1,2,3,4,5,6,7,8,9,0},B967)))","v":0},0]
["Balance of SA","Couple",125000,3405.4263504363867,"G","Balance of SA_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B968)),FIND({1,2,3,4,5,6,7,8,9,0},B968)))","v":0},0]
["Balance of SA","Couple",150000,3706.84006738174,"H","Balance of SA_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B969)),FIND({1,2,3,4,5,6,7,8,9,0},B969)))","v":0},0]
["Balance of SA","Couple",175000,4065.6867616271575,"I","Balance of SA_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B970)),FIND({1,2,3,4,5,6,7,8,9,0},B970)))","v":0},0]
["Balance of SA","Couple",200000,4261.5977894314428,"J","Balance of SA_Couple_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B971)),FIND({1,2,3,4,5,6,7,8,9,0},B971)))","v":0},0]
["Balance of SA","Couple",251000,4505.3751974454281,"K","Balance of SA_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B972)),FIND({1,2,3,4,5,6,7,8,9,0},B972)))","v":0},0]
["Balance of SA","Couple",313000,4991.3454842662295,"L","Balance of SA_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B973)),FIND({1,2,3,4,5,6,7,8,9,0},B973)))","v":0},0]
["Balance of SA","Couple",376000,5700.565253257897,"M","Balance of SA_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B974)),FIND({1,2,3,4,5,6,7,8,9,0},B974)))","v":0},0]
["Balance of SA","Couple",626000,5882.832400259872,"N","Balance of SA_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B975)),FIND({1,2,3,4,5,6,7,8,9,0},B975)))","v":0},0]
["Balance of SA","Couple",1000000000,5882.832400259872,"O","Balance of SA_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B976)),FIND({1,2,3,4,5,6,7,8,9,0},B976)))","v":0},0]
["Balance of SA","Couple with 1 child",25000,0,"A","Balance of SA_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B977)),FIND({1,2,3,4,5,6,7,8,9,0},B977)))","v":13},"1"]
["Balance of SA","Couple with 1 child",38000,0,"B","Balance of SA_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B978)),FIND({1,2,3,4,5,6,7,8,9,0},B978)))","v":13},"1"]
["Balance of SA","Couple with 1 child",50000,2899.4757292308836,"C","Balance of SA_Couple_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B979)),FIND({1,2,3,4,5,6,7,8,9,0},B979)))","v":13},"1"]
["Balance of SA","Couple with 1 child",63000,3002.0805896970232,"D","Balance of SA_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B980)),FIND({1,2,3,4,5,6,7,8,9,0},B980)))","v":13},"1"]
["Balance of SA","Couple with 1 child",75000,3166.2769974089879,"E","Balance of SA_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B981)),FIND({1,2,3,4,5,6,7,8,9,0},B981)))","v":13},"1"]
["Balance of SA","Couple with 1 child",100000,3447.1334744972482,"F","Balance of SA_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B982)),FIND({1,2,3,4,5,6,7,8,9,0},B982)))","v":13},"1"]
["Balance of SA","Couple with 1 child",125000,3811.6960700147806,"G","Balance of SA_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B983)),FIND({1,2,3,4,5,6,7,8,9,0},B983)))","v":13},"1"]
["Balance of SA","Couple with 1 child",150000,4116.0163151701245,"H","Balance of SA_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B984)),FIND({1,2,3,4,5,6,7,8,9,0},B984)))","v":13},"1"]
["Balance of SA","Couple with 1 child",175000,4478.3235247246239,"I","Balance of SA_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B985)),FIND({1,2,3,4,5,6,7,8,9,0},B985)))","v":13},"1"]
["Balance of SA","Couple with 1 child",200000,4676.1237197995042,"J","Balance of SA_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B986)),FIND({1,2,3,4,5,6,7,8,9,0},B986)))","v":13},"1"]
["Balance of SA","Couple with 1 child",251000,4922.2515464891521,"K","Balance of SA_Couple_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B987)),FIND({1,2,3,4,5,6,7,8,9,0},B987)))","v":13},"1"]
["Balance of SA","Couple with 1 child",313000,5412.908037913302,"L","Balance of SA_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B988)),FIND({1,2,3,4,5,6,7,8,9,0},B988)))","v":13},"1"]
["Balance of SA","Couple with 1 child",376000,6128.9668031077572,"M","Balance of SA_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B989)),FIND({1,2,3,4,5,6,7,8,9,0},B989)))","v":13},"1"]
["Balance of SA","Couple with 1 child",626000,6312.9918730530771,"N","Balance of SA_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B990)),FIND({1,2,3,4,5,6,7,8,9,0},B990)))","v":13},"1"]
["Balance of SA","Couple with 1 child",1000000000,6312.9918730530771,"O","Balance of SA_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B991)),FIND({1,2,3,4,5,6,7,8,9,0},B991)))","v":13},"1"]
["Balance of SA","Couple with 2 children",25000,0,"A","Balance of SA_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B992)),FIND({1,2,3,4,5,6,7,8,9,0},B992)))","v":13},"2"]
["Balance of SA","Couple with 2 children",38000,0,"B","Balance of SA_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B993)),FIND({1,2,3,4,5,6,7,8,9,0},B993)))","v":13},"2"]
["Balance of SA","Couple with 2 children",50000,3186.9825296244449,"C","Balance of SA_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B994)),FIND({1,2,3,4,5,6,7,8,9,0},B994)))","v":13},"2"]
["Balance of SA","Couple with 2 children",63000,3288.676672030329,"D","Balance of SA_Couple_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B995)),FIND({1,2,3,4,5,6,7,8,9,0},B995)))","v":13},"2"]
["Balance of SA","Couple with 2 children",75000,3451.4154763733695,"E","Balance of SA_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B996)),FIND({1,2,3,4,5,6,7,8,9,0},B996)))","v":13},"2"]
["Balance of SA","Couple with 2 children",100000,3729.7791187792186,"F","Balance of SA_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B997)),FIND({1,2,3,4,5,6,7,8,9,0},B997)))","v":13},"2"]
["Balance of SA","Couple with 2 children",125000,4091.1060265014307,"G","Balance of SA_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B998)),FIND({1,2,3,4,5,6,7,8,9,0},B998)))","v":13},"2"]
["Balance of SA","Couple with 2 children",150000,4392.7250529752646,"H","Balance of SA_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B999)),FIND({1,2,3,4,5,6,7,8,9,0},B999)))","v":13},"2"]
["Balance of SA","Couple with 2 children",175000,4751.8164332054694,"I","Balance of SA_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1000)),FIND({1,2,3,4,5,6,7,8,9,0},B1000)))","v":13},"2"]
["Balance of SA","Couple with 2 children",200000,4947.8607185039573,"J","Balance of SA_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1001)),FIND({1,2,3,4,5,6,7,8,9,0},B1001)))","v":13},"2"]
["Balance of SA","Couple with 2 children",251000,5191.8042415873415,"K","Balance of SA_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1002)),FIND({1,2,3,4,5,6,7,8,9,0},B1002)))","v":13},"2"]
["Balance of SA","Couple with 2 children",313000,5678.1056788153101,"L","Balance of SA_Couple_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1003)),FIND({1,2,3,4,5,6,7,8,9,0},B1003)))","v":13},"2"]
["Balance of SA","Couple with 2 children",376000,6387.8087251217466,"M","Balance of SA_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1004)),FIND({1,2,3,4,5,6,7,8,9,0},B1004)))","v":13},"2"]
["Balance of SA","Couple with 2 children",626000,6570.2003933551232,"N","Balance of SA_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1005)),FIND({1,2,3,4,5,6,7,8,9,0},B1005)))","v":13},"2"]
["Balance of SA","Couple with 2 children",1000000000,6570.2003933551232,"O","Balance of SA_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1006)),FIND({1,2,3,4,5,6,7,8,9,0},B1006)))","v":13},"2"]
["Balance of SA","Couple with 3 children",25000,0,"A","Balance of SA_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1007)),FIND({1,2,3,4,5,6,7,8,9,0},B1007)))","v":13},"3"]
["Balance of SA","Couple with 3 children",38000,0,"B","Balance of SA_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1008)),FIND({1,2,3,4,5,6,7,8,9,0},B1008)))","v":13},"3"]
["Balance of SA","Couple with 3 children",50000,0,"C","Balance of SA_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1009)),FIND({1,2,3,4,5,6,7,8,9,0},B1009)))","v":13},"3"]
["Balance of SA","Couple with 3 children",63000,3571.4212136546444,"D","Balance of SA_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1010)),FIND({1,2,3,4,5,6,7,8,9,0},B1010)))","v":13},"3"]
["Balance of SA","Couple with 3 children",75000,3733.6498196695698,"E","Balance of SA_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1011)),FIND({1,2,3,4,5,6,7,8,9,0},B1011)))","v":13},"3"]
["Balance of SA","Couple with 3 children",100000,4011.1400081156366,"F","Balance of SA_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1012)),FIND({1,2,3,4,5,6,7,8,9,0},B1012)))","v":13},"3"]
["Balance of SA","Couple with 3 children",125000,4371.3329225460711,"G","Balance of SA_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1013)),FIND({1,2,3,4,5,6,7,8,9,0},B1013)))","v":13},"3"]
["Balance of SA","Couple with 3 children",150000,4672.0056903851055,"H","Balance of SA_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1014)),FIND({1,2,3,4,5,6,7,8,9,0},B1014)))","v":13},"3"]
["Balance of SA","Couple with 3 children",175000,5029.9704109024042,"I","Balance of SA_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1015)),FIND({1,2,3,4,5,6,7,8,9,0},B1015)))","v":13},"3"]
["Balance of SA","Couple with 3 children",200000,5225.3999210652319,"J","Balance of SA_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1016)),FIND({1,2,3,4,5,6,7,8,9,0},B1016)))","v":13},"3"]
["Balance of SA","Couple with 3 children",251000,5468.5775848879448,"K","Balance of SA_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1017)),FIND({1,2,3,4,5,6,7,8,9,0},B1017)))","v":13},"3"]
["Balance of SA","Couple with 3 children",313000,5953.3535566728106,"L","Balance of SA_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1018)),FIND({1,2,3,4,5,6,7,8,9,0},B1018)))","v":13},"3"]
["Balance of SA","Couple with 3 children",376000,6660.829729131744,"M","Balance of SA_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1019)),FIND({1,2,3,4,5,6,7,8,9,0},B1019)))","v":13},"3"]
["Balance of SA","Couple with 3 children",626000,6842.6491381690439,"N","Balance of SA_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1020)),FIND({1,2,3,4,5,6,7,8,9,0},B1020)))","v":13},"3"]
["Balance of SA","Couple with 3 children",1000000000,6842.6491381690439,"O","Balance of SA_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1021)),FIND({1,2,3,4,5,6,7,8,9,0},B1021)))","v":13},"3"]
["Balance of SA","Single person",25000,1181.448968376043,"A","Balance of SA_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1022)),FIND({1,2,3,4,5,6,7,8,9,0},B1022)))","v":0},0]
["Balance of SA","Single person",38000,1262.9254693657058,"B","Balance of SA_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1023)),FIND({1,2,3,4,5,6,7,8,9,0},B1023)))","v":0},0]
["Balance of SA","Single person",50000,1334.9862971740833,"C","Balance of SA_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1024)),FIND({1,2,3,4,5,6,7,8,9,0},B1024)))","v":0},0]
["Balance of SA","Single person",63000,1435.4527627037048,"D","Balance of SA_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1025)),FIND({1,2,3,4,5,6,7,8,9,0},B1025)))","v":0},0]
["Balance of SA","Single person",75000,1596.2272487196308,"E","Balance of SA_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1026)),FIND({1,2,3,4,5,6,7,8,9,0},B1026)))","v":0},0]
["Balance of SA","Single person",100000,1871.2306725809342,{"$f":"VLOOKUP(C1027, $J$2:$K$100, 2)","v":"F"},{"$f":"A1027&\"_\"&LEFT(B1027, 6)&\"_\"&H1027&\"_\"&E1027","v":"Balance of SA_Single_0_F"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1027)),FIND({1,2,3,4,5,6,7,8,9,0},B1027)))","v":0},{"$f":"IF(RIGHT(LEFT(B1027, G1027), 1)=\"\", 0, RIGHT(LEFT(B1027, G1027), 1))","v":0}]
["Balance of SA","Single person",125000,2228.1955169909265,"G","Balance of SA_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1028)),FIND({1,2,3,4,5,6,7,8,9,0},B1028)))","v":0},0]
["Balance of SA","Single person",150000,2526.1737566092775,"H","Balance of SA_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1029)),FIND({1,2,3,4,5,6,7,8,9,0},B1029)))","v":0},0]
["Balance of SA","Single person",175000,2880.9302179695605,"I","Balance of SA_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1030)),FIND({1,2,3,4,5,6,7,8,9,0},B1030)))","v":0},0]
["Balance of SA","Single person",200000,3074.6082774025376,"J","Balance of SA_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1031)),FIND({1,2,3,4,5,6,7,8,9,0},B1031)))","v":0},0]
["Balance of SA","Single person",251000,3315.6068062540203,"K","Balance of SA_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1032)),FIND({1,2,3,4,5,6,7,8,9,0},B1032)))","v":0},0]
["Balance of SA","Single person",313000,3796.0380290119392,"L","Balance of SA_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1033)),FIND({1,2,3,4,5,6,7,8,9,0},B1033)))","v":0},0]
["Balance of SA","Single person",376000,4497.17391686875,"M","Balance of SA_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1034)),FIND({1,2,3,4,5,6,7,8,9,0},B1034)))","v":0},0]
["Balance of SA","Single person",626000,4677.3638497005686,"N","Balance of SA_Single_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1035)),FIND({1,2,3,4,5,6,7,8,9,0},B1035)))","v":0},0]
["Balance of SA","Single person",1000000000,4677.3638497005686,"O","Balance of SA_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1036)),FIND({1,2,3,4,5,6,7,8,9,0},B1036)))","v":0},0]
["Balance of SA","Single parent with 1 child",25000,0,"A","Balance of SA_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1037)),FIND({1,2,3,4,5,6,7,8,9,0},B1037)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",38000,1708.7527610518443,"B","Balance of SA_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1038)),FIND({1,2,3,4,5,6,7,8,9,0},B1038)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",50000,1781.6376960214104,"C","Balance of SA_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1039)),FIND({1,2,3,4,5,6,7,8,9,0},B1039)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",63000,1883.253382951083,"D","Balance of SA_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1040)),FIND({1,2,3,4,5,6,7,8,9,0},B1040)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",75000,2045.8667328746371,"E","Balance of SA_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1041)),FIND({1,2,3,4,5,6,7,8,9,0},B1041)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",100000,2324.0154723531991,"F","Balance of SA_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1042)),FIND({1,2,3,4,5,6,7,8,9,0},B1042)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",125000,2685.0633194796455,"G","Balance of SA_Single_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1043)),FIND({1,2,3,4,5,6,7,8,9,0},B1043)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",150000,2986.4496128111155,"H","Balance of SA_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1044)),FIND({1,2,3,4,5,6,7,8,9,0},B1044)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",175000,3345.2636580009898,"I","Balance of SA_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1045)),FIND({1,2,3,4,5,6,7,8,9,0},B1045)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",200000,3541.1569412500126,"J","Balance of SA_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1046)),FIND({1,2,3,4,5,6,7,8,9,0},B1046)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",251000,3784.9118492872935,"K","Balance of SA_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1047)),FIND({1,2,3,4,5,6,7,8,9,0},B1047)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",313000,4270.8380810810395,"L","Balance of SA_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1048)),FIND({1,2,3,4,5,6,7,8,9,0},B1048)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",376000,4979.9931627673313,"M","Balance of SA_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1049)),FIND({1,2,3,4,5,6,7,8,9,0},B1049)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",626000,5162.2440468075083,"N","Balance of SA_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1050)),FIND({1,2,3,4,5,6,7,8,9,0},B1050)))","v":20},"1"]
["Balance of SA","Single parent with 1 child",1000000000,5162.2440468075083,"O","Balance of SA_Single_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1051)),FIND({1,2,3,4,5,6,7,8,9,0},B1051)))","v":20},"1"]
["Balance of SA","Single parent with 2 children",25000,0,"A","Balance of SA_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1052)),FIND({1,2,3,4,5,6,7,8,9,0},B1052)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",38000,2182.0227335573049,"B","Balance of SA_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1053)),FIND({1,2,3,4,5,6,7,8,9,0},B1053)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",50000,2255.0351055898104,"C","Balance of SA_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1054)),FIND({1,2,3,4,5,6,7,8,9,0},B1054)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",63000,2356.8280122452416,"D","Balance of SA_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1055)),FIND({1,2,3,4,5,6,7,8,9,0},B1055)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",75000,2519.7252839192802,"E","Balance of SA_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1056)),FIND({1,2,3,4,5,6,7,8,9,0},B1056)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",100000,2798.3598696550926,"F","Balance of SA_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1057)),FIND({1,2,3,4,5,6,7,8,9,0},B1057)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",125000,3160.0379433187045,"G","Balance of SA_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1058)),FIND({1,2,3,4,5,6,7,8,9,0},B1058)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",150000,3461.9503747553322,"H","Balance of SA_Single_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1059)),FIND({1,2,3,4,5,6,7,8,9,0},B1059)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",175000,3821.3910671436174,"I","Balance of SA_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1060)),FIND({1,2,3,4,5,6,7,8,9,0},B1060)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",200000,4017.6262182378632,"J","Balance of SA_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1061)),FIND({1,2,3,4,5,6,7,8,9,0},B1061)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",251000,4261.8069612556646,"K","Balance of SA_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1062)),FIND({1,2,3,4,5,6,7,8,9,0},B1062)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",313000,4748.5813761406744,"L","Balance of SA_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1063)),FIND({1,2,3,4,5,6,7,8,9,0},B1063)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",376000,5458.974958410975,"M","Balance of SA_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1064)),FIND({1,2,3,4,5,6,7,8,9,0},B1064)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",626000,5641.543730332789,"N","Balance of SA_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1065)),FIND({1,2,3,4,5,6,7,8,9,0},B1065)))","v":20},"2"]
["Balance of SA","Single parent with 2 children",1000000000,5641.543730332789,"O","Balance of SA_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1066)),FIND({1,2,3,4,5,6,7,8,9,0},B1066)))","v":20},"2"]
["Balance of SA","Single parent with 3 children",25000,0,"A","Balance of SA_Single_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1067)),FIND({1,2,3,4,5,6,7,8,9,0},B1067)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",38000,0,"B","Balance of SA_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1068)),FIND({1,2,3,4,5,6,7,8,9,0},B1068)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",50000,2728.4325151582107,"C","Balance of SA_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1069)),FIND({1,2,3,4,5,6,7,8,9,0},B1069)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",63000,2830.4026415393996,"D","Balance of SA_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1070)),FIND({1,2,3,4,5,6,7,8,9,0},B1070)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",75000,2993.583834963923,"E","Balance of SA_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1071)),FIND({1,2,3,4,5,6,7,8,9,0},B1071)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",100000,3272.704266956986,"F","Balance of SA_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1072)),FIND({1,2,3,4,5,6,7,8,9,0},B1072)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",125000,3635.012567157763,"G","Balance of SA_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1073)),FIND({1,2,3,4,5,6,7,8,9,0},B1073)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",150000,3937.4511366995484,"H","Balance of SA_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1074)),FIND({1,2,3,4,5,6,7,8,9,0},B1074)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",175000,4297.5184762862455,"I","Balance of SA_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1075)),FIND({1,2,3,4,5,6,7,8,9,0},B1075)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",200000,4494.0954952257134,"J","Balance of SA_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1076)),FIND({1,2,3,4,5,6,7,8,9,0},B1076)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",251000,4738.7020732240353,"K","Balance of SA_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1077)),FIND({1,2,3,4,5,6,7,8,9,0},B1077)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",313000,5226.3246712003101,"L","Balance of SA_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1078)),FIND({1,2,3,4,5,6,7,8,9,0},B1078)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",376000,5937.9567540546186,"M","Balance of SA_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1079)),FIND({1,2,3,4,5,6,7,8,9,0},B1079)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",626000,6120.8434138580697,"N","Balance of SA_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1080)),FIND({1,2,3,4,5,6,7,8,9,0},B1080)))","v":20},"3"]
["Balance of SA","Single parent with 3 children",1000000000,6120.8434138580697,"O","Balance of SA_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1081)),FIND({1,2,3,4,5,6,7,8,9,0},B1081)))","v":20},"3"]
["Perth","Couple",25000,0,"A","Perth_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1082)),FIND({1,2,3,4,5,6,7,8,9,0},B1082)))","v":0},0]
["Perth","Couple",38000,2298.2329231348103,"B","Perth_Couple_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1083)),FIND({1,2,3,4,5,6,7,8,9,0},B1083)))","v":0},0]
["Perth","Couple",50000,2371.1245100403307,"C","Perth_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1084)),FIND({1,2,3,4,5,6,7,8,9,0},B1084)))","v":0},0]
["Perth","Couple",63000,2472.7492429331455,"D","Perth_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1085)),FIND({1,2,3,4,5,6,7,8,9,0},B1085)))","v":0},0]
["Perth","Couple",75000,2635.3773893017246,"E","Perth_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1086)),FIND({1,2,3,4,5,6,7,8,9,0},B1086)))","v":0},0]
["Perth","Couple",100000,2913.5515981392218,"F","Perth_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1087)),FIND({1,2,3,4,5,6,7,8,9,0},B1087)))","v":0},0]
["Perth","Couple",125000,3274.6321374116656,"G","Perth_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1088)),FIND({1,2,3,4,5,6,7,8,9,0},B1088)))","v":0},0]
["Perth","Couple",150000,3576.0460145237234,"H","Perth_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1089)),FIND({1,2,3,4,5,6,7,8,9,0},B1089)))","v":0},0]
["Perth","Couple",175000,3934.8928689358454,"I","Perth_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1090)),FIND({1,2,3,4,5,6,7,8,9,0},B1090)))","v":0},0]
["Perth","Couple",200000,4130.8036564900749,{"$f":"VLOOKUP(C1091, $J$2:$K$100, 2)","v":"J"},{"$f":"A1091&\"_\"&LEFT(B1091, 6)&\"_\"&H1091&\"_\"&E1091","v":"Perth_Couple_0_J"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1091)),FIND({1,2,3,4,5,6,7,8,9,0},B1091)))","v":0},{"$f":"IF(RIGHT(LEFT(B1091, G1091), 1)=\"\", 0, RIGHT(LEFT(B1091, G1091), 1))","v":0}]
["Perth","Couple",251000,4374.580984420707,"K","Perth_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1092)),FIND({1,2,3,4,5,6,7,8,9,0},B1092)))","v":0},0]
["Perth","Couple",313000,4860.5512712415084,"L","Perth_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1093)),FIND({1,2,3,4,5,6,7,8,9,0},B1093)))","v":0},0]
["Perth","Couple",376000,5569.7710402331768,"M","Perth_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1094)),FIND({1,2,3,4,5,6,7,8,9,0},B1094)))","v":0},0]
["Perth","Couple",626000,5752.0385075685599,"N","Perth_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1095)),FIND({1,2,3,4,5,6,7,8,9,0},B1095)))","v":0},0]
["Perth","Couple",1000000000,5752.0385075685599,"O","Perth_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1096)),FIND({1,2,3,4,5,6,7,8,9,0},B1096)))","v":0},0]
["Perth","Couple with 1 child",25000,0,"A","Perth_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1097)),FIND({1,2,3,4,5,6,7,8,9,0},B1097)))","v":13},"1"]
["Perth","Couple with 1 child",38000,0,"B","Perth_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1098)),FIND({1,2,3,4,5,6,7,8,9,0},B1098)))","v":13},"1"]
["Perth","Couple with 1 child",50000,2767.4204715986102,"C","Perth_Couple_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1099)),FIND({1,2,3,4,5,6,7,8,9,0},B1099)))","v":13},"1"]
["Perth","Couple with 1 child",63000,2870.025170353561,"D","Perth_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1100)),FIND({1,2,3,4,5,6,7,8,9,0},B1100)))","v":13},"1"]
["Perth","Couple with 1 child",75000,3034.2215376377276,"E","Perth_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1101)),FIND({1,2,3,4,5,6,7,8,9,0},B1101)))","v":13},"1"]
["Perth","Couple with 1 child",100000,3315.078014725987,"F","Perth_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1102)),FIND({1,2,3,4,5,6,7,8,9,0},B1102)))","v":13},"1"]
["Perth","Couple with 1 child",125000,3679.6406102435194,"G","Perth_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1103)),FIND({1,2,3,4,5,6,7,8,9,0},B1103)))","v":13},"1"]
["Perth","Couple with 1 child",150000,3983.9608553988637,"H","Perth_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1104)),FIND({1,2,3,4,5,6,7,8,9,0},B1104)))","v":13},"1"]
["Perth","Couple with 1 child",175000,4346.2680649533631,"I","Perth_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1105)),FIND({1,2,3,4,5,6,7,8,9,0},B1105)))","v":13},"1"]
["Perth","Couple with 1 child",200000,4544.0683408838368,"J","Perth_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1106)),FIND({1,2,3,4,5,6,7,8,9,0},B1106)))","v":13},"1"]
["Perth","Couple with 1 child",251000,4790.1960867178905,"K","Perth_Couple_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1107)),FIND({1,2,3,4,5,6,7,8,9,0},B1107)))","v":13},"1"]
["Perth","Couple with 1 child",313000,5280.8529015644208,"L","Perth_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1108)),FIND({1,2,3,4,5,6,7,8,9,0},B1108)))","v":13},"1"]
["Perth","Couple with 1 child",376000,5996.9113433364955,"M","Perth_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1109)),FIND({1,2,3,4,5,6,7,8,9,0},B1109)))","v":13},"1"]
["Perth","Couple with 1 child",626000,6180.9364132818164,"N","Perth_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1110)),FIND({1,2,3,4,5,6,7,8,9,0},B1110)))","v":13},"1"]
["Perth","Couple with 1 child",1000000000,6180.9364132818164,"O","Perth_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1111)),FIND({1,2,3,4,5,6,7,8,9,0},B1111)))","v":13},"1"]
["Perth","Couple with 2 children",25000,0,"A","Perth_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1112)),FIND({1,2,3,4,5,6,7,8,9,0},B1112)))","v":13},"2"]
["Perth","Couple with 2 children",38000,0,"B","Perth_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1113)),FIND({1,2,3,4,5,6,7,8,9,0},B1113)))","v":13},"2"]
["Perth","Couple with 2 children",50000,3056.0991906632771,"C","Perth_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1114)),FIND({1,2,3,4,5,6,7,8,9,0},B1114)))","v":13},"2"]
["Perth","Couple with 2 children",63000,3157.7933731381222,"D","Perth_Couple_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1115)),FIND({1,2,3,4,5,6,7,8,9,0},B1115)))","v":13},"2"]
["Perth","Couple with 2 children",75000,3320.5323377570089,"E","Perth_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1116)),FIND({1,2,3,4,5,6,7,8,9,0},B1116)))","v":13},"2"]
["Perth","Couple with 2 children",100000,3598.8961003697418,"F","Perth_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1117)),FIND({1,2,3,4,5,6,7,8,9,0},B1117)))","v":13},"2"]
["Perth","Couple with 2 children",125000,3960.222687540263,"G","Perth_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1118)),FIND({1,2,3,4,5,6,7,8,9,0},B1118)))","v":13},"2"]
["Perth","Couple with 2 children",150000,4261.8417941520202,"H","Perth_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1119)),FIND({1,2,3,4,5,6,7,8,9,0},B1119)))","v":13},"2"]
["Perth","Couple with 2 children",175000,4620.9331743822249,"I","Perth_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1120)),FIND({1,2,3,4,5,6,7,8,9,0},B1120)))","v":13},"2"]
["Perth","Couple with 2 children",200000,4816.9777802324024,"J","Perth_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1121)),FIND({1,2,3,4,5,6,7,8,9,0},B1121)))","v":13},"2"]
["Perth","Couple with 2 children",251000,5060.9209026261751,"K","Perth_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1122)),FIND({1,2,3,4,5,6,7,8,9,0},B1122)))","v":13},"2"]
["Perth","Couple with 2 children",313000,5547.2223398541428,"L","Perth_Couple_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1123)),FIND({1,2,3,4,5,6,7,8,9,0},B1123)))","v":13},"2"]
["Perth","Couple with 2 children",376000,6256.9253861605794,"M","Perth_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1124)),FIND({1,2,3,4,5,6,7,8,9,0},B1124)))","v":13},"2"]
["Perth","Couple with 2 children",626000,6439.3170543939559,"N","Perth_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1125)),FIND({1,2,3,4,5,6,7,8,9,0},B1125)))","v":13},"2"]
["Perth","Couple with 2 children",1000000000,6439.3170543939559,"O","Perth_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1126)),FIND({1,2,3,4,5,6,7,8,9,0},B1126)))","v":13},"2"]
["Perth","Couple with 3 children",25000,0,"A","Perth_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1127)),FIND({1,2,3,4,5,6,7,8,9,0},B1127)))","v":13},"3"]
["Perth","Couple with 3 children",38000,0,"B","Perth_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1128)),FIND({1,2,3,4,5,6,7,8,9,0},B1128)))","v":13},"3"]
["Perth","Couple with 3 children",50000,0,"C","Perth_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1129)),FIND({1,2,3,4,5,6,7,8,9,0},B1129)))","v":13},"3"]
["Perth","Couple with 3 children",63000,3440.9485649425114,"D","Perth_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1130)),FIND({1,2,3,4,5,6,7,8,9,0},B1130)))","v":13},"3"]
["Perth","Couple with 3 children",75000,3603.1771310141921,"E","Perth_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1131)),FIND({1,2,3,4,5,6,7,8,9,0},B1131)))","v":13},"3"]
["Perth","Couple with 3 children",100000,3880.667319460259,"F","Perth_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1132)),FIND({1,2,3,4,5,6,7,8,9,0},B1132)))","v":13},"3"]
["Perth","Couple with 3 children",125000,4240.860233890694,"G","Perth_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1133)),FIND({1,2,3,4,5,6,7,8,9,0},B1133)))","v":13},"3"]
["Perth","Couple with 3 children",150000,4541.5330017297283,"H","Perth_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1134)),FIND({1,2,3,4,5,6,7,8,9,0},B1134)))","v":13},"3"]
["Perth","Couple with 3 children",175000,4899.497722247027,"I","Perth_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1135)),FIND({1,2,3,4,5,6,7,8,9,0},B1135)))","v":13},"3"]
["Perth","Couple with 3 children",200000,5094.9272324098538,"J","Perth_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1136)),FIND({1,2,3,4,5,6,7,8,9,0},B1136)))","v":13},"3"]
["Perth","Couple with 3 children",251000,5338.1048962325676,"K","Perth_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1137)),FIND({1,2,3,4,5,6,7,8,9,0},B1137)))","v":13},"3"]
["Perth","Couple with 3 children",313000,5822.8808680174334,"L","Perth_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1138)),FIND({1,2,3,4,5,6,7,8,9,0},B1138)))","v":13},"3"]
["Perth","Couple with 3 children",376000,6530.3573600223172,"M","Perth_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1139)),FIND({1,2,3,4,5,6,7,8,9,0},B1139)))","v":13},"3"]
["Perth","Couple with 3 children",626000,6712.1764495136695,"N","Perth_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1140)),FIND({1,2,3,4,5,6,7,8,9,0},B1140)))","v":13},"3"]
["Perth","Couple with 3 children",1000000000,6712.1764495136695,"O","Perth_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1141)),FIND({1,2,3,4,5,6,7,8,9,0},B1141)))","v":13},"3"]
["Perth","Single person",25000,1052.1456924666638,"A","Perth_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1142)),FIND({1,2,3,4,5,6,7,8,9,0},B1142)))","v":0},0]
["Perth","Single person",38000,1133.6221934563262,"B","Perth_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1143)),FIND({1,2,3,4,5,6,7,8,9,0},B1143)))","v":0},0]
["Perth","Single person",50000,1205.6829321978462,"C","Perth_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1144)),FIND({1,2,3,4,5,6,7,8,9,0},B1144)))","v":0},0]
["Perth","Single person",63000,1306.1493977274679,"D","Perth_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1145)),FIND({1,2,3,4,5,6,7,8,9,0},B1145)))","v":0},0]
["Perth","Single person",75000,1466.9239035360288,"E","Perth_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1146)),FIND({1,2,3,4,5,6,7,8,9,0},B1146)))","v":0},0]
["Perth","Single person",100000,1741.9272878120626,"F","Perth_Single_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1147)),FIND({1,2,3,4,5,6,7,8,9,0},B1147)))","v":0},0]
["Perth","Single person",125000,2098.8923301484051,"G","Perth_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1148)),FIND({1,2,3,4,5,6,7,8,9,0},B1148)))","v":0},0]
["Perth","Single person",150000,2396.8704510109451,"H","Perth_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1149)),FIND({1,2,3,4,5,6,7,8,9,0},B1149)))","v":0},0]
["Perth","Single person",175000,2751.6269123712286,"I","Perth_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1150)),FIND({1,2,3,4,5,6,7,8,9,0},B1150)))","v":0},0]
["Perth","Single person",200000,2945.3048926336655,"J","Perth_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1151)),FIND({1,2,3,4,5,6,7,8,9,0},B1151)))","v":0},0]
["Perth","Single person",251000,3186.3034214851482,"K","Perth_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1152)),FIND({1,2,3,4,5,6,7,8,9,0},B1152)))","v":0},0]
["Perth","Single person",313000,3666.7346442430676,"L","Perth_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1153)),FIND({1,2,3,4,5,6,7,8,9,0},B1153)))","v":0},0]
["Perth","Single person",376000,4367.8705320998779,"M","Perth_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1154)),FIND({1,2,3,4,5,6,7,8,9,0},B1154)))","v":0},0]
["Perth","Single person",626000,4548.0604649316965,{"$f":"VLOOKUP(C1155, $J$2:$K$100, 2)","v":"N"},{"$f":"A1155&\"_\"&LEFT(B1155, 6)&\"_\"&H1155&\"_\"&E1155","v":"Perth_Single_0_N"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1155)),FIND({1,2,3,4,5,6,7,8,9,0},B1155)))","v":0},{"$f":"IF(RIGHT(LEFT(B1155, G1155), 1)=\"\", 0, RIGHT(LEFT(B1155, G1155), 1))","v":0}]
["Perth","Single person",1000000000,4548.0604649316965,"O","Perth_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1156)),FIND({1,2,3,4,5,6,7,8,9,0},B1156)))","v":0},0]
["Perth","Single parent with 1 child",25000,0,"A","Perth_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1157)),FIND({1,2,3,4,5,6,7,8,9,0},B1157)))","v":20},"1"]
["Perth","Single parent with 1 child",38000,1577.9704881539531,"B","Perth_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1158)),FIND({1,2,3,4,5,6,7,8,9,0},B1158)))","v":20},"1"]
["Perth","Single parent with 1 child",50000,1650.8555031995854,"C","Perth_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1159)),FIND({1,2,3,4,5,6,7,8,9,0},B1159)))","v":20},"1"]
["Perth","Single parent with 1 child",63000,1752.4710700151591,"D","Perth_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1160)),FIND({1,2,3,4,5,6,7,8,9,0},B1160)))","v":20},"1"]
["Perth","Single parent with 1 child",75000,1915.0844599767463,"E","Perth_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1161)),FIND({1,2,3,4,5,6,7,8,9,0},B1161)))","v":20},"1"]
["Perth","Single parent with 1 child",100000,2193.2331994553078,"F","Perth_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1162)),FIND({1,2,3,4,5,6,7,8,9,0},B1162)))","v":20},"1"]
["Perth","Single parent with 1 child",125000,2554.2810465817543,"G","Perth_Single_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1163)),FIND({1,2,3,4,5,6,7,8,9,0},B1163)))","v":20},"1"]
["Perth","Single parent with 1 child",150000,2855.6672998751915,"H","Perth_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1164)),FIND({1,2,3,4,5,6,7,8,9,0},B1164)))","v":20},"1"]
["Perth","Single parent with 1 child",175000,3214.4815052171975,"I","Perth_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1165)),FIND({1,2,3,4,5,6,7,8,9,0},B1165)))","v":20},"1"]
["Perth","Single parent with 1 child",200000,3410.3746283140881,"J","Perth_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1166)),FIND({1,2,3,4,5,6,7,8,9,0},B1166)))","v":20},"1"]
["Perth","Single parent with 1 child",251000,3654.1296164274354,"K","Perth_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1167)),FIND({1,2,3,4,5,6,7,8,9,0},B1167)))","v":20},"1"]
["Perth","Single parent with 1 child",313000,4140.0557681451146,"L","Perth_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1168)),FIND({1,2,3,4,5,6,7,8,9,0},B1168)))","v":20},"1"]
["Perth","Single parent with 1 child",376000,4849.2111701356707,"M","Perth_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1169)),FIND({1,2,3,4,5,6,7,8,9,0},B1169)))","v":20},"1"]
["Perth","Single parent with 1 child",626000,5031.4617338715843,"N","Perth_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1170)),FIND({1,2,3,4,5,6,7,8,9,0},B1170)))","v":20},"1"]
["Perth","Single parent with 1 child",1000000000,5031.4617338715843,"O","Perth_Single_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1171)),FIND({1,2,3,4,5,6,7,8,9,0},B1171)))","v":20},"1"]
["Perth","Single parent with 2 children",25000,0,"A","Perth_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1172)),FIND({1,2,3,4,5,6,7,8,9,0},B1172)))","v":20},"2"]
["Perth","Single parent with 2 children",38000,2051.0122761744037,"B","Perth_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1173)),FIND({1,2,3,4,5,6,7,8,9,0},B1173)))","v":20},"2"]
["Perth","Single parent with 2 children",50000,2124.0244476672137,"C","Perth_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1174)),FIND({1,2,3,4,5,6,7,8,9,0},B1174)))","v":20},"2"]
["Perth","Single parent with 2 children",63000,2225.8173944305831,"D","Perth_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1175)),FIND({1,2,3,4,5,6,7,8,9,0},B1175)))","v":20},"2"]
["Perth","Single parent with 2 children",75000,2388.7146661046222,"E","Perth_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1176)),FIND({1,2,3,4,5,6,7,8,9,0},B1176)))","v":20},"2"]
["Perth","Single parent with 2 children",100000,2667.3492117324954,"F","Perth_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1177)),FIND({1,2,3,4,5,6,7,8,9,0},B1177)))","v":20},"2"]
["Perth","Single parent with 2 children",125000,3029.0272853961083,"G","Perth_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1178)),FIND({1,2,3,4,5,6,7,8,9,0},B1178)))","v":20},"2"]
["Perth","Single parent with 2 children",150000,3330.9399574803697,"H","Perth_Single_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1179)),FIND({1,2,3,4,5,6,7,8,9,0},B1179)))","v":20},"2"]
["Perth","Single parent with 2 children",175000,3690.3804894368986,"I","Perth_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1180)),FIND({1,2,3,4,5,6,7,8,9,0},B1180)))","v":20},"2"]
["Perth","Single parent with 2 children",200000,3886.6156405311444,"J","Perth_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1181)),FIND({1,2,3,4,5,6,7,8,9,0},B1181)))","v":20},"2"]
["Perth","Single parent with 2 children",251000,4130.796303333068,"K","Perth_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1182)),FIND({1,2,3,4,5,6,7,8,9,0},B1182)))","v":20},"2"]
["Perth","Single parent with 2 children",313000,4617.5708786498335,"L","Perth_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1183)),FIND({1,2,3,4,5,6,7,8,9,0},B1183)))","v":20},"2"]
["Perth","Single parent with 2 children",376000,5327.9643004883783,"M","Perth_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1184)),FIND({1,2,3,4,5,6,7,8,9,0},B1184)))","v":20},"2"]
["Perth","Single parent with 2 children",626000,5510.5333932737049,"N","Perth_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1185)),FIND({1,2,3,4,5,6,7,8,9,0},B1185)))","v":20},"2"]
["Perth","Single parent with 2 children",1000000000,5510.5333932737049,"O","Perth_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1186)),FIND({1,2,3,4,5,6,7,8,9,0},B1186)))","v":20},"2"]
["Perth","Single parent with 3 children",25000,0,"A","Perth_Single_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1187)),FIND({1,2,3,4,5,6,7,8,9,0},B1187)))","v":20},"3"]
["Perth","Single parent with 3 children",38000,0,"B","Perth_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1188)),FIND({1,2,3,4,5,6,7,8,9,0},B1188)))","v":20},"3"]
["Perth","Single parent with 3 children",50000,2597.1933921348423,"C","Perth_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1189)),FIND({1,2,3,4,5,6,7,8,9,0},B1189)))","v":20},"3"]
["Perth","Single parent with 3 children",63000,2699.1637188460077,"D","Perth_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1190)),FIND({1,2,3,4,5,6,7,8,9,0},B1190)))","v":20},"3"]
["Perth","Single parent with 3 children",75000,2862.3448722324979,"E","Perth_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1191)),FIND({1,2,3,4,5,6,7,8,9,0},B1191)))","v":20},"3"]
["Perth","Single parent with 3 children",100000,3141.4652240096825,"F","Perth_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1192)),FIND({1,2,3,4,5,6,7,8,9,0},B1192)))","v":20},"3"]
["Perth","Single parent with 3 children",125000,3503.7735242104613,"G","Perth_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1193)),FIND({1,2,3,4,5,6,7,8,9,0},B1193)))","v":20},"3"]
["Perth","Single parent with 3 children",150000,3806.2126150855474,"H","Perth_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1194)),FIND({1,2,3,4,5,6,7,8,9,0},B1194)))","v":20},"3"]
["Perth","Single parent with 3 children",175000,4166.2794736566002,"I","Perth_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1195)),FIND({1,2,3,4,5,6,7,8,9,0},B1195)))","v":20},"3"]
["Perth","Single parent with 3 children",200000,4362.8566527482008,"J","Perth_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1196)),FIND({1,2,3,4,5,6,7,8,9,0},B1196)))","v":20},"3"]
["Perth","Single parent with 3 children",251000,4607.4629902386996,"K","Perth_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1197)),FIND({1,2,3,4,5,6,7,8,9,0},B1197)))","v":20},"3"]
["Perth","Single parent with 3 children",313000,5095.0859891545524,"L","Perth_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1198)),FIND({1,2,3,4,5,6,7,8,9,0},B1198)))","v":20},"3"]
["Perth","Single parent with 3 children",376000,5806.7174308410858,"M","Perth_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1199)),FIND({1,2,3,4,5,6,7,8,9,0},B1199)))","v":20},"3"]
["Perth","Single parent with 3 children",626000,5989.6050526758263,"N","Perth_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1200)),FIND({1,2,3,4,5,6,7,8,9,0},B1200)))","v":20},"3"]
["Perth","Single parent with 3 children",1000000000,5989.6050526758263,"O","Perth_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1201)),FIND({1,2,3,4,5,6,7,8,9,0},B1201)))","v":20},"3"]
["Balance of WA","Couple",25000,0,"A","Balance of WA_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1202)),FIND({1,2,3,4,5,6,7,8,9,0},B1202)))","v":0},0]
["Balance of WA","Couple",38000,2539.1750601465415,"B","Balance of WA_Couple_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1203)),FIND({1,2,3,4,5,6,7,8,9,0},B1203)))","v":0},0]
["Balance of WA","Couple",50000,2612.0666470520619,"C","Balance of WA_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1204)),FIND({1,2,3,4,5,6,7,8,9,0},B1204)))","v":0},0]
["Balance of WA","Couple",63000,2713.6913799448766,"D","Balance of WA_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1205)),FIND({1,2,3,4,5,6,7,8,9,0},B1205)))","v":0},0]
["Balance of WA","Couple",75000,2876.3195663551319,"E","Balance of WA_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1206)),FIND({1,2,3,4,5,6,7,8,9,0},B1206)))","v":0},0]
["Balance of WA","Couple",100000,3154.4937351509525,"F","Balance of WA_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1207)),FIND({1,2,3,4,5,6,7,8,9,0},B1207)))","v":0},0]
["Balance of WA","Couple",125000,3515.5742744233971,"G","Balance of WA_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1208)),FIND({1,2,3,4,5,6,7,8,9,0},B1208)))","v":0},0]
["Balance of WA","Couple",150000,3816.9879913687505,"H","Balance of WA_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1209)),FIND({1,2,3,4,5,6,7,8,9,0},B1209)))","v":0},0]
["Balance of WA","Couple",175000,4175.8348457808725,"I","Balance of WA_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1210)),FIND({1,2,3,4,5,6,7,8,9,0},B1210)))","v":0},0]
["Balance of WA","Couple",200000,4371.7459536685092,"J","Balance of WA_Couple_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1211)),FIND({1,2,3,4,5,6,7,8,9,0},B1211)))","v":0},0]
["Balance of WA","Couple",251000,4615.5229612657331,"K","Balance of WA_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1212)),FIND({1,2,3,4,5,6,7,8,9,0},B1212)))","v":0},0]
["Balance of WA","Couple",313000,5101.4935684199436,"L","Balance of WA_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1213)),FIND({1,2,3,4,5,6,7,8,9,0},B1213)))","v":0},0]
["Balance of WA","Couple",376000,5810.7130170782029,"M","Balance of WA_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1214)),FIND({1,2,3,4,5,6,7,8,9,0},B1214)))","v":0},0]
["Balance of WA","Couple",626000,5992.9804844135861,"N","Balance of WA_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1215)),FIND({1,2,3,4,5,6,7,8,9,0},B1215)))","v":0},0]
["Balance of WA","Couple",1000000000,5992.9804844135861,"O","Balance of WA_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1216)),FIND({1,2,3,4,5,6,7,8,9,0},B1216)))","v":0},0]
["Balance of WA","Couple with 1 child",25000,0,"A","Balance of WA_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1217)),FIND({1,2,3,4,5,6,7,8,9,0},B1217)))","v":13},"1"]
["Balance of WA","Couple with 1 child",38000,0,"B","Balance of WA_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1218)),FIND({1,2,3,4,5,6,7,8,9,0},B1218)))","v":13},"1"]
["Balance of WA","Couple with 1 child",50000,3010.6859698024073,{"$f":"VLOOKUP(C1219, $J$2:$K$100, 2)","v":"C"},{"$f":"A1219&\"_\"&LEFT(B1219, 6)&\"_\"&H1219&\"_\"&E1219","v":"Balance of WA_Couple_1_C"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1219)),FIND({1,2,3,4,5,6,7,8,9,0},B1219)))","v":13},{"$f":"IF(RIGHT(LEFT(B1219, G1219), 1)=\"\", 0, RIGHT(LEFT(B1219, G1219), 1))","v":"1"}]
["Balance of WA","Couple with 1 child",63000,3113.2907089851556,"D","Balance of WA_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1220)),FIND({1,2,3,4,5,6,7,8,9,0},B1220)))","v":13},"1"]
["Balance of WA","Couple with 1 child",75000,3277.4870358415246,"E","Balance of WA_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1221)),FIND({1,2,3,4,5,6,7,8,9,0},B1221)))","v":13},"1"]
["Balance of WA","Couple with 1 child",100000,3558.3435533575816,"F","Balance of WA_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1222)),FIND({1,2,3,4,5,6,7,8,9,0},B1222)))","v":13},"1"]
["Balance of WA","Couple with 1 child",125000,3922.9059871639238,"G","Balance of WA_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1223)),FIND({1,2,3,4,5,6,7,8,9,0},B1223)))","v":13},"1"]
["Balance of WA","Couple with 1 child",150000,4227.2265557416476,"H","Balance of WA_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1224)),FIND({1,2,3,4,5,6,7,8,9,0},B1224)))","v":13},"1"]
["Balance of WA","Couple with 1 child",175000,4589.5334418737684,"I","Balance of WA_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1225)),FIND({1,2,3,4,5,6,7,8,9,0},B1225)))","v":13},"1"]
["Balance of WA","Couple with 1 child",200000,4787.3337178042439,"J","Balance of WA_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1226)),FIND({1,2,3,4,5,6,7,8,9,0},B1226)))","v":13},"1"]
["Balance of WA","Couple with 1 child",251000,5033.4614636382967,"K","Balance of WA_Couple_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1227)),FIND({1,2,3,4,5,6,7,8,9,0},B1227)))","v":13},"1"]
["Balance of WA","Couple with 1 child",313000,5524.1182784848243,"L","Balance of WA_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1228)),FIND({1,2,3,4,5,6,7,8,9,0},B1228)))","v":13},"1"]
["Balance of WA","Couple with 1 child",376000,6240.1770436792804,"M","Balance of WA_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1229)),FIND({1,2,3,4,5,6,7,8,9,0},B1229)))","v":13},"1"]
["Balance of WA","Couple with 1 child",626000,6424.2017902022226,"N","Balance of WA_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1230)),FIND({1,2,3,4,5,6,7,8,9,0},B1230)))","v":13},"1"]
["Balance of WA","Couple with 1 child",1000000000,6424.2017902022226,"O","Balance of WA_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1231)),FIND({1,2,3,4,5,6,7,8,9,0},B1231)))","v":13},"1"]
["Balance of WA","Couple with 2 children",25000,0,"A","Balance of WA_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1232)),FIND({1,2,3,4,5,6,7,8,9,0},B1232)))","v":13},"2"]
["Balance of WA","Couple with 2 children",38000,0,"B","Balance of WA_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1233)),FIND({1,2,3,4,5,6,7,8,9,0},B1233)))","v":13},"2"]
["Balance of WA","Couple with 2 children",50000,3297.2055107309247,"C","Balance of WA_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1234)),FIND({1,2,3,4,5,6,7,8,9,0},B1234)))","v":13},"2"]
["Balance of WA","Couple with 2 children",63000,3398.8994928609641,"D","Balance of WA_Couple_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1235)),FIND({1,2,3,4,5,6,7,8,9,0},B1235)))","v":13},"2"]
["Balance of WA","Couple with 2 children",75000,3561.6386177556956,"E","Balance of WA_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1236)),FIND({1,2,3,4,5,6,7,8,9,0},B1236)))","v":13},"2"]
["Balance of WA","Couple with 2 children",100000,3840.0022601615442,"F","Balance of WA_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1237)),FIND({1,2,3,4,5,6,7,8,9,0},B1237)))","v":13},"2"]
["Balance of WA","Couple with 2 children",125000,4201.3288473320654,"G","Balance of WA_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1238)),FIND({1,2,3,4,5,6,7,8,9,0},B1238)))","v":13},"2"]
["Balance of WA","Couple with 2 children",150000,4502.9479539438225,"H","Balance of WA_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1239)),FIND({1,2,3,4,5,6,7,8,9,0},B1239)))","v":13},"2"]
["Balance of WA","Couple with 2 children",175000,4862.0393341740273,"I","Balance of WA_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1240)),FIND({1,2,3,4,5,6,7,8,9,0},B1240)))","v":13},"2"]
["Balance of WA","Couple with 2 children",200000,5058.083859886282,"J","Balance of WA_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1241)),FIND({1,2,3,4,5,6,7,8,9,0},B1241)))","v":13},"2"]
["Balance of WA","Couple with 2 children",251000,5302.0270624179766,"K","Balance of WA_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1242)),FIND({1,2,3,4,5,6,7,8,9,0},B1242)))","v":13},"2"]
["Balance of WA","Couple with 2 children",313000,5788.3288201976357,"L","Balance of WA_Couple_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1243)),FIND({1,2,3,4,5,6,7,8,9,0},B1243)))","v":13},"2"]
["Balance of WA","Couple with 2 children",376000,6498.0318665040732,"M","Balance of WA_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1244)),FIND({1,2,3,4,5,6,7,8,9,0},B1244)))","v":13},"2"]
["Balance of WA","Couple with 2 children",626000,6680.4232141857583,"N","Balance of WA_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1245)),FIND({1,2,3,4,5,6,7,8,9,0},B1245)))","v":13},"2"]
["Balance of WA","Couple with 2 children",1000000000,6680.4232141857583,"O","Balance of WA_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1246)),FIND({1,2,3,4,5,6,7,8,9,0},B1246)))","v":13},"2"]
["Balance of WA","Couple with 3 children",25000,0,"A","Balance of WA_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1247)),FIND({1,2,3,4,5,6,7,8,9,0},B1247)))","v":13},"3"]
["Balance of WA","Couple with 3 children",38000,0,"B","Balance of WA_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1248)),FIND({1,2,3,4,5,6,7,8,9,0},B1248)))","v":13},"3"]
["Balance of WA","Couple with 3 children",50000,0,"C","Balance of WA_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1249)),FIND({1,2,3,4,5,6,7,8,9,0},B1249)))","v":13},"3"]
["Balance of WA","Couple with 3 children",63000,3681.2986065921127,"D","Balance of WA_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1250)),FIND({1,2,3,4,5,6,7,8,9,0},B1250)))","v":13},"3"]
["Balance of WA","Couple with 3 children",75000,3843.5268131745997,"E","Balance of WA_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1251)),FIND({1,2,3,4,5,6,7,8,9,0},B1251)))","v":13},"3"]
["Balance of WA","Couple with 3 children",100000,4121.0173211666179,"F","Balance of WA_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1252)),FIND({1,2,3,4,5,6,7,8,9,0},B1252)))","v":13},"3"]
["Balance of WA","Couple with 3 children",125000,4481.210235597051,"G","Balance of WA_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1253)),FIND({1,2,3,4,5,6,7,8,9,0},B1253)))","v":13},"3"]
["Balance of WA","Couple with 3 children",150000,4781.8830034360853,"H","Balance of WA_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1254)),FIND({1,2,3,4,5,6,7,8,9,0},B1254)))","v":13},"3"]
["Balance of WA","Couple with 3 children",175000,5139.847723953385,"I","Balance of WA_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1255)),FIND({1,2,3,4,5,6,7,8,9,0},B1255)))","v":13},"3"]
["Balance of WA","Couple with 3 children",200000,5335.2772341162117,"J","Balance of WA_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1256)),FIND({1,2,3,4,5,6,7,8,9,0},B1256)))","v":13},"3"]
["Balance of WA","Couple with 3 children",251000,5578.4548979389247,"K","Balance of WA_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1257)),FIND({1,2,3,4,5,6,7,8,9,0},B1257)))","v":13},"3"]
["Balance of WA","Couple with 3 children",313000,6063.2305501778419,"L","Balance of WA_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1258)),FIND({1,2,3,4,5,6,7,8,9,0},B1258)))","v":13},"3"]
["Balance of WA","Couple with 3 children",376000,6770.7070421827239,"M","Balance of WA_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1259)),FIND({1,2,3,4,5,6,7,8,9,0},B1259)))","v":13},"3"]
["Balance of WA","Couple with 3 children",626000,6952.5264512200256,"N","Balance of WA_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1260)),FIND({1,2,3,4,5,6,7,8,9,0},B1260)))","v":13},"3"]
["Balance of WA","Couple with 3 children",1000000000,6952.5264512200256,"O","Balance of WA_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1261)),FIND({1,2,3,4,5,6,7,8,9,0},B1261)))","v":13},"3"]
["Balance of WA","Single person",25000,1290.3414951264706,"A","Balance of WA_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1262)),FIND({1,2,3,4,5,6,7,8,9,0},B1262)))","v":0},0]
["Balance of WA","Single person",38000,1371.8179961161334,"B","Balance of WA_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1263)),FIND({1,2,3,4,5,6,7,8,9,0},B1263)))","v":0},0]
["Balance of WA","Single person",50000,1443.8787249613358,"C","Balance of WA_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1264)),FIND({1,2,3,4,5,6,7,8,9,0},B1264)))","v":0},0]
["Balance of WA","Single person",63000,1544.3452102835925,"D","Balance of WA_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1265)),FIND({1,2,3,4,5,6,7,8,9,0},B1265)))","v":0},0]
["Balance of WA","Single person",75000,1705.1196765068828,"E","Balance of WA_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1266)),FIND({1,2,3,4,5,6,7,8,9,0},B1266)))","v":0},0]
["Balance of WA","Single person",100000,1980.1231003681869,"F","Balance of WA_Single_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1267)),FIND({1,2,3,4,5,6,7,8,9,0},B1267)))","v":0},0]
["Balance of WA","Single person",125000,2337.0881031192598,"G","Balance of WA_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1268)),FIND({1,2,3,4,5,6,7,8,9,0},B1268)))","v":0},0]
["Balance of WA","Single person",150000,2635.0661843965295,"H","Balance of WA_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1269)),FIND({1,2,3,4,5,6,7,8,9,0},B1269)))","v":0},0]
["Balance of WA","Single person",175000,2989.822645756813,"I","Balance of WA_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1270)),FIND({1,2,3,4,5,6,7,8,9,0},B1270)))","v":0},0]
["Balance of WA","Single person",200000,3183.5007051897901,"J","Balance of WA_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1271)),FIND({1,2,3,4,5,6,7,8,9,0},B1271)))","v":0},0]
["Balance of WA","Single person",251000,3424.4992340412732,"K","Balance of WA_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1272)),FIND({1,2,3,4,5,6,7,8,9,0},B1272)))","v":0},0]
["Balance of WA","Single person",313000,3904.9304567991917,"L","Balance of WA_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1273)),FIND({1,2,3,4,5,6,7,8,9,0},B1273)))","v":0},0]
["Balance of WA","Single person",376000,4606.0661863149226,"M","Balance of WA_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1274)),FIND({1,2,3,4,5,6,7,8,9,0},B1274)))","v":0},0]
["Balance of WA","Single person",626000,4786.2561191467403,"N","Balance of WA_Single_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1275)),FIND({1,2,3,4,5,6,7,8,9,0},B1275)))","v":0},0]
["Balance of WA","Single person",1000000000,4786.2561191467403,"O","Balance of WA_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1276)),FIND({1,2,3,4,5,6,7,8,9,0},B1276)))","v":0},0]
["Balance of WA","Single parent with 1 child",25000,0,"A","Balance of WA_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1277)),FIND({1,2,3,4,5,6,7,8,9,0},B1277)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",38000,1818.8906834365328,"B","Balance of WA_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1278)),FIND({1,2,3,4,5,6,7,8,9,0},B1278)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",50000,1891.7756384251154,"C","Balance of WA_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1279)),FIND({1,2,3,4,5,6,7,8,9,0},B1279)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",63000,1993.3912853167551,"D","Balance of WA_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1280)),FIND({1,2,3,4,5,6,7,8,9,0},B1280)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",75000,2156.0046352403097,"E","Balance of WA_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1281)),FIND({1,2,3,4,5,6,7,8,9,0},B1281)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",100000,2434.153374718871,"F","Balance of WA_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1282)),FIND({1,2,3,4,5,6,7,8,9,0},B1282)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",125000,2795.2012218453169,{"$f":"VLOOKUP(C1283, $J$2:$K$100, 2)","v":"G"},{"$f":"A1283&\"_\"&LEFT(B1283, 6)&\"_\"&H1283&\"_\"&E1283","v":"Balance of WA_Single_1_G"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1283)),FIND({1,2,3,4,5,6,7,8,9,0},B1283)))","v":20},{"$f":"IF(RIGHT(LEFT(B1283, G1283), 1)=\"\", 0, RIGHT(LEFT(B1283, G1283), 1))","v":"1"}]
["Balance of WA","Single parent with 1 child",150000,3096.5875151767882,"H","Balance of WA_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1284)),FIND({1,2,3,4,5,6,7,8,9,0},B1284)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",175000,3455.4015603666617,"I","Balance of WA_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1285)),FIND({1,2,3,4,5,6,7,8,9,0},B1285)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",200000,3651.2948436156844,"J","Balance of WA_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1286)),FIND({1,2,3,4,5,6,7,8,9,0},B1286)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",251000,3895.0497516529654,"K","Balance of WA_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1287)),FIND({1,2,3,4,5,6,7,8,9,0},B1287)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",313000,4380.9758232945796,"L","Balance of WA_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1288)),FIND({1,2,3,4,5,6,7,8,9,0},B1288)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",376000,5090.1312252851358,"M","Balance of WA_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1289)),FIND({1,2,3,4,5,6,7,8,9,0},B1289)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",626000,5272.3821093253127,"N","Balance of WA_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1290)),FIND({1,2,3,4,5,6,7,8,9,0},B1290)))","v":20},"1"]
["Balance of WA","Single parent with 1 child",1000000000,5272.3821093253127,"O","Balance of WA_Single_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1291)),FIND({1,2,3,4,5,6,7,8,9,0},B1291)))","v":20},"1"]
["Balance of WA","Single parent with 2 children",25000,0,"A","Balance of WA_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1292)),FIND({1,2,3,4,5,6,7,8,9,0},B1292)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",38000,2292.3530963476251,"B","Balance of WA_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1293)),FIND({1,2,3,4,5,6,7,8,9,0},B1293)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",50000,2365.3653079483734,"C","Balance of WA_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1294)),FIND({1,2,3,4,5,6,7,8,9,0},B1294)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",63000,2467.1582146038049,"D","Balance of WA_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1295)),FIND({1,2,3,4,5,6,7,8,9,0},B1295)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",75000,2630.0554862778436,"E","Balance of WA_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1296)),FIND({1,2,3,4,5,6,7,8,9,0},B1296)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",100000,2908.6900720136559,"F","Balance of WA_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1297)),FIND({1,2,3,4,5,6,7,8,9,0},B1297)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",125000,3270.3681456772679,"G","Balance of WA_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1298)),FIND({1,2,3,4,5,6,7,8,9,0},B1298)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",150000,3572.2806573297735,"H","Balance of WA_Single_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1299)),FIND({1,2,3,4,5,6,7,8,9,0},B1299)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",175000,3931.7213497180587,"I","Balance of WA_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1300)),FIND({1,2,3,4,5,6,7,8,9,0},B1300)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",200000,4127.9565810281829,"J","Balance of WA_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1301)),FIND({1,2,3,4,5,6,7,8,9,0},B1301)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",251000,4372.1370833983492,"K","Balance of WA_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1302)),FIND({1,2,3,4,5,6,7,8,9,0},B1302)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",313000,4858.9118993627508,"L","Balance of WA_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1303)),FIND({1,2,3,4,5,6,7,8,9,0},B1303)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",376000,5569.3050003377821,"M","Balance of WA_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1304)),FIND({1,2,3,4,5,6,7,8,9,0},B1304)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",626000,5751.8740931231087,"N","Balance of WA_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1305)),FIND({1,2,3,4,5,6,7,8,9,0},B1305)))","v":20},"2"]
["Balance of WA","Single parent with 2 children",1000000000,5751.8740931231087,"O","Balance of WA_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1306)),FIND({1,2,3,4,5,6,7,8,9,0},B1306)))","v":20},"2"]
["Balance of WA","Single parent with 3 children",25000,0,"A","Balance of WA_Single_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1307)),FIND({1,2,3,4,5,6,7,8,9,0},B1307)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",38000,0,"B","Balance of WA_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1308)),FIND({1,2,3,4,5,6,7,8,9,0},B1308)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",50000,2838.954977471632,"C","Balance of WA_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1309)),FIND({1,2,3,4,5,6,7,8,9,0},B1309)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",63000,2940.9251438908545,"D","Balance of WA_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1310)),FIND({1,2,3,4,5,6,7,8,9,0},B1310)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",75000,3104.1063373153775,"E","Balance of WA_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1311)),FIND({1,2,3,4,5,6,7,8,9,0},B1311)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",100000,3383.2267693084414,"F","Balance of WA_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1312)),FIND({1,2,3,4,5,6,7,8,9,0},B1312)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",125000,3745.5350695092184,"G","Balance of WA_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1313)),FIND({1,2,3,4,5,6,7,8,9,0},B1313)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",150000,4047.9737994827597,"H","Balance of WA_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1314)),FIND({1,2,3,4,5,6,7,8,9,0},B1314)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",175000,4408.0411390694562,"I","Balance of WA_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1315)),FIND({1,2,3,4,5,6,7,8,9,0},B1315)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",200000,4604.6183184406809,"J","Balance of WA_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1316)),FIND({1,2,3,4,5,6,7,8,9,0},B1316)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",251000,4849.2244151437335,"K","Balance of WA_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1317)),FIND({1,2,3,4,5,6,7,8,9,0},B1317)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",313000,5336.8479754309219,"L","Balance of WA_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1318)),FIND({1,2,3,4,5,6,7,8,9,0},B1318)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",376000,6048.4787753904284,"M","Balance of WA_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1319)),FIND({1,2,3,4,5,6,7,8,9,0},B1319)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",626000,6231.3660769209055,"N","Balance of WA_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1320)),FIND({1,2,3,4,5,6,7,8,9,0},B1320)))","v":20},"3"]
["Balance of WA","Single parent with 3 children",1000000000,6231.3660769209055,"O","Balance of WA_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1321)),FIND({1,2,3,4,5,6,7,8,9,0},B1321)))","v":20},"3"]
["Hobart","Couple",25000,0,"A","Hobart_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1322)),FIND({1,2,3,4,5,6,7,8,9,0},B1322)))","v":0},0]
["Hobart","Couple",38000,2638.1754215451933,"B","Hobart_Couple_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1323)),FIND({1,2,3,4,5,6,7,8,9,0},B1323)))","v":0},0]
["Hobart","Couple",50000,2711.0670084507133,"C","Hobart_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1324)),FIND({1,2,3,4,5,6,7,8,9,0},B1324)))","v":0},0]
["Hobart","Couple",63000,2812.6919015102335,"D","Hobart_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1325)),FIND({1,2,3,4,5,6,7,8,9,0},B1325)))","v":0},0]
["Hobart","Couple",75000,2975.3200478788126,"E","Hobart_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1326)),FIND({1,2,3,4,5,6,7,8,9,0},B1326)))","v":0},0]
["Hobart","Couple",100000,3253.4941365912805,"F","Hobart_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1327)),FIND({1,2,3,4,5,6,7,8,9,0},B1327)))","v":0},0]
["Hobart","Couple",125000,3614.5748360304292,"G","Hobart_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1328)),FIND({1,2,3,4,5,6,7,8,9,0},B1328)))","v":0},0]
["Hobart","Couple",150000,3915.988552975783,"H","Hobart_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1329)),FIND({1,2,3,4,5,6,7,8,9,0},B1329)))","v":0},0]
["Hobart","Couple",175000,4274.8354073879045,"I","Hobart_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1330)),FIND({1,2,3,4,5,6,7,8,9,0},B1330)))","v":0},0]
["Hobart","Couple",200000,4470.7465152755431,"J","Hobart_Couple_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1331)),FIND({1,2,3,4,5,6,7,8,9,0},B1331)))","v":0},0]
["Hobart","Couple",251000,4714.5234427894138,"K","Hobart_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1332)),FIND({1,2,3,4,5,6,7,8,9,0},B1332)))","v":0},0]
["Hobart","Couple",313000,5200.4937296102153,"L","Hobart_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1333)),FIND({1,2,3,4,5,6,7,8,9,0},B1333)))","v":0},0]
["Hobart","Couple",376000,5909.7136587685864,"M","Hobart_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1334)),FIND({1,2,3,4,5,6,7,8,9,0},B1334)))","v":0},0]
["Hobart","Couple",626000,6091.9811261039713,"N","Hobart_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1335)),FIND({1,2,3,4,5,6,7,8,9,0},B1335)))","v":0},0]
["Hobart","Couple",1000000000,6091.9811261039713,"O","Hobart_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1336)),FIND({1,2,3,4,5,6,7,8,9,0},B1336)))","v":0},0]
["Hobart","Couple with 1 child",25000,0,"A","Hobart_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1337)),FIND({1,2,3,4,5,6,7,8,9,0},B1337)))","v":13},"1"]
["Hobart","Couple with 1 child",38000,0,"B","Hobart_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1338)),FIND({1,2,3,4,5,6,7,8,9,0},B1338)))","v":13},"1"]
["Hobart","Couple with 1 child",50000,3110.6410307137867,"C","Hobart_Couple_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1339)),FIND({1,2,3,4,5,6,7,8,9,0},B1339)))","v":13},"1"]
["Hobart","Couple with 1 child",63000,3213.2457294687374,"D","Hobart_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1340)),FIND({1,2,3,4,5,6,7,8,9,0},B1340)))","v":13},"1"]
["Hobart","Couple with 1 child",75000,3377.442096752904,"E","Hobart_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1341)),FIND({1,2,3,4,5,6,7,8,9,0},B1341)))","v":13},"1"]
["Hobart","Couple with 1 child",100000,3658.2987759801513,"F","Hobart_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1342)),FIND({1,2,3,4,5,6,7,8,9,0},B1342)))","v":13},"1"]
["Hobart","Couple with 1 child",125000,4022.8612097864934,"G","Hobart_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1343)),FIND({1,2,3,4,5,6,7,8,9,0},B1343)))","v":13},"1"]
["Hobart","Couple with 1 child",150000,4327.1813740862426,"H","Hobart_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1344)),FIND({1,2,3,4,5,6,7,8,9,0},B1344)))","v":13},"1"]
["Hobart","Couple with 1 child",175000,4689.4886644963381,"I","Hobart_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1345)),FIND({1,2,3,4,5,6,7,8,9,0},B1345)))","v":13},"1"]
["Hobart","Couple with 1 child",200000,4887.2889404268126,"J","Hobart_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1346)),FIND({1,2,3,4,5,6,7,8,9,0},B1346)))","v":13},"1"]
["Hobart","Couple with 1 child",251000,5133.4166054052703,{"$f":"VLOOKUP(C1347, $J$2:$K$100, 2)","v":"K"},{"$f":"A1347&\"_\"&LEFT(B1347, 6)&\"_\"&H1347&\"_\"&E1347","v":"Hobart_Couple_1_K"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1347)),FIND({1,2,3,4,5,6,7,8,9,0},B1347)))","v":13},{"$f":"IF(RIGHT(LEFT(B1347, G1347), 1)=\"\", 0, RIGHT(LEFT(B1347, G1347), 1))","v":"1"}]
["Hobart","Couple with 1 child",313000,5624.0734202517997,"L","Hobart_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1348)),FIND({1,2,3,4,5,6,7,8,9,0},B1348)))","v":13},"1"]
["Hobart","Couple with 1 child",376000,6340.1320237350656,"M","Hobart_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1349)),FIND({1,2,3,4,5,6,7,8,9,0},B1349)))","v":13},"1"]
["Hobart","Couple with 1 child",626000,6524.1570936803846,"N","Hobart_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1350)),FIND({1,2,3,4,5,6,7,8,9,0},B1350)))","v":13},"1"]
["Hobart","Couple with 1 child",1000000000,6524.1570936803846,"O","Hobart_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1351)),FIND({1,2,3,4,5,6,7,8,9,0},B1351)))","v":13},"1"]
["Hobart","Couple with 2 children",25000,0,"A","Hobart_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1352)),FIND({1,2,3,4,5,6,7,8,9,0},B1352)))","v":13},"2"]
["Hobart","Couple with 2 children",38000,0,"B","Hobart_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1353)),FIND({1,2,3,4,5,6,7,8,9,0},B1353)))","v":13},"2"]
["Hobart","Couple with 2 children",50000,3396.2735334094982,"C","Hobart_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1354)),FIND({1,2,3,4,5,6,7,8,9,0},B1354)))","v":13},"2"]
["Hobart","Couple with 2 children",63000,3497.9675155395366,"D","Hobart_Couple_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1355)),FIND({1,2,3,4,5,6,7,8,9,0},B1355)))","v":13},"2"]
["Hobart","Couple with 2 children",75000,3660.706640434269,"E","Hobart_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1356)),FIND({1,2,3,4,5,6,7,8,9,0},B1356)))","v":13},"2"]
["Hobart","Couple with 2 children",100000,3939.0702828401172,"F","Hobart_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1357)),FIND({1,2,3,4,5,6,7,8,9,0},B1357)))","v":13},"2"]
["Hobart","Couple with 2 children",125000,4300.3968700106388,"G","Hobart_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1358)),FIND({1,2,3,4,5,6,7,8,9,0},B1358)))","v":13},"2"]
["Hobart","Couple with 2 children",150000,4602.0158964844723,"H","Hobart_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1359)),FIND({1,2,3,4,5,6,7,8,9,0},B1359)))","v":13},"2"]
["Hobart","Couple with 2 children",175000,4961.1073568525999,"I","Hobart_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1360)),FIND({1,2,3,4,5,6,7,8,9,0},B1360)))","v":13},"2"]
["Hobart","Couple with 2 children",200000,5157.1519627027783,"J","Hobart_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1361)),FIND({1,2,3,4,5,6,7,8,9,0},B1361)))","v":13},"2"]
["Hobart","Couple with 2 children",251000,5401.0950049586281,"K","Hobart_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1362)),FIND({1,2,3,4,5,6,7,8,9,0},B1362)))","v":13},"2"]
["Hobart","Couple with 2 children",313000,5887.3967627382854,"L","Hobart_Couple_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1363)),FIND({1,2,3,4,5,6,7,8,9,0},B1363)))","v":13},"2"]
["Hobart","Couple with 2 children",376000,6597.0996487688781,"M","Hobart_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1364)),FIND({1,2,3,4,5,6,7,8,9,0},B1364)))","v":13},"2"]
["Hobart","Couple with 2 children",626000,6779.4913170022555,"N","Hobart_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1365)),FIND({1,2,3,4,5,6,7,8,9,0},B1365)))","v":13},"2"]
["Hobart","Couple with 2 children",1000000000,6779.4913170022555,"O","Hobart_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1366)),FIND({1,2,3,4,5,6,7,8,9,0},B1366)))","v":13},"2"]
["Hobart","Couple with 3 children",25000,0,"A","Hobart_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1367)),FIND({1,2,3,4,5,6,7,8,9,0},B1367)))","v":13},"3"]
["Hobart","Couple with 3 children",38000,0,"B","Hobart_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1368)),FIND({1,2,3,4,5,6,7,8,9,0},B1368)))","v":13},"3"]
["Hobart","Couple with 3 children",50000,0,"C","Hobart_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1369)),FIND({1,2,3,4,5,6,7,8,9,0},B1369)))","v":13},"3"]
["Hobart","Couple with 3 children",63000,3780.0557205641981,"D","Hobart_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1370)),FIND({1,2,3,4,5,6,7,8,9,0},B1370)))","v":13},"3"]
["Hobart","Couple with 3 children",75000,3942.2839271466851,"E","Hobart_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1371)),FIND({1,2,3,4,5,6,7,8,9,0},B1371)))","v":13},"3"]
["Hobart","Couple with 3 children",100000,4219.7741954792391,"F","Hobart_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1372)),FIND({1,2,3,4,5,6,7,8,9,0},B1372)))","v":13},"3"]
["Hobart","Couple with 3 children",125000,4579.9674294556253,"G","Hobart_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1373)),FIND({1,2,3,4,5,6,7,8,9,0},B1373)))","v":13},"3"]
["Hobart","Couple with 3 children",150000,4880.6401972946587,"H","Hobart_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1374)),FIND({1,2,3,4,5,6,7,8,9,0},B1374)))","v":13},"3"]
["Hobart","Couple with 3 children",175000,5238.6045183795195,"I","Hobart_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1375)),FIND({1,2,3,4,5,6,7,8,9,0},B1375)))","v":13},"3"]
["Hobart","Couple with 3 children",200000,5434.0340285423472,"J","Hobart_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1376)),FIND({1,2,3,4,5,6,7,8,9,0},B1376)))","v":13},"3"]
["Hobart","Couple with 3 children",251000,5677.2121716839856,"K","Hobart_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1377)),FIND({1,2,3,4,5,6,7,8,9,0},B1377)))","v":13},"3"]
["Hobart","Couple with 3 children",313000,6161.987823922901,"L","Hobart_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1378)),FIND({1,2,3,4,5,6,7,8,9,0},B1378)))","v":13},"3"]
["Hobart","Couple with 3 children",376000,6869.4641561548087,"M","Hobart_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1379)),FIND({1,2,3,4,5,6,7,8,9,0},B1379)))","v":13},"3"]
["Hobart","Couple with 3 children",626000,7051.2832456461592,"N","Hobart_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1380)),FIND({1,2,3,4,5,6,7,8,9,0},B1380)))","v":13},"3"]
["Hobart","Couple with 3 children",1000000000,7051.2832456461592,"O","Hobart_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1381)),FIND({1,2,3,4,5,6,7,8,9,0},B1381)))","v":13},"3"]
["Hobart","Single person",25000,1388.2135024668589,"A","Hobart_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1382)),FIND({1,2,3,4,5,6,7,8,9,0},B1382)))","v":0},0]
["Hobart","Single person",38000,1469.6900034565217,"B","Hobart_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1383)),FIND({1,2,3,4,5,6,7,8,9,0},B1383)))","v":0},0]
["Hobart","Single person",50000,1541.7507520943593,"C","Hobart_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1384)),FIND({1,2,3,4,5,6,7,8,9,0},B1384)))","v":0},0]
["Hobart","Single person",63000,1642.217217623981,"D","Hobart_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1385)),FIND({1,2,3,4,5,6,7,8,9,0},B1385)))","v":0},0]
["Hobart","Single person",75000,1802.9916838472716,"E","Hobart_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1386)),FIND({1,2,3,4,5,6,7,8,9,0},B1386)))","v":0},0]
["Hobart","Single person",100000,2077.9951868791159,"F","Hobart_Single_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1387)),FIND({1,2,3,4,5,6,7,8,9,0},B1387)))","v":0},0]
["Hobart","Single person",125000,2434.9600312891075,"G","Hobart_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1388)),FIND({1,2,3,4,5,6,7,8,9,0},B1388)))","v":0},0]
["Hobart","Single person",150000,2732.9381521516475,"H","Hobart_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1389)),FIND({1,2,3,4,5,6,7,8,9,0},B1389)))","v":0},0]
["Hobart","Single person",175000,3087.6947718530123,"I","Hobart_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1390)),FIND({1,2,3,4,5,6,7,8,9,0},B1390)))","v":0},0]
["Hobart","Single person",200000,3281.3726729449081,"J","Hobart_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1391)),FIND({1,2,3,4,5,6,7,8,9,0},B1391)))","v":0},0]
["Hobart","Single person",251000,3522.3712017963912,"K","Hobart_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1392)),FIND({1,2,3,4,5,6,7,8,9,0},B1392)))","v":0},0]
["Hobart","Single person",313000,4002.80234538377,"L","Hobart_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1393)),FIND({1,2,3,4,5,6,7,8,9,0},B1393)))","v":0},0]
["Hobart","Single person",376000,4703.9382332405794,"M","Hobart_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1394)),FIND({1,2,3,4,5,6,7,8,9,0},B1394)))","v":0},0]
["Hobart","Single person",626000,4884.1281660723998,"N","Hobart_Single_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1395)),FIND({1,2,3,4,5,6,7,8,9,0},B1395)))","v":0},0]
["Hobart","Single person",1000000000,4884.1281660723998,"O","Hobart_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1396)),FIND({1,2,3,4,5,6,7,8,9,0},B1396)))","v":0},0]
["Hobart","Single parent with 1 child",25000,0,"A","Hobart_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1397)),FIND({1,2,3,4,5,6,7,8,9,0},B1397)))","v":20},"1"]
["Hobart","Single parent with 1 child",38000,1917.88203745585,"B","Hobart_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1398)),FIND({1,2,3,4,5,6,7,8,9,0},B1398)))","v":20},"1"]
["Hobart","Single parent with 1 child",50000,1990.7671525965643,"C","Hobart_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1399)),FIND({1,2,3,4,5,6,7,8,9,0},B1399)))","v":20},"1"]
["Hobart","Single parent with 1 child",63000,2092.3826393360723,"D","Hobart_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1400)),FIND({1,2,3,4,5,6,7,8,9,0},B1400)))","v":20},"1"]
["Hobart","Single parent with 1 child",75000,2254.9960292976598,"E","Hobart_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1401)),FIND({1,2,3,4,5,6,7,8,9,0},B1401)))","v":20},"1"]
["Hobart","Single parent with 1 child",100000,2533.1449289283532,"F","Hobart_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1402)),FIND({1,2,3,4,5,6,7,8,9,0},B1402)))","v":20},"1"]
["Hobart","Single parent with 1 child",125000,2894.1926159026675,"G","Hobart_Single_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1403)),FIND({1,2,3,4,5,6,7,8,9,0},B1403)))","v":20},"1"]
["Hobart","Single parent with 1 child",150000,3195.5789092341379,"H","Hobart_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1404)),FIND({1,2,3,4,5,6,7,8,9,0},B1404)))","v":20},"1"]
["Hobart","Single parent with 1 child",175000,3554.3931145761435,"I","Hobart_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1405)),FIND({1,2,3,4,5,6,7,8,9,0},B1405)))","v":20},"1"]
["Hobart","Single parent with 1 child",200000,3750.2863177491004,"J","Hobart_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1406)),FIND({1,2,3,4,5,6,7,8,9,0},B1406)))","v":20},"1"]
["Hobart","Single parent with 1 child",251000,3994.041145710316,"K","Hobart_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1407)),FIND({1,2,3,4,5,6,7,8,9,0},B1407)))","v":20},"1"]
["Hobart","Single parent with 1 child",313000,4479.9674575801282,"L","Hobart_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1408)),FIND({1,2,3,4,5,6,7,8,9,0},B1408)))","v":20},"1"]
["Hobart","Single parent with 1 child",376000,5189.1226994185517,"M","Hobart_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1409)),FIND({1,2,3,4,5,6,7,8,9,0},B1409)))","v":20},"1"]
["Hobart","Single parent with 1 child",626000,5371.3732631544644,"N","Hobart_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1410)),FIND({1,2,3,4,5,6,7,8,9,0},B1410)))","v":20},"1"]
["Hobart","Single parent with 1 child",1000000000,5371.3732631544644,{"$f":"VLOOKUP(C1411, $J$2:$K$100, 2)","v":"O"},{"$f":"A1411&\"_\"&LEFT(B1411, 6)&\"_\"&H1411&\"_\"&E1411","v":"Hobart_Single_1_O"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1411)),FIND({1,2,3,4,5,6,7,8,9,0},B1411)))","v":20},{"$f":"IF(RIGHT(LEFT(B1411, G1411), 1)=\"\", 0, RIGHT(LEFT(B1411, G1411), 1))","v":"1"}]
["Hobart","Single parent with 2 children",25000,0,"A","Hobart_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1412)),FIND({1,2,3,4,5,6,7,8,9,0},B1412)))","v":20},"2"]
["Hobart","Single parent with 2 children",38000,2391.5173286737686,"B","Hobart_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1413)),FIND({1,2,3,4,5,6,7,8,9,0},B1413)))","v":20},"2"]
["Hobart","Single parent with 2 children",50000,2464.5295001665786,"C","Hobart_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1414)),FIND({1,2,3,4,5,6,7,8,9,0},B1414)))","v":20},"2"]
["Hobart","Single parent with 2 children",63000,2566.3226073617056,"D","Hobart_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1415)),FIND({1,2,3,4,5,6,7,8,9,0},B1415)))","v":20},"2"]
["Hobart","Single parent with 2 children",75000,2729.2198790357438,"E","Hobart_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1416)),FIND({1,2,3,4,5,6,7,8,9,0},B1416)))","v":20},"2"]
["Hobart","Single parent with 2 children",100000,3007.8542241239215,"F","Hobart_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1417)),FIND({1,2,3,4,5,6,7,8,9,0},B1417)))","v":20},"2"]
["Hobart","Single parent with 2 children",125000,3369.5325384351686,"G","Hobart_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1418)),FIND({1,2,3,4,5,6,7,8,9,0},B1418)))","v":20},"2"]
["Hobart","Single parent with 2 children",150000,3671.4449698717958,"H","Hobart_Single_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1419)),FIND({1,2,3,4,5,6,7,8,9,0},B1419)))","v":20},"2"]
["Hobart","Single parent with 2 children",175000,4030.8856622600811,"I","Hobart_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1420)),FIND({1,2,3,4,5,6,7,8,9,0},B1420)))","v":20},"2"]
["Hobart","Single parent with 2 children",200000,4227.1209737860836,"J","Hobart_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1421)),FIND({1,2,3,4,5,6,7,8,9,0},B1421)))","v":20},"2"]
["Hobart","Single parent with 2 children",251000,4471.3013959403715,"K","Hobart_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1422)),FIND({1,2,3,4,5,6,7,8,9,0},B1422)))","v":20},"2"]
["Hobart","Single parent with 2 children",313000,4958.0758910412596,"L","Hobart_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1423)),FIND({1,2,3,4,5,6,7,8,9,0},B1423)))","v":20},"2"]
["Hobart","Single parent with 2 children",376000,5668.4694733115603,"M","Hobart_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1424)),FIND({1,2,3,4,5,6,7,8,9,0},B1424)))","v":20},"2"]
["Hobart","Single parent with 2 children",626000,5851.0385660968868,"N","Hobart_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1425)),FIND({1,2,3,4,5,6,7,8,9,0},B1425)))","v":20},"2"]
["Hobart","Single parent with 2 children",1000000000,5851.0385660968868,"O","Hobart_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1426)),FIND({1,2,3,4,5,6,7,8,9,0},B1426)))","v":20},"2"]
["Hobart","Single parent with 3 children",25000,0,"A","Hobart_Single_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1427)),FIND({1,2,3,4,5,6,7,8,9,0},B1427)))","v":20},"3"]
["Hobart","Single parent with 3 children",38000,0,"B","Hobart_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1428)),FIND({1,2,3,4,5,6,7,8,9,0},B1428)))","v":20},"3"]
["Hobart","Single parent with 3 children",50000,2938.2918477365929,"C","Hobart_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1429)),FIND({1,2,3,4,5,6,7,8,9,0},B1429)))","v":20},"3"]
["Hobart","Single parent with 3 children",63000,3040.2625753873385,"D","Hobart_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1430)),FIND({1,2,3,4,5,6,7,8,9,0},B1430)))","v":20},"3"]
["Hobart","Single parent with 3 children",75000,3203.4437287738278,"E","Hobart_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1431)),FIND({1,2,3,4,5,6,7,8,9,0},B1431)))","v":20},"3"]
["Hobart","Single parent with 3 children",100000,3482.5635193194903,"F","Hobart_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1432)),FIND({1,2,3,4,5,6,7,8,9,0},B1432)))","v":20},"3"]
["Hobart","Single parent with 3 children",125000,3844.8724609676697,"G","Hobart_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1433)),FIND({1,2,3,4,5,6,7,8,9,0},B1433)))","v":20},"3"]
["Hobart","Single parent with 3 children",150000,4147.3110305094533,"H","Hobart_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1434)),FIND({1,2,3,4,5,6,7,8,9,0},B1434)))","v":20},"3"]
["Hobart","Single parent with 3 children",175000,4507.3782099440186,"I","Hobart_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1435)),FIND({1,2,3,4,5,6,7,8,9,0},B1435)))","v":20},"3"]
["Hobart","Single parent with 3 children",200000,4703.9556298230664,"J","Hobart_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1436)),FIND({1,2,3,4,5,6,7,8,9,0},B1436)))","v":20},"3"]
["Hobart","Single parent with 3 children",251000,4948.5616461704267,"K","Hobart_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1437)),FIND({1,2,3,4,5,6,7,8,9,0},B1437)))","v":20},"3"]
["Hobart","Single parent with 3 children",313000,5436.184324502392,"L","Hobart_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1438)),FIND({1,2,3,4,5,6,7,8,9,0},B1438)))","v":20},"3"]
["Hobart","Single parent with 3 children",376000,6147.8162472045688,"M","Hobart_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1439)),FIND({1,2,3,4,5,6,7,8,9,0},B1439)))","v":20},"3"]
["Hobart","Single parent with 3 children",626000,6330.7038690393101,"N","Hobart_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1440)),FIND({1,2,3,4,5,6,7,8,9,0},B1440)))","v":20},"3"]
["Hobart","Single parent with 3 children",1000000000,6330.7038690393101,"O","Hobart_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1441)),FIND({1,2,3,4,5,6,7,8,9,0},B1441)))","v":20},"3"]
["Balance of TAS","Couple",25000,0,"A","Balance of TAS_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1442)),FIND({1,2,3,4,5,6,7,8,9,0},B1442)))","v":0},0]
["Balance of TAS","Couple",38000,2611.7831519851775,"B","Balance of TAS_Couple_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1443)),FIND({1,2,3,4,5,6,7,8,9,0},B1443)))","v":0},0]
["Balance of TAS","Couple",50000,2684.6747388906974,"C","Balance of TAS_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1444)),FIND({1,2,3,4,5,6,7,8,9,0},B1444)))","v":0},0]
["Balance of TAS","Couple",63000,2786.2994717835131,"D","Balance of TAS_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1445)),FIND({1,2,3,4,5,6,7,8,9,0},B1445)))","v":0},0]
["Balance of TAS","Couple",75000,2948.9276181520922,"E","Balance of TAS_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1446)),FIND({1,2,3,4,5,6,7,8,9,0},B1446)))","v":0},0]
["Balance of TAS","Couple",100000,3227.1018670312642,"F","Balance of TAS_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1447)),FIND({1,2,3,4,5,6,7,8,9,0},B1447)))","v":0},0]
["Balance of TAS","Couple",125000,3588.1824063037088,"G","Balance of TAS_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1448)),FIND({1,2,3,4,5,6,7,8,9,0},B1448)))","v":0},0]
["Balance of TAS","Couple",150000,3889.5960431657099,"H","Balance of TAS_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1449)),FIND({1,2,3,4,5,6,7,8,9,0},B1449)))","v":0},0]
["Balance of TAS","Couple",175000,4248.4428975778319,"I","Balance of TAS_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1450)),FIND({1,2,3,4,5,6,7,8,9,0},B1450)))","v":0},0]
["Balance of TAS","Couple",200000,4444.3540054654704,"J","Balance of TAS_Couple_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1451)),FIND({1,2,3,4,5,6,7,8,9,0},B1451)))","v":0},0]
["Balance of TAS","Couple",251000,4688.1310130626944,"K","Balance of TAS_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1452)),FIND({1,2,3,4,5,6,7,8,9,0},B1452)))","v":0},0]
["Balance of TAS","Couple",313000,5174.1016202169021,"L","Balance of TAS_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1453)),FIND({1,2,3,4,5,6,7,8,9,0},B1453)))","v":0},0]
["Balance of TAS","Couple",376000,5883.3212290418669,"M","Balance of TAS_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1454)),FIND({1,2,3,4,5,6,7,8,9,0},B1454)))","v":0},0]
["Balance of TAS","Couple",626000,6065.5886963772509,"N","Balance of TAS_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1455)),FIND({1,2,3,4,5,6,7,8,9,0},B1455)))","v":0},0]
["Balance of TAS","Couple",1000000000,6065.5886963772509,"O","Balance of TAS_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1456)),FIND({1,2,3,4,5,6,7,8,9,0},B1456)))","v":0},0]
["Balance of TAS","Couple with 1 child",25000,0,"A","Balance of TAS_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1457)),FIND({1,2,3,4,5,6,7,8,9,0},B1457)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",38000,0,"B","Balance of TAS_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1458)),FIND({1,2,3,4,5,6,7,8,9,0},B1458)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",50000,3083.9940991604467,"C","Balance of TAS_Couple_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1459)),FIND({1,2,3,4,5,6,7,8,9,0},B1459)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",63000,3186.5989596265863,"D","Balance of TAS_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1460)),FIND({1,2,3,4,5,6,7,8,9,0},B1460)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",75000,3350.7953269107529,"E","Balance of TAS_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1461)),FIND({1,2,3,4,5,6,7,8,9,0},B1461)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",100000,3631.6518444268108,"F","Balance of TAS_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1462)),FIND({1,2,3,4,5,6,7,8,9,0},B1462)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",125000,3996.2142782331525,"G","Balance of TAS_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1463)),FIND({1,2,3,4,5,6,7,8,9,0},B1463)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",150000,4300.5344425329022,"H","Balance of TAS_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1464)),FIND({1,2,3,4,5,6,7,8,9,0},B1464)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",175000,4662.8416520874016,"I","Balance of TAS_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1465)),FIND({1,2,3,4,5,6,7,8,9,0},B1465)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",200000,4860.6420088734722,"J","Balance of TAS_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1466)),FIND({1,2,3,4,5,6,7,8,9,0},B1466)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",251000,5106.7696738519307,"K","Balance of TAS_Couple_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1467)),FIND({1,2,3,4,5,6,7,8,9,0},B1467)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",313000,5597.4264886984602,"L","Balance of TAS_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1468)),FIND({1,2,3,4,5,6,7,8,9,0},B1468)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",376000,6313.4854156041029,"M","Balance of TAS_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1469)),FIND({1,2,3,4,5,6,7,8,9,0},B1469)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",626000,6497.5101621270442,"N","Balance of TAS_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1470)),FIND({1,2,3,4,5,6,7,8,9,0},B1470)))","v":13},"1"]
["Balance of TAS","Couple with 1 child",1000000000,6497.5101621270442,"O","Balance of TAS_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1471)),FIND({1,2,3,4,5,6,7,8,9,0},B1471)))","v":13},"1"]
["Balance of TAS","Couple with 2 children",25000,0,"A","Balance of TAS_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1472)),FIND({1,2,3,4,5,6,7,8,9,0},B1472)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",38000,0,"B","Balance of TAS_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1473)),FIND({1,2,3,4,5,6,7,8,9,0},B1473)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",50000,3369.8630792553336,"C","Balance of TAS_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1474)),FIND({1,2,3,4,5,6,7,8,9,0},B1474)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",63000,3471.5571014543343,{"$f":"VLOOKUP(C1475, $J$2:$K$100, 2)","v":"D"},{"$f":"A1475&\"_\"&LEFT(B1475, 6)&\"_\"&H1475&\"_\"&E1475","v":"Balance of TAS_Couple_2_D"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1475)),FIND({1,2,3,4,5,6,7,8,9,0},B1475)))","v":13},{"$f":"IF(RIGHT(LEFT(B1475, G1475), 1)=\"\", 0, RIGHT(LEFT(B1475, G1475), 1))","v":"2"}]
["Balance of TAS","Couple with 2 children",75000,3634.2962263490649,"E","Balance of TAS_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1476)),FIND({1,2,3,4,5,6,7,8,9,0},B1476)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",100000,3912.6597886169916,"F","Balance of TAS_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1477)),FIND({1,2,3,4,5,6,7,8,9,0},B1477)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",125000,4273.9864559254356,"G","Balance of TAS_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1478)),FIND({1,2,3,4,5,6,7,8,9,0},B1478)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",150000,4575.605482399269,"H","Balance of TAS_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1479)),FIND({1,2,3,4,5,6,7,8,9,0},B1479)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",175000,4934.6969427673966,"I","Balance of TAS_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1480)),FIND({1,2,3,4,5,6,7,8,9,0},B1480)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",200000,5130.7415486175751,"J","Balance of TAS_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1481)),FIND({1,2,3,4,5,6,7,8,9,0},B1481)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",251000,5374.6845908734231,"K","Balance of TAS_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1482)),FIND({1,2,3,4,5,6,7,8,9,0},B1482)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",313000,5860.9863486530821,"L","Balance of TAS_Couple_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1483)),FIND({1,2,3,4,5,6,7,8,9,0},B1483)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",376000,6570.6892346836748,"M","Balance of TAS_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1484)),FIND({1,2,3,4,5,6,7,8,9,0},B1484)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",626000,6753.0809029170514,"N","Balance of TAS_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1485)),FIND({1,2,3,4,5,6,7,8,9,0},B1485)))","v":13},"2"]
["Balance of TAS","Couple with 2 children",1000000000,6753.0809029170514,"O","Balance of TAS_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1486)),FIND({1,2,3,4,5,6,7,8,9,0},B1486)))","v":13},"2"]
["Balance of TAS","Couple with 3 children",25000,0,"A","Balance of TAS_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1487)),FIND({1,2,3,4,5,6,7,8,9,0},B1487)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",38000,0,"B","Balance of TAS_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1488)),FIND({1,2,3,4,5,6,7,8,9,0},B1488)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",50000,0,"C","Balance of TAS_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1489)),FIND({1,2,3,4,5,6,7,8,9,0},B1489)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",63000,3753.728169925987,"D","Balance of TAS_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1490)),FIND({1,2,3,4,5,6,7,8,9,0},B1490)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",75000,3915.9563765084731,"E","Balance of TAS_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1491)),FIND({1,2,3,4,5,6,7,8,9,0},B1491)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",100000,4193.4469643869788,"F","Balance of TAS_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1492)),FIND({1,2,3,4,5,6,7,8,9,0},B1492)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",125000,4553.6398788174138,"G","Balance of TAS_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1493)),FIND({1,2,3,4,5,6,7,8,9,0},B1493)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",150000,4854.3125667699596,"H","Balance of TAS_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1494)),FIND({1,2,3,4,5,6,7,8,9,0},B1494)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",175000,5212.2772872872592,"I","Balance of TAS_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1495)),FIND({1,2,3,4,5,6,7,8,9,0},B1495)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",200000,5407.7064779041366,"J","Balance of TAS_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1496)),FIND({1,2,3,4,5,6,7,8,9,0},B1496)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",251000,5650.8846210457741,"K","Balance of TAS_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1497)),FIND({1,2,3,4,5,6,7,8,9,0},B1497)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",313000,6135.6602732846904,"L","Balance of TAS_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1498)),FIND({1,2,3,4,5,6,7,8,9,0},B1498)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",376000,6843.1366055165972,"M","Balance of TAS_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1499)),FIND({1,2,3,4,5,6,7,8,9,0},B1499)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",626000,7024.956014553899,"N","Balance of TAS_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1500)),FIND({1,2,3,4,5,6,7,8,9,0},B1500)))","v":13},"3"]
["Balance of TAS","Couple with 3 children",1000000000,7024.956014553899,"O","Balance of TAS_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1501)),FIND({1,2,3,4,5,6,7,8,9,0},B1501)))","v":13},"3"]
["Balance of TAS","Single person",25000,1362.1219800518265,"A","Balance of TAS_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1502)),FIND({1,2,3,4,5,6,7,8,9,0},B1502)))","v":0},0]
["Balance of TAS","Single person",38000,1443.5984810414891,"B","Balance of TAS_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1503)),FIND({1,2,3,4,5,6,7,8,9,0},B1503)))","v":0},0]
["Balance of TAS","Single person",50000,1515.6592098866915,"C","Balance of TAS_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1504)),FIND({1,2,3,4,5,6,7,8,9,0},B1504)))","v":0},0]
["Balance of TAS","Single person",63000,1616.1256952089482,"D","Balance of TAS_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1505)),FIND({1,2,3,4,5,6,7,8,9,0},B1505)))","v":0},0]
["Balance of TAS","Single person",75000,1776.9002406027794,"E","Balance of TAS_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1506)),FIND({1,2,3,4,5,6,7,8,9,0},B1506)))","v":0},0]
["Balance of TAS","Single person",100000,2051.9035852935426,"F","Balance of TAS_Single_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1507)),FIND({1,2,3,4,5,6,7,8,9,0},B1507)))","v":0},0]
["Balance of TAS","Single person",125000,2408.8685880446151,"G","Balance of TAS_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1508)),FIND({1,2,3,4,5,6,7,8,9,0},B1508)))","v":0},0]
["Balance of TAS","Single person",150000,2706.8467089071551,"H","Balance of TAS_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1509)),FIND({1,2,3,4,5,6,7,8,9,0},B1509)))","v":0},0]
["Balance of TAS","Single person",175000,3061.6031702674391,"I","Balance of TAS_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1510)),FIND({1,2,3,4,5,6,7,8,9,0},B1510)))","v":0},0]
["Balance of TAS","Single person",200000,3255.2812297004161,"J","Balance of TAS_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1511)),FIND({1,2,3,4,5,6,7,8,9,0},B1511)))","v":0},0]
["Balance of TAS","Single person",251000,3496.2796793813582,"K","Balance of TAS_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1512)),FIND({1,2,3,4,5,6,7,8,9,0},B1512)))","v":0},0]
["Balance of TAS","Single person",313000,3976.7109021392771,"L","Balance of TAS_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1513)),FIND({1,2,3,4,5,6,7,8,9,0},B1513)))","v":0},0]
["Balance of TAS","Single person",376000,4677.8466316550066,"M","Balance of TAS_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1514)),FIND({1,2,3,4,5,6,7,8,9,0},B1514)))","v":0},0]
["Balance of TAS","Single person",626000,4858.036564486827,"N","Balance of TAS_Single_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1515)),FIND({1,2,3,4,5,6,7,8,9,0},B1515)))","v":0},0]
["Balance of TAS","Single person",1000000000,4858.036564486827,"O","Balance of TAS_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1516)),FIND({1,2,3,4,5,6,7,8,9,0},B1516)))","v":0},0]
["Balance of TAS","Single parent with 1 child",25000,0,"A","Balance of TAS_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1517)),FIND({1,2,3,4,5,6,7,8,9,0},B1517)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",38000,1891.4921691515472,"B","Balance of TAS_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1518)),FIND({1,2,3,4,5,6,7,8,9,0},B1518)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",50000,1964.3771241401294,"C","Balance of TAS_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1519)),FIND({1,2,3,4,5,6,7,8,9,0},B1519)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",63000,2065.9927710317693,"D","Balance of TAS_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1520)),FIND({1,2,3,4,5,6,7,8,9,0},B1520)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",75000,2228.6061209553236,"E","Balance of TAS_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1521)),FIND({1,2,3,4,5,6,7,8,9,0},B1521)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",100000,2506.7548604338854,"F","Balance of TAS_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1522)),FIND({1,2,3,4,5,6,7,8,9,0},B1522)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",125000,2867.8027475983649,"G","Balance of TAS_Single_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1523)),FIND({1,2,3,4,5,6,7,8,9,0},B1523)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",150000,3169.188960853769,"H","Balance of TAS_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1524)),FIND({1,2,3,4,5,6,7,8,9,0},B1524)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",175000,3528.0030060436434,"I","Balance of TAS_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1525)),FIND({1,2,3,4,5,6,7,8,9,0},B1525)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",200000,3723.8962892926661,"J","Balance of TAS_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1526)),FIND({1,2,3,4,5,6,7,8,9,0},B1526)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",251000,3967.6512774060125,"K","Balance of TAS_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1527)),FIND({1,2,3,4,5,6,7,8,9,0},B1527)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",313000,4453.5774291236921,"L","Balance of TAS_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1528)),FIND({1,2,3,4,5,6,7,8,9,0},B1528)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",376000,5162.7326709621184,"M","Balance of TAS_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1529)),FIND({1,2,3,4,5,6,7,8,9,0},B1529)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",626000,5344.9835550022935,"N","Balance of TAS_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1530)),FIND({1,2,3,4,5,6,7,8,9,0},B1530)))","v":20},"1"]
["Balance of TAS","Single parent with 1 child",1000000000,5344.9835550022935,"O","Balance of TAS_Single_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1531)),FIND({1,2,3,4,5,6,7,8,9,0},B1531)))","v":20},"1"]
["Balance of TAS","Single parent with 2 children",25000,0,"A","Balance of TAS_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1532)),FIND({1,2,3,4,5,6,7,8,9,0},B1532)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",38000,2365.0811833077169,"B","Balance of TAS_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1533)),FIND({1,2,3,4,5,6,7,8,9,0},B1533)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",50000,2438.0935553402223,"C","Balance of TAS_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1534)),FIND({1,2,3,4,5,6,7,8,9,0},B1534)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",63000,2539.8864619956535,"D","Balance of TAS_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1535)),FIND({1,2,3,4,5,6,7,8,9,0},B1535)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",75000,2702.7837737776304,"E","Balance of TAS_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1536)),FIND({1,2,3,4,5,6,7,8,9,0},B1536)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",100000,2981.4182792975648,"F","Balance of TAS_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1537)),FIND({1,2,3,4,5,6,7,8,9,0},B1537)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",125000,3343.0963529611777,"G","Balance of TAS_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1538)),FIND({1,2,3,4,5,6,7,8,9,0},B1538)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",150000,3645.0088646136828,{"$f":"VLOOKUP(C1539, $J$2:$K$100, 2)","v":"H"},{"$f":"A1539&\"_\"&LEFT(B1539, 6)&\"_\"&H1539&\"_\"&E1539","v":"Balance of TAS_Single_2_H"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1539)),FIND({1,2,3,4,5,6,7,8,9,0},B1539)))","v":20},{"$f":"IF(RIGHT(LEFT(B1539, G1539), 1)=\"\", 0, RIGHT(LEFT(B1539, G1539), 1))","v":"2"}]
["Balance of TAS","Single parent with 2 children",175000,4004.4495570019681,"I","Balance of TAS_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1540)),FIND({1,2,3,4,5,6,7,8,9,0},B1540)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",200000,4200.6848685279701,"J","Balance of TAS_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1541)),FIND({1,2,3,4,5,6,7,8,9,0},B1541)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",251000,4444.865290682259,"K","Balance of TAS_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1542)),FIND({1,2,3,4,5,6,7,8,9,0},B1542)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",313000,4931.6401066466597,"L","Balance of TAS_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1543)),FIND({1,2,3,4,5,6,7,8,9,0},B1543)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",376000,5642.033207621691,"M","Balance of TAS_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1544)),FIND({1,2,3,4,5,6,7,8,9,0},B1544)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",626000,5824.6023004070184,"N","Balance of TAS_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1545)),FIND({1,2,3,4,5,6,7,8,9,0},B1545)))","v":20},"2"]
["Balance of TAS","Single parent with 2 children",1000000000,5824.6023004070184,"O","Balance of TAS_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1546)),FIND({1,2,3,4,5,6,7,8,9,0},B1546)))","v":20},"2"]
["Balance of TAS","Single parent with 3 children",25000,0,"A","Balance of TAS_Single_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1547)),FIND({1,2,3,4,5,6,7,8,9,0},B1547)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",38000,0,"B","Balance of TAS_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1548)),FIND({1,2,3,4,5,6,7,8,9,0},B1548)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",50000,2911.8099865403151,"C","Balance of TAS_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1549)),FIND({1,2,3,4,5,6,7,8,9,0},B1549)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",63000,3013.7801529595367,"D","Balance of TAS_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1550)),FIND({1,2,3,4,5,6,7,8,9,0},B1550)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",75000,3176.9614265999376,"E","Balance of TAS_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1551)),FIND({1,2,3,4,5,6,7,8,9,0},B1551)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",100000,3456.0816981612443,"F","Balance of TAS_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1552)),FIND({1,2,3,4,5,6,7,8,9,0},B1552)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",125000,3818.3899583239895,"G","Balance of TAS_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1553)),FIND({1,2,3,4,5,6,7,8,9,0},B1553)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",150000,4120.8287683735962,"H","Balance of TAS_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1554)),FIND({1,2,3,4,5,6,7,8,9,0},B1554)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",175000,4480.8961079602932,"I","Balance of TAS_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1555)),FIND({1,2,3,4,5,6,7,8,9,0},B1555)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",200000,4677.4734477632746,"J","Balance of TAS_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1556)),FIND({1,2,3,4,5,6,7,8,9,0},B1556)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",251000,4922.0793039585042,"K","Balance of TAS_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1557)),FIND({1,2,3,4,5,6,7,8,9,0},B1557)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",313000,5409.7027841696272,"L","Balance of TAS_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1558)),FIND({1,2,3,4,5,6,7,8,9,0},B1558)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",376000,6121.3337442812635,"M","Balance of TAS_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1559)),FIND({1,2,3,4,5,6,7,8,9,0},B1559)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",626000,6304.2210458117415,"N","Balance of TAS_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1560)),FIND({1,2,3,4,5,6,7,8,9,0},B1560)))","v":20},"3"]
["Balance of TAS","Single parent with 3 children",1000000000,6304.2210458117415,"O","Balance of TAS_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1561)),FIND({1,2,3,4,5,6,7,8,9,0},B1561)))","v":20},"3"]
["ACT & NT","Couple",25000,0,"A","ACT & NT_Couple_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1562)),FIND({1,2,3,4,5,6,7,8,9,0},B1562)))","v":0},0]
["ACT & NT","Couple",38000,2638.7562260572217,"B","ACT & NT_Couple_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1563)),FIND({1,2,3,4,5,6,7,8,9,0},B1563)))","v":0},0]
["ACT & NT","Couple",50000,2711.6479731294462,"C","ACT & NT_Couple_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1564)),FIND({1,2,3,4,5,6,7,8,9,0},B1564)))","v":0},0]
["ACT & NT","Couple",63000,2813.2727060222619,"D","ACT & NT_Couple_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1565)),FIND({1,2,3,4,5,6,7,8,9,0},B1565)))","v":0},0]
["ACT & NT","Couple",75000,2975.9008924325171,"E","ACT & NT_Couple_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1566)),FIND({1,2,3,4,5,6,7,8,9,0},B1566)))","v":0},0]
["ACT & NT","Couple",100000,3254.0749010616328,"F","ACT & NT_Couple_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1567)),FIND({1,2,3,4,5,6,7,8,9,0},B1567)))","v":0},0]
["ACT & NT","Couple",125000,3615.1556005007819,"G","ACT & NT_Couple_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1568)),FIND({1,2,3,4,5,6,7,8,9,0},B1568)))","v":0},0]
["ACT & NT","Couple",150000,3916.5694776128398,"H","ACT & NT_Couple_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1569)),FIND({1,2,3,4,5,6,7,8,9,0},B1569)))","v":0},0]
["ACT & NT","Couple",175000,4275.4160116915527,"I","ACT & NT_Couple_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1570)),FIND({1,2,3,4,5,6,7,8,9,0},B1570)))","v":0},0]
["ACT & NT","Couple",200000,4471.3271195791904,"J","ACT & NT_Couple_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1571)),FIND({1,2,3,4,5,6,7,8,9,0},B1571)))","v":0},0]
["ACT & NT","Couple",251000,4715.1043674264711,"K","ACT & NT_Couple_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1572)),FIND({1,2,3,4,5,6,7,8,9,0},B1572)))","v":0},0]
["ACT & NT","Couple",313000,5201.0746542472716,"L","ACT & NT_Couple_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1573)),FIND({1,2,3,4,5,6,7,8,9,0},B1573)))","v":0},0]
["ACT & NT","Couple",376000,5910.2945834056445,"M","ACT & NT_Couple_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1574)),FIND({1,2,3,4,5,6,7,8,9,0},B1574)))","v":0},0]
["ACT & NT","Couple",626000,6092.5617304076186,"N","ACT & NT_Couple_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1575)),FIND({1,2,3,4,5,6,7,8,9,0},B1575)))","v":0},0]
["ACT & NT","Couple",1000000000,6092.5617304076186,"O","ACT & NT_Couple_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1576)),FIND({1,2,3,4,5,6,7,8,9,0},B1576)))","v":0},0]
["ACT & NT","Couple with 1 child",25000,0,"A","ACT & NT_Couple_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1577)),FIND({1,2,3,4,5,6,7,8,9,0},B1577)))","v":13},"1"]
["ACT & NT","Couple with 1 child",38000,0,"B","ACT & NT_Couple_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1578)),FIND({1,2,3,4,5,6,7,8,9,0},B1578)))","v":13},"1"]
["ACT & NT","Couple with 1 child",50000,3111.2274359155108,"C","ACT & NT_Couple_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1579)),FIND({1,2,3,4,5,6,7,8,9,0},B1579)))","v":13},"1"]
["ACT & NT","Couple with 1 child",63000,3213.832336809448,"D","ACT & NT_Couple_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1580)),FIND({1,2,3,4,5,6,7,8,9,0},B1580)))","v":13},"1"]
["ACT & NT","Couple with 1 child",75000,3378.0287040936146,"E","ACT & NT_Couple_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1581)),FIND({1,2,3,4,5,6,7,8,9,0},B1581)))","v":13},"1"]
["ACT & NT","Couple with 1 child",100000,3658.8853024652676,"F","ACT & NT_Couple_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1582)),FIND({1,2,3,4,5,6,7,8,9,0},B1582)))","v":13},"1"]
["ACT & NT","Couple with 1 child",125000,4023.4477362716098,"G","ACT & NT_Couple_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1583)),FIND({1,2,3,4,5,6,7,8,9,0},B1583)))","v":13},"1"]
["ACT & NT","Couple with 1 child",150000,4327.7679814269532,"H","ACT & NT_Couple_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1584)),FIND({1,2,3,4,5,6,7,8,9,0},B1584)))","v":13},"1"]
["ACT & NT","Couple with 1 child",175000,4690.0751909814544,"I","ACT & NT_Couple_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1585)),FIND({1,2,3,4,5,6,7,8,9,0},B1585)))","v":13},"1"]
["ACT & NT","Couple with 1 child",200000,4887.8751434895485,"J","ACT & NT_Couple_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1586)),FIND({1,2,3,4,5,6,7,8,9,0},B1586)))","v":13},"1"]
["ACT & NT","Couple with 1 child",251000,5134.0031318903866,"K","ACT & NT_Couple_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1587)),FIND({1,2,3,4,5,6,7,8,9,0},B1587)))","v":13},"1"]
["ACT & NT","Couple with 1 child",313000,5624.6596233145365,"L","ACT & NT_Couple_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1588)),FIND({1,2,3,4,5,6,7,8,9,0},B1588)))","v":13},"1"]
["ACT & NT","Couple with 1 child",376000,6340.7185502201819,"M","ACT & NT_Couple_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1589)),FIND({1,2,3,4,5,6,7,8,9,0},B1589)))","v":13},"1"]
["ACT & NT","Couple with 1 child",626000,6524.7436201655009,"N","ACT & NT_Couple_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1590)),FIND({1,2,3,4,5,6,7,8,9,0},B1590)))","v":13},"1"]
["ACT & NT","Couple with 1 child",1000000000,6524.7436201655009,"O","ACT & NT_Couple_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1591)),FIND({1,2,3,4,5,6,7,8,9,0},B1591)))","v":13},"1"]
["ACT & NT","Couple with 2 children",25000,0,"A","ACT & NT_Couple_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1592)),FIND({1,2,3,4,5,6,7,8,9,0},B1592)))","v":13},"2"]
["ACT & NT","Couple with 2 children",38000,0,"B","ACT & NT_Couple_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1593)),FIND({1,2,3,4,5,6,7,8,9,0},B1593)))","v":13},"2"]
["ACT & NT","Couple with 2 children",50000,3396.8545333491688,"C","ACT & NT_Couple_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1594)),FIND({1,2,3,4,5,6,7,8,9,0},B1594)))","v":13},"2"]
["ACT & NT","Couple with 2 children",63000,3498.5488360308987,"D","ACT & NT_Couple_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1595)),FIND({1,2,3,4,5,6,7,8,9,0},B1595)))","v":13},"2"]
["ACT & NT","Couple with 2 children",75000,3661.2877205118621,"E","ACT & NT_Couple_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1596)),FIND({1,2,3,4,5,6,7,8,9,0},B1596)))","v":13},"2"]
["ACT & NT","Couple with 2 children",100000,3939.6512827797887,"F","ACT & NT_Couple_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1597)),FIND({1,2,3,4,5,6,7,8,9,0},B1597)))","v":13},"2"]
["ACT & NT","Couple with 2 children",125000,4300.978190502,"G","ACT & NT_Couple_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1598)),FIND({1,2,3,4,5,6,7,8,9,0},B1598)))","v":13},"2"]
["ACT & NT","Couple with 2 children",150000,4602.5972971137571,"H","ACT & NT_Couple_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1599)),FIND({1,2,3,4,5,6,7,8,9,0},B1599)))","v":13},"2"]
["ACT & NT","Couple with 2 children",175000,4961.688677343961,"I","ACT & NT_Couple_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1600)),FIND({1,2,3,4,5,6,7,8,9,0},B1600)))","v":13},"2"]
["ACT & NT","Couple with 2 children",200000,5157.7329626424498,"J","ACT & NT_Couple_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1601)),FIND({1,2,3,4,5,6,7,8,9,0},B1601)))","v":13},"2"]
["ACT & NT","Couple with 2 children",251000,5401.6763254499892,"K","ACT & NT_Couple_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1602)),FIND({1,2,3,4,5,6,7,8,9,0},B1602)))","v":13},"2"]
["ACT & NT","Couple with 2 children",313000,5887.9777626779569,{"$f":"VLOOKUP(C1603, $J$2:$K$100, 2)","v":"L"},{"$f":"A1603&\"_\"&LEFT(B1603, 6)&\"_\"&H1603&\"_\"&E1603","v":"ACT & NT_Couple_2_L"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1603)),FIND({1,2,3,4,5,6,7,8,9,0},B1603)))","v":13},{"$f":"IF(RIGHT(LEFT(B1603, G1603), 1)=\"\", 0, RIGHT(LEFT(B1603, G1603), 1))","v":"2"}]
["ACT & NT","Couple with 2 children",376000,6597.6809692602392,"M","ACT & NT_Couple_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1604)),FIND({1,2,3,4,5,6,7,8,9,0},B1604)))","v":13},"2"]
["ACT & NT","Couple with 2 children",626000,6780.0726374936166,"N","ACT & NT_Couple_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1605)),FIND({1,2,3,4,5,6,7,8,9,0},B1605)))","v":13},"2"]
["ACT & NT","Couple with 2 children",1000000000,6780.0726374936166,"O","ACT & NT_Couple_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1606)),FIND({1,2,3,4,5,6,7,8,9,0},B1606)))","v":13},"2"]
["ACT & NT","Couple with 3 children",25000,0,"A","ACT & NT_Couple_3_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1607)),FIND({1,2,3,4,5,6,7,8,9,0},B1607)))","v":13},"3"]
["ACT & NT","Couple with 3 children",38000,0,"B","ACT & NT_Couple_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1608)),FIND({1,2,3,4,5,6,7,8,9,0},B1608)))","v":13},"3"]
["ACT & NT","Couple with 3 children",50000,0,"C","ACT & NT_Couple_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1609)),FIND({1,2,3,4,5,6,7,8,9,0},B1609)))","v":13},"3"]
["ACT & NT","Couple with 3 children",63000,3780.6349774860446,"D","ACT & NT_Couple_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1610)),FIND({1,2,3,4,5,6,7,8,9,0},B1610)))","v":13},"3"]
["ACT & NT","Couple with 3 children",75000,3942.8635036144824,"E","ACT & NT_Couple_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1611)),FIND({1,2,3,4,5,6,7,8,9,0},B1611)))","v":13},"3"]
["ACT & NT","Couple with 3 children",100000,4220.3536920605493,"F","ACT & NT_Couple_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1612)),FIND({1,2,3,4,5,6,7,8,9,0},B1612)))","v":13},"3"]
["ACT & NT","Couple with 3 children",125000,4580.5466863774718,"G","ACT & NT_Couple_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1613)),FIND({1,2,3,4,5,6,7,8,9,0},B1613)))","v":13},"3"]
["ACT & NT","Couple with 3 children",150000,4881.2193743300177,"H","ACT & NT_Couple_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1614)),FIND({1,2,3,4,5,6,7,8,9,0},B1614)))","v":13},"3"]
["ACT & NT","Couple with 3 children",175000,5239.184174733804,"I","ACT & NT_Couple_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1615)),FIND({1,2,3,4,5,6,7,8,9,0},B1615)))","v":13},"3"]
["ACT & NT","Couple with 3 children",200000,5434.6136848966325,"J","ACT & NT_Couple_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1616)),FIND({1,2,3,4,5,6,7,8,9,0},B1616)))","v":13},"3"]
["ACT & NT","Couple with 3 children",251000,5677.7913487193446,"K","ACT & NT_Couple_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1617)),FIND({1,2,3,4,5,6,7,8,9,0},B1617)))","v":13},"3"]
["ACT & NT","Couple with 3 children",313000,6162.5673205042112,"L","ACT & NT_Couple_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1618)),FIND({1,2,3,4,5,6,7,8,9,0},B1618)))","v":13},"3"]
["ACT & NT","Couple with 3 children",376000,6870.0434929631447,"M","ACT & NT_Couple_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1619)),FIND({1,2,3,4,5,6,7,8,9,0},B1619)))","v":13},"3"]
["ACT & NT","Couple with 3 children",626000,7051.8629020004446,"N","ACT & NT_Couple_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1620)),FIND({1,2,3,4,5,6,7,8,9,0},B1620)))","v":13},"3"]
["ACT & NT","Couple with 3 children",1000000000,7051.8629020004446,"O","ACT & NT_Couple_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1621)),FIND({1,2,3,4,5,6,7,8,9,0},B1621)))","v":13},"3"]
["ACT & NT","Single person",25000,1388.787706602651,"A","ACT & NT_Single_0_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1622)),FIND({1,2,3,4,5,6,7,8,9,0},B1622)))","v":0},0]
["ACT & NT","Single person",38000,1470.2642075923131,"B","ACT & NT_Single_0_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1623)),FIND({1,2,3,4,5,6,7,8,9,0},B1623)))","v":0},0]
["ACT & NT","Single person",50000,1542.3250156080564,"C","ACT & NT_Single_0_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1624)),FIND({1,2,3,4,5,6,7,8,9,0},B1624)))","v":0},0]
["ACT & NT","Single person",63000,1642.7914811376777,"D","ACT & NT_Single_0_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1625)),FIND({1,2,3,4,5,6,7,8,9,0},B1625)))","v":0},0]
["ACT & NT","Single person",75000,1803.5659869462386,"E","ACT & NT_Single_0_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1626)),FIND({1,2,3,4,5,6,7,8,9,0},B1626)))","v":0},0]
["ACT & NT","Single person",100000,2078.5694108075422,"F","ACT & NT_Single_0_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1627)),FIND({1,2,3,4,5,6,7,8,9,0},B1627)))","v":0},0]
["ACT & NT","Single person",125000,2435.5342552175348,"G","ACT & NT_Single_0_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1628)),FIND({1,2,3,4,5,6,7,8,9,0},B1628)))","v":0},0]
["ACT & NT","Single person",150000,2733.5123760800743,"H","ACT & NT_Single_0_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1629)),FIND({1,2,3,4,5,6,7,8,9,0},B1629)))","v":0},0]
["ACT & NT","Single person",175000,3088.2689957814387,"I","ACT & NT_Single_0_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1630)),FIND({1,2,3,4,5,6,7,8,9,0},B1630)))","v":0},0]
["ACT & NT","Single person",200000,3281.9469760438751,"J","ACT & NT_Single_0_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1631)),FIND({1,2,3,4,5,6,7,8,9,0},B1631)))","v":0},0]
["ACT & NT","Single person",251000,3522.945346554277,"K","ACT & NT_Single_0_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1632)),FIND({1,2,3,4,5,6,7,8,9,0},B1632)))","v":0},0]
["ACT & NT","Single person",313000,4003.3766484827361,"L","ACT & NT_Single_0_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1633)),FIND({1,2,3,4,5,6,7,8,9,0},B1633)))","v":0},0]
["ACT & NT","Single person",376000,4704.5125363395473,"M","ACT & NT_Single_0_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1634)),FIND({1,2,3,4,5,6,7,8,9,0},B1634)))","v":0},0]
["ACT & NT","Single person",626000,4884.7021524892043,"N","ACT & NT_Single_0_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1635)),FIND({1,2,3,4,5,6,7,8,9,0},B1635)))","v":0},0]
["ACT & NT","Single person",1000000000,4884.7021524892043,"O","ACT & NT_Single_0_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1636)),FIND({1,2,3,4,5,6,7,8,9,0},B1636)))","v":0},0]
["ACT & NT","Single parent with 1 child",25000,0,"A","ACT & NT_Single_1_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1637)),FIND({1,2,3,4,5,6,7,8,9,0},B1637)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",38000,1918.4629893145329,"B","ACT & NT_Single_1_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1638)),FIND({1,2,3,4,5,6,7,8,9,0},B1638)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",50000,1991.3479042650827,"C","ACT & NT_Single_1_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1639)),FIND({1,2,3,4,5,6,7,8,9,0},B1639)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",63000,2092.9633910045909,"D","ACT & NT_Single_1_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1640)),FIND({1,2,3,4,5,6,7,8,9,0},B1640)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",75000,2255.5767809661784,"E","ACT & NT_Single_1_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1641)),FIND({1,2,3,4,5,6,7,8,9,0},B1641)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",100000,2533.7256805968714,"F","ACT & NT_Single_1_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1642)),FIND({1,2,3,4,5,6,7,8,9,0},B1642)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",125000,2894.7734076092188,"G","ACT & NT_Single_1_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1643)),FIND({1,2,3,4,5,6,7,8,9,0},B1643)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",150000,3196.1597810167555,"H","ACT & NT_Single_1_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1644)),FIND({1,2,3,4,5,6,7,8,9,0},B1644)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",175000,3554.9738262066294,"I","ACT & NT_Single_1_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1645)),FIND({1,2,3,4,5,6,7,8,9,0},B1645)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",200000,3750.8671094556521,"J","ACT & NT_Single_1_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1646)),FIND({1,2,3,4,5,6,7,8,9,0},B1646)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",251000,3994.6219374168668,"K","ACT & NT_Single_1_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1647)),FIND({1,2,3,4,5,6,7,8,9,0},B1647)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",313000,4480.5483293627449,"L","ACT & NT_Single_1_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1648)),FIND({1,2,3,4,5,6,7,8,9,0},B1648)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",376000,5189.7034110490376,"M","ACT & NT_Single_1_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1649)),FIND({1,2,3,4,5,6,7,8,9,0},B1649)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",626000,5371.9542950892128,"N","ACT & NT_Single_1_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1650)),FIND({1,2,3,4,5,6,7,8,9,0},B1650)))","v":20},"1"]
["ACT & NT","Single parent with 1 child",1000000000,5371.9542950892128,"O","ACT & NT_Single_1_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1651)),FIND({1,2,3,4,5,6,7,8,9,0},B1651)))","v":20},"1"]
["ACT & NT","Single parent with 2 children",25000,0,"A","ACT & NT_Single_2_A",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1652)),FIND({1,2,3,4,5,6,7,8,9,0},B1652)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",38000,2392.0990943305637,"B","ACT & NT_Single_2_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1653)),FIND({1,2,3,4,5,6,7,8,9,0},B1653)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",50000,2465.1112658233728,"C","ACT & NT_Single_2_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1654)),FIND({1,2,3,4,5,6,7,8,9,0},B1654)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",63000,2566.9043730184999,"D","ACT & NT_Single_2_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1655)),FIND({1,2,3,4,5,6,7,8,9,0},B1655)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",75000,2729.8016848004772,"E","ACT & NT_Single_2_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1656)),FIND({1,2,3,4,5,6,7,8,9,0},B1656)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",100000,3008.4360298886554,"F","ACT & NT_Single_2_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1657)),FIND({1,2,3,4,5,6,7,8,9,0},B1657)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",125000,3370.1142639840236,"G","ACT & NT_Single_2_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1658)),FIND({1,2,3,4,5,6,7,8,9,0},B1658)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",150000,3672.0267756365297,"H","ACT & NT_Single_2_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1659)),FIND({1,2,3,4,5,6,7,8,9,0},B1659)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",175000,4031.4673075930586,"I","ACT & NT_Single_2_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1660)),FIND({1,2,3,4,5,6,7,8,9,0},B1660)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",200000,4227.7026191190607,"J","ACT & NT_Single_2_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1661)),FIND({1,2,3,4,5,6,7,8,9,0},B1661)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",251000,4471.8832819209829,"K","ACT & NT_Single_2_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1662)),FIND({1,2,3,4,5,6,7,8,9,0},B1662)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",313000,4958.657777021871,"L","ACT & NT_Single_2_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1663)),FIND({1,2,3,4,5,6,7,8,9,0},B1663)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",376000,5669.0513592921716,"M","ACT & NT_Single_2_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1664)),FIND({1,2,3,4,5,6,7,8,9,0},B1664)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",626000,5851.6201312139865,"N","ACT & NT_Single_2_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1665)),FIND({1,2,3,4,5,6,7,8,9,0},B1665)))","v":20},"2"]
["ACT & NT","Single parent with 2 children",1000000000,5851.6201312139865,"O","ACT & NT_Single_2_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1666)),FIND({1,2,3,4,5,6,7,8,9,0},B1666)))","v":20},"2"]
["ACT & NT","Single parent with 3 children",25000,0,{"$f":"VLOOKUP(C1667, $J$2:$K$100, 2)","v":"A"},{"$f":"A1667&\"_\"&LEFT(B1667, 6)&\"_\"&H1667&\"_\"&E1667","v":"ACT & NT_Single_3_A"},{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1667)),FIND({1,2,3,4,5,6,7,8,9,0},B1667)))","v":20},{"$f":"IF(RIGHT(LEFT(B1667, G1667), 1)=\"\", 0, RIGHT(LEFT(B1667, G1667), 1))","v":"3"}]
["ACT & NT","Single parent with 3 children",38000,0,"B","ACT & NT_Single_3_B",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1668)),FIND({1,2,3,4,5,6,7,8,9,0},B1668)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",50000,2938.8746273816632,"C","ACT & NT_Single_3_C",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1669)),FIND({1,2,3,4,5,6,7,8,9,0},B1669)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",63000,3040.8453550324089,"D","ACT & NT_Single_3_D",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1670)),FIND({1,2,3,4,5,6,7,8,9,0},B1670)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",75000,3204.0265886347765,"E","ACT & NT_Single_3_E",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1671)),FIND({1,2,3,4,5,6,7,8,9,0},B1671)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",100000,3483.1463791804395,"F","ACT & NT_Single_3_F",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1672)),FIND({1,2,3,4,5,6,7,8,9,0},B1672)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",125000,3845.4551203588289,"G","ACT & NT_Single_3_G",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1673)),FIND({1,2,3,4,5,6,7,8,9,0},B1673)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",150000,4147.8937702563026,"H","ACT & NT_Single_3_H",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1674)),FIND({1,2,3,4,5,6,7,8,9,0},B1674)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",175000,4507.960788979487,"I","ACT & NT_Single_3_I",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1675)),FIND({1,2,3,4,5,6,7,8,9,0},B1675)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",200000,4704.5381287824684,"J","ACT & NT_Single_3_J",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1676)),FIND({1,2,3,4,5,6,7,8,9,0},B1676)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",251000,4949.1446264250999,"K","ACT & NT_Single_3_K",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1677)),FIND({1,2,3,4,5,6,7,8,9,0},B1677)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",313000,5436.7672246809989,"L","ACT & NT_Single_3_L",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1678)),FIND({1,2,3,4,5,6,7,8,9,0},B1678)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",376000,6148.3993075353073,"M","ACT & NT_Single_3_M",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1679)),FIND({1,2,3,4,5,6,7,8,9,0},B1679)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",626000,6331.2859673387602,"N","ACT & NT_Single_3_N",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1680)),FIND({1,2,3,4,5,6,7,8,9,0},B1680)))","v":20},"3"]
["ACT & NT","Single parent with 3 children",1000000000,6331.2859673387602,"O","ACT & NT_Single_3_O",{"$f":"MIN(IF(ISNUMBER(FIND({1,2,3,4,5,6,7,8,9,0},B1681)),FIND({1,2,3,4,5,6,7,8,9,0},B1681)))","v":20},"3"]